Share This Listing

Message

928 characters remaining

Hmm, there seems to have been an error sending your message. Please try again.

Your email has been sent.

Still interested?

Contact the brokers for more information about this property

Investment Highlights

  • Seven (7) Units Built in 1984 + One (1) Fully Permitted ADU Completed in 2023
  • Rare Island Parcel with No Adjacent Residential Buildings Providing Exceptional Privacy
  • Well-Maintained, Pride of Ownership Property with Low Operating Expenses and RUBS Program in Place
  • Spacious 2 Bed / 2 Bath ADU Featuring Solar Panels, Private Yard, In-Unit Washer/Dryer & All-Electric Design
  • Three (3) Units Fully Renovated Plus Recent Capital Improvements Including Exterior Paint, New Central Water Heater & Perimeter Fencing
  • Strong In-Place Cash Flow with Approximately 19% Rental Upside

Executive Summary

Matthews, as the exclusive listing agent, is pleased to offer the opportunity to acquire 504 Clay Avenue, an exceptional 8-unit apartment community located in the highly desirable Garfield neighborhood of Huntington Beach. Situated just north of Yorktown Avenue and less than one mile from Downtown Huntington Beach, Main Street, Pacific Coast Highway, and the beach, the property offers residents convenient access to shopping, dining, and coastal amenities. Positioned on a rare island parcel with no adjacent residential buildings, the property provides an uncommon level of privacy within one of Orange County's most sought-after coastal rental markets.
Originally constructed in 1984, the property consists of seven (7) apartment units plus one (1) fully permitted ADU completed in 2023, totaling approximately 6,400 rentable square feet on a 10,001 square foot lot. The unit mix includes three (3) one-bedroom / one-bathroom units, one (1) two-bedroom / one-and-one-half-bathroom townhome, and four (4) two-bedroom / two-bathroom units, including the approximately 800-square-foot ADU featuring solar panels, a private backyard, in-unit washer and dryer, separate electric meter, and individual water heater. Three units have been extensively renovated, while the remaining units feature upgraded interiors. Additional improvements include fresh exterior paint, new perimeter fencing, and a brand-new central water heater serving the original seven units. Residents enjoy private patios or balconies, individual garages, additional on-site parking, and a RUBS program already in place to help maximize net operating income.
Overall, 504 Clay Avenue represents a rare opportunity to acquire a well-maintained, pride-of-ownership asset offering strong in-place cash flow with approximately 19% rental upside. Combining a recently constructed, fully permitted ADU, meaningful capital improvements, low operating expenses, and an irreplaceable coastal location less than one mile from the beach, the property offers an exceptional balance of immediate income and long-term appreciation.
David Harrington, License # 01320460, 02168060 (CA)

Data Room Click Here to Access

Financial Summary (Actual - 2025) Click Here to Access

Annual Annual Per SF
Gross Rental Income $99,999 $9.99
Other Income $99,999 $9.99
Vacancy Loss $99,999 $9.99
Effective Gross Income $99,999 $9.99
Taxes - -
Operating Expenses - -
Total Expenses $99,999 $9.99
Net Operating Income $99,999 $9.99

Financial Summary (Actual - 2025) Click Here to Access

Gross Rental Income
Annual $99,999
Annual Per SF $9.99
Other Income
Annual $99,999
Annual Per SF $9.99
Vacancy Loss
Annual $99,999
Annual Per SF $9.99
Effective Gross Income
Annual $99,999
Annual Per SF $9.99
Taxes
Annual -
Annual Per SF -
Operating Expenses
Annual -
Annual Per SF -
Total Expenses
Annual $99,999
Annual Per SF $9.99
Net Operating Income
Annual $99,999
Annual Per SF $9.99

Property Facts

Price $3,725,000
Price Per Unit $465,625
Sale Type Investment
Cap Rate 4.18%
Gross Rent Multiplier 15.26
No. Units 8
Property Type Multifamily
Property Subtype Apartment
Apartment Style Garden
Building Class C
Lot Size 0.23 AC
Building Size 6,400 SF
Average Occupancy 100%
No. Stories 2
Year Built 1984
Parking Ratio 1.56/1,000 SF

Unit Mix Information

Description No. Units Avg. Rent/Mo SF
1+1 3 - 700 - 750
2+1.5 1 - 800 - 850
2+2 4 - 790 - 850
Moderately walkable
60/100
Moderately drivable
60/100
Limited public transit
30/100
Moderately bikeable
60/100

Property Taxes

Property Taxes

Parcel Number
025-112-01
Land Assessment
$2,454,141 (2026)
Improvements Assessment
$452,984 (2026)
Total Assessment
$2,907,125 (2026)
  • Listing ID: 41563882

  • Date on Market: 8/5/2026

  • Last Updated:

  • Address: 504 Clay Ave, Huntington Beach, CA 92648

Link copied
Your LoopNet account has been created!

Please Share Your Feedback

We welcome any feedback on how we can improve LoopNet to better serve your needs.
X
{{ getErrorText(feedbackForm.starRating, "rating") }}
255 character limit ({{ remainingChars() }} charactercharacters remainingover)
{{ getErrorText(feedbackForm.msg, "rating") }}
{{ getErrorText(feedbackForm.fname, "first name") }}
{{ getErrorText(feedbackForm.lname, "last name") }}
{{ getErrorText(feedbackForm.phone, "phone number") }}
{{ getErrorText(feedbackForm.phonex, "phone extension") }}
{{ getErrorText(feedbackForm.email, "email address") }}