Back to listings
1440 Levant Ln #1
1 / 20

1440 Levant Ln #1

Btop 30%

Chula Vista, CA 91913

$508,000
NEW — 0d
STR limited · Chula Vista residents only · TOT 10%

An HOA may ban rentals of 30 days or less (Civ. Code §4741): check the CC&Rs.

Pass at asking: -$2,319/mo full cashflow at 20% down, 7.43% rate.

Works at $205,987 (59% under asking), or at 86% down.

Rent $2,787/mo from 8 leases of 2-bed condos & townhomes within 0.5 mi ($2,864–$3,017).

Beds

2

Baths

2

Sqft

1,008

Year Built

2009

Days on Market

0

Property Type

Townhouse

HOA/mo

$564

MLS ID

260026377SD

This property is in Chula Vista (91913). Browse neighborhood analytics →

About This Property

Welcome to this beautiful Corner-Unit 2-bedroom, 2-bathroom townhome featuring a private entrance, hardwood flooring throughout, and a bright, open-concept living space filled with natural light. The spacious living area creates a warm and inviting atmosphere, perfect for relaxing or entertaining. Upstairs, the spacious primary suite offers a peaceful retreat, while the secondary bedroom is ideal for guests, family, or a home office. Enjoy the convenience of an attached one-car garage, additional community parking, and wonderful amenities, including a sparkling swimming pool, scenic parks, and well-maintained walkways. Ideally located just minutes from shopping, dining, entertainment, Highway 125, and nearby schools. Don't miss this opportunity to make this charming Otay Ranch townhome yours! Schedule your private showing today!

Mortgage Calculator

Est. Monthly Payment

$4,042

Principal & Interest$2,822
Property Tax$508
Insurance$148
HOA$564
%($101,600)
%
Loan Term

Location

Loading map...

Zoned Schools

  • Elementary

    Veterans Elementary · grades K-6 · Chula Vista Elementary

  • Middle

    Rancho del Rey Middle · grades 7-8 · Sweetwater Union High

  • High

    Olympian 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 found

This Property

$2,787

vs

Comp Average

$2,996

1450 Santa Diana Rd

1450 Santa Diana Rd

2bd / 2ba · 1,098 sqft · Townhouse

$550K

Est. $3,147/mo

1298 Fools Gold

1298 Fools Gold

2bd / 2ba · 1,071 sqft · Condo

$549K

Est. $2,959/mo

2035 Lakeridge Circle

2035 Lakeridge Circle

2bd / 2ba · 1,045 sqft · Condo

$510K

Est. $3,040/mo

2055 Lakeridge

2055 Lakeridge

2bd / 2ba · 1,045 sqft · Condo

$510K

Est. $2,907/mo

1333 Burgundy Drive

1333 Burgundy Drive

2bd / 2ba · 1,060 sqft · Condo

$600K

Est. $2,929/mo

Comps based on same zip code, similar beds (±1), price range (60-150%).

Investment Score

42B
Est. Monthly Rent
$2,787

8 leases of 2-bed condos & townhomes within 0.5 mi · $2,864–$3,017

Blended 50/50 with the zip's market median ($2,676)

Monthly Cashflow

Rent − PITIA

-$1,255
Full Cashflow

Incl. vacancy, PM, maint, capex

-$2,319

What would make this work?

$2,319/mo short at 20% down; 86% down or +$3,012/mo rent closes it.

Break-even price

59% under asking

$205,987
Break-even rent

$3,012/mo above the estimate

$5,799/mo
Cashflow at 35% down
−$1,790/mo
Down payment to break even

$436,880 cash

86%
Rate to break even

Negative even at a 0% loan

Not reachable
Mortgage (P+I)
$2,822
Cap Rate
1.52%
Cash-on-Cash
-27.40%
DSCR

Need ≥ 1.25 for DSCR loan

0.69
NOI (Annual)
$7,704
Price-to-Rent

Lower = better for investors

15.2

* 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
BCashflow−$2,319/mo