100 Woodlawn Avenue #96
Atop 10%Chula Vista, CA 91910
Works at asking: +$604/mo full cashflow at 20% down, 7.49% rate.
Still breaks even up to $292,332 (37% above asking).
Rent $2,928/mo: zip market median for this bed count.
Beds
3
Baths
2
Sqft
936
Year Built
2022
Days on Market
0
Property Type
Mfd/Mobile Home
HOA/mo
N/A
MLS ID
PTP2608092
This property is in Chula Vista (91910). Browse neighborhood analytics →
About This Property
Welcome to Bayscene Mobile Home Park, all-age community in the heart of Chula Vista! Built in 2022 and meticulously maintained by its original owner, this beautiful manufactured home shows like new and offers the perfect combination of modern comfort, convenience, and low-maintenance living. Pride of ownership shines throughout, making this home truly move-in ready! Enjoy the convenience of in-home laundry, two designated parking spaces, and additional off-street parking for guests. Best of all, NO HOA fees, just monthly space rent! Located in an all-ages community with convenient access to shopping, dining, schools, and major freeways. Whether you're a first-time buyer, downsizing, or simply looking for an affordable opportunity to own in San Diego County, this beautifully cared-for home is a must-see!
Mortgage Calculator
Est. Monthly Payment
$1,472
Location
Loading map...
Zoned Schools
Elementary
Feaster (Mae L.) Charter · grades K-8 · Chula Vista Elementary
Middle
Chula Vista Middle · grades 7-8 · Sweetwater Union High
High
Chula 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
3 comps foundThis Property
$2,928
Comp Average
$2,376
100 Woodlawn Avenue
3bd / 1ba · 900 sqft · Mfd/Mobile Home
$159K
Est. $2,928/mo
6 Via Veneto
2bd / 2ba · 1,000 sqft · Mfd/Mobile Home
$170K
Est. $2,100/mo
11 Via Barberini
2bd / 2ba · 920 sqft · Mfd/Mobile Home
$185K
Est. $2,100/mo
Comps based on same zip code, similar beds (±1), price range (60-150%).
Investment Score
Zip market median for this bed count
Thin data: no closed leases like this one nearby.
Rent − PITIA
Incl. vacancy, PM, maint, capex
What would make this work?
Cashflows +$604/mo at 20% down with every reserve funded.
- Break-even price
- $292,332
- Break-even rent
- $2,143/mo
- Cashflow at 35% down
- +$829/mo
- Down payment to break even
- 0%
- Rate to break even
- 12.30%
37% above asking
Estimated rent already clears it
$0 cash
at 20% down
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