
1925 Otay Lakes Road #57
Atop 10%Chula Vista, CA 91913
Pass at asking: -$139/mo full cashflow at 20% down, 7.43% rate.
Works at $221,022 (8% under asking), or at 29% down.
Rent $2,204/mo: zip market median for this bed count.
Beds
2
Baths
2
Sqft
1,350
Year Built
1972
Days on Market
66
Property Type
Mfd/Mobile Home
HOA/mo
N/A
MLS ID
PTP2606778
This property is in Chula Vista (91913). Browse neighborhood analytics →
About This Property
55/45+ COMMUNITY<<<MOVE-IN READY>>> Welcome to one of the most desirable Mobile Home Parks in all of Chula Vista. Located right in the heart of Eastlake, tucked away in a premium hidden location, this 55+ Senior Park is exceptionally maintained, neighbor-friendly and only a few minutes to all shopping and dining. Enjoy Costco, Target, Trader Joes, Sprouts, Cheesecake Factory, iHOP and so much more, all within just a few miles! This beautifully renovated home offers 2 bedrooms, 2 full bathrooms with walk-in showers in each, a gourmet kitchen with custom soft-close cabinetry and drawers, vinyl plank flooring throughout, beautiful quartz island with decorative pendant lighting, dual-pane windows throughout, ceiling fans in all rooms and recessed lighting too. Inside the kitchen area you have a laundry closet with a full-size washer and dryer and additional storage. The extra treat with this home is the ENCLOSED SUNROOM off the living room which can be used as an extra bedroom, a home office, sewing/craft room or just some great additional storage space. You have an oversized carport with an added side awning, enough space for two cars. A storage shed is located outback for tools, bicycles, hobbies, gardening supplies or extra household items. Very low maintenance outdoor space includes a large side yard AND backyard. Located close to one of the guest parking lots too, so your visitors can park close by. Otay Lakes Lodge offers a sparkling swimming pool, a well-appointed clubhouse for events and gatherings, a billiards room and is pet friendly, too. Don't miss your opportunity to purchase a MOVE-IN ready home in this desirable park. The chirping birds, the lack of noise and the cleanliness of this park are only a few benefits you will enjoy while living in the community. Don't miss your opportunity to purchase a MOVE-IN ready home in this desirable park
Mortgage Calculator
Est. Monthly Payment
$1,636
Location
Loading map...
Zoned Schools
Elementary
Tiffany (Burton C.) Elementary · grades K-6 · Chula Vista Elementary
Middle
Bonita Vista Middle · grades 7-8 · Sweetwater Union High
High
Bonita Vista 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
1 comp foundThis Property
$2,204
Comp Average
$2,204
Comps based on same zip code, similar beds (±1), price range (60-150%).
Investment Score
Zip market median for this bed count
Thin data: no closed leases like this one nearby.
Rent − PITIA
Incl. vacancy, PM, maint, capex
What would make this work?
$139/mo short at 20% down; 29% down or +$180/mo rent closes it.
- Break-even price
- $221,022
- Break-even rent
- $2,384/mo
- Cashflow at 35% down
- +$110/mo
- Down payment to break even
- 29%
- Rate to break even
- 6.34%
8% under asking
$180/mo above the estimate
$69,310 cash
at 20% down
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