7545 Charmant
1 / 20

7545 Charmant #1516

B

San Diego, CA 92122

$569,000
NEW — 2d

Soft Appraisal Value: $557,700 · 2.0% above estimate

Beds

2

Baths

1

Sqft

796

Year Built

1987

Days on Market

2

Property Type

Condo

HOA/mo

$476

MLS ID

260016940SD

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

Virtual Tour

About This Property

Light & Bright upper 2 bed/1bath, 796 sf Unit in the Verano of La Jolla Colony Community. Quiet yet convenient. Nicely remodeled kitchen, bath, floorings. Stack washer/dryer in closet.The den was converted into a functional 2ns bedroom. Dedicated garage parking. Resort style community features Fitness center, pool, spa. Walk to Vons shopping center, close to UTC shopping , UCSD, Hospitals, Scripps Medical, La Jolla Beaches. Easy access to 5 and 805.

Mortgage Calculator

Est. Monthly Payment

$4,088

Principal & Interest$2,877
Property Tax$569
Insurance$166
HOA$476
%($113,800)
%

Location

Loading map...

Investment Score

38C
Est. Monthly Rent
$2,877
Monthly Cashflow

Rent − PITIA

$-1,211
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,347

Mortgage (P+I)
$2,877
Cap Rate
1.12%
Cash-on-Cash
-24.75%
DSCR

Need ≥ 1.25 for DSCR loan

0.70
Break-even Rent
$5,925

NOI (Annual)
$6,361
Price-to-Rent

Lower = better for investors

16.5

* 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