Back to listings
1120 Mission #95
1 / 20

1120 Mission #95

Atop 10%

Fallbrook, CA 92028

$150,000
NEW — 0d
STR: check · park rules decide · TOT 8%

Works at asking: +$678/mo full cashflow at 20% down, 7.43% rate.

Still breaks even up to $238,286 (59% above asking).

Rent $2,377/mo: zip market median for this bed count.

Beds

2

Baths

2

Sqft

1,101

Year Built

2001

Days on Market

0

Property Type

Mfd/Mobile Home

HOA/mo

N/A

MLS ID

NDP2610204

This property is in Fallbrook (92028). Browse neighborhood analytics →

Virtual Tour

About This Property

Located in Crestview Estates (55+), this home has been well maintained and move-in-ready. Great floor plan , light and bright with spacious rooms! There is a shed on site that give you plenty of space for Storage. Tucked back in the last street of the park , you can enjoy the peace and quiet on those lazy days when you want to relax under your own gazebo. When you want to get out and socialize, the newly remodeled clubhouse and pool are just around the corner. The space monthly rent includes trash and water. If you have a friend looking to make a move into a more simple lifestyle, Space 96 is available too! Don’t wait as this is a once in a lifetime opportunity to own 2 homes next door to each other!

Mortgage Calculator

Est. Monthly Payment

$1,027

Principal & Interest$833
Property Tax$150
Insurance$44
%($30,000)
%
Loan Term

Location

Loading map...

Zoned Schools

  • Elementary

    Fallbrook STEM Academy · grades K-6 · Fallbrook Union Elementary

  • Middle

    James E. Potter Intermediate · grades 7-8 · Fallbrook Union Elementary

  • High

    Fallbrook High · grades 9-12 · Fallbrook 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 found

This Property

$2,377

vs

Comp Average

$2,605

3909 Reche Rd SPC 116

3909 Reche Rd SPC 116

2bd / 2ba · 1,152 sqft · Manufactured

$175K

Est. $2,377/mo

1455 Alturas Rd

1455 Alturas Rd

2bd / 1ba · 672 sqft · Mfd/Mobile Home

$195K

Est. $2,377/mo

1120 E Mission Rd

1120 E Mission Rd

3bd / 2.5ba · 1,400 sqft · Manufactured

$200K

Est. $3,060/mo

Comps based on same zip code, similar beds (±1), price range (60-150%).

Investment Score

100A
Est. Monthly Rent
$2,377

Zip market median for this bed count

Thin data: no closed leases like this one nearby.

Monthly Cashflow

Rent − PITIA

+$1,350
Full Cashflow

Incl. vacancy, PM, maint, capex

+$678

What would make this work?

Cashflows +$678/mo at 20% down with every reserve funded.

Break-even price

59% above asking

$238,286
Break-even rent

Estimated rent already clears it

$1,497/mo
Cashflow at 35% down
+$834/mo
Down payment to break even

$0 cash

0%
Rate to break even

at 20% down

14.94%
Mortgage (P+I)
$833
Cap Rate
13.04%
Cash-on-Cash
27.12%
DSCR
2.31
NOI (Annual)
$19,562
Price-to-Rent

Lower = better for investors

5.3

* 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
ACashflow+$678/mo