$699,000
29867 N 1st, Barstow CA 92311
Multi-Family (7 Units)
Property type
1 day
On market
$140
Price per sqft
0 cars
Garage
1955
Year built
161,000 sqft
Lot size
Open Houses
Overview
These are very nice units in the growing city of Barstow. Barstow is located 30 miles north of Victorville in the Upper Desert. Barstow's future growth is estimated to double in the near future due to Barstow being the center of the Barstow International Gateway project. This plan includes a 5,000 acre rail & logistics hub led by BNSF Railway. This identified "BIG"...
Listing provided by: Tony Burton DRE #01014173, Burton Commercial, Inc.
Listing updated: Jun 11, 2026 at 07:09pm.
Last checked: Jun 11, 2026 at 07:30pm
Source: CRMLS #SW26127673
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 3 | 1 | — | $1,025 | $12,300 | $19,200 | Unfurnished |
| 6 | 1 | 1 | — | $6,040 | $72,480 | $83,520 | Unfurnished |
# of Buildings: 2
# of Units Total: 7
Separate Electric Meters: 8
Separate Gas Meters: 8
Separate Water Meters: 1
Rent Control: No
Financial Snapshot
Gross Rent Multiplier
8.2x
List Price / Annual Gross Rent
Cap Rate
11.91%
NOI / List Price
Gross Scheduled Income: $84,780
Operating Expense: $19,274
Net Operating Income: $65,506
Annual Operating Expenses
Electric: $0
Fuel: $0
Insurance: $2,845
Professional Management: $0
Trash: $2,904
Water / Sewer: $7,200
Interior
Laundry: None
Entry Location: 1
Exterior
Property Attached: Yes
Stories Total: 1
Common Walls: Two Common Walls Or More
Lot Features: Two To Five Units Acre
Pool: None
Water Source: Public
Sewer: Public Sewer
Garage and Parking
Garage Spaces: 0
Parking Total: 0
Lot Information
Land Lease: No
Common Interest: None
Parcel #: 0425011220000
Additional Parcels: No
Tax Lot: 3
Community
Senior Community: No
Community Features: Suburban
Nearby Schools
Nearby schools around the 29867 N 1st, Barstow, CA 92311. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$559,200
Total Interest
$713,229
Total Payment
$1,272,429
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$4,413
per month
Property History for 29867 N 1st
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 29867 N 1st