39018 Jubilee
1 / 20

39018 Jubilee

Ctop 80%

Fallbrook, CA 92028

$749,900

Pass at asking: -$3,404/mo full cashflow at 20% down, 7.43% rate.

Works at $306,845 (59% under asking), or at 86% down.

Rent $3,060/mo: zip market median for this bed count.

Beds

3

Baths

2

Sqft

1,444

Year Built

1985

Days on Market

144

Property Type

Manufactured

HOA/mo

N/A

MLS ID

SW26133009

This property is in Fallbrook (92028). Browse neighborhood analytics →

About This Property

39018 Jubilee Drive, Fallbrook, CANestled on approximately 10 acres of scenic Fallbrook countryside, this beautifully renovated estate offers a rare combination of privacy, usable land, and modern upgrades. The residence has been thoughtfully updated with contemporary finishes while maintaining its rural charm, creating a move-in-ready retreat ideal for those seeking space, tranquility, and versatility.The expansive acreage provides endless possibilities for outdoor living, agricultural use, equestrian activities, recreational amenities, or future expansion. With its generous lot size and flexible layout, the property may offer the potential for the construction of an Accessory Dwelling Unit (ADU), guest house, or additional improvements, subject to buyer verification and approval by the County of San Diego and applicable regulations.Surrounded by the natural beauty of Fallbrook's rolling hills, the property offers a peaceful setting while remaining conveniently accessible to local shopping, dining, schools, and major transportation routes. Whether you are seeking a private family compound, an income-producing opportunity, or a rural estate with room to grow, 39018 Jubilee Drive presents a unique opportunity to own a substantial parcel in one of Southern California's most desirable communities.

Mortgage Calculator

Est. Monthly Payment

$5,135

Principal & Interest$4,166
Property Tax$750
Insurance$219
%($149,980)
%
Loan Term

Location

Loading map...

Zoned Schools

  • Elementary

    Vallecitos Elementary · grades K-8 · Vallecitos Elementary

  • Middle

    Vallecitos Elementary · grades K-8 · Vallecitos 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.

Investment Score

31C
Est. Monthly Rent
$3,060

Zip market median for this bed count

Thin data: no closed leases like this one nearby.

Monthly Cashflow

Rent − PITIA

-$2,075
Full Cashflow

Incl. vacancy, PM, maint, capex

-$3,404

What would make this work?

$3,404/mo short at 20% down; 86% down or +$4,420/mo rent closes it.

Break-even price

59% under asking

$306,845
Break-even rent

$4,420/mo above the estimate

$7,480/mo
Cashflow at 35% down
−$2,622/mo
Down payment to break even

$644,914 cash

86%
Rate to break even

Negative even at a 0% loan

Not reachable

Mortgage (P+I)
$4,166
Cap Rate
1.46%
Cash-on-Cash
-27.23%
DSCR

Need ≥ 1.25 for DSCR loan

0.60

NOI (Annual)
$10,985
Price-to-Rent

Lower = better for investors

20.4

* 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
CCashflow−$3,404/mo