4545 Collwood
1 / 20

4545 Collwood #55

C

San Diego, CA 92115

$375,000
NEW — 2d

Beds

1

Baths

1

Sqft

756

Year Built

1971

Days on Market

2

Property Type

Condo

HOA/mo

$560

MLS ID

260010083SD

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

Virtual Tour

About This Property

Mid-Century Architecture=Comfortable living in this LARGE 1bd/1bth split-level townhouse condo! Features newly refurbished interior, new windows/slider, gated complex, large primary suite, exclusive use patio w/storage closet, community pool/spa, mature & lush landscaping! Close proximity to SDSUniversity/freeways, central college-town ideal location. Perfect for 1st-time homeowner/student/investor. Move-in ready!

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

32C
Est. Monthly Rent
$1,777
Monthly Cashflow

Rent − PITIA

$-1,163
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,884

Mortgage (P+I)
$1,896
Cap Rate
0.04%
Cash-on-Cash
-30.15%
DSCR

Need ≥ 1.25 for DSCR loan

0.60
Break-even Rent
$4,224

NOI (Annual)
$141
Price-to-Rent

Lower = better for investors

17.6

* 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 AnalysisOpen Full Calculator