1219 Barham Dr

1219 Barham Dr #SPC 81

D

San Marcos, CA 92078

$454,000

Soft Appraisal Value: $403,600 · 12.5% above estimate

Beds

2

Baths

2

Sqft

1,608

Year Built

2011

Days on Market

126

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

$3,201

Principal & Interest$2,296
Property Tax$454
Insurance$132
HOA$319
%($90,800)
%

Investment Score

6D
Est. Monthly Rent
$2,655
Monthly Cashflow

Rent − PITIA

$-546
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,535

Mortgage (P+I)
$2,296
Cap Rate
2.01%
Cash-on-Cash
-20.28%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.83
Break-even Rent
$4,648

NOI (Annual)
$9,132
Price-to-Rent

Lower = better for investors

14.2

* 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