2130 Sunset Drive
1 / 20

2130 Sunset Drive #55

A

Vista, CA 92081

$222,900
NEW — 2d

Beds

2

Baths

2

Sqft

1,248

Year Built

1975

Days on Market

2

Property Type

Mfd/Mobile Home

HOA/mo

N/A

MLS ID

NDP2604934

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

Virtual Tour

About This Property

Remodeled home + NEW roof located in a well kept 55+ park near shopping, Costco, TriCity Medical, highways 78 & 5, Carlsbad and Oceanside beaches, shopping mall & more! Interior has been fully remodeled with a brand new Kitchen and Bathrooms, new flooring throughout (LVP in the living and wet areas and carpet for comfort in the bedrooms), new paint and fixtures and so much more! The Primary Suite offers double closets as well as dual sinks in the ensuite bathroom. The enclosed porch is not included in the listed square footage but offers additional usable space for hobbies, office, or storage. Low maintenance yard with garden box and storage shed. Conveniently located near guest parking. This is a 55+ park w/ amenities including a pool, spa, billiards, monthly activities and more. The monthly space rent is $1,350 per month. Please see attached document in MLS that outlines financial prerequisites to qualify for residency. Note: Some photos representing this listing have been virtually staged.

Mortgage Calculator

Est. Monthly Payment

$1,415

Principal & Interest$1,127
Property Tax$223
Insurance$65
%($44,580)
%

Location

Loading map...

Investment Score

82A
Est. Monthly Rent
$1,449
Monthly Cashflow

Rent − PITIA

+$34
Full Cashflow

Incl. vacancy, PM, maint, capex

$-485

Mortgage (P+I)
$1,127
Cap Rate
3.46%
Cash-on-Cash
-13.06%
DSCR

Need ≥ 1.25 for DSCR loan

1.02
Break-even Rent
$2,079

NOI (Annual)
$7,705
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