500 Harbor Blvd

500 Harbor Blvd

C

San Diego, CA 92101

$975,000

Soft Appraisal Value: $967,700 · 0.8% above estimate

Beds

2

Baths

2

Sqft

1,046

Year Built

1994

Days on Market

47

Property Type

Condo

HOA/mo

$1,150

MLS ID

260002931SD

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

Virtual Tour

About This Property

Rarely Available! Amazing southwest-facing views with a serene fairway and water outlook. Spacious single-level floor plan in the tower. Features include a new custom kitchen with brand-new appliances, a wine cooler and upgrades including new paint, custom closets, new flooring and a large, covered balcony. Dual primary suites are located on opposite wings, offering maximum privacy. Enjoy resort-style living at the prestigious CityFront Terrace, featuring exceptional amenities including valet parking, 24-hour front desk attendance, excellent security, a 3,000 sq-ft state of the art fitness center, aerobic studio, men's and women's saunas, lap pool and splash pool, BBQ facilities in the gazebo area and a recreation room with a fully equipped kitchen and bar area. See supplement

Mortgage Calculator

Est. Monthly Payment

$7,340

Principal & Interest$4,930
Property Tax$975
Insurance$284
HOA$1,150
%($195,000)
%

Location

Loading map...

Investment Score

2D
Est. Monthly Rent
$4,250
Monthly Cashflow

Rent − PITIA

$-3,089
Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,879

Mortgage (P+I)
$4,930
Cap Rate
0.06%
Cash-on-Cash
-30.03%
DSCR

Need ≥ 1.25 for DSCR loan

0.58
Break-even Rent
$10,587

NOI (Annual)
$612
Price-to-Rent

Lower = better for investors

19.1

* 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