
747 Orange Ave #303
Dbottom 20%Coronado, CA 92118
Pass at asking: -$26,589/mo full cashflow at 20% down, 7.43% rate.
Works at $533,933 (87% under asking); even all cash loses money at asking.
Rent $6,430/mo from 9 leases of 2–4 bed condos & townhomes within 1 mi ($5,116–$7,867).
Beds
3
Baths
3
Sqft
1,631
Year Built
2026
Days on Market
123
Property Type
Condo
HOA/mo
$850
MLS ID
260016998SD
This property is in Coronado (92118). Browse neighborhood analytics →
About This Property
Welcome to THE GRAND, the new definition of luxury living in Coronado. This extraordinary penthouse residence is crowned by a breathtaking rotunda terrace, a true architectural showpiece designed to capture light, coastal breezes & views in the most enchanting way. An expansive private rooftop deck invites unforgettable sunsets & effortless entertaining, while a spacious two-car garage & oversized storage complete this exceptional offering of elevated living. Perfectly positioned in the heart of Coronado, enjoy front-row views of the 4th of July and Christmas parades, steps from Spreckels concerts and the island’s finest dining and downtown. Inspired by the timeless grandeur of Coronado’s architecture, THE GRAND was designed by AIA award winning architect Christian Rice. Residents will have an option to enjoy exclusive membership access to one of the world’s most celebrated beachfront resorts, the Del Club at the Hotel Del Coronado, seamlessly paired with the Hotel Del’s resort-style amenities creating a natural extension of luxury living*. More than a residence. A private retreat. A lifestyle beyond compare. THE GRAND Coronado is a boutique collection of just 12 luxury residences, masterfully designed by AIA award-winning architect Christian Rice. Thoughtfully curated to accommodate a variety of lifestyles, each residence offers distinctive features and refined single-level living with an emphasis on comfort, sophistication, and convenience. Residents will enjoy a central elevator, with three select homes featuring direct private elevator access. Additional conveniences include dedicated storage, trash chutes, and thoughtfully designed parking accommodations. Every residence includes two parking spaces, with a combination of private garages equipped for EV charging, carports, and tandem parking configurations. The floor plans are exceptionally designed, with 11 of the 12 residences offering three bedrooms and 2, 2.5, or 3 bathrooms, most featuring en-suite layouts. Only three exclusive residences offer private rooftop decks, creating exceptional outdoor living spaces with captivating island views. Every home is impeccably appointed with a curated collection of elevated finishes, including warm and sophisticated neutral palettes, premium quartz surfaces, polished nickel fixtures, heated bathroom floors, and designer-selected custom finishes throughout. Perfectly positioned in the heart of Coronado Village, just steps from shops, restaurants, parks, schools, and the beach, THE GRAND presents a rare opportunity to experience timeless architecture, modern luxury, and effortless coastal living in one of Coronado's most desirable locations. Estimated HOA dues are $850/month. Materials, specifications, plans, pricing, designs, schedules, and delivery dates may change without prior notice. All renderings, photos, and illustrations are conceptual and may not reflect the final features or views. The information provided is not guaranteed to be accurate, complete, or suitable for any particular purpose. * Del Club membership is contingent upon approval by the Del Club and shall be at The Del Club’s discretion.
Mortgage Calculator
Est. Monthly Payment
$28,211
Location
Loading map...
Comparable Properties
5 comps foundThis Property
$6,430
Comp Average
$6,590
747 Orange Ave
3bd / 2.5ba · 1,633 sqft · Condo
$3.27M
Est. $6,432/mo
1500 Orange Ave
3bd / 3ba · 1,652 sqft · Condo
$5.50M
Est. $7,233/mo
1054 Isabella Avenue
3bd / 3.5ba · 1,904 sqft · Condo
$3.88M
Est. $6,699/mo
1500 Orange Ave
2bd / 2ba · 1,507 sqft · Condo
$3.50M
Est. $5,277/mo
747 Orange Ave
3bd / 3ba · 1,937 sqft · Condo
$4.16M
Est. $7,307/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
9 leases of 2–4 bed condos & townhomes within 1 mi · $5,116–$7,867
Blended 50/50 with the zip's market median ($6,154)
Rent − PITIA
Incl. vacancy, PM, maint, capex
What would make this work?
$26,589/mo short at 20% down; +$34,531/mo rent closes it.
- Break-even price
- $533,933
- Break-even rent
- $40,961/mo
- Cashflow at 35% down
- −$22,427/mo
- Down payment to break even
- Not reachable
- Rate to break even
- Not reachable
87% under asking
$34,531/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