957 Eton Court
Ctop 80%Chula Vista, CA 91913
Pass at asking: -$3,686/mo full cashflow at 20% down, 7.36% rate.
Works at $462,664 (51% under asking), or at 77% down.
Rent $4,592/mo from 13 leases of 3–5 bed houses within 1 mi ($3,929–$4,167).
Beds
4
Baths
2
Sqft
1,649
Year Built
1974
Days on Market
—
Property Type
Single Family
HOA/mo
N/A
MLS ID
PTP2608400
This property is in Chula Vista (91913). Browse neighborhood analytics →
About This Property
No Hesitation for this Destination! As they say in real Estate, it's Location! Location! Location! 957 ETON CT is in the sought after College and Cockatoo Estates. A real beauty, make it yours. This move-in ready single story 4 bedroom is beautifully situated on a VIEW lot with multiple street lights showcasing a flat CUL-DE-SAC. Have it all - an elegant home on a premium view lot, extra wide driveway, a storage galore garage outfitted w/multi-wall built-in cabinets and sink. Surrounding this neighborhood is convenient variety shopping, gas, theater, college, parks, restaurants & more. Further ownership desirability is elevated as there's NO Hoa & NO Mello Roos - a monthly money saver for you! This pride of ownership home offers a thoughtful floor-plan. designed around everyday use and the opportunity to entertain graciously Enjoy the abundant natural light, a double-sided fireplace, vaulted ceiling and easy care flooring providing a backdrop that is a warm and welcoming for a dinner by fire, the neighborly cup of coffee, book club or study group OR choose a relaxing side, front or backyard to place a hammock...even more relaxing is knowing all the yards are virtually low water & low maintenace. Improvements such as solar, newer windows, window treatments and having the popcorn ceiling removed allows modern or traditional furnishing and lifestyle to shine. Additionally, year-round comfort is the norm at 957 ETON CT due to central heating, central A/C and multiple fans. Attractive Bath upgrades include the elegant Primary Bath with dual sink vanity, fragrance niches, a step in shower and window. PLUS an exceptional upgraded kitchen. Sized to accommodate more than one chef, it warrants hosting your upcoming Housewarming Party and any other activity! Whether it's you, the caterer, or guests, the abundant counter space will please - display festive food faire on an approx 13x11 counter on one side of the kitchen or the other 7x3 counter sitting atop an impressive amount of cabinetry all the while enjoy a mountain and backyard view from the corner Kitchen window. Wow view mother nature at her best - a Sunrise and Sunset VIEW to prep your day and soothe your eves and eyes after perhaps a demanding day. 957 ETON CT is a Southern California home that's not a dream but a reality. Be the envy of others as seller has provided many yard areas to relax w/ opportunites to hang with the dog, a gardening friend, use the 10 X 8 Shed with pitched ceiling, vent and window for... OR gather round the covered Outdoor Kitchen with an approx 11x 8 L-shaped granite counter w/seating, sink, fridge, drawers & more - a spectaular outdoor entertaining amenity! This well cared for home exudes a welcoming, warm and sophisticated aura inside and out where memories are made, new friendships forged. Don't hesitate to make this your home.
Mortgage Calculator
Est. Monthly Payment
$6,434
Location
Loading map...
Zoned Schools
Elementary
Tiffany (Burton C.) Elementary · grades K-6 · Chula Vista Elementary
Middle
Bonita Vista Middle · grades 7-8 · Sweetwater Union High
High
Bonita Vista 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
$4,592
Comp Average
$4,211
1656 Calle De La Flor
4bd / 2.5ba · 1,694 sqft · Single Family
$810K
Est. $4,305/mo
1792 Elmhurst Street
4bd / 2ba · 1,416 sqft · Single Family
$880K
Est. $4,280/mo
875 Ridgewater
4bd / 2ba · 1,766 sqft · Single Family
$879K
Est. $4,309/mo

1597 Piedmont
3bd / 2.5ba · 1,649 sqft · Single Family
$860K
Est. $4,109/mo
2053 Clearwater Place
3bd / 2.5ba · 1,532 sqft · Single Family
$895K
Est. $4,052/mo
Comps based on same zip code, similar beds (±1), price range (60-150%).
Investment Score
13 leases of 3–5 bed houses within 1 mi · $3,929–$4,167
Blended 50/50 with the zip's market median ($5,072)
Rent − PITIA
Incl. vacancy, PM, maint, capex
What would make this work?
$3,686/mo short at 20% down; 77% down or +$4,788/mo rent closes it.
- Break-even price
- $462,664
- Break-even rent
- $9,380/mo
- Cashflow at 35% down
- −$2,709/mo
- Down payment to break even
- 77%
- Rate to break even
- Not reachable
51% under asking
$4,788/mo above the estimate
$727,650 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