
7 Green Turtle Road
Ctop 80%Coronado, CA 92118
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 →
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
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
$20,934
Comp Average
$14,547
25 The Point
4bd / 4.5ba · 3,316 sqft · Single Family
$5.00M
Est. $18,585/mo
1021 Olive Ave
5bd / 5.5ba · 4,249 sqft · Single Family
$7.85M
Est. $21,616/mo
120 I Ave
4bd / 4.5ba · 3,521 sqft · Single Family
$6.79M
Est. $10,580/mo
920 Cabrillo Avenue
5bd / 4.5ba · 3,850 sqft · Single Family
$10.00M
Est. $11,249/mo
711 H Ave
5bd / 6ba · 3,507 sqft · Single Family
$8.75M
Est. $10,707/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
4 leases of 4-bed houses in 92118 · $13,240–$32,217
Rent − PITIA
Incl. vacancy, PM, maint, capex
What would make this work?
$39,757/mo short at 20% down; 99% down or +$51,633/mo rent closes it.
- Break-even price
- $2,072,570
- Break-even rent
- $72,567/mo
- Cashflow at 35% down
- −$32,207/mo
- Down payment to break even
- 99%
- Rate to break even
- Not reachable
71% under asking
$51,633/mo above the estimate
$7,176,510 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