$549,000
25567 Main, Barstow CA 92311
Multi-Family (Triplex)
Property type
18 days
On market
$234
Price per sqft
2 cars
Garage
1953
Year built
9,000 sqft
Lot size
Open Houses
Overview
We are proud to present 25567 Main Street in Barstow. This terrific property presents a well-located triplex in the Lenwood submarket of Barstow, offering a compelling blend of in-place income and future upside. The property consists of two 1-bedroom/1-bath units and one 3-bedroom/1-bath single-family residence, totaling approximately 2,349 square feet on a 9,000 square...
Listing provided by: Edmund Moreno DRE #01394162 909-744-7659, MGR Real Estate, Inc
Listing updated: May 30, 2026 at 09:34pm.
Last checked: Jun 2, 2026 at 06:31pm
Source: CRMLS #HD26108079
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 1 | 1 | — | $1,045 | $1,045 | $1,100 | Unfurnished |
| 1 | 1 | 0 | — | $0 | $0 | $1,100 | Unfurnished |
| 1 | 3 | 1 | — | $1,350 | $0 | $1,500 | Unfurnished |
# of Buildings: 4
# of Units Total: 3
Separate Electric Meters: 3
Separate Gas Meters: 3
Separate Water Meters: 1
Rent Control: No
Financial Snapshot
Gross Rent Multiplier
13.1x
List Price / Annual Gross Rent
Cap Rate
5.19%
NOI / List Price
Gross Scheduled Income: $42,000
Vacancy Allowance: $1,260
Vacancy Allowance Rate: 3%
Operating Expense: $12,222
Net Operating Income: $28,518
Annual Operating Expenses
Electric: $500
Fuel: $0
Insurance: $1,400
Maintenance: $1,200
New Taxes: $2,362
Trash: $760
Water / Sewer: $6,000
Interior
Laundry: In Garage
Entry Location: Front
Exterior
Property Attached: Yes
Stories Total: 1
Common Walls: One Common Wall
Lot Features: Flag Lot, Level
Pool: None
Water Source: Public
Sewer: Public Sewer
Garage and Parking
Garage Spaces: 2
Parking Total: 2
Lot Information
Land Lease: No
Common Interest: None
Parcel #: 0422132120000
Additional Parcels: No
Tax Lot: 1
Community
Senior Community: No
Community Features: Biking, Curbs, Foothills
Nearby Schools
Nearby schools around the 25567 Main, Barstow, CA 92311. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$439,200
Total Interest
$560,175
Total Payment
$999,375
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$3,498
per month
Property History for 25567 Main
Barstow Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 92311.
Similar Homes
Listings with similar prices to 25567 Main