100 Harbor Drive
1 / 20

100 Harbor Drive #605

D

San Diego, CA 92101

$710,000
NEW — 0d

Soft Appraisal Value: $690,800 · 2.8% above estimate

Beds

1

Baths

1.5

Sqft

1,036

Year Built

1992

Days on Market

0

Property Type

Condo

HOA/mo

$1,556.66

MLS ID

260010758SD

This property is in San Diego (92101). View neighborhood stats →

About This Property

Luxury Living with spectacular San Diego Bay and city views at the iconic Harbor Club! This unique condo was tastefully remodeled and customized with no expense is spared. Walls of windows surround this fabulous home, all equipped with motorized roller shades for simple transition throughout your day. Custom built-in wine cellar in the open living room. Assigned corner parking in the garage with private Chargepoint EV charging station recently installed for $20K+. Only two units on this floor for ultimate privacy; a rare find in any major full service building. On the same floor for much desired convenience, there is a gorgeous lap pool, hot tub, extensive modern fitness center, beautiful community room with kitchen for entertaining, outdoor dining spaces with heaters, and a fire pit surrounded by cozy seating. These resort like amenities are located on the sixth floor up from the busy streets, creating an oasis away from the hustle and bustle of the city. The Harbor Club is located in the heart of downtown San Diego near the Gaslamp Quarter, restaurants galore, the Convention Center, near Petco Park, Seaport Village, minutes to Balboa Park and easy access to the airport.

Mortgage Calculator

Est. Monthly Payment

$6,064

Principal & Interest$3,590
Property Tax$710
Insurance$207
HOA$1,557
%($142,000)
%

Location

Loading map...

Investment Score

10D
Est. Monthly Rent
$3,488
Monthly Cashflow

Rent − PITIA

$-2,576
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,970

Mortgage (P+I)
$3,590
Cap Rate
-0.64%
Cash-on-Cash
-33.55%
DSCR

Need ≥ 1.25 for DSCR loan

0.58
Break-even Rent
$8,643

NOI (Annual)
$-4,555
Price-to-Rent

Lower = better for investors

17.0

* 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