CashFlowRE
Sign in Sign up
1621 Coronado Ave
D Composite 41.0
Why this score? — see what drove the D grade

The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).

  • Cash flow +12.8/30.0
  • ARV discount +7.5/15.0
  • Schools +4.4/10.0
  • 1% rule +4.3/10.0
  • DSCR +3.8/10.0
  • Livability +3.0/5.0
  • Rent growth +2.7/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$449,000

1621 Coronado Ave · La Presa, CA 91977
7 bd · 3.0 ba · 3,109 sqft · SingleFamily public records · 177 Days on market
Built 2021 6,403 sqft lot

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks

Amazing views & an amazing opportunity! Now shovel-ready with fully approved county plans to finish the project and realize fast profits! Save months of time and hassle. Attention seasoned builders, investors, and flippers! Offering 7 bedrooms this property is a true canvas for transformation. Ideal for those seeking a rewarding value-add project in a highly sought-after location. This new construction home boasts stunning views that are sure to impress. Bring your vision and unlock the full potential of this diamond in the rough.

Key facts

  • Stunning views
  • 6,403 sq ft lot
  • 2 garage spots

Tags

FULLY APPROVED COUNTY PLANSNEW CONSTRUCTION HOMESTUNNING VIEWS

Property features AI

Finance

  • Other: Parcel number 5793922300; Located in La Mesa-Spring Valley high school district
  • Financial info: Assessments: Unknown

Exterior

  • Parking: Attached garage; Two garage spaces; Two total parking spaces
  • Utilities: Lot size and living area sourced from assessor's data
  • Home design: Single-family home (R1 zoning); Three total stories; No common walls; Lot approximately 0–1 unit per acre (assessor's data)
  • Construction: Year built per assessor
  • Exterior features: No pool; Property has a view; Curbs

Interior

  • Bedrooms: One main-level bedroom
  • Bathrooms: Three full bathrooms; One bathroom on the main level
  • Interior features: Three or more levels; Entry located up the stairs, farthest away from the front door; Second-level entry
  • Laundry & utility: Washer hookup; Has laundry

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 7-bed/3.0-bath single-family listed at $449k.

Deal economics

  • At list price, monthly cash flow is $-40 ($-483/yr) — negative.
  • To cash-flow at today's rent, offer at most $442k (1.6% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $417k (7.1% below list).
  • Recommended offer: $395k (12.0% below list) — sets the bar for market timing.
  • Cap rate 6.2% vs local median 2.9% in La Presa — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.

Location & tenants

  • Location reads 60/100 on livability (#571 in CA) — a middle-class / working-renter tenant base. Strengths: commute A+, employment B, housing B; Watch: health & safety D, crime F, cost of living F.
  • La Mesa-Spring Valley (suburban): math 41% / reading 53% proficiency, ranked #478 of 1,400 in CA (top 34%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Sweetwater Springs Elementary (435 students, 69% FRL); Sci Tech Engr Arts And Math Acad At La Presa (718 students, 81% FRL); Monte Vista High (math 32% / reading 60%, grade D-, #409 of 1,170 statewide, top 36%, 1,569 students, 76% FRL) — zoned schools average 76% FRL vs 46% district-wide (30 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents flat; 161 active listings in the ZIP; 1 comparable units currently listed for rent nearby; solid renter incomes; 11,759 units permitted in San Diego County in 2024 (7,244 in 5+ unit buildings).
  • At $4,172/mo this rent would consume 50% of the median local household income ($100k/yr) (locally 2007% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $3k of loan paydown is wiped out by about $13k of value loss. Plan a longer hold.
  • San Diego County population projected at +20% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 177 days — a 12% lower offer ($395k) is reasonable based on typical stale-listing flexibility.
  • 11 sale attempts since 18y ago; this cycle's ask has dropped $151k (25%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $60k; list at $449k implies a 648% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: moderate wildfire risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $395,120 (12.0% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 177 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  6. Crime grade is F in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  7. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  8. What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
  9. What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
  10. How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.

Investment metrics

1% rule
0.93%
Cap rate
6.19%
Cash-on-cash
-0.38%
DSCR
0.98
GRM
9.0

CMA / ARV

ARV (on-the-fly)
$1,057,060
Comps found
5
Show comp detail 5 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1606 Sangamon Ave 0.20mi 7/4.0 3,223 (+4%) 3mo $480,000 $149 78
1403 Capistrano Ave 0.20mi 6/3.5 (-1) 2,931 (-6%) 21mo $1,000,000 $341 57
1431 Grand Ave 0.53mi 6/4.0 (-1) 3,082 (-1%) 15mo $445,000 $144 52
9915 JACOBY Rd 0.29mi 6/4.0 (-1) 3,481 (+12%) 8mo $1,365,000 $392 51
1047 Sangamon Ave 0.43mi 6/4.5 (-1) 3,516 (+13%) 5mo $1,195,000 $340 43

