2858 Avella Cir
1 / 20

2858 Avella Cir

D

San Diego, CA 92108

$1,995,000
NEW — 4d

Beds

4

Baths

3.5

Sqft

2,346

Year Built

2021

Days on Market

4

Property Type

Townhouse

HOA/mo

$346

MLS ID

260013436SD

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

Virtual Tour

About This Property

The only elevator unit in Avella, built by Toll Brothers, upgraded beyond the model, and finished to a standard the rest of the building simply cannot match. Welcome to Avella at Civita, one of San Diego's most coveted master-planned communities in the heart of Mission Valley. This is not a standard resale. Purchased directly from Toll Brothers in 2021, the seller selected every available upgrade the builder offered and then kept going. The difference is immediate. Smooth drywall finish, craftsman cabinetry, waterfall slab kitchen island, and a full Jenn-Air appliance package including a 36-inch refrigerator, coffee maker, wine refrigerator, and warming drawer. Every bathroom received upgraded sinks, toilets, faucets, and accessories. Nothing was left at standard. What sets this home apart is the private in-unit elevator, an extraordinarily rare feature in the community that makes every level equally accessible and effortlessly livable. Fully paid-off solar transfers zero electric costs to the new owner. A Tesla EV charger, whole-house water softener, and filtration system complete a home built for modern living. Dual zone HVAC, epoxy garage, multi-room audio, and home theater wiring throughout. Civita offers resort-style amenities including pools, spas, a fitness center, sport courts, dog parks, and miles of trails, all minutes from Fashion Valley, major freeways, and Mission Valley's dining and retail corridor. Built once. Built right. Nothing else like it in the community.

Mortgage Calculator

Est. Monthly Payment

$13,011

Principal & Interest$10,088
Property Tax$1,995
Insurance$582
HOA$346
%($399,000)
%

Location

Loading map...

Investment Score

1D
Est. Monthly Rent
$6,089
Monthly Cashflow

Rent − PITIA

$-6,922
Full Cashflow

Incl. vacancy, PM, maint, capex

$-9,985

Mortgage (P+I)
$10,088
Cap Rate
0.06%
Cash-on-Cash
-30.03%
DSCR

Need ≥ 1.25 for DSCR loan

0.47
Break-even Rent
$19,056

NOI (Annual)
$1,236
Price-to-Rent

Lower = better for investors

27.3

* 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