500 W Harbor Dr 1303

500 W Harbor Dr 1303

C

San Diego, CA 92101

$1,299,900

Beds

2

Baths

2

Sqft

1,184

Year Built

1994

Days on Market

Property Type

Condo

HOA/mo

$1,216

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)
%

Investment Score

0D
Est. Monthly Rent
$4,250
Monthly Cashflow

Rent − PITIA

$-5,218
Full Cashflow

Incl. vacancy, PM, maint, capex

$-7,279

Mortgage (P+I)
$6,573
Cap Rate
-0.65%
Cash-on-Cash
-33.60%
DSCR

Need ≥ 1.25 for DSCR loan

0.45
Break-even Rent
$13,703

NOI (Annual)
$-8,468
Price-to-Rent

Lower = better for investors

25.5

* 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