2003 Hts Dr.
1 / 19

2003 Hts Dr. #88

A

San Diego, CA 92105

$224,000

Soft Appraisal Value: $216,000 · 3.7% above estimate

Beds

2

Baths

2

Sqft

1,344

Year Built

1972

Days on Market

47

Property Type

Mfd/Mobile Home

HOA/mo

N/A

MLS ID

PTP2603135

This property is in San Diego (92105). View neighborhood stats →

Virtual Tour

About This Property

Price Reduction!!!...Just minutes from downtown San Diego is beautiful "Bayview Mobile Home Park"... This family community is well maintained and is centrally located ... Built in 1972 this 2 bed/2bath home has almost 1400 sq ft. of living space ... All the appliances are included in the sale ... The home has 2 ceiling fans & a laundry room ... This home an incredible deck for relaxing at the end of the day ....The deck furniture is also included in the sale ... Shopping & freeways are close by ... In order to get park approval, buyers must gross 3 times the rent space & have good credit ...The rent space for new buyers is $1,250.00

Mortgage Calculator

Est. Monthly Payment

$1,422

Principal & Interest$1,133
Property Tax$224
Insurance$65
%($44,800)
%

Location

Loading map...

Investment Score

82A
Est. Monthly Rent
$1,456
Monthly Cashflow

Rent − PITIA

+$34
Full Cashflow

Incl. vacancy, PM, maint, capex

$-487

Mortgage (P+I)
$1,133
Cap Rate
3.46%
Cash-on-Cash
-13.05%
DSCR

Need ≥ 1.25 for DSCR loan

1.02
Break-even Rent
$2,089

NOI (Annual)
$7,745
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