100 Harbor Drive San Diego

100 Harbor Drive San Diego

B

, CA 92101

$799,900

Beds

1

Baths

1

Sqft

1,036

Year Built

1992

Days on Market

22

Property Type

Condo

HOA/mo

$1,849.44

MLS ID

260003138SD

Description

Experience waterfront living at Harbor Club with unobstructed views of San Diego Bay, the Coronado Bridge, and Petco Park beyond the skyline. Banks of windows fill the residence with natural light and frame the ever-changing waterfront, from sailboats gliding by during the day to city lights reflecting on the water at night. The open living area extends to a private balcony, ideal for enjoying the views or hosting guests, while the bedroom also offers direct balcony access, creating a seamless indoor-outdoor connection and a front-row vantage point from sunrise through evening. The kitchen is well appointed with stainless LG appliances, custom marble countertops and backsplash, recessed and under-cabinet lighting, and an eat-at bar with added storage. The primary bedroom features a remodeled ensuite bath with a step-in shower. Additional highlights include an electric fireplace, stackable Maytag washer and dryer, and a secured parking space with EV charging capability. Claim a Marina District home where each day unfolds with water, sunlight, and iconic views. Residents of the Harbor Club are treated to an array of lavish, resort-inspired amenities that encompass a round-the-clock front desk service, a state-of-the-art gymnasium, an exquisite pool deck, a sociable club room, and a versatile library/business center, among numerous other perks. Nestled in the much-coveted Marina District, the Harbor Club boasts unparalleled ease in traversing the neighborhood on foot, granting effortless access to an array of transportation options, delectable dining establishments, retail therapy, the iconic ballpark, the pulsating Gaslamp Quarter, the artsy East Village, and the scenic Embarcadero – an idyllic setting for serene walks alongside the bay.

Mortgage Calculator

Est. Monthly Payment

$6,927

Principal & Interest$4,045
Property Tax$800
Insurance$233
HOA$1,849
%($159,980)
%

Investment Score

76B
Est. Monthly Rent

Market Rent Estimate

$7,989
Monthly Cashflow

Rent − PITI − HOA

+$1,062
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,442

Mortgage (P+I)
$4,045
Cap Rate
3.90%
Cash-on-Cash
7.97%
DSCR
1.98
Break-even Rent
$6,927

NOI (Annual)
$31,231
Price-to-Rent

Lower = better for investors

8.3

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

Get Expert AnalysisOpen Full Calculator