7565 Charmant Dr
1 / 20

7565 Charmant Dr #512

D

San Diego, CA 92122

$729,999

Beds

2

Baths

2

Sqft

1,037

Year Built

1987

Days on Market

132

Property Type

Condo

HOA/mo

$505

MLS ID

NDP2511204

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

Virtual Tour

About This Property

Light-filled top-floor condo in the desirable Verano community of La Jolla Colony. Enjoy panoramic views of beautifully landscaped grounds from a bright, open living space that extends to a private balcony—ideal for morning coffee or evening relaxation. The smart split-bedroom layout features two private bedroom suites, each with its own walk-in closet and full bath, offering comfort and privacy for residents, guests, or roommates. Additional highlights include a spacious kitchen, in-unit laundry, ample storage, and three parking spaces (two in a secure garage plus one additional on-site)—a rare convenience in this community. Verano offers resort-style amenities including two pools, spa, fitness center, sauna, BBQ areas, Cyber Café, and a clubhouse/recreation room. Enjoy a highly walkable lifestyle just steps from La Jolla Colony Park and the Vons Shopping Center with CorePower Yoga, iTAN, The UPS Store, Leucadia Pizza, The Daily Bagel, and more. Close to La Jolla beaches, UCSD, Westfield UTC, SuperLoop buses, and trolley stops for easy access around San Diego. Perfect as a primary home or investment. Be sure to check out the 3D Tour!

Mortgage Calculator

Est. Monthly Payment

$5,139

Principal & Interest$3,691
Property Tax$730
Insurance$213
HOA$505
%($146,000)
%

Location

Loading map...

Investment Score

2D
Est. Monthly Rent
$3,141
Monthly Cashflow

Rent − PITIA

$-1,998
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,329

Mortgage (P+I)
$3,691
Cap Rate
0.60%
Cash-on-Cash
-27.36%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.61
Break-even Rent
$7,464

NOI (Annual)
$4,347
Price-to-Rent

Lower = better for investors

19.4

* 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