200 Harbor Drive
1 / 20

200 Harbor Drive #2501

D

San Diego, CA 92101

$995,000
NEW — 2d

Beds

2

Baths

2

Sqft

1,572

Year Built

1992

Days on Market

2

Property Type

Condo

HOA/mo

$1,825

MLS ID

NDP2603971

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

Virtual Tour

About This Property

Opportunity in the Harbor Club! Residence #2501 at 200 West Harbor Drive presents a rare opportunity to own a premier view property in one of Downtown San Diego’s most coveted waterfront locations, with the ability to tailor the finishes to your personal style. This 2-bedroom, 2-bath residence showcases sweeping views of the vibrant downtown skyline, San Diego Bay, the Coronado Bridge, and the Pacific Ocean, offering a stunning and ever-changing backdrop from sunrise to sunset. Situated on the 25th floor, the home is filled with natural light and features a spacious, open layout. Located in the heart of the Marina District, the Harbor Club places you just steps from the best of coastal urban living. Enjoy immediate access to the waterfront promenade, Seaport Village, and a wide array of dining and entertainment options. Nearby Petco Park, home of the San Diego Padres, offers year-round events, while the renowned Gaslamp Quarter delivers an unmatched nightlife and culinary scene. For added convenience, San Diego International Airport is just minutes away, and ferry access provides quick connections to Coronado and its world-famous beaches. Residents of the Harbor Club enjoy resort-style amenities including 24-hour security, concierge services, a pool, spa, fitness center, and beautifully landscaped grounds—offering a private, elevated lifestyle in the center of it all. For buyers seeking panoramic views, a premier Marina District location, and the ability to create a residence that reflects their own vision and style, this is a truly exceptional offering.

Mortgage Calculator

Est. Monthly Payment

$8,141

Principal & Interest$5,031
Property Tax$995
Insurance$290
HOA$1,825
%($199,000)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$3,840
Monthly Cashflow

Rent − PITIA

$-4,301
Full Cashflow

Incl. vacancy, PM, maint, capex

$-6,014

Mortgage (P+I)
$5,031
Cap Rate
-1.18%
Cash-on-Cash
-36.26%
DSCR

Need ≥ 1.25 for DSCR loan

0.47
Break-even Rent
$11,650

NOI (Annual)
$-11,788
Price-to-Rent

Lower = better for investors

21.6

* 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