7545 Charmant Dr

7545 Charmant Dr

D

San Diego, CA 92122

$525,000
NEW — 7d on market

Beds

1

Baths

1

Sqft

704

Year Built

1987

Days on Market

7

Property Type

Condo

HOA/mo

$456

MLS ID

260005309SD

Description

UTC Verano complex beautiful one bedroom and one bathroom condo, quiet and light corner unit location, move in ready. No freeway noise. upgraded with newer vinyl floor, bathroom sink and cabinet, toilet, washer and dryer, dual pane windows. Brand new dishwasher. Conveniently located near bus stops that to UCSD, restaurants, UTC shopping mall, beaches, hospitals, Blue line Trolley. Minutes to freeway.

Mortgage Calculator

Est. Monthly Payment

$3,789

Principal & Interest$2,655
Property Tax$525
Insurance$153
HOA$456
%($105,000)
%

Investment Score

4D
Est. Monthly Rent
$2,424
Monthly Cashflow

Rent − PITI − HOA

$-1,365
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,360

Mortgage (P+I)
$2,655
Cap Rate
0.67%
Cash-on-Cash
-15.60%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.64
Break-even Rent
$3,789

NOI (Annual)
$3,540
Price-to-Rent

Lower = better for investors

18.0

* 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