3535 Linda Vista Drive
1 / 20

3535 Linda Vista Drive #130

A

San Marcos, CA 92078

$299,000

Beds

3

Baths

2

Sqft

1,440

Year Built

1973

Days on Market

47

Property Type

Mfd/Mobile Home

HOA/mo

N/A

MLS ID

NDP2602890

This property is in San Marcos (92078). View neighborhood stats →

Virtual Tour

About This Property

Updated VIEW Home with NO Property Taxes in a 55+, rent-controlled, resort-style community—plus the added benefit of HCD registration in lieu of traditional property taxes. This inviting residence features a desirable split-bedroom floor plan, offering privacy between the spacious primary suite and two guest bedrooms. The primary suite includes a walk-in closet for added comfort and convenience. Recent upgrades include a new stove, furnace, & thermostat, while many windows have been updated to vinyl dual pane for improved efficiency and natural light. Step outside to a low-maintenance turf in the backyard and a drip irrigation system—perfect for easy outdoor enjoyment. Located in the highly sought-after Rancho Vallecitos community, residents enjoy access to exceptional amenities and a vibrant social calendar & scenic surroundings complete the resort lifestyle. Space rent is $740 and subject to city rent control.

Mortgage Calculator

Est. Monthly Payment

$1,898

Principal & Interest$1,512
Property Tax$299
Insurance$87
%($59,800)
%

Location

Loading map...

Investment Score

80A
Est. Monthly Rent
$1,944
Monthly Cashflow

Rent − PITIA

+$46
Full Cashflow

Incl. vacancy, PM, maint, capex

$-650

Mortgage (P+I)
$1,512
Cap Rate
3.46%
Cash-on-Cash
-13.05%
DSCR

Need ≥ 1.25 for DSCR loan

1.02
Break-even Rent
$2,788

NOI (Annual)
$10,341
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