121 Orange Avenue #SPC 39
Atop 10%Chula Vista, CA 91911
Works at asking: +$81/mo full cashflow at 20% down, 7.36% rate.
Still breaks even up to $240,629 (5% above asking).
Rent $2,388/mo: zip market median for this bed count.
Beds
2
Baths
2
Sqft
1,366
Year Built
1971
Days on Market
129
Property Type
Mfd/Mobile Home
HOA/mo
N/A
MLS ID
PTP2605096
This property is in Chula Vista (91911). Browse neighborhood analytics →
About This Property
Beautifully fully remodeled and move-in ready home in Chula Vista! This turnkey property features a brand-new kitchen with custom cabinetry, quartz countertops, and an oversized quartz waterfall island within a modern open-concept floor plan. Enjoy remodeled bathrooms, new SPC luxury flooring, new carpet, fresh interior paint, upgraded drywall walls, recessed LED lighting, and new dual-pane windows. This home features two living rooms and a bonus sunroom - offers flexible additional space for an office, lounge, additional third bedroom or entertaining area. Includes a spacious storage shed in the carport for added convenience. Located just off the 805 Freeway with easy access to the 5, 54, 805, and 905 freeways, shopping, dining, schools, and parks. Space rent is $1,740. Community amenities include 24-hour security, pool, recreation room for resident events at no additional charge, and community laundry. All ages high-end community, NO AGE restriction. A beautifully upgraded Chula Vista home in a convenient South Bay location!
Mortgage Calculator
Est. Monthly Payment
$1,566
Location
Loading map...
Zoned Schools
Elementary
Otay Elementary · grades PK-6 · Chula Vista Elementary
Middle
Castle Park Middle · grades 7-8 · Sweetwater Union High
High
Castle Park Senior High · grades 9-12 · Sweetwater Union High
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
$2,388
Comp Average
$2,483
445 Orange Ave. Spc
2bd / 2ba · 1,344 sqft · Mfd/Mobile Home
$169K
Est. $2,388/mo
445 Orange Avenue
2bd / 2ba · 1,368 sqft · Manufactured
$165K
Est. $2,388/mo
121 Orange Avenue
3bd / 2ba · 1,027 sqft · Mfd/Mobile Home
$200K
Est. $2,864/mo
445 Orange Avenue
2bd / 2ba · 1,344 sqft · Manufactured
$264K
Est. $2,388/mo
521 Orange Ave
2bd / 2ba · 1,080 sqft · Manufactured
$290K
Est. $2,388/mo
Comps based on same zip code, similar beds (±1), price range (60-150%).
Investment Score
Zip market median for this bed count
Thin data: no closed leases like this one nearby.
Rent − PITIA
Incl. vacancy, PM, maint, capex
What would make this work?
Cashflows +$81/mo at 20% down with every reserve funded.
- Break-even price
- $240,629
- Break-even rent
- $2,283/mo
- Cashflow at 35% down
- +$319/mo
- Down payment to break even
- 20%
- Rate to break even
- 8.00%
5% above asking
Estimated rent already clears it
$46,000 cash
at 20% down
Lower = better for investors
* Modelled at 20% down, 7.36% 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