10771 Black Mountain Road
1 / 20

10771 Black Mountain Road #124

A

San Diego, CA 92126

$355,000
NEW — 2d

Soft Appraisal Value: $354,100 · 0.3% above estimate

Beds

3

Baths

2

Sqft

1,440

Year Built

2003

Days on Market

2

Property Type

Mfd/Mobile Home

HOA/mo

N/A

MLS ID

SW26080162

This property is in San Diego (92126). View neighborhood stats →

About This Property

Single-Owner 3-Bed Home with Dual Ramp Access – Village Green 55+ Community, Mira Mesa, San Diego.Welcome to Village Green, a beautiful 55+ community in the heart of Mira Mesa. This move-in ready 3-bedroom, 2-bathroom manufactured home offers 1,440 sq. ft. of upgraded living space with a flexible layout designed for comfort and convenience.Inside, a thoughtful office conversion transformed the third bedroom into a functional home office that can easily serve as a bedroom when needed. The spacious kitchen features ample cabinetry and flows seamlessly into a dedicated dining area and a bright living room with recessed lighting.Built for both accessibility and peace of mind, the home includes CARPORT AND REAR EXTERIOR RAMPS!Step outside to a covered patio, fenced yard for added privacy, and BBQ area surrounded by mature peach, pomegranate, and avocado trees. A storage shed on the carport side adds extra convenience.As a Village Green resident, you’ll enjoy access to a spacious clubhouse, swimming pool, recreational facilities, wide streets, RV parking, and guest parking. Homes like this don’t last long!

Mortgage Calculator

Est. Monthly Payment

$2,254

Principal & Interest$1,795
Property Tax$355
Insurance$104
%($71,000)
%

Location

Loading map...

Comparable Properties

2 comps found

This Property

$2,308

vs

Comp Average

$2,493

Comps based on same zip code, similar beds (±1), price range (60-150%).

Investment Score

79A
Est. Monthly Rent
$2,308
Monthly Cashflow

Rent − PITIA

+$54
Full Cashflow

Incl. vacancy, PM, maint, capex

$-773

Mortgage (P+I)
$1,795
Cap Rate
3.46%
Cash-on-Cash
-13.06%
DSCR

Need ≥ 1.25 for DSCR loan

1.02
Break-even Rent
$3,312

NOI (Annual)
$12,268
Price-to-Rent

Lower = better for investors

12.8

* Defaults: 20% down, 6.5% rate, 30yr.

Estimates only. Not financial advice. Verify all figures independently with a licensed professional before making any investment decision.

Get Expert AnalysisOpen Full Calculator