2856 Avella Circle
1 / 20

2856 Avella Circle

C

San Diego, CA 92108

$1,895,000
NEW — 2d

Beds

3

Baths

3.5

Sqft

2,275

Year Built

2021

Days on Market

2

Property Type

Condo

HOA/mo

$370

MLS ID

260015654SD

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

About This Property

Welcome to this stunning, award winning plan A3 builder's former MODEL HOME, completed by Luxury Home Builder, Toll Brothers, in 2021 in Avella at Civita. A unique offering in the vibrant, centrally located community of Civita, this professionally decorated home boasts over $400,000 in luxury upgrades and designer features, with no detail left untouched. Cultivated and discerning, this contemporary home features a deluxe residential elevator that services 3 interior floors, as well as the 4th level, covered and lighted, private rooftop terrace. A dramatic two-story entrance unfolds against a sleek glass staircase, illuminated by modern hanging lights. The floorplan incorporates 3 bedrooms on the same level, plus an office and full bathroom located on the entry level, potentially serving as an optional 4th bedroom. Designed with luxury in mind, the primary suite creates a spa-like retreat with beautiful views, abundant natural light, an elegant bathroom, and an exquisite, customized walk-in closet. Highlights include Black Ore KitchenAid appliances, a Rinnai tankless water heater, a walk-in pantry, and a separate laundry room with full sized, side by side washer and dryer. Enjoy 2 additional covered outdoor patios, a spacious 2-car garage with epoxy floors and custom built-in garage storage cabinets. Easy access to a sensational $13,000,000 world class, resort-style recreation complex with pools, a state of the art fitness center, outdoor recreational amenities and Civita Park.

Mortgage Calculator

Est. Monthly Payment

$12,400

Principal & Interest$9,582
Property Tax$1,895
Insurance$553
HOA$370
%($379,000)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$4,416
Monthly Cashflow

Rent − PITIA

$-7,984
Full Cashflow

Incl. vacancy, PM, maint, capex

$-10,579

Mortgage (P+I)
$9,582
Cap Rate
-0.63%
Cash-on-Cash
-33.50%
DSCR

Need ≥ 1.25 for DSCR loan

0.36
Break-even Rent
$18,155

NOI (Annual)
$-11,962
Price-to-Rent

Lower = better for investors

35.8

* 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