4617 Villas Court
Atop 10%Bonita, CA 91902
Pass at asking: -$2,136/mo full cashflow at 20% down, 7.49% rate.
Works at $318,109 (47% under asking), or at 72% down.
Rent $4,031/mo from 15 leases of 2–4 bed condos & townhomes within 2 mi ($3,693–$4,202).
Beds
3
Baths
3
Sqft
1,935
Year Built
1987
Days on Market
—
Property Type
Condo
HOA/mo
$650
MLS ID
PTP2608179
This property is in Bonita (91902). Browse neighborhood analytics →
About This Property
Welcome to 4617 Villas Ct, a spacious two-story townhome nestled in the established Villas de Bonita community. Offering 3 bedrooms, 2.5 bathrooms, approximately 1,935 square feet of living space, and an attached 2-car garage, this home combines generous living areas, private outdoor space, and convenient access to everything Bonita has to offer. Step inside to an inviting living area featuring a fireplace, recessed lighting, and a comfortable layout designed for everyday living and entertaining. The kitchen offers a breakfast bar, ample cabinetry, and a dedicated breakfast area, while the separate dining room provides additional space for gatherings and meals. Laminate, tile, and carpet flooring complement the home's interior, with windows bringing natural light into the living spaces. Upstairs, all three bedrooms provide separation from the main living areas, including a spacious primary suite with its own bathroom. Additional features include a main-level half bathroom, forced-air heating, a whole-house fan, an attic fan, and laundry hookups in the garage. Enjoy the outdoors from the home's private balconies, offering neighborhood views and additional space to relax. The attached 2-car garage provides direct access to the home, while the driveway offers additional parking. Beyond the home, residents of Villas de Bonita enjoy community amenities that include a swimming pool, spa, barbecue facilities, and picnic areas. The established community offers a welcoming setting with shared recreational spaces and convenient access to nearby outdoor activities. The location places you near Bonita Golf Course, Rohr Park, local walking trails, shopping, and dining. Ella B. Allen Elementary School is approximately 0.3 miles away, with Bonita Vista Middle School and Bonita Vista Senior High School also nearby. Convenient access to major roadways, including I-805, makes traveling throughout Chula Vista, Bonita, and the greater San Diego area accessible. With nearly 2,000 square feet of living space, three upstairs bedrooms, private balconies, an attached 2-car garage, and community recreational amenities, 4617 Villas Ct presents a wonderful opportunity to enjoy spacious townhome living in the heart of Bonita.
Mortgage Calculator
Est. Monthly Payment
$4,744
Location
Loading map...
Comparable Properties
3 comps foundThis Property
$4,031
Comp Average
$3,817
3031 Plaza Natalia
4bd / 2.5ba · 1,700 sqft · Townhouse
$635K
Est. $4,428/mo

4933 Camino David
3bd / 2.5ba · 1,684 sqft · Townhouse
$575K
Est. $3,838/mo
4969 Camino David
3bd / 2.5ba · 1,411 sqft · Townhouse
$620K
Est. $3,185/mo
Comps based on same zip code, similar beds (±1), price range (60-150%).
Investment Score
15 leases of 2–4 bed condos & townhomes within 2 mi · $3,693–$4,202
Blended 50/50 with the zip's market median ($4,083)
Rent − PITIA
Incl. vacancy, PM, maint, capex
What would make this work?
$2,136/mo short at 20% down; 72% down or +$2,774/mo rent closes it.
- Break-even price
- $318,109
- Break-even rent
- $6,805/mo
- Cashflow at 35% down
- −$1,513/mo
- Down payment to break even
- 72%
- Rate to break even
- Not reachable
47% under asking
$2,774/mo above the estimate
$428,400 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