3002 Bravo Loop #2
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: -$2,631/mo full cashflow at 20% down, 7.43% rate.
Works at $307,427 (53% under asking), or at 79% down.
Rent $3,650/mo from 8 leases of 3-bed condos & townhomes within 0.5 mi ($3,377–$3,585).
Beds
3
Baths
2
Sqft
1,433
Year Built
2021
Days on Market
110
Property Type
Condo
HOA/mo
$449
MLS ID
PTP2605553
This property is in Chula Vista (91915). Browse neighborhood analytics →
About This Property
Incredible opportunity to own in the highly desirable Millenia community of Chula Vista! This beautiful 3 bedroom, 2 bathroom townhome offers 1,433 sq. ft. of modern living with an open concept floor plan, spacious kitchen, large center island, and inviting living areas. Enjoy the Millenia lifestyle with nearby parks, walking trails, restaurants, coffee shops, shopping, and Otay Ranch Town Center just minutes away. Take advantage of the seller's willingness to contribute toward lowering your mortgage payments or closing costs! Seller concessions subject to negotiated terms, lender approval, and loan program eligibility. Schedule your private showing today!
Mortgage Calculator
Est. Monthly Payment
$4,900
Location
Loading map...
Zoned Schools
Elementary
Wolf Canyon 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
$3,650
Comp Average
$3,573
2834 Athens Road
4bd / 2ba · 1,430 sqft · Condo
$649K
Est. $3,687/mo
2076 Tango Loop
3bd / 2.5ba · 1,495 sqft · Condo
$710K
Est. $3,650/mo
2024 Foxtrot Loop
3bd / 2.5ba · 1,384 sqft · Condo
$699K
Est. $3,521/mo
2021 Bravo Loop
3bd / 2ba · 1,433 sqft · Condo
$700K
Est. $3,614/mo
2126 Celestial Way
2bd / 2.5ba · 1,475 sqft · Condo
$675K
Est. $3,391/mo
Comps based on same zip code, similar beds (±1), price range (60-150%).
Investment Score
8 leases of 3-bed condos & townhomes within 0.5 mi · $3,377–$3,585
Blended 50/50 with a property-level estimate
Rent − PITIA
Incl. vacancy, PM, maint, capex
What would make this work?
$2,631/mo short at 20% down; 79% down or +$3,417/mo rent closes it.
- Break-even price
- $307,427
- Break-even rent
- $7,067/mo
- Cashflow at 35% down
- −$1,954/mo
- Down payment to break even
- 79%
- Rate to break even
- Not reachable
53% under asking
$3,417/mo above the estimate
$513,500 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