1753 Camino Strava #1
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: -$2,865/mo full cashflow at 20% down, 7.43% rate.
Works at $348,860 (52% under asking), or at 78% down.
Rent $4,032/mo from 22 leases of 1–3 bed condos & townhomes within 2 mi ($3,412–$3,704).
Beds
2
Baths
2
Sqft
1,453
Year Built
2025
Days on Market
158
Property Type
Condo
HOA/mo
$425
MLS ID
NDP2605442
This property is in Chula Vista (91913). Browse neighborhood analytics →
About This Property
Spacious one 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 offer 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 indoor fitness center .Walking distance to a future public park which will include Pickle Ball and much more. This one story home is a Plan 1, 2 bedroom, 2 bath home with 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 an artist's rendering and shown for representative purposes.
Mortgage Calculator
Est. Monthly Payment
$5,368
Location
Loading map...
Comparable Properties
5 comps foundThis Property
$4,032
Comp Average
$3,620
2003 Gypsy Ave
3bd / 2ba · 1,429 sqft · Condo
$600K
Est. $4,002/mo
2044 Bluestone Circle
3bd / 2.5ba · 1,316 sqft · Condo
$640K
Est. $3,528/mo
1931 Caminito Alcala
2bd / 2.5ba · 1,400 sqft · Condo
$660K
Est. $3,394/mo
1812 Olive Green Street
3bd / 3ba · 1,565 sqft · Condo
$699K
Est. $3,648/mo
2062 Bluestone Cir
3bd / 2.5ba · 1,316 sqft · Condo
$699K
Est. $3,528/mo
Comps based on same zip code, similar beds (±1), price range (60-150%).
Investment Score
22 leases of 1–3 bed condos & townhomes within 2 mi · $3,412–$3,704
Blended 50/50 with a property-level estimate
A property-level estimate runs more than 25% above what comparable homes leased for ($3,484). Treat this rent with extra care.
Rent − PITIA
Incl. vacancy, PM, maint, capex
What would make this work?
$2,865/mo short at 20% down; 78% down or +$3,721/mo rent closes it.
- Break-even price
- $348,860
- Break-even rent
- $7,753/mo
- Cashflow at 35% down
- −$2,113/mo
- Down payment to break even
- 78%
- Rate to break even
- Not reachable
52% under asking
$3,721/mo above the estimate
$563,082 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