1414 Hidden Springs Place
Ctop 80%Chula Vista, CA 91915
Pass at asking: -$3,738/mo full cashflow at 20% down, 7.43% rate.
Works at $453,288 (52% under asking), or at 78% down.
Rent $4,699/mo from 10 leases of 3–5 bed houses within 0.5 mi ($4,064–$4,588).
Beds
4
Baths
2.5
Sqft
1,911
Year Built
2001
Days on Market
0
Property Type
Single Family
HOA/mo
$137
MLS ID
PTP2608254
This property is in Chula Vista (91915). Browse neighborhood analytics →
About This Property
Welcome Home to this great 4 bedroom home in the wonderful community of Eastlake Trails. NO MELLO ROOS, it is paid off!! Walking distance to the community pool, parks and Arroyo Vista Charter School. Situated on a desirable cul-de-sac this home has a serene landscaped front and backyard with a patio cover. Downstairs features all tile and the staircase and upstairs boasts luxury vinyl plank (LVP) flooring. Fresh interior paint and a brand new A/C system installed in the summer of 2026. The upstairs loft offers an area for relaxing or can serve as a home office. All Appliances will convey with the home. This home gives you access to the Creekside Pool and the Clubhouse at the Woods with its resort style pool, clubhouse and fitness room. This is a must see home! Move in for the Holidays!
Mortgage Calculator
Est. Monthly Payment
$6,573
Location
Loading map...
Comparable Properties
5 comps foundThis Property
$4,699
Comp Average
$4,464
1859 Posh Lane
4bd / 3ba · 1,681 sqft · Single Family
$779K
Est. $4,347/mo
1575 Moonbeam Lane
4bd / 2.5ba · 2,075 sqft · Single Family
$829K
Est. $4,478/mo
1653 Moonbeam Ln
3bd / 2.5ba · 1,870 sqft · Single Family
$790K
Est. $4,224/mo
2607 Cactus Trail Lane
4bd / 3ba · 1,856 sqft · Single Family
$989K
Est. $4,398/mo
1437 Caminito Sicilia
4bd / 4ba · 2,230 sqft · Single Family
$1.05M
Est. $4,875/mo
Comps based on same zip code, similar beds (±1), price range (60-150%).
Investment Score
10 leases of 3–5 bed houses within 0.5 mi · $4,064–$4,588
Blended 50/50 with the zip's market median ($5,072)
Rent − PITIA
Incl. vacancy, PM, maint, capex
What would make this work?
$3,738/mo short at 20% down; 78% down or +$4,855/mo rent closes it.
- Break-even price
- $453,288
- Break-even rent
- $9,554/mo
- Cashflow at 35% down
- −$2,759/mo
- Down payment to break even
- 78%
- Rate to break even
- Not reachable
52% under asking
$4,855/mo above the estimate
$733,200 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