500 Harbor Drive
1 / 20

500 Harbor Drive #716

C

San Diego, CA 92101

$595,000
NEW — 0d

Beds

1

Baths

1

Sqft

726

Year Built

1994

Days on Market

0

Property Type

Condo

HOA/mo

$1,100

MLS ID

NDP2606507

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

Virtual Tour

About This Property

Experience luxury living at CityFront Terrace, one of Downtown San Diego’s most distinguished high-rise communities in the heart of the Marina District. Perfectly situated just moments from the waterfront, Seaport Village, The New Children’s Museum, Petco Park, and some of the city’s finest restaurants and entertainment. This residence places you in the center of everything San Diego has to offer. This is an exceptional opportunity to own one of the building’s limited one-bedroom residences. Filled with natural light, the home offers an inviting layout, timeless finishes, and an oversized covered balcony that extends your living space outdoors. Enjoy views toward Petco Park, creating the perfect setting to catch the energy of game days from the comfort of home. From the balcony, you have an east facing view for sunrise mornings overlooking the Coranado Bridge. Included with the residence is a dedicated valet parking space, offering unmatched convenience in one of Downtown’s most desirable neighborhoods. CityFront Terrace is renowned for its resort-inspired amenities and impeccable grounds. The community seamlessly blends modern luxury with San Diego history, incorporating the preserved facade of the historic Citrus Soap Factory and stunning gardens known as the “Urban Canyon,” complete with mature landscaping and a spectacular 90-foot waterfall. Residents enjoy an impressive collection of amenities, including two heated swimming pools, a spa, outdoor barbecue and entertaining areas, a fire pit, and beautifully landscaped gathering spaces. The expansive fitness center features strength and cardio equipment, a yoga room, locker rooms, showers, and saunas. While the resident lounge, entertainment room with full kitchen, business center, conference room, and complimentary Wi-Fi provide exceptional convenience for both work and leisure. Additional features include assigned storage, bicycle rooms, EV charging capability, secure package handling, and a 24-hour attended lobby with concierge service. Whether you’re searching for a full-time residence, a sophisticated second home, or a lock-and-leave downtown retreat, CityFront Terrace delivers an unmatched lifestyle in one of San Diego’s premier luxury communities. Rarely available and highly sought after, this one-bedroom residence is an opportunity you won’t want to miss.

Mortgage Calculator

Est. Monthly Payment

$4,877

Principal & Interest$3,009
Property Tax$595
Insurance$174
HOA$1,100
%($119,000)
%

Location

Loading map...

Investment Score

18D
Est. Monthly Rent
$2,850
Monthly Cashflow

Rent − PITIA

$-2,028
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,179

Mortgage (P+I)
$3,009
Cap Rate
-0.34%
Cash-on-Cash
-32.06%
DSCR

Need ≥ 1.25 for DSCR loan

0.58
Break-even Rent
$6,979

NOI (Annual)
$-2,044
Price-to-Rent

Lower = better for investors

17.4

* 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