548 Telegraph Canyon Rd
Atop 10%Chula Vista, CA 91910
Pass at asking: -$2,013/mo full cashflow at 20% down, 7.49% rate.
Works at $278,875 (48% under asking), or at 74% down.
Rent $3,397/mo from 10 leases of 2–4 bed condos & townhomes within 2 mi ($3,139–$3,255).
Beds
3
Baths
2
Sqft
1,186
Year Built
1981
Days on Market
0
Property Type
Condo
HOA/mo
$465
MLS ID
PTP2608163
This property is in Chula Vista (91910). Browse neighborhood analytics →
About This Property
Welcome to this gorgeous Woodland Hills unit! This beautifully updated downstairs, single-story unit offers modern finishes and comfortable living throughout. Enjoy relaxing evenings and beautiful sunset views from your private balcony. The remodeled kitchen features elegant quartz countertops and stainless steel appliances, perfect for everyday living and entertaining. Both bathrooms have been tastefully remodeled, adding a fresh, contemporary touch. New vinyl plank flooring flows throughout the home, creating a cohesive and stylish look. All bedrooms are equipped with ceiling fans for added comfort. Additional conveniences include a one-car garage and an assigned parking space. With its desirable single-story layout, thoughtful upgrades, and inviting outdoor space, this home is a wonderful opportunity to enjoy comfortable, modern living in Chula Vista!
Mortgage Calculator
Est. Monthly Payment
$4,179
Location
Loading map...
Comparable Properties
5 comps foundThis Property
$3,397
Comp Average
$3,012
465 Fourth Avenue
2bd / 2ba · 1,047 sqft · Condo
$500K
Est. $2,732/mo
376 Center St.
2bd / 2ba · 1,224 sqft · Condo
$485K
Est. $2,863/mo
149 4th Avenue
3bd / 2.5ba · 1,392 sqft · Condo
$539K
Est. $3,181/mo
1386 Serena Circle
2bd / 2ba · 1,043 sqft · Condo
$575K
Est. $3,070/mo
1502 Apache Dr
2bd / 2ba · 1,270 sqft · Condo
$620K
Est. $3,215/mo
Comps based on same zip code, similar beds (±1), price range (60-150%).
Investment Score
10 leases of 2–4 bed condos & townhomes within 2 mi · $3,139–$3,255
Blended 50/50 with the zip's market median ($3,611)
Rent − PITIA
Incl. vacancy, PM, maint, capex
What would make this work?
$2,013/mo short at 20% down; 74% down or +$2,615/mo rent closes it.
- Break-even price
- $278,875
- Break-even rent
- $6,012/mo
- Cashflow at 35% down
- −$1,448/mo
- Down payment to break even
- 74%
- Rate to break even
- Not reachable
48% under asking
$2,615/mo above the estimate
$399,526 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