4545 Collwood Boulevard
1 / 20

4545 Collwood Boulevard #39

A

San Diego, CA 92115

$350,000

Soft Appraisal Value: $346,000 · 1.2% above estimate

Beds

1

Baths

1

Sqft

756

Year Built

1971

Days on Market

49

Property Type

Condo

HOA/mo

$560

MLS ID

NDP2604860

This property is in San Diego (92115). View neighborhood stats →

Virtual Tour

About This Property

Charming ground-level 1 bed, 1 bath condo ideally located just minutes from SDSU, downtown, shopping, dining, and major freeways. This bright and inviting home features an open layout, spacious bedroom, and a private patio perfect for relaxing or entertaining. Enjoy the convenience of direct access to your assigned parking space right outside your door, plus access to the community pool and spa within this gated community.

Mortgage Calculator

Est. Monthly Payment

$2,782

Principal & Interest$1,770
Property Tax$350
Insurance$102
HOA$560
%($70,000)
%

Location

Loading map...

Investment Score

51B
Est. Monthly Rent
$2,212
Monthly Cashflow

Rent − PITIA

$-570
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,370

Mortgage (P+I)
$1,770
Cap Rate
1.37%
Cash-on-Cash
-23.49%
DSCR

Need ≥ 1.25 for DSCR loan

0.80
Break-even Rent
$3,992

NOI (Annual)
$4,795
Price-to-Rent

Lower = better for investors

13.2

* 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