4881 Collwood Blvd

San Diego, CA 92115

$381,000

Soft Appraisal Value: $381,400 · 0.1% below estimate

Beds

Baths

Sqft

731

Year Built

1970

Days on Market

Property Type

Townhouse

HOA/mo

$530

MLS ID

260004820SD

🏠 Virtual Tour View on MLS

Description

2 bedroom condo. remodeled & upgraded. large $$$ must have been spent. light and bright and nice. All of the living space is on the 2nd floor. balcony. private quiet location within the complex. central heat and air. Close to SDSU. Carport close to home.

Mortgage Calculator

Est. Monthly Payment

$2,949

Principal & Interest$1,927

Property Tax$381

Insurance$111

HOA$530

Down Payment

%($76,200)

Interest Rate

Loan Term

Comparable Properties

5 comps found

This Property

$2,379

Comp Average

$2,048

4267 44th

2bd / 2ba · 864 sqft · Condo

$300K

Est. $2,293/mo

4353 51 St

2bd / 1ba · 675 sqft · Condo

$310K

Est. $2,275/mo

4221 49th Street

1bd / 1ba · 527 sqft · Condo

$335K

Est. $1,989/mo

4230 48th St

1bd / 1ba · 558 sqft · Condo

$325K

Est. $1,837/mo

4212 48th

1bd / 1ba · 558 sqft · Condo

$335K

Est. $1,847/mo

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

Investment Score

21D

Est. Monthly Rent

$2,379

Monthly Cashflow

Rent − PITI − HOA

$-570

Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,434

Mortgage (P+I)

$1,927

Cap Rate

1.55%

Cash-on-Cash

-8.97%

DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.81

Break-even Rent

$2,949

NOI (Annual)

$5,908

Price-to-Rent

Lower = better for investors

13.3

* 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 Analysis Open Full Calculator