4891 Collwood Blvd

4891 Collwood Blvd

D

San Diego, CA 92115

$499,000

Soft Appraisal Value: $498,200 · 0.2% above estimate

Beds

2

Baths

2

Sqft

1,056

Year Built

1970

Days on Market

11

Property Type

Condo

HOA/mo

$578

MLS ID

PTP2602077

Description

A bright, clean, and welcoming 2-bedroom, 2-bath condo freshly painted throughout with newly remodeled bathrooms and dual-pane windows welcomes you home. The spacious living room showcases a stylish fireplace with a stone-like tile surround and flows into the dining area, creating a generous space to make your own. The kitchen offers room for a breakfast nook or coffee bar beside a large window that fills the space with natural light. Both bedrooms feature generous closet space, with the primary bedroom offering a convenient ensuite bath. The generously sized secondary hallway bathroom features a separate vanity area with a door leading to the toilet and tub/shower space for added convenience. Additional storage throughout the home adds everyday functionality, along with one of the few large private screened-in balconies in the community; perfect for relaxing outdoors. Within the gated community, the homeowner enjoys two parking spaces, including one conveniently covered space directly beneath. Community amenities include walking paths and a sparkling pool. Ideally located near SDSU, Mission Valley shopping, local eateries, Snapdragon Stadium, and convenient transportation.

Mortgage Calculator

Est. Monthly Payment

$3,746

Principal & Interest$2,523
Property Tax$499
Insurance$146
HOA$578
%($99,800)
%

Investment Score

4D
Est. Monthly Rent
$2,932
Monthly Cashflow

Rent − PITI − HOA

$-814
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,904

Mortgage (P+I)
$2,523
Cap Rate
1.49%
Cash-on-Cash
-22.90%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.78
Break-even Rent
$5,405

NOI (Annual)
$7,426
Price-to-Rent

Lower = better for investors

14.2

* 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