1145 Barham Drive
1 / 20

1145 Barham Drive #SPC 260

A

San Marcos, CA 92078

$279,000
NEW — 2d

Soft Appraisal Value: $272,700 · 2.3% above estimate

Beds

2

Baths

2

Sqft

960

Year Built

1972

Days on Market

2

Property Type

Mfd/Mobile Home

HOA/mo

N/A

MLS ID

NDP2603571

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

Virtual Tour

About This Property

Beautifully remodeled home in San Marcos Mobile Estates. Located high on the hill with no one behind. Great open floorplan with modern updates. New vinyl plank flooring, butcher block kitchen island with gas stove and hood. Farmhouse sink with quarts counters. This home stays comfortable in the summer and winter with dual pained windows, new insulation and fresh acrylic coat on roof. The master bedroom has a barn door leading to a new walk in shower and new sink and toilet. Guest bathroom has been remodeled with quartz counters and new tub. The remodel included drywall, light switched, ceiling fans, paint, light fixtures, recess lighting and more! There is a large front yard, nice side patio and back yard with shed! This home is close to shopping, Costco and Kaiser hospital. Financing available!

Mortgage Calculator

Est. Monthly Payment

$1,771

Principal & Interest$1,411
Property Tax$279
Insurance$81
%($55,800)
%

Location

Loading map...

Investment Score

81A
Est. Monthly Rent
$1,814
Monthly Cashflow

Rent − PITIA

+$43
Full Cashflow

Incl. vacancy, PM, maint, capex

$-606

Mortgage (P+I)
$1,411
Cap Rate
3.46%
Cash-on-Cash
-13.04%
DSCR

Need ≥ 1.25 for DSCR loan

1.02
Break-even Rent
$2,602

NOI (Annual)
$9,651
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