500 Harbor Blvd San Diego

500 Harbor Blvd San Diego

D

, CA 92101

$1,075,000

Beds

2

Baths

2

Sqft

1,046

Year Built

1994

Days on Market

25

Property Type

Condo

HOA/mo

$1,150

MLS ID

260002931SD

Description

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

$7,974

Principal & Interest$5,436
Property Tax$1,075
Insurance$314
HOA$1,150
%($215,000)
%

Investment Score

0D
Est. Monthly Rent

Market Rent Estimate

$4,100
Monthly Cashflow

Rent − PITI − HOA

$-3,875
Full Cashflow

Incl. vacancy, PM, maint, capex

$-5,714

Mortgage (P+I)
$5,436
Cap Rate
-0.31%
Cash-on-Cash
-21.63%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.75
Break-even Rent
$7,975

NOI (Annual)
$-3,334
Price-to-Rent

Lower = better for investors

21.8

* Defaults: 20% down, 6.5% rate, 30yr.

Get Expert AnalysisOpen Full Calculator