4859 Collwood
1 / 20

4859 Collwood #B

B

San Diego, CA 92115

$369,000
NEW — 4d

Soft Appraisal Value: $368,700 · 0.1% above estimate

Beds

1

Baths

1

Sqft

731

Year Built

1970

Days on Market

4

Property Type

Condo

HOA/mo

$578

MLS ID

PTP2603815

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

Virtual Tour

About This Property

Spacious 1 bedroom, 1 bath condo ideally located near San Diego State University in a gated and secluded community with beautiful park-like grounds. Enjoy resort-style living with a commuity pool, lush landscaping and a peaceful atmosphere. This home is located on ground level with and amenities include luxury vinyl planking, central AC and Heat, dual pane windows, and a very private patio with tranquil greenery, an assigned covered parking space and just steps to the laundry facilities. VA approved!! The HOA also covers the water and trash. This is a wonderful opportunity for first-time buyers, students or investors.

Mortgage Calculator

Est. Monthly Payment

$2,920

Principal & Interest$1,866
Property Tax$369
Insurance$108
HOA$578
%($73,800)
%

Location

Loading map...

Investment Score

47B
Est. Monthly Rent
$2,248
Monthly Cashflow

Rent − PITIA

$-673
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,497

Mortgage (P+I)
$1,866
Cap Rate
1.20%
Cash-on-Cash
-24.35%
DSCR

Need ≥ 1.25 for DSCR loan

0.77
Break-even Rent
$4,193

NOI (Annual)
$4,422
Price-to-Rent

Lower = better for investors

13.7

* 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