2804 Avella Circle
1 / 20

2804 Avella Circle

C

San Diego, CA 92108

$1,549,000
NEW — 6d

Beds

4

Baths

3.5

Sqft

2,275

Year Built

2021

Days on Market

6

Property Type

Townhouse

HOA/mo

$370

MLS ID

260015156SD

This property is in San Diego (92108). View neighborhood stats →

About This Property

Located in one of Civita’s most sought-after communities, this exceptional Avella residence by renowned luxury builder Toll Brothers offers the perfect blend of sophistication, comfort, and convenience. Ideally situated as a premium exterior-unit home, it enjoys abundant natural light, enhanced privacy, and a coveted covered rooftop terrace. Thoughtfully upgraded throughout, the home features a chef-inspired kitchen with sleek contemporary finishes, a spacious walk-in pantry, and designer touches at every turn. Stunning grand chandeliers illuminate the staircases, creating an elegant focal point and elevating the home's refined aesthetic. A highly desirable first-floor bedroom with a full bath provides flexibility for guests, multigenerational living, or a private home office. Upstairs, the luxurious primary suite offers a custom walk-in closet and a beautifully designed spa-like bathroom. Enjoy an unbeatable location just steps from Civita’s premier amenities less than 50 steps to the resort-style recreation center and pools, and approximately 100 steps to the community’s signature park. Residents have access to two pools, state-of-the-art fitness facilities, gathering spaces, and a variety of outdoor recreational amenities, while the expansive central park serves as the vibrant heart of the neighborhood. Combining luxury finishes, a prime location, exceptional walkability, and the privacy of an exterior-unit setting, this is a rare opportunity to experience the very best of Civita living

Mortgage Calculator

Est. Monthly Payment

$10,203

Principal & Interest$7,833
Property Tax$1,549
Insurance$452
HOA$370
%($309,800)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$4,518
Monthly Cashflow

Rent − PITIA

$-5,686
Full Cashflow

Incl. vacancy, PM, maint, capex

$-8,016

Mortgage (P+I)
$7,833
Cap Rate
-0.14%
Cash-on-Cash
-31.05%
DSCR

Need ≥ 1.25 for DSCR loan

0.44
Break-even Rent
$14,928

NOI (Annual)
$-2,196
Price-to-Rent

Lower = better for investors

28.6

* 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