999 Division St B27
1 / 14

999 Division St B27

Atop 10%

National City, CA 91950

$129,000

Works at asking: +$627/mo full cashflow at 20% down, 7.43% rate.

Still breaks even up to $210,695 (63% above asking).

Rent $2,101/mo: zip market median for this bed count.

Beds

2

Baths

2

Sqft

500

Year Built

1973

Days on Market

88

Property Type

Mfd/Mobile Home

HOA/mo

N/A

MLS ID

PTP2606141

This property is in National City (91950). Browse neighborhood analytics →

Virtual Tour

About This Property

Welcome home to this charming 2 bedroom, 2 bath mobile home ideally located in the desirable Happy Hollow Park community of National City.Situated on a spacious corner lot, this home offers extra privacy and ample parking space, making it both convenient and comfortable for everyday living. Inside, you’ll find a well maintained and updated interior featuring two optional living areas, perfect for entertaining, relaxing, or creating a flexible space such as a home office or hobby room. The layout provides a warm and cozy atmosphere with plenty of room to enjoy. Additional highlights include an in-unit washer and dryer, generous living space, and thoughtful updates throughout. The home is ideally located near shopping centers, public transit, and major freeway access, providing easy connectivity to everything San Diego has to offer. This inviting home combines comfort, convenience, and location a wonderful opportunity to enjoy peaceful living in a well established community.

Mortgage Calculator

Est. Monthly Payment

$883

Principal & Interest$717
Property Tax$129
Insurance$38
%($25,800)
%
Loan Term

Location

Loading map...

Zoned Schools

  • Elementary

    El Toyon Elementary · grades K-6 · National Elementary

  • Middle

    National City Middle · grades 7-8 · Sweetwater Union High

  • High

    Sweetwater High · grades 9-12 · Sweetwater Union High

The district's assigned schools for this parcel, from its attendance boundaries and rules. Boundaries change: confirm with the district before you buy.

Investment Score

100A
Est. Monthly Rent
$2,101

Zip market median for this bed count

Thin data: no closed leases like this one nearby.

Monthly Cashflow

Rent − PITIA

+$1,217
Full Cashflow

Incl. vacancy, PM, maint, capex

+$627

What would make this work?

Cashflows +$627/mo at 20% down with every reserve funded.

Break-even price

63% above asking

$210,695
Break-even rent

Estimated rent already clears it

$1,287/mo
Cashflow at 35% down
+$761/mo
Down payment to break even

$0 cash

0%
Rate to break even

at 20% down

15.46%

Mortgage (P+I)
$717
Cap Rate
13.47%
Cash-on-Cash
29.15%
DSCR
2.38

NOI (Annual)
$17,380
Price-to-Rent

Lower = better for investors

5.1

* 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
ACashflow+$627/mo