This listing is no longer active

This page is kept for reference. Browse active listings →

7405 Charmant Dr
1 / 18

7405 Charmant Dr #2001

B

San Diego, CA 92122

$499,000

Soft Appraisal Value: $490,200 · 1.8% above estimate

Beds

1

Baths

1

Sqft

704

Year Built

1987

Days on Market

109

Property Type

Condo

HOA/mo

$475

MLS ID

260005435SD

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

Virtual Tour

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

$3,643

Principal & Interest$2,523
Property Tax$499
Insurance$146
HOA$475
%($99,800)
%

Location

Loading map...

Investment Score

38C
Est. Monthly Rent
$2,501
Monthly Cashflow

Rent − PITIA

$-1,142
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,133

Mortgage (P+I)
$2,523
Cap Rate
0.94%
Cash-on-Cash
-25.65%
DSCR

Need ≥ 1.25 for DSCR loan

0.69
Break-even Rent
$5,271

NOI (Annual)
$4,679
Price-to-Rent

Lower = better for investors

16.6

* 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