1 / 20

221 El Camino Real #29

Atop 10%

Oceanside, CA 92058Neighborhood: San Luis Rey

$209,950

STR closed · inland Oceanside

1 licensed short-term rental within ½ mile (1 whole home), from the cities' license and permit lists of Nov 13, 2026.

Works at asking: +$60/mo full cashflow at 20% down, 7.36% rate.

Still breaks even up to $217,771 (4% above asking).

Rent $2,162/mo: zip market median for this bed count.

Beds

Baths

Sqft

960

Year Built

1972

Days on Market

100

Property Type

Mfd/Mobile Home

HOA/mo

N/A

MLS ID

WS26169942

This property is in Oceanside (92058). Browse neighborhood analytics →

About This Property

Charming 1972 Manufactured Home – Oceanside, CAMove-in ready 2 bed, 2 bath manufactured home with great flow and even better light. The primary suite features a roomy walk-in closet, while the second bath adds everyday convenience. Step into the expansive sunroom — a bright, versatile space ideal for morning coffee, entertaining, or simply unwinding. Covered carport parking and interior washer/dryer hookups round out this well-appointed home.Affordable space rent: $795/month.

Mortgage Calculator

Est. Monthly Payment

$1,430

Principal & Interest$1,158

Property Tax$210

Insurance$61

Down Payment

%($41,990)

Interest Rate

Loan Term

Location

Loading map...

Zoned Schools

Elementary
Louise Foussat Elementary · grades K-5 · Oceanside Unified
Middle
Jefferson Middle · grades 6-8 · Oceanside Unified
High
Oceanside High · grades 9-12 · Oceanside Unified

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 found

This Property

$2,162

Comp Average

$2,162

76 Shirle Lane

2bd / 1ba · 720 sqft · Mfd/Mobile Home

$165K

Est. $2,162/mo

200 El Camino Real

2bd / 2ba · 960 sqft · Mfd/Mobile Home

$190K

Est. $2,162/mo

221 El Camino Real

2bd / 2ba · 900 sqft · Mfd/Mobile Home

$210K

Est. $2,162/mo

78 El Prado Lane

2bd / 2ba · 1,152 sqft · Mfd/Mobile Home

$219K

Est. $2,162/mo

221 El Camino Real

2bd / 2ba · 1,173 sqft · Mfd/Mobile Home

$279K

Est. $2,162/mo

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

Short-term not available here. Outside Oceanside's Coastal Zone: inland short-term rentals are banned. See the rules

Investment Score

95A

Est. Monthly Rent

$2,162

Zip market median for this bed count

Thin data: no closed leases like this one nearby.

Monthly Cashflow

Rent − PITIA

+$733

Full Cashflow

Incl. vacancy, PM, maint, capex

+$60

What would make this work?

Cashflows +$60/mo at 20% down with every reserve funded.

Break-even price: $217,771
Break-even rent: $2,083/mo
Cashflow at 35% down: +$278/mo
Down payment to break even: 20%
Rate to break even: 7.88%

Mortgage (P+I)

$1,158

Cap Rate

7.58%

Cash-on-Cash

1.73%

DSCR

1.51

NOI (Annual)

$15,923

Price-to-Rent

Lower = better for investors

8.1

* 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

ACashflow+$60/mo