
711 H Ave
Dbottom 20%Coronado, CA 92118
Pass at asking: -$58,959/mo full cashflow at 20% down, 7.43% rate.
Works at $1,073,441 (88% under asking); even all cash loses money at asking.
Rent $10,707/mo from 15 leases of houses within 0.5 mi, same school area, size-adjusted ($9,121–$16,108).
Beds
5
Baths
6
Sqft
3,507
Year Built
2026
Days on Market
80
Property Type
Single Family
HOA/mo
N/A
MLS ID
260020650SD
This property is in Coronado (92118). Browse neighborhood analytics →
About This Property
Reflecting Coronado’s rich architectural heritage and enduring spirit of ambition, this exceptional newly built property celebrates timeless character while offering the comfort and ease of modern construction. Built by award-winning Redline Custom Contracting, specialists in luxury coastal homes for over 20 years, the property brings together a beautifully appointed main residence, detached carriage house, and thoughtfully designed outdoor living spaces centered around a saltwater pool and spa. The result is a retreat designed for generations of memories, without the demands of an older home. The main residence features four ensuite bedrooms, including a ground-floor primary suite, a dedicated home office, and a powder room. Disappearing pocket doors create a seamless indoor-outdoor connection between the charming front porch, spacious great room, and covered California Room overlooking the pool and grounds. Upstairs, a separate media/family room offers a second gathering space, while a rooftop deck captures horizon and Downtown San Diego skyline views. A thoughtfully placed mudroom near the front entrance adds everyday convenience. Additional features include owned solar, integrated audio, central air conditioning, and more. Above the detached two-car garage is a fully equipped one-bedroom, one-bathroom carriage house with its own kitchen, laundry and air conditioning, ideal for hosting friends and family, generating potential rental income, or simply extending the home's living space. A covered carport with EV charging provides additional parking at the front of the property.
Mortgage Calculator
Est. Monthly Payment
$59,912
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
$10,707
Comp Average
$12,534
1021 Olive Ave
5bd / 5.5ba · 4,249 sqft · Single Family
$7.85M
Est. $21,616/mo
920 Cabrillo Avenue
5bd / 4.5ba · 3,850 sqft · Single Family
$10.00M
Est. $11,249/mo
120 I Ave
4bd / 4.5ba · 3,521 sqft · Single Family
$6.79M
Est. $10,580/mo
1101 Isabella Avenue
6bd / 6ba · 3,532 sqft · Single Family
$9.85M
Est. $10,148/mo
635 Margarita Avenue
4bd / 3.5ba · 3,000 sqft · Single Family
$7.78M
Est. $9,075/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
15 leases of houses within 0.5 mi, same school area, size-adjusted · $9,121–$16,108
Rent − PITIA
Incl. vacancy, PM, maint, capex
What would make this work?
$58,959/mo short at 20% down; +$76,570/mo rent closes it.
- Break-even price
- $1,073,441
- Break-even rent
- $87,277/mo
- Cashflow at 35% down
- −$49,845/mo
- Down payment to break even
- Not reachable
- Rate to break even
- Not reachable
88% under asking
$76,570/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