100 Harbor Drive
1 / 20

100 Harbor Drive #906

C

San Diego, CA 92101

$699,900
NEW — 0d

Beds

1

Baths

1

Sqft

1,036

Year Built

1992

Days on Market

0

Property Type

Condo

HOA/mo

$1,849.44

MLS ID

260015744SD

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

Virtual Tour

About This Property

From your private balcony at Harbor Club, one of downtown San Diego's most sought-after addresses, you'll enjoy views of the Convention Center, the city skyline, and the building's lush tropical gardens and pool below. This is the kind of home that draws you in the moment you walk through the door. Sunlight pours through walls of windows, warming the hardwood floors and filling the open living space with an effortless glow. It's the kind of room where a quiet dinner at home feels just as special as a night out. And with the Gaslamp Quarter, the Marina, and Petco Park all just steps away, you'll have plenty of both. The kitchen keeps you part of the conversation while you cook, with clean white surfaces that make everything feel fresh and simple. When the day winds down, the primary suite becomes your own private escape with sliding glass doors open to the balcony, and the en-suite bath with a travertine walk-in shower and deep soaking tub. Living at Harbor Club means having the best of downtown San Diego right at your doorstep, with the feeling of a true retreat waiting for you every time you come home. 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

$6,293

Principal & Interest$3,539
Property Tax$700
Insurance$204
HOA$1,849
%($139,980)
%

Location

Loading map...

Investment Score

1D
Est. Monthly Rent
$2,549
Monthly Cashflow

Rent − PITIA

$-3,743
Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,913

Mortgage (P+I)
$3,539
Cap Rate
-2.36%
Cash-on-Cash
-42.12%
DSCR

Need ≥ 1.25 for DSCR loan

0.41
Break-even Rent
$8,929

NOI (Annual)
$-16,486
Price-to-Rent

Lower = better for investors

22.9

* 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