1010 Bobier Drive #59
Atop 10%Vista, CA 92084
Works at asking: +$896/mo full cashflow at 20% down, 7.49% rate.
Still breaks even up to $226,001 (106% above asking).
Rent $2,264/mo: zip market median for this bed count.
Beds
2
Baths
1
Sqft
768
Year Built
1972
Days on Market
0
Property Type
Mfd/Mobile Home
HOA/mo
N/A
MLS ID
NDP2610006
This property is in Vista (92084). Browse neighborhood analytics →
About This Property
Big lot that would fit a new double wide home! Priced to sell! Perfect for those looking to down size or for an affordable home. Home recently painted inside and out. Great location. Well maintained park with many amenities. The exterior boasts a low maintenance yard with several fruit trees, private covered porch, and storage shed. Vista Royalodge is a 55+ park that allows second resident to be age 45+. 2 small pets okay with management approval. Monthly space rent is $1,021.25. Walking distance to Sprouts, Albertsons, Rite Aid, dining & shopping, near Downtown Vista; breweries, movie theater, transportation, Moonlight Amphitheater & a short drive to beaches! Call and schedule your private showing.
Mortgage Calculator
Est. Monthly Payment
$755
Location
Loading map...
Zoned Schools
Elementary
Foothill Oak Elementary · grades K-5 · Vista Unified
Middle
Roosevelt Middle · grades 6-8 · Vista Unified
High
Vista High · grades 9-12 · Vista Unified
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
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?
Cashflows +$896/mo at 20% down with every reserve funded.
- Break-even price
- $226,001
- Break-even rent
- $1,100/mo
- Cashflow at 35% down
- +$1,011/mo
- Down payment to break even
- 0%
- Rate to break even
- 20.58%
106% above asking
Estimated rent already clears it
$0 cash
at 20% down
Lower = better for investors
* Modelled at 20% down, 7.49% 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