1219 Barham Dr
1 / 16

1219 Barham Dr #SPC 81

A

San Marcos, CA 92078

$440,000
NEW — 2d

Beds

2

Baths

2

Sqft

1,608

Year Built

2011

Days on Market

2

Property Type

Manufactured

HOA/mo

$319

MLS ID

260016477SD

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

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

$3,112

Principal & Interest$2,225
Property Tax$440
Insurance$128
HOA$319
%($88,000)
%

Location

Loading map...

Investment Score

54B
Est. Monthly Rent
$2,483
Monthly Cashflow

Rent − PITIA

$-629
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,567

Mortgage (P+I)
$2,225
Cap Rate
1.80%
Cash-on-Cash
-21.36%
DSCR

Need ≥ 1.25 for DSCR loan

0.80
Break-even Rent
$4,518

NOI (Annual)
$7,899
Price-to-Rent

Lower = better for investors

14.8

* 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