4335 Coronado Avenue

4335 Coronado Avenue

D

San Diego, CA 92107

$2,595,000
NEW — 6d on market

Soft Appraisal Value: $2,533,000 · 2.4% above estimate

Beds

3

Baths

3

Sqft

2,606

Year Built

1965

Days on Market

6

Property Type

Single Family

HOA/mo

N/A

MLS ID

260006777SD

Description

East Coast farm house meets the Southern California beach cottage! This single level stunner features 3br/2ba, loft area & family room + a detached guest suite. Gorgeous remodeled kitchen w/high end appliances & finishes, refinished natural wood floors, vaulted wood ceilings, French doors, cool wood burning stoves w/white washed brick, multiple skylights, spacious bedrooms & walk in closets. Beautiful yards w covered front porch, outdoor shower, a spa & beautiful fruit trees. Owned solar w/Tesla power wall, perfectly level front & back yards, alley access, a parking pad for a boat or RV, and just a couple of blocks to coveted Silver Gate Elementary. Award winning schools, sandy beaches, yacht clubs & the marina, plus 10 minutes to Downtown & the airport. This home is VERY special, and it could be yours!!!

Mortgage Calculator

Est. Monthly Payment

$16,474

Principal & Interest$13,122
Property Tax$2,595
Insurance$757
%($519,000)
%

Investment Score

0D
Est. Monthly Rent
$6,441
Monthly Cashflow

Rent − PITI − HOA

$-10,033
Full Cashflow

Incl. vacancy, PM, maint, capex

$-13,677

Mortgage (P+I)
$13,122
Cap Rate
-0.26%
Cash-on-Cash
-31.62%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.39
Break-even Rent
$24,203

NOI (Annual)
$-6,659
Price-to-Rent

Lower = better for investors

33.6

* Defaults: 20% down, 6.5% rate, 30yr.

Estimates only. Not financial advice. Verify all figures independently with a licensed professional before making any investment decision.

Get Expert AnalysisOpen Full Calculator