728 I
Dbottom 20%Coronado, CA 92118
Pass at asking: -$29,928/mo full cashflow at 20% down, 7.43% rate.
Works at $998,467 (80% under asking); even all cash loses money at asking.
Rent $9,959/mo from 16 leases of houses within 0.5 mi, size-adjusted ($8,648–$19,187).
Beds
5
Baths
4
Sqft
3,026
Year Built
1989
Days on Market
1
Property Type
Single Family
HOA/mo
N/A
MLS ID
260026689SD
This property is in Coronado (92118). Browse neighborhood analytics →
About This Property
Space, style, and versatility come together in this oversized family home offering 5 generously sized bedrooms and 4 full bathrooms. Thoughtfully designed for comfortable living and entertaining, the home features two separate primary suites plus a convenient downstairs bedroom and full bath--ideal for guests. Enjoy a newer kitchen, beautiful hardwood floors, and an expansive rear yard with plenty of room to relax, entertain, and play. Home includes a formal living room, formal dining room, family room and eat-in kitchen with large walk-in pantry. A spacious 3-car garage provides exceptional parking and storage. A rare opportunity to enjoy space, flexibility, and convenience in a highly desirable Village location.
Mortgage Calculator
Est. Monthly Payment
$33,516
Location
Loading map...
Comparable Properties
5 comps foundThis Property
$9,959
Comp Average
$12,628
46 Blue Anchor Cay Rd
4bd / 3.5ba · 2,862 sqft · Single Family
$3.58M
Est. $17,266/mo
25 The Point
4bd / 4.5ba · 3,316 sqft · Single Family
$5.00M
Est. $18,585/mo
531 J Avenue
5bd / 3.5ba · 3,199 sqft · Single Family
$4.79M
Est. $8,740/mo
127 J Avenue
6bd / 4ba · 3,000 sqft · Single Family
$3.60M
Est. $9,145/mo
1000 8th
6bd / 5ba · 2,860 sqft · Single Family
$5.90M
Est. $9,402/mo
Comps based on same zip code, similar beds (±1), price range (60-150%).
Investment Score
16 leases of houses within 0.5 mi, size-adjusted · $8,648–$19,187
Rent − PITIA
Incl. vacancy, PM, maint, capex
What would make this work?
$29,928/mo short at 20% down; +$38,867/mo rent closes it.
- Break-even price
- $998,467
- Break-even rent
- $48,826/mo
- Cashflow at 35% down
- −$24,829/mo
- Down payment to break even
- Not reachable
- Rate to break even
- Not reachable
80% under asking
$38,867/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