1506 Oak Drive #34
Atop 10%Vista, CA 92084
Pass at asking: -$556/mo full cashflow at 20% down, 7.36% rate.
Works at $267,192 (21% under asking), or at 44% down.
Rent $3,113/mo: property-level estimate.
Beds
2
Baths
2
Sqft
1,296
Year Built
1971
Days on Market
202
Property Type
Manufactured
HOA/mo
$355
MLS ID
260009873SD
This property is in Vista (92084). Browse neighborhood analytics →
About This Property
Completely remodeled 2-bedroom, 2-bath home offering 1,296 sq ft of modern living in desirable Vista. This property has been extensively upgraded from top to bottom, including new foundation, roof, walls, dual-pane windows, and fresh interior and exterior paint. The redesigned kitchen features updated finishes and flows seamlessly into the living space, while both bathrooms have been fully remodeled with contemporary touches. New flooring throughout adds a clean, cohesive feel. Situated on a spacious lot with room to expand or create your ideal outdoor space. A rare turnkey opportunity close to shopping, dining, and major commuter routes.
Mortgage Calculator
Est. Monthly Payment
$2,670
Location
Loading map...
Comparable Properties
2 comps foundThis Property
$3,113
Comp Average
$2,277
1501 Anza Avenue
2bd / 2ba · 1,440 sqft · Manufactured
$345K
Est. $2,277/mo
1506 Oak Drive
2bd / 2ba · 1,368 sqft · Manufactured
$339K
Est. $2,277/mo
Comps based on same zip code, similar beds (±1), price range (60-150%).
Investment Score
Property-level estimate
Thin data: no closed leases like this one nearby.
Rent − PITIA
Incl. vacancy, PM, maint, capex
What would make this work?
$556/mo short at 20% down; 44% down or +$722/mo rent closes it.
- Break-even price
- $267,192
- Break-even rent
- $3,835/mo
- Cashflow at 35% down
- −$204/mo
- Down payment to break even
- 44%
- Rate to break even
- 4.13%
21% under asking
$722/mo above the estimate
$149,600 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