7405 Charmant Dr
1 / 20

7405 Charmant Dr #2001

C

San Diego, CA 92122

$529,000

Soft Appraisal Value: $519,000 · 1.9% above estimate

Beds

1

Baths

1

Sqft

704

Year Built

1987

Days on Market

67

Property Type

Condo

HOA/mo

$475

MLS ID

260005435SD

This property is in San Diego (92122). View neighborhood stats →

About This Property

Nicely upgraded unit, fully remodeled kitchen with brand new cabinets, counter tops, nice tile floors, upgraded bathroom. Great location close to freeway, UCSD, La Jolla, shops, beaches. Washer/Dryer in unit. Underground gated parking. Complex features 2 pools, spas, community and fitness center.

Mortgage Calculator

Est. Monthly Payment

$3,833

Principal & Interest$2,675
Property Tax$529
Insurance$154
HOA$475
%($105,800)
%

Location

Loading map...

Investment Score

32C
Est. Monthly Rent
$2,419
Monthly Cashflow

Rent − PITIA

$-1,414
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,411

Mortgage (P+I)
$2,675
Cap Rate
0.60%
Cash-on-Cash
-27.35%
DSCR

Need ≥ 1.25 for DSCR loan

0.63
Break-even Rent
$5,550

NOI (Annual)
$3,166
Price-to-Rent

Lower = better for investors

18.2

* 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