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

-3.0% appreciation · 0.88% rent growth · sell at horizon

5-year hold
IRR
-19.5%
Equity multiple
0.33×
Total profit
$-83,828
Equity at exit
$66,947
10-year hold
IRR
-17.8%
Equity multiple
0.13×
Total profit
$-109,728
Equity at exit
$38,821

Cash invested: $125,720 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
18 Strongly Tenant-Friendly
State California
18 Strongly Tenant-Friendly · D+13
County
— inherits STATE
City
— inherits STATE
AB1482 statewide rent cap (10% + CPI). Cities (SF/LA/Berkeley) layer stricter rules. Just-cause statewide.

ZIP-level market 91977

Rents YoY
0.9%
Active inventory
161
Price-to-rent
9.0×

Monthly cashflow live

Estimated rent
$4,172 medium interval (Pro) →
Mortgage (P&I)
$2,355
Tax from tax record
$794 /mo · $9,531/yr
Insurance
$187
HOA
$0
Vacancy / Maint / Mgmt
$876
Net cashflow
$-40

Break-even live

Break-even rent $4,223
Max offer price $441,894
Occupancy floor 96%

Sensitivity live

Price -10% $214 -5% $87 +0% $-40 +5% $-167 +10% $-294
Rent -10% $-370 -5% $-205 +0% $-40 +5% $125 +10% $289
Rate -1.0pp $186 -0.5pp $74 base $-40 +0.5pp $-157 +1.0pp $-275

UW: 25.0% down · 7.5% · 30yr · 1.5% tax · 5.0% vac · 8.0% maint · 8.0% mgmt

Financing live

Cash to close

Down payment
$112,250
Closing costs
$13,470
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Rent comps 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
10160 Challenger Cir Spring Valley, CA 6.0 4.0 2920 $5,850 $2.00 3d 1 1.14mi

Listing history 44 events

  1. 2026-06-21
    days on market $449,000 Active 177 DOM
  2. 2026-06-18
    days on market $449,000 Active 174 DOM
  3. 2026-06-17
    days on market $449,000 Active 173 DOM
  4. 2026-06-16
    days on market $449,000 Active 172 DOM
  5. 2026-06-15
    days on market $449,000 Active 171 DOM
  6. 2026-06-13
    days on market $449,000 Active 169 DOM
  7. 2026-06-09
    days on market $449,000 Active 165 DOM
  8. 2026-06-08
    days on market $449,000 Active 164 DOM
  9. 2026-06-07
    days on market $449,000 Active 163 DOM
  10. 2026-06-04
    days on market $449,000 Active 160 DOM
  11. 2026-06-03
    days on market $449,000 Active 159 DOM
  12. 2026-06-02
    days on market $449,000 Active 158 DOM
  13. 2026-06-01
    days on market $449,000 Active 157 DOM
  14. 2026-05-31
    days on market $449,000 Active 156 DOM
  15. 2026-05-05
    status Active
  16. 2026-04-02
    historical Active Under Contract
  17. 2026-02-23
    status Active
  18. 2026-02-23
    price $449,000
  19. 2026-02-09
    historical Active Under Contract
  20. 2026-01-16
    price $549,000
  21. 2025-12-26
    listed $600,000 Active
  22. 2024-05-31
    historical
  23. 2024-05-06
    listed $748,000 Active
  24. 2024-04-29
    historical
  25. 2024-04-02
    price $748,000
  26. 2024-03-11
    status Active
  27. 2024-02-17
    historical Active Under Contract
  28. 2024-01-22
    listed $749,000 Active
  29. 2023-10-01
    historical
  30. 2023-09-27
    listed $749,000 Active
  31. 2023-09-26
    historical
  32. 2023-05-11
    status Pending Sale
  33. 2023-05-10
    historical
  34. 2023-04-25
    listed $749,000 Active
  35. 2023-02-01
    historical
  36. 2022-09-29
    price $1,100,000
  37. 2022-07-17
    price $750,000
  38. 2022-01-24
    price $1,100,000
  39. 2022-01-06
    listed $800,000 Active
  40. 2009-02-27
    historical
  41. 2009-01-05
    listed $49,980
  42. 2008-12-08
    historical
  43. 2008-06-13
    listed $78,900
  44. 2003-10-14
    soldstatus $60,000

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Tax reassessment forecast CA · Resets to sale price

Current annual tax
$9,531 · $794/mo
Projected year-2 tax
$9,531 · $794/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 5/10 Major
  • 🌡 Heat 4/10 Moderate 3 d/yr ≥93°F today · 9 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 3/10 Moderate 3 unhealthy d/yr today · 3 by 30 yrs out

