
4747 Oak Crest Street #103
Atop 10%Fallbrook, CA 92028
Pass at asking: -$960/mo full cashflow at 20% down, 7.43% rate.
Works at $173,952 (42% under asking), or at 67% down.
Rent $2,377/mo: zip market median for this bed count.
Beds
2
Baths
2
Sqft
1,440
Year Built
1971
Days on Market
61
Property Type
Manufactured
HOA/mo
$494
MLS ID
SW26197897
This property is in Fallbrook (92028). Browse neighborhood analytics →
About This Property
Welcome to Oak Crest, a wonderful 55+ community nestled in the scenic hills of Fallbrook, surrounded by majestic oak trees, peaceful streams, and the natural beauty of Southern California.Come enjoy this charming 2-bedroom, 2-bath home, ideally situated on a quiet street with no neighbors directly across from you. The property features an abundance of beautiful succulents and a variety of other plants, making it a wonderful setting for any gardening or plant enthusiast.With a little personal touch, this home offers a wonderful opportunity to make the space your own and create a home that truly reflects your style.Oak Crest offers a welcoming clubhouse with a billiards room and library, along with plenty of activities and opportunities to meet new friends. Residents can also enjoy the inviting heated pool and jacuzzi, all within a peaceful, wooded setting. The HOA includes water, sewer, and trash service and maintains the community’s common areas, helping keep Oak Crest beautiful and inviting for all its residents.
Mortgage Calculator
Est. Monthly Payment
$2,541
Location
Loading map...
Comparable Properties
5 comps foundThis Property
$2,377
Comp Average
$2,650

4747 Oak Crest Road 28
3bd / 2ba · 1,320 sqft · Manufactured
$275K
Est. $3,060/mo
1120 E Mission Rd
3bd / 2.5ba · 1,400 sqft · Manufactured
$200K
Est. $3,060/mo
4747 Oak Crest Road
2bd / 2ba · 1,248 sqft · Manufactured
$258K
Est. $2,377/mo
4650 Dulin Road
2bd / 2ba · 1,440 sqft · Manufactured
$375K
Est. $2,377/mo
4650 Dulin Road
2bd / 2ba · 1,536 sqft · Manufactured
$445K
Est. $2,377/mo
Comps based on same zip code, similar beds (±1), price range (60-150%).
Investment Score
Zip market median for this bed count
Thin data: no closed leases like this one nearby.
Rent − PITIA
Incl. vacancy, PM, maint, capex
What would make this work?
$960/mo short at 20% down; 67% down or +$1,247/mo rent closes it.
- Break-even price
- $173,952
- Break-even rent
- $3,624/mo
- Cashflow at 35% down
- −$648/mo
- Down payment to break even
- 67%
- Rate to break even
- 0.36%
42% under asking
$1,247/mo above the estimate
$200,330 cash
at 20% down
Need ≥ 1.25 for DSCR loan
Lower = better for investors
* 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