1120 Mission Road #22
Atop 10%Fallbrook, CA 92028
Works at asking: +$443/mo full cashflow at 20% down, 7.43% rate.
Still breaks even up to $306,845 (23% above asking).
Rent $3,060/mo: zip market median for this bed count.
Beds
3
Baths
2
Sqft
1,210
Year Built
2025
Days on Market
77
Property Type
Mfd/Mobile Home
HOA/mo
N/A
MLS ID
OC26185544
This property is in Fallbrook (92028). Browse neighborhood analytics →
About This Property
BRAND-NEW Skyline home in an excellent quiet location on a great lot featuring stainless steel appliances, wood look vinyl plank flooring, central AC and Heat, and upgraded finishes throughout. Enjoy easy, comfortable living in Crestview Hills Estates, one of Fallbrook's most peaceful 55+ communities. Outside, you'll find a full-length carport awning, new concrete driveway and walkways, and a spacious backyard perfect for gardening, entertaining, or relaxing. The front planter box is auto-irrigated for low-maintenance curb appeal. Crestview Hills offers resort-style amenities, including a renovated clubhouse with streaming TV and billiards, a private fitness room, a heated pool, and a Jacuzzi-all designed for an active, social lifestyle. The community hosts regular events, so it's easy to meet neighbors and join in. Just minutes from downtown Fallbrook, the area offers shopping, dining, and local services, with the charm of rolling hills and avocado groves. Temecula, Murrieta, and San Diego are also within easy reach. Enjoy 50% off space rent for the first 12 months! That's a generous $10,500 toward the new buyer's space rent. No HOA fee.
Mortgage Calculator
Est. Monthly Payment
$1,705
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
5 comps foundThis Property
$3,060
Comp Average
$2,650
1120 Mission
2bd / 2ba · 1,101 sqft · Mfd/Mobile Home
$150K
Est. $2,377/mo
3909 Reche Road
3bd / 2ba · 1,296 sqft · Mfd/Mobile Home
$295K
Est. $3,060/mo
1120 Mission Road
2bd / 2ba · 1,139 sqft · Mfd/Mobile Home
$265K
Est. $2,377/mo

4747 Oak Crest Road 28
3bd / 2ba · 1,320 sqft · Manufactured
$275K
Est. $3,060/mo
4747 Oak Crest Road
2bd / 2ba · 1,248 sqft · Manufactured
$258K
Est. $2,377/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 +$443/mo at 20% down with every reserve funded.
- Break-even price
- $306,845
- Break-even rent
- $2,484/mo
- Cashflow at 35% down
- +$703/mo
- Down payment to break even
- 1%
- Rate to break even
- 10.53%
23% above asking
Estimated rent already clears it
$2,490 cash
at 20% down
Lower = better for investors
* 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