3621 Collier Ave. San Diego

3621 Collier Ave. San Diego

D

, CA 92116

$779,000

Beds

2

Baths

1

Sqft

615

Year Built

1925

Days on Market

57

Property Type

Single Family

HOA/mo

N/A

MLS ID

2600200SD

Description

The quality of the renovation can only be appreciated in person. Amazing 2br house north of Adams Ave. All plumbing and electrical in the home has been replaced. The home also has a new roof, laundry room, fencing, stucco, windows, turf and split AC. The interior and exterior was professionally designed for maximum efficiency. 3621 Collier is the perfect blend of vintage charm with modern amenities.

Mortgage Calculator

Est. Monthly Payment

$4,945

Principal & Interest$3,939
Property Tax$779
Insurance$227
%($155,800)
%

Investment Score

4D
Est. Monthly Rent

Market Rent Estimate

$2,801
Monthly Cashflow

Rent − PITI − HOA

$-2,144
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,437

Mortgage (P+I)
$3,939
Cap Rate
0.77%
Cash-on-Cash
-16.51%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.71
Break-even Rent
$4,945

NOI (Annual)
$6,019
Price-to-Rent

Lower = better for investors

23.2

* Defaults: 20% down, 6.5% rate, 30yr.

Get Expert AnalysisOpen Full Calculator