4616 N River Road #27
1 / 19

4616 N River Road #27

Atop 10%

Oceanside, CA 92057Neighborhood: North Valley

$354,000
STR closed · inland Oceanside

2 licensed short-term rentals within ½ mile (2 whole home), from the cities' license and permit lists of Nov 13, 2026.

Pass at asking: -$539/mo full cashflow at 20% down, 7.36% rate.

Works at $283,381 (20% under asking), or at 43% down.

Rent $2,813/mo: zip market median for this bed count.

Beds

3

Baths

2

Sqft

1,440

Year Built

1989

Days on Market

97

Property Type

Mfd/Mobile Home

HOA/mo

N/A

MLS ID

NDP2607467

This property is in Oceanside (92057). Browse neighborhood analytics →

Virtual Tour

About This Property

Welcome to Westwinds Mobile Lodge, one of Oceanside's desirable all-age communities! This beautifully maintained 3-bedroom + den (optional 4th bedroom), 2-bath home offers approximately 1,440 sq. ft. of move-in-ready living space just minutes from the beach, shopping, dining, and convenient freeway access. Inside, you'll find a spacious and inviting floor plan with generous living areas, an updated kitchen, and a versatile den perfect for a home office, guest room, or optional fourth bedroom. Thoughtfully updated throughout, the home features a new HVAC system, compressor, and upgraded electrical panel (2024), new LG front-loading washer and dryer with pedestals (2024), new exterior front window awnings, extended carport footings with new side covers (2024), professional leveling (2025), new LG double oven/range and microwave (2025), new garbage disposal (2026), and beautifully refreshed landscaping with new pavers, artificial turf, and sand (2026). Enjoy the private, low-maintenance outdoor space that's perfect for relaxing or entertaining while taking advantage of Oceanside's year-round sunshine. Combining comfort, convenience, and coastal living, this beautifully updated home is a fantastic opportunity to own in one of Oceanside's sought-after all-age communities.

Mortgage Calculator

Est. Monthly Payment

$2,410

Principal & Interest$1,953
Property Tax$354
Insurance$103
%($70,800)
%
Loan Term

Location

Loading map...

Zoned Schools

  • Elementary

    Libby Elementary · grades K-5 · Oceanside Unified

  • Middle

    Cesar Chavez Middle · grades 6-8 · Oceanside Unified

  • High

    El Camino 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.

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

Investment Score

84A
Est. Monthly Rent
$2,813

Zip market median for this bed count

Thin data: no closed leases like this one nearby.

Monthly Cashflow

Rent − PITIA

+$403
Full Cashflow

Incl. vacancy, PM, maint, capex

-$539

What would make this work?

$539/mo short at 20% down; 43% down or +$700/mo rent closes it.

Break-even price

20% under asking

$283,381
Break-even rent

$700/mo above the estimate

$3,513/mo
Cashflow at 35% down
−$173/mo
Down payment to break even

$152,220 cash

43%
Rate to break even

at 20% down

4.38%

Mortgage (P+I)
$1,953
Cap Rate
5.27%
Cash-on-Cash
-9.14%
DSCR

Need ≥ 1.25 for DSCR loan

1.17

NOI (Annual)
$18,656
Price-to-Rent

Lower = better for investors

10.5

* 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−$539/mo