8 Antigua Ct
Ctop 80%Coronado, CA 92118
Pass at asking: -$9,493/mo full cashflow at 20% down, 7.43% rate.
Works at $539,076 (70% under asking), or at 98% down.
Rent $6,529/mo from 11 leases of 2–4 bed condos & townhomes in 92118 ($5,256–$7,999).
Beds
3
Baths
2
Sqft
1,729
Year Built
1973
Days on Market
65
Property Type
Condo
HOA/mo
$887.23
MLS ID
260021883SD
This property is in Coronado (92118). Browse neighborhood analytics →
About This Property
Beautifully remodeled, this exceptional residence presents an elevated waterfront lifestyle in Coronado Cays, ideally positioned along the coveted, sheltered east side of the Silver Strand. Set above one of the widest channels in the Cays, the home captures sweeping bayside vistas extending toward distant rolling hills, sparkling evening lights, and panoramic views stretching for miles. Filled with natural light, the upper-level residence reflects a refined yet relaxed coastal aesthetic, with an expansive chef’s kitchen featuring premium Viking appliances, custom soft-close cabinetry, and a seamless connection to the open living and dining spaces. Light oak wood flooring, a striking tile fireplace, recessed lighting, newer windows and sliders, plantation shutters, designer window treatments, and thoughtfully selected finishes create an inviting backdrop equally suited for everyday living or a coastal second home. The expansive private deck invites you to embrace the waterfront setting, whether enjoying morning coffee overlooking the bay, entertaining against a colorful sunset, or unwinding as the evening lights come to life across the water. Boating enthusiasts will appreciate the private slip accommodating a vessel up to 45.5 feet, offering convenient access to the open bay and the freedom to experience Coronado from the water. A newer Bosch washer and dryer, private storage room, and oversized two-car garage add everyday convenience. Just moments from the Coronado Cays Yacht Club, Calypso Café, beach, dog park, scenic open space, and tennis and paddle courts, this distinctive residence offers an exceptional blend of waterfront serenity, recreation, and the timeless appeal of Coronado living.
Mortgage Calculator
Est. Monthly Payment
$13,041
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
$6,529
Comp Average
$6,686
761 D Ave
3bd / 2.5ba · 1,866 sqft · Condo
$1.70M
Est. $7,064/mo
4 Antigua Ct
3bd / 2ba · 1,729 sqft · Condo
$1.75M
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
11 leases of 2–4 bed condos & townhomes in 92118 · $5,256–$7,999
Blended 50/50 with the zip's market median ($6,154)
Rent − PITIA
Incl. vacancy, PM, maint, capex
What would make this work?
$9,493/mo short at 20% down; 98% down or +$12,328/mo rent closes it.
- Break-even price
- $539,076
- Break-even rent
- $18,857/mo
- Cashflow at 35% down
- −$7,644/mo
- Down payment to break even
- 98%
- Rate to break even
- Not reachable
70% under asking
$12,328/mo above the estimate
$1,739,500 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