7597 Charmant Dr San Diego

7597 Charmant Dr San Diego

D

, CA 92122

$550,000

Beds

1

Baths

1

Sqft

704

Year Built

1987

Days on Market

195

Property Type

Condo

HOA/mo

$456

MLS ID

250036781SD

Description

Completely remodeled downstairs end unit with no shared side walls! This home has been fully updated with new flooring, fresh paint and texture, modern cabinetry, and more. Features include a spacious walk-in closet and a full-size washer and dryer. The community offers resort-style amenities including a dog park, expansive greenbelt with mature trees, pool, spa/sauna, and a top-notch fitness center. Conveniently located near grocery stores, shopping, UTC Mall and Doyle Elementary School.

Mortgage Calculator

Est. Monthly Payment

$3,948

Principal & Interest$2,781
Property Tax$550
Insurance$160
HOA$456
%($110,000)
%

Investment Score

13D
Est. Monthly Rent

Market Rent Estimate

$3,054
Monthly Cashflow

Rent − PITI − HOA

$-893
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,054

Mortgage (P+I)
$2,781
Cap Rate
1.59%
Cash-on-Cash
-9.74%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

1.10
Break-even Rent
$3,947

NOI (Annual)
$8,727
Price-to-Rent

Lower = better for investors

15.0

* Defaults: 20% down, 6.5% rate, 30yr.

Get Expert AnalysisOpen Full Calculator