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$50,061
− Mortgage interest
−$25,151
− Property taxes
−$9,531
− Insurance
−$2,245
− Repairs & maintenance
−$4,005
− Management
−$4,005
− Depreciation
−$13,062
Taxable loss
−$7,937
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,905
After-tax cash flow
$1,422/yr

For passive investors: Depreciation is non-cash, so a rental often shows a tax loss while cash-flowing — sheltering income. Rental losses are passive: they offset passive income freely, and up to $25,000/yr can offset ordinary (W-2) income if you actively participate and your MAGI is under $100k (phasing out to $0 by $150k); unused losses carry forward. On sale, claimed depreciation is recaptured at up to 25%, and gains may owe capital-gains tax (a 1031 exchange can defer both). Figures are a year-1 estimate at your 24.0% rate — not tax advice; consult a CPA.

Schools (NCES district)

District
La Mesa-Spring Valley
NCES district ID
0620250
Math proficiency
41% ▲ 1.00%
Reading proficiency
53% ▬ 0.00%
Median HH income
$61,742
Composite
43.53/100
National rank
#6442
State rank
#478 of 1400 in CA

Livability — La Presa

Score
60/100
State rank
#571
US rank
#18714

Category grades

Amenities B- Commute A+ Cost of living F Crime F Employment B Housing B Health & safety D User ratings B-

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
La Presa, CA
County
San Diego County · 3,178,799 people
City population
62,957
Metro
San Diego-Chula Vista-Carlsbad, CA
Population (ZIP)
61,064
Household income
$99,657
Rent vs Own
36.2% rent · 63.8% own
Severe rent burden
2007.0

Population outlook (San Diego County) Hauer SSP2

Today (2025)
3,678,185 people
By 2030
3,856,546 · +4.8%
By 2040
4,171,407 · +13.4%
By 2050
4,421,607 · +20.2%
By 2075
4,831,599 · +31.4%
By 2100
4,832,502 · +31.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.68)
Race & ethnicity
Hispanic / Latino 46% White 29% Two or more races 19% Black 12% Asian 7% Native American 1%
Hispanic origin (detail)
Mexican 43%
Common ancestry
Portuguese 2% Lithuanian 1% Italian 1%
Foreign-born
19% · Canada, China, Vietnam
Languages at home
59% English-only · Spanish 32% Tagalog/Filipino 3% Arabic 1%

Political lean MEDSL · San Diego

2024 margin
D (+16.8) · D 56.9% · R 40.1% · Other 2.9%
2008→2024 swing
+6.6pp toward D · 2008: 10.2pp · 2024: 16.8pp
All cycles
2024: D+16.8 2020: D+22.8 2016: D+17.8 2012: D+5.1 2008: D+10.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -697.99%
Current HPI
381.66
Rent YoY
▲ 0.88%
Metro
San Diego-Chula Vista-Carlsbad, CA
State GDP YoY
▲ 3.21%
F500 in state
116

Industry mix (Fortune 500 HQ in CA)

Industry F500 HQs Revenue

Price history

+648.3% since first listed
30 events — show timeline
  • 2026-05-05 Relisted CRMLS
  • 2026-04-02 Contingent CRMLS
  • 2026-02-23 Relisted CRMLS
  • 2026-02-23 Price Changed $449,000 CRMLS
  • 2026-02-09 Contingent CRMLS
  • 2026-01-16 Price Changed $549,000 CRMLS
  • 2025-12-26 Listed $600,000 CRMLS
  • 2024-05-31 Listing Removed CRMLS
  • 2024-05-06 Listed $748,000 CRMLS
  • 2024-04-29 Listing Removed CRMLS
  • 2024-04-02 Price Changed $748,000 CRMLS
  • 2024-03-11 Relisted CRMLS
  • 2024-02-17 Contingent CRMLS
  • 2024-01-22 Listed $749,000 CRMLS
  • 2023-10-01 Listing Removed CRMLS
  • 2023-09-27 Listed $749,000 CRMLS
  • 2023-09-26 Coming Soon CRMLS
  • 2023-05-11 Pending CRMLS
  • 2023-05-10 Listing Removed CRMLS
  • 2023-04-25 Listed $749,000 CRMLS
  • 2023-02-01 Listing Removed SDMLS
  • 2022-09-29 Price Changed $1,100,000 SDMLS
  • 2022-07-17 Price Changed $750,000 SDMLS
  • 2022-01-24 Price Changed $1,100,000 SDMLS
  • 2022-01-06 Listed $800,000 SDMLS
  • 2009-02-27 Listing Removed SDMLS
  • 2009-01-05 Listed $49,980 SDMLS
  • 2008-12-08 Listing Removed SDMLS
  • 2008-06-13 Listed $78,900 SDMLS
  • 2003-10-14 Sold (Public Records) $60,000 Public Records

Property tax history

+16.2%/yr

Latest (2025): $9,531 · +3.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…