500 Harbor
1 / 20

500 Harbor #619

C

San Diego, CA 92101

$975,000

Soft Appraisal Value: $951,800 · 2.4% above estimate

Beds

2

Baths

2

Sqft

1,184

Year Built

1994

Days on Market

36

Property Type

Condo

HOA/mo

$1,216

MLS ID

260012659SD

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

Virtual Tour

About This Property

Price reduction! Experience resort-style living at the prestigious CityFront Terrace. From the moment you arrive, you are welcomed by valet service, a doorman, and attentive concierge staff creating an elevated, executive-style living experience. Located on the ideal 6th floor, this beautifully updated residence offers premium views overlooking the historic Soap Factory, Convention Center, Petco Park, and surrounding green space and walking paths. This spacious condo features an updated kitchen, new flooring, fresh paint, and a private balcony perfect for enjoying the city views. Both bathrooms have been tastefully renovated, and the newer refrigerator, washer, and dryer add modern convenience. Additional highlights include a gas stove and an exceptional location just moments from the trolley, Seaport Village, dining, shopping, and entertainment.

Mortgage Calculator

Est. Monthly Payment

$7,406

Principal & Interest$4,930
Property Tax$975
Insurance$284
HOA$1,216
%($195,000)
%

Location

Loading map...

Investment Score

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

Rent − PITIA

$-2,939
Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,779

Mortgage (P+I)
$4,930
Cap Rate
0.19%
Cash-on-Cash
-29.41%
DSCR

Need ≥ 1.25 for DSCR loan

0.60
Break-even Rent
$10,672

NOI (Annual)
$1,816
Price-to-Rent

Lower = better for investors

18.2

* 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