4545 Collwood Boulevard
1 / 20

4545 Collwood Boulevard #39

C

San Diego, CA 92115

$375,000
NEW — 2d

Soft Appraisal Value: $373,300 · 0.5% above estimate

Beds

1

Baths

1

Sqft

756

Year Built

1971

Days on Market

2

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

$2,941

Principal & Interest$1,896
Property Tax$375
Insurance$109
HOA$560
%($75,000)
%

Location

Loading map...

Investment Score

43C
Est. Monthly Rent
$2,128
Monthly Cashflow

Rent − PITIA

$-812
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,614

Mortgage (P+I)
$1,896
Cap Rate
0.90%
Cash-on-Cash
-25.83%
DSCR

Need ≥ 1.25 for DSCR loan

0.72
Break-even Rent
$4,224

NOI (Annual)
$3,385
Price-to-Rent

Lower = better for investors

14.7

* 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