500 Rancheros Dr
1 / 20

500 Rancheros Dr #1

A

San Marcos, CA 92069

$569,999

Beds

3

Baths

3

Sqft

1,456

Year Built

2001

Days on Market

49

Property Type

Manufactured

HOA/mo

$167

MLS ID

260012213SD

This property is in San Marcos (92069). View neighborhood stats →

Virtual Tour

About This Property

Beautifully updated manufactured home on land you OWN with no space rent, no landlord, just real equity. Fresh finishes throughout, updated kitchen, modernized bathrooms, and a layout that feels clean and move-in ready from day one. Recently installed flooring runs throughout the entire home, giving it a fresh, cohesive feel from room to room. The kitchen has been recently remodeled, updated cabinetry, new fixtures, and a clean modern look that makes it the heart of the home. Fresh paint inside and out ties it all together, making the property feel crisp, well-maintained, and truly turnkey. The extension is the headline in this beautiful home! A space with its own kitchenette that is ready to rent out and offset your mortgage or house family with their own setup. Built-in income potential from the moment you close. Do you want to go off-grid? No problem, this house is built with its own genertator hookup just in case.

Mortgage Calculator

Est. Monthly Payment

$3,785

Principal & Interest$2,882
Property Tax$570
Insurance$166
HOA$167
%($114,000)
%

Location

Loading map...

Investment Score

51B
Est. Monthly Rent
$2,944
Monthly Cashflow

Rent − PITIA

$-841
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,993

Mortgage (P+I)
$2,882
Cap Rate
1.87%
Cash-on-Cash
-20.98%
DSCR

Need ≥ 1.25 for DSCR loan

0.78
Break-even Rent
$5,533

NOI (Annual)
$10,667
Price-to-Rent

Lower = better for investors

16.1

* 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