70 Country Club Circle
Btop 30%Chula Vista, CA 91911
An HOA may ban rentals of 30 days or less (Civ. Code §4741): check the CC&Rs.
Pass at asking: -$2,854/mo full cashflow at 20% down, 7.36% rate.
Works at $376,567 (50% under asking), or at 76% down.
Rent $3,874/mo from 11 leases of 3-bed houses within 2 mi ($3,766–$4,042).
Beds
3
Baths
2.5
Sqft
1,714
Year Built
2004
Days on Market
0
Property Type
Single Family
HOA/mo
$105
MLS ID
PTP2608361
This property is in Chula Vista (91911). Browse neighborhood analytics →
About This Property
Welcome to Country Club Villas! This beautiful two-story detached home offers 3 bedrooms, 2.5 bathrooms, and 1,714 sq. ft. of living space in a desirable Chula Vista community near the San Diego Country Club Golf Course. The spacious downstairs layout features inviting living and dining areas, abundant natural light, and a comfortable flow perfect for everyday living and entertaining. Upstairs, the generous primary suite features vaulted ceilings, two walk-in closets, and an ensuite bathroom with a separate soaking tub and shower. Enjoy a private, low-maintenance backyard ideal for relaxing or hosting gatherings. Community amenities include a BBQ area and playground. Conveniently located near shopping, dining, schools, and major freeways, this home offers a wonderful combination of comfort, space, and location!
Mortgage Calculator
Est. Monthly Payment
$5,212
Location
Loading map...
Zoned Schools
Elementary
Cook (Hazel Goes) Elementary · grades PK-6 · Chula Vista Elementary
Middle
Hilltop Middle · grades 7-8 · Sweetwater Union High
High
Hilltop Senior 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
$3,874
Comp Average
$4,045
63 L Chula
3bd / 2ba · 1,702 sqft · Single Family
$735K
Est. $4,414/mo
2133 ARcher Ave 2
3bd / 3ba · 1,463 sqft · Single Family
$717K
Est. $3,736/mo
54 Tamarindo Way
4bd / 3ba · 1,870 sqft · Single Family
$899K
Est. $4,354/mo
1453 Nolan Court
3bd / 2ba · 1,788 sqft · Single Family
$849K
Est. $3,670/mo
962 Nacion Ave.
3bd / 2ba · 1,670 sqft · Single Family
$990K
Est. $4,053/mo
Comps based on same zip code, similar beds (±1), price range (60-150%).
Investment Score
11 leases of 3-bed houses within 2 mi · $3,766–$4,042
Blended 50/50 with the zip's market median ($3,856)
Rent − PITIA
Incl. vacancy, PM, maint, capex
What would make this work?
$2,854/mo short at 20% down; 76% down or +$3,706/mo rent closes it.
- Break-even price
- $376,567
- Break-even rent
- $7,580/mo
- Cashflow at 35% down
- −$2,078/mo
- Down payment to break even
- 76%
- Rate to break even
- Not reachable
50% under asking
$3,706/mo above the estimate
$570,000 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