2711 White Pine Court
Btop 30%Chula Vista, CA 91915
An HOA may ban rentals of 30 days or less (Civ. Code §4741): check the CC&Rs.
Pass at asking: -$2,638/mo full cashflow at 20% down, 7.36% rate.
Works at $374,748 (48% under asking), or at 74% down.
Rent $4,293/mo from 26 leases of 3–5 bed condos & townhomes within 2 mi ($3,949–$4,271).
Beds
4
Baths
4
Sqft
1,851
Year Built
2005
Days on Market
0
Property Type
Townhouse
HOA/mo
$442
MLS ID
PTP2608378
This property is in Chula Vista (91915). Browse neighborhood analytics →
About This Property
NEARLY 2,000 SQ FT. END UNIT. 4 FULL BEDROOMS & 4 FULL BATHROOMS. DUAL MASTER SUITES. FIRST FLOOR BEDROOM AND FULL BATHROOM. ATTACHED 2 CAR GARAGE. NATURAL LIGHT. This updated three-story corner townhome has nearly 2,000 square feet, 4 bedrooms and 4 full bathrooms. There’s no neighbor on one side, so extra windows fill the home with natural light from morning to evening. New shutters on the windows let you control the light and privacy. The open layout connects the kitchen and living room, and a private patio and balcony add outdoor space. The first floor has a private bedroom with its own full bathroom, which works well for guests, a home office or extended stays. Every bedroom is close to a full bath, so no one shares in the morning. The attached 2 car garage gives you parking and storage right at the door. UPGRADES: The 2024 updates include new hardwood flooring, fresh paint, new toilets, refinished bathrooms and a full set of new matching appliances: range, oven, microwave, refrigerator, dishwasher, washer and dryer. The top floor has new carpet. In 2025 the home got a new water heater with a filter and softener, plus a smart garage door. The pool, spa and BBQ area are right next to the home. The community also has walking paths, picnic tables, playgrounds and pet stations throughout. Downtown San Diego and the beaches are about 20 to 25 minutes away.
Mortgage Calculator
Est. Monthly Payment
$5,344
Location
Loading map...
Zoned Schools
Elementary
Camarena (Enrique S.) Elementary · grades K-6 · Chula Vista Elementary
Middle
Eastlake 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
$4,293
Comp Average
$4,103

1733 Cripple Creek
4bd / 3ba · 1,891 sqft · Townhouse
$684K
Est. $4,174/mo
2088 Tango Loop
4bd / 3ba · 1,827 sqft · Condo
$729K
Est. $4,112/mo
2205 Andalusia Ln
4bd / 3ba · 1,993 sqft · Townhouse
$765K
Est. $4,301/mo
1713 Cripple Creek Drive
3bd / 2ba · 1,728 sqft · Townhouse
$725K
Est. $3,819/mo
971 Somerset Ct
3bd / 2.5ba · 1,890 sqft · Townhouse
$760K
Est. $4,107/mo
Comps based on same zip code, similar beds (±1), price range (60-150%).
Investment Score
26 leases of 3–5 bed condos & townhomes within 2 mi · $3,949–$4,271
Blended 50/50 with the zip's market median ($4,522)
Rent − PITIA
Incl. vacancy, PM, maint, capex
What would make this work?
$2,638/mo short at 20% down; 74% down or +$3,426/mo rent closes it.
- Break-even price
- $374,748
- Break-even rent
- $7,719/mo
- Cashflow at 35% down
- −$1,893/mo
- Down payment to break even
- 74%
- Rate to break even
- Not reachable
48% under asking
$3,426/mo above the estimate
$532,726 cash
Negative even at a 0% loan
Need ≥ 1.25 for DSCR loan
Lower = better for investors
* Modelled at 20% down, 7.36% 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