7545 Charmant Dr
1 / 20

7545 Charmant Dr #1301

C

San Diego, CA 92122

$575,000
NEW — 0d

Soft Appraisal Value: $564,100 · 1.9% above estimate

Beds

2

Baths

1

Sqft

796

Year Built

1987

Days on Market

0

Property Type

Condo

HOA/mo

$475

MLS ID

260012902SD

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

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

$4,125

Principal & Interest$2,908
Property Tax$575
Insurance$168
HOA$475
%($115,000)
%

Location

Loading map...

Investment Score

30C
Est. Monthly Rent
$2,572
Monthly Cashflow

Rent − PITIA

$-1,554
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,624

Mortgage (P+I)
$2,908
Cap Rate
0.59%
Cash-on-Cash
-27.38%
DSCR

Need ≥ 1.25 for DSCR loan

0.62
Break-even Rent
$5,980

NOI (Annual)
$3,399
Price-to-Rent

Lower = better for investors

18.6

* 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