7405 Charmant Dr
1 / 20

7405 Charmant Dr #1911

C

San Diego, CA 92122

$520,000
NEW — 3d

Soft Appraisal Value: $503,400 · 3.3% above estimate

Beds

1

Baths

1

Sqft

704

Year Built

1987

Days on Market

3

Property Type

Condo

HOA/mo

$474.66

MLS ID

260012147SD

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

Virtual Tour

About This Property

Located in University Town Center, Golden Triangle, this Corner unit is on the first floor and is light and bright with lots of windows. Quiet location of the complex. There is a washer and dryer inside the unit. Walk-in closet; private balcony with a closet. The bathroom is large. The unit is near bus stops, malls, and shopping centers, close to UCSD and the Blue Line Trolley Transit Center. The community offers a Pool, jacuzzi, and fitness center.

Mortgage Calculator

Est. Monthly Payment

$3,776

Principal & Interest$2,629
Property Tax$520
Insurance$152
HOA$475
%($104,000)
%

Location

Loading map...

Investment Score

33C
Est. Monthly Rent
$2,419
Monthly Cashflow

Rent − PITIA

$-1,357
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,347

Mortgage (P+I)
$2,629
Cap Rate
0.65%
Cash-on-Cash
-27.08%
DSCR

Need ≥ 1.25 for DSCR loan

0.64
Break-even Rent
$5,467

NOI (Annual)
$3,392
Price-to-Rent

Lower = better for investors

17.9

* 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