555 Front
1 / 2

555 Front #1103

D

San Diego, CA 92101

$1,095,000
NEW — 0d

Beds

2

Baths

2

Sqft

1,109

Year Built

2002

Days on Market

0

Property Type

Condo

HOA/mo

$1,825

MLS ID

PTP2603448

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

Virtual Tour

About This Property

Perched on the 11th floor of Horizons San Diego, Residence 1103 offers an easy, refined take on downtown living. Soft, neutral tones and expansive windows invite in natural light, creating a calm, understated backdrop that allows the city and bay views to take center stage. From sunrise over the water to the glow of the skyline at dusk, the views evolve throughout the day, bringing a quiet sense of rhythm to the home. It’s a space equally suited for slow mornings with coffee or hosting friends on a warm San Diego evening. Ideally positioned in the Marina District, you’re just a short stroll from local coffee shops, restaurants, and the waterfront, with Balboa Park and the airport only minutes away. Whether as a full-time residence or a lock-and-leave second home, this is a place designed for effortless living—where comfort, style, and location come together seamlessly.

Mortgage Calculator

Est. Monthly Payment

$8,776

Principal & Interest$5,537
Property Tax$1,095
Insurance$319
HOA$1,825
%($219,000)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$3,677
Monthly Cashflow

Rent − PITIA

$-5,099
Full Cashflow

Incl. vacancy, PM, maint, capex

$-6,857

Mortgage (P+I)
$5,537
Cap Rate
-1.45%
Cash-on-Cash
-37.57%
DSCR

Need ≥ 1.25 for DSCR loan

0.42
Break-even Rent
$12,582

NOI (Annual)
$-15,843
Price-to-Rent

Lower = better for investors

24.8

* 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