555 Front St.
1 / 20

555 Front St. #1302

D

San Diego, CA 92101

$1,149,000

Soft Appraisal Value: $1,162,300 · 1.1% below estimate

Beds

2

Baths

2

Sqft

1,209

Year Built

2002

Days on Market

45

Property Type

Condo

HOA/mo

$1,832

MLS ID

260008425SD

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

Virtual Tour

About This Property

Panoramic bay, ocean, and city views define this beautifully remodeled Marina District residence. This spacious 2BR/2BA home features two private view patios designed for seamless indoor-outdoor living. Over $200K in 2023 upgrades include custom cabinetry, continuous flooring, updated lighting and plumbing, and a designer kitchen with quartz countertops, stylish tile, pantry, and high-end smart appliances. Additional highlights include a custom walk-in closet, fireplace, blackout shades, and two secured parking spaces with EV chargers. Rare turnkey opportunity in the heart of the Marina District. Ideally located in the heart of the Marina District, Horizons offers an unbeatable downtown lifestyle just steps from the New Children’s Museum, Martin Luther King Jr. Promenade, Seaport Village, Petco Park, the Gaslamp Quarter, San Diego Bay, and the Marina. A children’s park and dog park are located directly behind the community. Resort-style amenities include a pool, spa, BBQ area, fitness center, concierge, security, billiard room, conference and club rooms, and 16 guest parking spaces. Everyday convenience is built in with retailers just an elevator ride away, including a bank, dry cleaner, Postal Annex, coffee shop, and more. The building has been refreshed with beautifully remodeled lobbies, upgraded hallways, and new unit doors with keypad access, all within walking distance to transit, dining, shopping, and Ralphs Signature Market.

Mortgage Calculator

Est. Monthly Payment

$9,126

Principal & Interest$5,810
Property Tax$1,149
Insurance$335
HOA$1,832
%($229,800)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$4,867
Monthly Cashflow

Rent − PITIA

$-4,259
Full Cashflow

Incl. vacancy, PM, maint, capex

$-6,336

Mortgage (P+I)
$5,810
Cap Rate
-0.55%
Cash-on-Cash
-33.09%
DSCR

Need ≥ 1.25 for DSCR loan

0.53
Break-even Rent
$13,095

NOI (Annual)
$-6,311
Price-to-Rent

Lower = better for investors

19.7

* 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