500 Harbor Dr.

500 Harbor Dr. #624

D

San Diego, CA 92101

$799,000
NEW — 0d on market

Beds

2

Baths

2

Sqft

1,072

Year Built

1994

Days on Market

0

Property Type

Condo

HOA/mo

$1,190.77

MLS ID

260007979SD

View on MLS

Description

Welcome to CityFront Terrace 624 - top-floor residence in the highly sought-after Link Building! Enjoy TWO outdoor seating areas, ideal for entertaining or soaking in the vibrant city views. This spacious home blends comfort, style, and functionality with its well-designed split-bedroom layout, tiled flooring throughout, stainless steel appliances, and generous closet space. CityFront Terrace offers some of the most impressive amenities in all of downtown San Diego. Perfectly positioned just moments from the city’s energy—yet set back enough to provide daily privacy and tranquility—life here feels truly elevated. At the heart of this iconic community lies the award-winning Urban Canyon, a serene garden oasis filled with lush greenery, mature oak trees, rose bushes, and a striking 90-foot waterfall that creates a peaceful retreat unlike any other. Residents enjoy resort-style living with two community pools (a lap pool and a splash pool), a jacuzzi, outdoor kitchen and BBQ area, sun deck, gazebo, fire pit, ping pong table, bicycle share program, and even an on-site ATM. The exceptional social lounge, complete with a full kitchen, bar, and cutting-edge media system, is the ideal setting for gatherings and large-scale entertaining. The community also boasts a 3,500-square-foot fitness center equipped with a full range of cardio and strength machines, an aerobics room, and men’s and women’s locker rooms.

Mortgage Calculator

Est. Monthly Payment

$6,263

Principal & Interest$4,040
Property Tax$799
Insurance$233
HOA$1,191
%($159,800)
%

Investment Score

0D
Est. Monthly Rent
$3,544
Monthly Cashflow

Rent − PITIA

$-2,719
Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,200

Mortgage (P+I)
$4,040
Cap Rate
-0.24%
Cash-on-Cash
-31.54%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.57
Break-even Rent
$8,998

NOI (Annual)
$-1,917
Price-to-Rent

Lower = better for investors

18.8

* 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