1145 Barham Drive
1 / 20

1145 Barham Drive #79

A

San Marcos, CA 92078

$255,000
NEW — 1d

Beds

2

Baths

2

Sqft

1,440

Year Built

1968

Days on Market

1

Property Type

Mfd/Mobile Home

HOA/mo

N/A

MLS ID

NDP2606202

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

Virtual Tour

About This Property

2 bedroom - 2 bath home (plus enclosed patio room) nestled on a hill with views of the hills and community pool & green space. The gorgeous views can be enjoyed in the living & dining rooms. The family room offers another wonderful area. The primary bedroom has two full size closets. All appliances convey - including the washer & dryer. The covered carport easily hold two cars and has wonderful extended awning posts for extra width. The home is approximately 1440 square feet plus an additional 220 plus square feet in the enclosed patio room. Newer central air. Fantastic Tough Shed too! This is a rent controlled 55+ community. The monthly space rent is $600.91. This home is on registration with HCD - so no property taxes. All buyers must also receive park management approval. Beautiful community pool that is heated year round, spa, billards, library and clubhouse.

Mortgage Calculator

Est. Monthly Payment

$1,619

Principal & Interest$1,289
Property Tax$255
Insurance$74
%($51,000)
%

Location

Loading map...

Investment Score

81A
Est. Monthly Rent
$1,658
Monthly Cashflow

Rent − PITIA

+$40
Full Cashflow

Incl. vacancy, PM, maint, capex

$-554

Mortgage (P+I)
$1,289
Cap Rate
3.46%
Cash-on-Cash
-13.04%
DSCR

Need ≥ 1.25 for DSCR loan

1.02
Break-even Rent
$2,378

NOI (Annual)
$8,822
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