This listing is no longer active

This page is kept for reference. Browse active listings →

700 Harbor Dr
1 / 20

700 Harbor Dr #2503

C

San Diego, CA 92101

$1,585,000

Soft Appraisal Value: $1,535,900 · 3.2% above estimate

Beds

2

Baths

2

Sqft

1,353

Year Built

2003

Days on Market

37

Property Type

Condo

HOA/mo

$1,950

MLS ID

260010333SD

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

Virtual Tour

About This Property

PRICE REDUCED FOR QUICK SALE! PARK PLACE! Top of the stack (25th floor) with expansive harbor views high above Embassy Suites hotel. Split en-suite bedrooms with lots of designer upgrades! Lutron motorized shades throughout. Quartz counter tops. Custom wine bar & media center. Tile mosaic gas fireplace. Extensive AV system with flat screens in living room and bedrooms convey. Two patios off living room and master bedroom. Custom integrated bar top dining on 10x10 patio conveys. Rare side by side parking with large storage unit. Condo can be sold furnished.

Mortgage Calculator

Est. Monthly Payment

$12,012

Principal & Interest$8,015
Property Tax$1,585
Insurance$462
HOA$1,950
%($317,000)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$4,822
Monthly Cashflow

Rent − PITIA

$-7,190
Full Cashflow

Incl. vacancy, PM, maint, capex

$-9,620

Mortgage (P+I)
$8,015
Cap Rate
-1.22%
Cash-on-Cash
-36.41%
DSCR

Need ≥ 1.25 for DSCR loan

0.40
Break-even Rent
$17,315

NOI (Annual)
$-19,259
Price-to-Rent

Lower = better for investors

27.4

* 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