358 Corte Goleta
Ctop 80%Chula Vista, CA 91914
An HOA may ban rentals of 30 days or less (Civ. Code §4741): check the CC&Rs.
Pass at asking: -$6,736/mo full cashflow at 20% down, 7.43% rate.
Works at $617,969 (59% under asking), or at 85% down.
Rent $6,426/mo from 12 leases of 4–6 bed houses within 2 mi ($5,645–$6,319).
Beds
5
Baths
4
Sqft
3,058
Year Built
2004
Days on Market
0
Property Type
Single Family
HOA/mo
$202
MLS ID
260026634SD
This property is in Chula Vista (91914). Browse neighborhood analytics →
About This Property
Beautifully maintained and fully furnished, this stunning 5-bedroom, 4-bathroom home is nestled in a quiet cul-de-sac in the desirable Rolling Hills community. Featuring a bright and spacious floor plan, a main-level bedroom with a full bath, elegant living and dining rooms, and a welcoming family room. Upstairs offers four additional bedrooms, three full bathrooms, and a convenient laundry room. Enjoy a large backyard with a private pool, perfect for entertaining and relaxing. The two-car garage offers versatile space for a gym, home office, or storage. Located across from a beautiful park with a baseball field and close to mountain views, biking trails, shopping, and restaurants. A fantastic opportunity to own a beautiful, move-in-ready home in a highly desirable locatio
Mortgage Calculator
Est. Monthly Payment
$10,438
Location
Loading map...
Zoned Schools
Elementary
Liberty Elementary · grades K-6 · Chula Vista Elementary
Middle
Eastlake Middle · grades 7-8 · Sweetwater Union High
High
Eastlake 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
$6,426
Comp Average
$6,218
335 Plaza Toluca
6bd / 4ba · 3,016 sqft · Single Family
$1.29M
Est. $6,860/mo
359 Plaza Toluca
5bd / 4ba · 2,887 sqft · Single Family
$1.24M
Est. $6,300/mo
2457 Crooked Trail Road
5bd / 3ba · 2,897 sqft · Single Family
$1.25M
Est. $5,906/mo
2565 High Trail Court
4bd / 3ba · 3,168 sqft · Single Family
$1.45M
Est. $5,867/mo
1918 Corte Maravilla
5bd / 4ba · 2,863 sqft · Single Family
$1.84M
Est. $6,158/mo
Comps based on same zip code, similar beds (±1), price range (60-150%).
Investment Score
12 leases of 4–6 bed houses within 2 mi · $5,645–$6,319
Blended 50/50 with the zip's market median ($6,870)
Rent − PITIA
Incl. vacancy, PM, maint, capex
What would make this work?
$6,736/mo short at 20% down; 85% down or +$8,748/mo rent closes it.
- Break-even price
- $617,969
- Break-even rent
- $15,174/mo
- Cashflow at 35% down
- −$5,179/mo
- Down payment to break even
- 85%
- Rate to break even
- Not reachable
59% under asking
$8,748/mo above the estimate
$1,270,750 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