700 Harbor Dr
1 / 20

700 Harbor Dr #2503

D

San Diego, CA 92101

$1,625,000
NEW — 1d

Soft Appraisal Value: $1,563,000 · 4.0% above estimate

Beds

2

Baths

2

Sqft

1,353

Year Built

2003

Days on Market

1

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

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

$12,266

Principal & Interest$8,217
Property Tax$1,625
Insurance$474
HOA$1,950
%($325,000)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$4,876
Monthly Cashflow

Rent − PITIA

$-7,390
Full Cashflow

Incl. vacancy, PM, maint, capex

$-9,866

Mortgage (P+I)
$8,217
Cap Rate
-1.22%
Cash-on-Cash
-36.43%
DSCR

Need ≥ 1.25 for DSCR loan

0.40
Break-even Rent
$17,688

NOI (Annual)
$-19,784
Price-to-Rent

Lower = better for investors

27.8

* 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