7 Green Turtle Road
1 / 20

7 Green Turtle Road

Ctop 80%

Coronado, CA 92118

$7,249,000

Pass at asking: -$39,757/mo full cashflow at 20% down, 7.43% rate.

Works at $2,072,570 (71% under asking), or at 99% down.

Rent $20,934/mo from 4 leases of 4-bed houses in 92118 ($13,240–$32,217).

Beds

4

Baths

5.5

Sqft

4,207

Year Built

2009

Days on Market

102

Property Type

Single Family

HOA/mo

$201.47

MLS ID

260018798SD

This property is in Coronado (92118). Browse neighborhood analytics →

Virtual Tour

About This Property

THE CROWN JEWEL OF THE CORONADO CAYS—where coastal elegance meets effortless luxury. This exceptional waterfront residence sits at the premier location at the end of prestigious Green Turtle Road, offering unobstructed open-bay views and a seamless indoor-outdoor lifestyle. An open, light-filled floor plan and quality construction showcases expansive windows that frame tranquil water vistas and bathe the home in natural light. The gourmet kitchen features premium finishes, generous counter space, and a fluid connection to the dining and living areas—ideal for entertaining or enjoying relaxed waterfront living. Downstairs also offers an ensuite bedroom, and kitchenette currently used as an office. Spacious ensuite bedrooms create private retreats, while the luxurious primary suite offers peaceful water views, spa inspired his and her bathrooms, and a generous waterfront balcony. A large upstairs den adds flexibility for work, media, or lounging. Relax on the expansive waterfront patio ideal for entertaining. A private 60' boat dock accommodates up to approximately two 80' yachts for exceptional wharfage. Take the elevator to the expansive third-floor deck—complete with bar, BBQ, and panoramic views—your personal rooftop oasis. Discover the hidden paradise and experience resort-style living in the Coronado Cays most desirable waterfront property, where every day feels like a vacation. Your dream home awaits!

Mortgage Calculator

Est. Monthly Payment

$49,836

Principal & Interest$40,271
Property Tax$7,249
Insurance$2,114
HOA$201
%($1,449,800)
%
Loan Term

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.

Short-term not available here. Coronado bans stays of 25 days or less in residential zones. See the rules

Investment Score

3C
Est. Monthly Rent
$20,934

4 leases of 4-bed houses in 92118 · $13,240–$32,217

Monthly Cashflow

Rent − PITIA

-$28,902
Full Cashflow

Incl. vacancy, PM, maint, capex

-$39,757

What would make this work?

$39,757/mo short at 20% down; 99% down or +$51,633/mo rent closes it.

Break-even price

71% under asking

$2,072,570
Break-even rent

$51,633/mo above the estimate

$72,567/mo
Cashflow at 35% down
−$32,207/mo
Down payment to break even

$7,176,510 cash

99%
Rate to break even

Negative even at a 0% loan

Not reachable

Mortgage (P+I)
$40,271
Cap Rate
0.26%
Cash-on-Cash
-32.91%
DSCR

Need ≥ 1.25 for DSCR loan

0.42

NOI (Annual)
$18,727
Price-to-Rent

Lower = better for investors

28.9

* 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
CCashflow−$39,757/mo