
2063 Lakeridge 101
Atop 10%Chula Vista, CA 91913
Pass at asking: -$1,901/mo full cashflow at 20% down, 7.49% rate.
Works at $232,553 (51% under asking), or at 77% down.
Rent $2,983/mo from 12 leases of 1–3 bed condos & townhomes within 0.5 mi ($3,063–$3,304).
Beds
2
Baths
2
Sqft
1,045
Year Built
1989
Days on Market
—
Property Type
Condo
HOA/mo
$503
MLS ID
260026276SD
This property is in Chula Vista (91913). Browse neighborhood analytics →
About This Property
Welcome to this spacious 2 bed, 2 bath residence in the desirable Camelot community of Eastlake. Designed with a sought-after dual-suite layout, each bedroom features its own ensuite bath, offering added privacy and flexibility. The open floor plan provides comfortable living and entertaining spaces, while the private patio creates the perfect spot to relax and enjoy the outdoors. Added convenience with in-unit laundry. Ideally located close to the community pool, residents also enjoy an array of Eastlake amenities including multiple pools, a clubhouse, boating and paddle boats, a man-made beach, volleyball, walking paths, tennis and pickleball courts. The HOA includes water, trash, and common area maintenance. Conveniently located near schools, shopping, dining, and freeway access, this home offers an easy lifestyle in one of Eastlake's most established communities.
Mortgage Calculator
Est. Monthly Payment
$3,798
Location
Loading map...
Comparable Properties
5 comps foundThis Property
$2,983
Comp Average
$2,975
2035 Lakeridge Circle
2bd / 2ba · 1,045 sqft · Condo
$510K
Est. $3,040/mo

1298 Fools Gold
2bd / 2ba · 1,071 sqft · Condo
$549K
Est. $2,959/mo
2055 Lakeridge
2bd / 2ba · 1,045 sqft · Condo
$510K
Est. $2,907/mo
2011 Lakeridge Circle
2bd / 2ba · 1,045 sqft · Condo
$550K
Est. $3,040/mo
1333 Burgundy Drive
2bd / 2ba · 1,060 sqft · Condo
$600K
Est. $2,929/mo
Comps based on same zip code, similar beds (±1), price range (60-150%).
Investment Score
12 leases of 1–3 bed condos & townhomes within 0.5 mi · $3,063–$3,304
Blended 50/50 with the zip's market median ($2,761)
Rent − PITIA
Incl. vacancy, PM, maint, capex
What would make this work?
$1,901/mo short at 20% down; 77% down or +$2,469/mo rent closes it.
- Break-even price
- $232,553
- Break-even rent
- $5,452/mo
- Cashflow at 35% down
- −$1,399/mo
- Down payment to break even
- 77%
- Rate to break even
- Not reachable
51% under asking
$2,469/mo above the estimate
$368,830 cash
Negative even at a 0% loan
Need ≥ 1.25 for DSCR loan
Lower = better for investors
* Modelled at 20% down, 7.49% 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