555 Front St. San Diego

555 Front St. San Diego

D

, CA 92101

$1,149,900

Beds

2

Baths

2

Sqft

1,209

Year Built

2002

Days on Market

53

Property Type

Condo

HOA/mo

$1,832

MLS ID

2600700SD

Description

Sweeping panoramic Bay and City skyline views define this beautifully remodeled Marina District residence. This spacious 2-bedroom, 2-bath home offers two private patios perfectly positioned to capture stunning water views and seamless indoor-outdoor living. Over $200,000 in premium upgrades completed in 2023 include custom cabinetry with expanded storage, continuous flooring throughout, and updated lighting and plumbing fixtures. The redesigned kitchen features quartz countertops, designer tile, a generous pantry, and high-end smart appliances, including an Alexa-enabled refrigerator and smart oven. Additional highlights include a custom walk-in closet, fireplace, blackout shades, Wi-Fi/Bluetooth color-changing ceiling lights, and two secured parking spaces, each with its own EV charger. A rare opportunity to enjoy Downtown San Diego living 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

$9,132

Principal & Interest$5,815
Property Tax$1,150
Insurance$335
HOA$1,832
%($229,980)
%

Investment Score

0D
Est. Monthly Rent

Market Rent Estimate

$3,063
Monthly Cashflow

Rent − PITI − HOA

$-6,068
Full Cashflow

Incl. vacancy, PM, maint, capex

$-7,731

Mortgage (P+I)
$5,815
Cap Rate
-2.00%
Cash-on-Cash
-31.66%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.53
Break-even Rent
$9,131

NOI (Annual)
$-23,000
Price-to-Rent

Lower = better for investors

31.3

* Defaults: 20% down, 6.5% rate, 30yr.

Get Expert AnalysisOpen Full Calculator