1219 Barham Dr
1 / 18

1219 Barham Dr #SPC 81

B

San Marcos, CA 92078

$449,000

Soft Appraisal Value: $403,600 · 11.2% above estimate

Beds

2

Baths

2

Sqft

1,608

Year Built

2011

Days on Market

171

Property Type

Manufactured

HOA/mo

$319

MLS ID

250044896SD

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

Virtual Tour

About This Property

DO NOT SLEEP ON THIS ONE!!! LAND OWNED property, this 2011 Home with 2 large bedrooms and lots of closet space. Hardwood throughout, freshly painted inside and outside. LARGE living room, dining area and a large kitchen with island. This home has plenty of space to relax in, and you'll feel at ease in this super well built home. Casitas Del Sol is a fabulously maintained Park with ameneties and activities for the owners.

Mortgage Calculator

Est. Monthly Payment

$3,169

Principal & Interest$2,270
Property Tax$449
Insurance$131
HOA$319
%($89,800)
%

Location

Loading map...

Investment Score

57B
Est. Monthly Rent
$2,625
Monthly Cashflow

Rent − PITIA

$-544
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,522

Mortgage (P+I)
$2,270
Cap Rate
2.00%
Cash-on-Cash
-20.34%
DSCR

Need ≥ 1.25 for DSCR loan

0.83
Break-even Rent
$4,602

NOI (Annual)
$8,977
Price-to-Rent

Lower = better for investors

14.3

* 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