2860 Avella Circle
1 / 20

2860 Avella Circle

D

San Diego, CA 92108

$1,549,000
NEW — 0d on market

Beds

4

Baths

3.5

Sqft

2,346

Year Built

2022

Days on Market

0

Property Type

Condo

HOA/mo

$528

MLS ID

260008068SD

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

About This Property

Welcome to elevated living in the heart of Civita - Avella - where style, space and comfort come together effortlessly. This beautifully upgraded end unit condo lools like new, offering 4 bedrooms and 3.5 baths with a flexible layout that just works! The ever popular bedroom and full bath on the entry level is perfect for guests, a home office, or multigenerational living. Upstairs, the open-concept main level is bright and inviting, featuring a spacious kitchen that flows seamlessly into generous living and dining areas. Slide open the doors to a large balcony that extends your living space outdoors, or head up to the private rooftop deck to unwind, entertain, and take in the views. Thoughtful upgrades like wood-look flooring, stainless appliances, quartz counters, custom window coverings, and designer lighting give the home a clean, modern feel. Residents enjoy access to Civita’s resort style amenities, including pools, spa, fitness center, clubhouse, and beautifully landscaped gathering spaces, all just moments away. Ideally located near Civita Park, dining, shopping, and convenient freeway access. Easy, stylish, and designed for how you actually live—this is Civita at its best.

Mortgage Calculator

Est. Monthly Payment

$10,361

Principal & Interest$7,833
Property Tax$1,549
Insurance$452
HOA$528
%($309,800)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$4,187
Monthly Cashflow

Rent − PITIA

$-6,175
Full Cashflow

Incl. vacancy, PM, maint, capex

$-8,428

Mortgage (P+I)
$7,833
Cap Rate
-0.46%
Cash-on-Cash
-32.65%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.40
Break-even Rent
$15,133

NOI (Annual)
$-7,150
Price-to-Rent

Lower = better for investors

30.8

* 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