200 Harbor Dr
1 / 20

200 Harbor Dr #302

D

San Diego, CA 92101

$1,950,000

Soft Appraisal Value: $1,932,900 · 0.9% above estimate

Beds

3

Baths

2.5

Sqft

3,106

Year Built

1992

Days on Market

11

Property Type

Condo

HOA/mo

$1,787.84

MLS ID

260011902SD

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

About This Property

Don’t miss this opportunity to own a rarely available Harbor Club “bubble” unit in the prized Marina District! Enjoy the amenities of a luxury high-rise combined with the large footprint of a 3,100 sq ft+ home with a circular glass-walled great room. Take in panoramic city views of the Coronado Bridge, Convention Center, and the green space of MLK Promenade, and notice the distinct tranquility of this particular Downtown location. The enormous patio balcony extends the living space outdoors, creating the perfect environment for both entertaining and relaxation. The elegant, spacious, and updated kitchen features a large island, dual farmhouse sinks, and ample shaker style cabinetry. The expansive, private bedrooms, were recently demised to create a spacious 3rd bedroom and boast spa-like baths, including dual vanities and tubs with separate showers. Other convenient touches include the full-size laundry room, abundant storage closets, and direct entry to 2 assigned side by side parking spaces on the same level as the unit – meaning no elevator rides from the car to your front door. Moreover, there are only two units on the floor, creating an abundance of privacy and convenience. From your prime location in the heart of Downtown, you’re within walking distance of Petco Park, the Gaslamp, Seaport Village, the Rady Shell, San Diego Convention Center, and more! Harbor Club’s wide array of resort-style amenities include 24-hour security and concierge services, lap pool and spa, sauna, firepit and BBQ areas, fitness center, and library. At the base of Harbor Club just an elevator ride away are the iconic Morton’s Steakhouse, Robert Cromeans Salon, SD Wine & Culinary Event Center, and the scenic promenade for walking and cycling. Seize your chance to live in style and comfort in one of the city’s most desirable locations!

Mortgage Calculator

Est. Monthly Payment

$14,167

Principal & Interest$9,860
Property Tax$1,950
Insurance$569
HOA$1,788
%($390,000)
%

Location

Loading map...

Investment Score

1D
Est. Monthly Rent
$7,974
Monthly Cashflow

Rent − PITIA

$-6,193
Full Cashflow

Incl. vacancy, PM, maint, capex

$-9,652

Mortgage (P+I)
$9,860
Cap Rate
0.13%
Cash-on-Cash
-29.70%
DSCR

Need ≥ 1.25 for DSCR loan

0.56
Break-even Rent
$20,509

NOI (Annual)
$2,498
Price-to-Rent

Lower = better for investors

20.4

* 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