761 D Ave #C
Ctop 80%Coronado, CA 92118
Pass at asking: -$7,879/mo full cashflow at 20% down, 7.43% rate.
Works at $669,163 (61% under asking), or at 87% down.
Rent $7,064/mo from 8 leases of 2–4 bed condos & townhomes within 1 mi ($5,440–$8,428).
Beds
3
Baths
2.5
Sqft
1,866
Year Built
1984
Days on Market
193
Property Type
Condo
HOA/mo
$300
MLS ID
260010496SD
This property is in Coronado (92118). Browse neighborhood analytics →
About This Property
Set in a highly desirable location close to Orange Avenue’s vibrant restaurants and shops, Coronado Library, Coronado Village schools, and Spreckels Park, this spacious 3-bedroom, 2.5-bathroom home offers 1,866 square feet of comfortable, usable living space with full sized stackable washer and dryer and two gas fireplaces along with a brand new central forced heating and air conditioning system installed in 2026. The entire interior has been freshly painted, creating a bright and inviting atmosphere that’s ready for your personal touch. An oversized single-car garage featuring a recently upgraded insulated door provides tremendous storage, adding both practicality and convenience to daily life. This is an excellent opportunity to own a well-located home with generous space and strong potential, making it the perfect canvas on which to build your dream.
Mortgage Calculator
Est. Monthly Payment
$11,906
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
$7,064
Comp Average
$6,579
4 Antigua Ct
3bd / 2ba · 1,729 sqft · Condo
$1.75M
Est. $6,529/mo
8 Antigua Ct
3bd / 2ba · 1,729 sqft · Condo
$1.77M
Est. $6,529/mo
50 Kingston Ct S
3bd / 2ba · 1,665 sqft · Condo
$1.80M
Est. $6,464/mo
94 Kingston Ct W
3bd / 2ba · 1,833 sqft · Condo
$2.00M
Est. $6,696/mo
6 Kingston Ct
3bd / 2ba · 1,881 sqft · Condo
$2.10M
Est. $6,677/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
8 leases of 2–4 bed condos & townhomes within 1 mi · $5,440–$8,428
Blended 50/50 with a property-level estimate
Rent − PITIA
Incl. vacancy, PM, maint, capex
What would make this work?
$7,879/mo short at 20% down; 87% down or +$10,232/mo rent closes it.
- Break-even price
- $669,163
- Break-even rent
- $17,296/mo
- Cashflow at 35% down
- −$6,113/mo
- Down payment to break even
- 87%
- Rate to break even
- Not reachable
61% under asking
$10,232/mo above the estimate
$1,474,650 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