65 Antigua Court
Dbottom 20%Coronado, CA 92118
Pass at asking: -$11,431/mo full cashflow at 20% down, 7.43% rate.
Works at $506,662 (75% under asking); even all cash loses money at asking.
Rent $6,292/mo from 8 leases of 2-bed condos & townhomes in 92118 ($5,531–$7,660).
Beds
2
Baths
2
Sqft
1,941
Year Built
1973
Days on Market
166
Property Type
Condo
HOA/mo
$953.24
MLS ID
260012882SD
This property is in Coronado (92118). Browse neighborhood analytics →
About This Property
First time on the market, downstairs corner condo in Antigua Court! Premier location on the channel that opens out to a green belt. This spacious condo features the largest floorplan with abundant natural light, tile flooring, Wood shutters, 2 car detached garage. Relax on the a charming patio overlooking the bay with a boat slip just steps away. Enjoy a unique & peaceful location perfect for enjoying waterfront living. Don’t miss this exceptional opportunity to own a stunning coastal retreat with plenty of space and stunning views!
Mortgage Calculator
Est. Monthly Payment
$14,613
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
$6,292
Comp Average
$6,345
761 D Ave
3bd / 2.5ba · 1,866 sqft · Condo
$1.70M
Est. $7,064/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
87 Kingston Ct
2bd / 2ba · 1,650 sqft · Condo
$1.70M
Est. $5,598/mo
13 Antigua Court
2bd / 2ba · 1,585 sqft · Condo
$1.82M
Est. $5,689/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
8 leases of 2-bed condos & townhomes in 92118 · $5,531–$7,660
Blended 50/50 with a property-level estimate
Rent − PITIA
Incl. vacancy, PM, maint, capex
What would make this work?
$11,431/mo short at 20% down; +$14,845/mo rent closes it.
- Break-even price
- $506,662
- Break-even rent
- $21,137/mo
- Cashflow at 35% down
- −$9,353/mo
- Down payment to break even
- Not reachable
- Rate to break even
- Not reachable
75% under asking
$14,845/mo above the estimate
Negative even all-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