500 Harbor
1 / 20

500 Harbor #905

C

San Diego, CA 92101

$1,250,000
NEW — 6d

Soft Appraisal Value: $1,189,000 · 5.1% above estimate

Beds

2

Baths

2

Sqft

1,181

Year Built

1994

Days on Market

6

Property Type

Condo

HOA/mo

$1,275

MLS ID

260015116SD

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

About This Property

Welcome to Residence 905 at CityFront Terrace, one of downtown San Diego’s most iconic luxury communities. This beautifully upgraded 2-bedroom, 2-bath residence offers breathtaking skyline views, bay glimpses, spectacular sunsets, and sparkling city lights from nearly every room. Expansive windows fill the home with natural light, while porcelain tile flooring, architectural ceiling details, recessed lighting, and custom finishes create a refined contemporary atmosphere. The open-concept living and dining areas flow seamlessly to a private balcony featuring a custom bar and panoramic city views. Designer Kitchen • Waterfall-edge island with seating for four • Premium Sub-Zero refrigerator • Viking gas range and Viking wine refrigerator • Reverse osmosis water filtration system • Custom cabinetry, pantry storage, and exceptional organization throughout Primary Suite • Spacious walk-in closet • Custom built-ins and floating dresser • Spa-inspired bath with dual vanities • Custom cabinetry and glass-enclosed shower Additional Highlights • Secondary bedroom with custom Murphy bed and direct balcony access • Nest smart thermostat and central heating and air conditioning • Dedicated space for a full-size stackable washer and dryer • Secured parking with EV charging • Private storage locker conveniently located near the parking space CityFront Terrace Amenities • Concierge and valet service • Package delivery directly to residents’ doors • Heated lap pool, recreation pool, and spa • Outdoor entertaining areas with barbecue stations and fire pits • Beautifully maintained groun

Mortgage Calculator

Est. Monthly Payment

$9,210

Principal & Interest$6,321
Property Tax$1,250
Insurance$365
HOA$1,275
%($250,000)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$4,472
Monthly Cashflow

Rent − PITIA

$-4,739
Full Cashflow

Incl. vacancy, PM, maint, capex

$-6,809

Mortgage (P+I)
$6,321
Cap Rate
-0.47%
Cash-on-Cash
-32.68%
DSCR

Need ≥ 1.25 for DSCR loan

0.49
Break-even Rent
$13,315

NOI (Annual)
$-5,859
Price-to-Rent

Lower = better for investors

23.3

* 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