Log In/Sign Up
Your email has been sent.
4981 Pearce St 3 Unit Apartment Building $1,999,000 ($666,333/Unit) 4.66% Cap Rate Huntington Beach, CA 92649



Investment Highlights
- Fully Renovated
- Individually metered for gas, electric and water
- New washer, dryer, refrigerator, gas range, dishwasher, AC, heater and tankless water heater for each unit
- Low Maintenance
- AC for each unit
- Easy Parking and 1 private garage for extra income
Executive Summary
3 UNITS / TRIPLEX. Exceptional turnkey investment opportunity in Huntington Beach. Completely remodeled with permits, this rare income property is legally configured as a duplex plus a new permitted ADU, making it the perfect owner-occupied investment or addition to any real estate portfolio. Live in one unit while generating rental income from the other two, or maximize cash flow by leasing all three.
Every residence has been extensively renovated with contemporary finishes and features its own central A/C system, washer and dryer hookups (and washer/dryer units), private outdoor space, and a complete appliance package. The property is individually metered with 3 electric meters, 3 gas meters, and 3 water submeters, providing efficient and hassle-free property management.
Unit A offers approximately 1,400 square feet with 3 bedrooms and 3 bathrooms, including a desirable downstairs primary suite, an additional full bathroom on the main level, two upstairs bedrooms, a full upstairs bath, a private patio, and a private balcony.
Unit B features approximately 1,200 square feet with 2 bedrooms and 2 bathrooms. The functional layout includes a downstairs full bathroom, private rear patio, and two upstairs bedrooms. The primary bedroom enjoys direct bathroom access and its own private balcony.
Unit C is a newly constructed approximately 500 square foot ADU offering 2 bedrooms and 1 full bathroom on a single level, creating outstanding rental flexibility and additional income potential.
Additional amenities include parking for at least 6 vehicles, plus a detached one-car garage that can provide additional rental income or storage, and low-maintenance improvements throughout. Every major renovation has been completed, allowing the next owner to enjoy a truly turnkey property from day one.
Whether you're looking for a house hack, multigenerational living, a 1031 exchange replacement property, or a fully renovated investment with strong rental appeal, opportunities like this are exceptionally rare in Huntington Beach.
Every residence has been extensively renovated with contemporary finishes and features its own central A/C system, washer and dryer hookups (and washer/dryer units), private outdoor space, and a complete appliance package. The property is individually metered with 3 electric meters, 3 gas meters, and 3 water submeters, providing efficient and hassle-free property management.
Unit A offers approximately 1,400 square feet with 3 bedrooms and 3 bathrooms, including a desirable downstairs primary suite, an additional full bathroom on the main level, two upstairs bedrooms, a full upstairs bath, a private patio, and a private balcony.
Unit B features approximately 1,200 square feet with 2 bedrooms and 2 bathrooms. The functional layout includes a downstairs full bathroom, private rear patio, and two upstairs bedrooms. The primary bedroom enjoys direct bathroom access and its own private balcony.
Unit C is a newly constructed approximately 500 square foot ADU offering 2 bedrooms and 1 full bathroom on a single level, creating outstanding rental flexibility and additional income potential.
Additional amenities include parking for at least 6 vehicles, plus a detached one-car garage that can provide additional rental income or storage, and low-maintenance improvements throughout. Every major renovation has been completed, allowing the next owner to enjoy a truly turnkey property from day one.
Whether you're looking for a house hack, multigenerational living, a 1031 exchange replacement property, or a fully renovated investment with strong rental appeal, opportunities like this are exceptionally rare in Huntington Beach.
Financial Summary (Pro Forma - 2026) |
Annual | Annual Per SF |
|---|---|---|
| Gross Rental Income |
$117,600
|
$25.40
|
| Other Income |
-
|
-
|
| Vacancy Loss |
-
|
-
|
| Effective Gross Income |
$117,600
|
$25.40
|
| Taxes |
$20,000
|
$4.32
|
| Operating Expenses |
$4,480
|
$0.97
|
| Total Expenses |
$24,480
|
$5.29
|
| Net Operating Income |
$93,120
|
$20.11
|
Financial Summary (Pro Forma - 2026)
| Gross Rental Income | |
|---|---|
| Annual | $117,600 |
| Annual Per SF | $25.40 |
| Other Income | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Effective Gross Income | |
|---|---|
| Annual | $117,600 |
| Annual Per SF | $25.40 |
| Taxes | |
|---|---|
| Annual | $20,000 |
| Annual Per SF | $4.32 |
| Operating Expenses | |
|---|---|
| Annual | $4,480 |
| Annual Per SF | $0.97 |
| Total Expenses | |
|---|---|
| Annual | $24,480 |
| Annual Per SF | $5.29 |
| Net Operating Income | |
|---|---|
| Annual | $93,120 |
| Annual Per SF | $20.11 |
Property Facts
| Price | $1,999,000 | Apartment Style | Townhome |
| Price Per Unit | $666,333 | Building Class | C |
| Sale Type | Investment | Lot Size | 0.11 AC |
| Cap Rate | 4.66% | Building Size | 7,351 SF |
| Gross Rent Multiplier | 17 | Average Occupancy | 0% |
| No. Units | 3 | No. Stories | 2 |
| Property Type | Multifamily | Year Built/Renovated | 1974/2026 |
| Property Subtype | Apartment | Parking Ratio | 0.95/1,000 SF |
| Zoning | R2 - Multi Family | ||
| Price | $1,999,000 |
| Price Per Unit | $666,333 |
| Sale Type | Investment |
| Cap Rate | 4.66% |
| Gross Rent Multiplier | 17 |
| No. Units | 3 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Townhome |
| Building Class | C |
| Lot Size | 0.11 AC |
| Building Size | 7,351 SF |
| Average Occupancy | 0% |
| No. Stories | 2 |
| Year Built/Renovated | 1974/2026 |
| Parking Ratio | 0.95/1,000 SF |
| Zoning | R2 - Multi Family |
Amenities
- Smoke Detector
Unit Amenities
- Air Conditioning
- Balcony
- Disposal
- Storage Space
- Washer/Dryer
- Washer/Dryer Hookup
- Heating
- Ceiling Fans
- Eat-in Kitchen
- Kitchen
- Vaulted Ceiling
- Refrigerator
- Oven
- Stainless Steel Appliances
- Range
- Tub/Shower
- Attic
- Dining Room
- Double Pane Windows
- Freezer
- Vinyl Flooring
- Large Bedrooms
- Quartz Countertops
Site Amenities
- Individual Locking Bedrooms
- Private Bathroom
- Smoke Detector
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| 3+3 | 1 | $4,000 | 1,400 |
| 2+2 | 1 | $3,400 | 1,200 |
| 2+1 | 1 | $2,400 | 500 |
Fairly walkable
50/100
Moderately drivable
70/100
Limited public transit
30/100
Moderately bikeable
60/100
Property Taxes
| Parcel Numbers | Total Assessment | $1,440,339 | |
| Land Assessment | $1,199,315 | Annual Taxes | $20,000 ($2.72/SF) |
| Improvements Assessment | $241,024 | Tax Year | 2026 Payable 2026 |
Property Taxes
Parcel Numbers
Land Assessment
$1,199,315
Improvements Assessment
$241,024
Total Assessment
$1,440,339
Annual Taxes
$20,000 ($2.72/SF)
Tax Year
2026 Payable 2026
1 of 7
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
Contact the Sale Advisor
4981 Pearce St

