39 Parkwood Lane
1 / 18

39 Parkwood Lane

Atop 10%

Oceanside, CA 92054Neighborhood: South Oceanside

$450,000
NEW — 0d
STR closed · inland Oceanside

19 licensed short-term rentals within ½ mile (19 whole home), from the cities' license and permit lists of Nov 13, 2026.

Pass at asking: -$324/mo full cashflow at 20% down, 7.36% rate.

Works at $407,540 (9% under asking), or at 31% down.

Rent $4,045/mo: zip market median for this bed count.

Beds

3

Baths

2

Sqft

1,120

Year Built

2025

Days on Market

0

Property Type

Mfd/Mobile Home

HOA/mo

N/A

MLS ID

PTP2608384

This property is in Oceanside (92054). View neighborhood stats →

Virtual Tour

About This Property

Discover coastal living in the heart of Oceanside! Located in the established Cavalier Mobile Home Estates community, this manufactured home offers a wonderful opportunity to enjoy the Southern California lifestyle just minutes from the beach. Conveniently situated near the Oceanside Pier, Harbor, downtown restaurants, shopping, entertainment, and major freeways, this desirable location combines coastal charm with everyday convenience. Enjoy everything Oceanside has to offer, from beautiful beaches and outdoor recreation to vibrant local dining and entertainment. Whether you're looking for a primary residence or a coastal retreat, this is an opportunity you won't want to miss. Schedule your private showing today!

Mortgage Calculator

Est. Monthly Payment

$3,064

Principal & Interest$2,483
Property Tax$450
Insurance$131
%($90,000)
%
Loan Term

Location

Loading map...

Zoned Schools

  • Elementary

    South Oceanside Elementary · grades K-5 · Oceanside Unified

  • Middle

    Lincoln 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

2 comps found

This Property

$4,045

vs

Comp Average

$4,388

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

89A
Est. Monthly Rent
$4,045

Zip market median for this bed count

Thin data: no closed leases like this one nearby.

Monthly Cashflow

Rent − PITIA

+$981
Full Cashflow

Incl. vacancy, PM, maint, capex

-$324

What would make this work?

$324/mo short at 20% down; 31% down or +$421/mo rent closes it.

Break-even price

9% under asking

$407,540
Break-even rent

$421/mo above the estimate

$4,466/mo
Cashflow at 35% down
+$141/mo
Down payment to break even

$139,500 cash

31%
Rate to break even

at 20% down

6.00%

Mortgage (P+I)
$2,483
Cap Rate
6.30%
Cash-on-Cash
-4.32%
DSCR
1.32

NOI (Annual)
$28,331
Price-to-Rent

Lower = better for investors

9.3

* 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−$324/mo