1594 Max
Ctop 80%Chula Vista, CA 91911
Pass at asking: -$4,699/mo full cashflow at 20% down, 7.43% rate.
Works at $483,117 (56% under asking), or at 82% down.
Rent $4,819/mo from 17 leases of 4–6 bed houses within 2 mi ($4,620–$5,363).
Beds
5
Baths
3
Sqft
2,360
Year Built
1973
Days on Market
80
Property Type
Single Family
HOA/mo
N/A
MLS ID
260020661SD
This property is in Chula Vista (91911). Browse neighborhood analytics →
About This Property
Seller offering buyer finance credit. Beautifully remodeled home with panoramic views, abundant natural light, and refreshing west-facing breezes. Flexible layout offers 3 beds & 2 baths on the first floor, plus 2 beds and 1 bath upstairs plus a loft . Extensive upgrades include a new roof, windows, flooring, AC and heating, kitchen cabinets with quartz countertops and new fixtures, appliances, new bathrooms and showers, and fresh interior and exterior paint. A new driveway and refreshed patio complete this move-in-ready home. Enjoy occasional ocean views! Beautifully remodeled home with panoramic views, abundant natural light, and refreshing west-facing breezes. Flexible layout offers 3 beds & 2 baths on the first floor, plus 2 beds and 1 bath upstairs. Extensive upgrades include a new roof, windows, flooring, AC and heating, kitchen cabinets with quartz countertops and new fixtures, appliances, new bathrooms and showers, and fresh interior and exterior paint. A new driveway and refreshed patio complete this move-in-ready home. Enjoy occasional ocean views!
Mortgage Calculator
Est. Monthly Payment
$7,498
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 foundThis Property
$4,819
Comp Average
$4,629
382 Naples Street
4bd / 2ba · 1,874 sqft · Single Family
$779K
Est. $4,193/mo
54 Tamarindo Way
4bd / 3ba · 1,870 sqft · Single Family
$899K
Est. $4,354/mo
1519 Taber Dr
4bd / 2.5ba · 2,585 sqft · Single Family
$1.20M
Est. $5,718/mo
624 Diamond Dr
4bd / 2.5ba · 2,140 sqft · Single Family
$1.00M
Est. $4,272/mo
102 Teal Street
4bd / 3.5ba · 2,080 sqft · Single Family
$1.10M
Est. $4,606/mo
Comps based on same zip code, similar beds (±1), price range (60-150%).
Investment Score
17 leases of 4–6 bed houses within 2 mi · $4,620–$5,363
Blended 50/50 with a property-level estimate
Rent − PITIA
Incl. vacancy, PM, maint, capex
What would make this work?
$4,699/mo short at 20% down; 82% down or +$6,103/mo rent closes it.
- Break-even price
- $483,117
- Break-even rent
- $10,922/mo
- Cashflow at 35% down
- −$3,558/mo
- Down payment to break even
- 82%
- Rate to break even
- Not reachable
56% under asking
$6,103/mo above the estimate
$897,900 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