500 Harbor Dr
1 / 20

500 Harbor Dr #1303

C

San Diego, CA 92101

$1,299,900
NEW — 1d

Soft Appraisal Value: $1,248,300 · 4.1% above estimate

Beds

2

Baths

2

Sqft

1,184

Year Built

1994

Days on Market

1

Property Type

Condo

HOA/mo

$1,216.19

MLS ID

260017244SD

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

About This Property

Immerse yourself in CityFront Terrace’s crown jewel; Penthouse 1303. Commanding phenomenal city views from every room, this exclusive residence boasts the finest in finishes & amenities creating a sanctuary of epic bliss. Open living spaces seamlessly flow through this entertainer’s dream showcasing the hand crafted Borrelli cabinetry, premium Miele appliance package with integrated panel refrigeration, polished quartz countertops, designer lighting, porcelain tile flooring, floating vanity, ample storage space, custom tailored furnishings, full-size washer/dryer, wall hung toilet, jacuzzi bathtub, glass enclosed shower, generous walk-in closet & an expansive balcony overlooking San Diego’s iconic downtown skyline. CityFront Terrace offers the finest in San Diego living. With a location moments from the heart of the city, but far enough away to keep privacy and seclusion a daily standard; life here can truly feel like living. Building amenities include: motor court, optional valet parking, 24hr lobby attendant, library, ATM, business center, conference room, fitness center, cardio room, sauna, full entertainment suite with kitchen, ping pong table, bike share program, lap pool, swimming pool, Jacuzzi, sun deck, gazebo with BBQ area & fire pit.

Mortgage Calculator

Est. Monthly Payment

$9,468

Principal & Interest$6,573
Property Tax$1,300
Insurance$379
HOA$1,216
%($259,980)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$4,466
Monthly Cashflow

Rent − PITIA

$-5,002
Full Cashflow

Incl. vacancy, PM, maint, capex

$-7,113

Mortgage (P+I)
$6,573
Cap Rate
-0.50%
Cash-on-Cash
-32.83%
DSCR

Need ≥ 1.25 for DSCR loan

0.47
Break-even Rent
$13,703

NOI (Annual)
$-6,474
Price-to-Rent

Lower = better for investors

24.3

* 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