200 Harbor Drive
1 / 20

200 Harbor Drive #2602

D

San Diego, CA 92101

$1,625,000
NEW — 0d on market

Beds

2

Baths

2

Sqft

1,474

Year Built

1992

Days on Market

0

Property Type

Condo

HOA/mo

$1,871.06

MLS ID

260008351SD

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

About This Property

Welcome to the iconic Harbor Club, featuring this exquisitely upgraded 2-bedroom, 2-bath residence in a highly sought-after bubble unit layout. Designed with a focus on elegance and comfort, the interior showcases high-end, refined finishes, thoughtfully curated upgrades, and automatic blackout shutters throughout for both privacy and convenience. Expansive windows frame breathtaking panoramic views of the downtown skyline, The Rady Shell at Jacobs Park, and across the bay to Coronado. Located in the prestigious Marina District, this residence offers effortless access to the waterfront, premier dining, and San Diego’s most vibrant attractions. Harbor Club residents enjoy world-class amenities including 24-hour concierge, an elegant clubhouse, resort-style pool and spa, and inviting outdoor fire features delivering a truly elevated urban living experience.

Mortgage Calculator

Est. Monthly Payment

$12,187

Principal & Interest$8,217
Property Tax$1,625
Insurance$474
HOA$1,871
%($325,000)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$3,588
Monthly Cashflow

Rent − PITIA

$-8,599
Full Cashflow

Incl. vacancy, PM, maint, capex

$-10,778

Mortgage (P+I)
$8,217
Cap Rate
-1.89%
Cash-on-Cash
-39.80%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.29
Break-even Rent
$17,586

NOI (Annual)
$-30,738
Price-to-Rent

Lower = better for investors

37.7

* 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