200 Emerald Dr.
1 / 20

200 Emerald Dr. #71

A

Vista, CA 92081

$380,000
NEW — 1d

Beds

3

Baths

2.5

Sqft

1,972

Year Built

1997

Days on Market

1

Property Type

Single Family

HOA/mo

N/A

MLS ID

NDP2604944

This property is in Vista (92081). View neighborhood stats →

Virtual Tour

About This Property

Beautiful and spacious 4-bedroom, 2-bath mobile home situated in a family-friendly park with easy freeway access for commuting convenience. This home features a bright and open floor plan with vaulted ceilings, spacious bedrooms, and plenty of space for entertaining or everyday living. Conveniently located near Costco, shopping centers, restaurants, schools, and highway 78. Perfect for families looking for comfort, space, and accessibility. This is a great opportunity for affordable and comfortable living in a prime location!

Mortgage Calculator

Est. Monthly Payment

$2,412

Principal & Interest$1,921
Property Tax$380
Insurance$111
%($76,000)
%

Location

Loading map...

Investment Score

79A
Est. Monthly Rent
$2,470
Monthly Cashflow

Rent − PITIA

+$58
Full Cashflow

Incl. vacancy, PM, maint, capex

$-827

Mortgage (P+I)
$1,921
Cap Rate
3.46%
Cash-on-Cash
-13.06%
DSCR

Need ≥ 1.25 for DSCR loan

1.02
Break-even Rent
$3,544

NOI (Annual)
$13,131
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