
3535 Linda Vista Drive 66
Atop 10%San Marcos, CA 92078
Works at asking: +$493/mo full cashflow at 20% down, 7.43% rate.
Still breaks even up to $264,179 (32% above asking).
Rent $2,635/mo: zip market median for this bed count.
Beds
2
Baths
2
Sqft
1,440
Year Built
1974
Days on Market
27
Property Type
Manufactured
HOA/mo
N/A
MLS ID
260023961SD
This property is in San Marcos (92078). View neighborhood stats →
About This Property
Welcome to 3535 Linda Vista Dr #66, a spacious 2-bedroom, 2-bath home offering approximately 1,440 sq. ft. of comfortable living space, beautiful views of San Marcos and Double Peak Mountain, and a generously sized lot with mature fruit trees. Step inside to a bright and inviting floor plan featuring a large, open kitchen with abundant cabinet and storage space, perfect for cooking, gathering, and entertaining. Newer windows allow natural light to fill the home, while central heating and air conditioning provide year-round comfort. Additional conveniences include an indoor laundry room and a separate storage shed, offering plenty of room for tools, hobbies, and seasonal items. Outside, the expansive lot provides space to garden, relax, entertain, or simply enjoy the Southern California sunshine. A large covered carport accommodates two vehicles, and the composition shingle roof adds lasting durability. This turn-key home is ready to enjoy while still offering plenty of opportunity to personalize over time. Competitively priced and located approximately 10 miles from the nearest beach, this property offers a wonderful blend of inland tranquility, scenic sunsets, generous living space, and convenient access to the coastal lifestyle.
Mortgage Calculator
Est. Monthly Payment
$1,369
Comparable Properties
5 comps foundThis Property
$2,635
Comp Average
$2,635
3535 Linda Vista Drive
2bd / 2ba · 1,488 sqft · Mfd/Mobile Home
$225K
Est. $2,635/mo
650 Rancho Santa Fe Road
2bd / 2ba · 1,440 sqft · Mfd/Mobile Home
$260K
Est. $2,635/mo
1930 San Marcos Boulevard
2bd / 2ba · 1,344 sqft · Manufactured
$265K
Est. $2,635/mo
3535 Linda Vista Drive
2bd / 2ba · 1,440 sqft · Mfd/Mobile Home
$299K
Est. $2,635/mo

3535 Linda Vista Drive
2bd / 2ba · 1,440 sqft · Mfd/Mobile Home
$314K
Est. $2,635/mo
Comps based on same zip code, similar beds (±1), price range (60-150%).
Investment Score
Zip market median for this bed count
Thin data: no closed leases like this one nearby.
Rent − PITIA
Incl. vacancy, PM, maint, capex
What would make this work?
Cashflows +$493/mo at 20% down with every reserve funded.
- Break-even price
- $264,179
- Break-even rent
- $1,994/mo
- Cashflow at 35% down
- +$702/mo
- Down payment to break even
- 0%
- Rate to break even
- 11.66%
32% above asking
Estimated rent already clears it
$0 cash
at 20% down
Lower = better for investors
* Modelled at 20% down, 7.43% rate, 30yr · vacancy 8% · PM 10% · capex 5% · maintenance 1%/yr.
Estimates only. Not financial advice. Verify all figures independently with a licensed professional before making any investment decision.
Open Full Calculator