11071 Black Mountain Road #20
Atop 10%San Diego, CA 92126
2 licensed short-term rentals within ½ mile (1 whole home), from the cities' license and permit lists of Nov 14, 2026.
Pass at asking: -$787/mo full cashflow at 20% down, 7.36% rate.
Works at $222,035 (32% under asking), or at 56% down.
Rent $2,204/mo: zip market median for this bed count.
Beds
2
Baths
2
Sqft
1,440
Year Built
1971
Days on Market
136
Property Type
Mfd/Mobile Home
HOA/mo
N/A
MLS ID
TR26137528
This property is in San Diego (92126). View neighborhood stats →
About This Property
Property Tax Exempt Mobile Home in 55+ Community. Buyer subject to park approval (credit and background check) 2/2 large corner lot, two oversized storage sheds and abundant parking. Large backyard. $1,400 per month space rent includes water, trash, sewer, park amenities (pool, spa, clubhouse, etc.) Grandfathered under a program which provides lifetime exemption from property taxes. $70 per year registration free required. Remodeled, new flooring, bathrooms, kitchen. Does not have A/C. Does not include appliances.
Mortgage Calculator
Est. Monthly Payment
$2,213
Location
Loading map...
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?
$787/mo short at 20% down; 56% down or +$1,022/mo rent closes it.
- Break-even price
- $222,035
- Break-even rent
- $3,226/mo
- Cashflow at 35% down
- −$451/mo
- Down payment to break even
- 56%
- Rate to break even
- 2.34%
32% under asking
$1,022/mo above the estimate
$182,000 cash
at 20% down
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