4545 Collwood Boulevard
1 / 20

4545 Collwood Boulevard #42

D

San Diego, CA 92115

$515,000
NEW — 3d

Beds

2

Baths

2

Sqft

1,120

Year Built

1971

Days on Market

3

Property Type

Condo

HOA/mo

$710

MLS ID

PTP2603035

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

Virtual Tour

About This Property

Floor to ceiling double pane windows fill this two-bedroom, two-bathroom condominium with natural light. An open first floor integrates the living room, dining area, and kitchen, creating a warm and inviting atmosphere. Ample counter space and a passthrough window make the kitchen ideal for home cooking and entertaining, and cleanup is easy thanks to the dishwasher. Building amenities include a pool/spa, community laundry, and gated parking. The location of this property provides easy access to SDSU, local shops, restaurants, and public transportation options. VA approved complex.

Mortgage Calculator

Est. Monthly Payment

$3,979

Principal & Interest$2,604
Property Tax$515
Insurance$150
HOA$710
%($103,000)
%

Location

Loading map...

Investment Score

27D
Est. Monthly Rent
$2,478
Monthly Cashflow

Rent − PITIA

$-1,501
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,500

Mortgage (P+I)
$2,604
Cap Rate
0.24%
Cash-on-Cash
-29.13%
DSCR

Need ≥ 1.25 for DSCR loan

0.62
Break-even Rent
$5,725

NOI (Annual)
$1,247
Price-to-Rent

Lower = better for investors

17.3

* 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