730 E Avenue
Dbottom 20%Coronado, CA 92118
Pass at asking: -$5,832/mo full cashflow at 20% down, 7.43% rate.
Works at $289,714 (72% under asking); even all cash loses money at asking.
Rent $3,552/mo from 8 leases of 1–3 bed condos & townhomes within 1 mi ($3,458–$4,077).
Beds
2
Baths
2
Sqft
805
Year Built
1966
Days on Market
—
Property Type
Condo
HOA/mo
$510
MLS ID
260026675SD
This property is in Coronado (92118). Browse neighborhood analytics →
About This Property
Charming Coronado Village Condo! Move-in ready and tastefully updated throughout, this home features a brand new kitchen with new cabinetry, countertops, backsplash, refrigerator, stove and microwave. Enjoy all new shutters in the living room, built in blackout shades in both bedrooms, new mirrored closet doors and new bedroom and bathroom doors. Fresh new carpet in both bedrooms, new paint throughout and updated light fixtures in the dining and living rooms add a clean modern feel. The entire building also has been beautifully renovated in 2024 including new stucco, paint and extensive exterior improvements. Walking distance to all 3 Award Winning Schools -Village Elementary, Coronado Middle and Coronado High. HOA fees include water/sewer/trash and exterior/common area maintenance. This is a wonderful opportunity to own a beautiful home ideally located in the heart of Coronado, minutes from the beach, restaurants, shops and the village's vibrant coastal lifestyle!
Mortgage Calculator
Est. Monthly Payment
$7,693
Location
Loading map...
Comparable Properties
3 comps foundThis Property
$3,552
Comp Average
$4,279
1052 Isabella Avenue
2bd / 1ba · 900 sqft · Condo
$1.10M
Est. $4,504/mo
801 C Avenue
2bd / 1.5ba · 960 sqft · Condo
$1.19M
Est. $4,652/mo
1810 Avenida Del Mundo
1bd / 1ba · 778 sqft · Condo
$1.55M
Est. $3,681/mo
Comps based on same zip code, similar beds (±1), price range (60-150%).
Investment Score
8 leases of 1–3 bed condos & townhomes within 1 mi · $3,458–$4,077
Rent − PITIA
Incl. vacancy, PM, maint, capex
What would make this work?
$5,832/mo short at 20% down; +$7,574/mo rent closes it.
- Break-even price
- $289,714
- Break-even rent
- $11,126/mo
- Cashflow at 35% down
- −$4,739/mo
- Down payment to break even
- Not reachable
- Rate to break even
- Not reachable
72% under asking
$7,574/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