
1656 Calle De La Flor
Btop 30%Chula Vista, CA 91913
An HOA may ban rentals of 30 days or less (Civ. Code §4741): check the CC&Rs.
Pass at asking: -$2,982/mo full cashflow at 20% down, 7.43% rate.
Works at $421,702 (48% under asking), or at 74% down.
Rent $4,305/mo from 8 leases of 3–5 bed houses within 1 mi ($3,991–$4,323).
Beds
4
Baths
2.5
Sqft
1,694
Year Built
2012
Days on Market
90
Property Type
Single Family
HOA/mo
$76
MLS ID
260019704SD
This property is in Chula Vista (91913). Browse neighborhood analytics →
About This Property
BACK ON THE MARKET- No fault of the property (buyer had funding issues). Beautiful detached single-family home on a desirable corner lot in the highly sought-after Avila community of Otay Ranch Village 2! This impeccably maintained home features a spacious kitchen with granite countertops, stainless steel appliances, and a new refrigerator and washer plus dryer, Nest thermostat, and Nest doorbell are all included. Newer wood laminate flooring extends throughout both levels, complemented by LED lighting and fresh interior paint. All bedrooms and the laundry room are conveniently located upstairs, with a private balcony off the front bedroom. The spacious primary suite offers a walk-in closet and an en-suite bath with separate tub and shower, accented by travertine flooring. Custom California Closets in the bedrooms and pantry provide exceptional organization and storage. Step outside to a beautifully designed backyard featuring a custom-built deck with shade sails and interlocking pavers- creating the perfect space for relaxing or entertaining. Additional upgrades include overhead garage storage, a new water heater, a 440V EV wall charger, and a ceiling fan in the primary and guest bedroom and living room. Residents enjoy access to the Otay Ranch HOA amenities, including a resort-style pool and spa, fitness center, BBQ area, and inviting outdoor patios. This move-in-ready home has been meticulously maintained, thoughtfully upgraded, and is truly a must-see! Broker and Broker's Agents do not represent or guarantee accuracy of the square footage, permitted or unpermitted space, bd/ba count, lot size/dimensions,schools, or other information concerning the conditions or features of the property. Buyer is advised to independently verify the accuracy of all informationthrough personal inspection & w/ appropriate professionals to satisfy themselves.
Mortgage Calculator
Est. Monthly Payment
$5,622
Location
Loading map...
Zoned Schools
Elementary
Muraoka (Saburo) Elementary · grades PK-6 · Chula Vista Elementary
Middle
Rancho del Rey Middle · grades 7-8 · Sweetwater Union High
High
Otay Ranch 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
$4,305
Comp Average
$4,447

2044 Avenida Andanza
4bd / 2.5ba · 1,833 sqft · Single Family
$850K
Est. $4,590/mo
1858 Wedgewood Pl
3bd / 3.5ba · 1,822 sqft · Single Family
$808K
Est. $4,288/mo
991 Camino Aldea
4bd / 3ba · 1,950 sqft · Single Family
$905K
Est. $4,840/mo
875 Ridgewater
4bd / 2ba · 1,766 sqft · Single Family
$879K
Est. $4,408/mo

1597 Piedmont
3bd / 2.5ba · 1,649 sqft · Single Family
$860K
Est. $4,107/mo
Comps based on same zip code, similar beds (±1), price range (60-150%).
Investment Score
8 leases of 3–5 bed houses within 1 mi · $3,991–$4,323
Blended 50/50 with a property-level estimate
Rent − PITIA
Incl. vacancy, PM, maint, capex
What would make this work?
$2,982/mo short at 20% down; 74% down or +$3,873/mo rent closes it.
- Break-even price
- $421,702
- Break-even rent
- $8,178/mo
- Cashflow at 35% down
- −$2,138/mo
- Down payment to break even
- 74%
- Rate to break even
- Not reachable
48% under asking
$3,873/mo above the estimate
$599,400 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