Back to listings
1831 Via Capri #3
1 / 20

1831 Via Capri #3

Btop 30%

Chula Vista, CA 91913

$669,000
NEW — 0d
STR limited · Chula Vista residents only · TOT 10%

An HOA may ban rentals of 30 days or less (Civ. Code §4741): check the CC&Rs.

Pass at asking: -$2,757/mo full cashflow at 20% down, 7.43% rate.

Works at $310,108 (54% under asking), or at 80% down.

Rent $3,603/mo from 10 leases of 2–4 bed condos & townhomes within 0.5 mi ($3,366–$3,598).

Beds

3

Baths

2.5

Sqft

1,379

Year Built

2000

Days on Market

0

Property Type

Townhouse

HOA/mo

$393

MLS ID

PTP2608069

This property is in Chula Vista (91913). Browse neighborhood analytics →

Virtual Tour

About This Property

COMING SOON !! THIS IS THE ONE YOU DON'T WANT TO MISS !! , UNIQUE OPPORTUNITY TO OWN THIS FHA/VA APPROVED CORNER UNIT 3 BED 2 -1/2 BATH 1379 SQFT TWO STORY TOWNHOUSE IN THE HIGHLY SOUGHT -AFTER "CAPRI COMPLEX" AT LOMAS VERDES IN OTAY RANCH , TASTEFULLY RENOVATED , NEW LAMINATED FLOORS , BRAND NEW KITCHEN CABINETS WITH GORGEOUS BRAND NEW QUARTZ COUNTER TOPS , BRAND NEW LIGHT FIXTURES WITH VANITIES AND MIRROS ON ALL BATHROOMS , NEW PAINT THOUGHOUT . BIG WRAP AROUND PRIVATE PATIO PERFECT FOR ENTERTAINING OR FAMILY GATHERINGS . Walking distance to Corky McMillin Elementary School , Restaurants and Shopping Center makes it an ideal location in the Heart of Otay Ranch , all appliances including Washer and Dryer are included .

Mortgage Calculator

Est. Monthly Payment

$4,974

Principal & Interest$3,717
Property Tax$669
Insurance$195
HOA$393
%($133,800)
%
Loan Term

Location

Loading map...

Zoned Schools

  • Elementary

    McMillin (Corky) 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 found

This Property

$3,603

vs

Comp Average

$3,562

1846 Rouge

1846 Rouge

3bd / 2.5ba · 1,500 sqft · Townhouse

$639K

Est. $3,717/mo

1241 Santa Cora Avenue

1241 Santa Cora Avenue

3bd / 2.5ba · 1,385 sqft · Condo

$579K

Est. $3,514/mo

2014 Mount Bullion

2014 Mount Bullion

3bd / 2.5ba · 1,407 sqft · Townhouse

$649K

Est. $3,574/mo

1354 Normandy Dr

1354 Normandy Dr

3bd / 2.5ba · 1,500 sqft · Townhouse

$700K

Est. $3,660/mo

1879 Platte River Lane

1879 Platte River Lane

3bd / 2.5ba · 1,303 sqft · Condo

$663K

Est. $3,346/mo

Comps based on same zip code, similar beds (±1), price range (60-150%).

Investment Score

43B
Est. Monthly Rent
$3,603

10 leases of 2–4 bed condos & townhomes within 0.5 mi · $3,366–$3,598

Blended 50/50 with the zip's market median ($3,712)

Monthly Cashflow

Rent − PITIA

-$1,371
Full Cashflow

Incl. vacancy, PM, maint, capex

-$2,757

What would make this work?

$2,757/mo short at 20% down; 80% down or +$3,580/mo rent closes it.

Break-even price

54% under asking

$310,108
Break-even rent

$3,580/mo above the estimate

$7,183/mo
Cashflow at 35% down
−$2,060/mo
Down payment to break even

$535,200 cash

80%
Rate to break even

Negative even at a 0% loan

Not reachable
Mortgage (P+I)
$3,717
Cap Rate
2.04%
Cash-on-Cash
-24.72%
DSCR

Need ≥ 1.25 for DSCR loan

0.72
NOI (Annual)
$13,680
Price-to-Rent

Lower = better for investors

15.5

* 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
BCashflow−$2,757/mo