555 Front St
1 / 20

555 Front St #303

D

San Diego, CA 92101

$825,000
NEW — 0d

Soft Appraisal Value: $806,300 · 2.3% above estimate

Beds

2

Baths

2

Sqft

1,215

Year Built

2002

Days on Market

0

Property Type

Condo

HOA/mo

$1,824.59

MLS ID

260010700SD

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

About This Property

Situated within the sought-after Horizons North Tower in the heart of the Marina District, this luminous south-facing residence is bathed in natural light and framed by expansive open-sky views with minimal obstructions. Thoughtfully updated throughout, the home showcases new flooring alongside a beautifully refreshed kitchen and baths. The reimagined kitchen features a relocated peninsula that enhances flow and functionality, complemented by upgraded finishes and generous storage. An impressive 250-square-foot entertaining terrace extends the living space outdoors, ideal for morning coffee, sunset dining, or hosting guests. Residents enjoy a full suite of resort-style amenities, including a pool and spa, fitness center, and 24/7 security services, billiard and conference rooms, and guest parking. Just steps from the scenic Martin Luther King Jr. Promenade and Seaport Village, the location offers effortless access to waterfront walking paths, premier dining, boutique shopping, and a 24-hour Ralphs Market. Located in Horizons, in the heart of the Marina District, this bright south-facing unit is filled with abundant natural light and offers open-sky views with minimal obstructions. Beautifully updated, it features new flooring along with a modern kitchen and baths. The kitchen remodel included relocating the island to create a more open-concept layout, complemented by upgraded finishes and ample storage. Step outside to an expansive 250 sq. ft. entertaining deck, ideal for relaxing, dining, or hosting friends. Resort-style amenities include a pool, spa, fitness center, concierge, security, billiard and conference rooms, and guest parking. Just steps from the scenic Martin Luther King Jr. Promenade and Seaport Village, with an array of retailers at your doorstep and walking distance to top-rated restaurants, shopping, and a 24-hour Ralphs Market.

Mortgage Calculator

Est. Monthly Payment

$7,062

Principal & Interest$4,172
Property Tax$825
Insurance$241
HOA$1,825
%($165,000)
%

Location

Loading map...

Investment Score

9D
Est. Monthly Rent
$4,699
Monthly Cashflow

Rent − PITIA

$-2,363
Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,132

Mortgage (P+I)
$4,172
Cap Rate
0.06%
Cash-on-Cash
-30.05%
DSCR

Need ≥ 1.25 for DSCR loan

0.67
Break-even Rent
$10,065

NOI (Annual)
$482
Price-to-Rent

Lower = better for investors

14.6

* 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