7545 Charmant Dr
1 / 20

7545 Charmant Dr #1301

B

San Diego, CA 92122

$569,900

Soft Appraisal Value: $563,300 · 1.2% above estimate

Beds

2

Baths

1

Sqft

796

Year Built

1987

Days on Market

45

Property Type

Condo

HOA/mo

$475

MLS ID

260012902SD

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

Virtual Tour

About This Property

Charming, beautifully upgraded, and quiet corner unit in the highly desirable Verano complex within the La Jolla Colony community of University City. This rare 796-square-foot, 2-bedroom, 1-bath home is a unique find on the market. The den was professionally renovated into a functional second bedroom complete with a large closet. Features include a gorgeous, brand-new kitchen with a new dishwasher, luxury vinyl plank flooring, and fresh paint throughout. Equipped with double-pane windows, this beautiful home is entirely move-in ready.

Mortgage Calculator

Est. Monthly Payment

$4,093

Principal & Interest$2,882
Property Tax$570
Insurance$166
HOA$475
%($113,980)
%

Location

Loading map...

Investment Score

36C
Est. Monthly Rent
$2,819
Monthly Cashflow

Rent − PITIA

$-1,274
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,397

Mortgage (P+I)
$2,882
Cap Rate
1.02%
Cash-on-Cash
-25.24%
DSCR

Need ≥ 1.25 for DSCR loan

0.69
Break-even Rent
$5,932

NOI (Annual)
$5,818
Price-to-Rent

Lower = better for investors

16.8

* 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