1219 Barham Dr

1219 Barham Dr

D

San Marcos, CA 92078

$474,999

Beds

2

Baths

2

Sqft

1,608

Year Built

2011

Days on Market

81

Property Type

Manufactured

HOA/mo

$319

MLS ID

250044896SD

Description

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

$3,334

Principal & Interest$2,402
Property Tax$475
Insurance$139
HOA$319
%($95,000)
%

Investment Score

14D
Est. Monthly Rent

Zillow Rent Zestimate

$3,497
Monthly Cashflow
$-1,038

Mortgage (P+I)
$2,402
Cap Rate
3.45%
Cash-on-Cash
-13.11%
DSCR
1.46
Break-even Rent
$4,255

NOI (Annual)
$16,366
Price-to-Rent

Lower = better for investors

11.3

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

Get Expert AnalysisOpen Full Calculator