730 Dennis Avenue
1 / 20

730 Dennis Avenue

Ctop 80%

Chula Vista, CA 91910

$899,000
NEW — 0d

Pass at asking: -$3,691/mo full cashflow at 20% down, 7.43% rate.

Works at $418,471 (53% under asking), or at 80% down.

Rent $4,174/mo from 12 leases of 3-bed houses within 2 mi ($4,313–$4,738).

Beds

3

Baths

2.5

Sqft

2,195

Year Built

1956

Days on Market

0

Property Type

Single Family

HOA/mo

N/A

MLS ID

NDP2610070

This property is in Chula Vista (91910). Browse neighborhood analytics →

Virtual Tour

About This Property

Beautifully Renovated Chula Vista Home with Spacious Living Areas and Modern Finishes! 730 Dennis Avenue is a stunningly updated 3-bedroom, 2.5-bathroom home offering approximately 2,195 square feet of thoughtfully designed living space in an established Chula Vista neighborhood. Extensively renovated inside and out, this home features fresh interior and exterior paint, beautiful new flooring, a completely remodeled kitchen, updated bathrooms, and refreshed exterior landscaping. The impressive sunken living room serves as the centerpiece of the home, featuring a large gas and wood-burning fireplace that creates a warm, inviting atmosphere perfect for entertaining or relaxing. The beautifully renovated kitchen offers modern finishes, abundant pantry space, and exceptional functionality, while generous storage throughout the home adds everyday convenience. Situated on an approximately 7,000-square-foot lot, the property offers attractive landscaping, inviting outdoor spaces, and a two-car garage. Conveniently located near shopping, dining, parks, schools, and major commuter routes, this turnkey Chula Vista home combines classic character with contemporary upgrades. With its spacious floor plan, extensive renovations, and desirable location, 730 Dennis Avenue is a rare opportunity to enjoy move-in-ready Southern California living!

Mortgage Calculator

Est. Monthly Payment

$6,156

Principal & Interest$4,994
Property Tax$899
Insurance$262
%($179,800)
%
Loan Term

Location

Loading map...

Zoned Schools

  • Elementary

    Hilltop Drive Elementary · grades K-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.

Investment Score

33C
Est. Monthly Rent
$4,174

12 leases of 3-bed houses within 2 mi · $4,313–$4,738

Blended 50/50 with the zip's market median ($3,942)

Monthly Cashflow

Rent − PITIA

-$1,981
Full Cashflow

Incl. vacancy, PM, maint, capex

-$3,691

What would make this work?

$3,691/mo short at 20% down; 80% down or +$4,793/mo rent closes it.

Break-even price

53% under asking

$418,471
Break-even rent

$4,793/mo above the estimate

$8,967/mo
Cashflow at 35% down
−$2,754/mo
Down payment to break even

$719,200 cash

80%
Rate to break even

Negative even at a 0% loan

Not reachable

Mortgage (P+I)
$4,994
Cap Rate
2.02%
Cash-on-Cash
-24.63%
DSCR

Need ≥ 1.25 for DSCR loan

0.68

NOI (Annual)
$18,150
Price-to-Rent

Lower = better for investors

17.9

* 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
CCashflow−$3,691/mo