200 Emerald Drive
1 / 20

200 Emerald Drive #54

A

Vista, CA 92081

$398,000
NEW — 2d

Beds

3

Baths

2

Sqft

1,680

Year Built

1986

Days on Market

2

Property Type

Mfd/Mobile Home

HOA/mo

N/A

MLS ID

NDP2511456

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

Virtual Tour

About This Property

All-Age Community. Beautifully renovated and move-in ready, this 1,680 sq. ft. 3-bedroom, 2-bath manufactured home showcases thoughtful craftsmanship and modern design throughout. Recently refreshed inside and out, the home offers a light, airy feel enhanced by LED recessed lighting and waterproof laminate flooring throughout. The kitchen features quartz countertops, stainless steel appliances, a new hood, modern cabinetry, and a breakfast bar accented by hanging cast iron lighting. Custom door frames, new interior doors, and carefully finished details reflect pride of ownership and attention to quality. Both bathrooms have been tastefully upgraded with tile showers, built-in soap niches, and a dual-sink vanity in the primary suite. Additional highlights include solar panels and a spacious three-car carport. Residents enjoy community amenities including a pool, spa, clubhouse, RV/boat parking, guest parking, and dog-walk areas. Conveniently located near major highways, beaches, shopping, and Costco. A thoughtfully upgraded home offering comfort, style, and convenience.

Mortgage Calculator

Est. Monthly Payment

$2,527

Principal & Interest$2,013
Property Tax$398
Insurance$116
%($79,600)
%

Location

Loading map...

Investment Score

78A
Est. Monthly Rent
$2,587
Monthly Cashflow

Rent − PITIA

+$60
Full Cashflow

Incl. vacancy, PM, maint, capex

$-866

Mortgage (P+I)
$2,013
Cap Rate
3.46%
Cash-on-Cash
-13.06%
DSCR

Need ≥ 1.25 for DSCR loan

1.02
Break-even Rent
$3,712

NOI (Annual)
$13,756
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