2806 Avella Cir
1 / 20

2806 Avella Cir

D

San Diego, CA 92108

$1,449,600

Soft Appraisal Value: $1,417,400 · 2.3% above estimate

Beds

3

Baths

3.5

Sqft

2,124

Year Built

2021

Days on Market

9

Property Type

Townhouse

HOA/mo

$346

MLS ID

260013044SD

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

Virtual Tour

About This Property

Soaring ceilings welcome you into this modern 4-story townhome featuring a first-floor bedroom/office with full bath and dedicated storage on every level. Second floor open great room flows seamlessly into the gourmet kitchen, showcasing modern flat panel cabinets with soft-close drawers, built-up quartz countertops, a center island, wine chiller, walk-in pantry, and premium KitchenAid appliances. Enjoy surround sound, whole-house water conditioner, laminate flooring throughout most of the home and upgraded carpet in 2 rooms. The third-floor split layout offers a large primary suite with a luxury bath featuring dual sinks, an oversized tiled shower with bench and rain showerhead, and a spacious walk-in closet. A secondary bedroom with ensuite bath, plus a full laundry room with side-by-side front-loading washer/dryer, sink, cabinets, and countertops complete this level. Additional upgrades include extra insulation between homes, multi-zone heating/cooling, and automated window treatments. An expansive rooftop deck enhances the home - perfect for entertaining and enjoying panoramic views. Award-winning Civita offers a sophisticated, walkable lifestyle centered around a 14-acre community park featuring an outdoor amphitheater, BBQ areas, and basketball court. This home is only steps away from the world-class recreation center with two resort-style pools, spas, a state-of-the-art gym, a social party room, on-site management, and roaming security for peace of mind. Perfectly located in the heart of Mission Valley, Civita blends luxury amenities with unparalleled convenience.

Mortgage Calculator

Est. Monthly Payment

$9,548

Principal & Interest$7,330
Property Tax$1,450
Insurance$423
HOA$346
%($289,920)
%

Location

Loading map...

Investment Score

9D
Est. Monthly Rent
$5,874
Monthly Cashflow

Rent − PITIA

$-3,675
Full Cashflow

Incl. vacancy, PM, maint, capex

$-6,234

Mortgage (P+I)
$7,330
Cap Rate
0.91%
Cash-on-Cash
-25.80%
DSCR

Need ≥ 1.25 for DSCR loan

0.62
Break-even Rent
$13,970

NOI (Annual)
$13,157
Price-to-Rent

Lower = better for investors

20.6

* 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