Back to listings
2750 Wheatstone Street #220
1 / 16

2750 Wheatstone Street #220

Atop 10%

San Diego, CA 92111

$298,000
NEW — 0d
STR: check · park rules decide · TOT 12.75%

13 licensed short-term rentals within ½ mile (12 whole home), from the cities' license and permit lists of Nov 7, 2026.

Works at asking: +$170/mo full cashflow at 20% down, 7.43% rate.

Still breaks even up to $320,164 (7% above asking).

Rent $3,193/mo: zip market median for this bed count.

Beds

3

Baths

2

Sqft

1,200

Year Built

2026

Days on Market

0

Property Type

Mfd/Mobile Home

HOA/mo

N/A

MLS ID

NDP2610110

This property is in San Diego (92111). Browse neighborhood analytics →

Virtual Tour

About This Property

Brand-new 2026 manufactured home offering approx. 1200 sq. ft. with 3 bedrooms and 2 baths in Linda Vista Village, an all-ages community. Bright, open interior features 9’ ceilings, large windows, central heat & A/C, and contemporary finishes throughout. Spacious kitchen offers Corian countertops, farmhouse sink, soft-close cabinetry, tile backsplash, and large island with abundant storage. Private primary suite includes a walk-in closet and beautifully appointed bath. Ideally located next to the community pool, spa, clubhouse and greenbelt, with no neighboring home immediately on one side. Two-car carport. Space rent is $1,743/month. Buyer must obtain park approval. Financing options may be available.

Mortgage Calculator

Est. Monthly Payment

$2,040

Principal & Interest$1,656
Property Tax$298
Insurance$87
%($59,600)
%
Loan Term

Location

Loading map...

Zoned Schools

  • Elementary

    Linda Vista Elementary · grades PK-5 · San Diego Unified

  • Middle

    Montgomery Middle · grades 6-8 · San Diego Unified

  • High

    Kearny Digital Media & Design · grades 9-12 · San Diego Unified

    or Kearny School of Biomedical Science and Technology · grades 9-12 · San Diego Unified

    or Kearny College Connections · grades 9-12 · San Diego Unified

    or Kearny Eng Innov & Design · grades 9-12 · San Diego Unified

    Choice area: the district lets families here pick either school.

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

2 comps found

This Property

$3,193

vs

Comp Average

$2,407

San Diego

San Diego

3bd / 2ba · 1,376 sqft · Manufactured

$349K

Est. $3,193/mo

2750 Wheatstone

2750 Wheatstone

1bd / 1ba · 576 sqft · Manufactured

$180K

Est. $1,621/mo

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

Investment Score

96A
Est. Monthly Rent
$3,193

Zip market median for this bed count

Thin data: no closed leases like this one nearby.

Monthly Cashflow

Rent − PITIA

+$1,152
Full Cashflow

Incl. vacancy, PM, maint, capex

+$170

What would make this work?

Cashflows +$170/mo at 20% down with every reserve funded.

Break-even price

7% above asking

$320,164
Break-even rent

Estimated rent already clears it

$2,973/mo
Cashflow at 35% down
+$480/mo
Down payment to break even

$50,660 cash

17%
Rate to break even

at 20% down

8.45%
Mortgage (P+I)
$1,656
Cap Rate
7.99%
Cash-on-Cash
3.42%
DSCR
1.56
NOI (Annual)
$23,819
Price-to-Rent

Lower = better for investors

7.8

* 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+$170/mo