1 / 20

1559 Marble

Ctop 80%

Chula Vista, CA 91911

$864,990

STR limited · Chula Vista residents only · TOT 10%

Pass at asking: -$3,981/mo full cashflow at 20% down, 7.43% rate.

Works at $346,697 (60% under asking), or at 87% down.

Rent $3,458/mo from 15 leases of 4–6 bed houses within 2 mi ($3,758–$4,193).

Beds

Baths

Sqft

1,569

Year Built

1965

Days on Market

104

Property Type

Single Family

HOA/mo

N/A

MLS ID

260018472SD

This property is in Chula Vista (91911). Browse neighborhood analytics →

Virtual Tour

About This Property

Price improvement, Sellers are ready to make a move! This is a great opportunity to own a spacious 5-bedroom, 2-bathroom home on a quiet cul-de-sac in the heart of Chula Vista. Schedule your showing today, this home is ready for its next owner! Beautifully maintained home offering approximately 1,569 square feet of comfortable and versatile living space. The bright, functional floor plan provides plenty of room for growing families, multi-generational living, guests, or a home office. The spacious bedrooms offer flexibility to accommodate a variety of lifestyles, while the recently renovated primary bathroom adds a fresh, modern touch. Central heating and an additional wall A/C unit help provide year-round comfort. Step outside and enjoy beautiful city light views, creating the perfect backdrop for relaxing evenings or entertaining family and friends. The private cul-de-sac location offers added peace and privacy while remaining conveniently close to schools, parks, shopping, dining and major freeways.

Mortgage Calculator

Est. Monthly Payment

$5,923

Principal & Interest$4,805

Property Tax$865

Insurance$252

Down Payment

%($172,998)

Interest Rate

Loan Term

Location

Loading map...

Zoned Schools

Elementary
Rohr (Fred H.) 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 found

This Property

$3,458

Comp Average

$4,069

65 Suzanne Ln

4bd / 3ba · 1,513 sqft · Single Family

$649K

Est. $4,033/mo

1395 Laurel Ave

4bd / 2ba · 1,414 sqft · Single Family

$759K

Est. $3,860/mo

1647 Melrose

4bd / 2ba · 1,500 sqft · Single Family

$850K

Est. $4,200/mo

953 Maria Way

4bd / 2.5ba · 1,542 sqft · Single Family

$1000K

Est. $4,261/mo

420 Emerson Street

4bd / 2ba · 1,674 sqft · Single Family

$1000K

Est. $3,991/mo

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

Investment Score

24C

Est. Monthly Rent

$3,458

15 leases of 4–6 bed houses within 2 mi · $3,758–$4,193

Blended 50/50 with a property-level estimate

A property-level estimate runs more than 25% below what comparable homes leased for ($3,957). Treat this rent with extra care.

Monthly Cashflow

Rent − PITIA

-$2,464

Full Cashflow

Incl. vacancy, PM, maint, capex

-$3,981

What would make this work?

$3,981/mo short at 20% down; 87% down or +$5,170/mo rent closes it.

Break-even price: $346,697
Break-even rent: $8,628/mo
Cashflow at 35% down: −$3,080/mo
Down payment to break even: 87%
Rate to break even: Not reachable

Mortgage (P+I)

$4,805

Cap Rate

1.38%

Cash-on-Cash

-27.61%

DSCR

Need ≥ 1.25 for DSCR loan

0.58

NOI (Annual)

$11,973

Price-to-Rent

Lower = better for investors

20.8

* 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

CCashflow−$3,981/mo