5025 Collwood Way
1 / 20

5025 Collwood Way #20

D

San Diego, CA 92115

$539,000
NEW — 3d on market

Beds

2

Baths

2

Sqft

1,020

Year Built

1981

Days on Market

3

Property Type

Condo

HOA/mo

$563

MLS ID

260008419SD

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

Virtual Tour

About This Property

Well-appointed 2 bedroom 2 bathroom first floor condo home features a private patio with storage closet—perfect for relaxing or gardening—along with a beautifully renovated kitchen complete with new cabinetry, quartz countertops, and updated appliances. Interior highlights include durable vinyl plank flooring, a cozy fireplace, 2 bed plus 2 full baths, and an in-unit washer and dryer conveniently tucked into a closet. The spacious layout offers functional living with ample natural light throughout. Ideally located near SDSU, this property includes one assigned carport covered parking space plus abundant guest parking. Collwood Meadows offers community pool and hot tub. Enjoy a peaceful, park-like community setting while remaining close to shopping, dining, and campus amenities.

Mortgage Calculator

Est. Monthly Payment

$3,985

Principal & Interest$2,725
Property Tax$539
Insurance$157
HOA$563
%($107,800)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$2,272
Monthly Cashflow

Rent − PITIA

$-1,712
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,684

Mortgage (P+I)
$2,725
Cap Rate
0.09%
Cash-on-Cash
-29.88%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.57
Break-even Rent
$5,758

NOI (Annual)
$495
Price-to-Rent

Lower = better for investors

19.8

* 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