1145 Barham Drive
1 / 18

1145 Barham Drive #90

A

San Marcos, CA 92078

$245,000
NEW — 2d

Beds

2

Baths

2

Sqft

1,100

Year Built

1967

Days on Market

2

Property Type

Mfd/Mobile Home

HOA/mo

N/A

MLS ID

NDP2603295

This property is in San Marcos (92078). View neighborhood stats →

Virtual Tour

About This Property

2 Bedroom 2 Bathroom Home on a Spacious Corner Lot. Gorgeous remodeled kitchen with fantastic pantry-storage cabinets. Dual pane windows throughtout the home. Great size living room with lots of natural lighting. Beautiful remodeled bathrooms. Large side porch to relax or entertain! The community amenities include a heated pool, jacuzzi, clubhouse, billards and library. 55+ rent controlled community. This home is on the HCD registration - so no property taxes! Monthly space rent is $633.76.

Mortgage Calculator

Est. Monthly Payment

$1,555

Principal & Interest$1,239
Property Tax$245
Insurance$71
%($49,000)
%

Location

Loading map...

Investment Score

82A
Est. Monthly Rent
$1,593
Monthly Cashflow

Rent − PITIA

+$38
Full Cashflow

Incl. vacancy, PM, maint, capex

$-532

Mortgage (P+I)
$1,239
Cap Rate
3.46%
Cash-on-Cash
-13.04%
DSCR

Need ≥ 1.25 for DSCR loan

1.02
Break-even Rent
$2,284

NOI (Annual)
$8,477
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