1745 Camino Strava
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: -$3,441/mo full cashflow at 20% down, 7.43% rate.
Works at $445,948 (50% under asking), or at 76% down.
Rent $5,000/mo from 16 leases of 3-bed condos & townhomes within 2 mi ($4,232–$4,625).
Beds
3
Baths
3
Sqft
2,226
Year Built
2026
Days on Market
82
Property Type
Condo
HOA/mo
$425
MLS ID
NDP2607862
This property is in Chula Vista (91913). Browse neighborhood analytics →
About This Property
Spacious two story home located in the Master Plan of Cota Vera, a mixed -use, walkable master-planned community surrounded by the beauty of Otay Ranch. Haddington, a gated community, for 55 years and older offering homeowners an easy, fun, lifestyle with exclusive access to their own community private recreational facility, outdoor pool with sundeck and cabanas, firepit, BBQ'S, and an indoor fitness center. Walking distance to a future public park which will include Pickle Ball and much more. This two story home is detached, spacious with primary and second bedroom downstairs and office with bonus room and full bed and bath upstairs. This home boasts high ceilings, open floorplan, gourmet kitchen with large island, stainless steel appliances, white shaker cabinets, quartz countertops, indoor laundry room with a sink and 2 car attached garage. Photos are of the community's model home and only shown for representative purposes.
Mortgage Calculator
Est. Monthly Payment
$6,546
Location
Loading map...
Comparable Properties
5 comps foundThis Property
$5,000
Comp Average
$3,727
1863 Hazel Court
3bd / 3ba · 1,625 sqft · Condo
$649K
Est. $3,705/mo
1830 Crimson Court
3bd / 3ba · 1,625 sqft · Condo
$670K
Est. $3,708/mo
1431 Caminito Capistrano
3bd / 2.5ba · 1,695 sqft · Condo
$729K
Est. $3,763/mo
1812 Olive Green Street
3bd / 3ba · 1,565 sqft · Condo
$699K
Est. $3,648/mo
2004 Gypsy Ave
3bd / 3.5ba · 1,802 sqft · Condo
$728K
Est. $3,810/mo
Comps based on same zip code, similar beds (±1), price range (60-150%).
Investment Score
16 leases of 3-bed condos & townhomes within 2 mi · $4,232–$4,625
Blended 50/50 with a property-level estimate
A property-level estimate runs more than 25% above what comparable homes leased for ($4,409). Treat this rent with extra care.
Rent − PITIA
Incl. vacancy, PM, maint, capex
What would make this work?
$3,441/mo short at 20% down; 76% down or +$4,469/mo rent closes it.
- Break-even price
- $445,948
- Break-even rent
- $9,469/mo
- Cashflow at 35% down
- −$2,510/mo
- Down payment to break even
- 76%
- Rate to break even
- Not reachable
50% under asking
$4,469/mo above the estimate
$679,364 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