
4 Antigua Ct
Ctop 80%Coronado, CA 92118
Pass at asking: -$9,300/mo full cashflow at 20% down, 7.43% rate.
Works at $539,076 (69% under asking), or at 97% down.
Rent $6,529/mo from 11 leases of 2–4 bed condos & townhomes in 92118 ($5,256–$7,999).
Beds
3
Baths
2
Sqft
1,729
Year Built
1973
Days on Market
65
Property Type
Condo
HOA/mo
$887.23
MLS ID
260021826SD
This property is in Coronado (92118). Browse neighborhood analytics →
About This Property
NEW PRICE! Experience the unique waterfront lifestyle of Coronado Cays, where private canals and boat docks are part of everyday living. This light-filled 3-bedroom, 2-bath home features a 45.5-foot private boat dock with a 13.5-foot beam, offering easy access to San Diego Bay and the Pacific. East-facing, the home enjoys beautiful sunrises, sweeping South San Diego Bay views toward Mexico, and coveted evening shade for relaxing on the patio. The beach is just across the street for spectacular sunsets, while the primary bedroom offers ocean sunset views—and, when conditions are right, the soothing sound of the waves. Located in Antigua Village, this is a rare opportunity to embrace the boating and coastal lifestyle that makes Coronado Cays so special. Don't wait! The seller is entertaining all offers for this waterfront property! Seller's officer is a licensed real estate broker who has never resided in the home. Buyers to cooperate with a possible Seller's 1031 exchange at no cost to Buyers. HOA is currently painting wood, stucco, and siding throughout the complex and is researching possible future work that could result in assessments or increased dues.
Mortgage Calculator
Est. Monthly Payment
$12,870
Location
Loading map...
Zoned Schools
Middle
Coronado Middle · grades 6-8 · Coronado Unified
High
Coronado High · grades 9-12 · Coronado Unified
The district's assigned schools for this parcel, from its attendance boundaries and rules. Boundaries change: confirm with the district before you buy.
Comparable Properties
5 comps foundThis Property
$6,529
Comp Average
$6,686
761 D Ave
3bd / 2.5ba · 1,866 sqft · Condo
$1.70M
Est. $7,064/mo
8 Antigua Ct
3bd / 2ba · 1,729 sqft · Condo
$1.77M
Est. $6,529/mo
50 Kingston Ct S
3bd / 2ba · 1,665 sqft · Condo
$1.80M
Est. $6,464/mo
94 Kingston Ct W
3bd / 2ba · 1,833 sqft · Condo
$2.00M
Est. $6,696/mo
6 Kingston Ct
3bd / 2ba · 1,881 sqft · Condo
$2.10M
Est. $6,677/mo
Comps based on same zip code, similar beds (±1), price range (60-150%).
Short-term not available here. Coronado bans stays of 25 days or less in residential zones. See the rules
Investment Score
11 leases of 2–4 bed condos & townhomes in 92118 · $5,256–$7,999
Blended 50/50 with the zip's market median ($6,154)
Rent − PITIA
Incl. vacancy, PM, maint, capex
What would make this work?
$9,300/mo short at 20% down; 97% down or +$12,078/mo rent closes it.
- Break-even price
- $539,076
- Break-even rent
- $18,607/mo
- Cashflow at 35% down
- −$7,477/mo
- Down payment to break even
- 97%
- Rate to break even
- Not reachable
69% under asking
$12,078/mo above the estimate
$1,697,500 cash
Negative even at a 0% loan
Need ≥ 1.25 for DSCR loan
Lower = better for investors
* Modelled at 20% down, 7.43% rate, 30yr · vacancy 8% · PM 10% · capex 5% · maintenance 1%/yr.
Estimates only. Not financial advice. Verify all figures independently with a licensed professional before making any investment decision.
Open Full Calculator