
1817 Olive Green Street
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: -$3,426/mo full cashflow at 20% down, 7.43% rate.
Works at $403,827 (52% under asking), or at 79% down.
Rent $4,314/mo from 9 leases of 3-bed houses within 2 mi ($4,469–$4,736).
Beds
3
Baths
2.5
Sqft
2,097
Year Built
2013
Days on Market
89
Property Type
Single Family
HOA/mo
$220
MLS ID
PTP2606218
This property is in Chula Vista (91913). Browse neighborhood analytics →
About This Property
Seller offering a $10,000 credit toward buyer's interest rate buydown, subject to lender approval and terms of an accepted offer. Welcome home to this beautifully maintained 3-story residence in the sought-after Tapestry community of Otay Ranch. A fenced front courtyard and porch set the tone for the light-filled main-level living room with fireplace, which opens to a sleek kitchen featuring stainless steel appliances and a gas range before flowing seamlessly into a spacious dining area perfect for entertaining. A generous side yard adds outdoor living space rarely found in this floor plan. Upstairs, all three bedrooms, loft and the laundry room offer convenient one level living, including two full baths with dual sink vanities. The third level delivers a versatile oversized loft, ideal as a playroom, home office, or optional fourth bedroom. Central heat and air, wood, tile, and carpet flooring, tankless waterheater, tile roof, rain gutters, and a rear-facing 2-car attached garage round out the features. Enjoy resort style HOA amenities including a community pool, spa, BBQ area, clubhouse, and playground, all just steps from your door. Nearby top rated schools, neighborhood parks, and take advantage of quick access to SR-125 for an easy commute. Minutes to Otay Ranch Town Center for shopping, dining, and entertainment. Meticulously maintained and move-in ready, this is Otay Ranch living at its best.
Mortgage Calculator
Est. Monthly Payment
$6,039
Location
Loading map...
Zoned Schools
Elementary
Wolf Canyon Elementary · grades K-6 · Chula Vista Elementary
Middle
Rancho del Rey Middle · grades 7-8 · Sweetwater Union High
High
Olympian 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
$4,314
Comp Average
$4,692
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
1108 Camino Prado
4bd / 3ba · 2,021 sqft · Single Family
$1000K
Est. $4,903/mo
1757 Clover Tree Court
4bd / 2ba · 2,177 sqft · Single Family
$975K
Est. $4,677/mo
1713 Fawntail Court
4bd / 2.5ba · 2,138 sqft · Single Family
$1000K
Est. $4,754/mo
Comps based on same zip code, similar beds (±1), price range (60-150%).
Investment Score
9 leases of 3-bed houses within 2 mi · $4,469–$4,736
Blended 50/50 with a property-level estimate
Rent − PITIA
Incl. vacancy, PM, maint, capex
What would make this work?
$3,426/mo short at 20% down; 79% down or +$4,449/mo rent closes it.
- Break-even price
- $403,827
- Break-even rent
- $8,763/mo
- Cashflow at 35% down
- −$2,541/mo
- Down payment to break even
- 79%
- Rate to break even
- Not reachable
52% under asking
$4,449/mo above the estimate
$671,421 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