4545 Collwood Boulevard #19

San Diego, CA 92115

$399,999

NEW — 3d on market

Beds

Baths

Sqft

756

Year Built

1970

Days on Market

Property Type

Condo

HOA/mo

$560

MLS ID

OC26071593

View on MLS

Description

Awesome 1 bed, 1 bath unit, large bedroom, living room, and kitchen, ground level with bedroom up, outside patio and 1 assigned parking spot. Gated neighborhood, outside patio, HOA pool and spa. This unit is minutes away from SDSU, downtown, freeways, beaches and harbor!

Mortgage Calculator

Est. Monthly Payment

$3,099

Principal & Interest$2,023

Property Tax$400

Insurance$117

HOA$560

Down Payment

%($80,000)

Interest Rate

Loan Term

Comparable Properties

5 comps found

This Property

$1,620

Comp Average

$1,797

4310 54th Street

1bd / 1ba · 700 sqft · Condo

$257K

Est. $1,620/mo

4267 44th

2bd / 2ba · 864 sqft · Condo

$300K

Est. $1,950/mo

4353 51 St

2bd / 1ba · 675 sqft · Condo

$308K

Est. $1,956/mo

4230 48th St

1bd / 1ba · 558 sqft · Condo

$325K

Est. $1,837/mo

4860 Rolando Ct

1bd / 1ba · 578 sqft · Condo

$300K

Est. $1,620/mo

Comps based on same zip code, similar beds (±1), price range (60-150%).

Investment Score

Est. Monthly Rent

$1,620

Monthly Cashflow

Rent − PITIA

$-1,480

Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,186

Mortgage (P+I)

$2,023

Cap Rate

-0.49%

Cash-on-Cash

-32.78%

DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.52

Break-even Rent

$4,458

NOI (Annual)

$-1,955

Price-to-Rent

Lower = better for investors

20.6

* 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 Analysis Open Full Calculator