200 Harbor Drive
1 / 20

200 Harbor Drive #803

C

San Diego, CA 92101

$740,000
NEW — 2d

Soft Appraisal Value: $716,900 · 3.2% above estimate

Beds

1

Baths

1.5

Sqft

1,036

Year Built

1992

Days on Market

2

Property Type

Condo

HOA/mo

$1,695

MLS ID

PTP2604866

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

Virtual Tour

About This Property

Experience luxury waterfront living at 200 Harbor Drive #803, located in the prestigious Harbor Club in the heart of the Marina District. This elegant residence offers approximately 1,036 square feet of sophisticated living space with 1 bedroom and 1 bathroom, showcasing breathtaking views of San Diego Bay, the city skyline, and Coronado. Floor-to-ceiling windows fill the home with natural light, while the open-concept layout creates a seamless flow between the living, dining, and kitchen areas. The spacious primary suite features a spa-inspired bathroom, generous closet space, and stunning water views. Residents enjoy resort-style amenities including 24-hour concierge service, gated security, a fitness center, swimming pool, spa, sauna, clubhouse, and beautifully landscaped grounds. Two secured parking spaces and additional storage add convenience to this exceptional urban retreat. Ideally situated just steps from the waterfront, Seaport Village, restaurants, shopping, parks, Petco Park, and downtown entertainment, this residence offers the perfect combination of luxury, convenience, and walkable coastal city living.

Mortgage Calculator

Est. Monthly Payment

$6,393

Principal & Interest$3,742
Property Tax$740
Insurance$216
HOA$1,695
%($148,000)
%

Location

Loading map...

Investment Score

15D
Est. Monthly Rent
$4,348
Monthly Cashflow

Rent − PITIA

$-2,045
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,662

Mortgage (P+I)
$3,742
Cap Rate
0.13%
Cash-on-Cash
-29.69%
DSCR

Need ≥ 1.25 for DSCR loan

0.68
Break-even Rent
$9,103

NOI (Annual)
$964
Price-to-Rent

Lower = better for investors

14.2

* 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