Log In/Sign Up
Your email has been sent.
7792 Liberty Dr 4 Unit Apartment Building $5,500,000 ($1,375,000/Unit) 6.64% Cap Rate Huntington Beach, CA 92647
EXECUTIVE SUMMARY
HUGE UPSIDE GROSS RENT $36,000 PER MONTH WITH LOW EXPENSE RATIO 6% CAP RATE. 4 Single Family Homes on one lot, each individually metered. Two properties feature 4 bedrooms and 3.5 baths with approximately 2,395 sq. ft., while the other two offer 4 bedrooms and 4.5 baths, spanning approximately 2,569 sq. ft. Built in 2021 and in great condition. New lease in place through April 2028 for all 4 properties. Text or Call agent directly for any questions or interest, please do not message direct on loopnet.
FINANCIAL SUMMARY (PRO FORMA - 2025) |
ANNUAL | ANNUAL PER SF |
|---|---|---|
| Gross Rental Income |
$432,000
|
$43.51
|
| Other Income |
-
|
-
|
| Vacancy Loss |
-
|
-
|
| Effective Gross Income |
$432,000
|
$43.51
|
| Taxes |
$56,990
|
$5.74
|
| Operating Expenses |
$9,850
|
$0.99
|
| Total Expenses |
$66,840
|
$6.73
|
| Net Operating Income |
$365,160
|
$36.78
|
FINANCIAL SUMMARY (PRO FORMA - 2025)
| Gross Rental Income | |
|---|---|
| Annual | $432,000 |
| Annual Per SF | $43.51 |
| Other Income | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Effective Gross Income | |
|---|---|
| Annual | $432,000 |
| Annual Per SF | $43.51 |
| Taxes | |
|---|---|
| Annual | $56,990 |
| Annual Per SF | $5.74 |
| Operating Expenses | |
|---|---|
| Annual | $9,850 |
| Annual Per SF | $0.99 |
| Total Expenses | |
|---|---|
| Annual | $66,840 |
| Annual Per SF | $6.73 |
| Net Operating Income | |
|---|---|
| Annual | $365,160 |
| Annual Per SF | $36.78 |
PROPERTY FACTS
| Price | $5,500,000 | Building Class | B |
| Price Per Unit | $1,375,000 | Lot Size | 0.36 AC |
| Sale Type | Investment | Building Size | 9,928 SF |
| Cap Rate | 6.64% | Average Occupancy | 100% |
| Gross Rent Multiplier | 13.86 | No. Stories | 2 |
| No. Units | 4 | Year Built | 2021 |
| Property Type | Multifamily | Parking Ratio | 0.81/1,000 SF |
| Property Subtype | Apartment | Opportunity Zone |
Yes
|
| Price | $5,500,000 |
| Price Per Unit | $1,375,000 |
| Sale Type | Investment |
| Cap Rate | 6.64% |
| Gross Rent Multiplier | 13.86 |
| No. Units | 4 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Building Class | B |
| Lot Size | 0.36 AC |
| Building Size | 9,928 SF |
| Average Occupancy | 100% |
| No. Stories | 2 |
| Year Built | 2021 |
| Parking Ratio | 0.81/1,000 SF |
| Opportunity Zone |
Yes |
UNIT MIX INFORMATION
| DESCRIPTION | NO. UNITS | AVG. RENT/MO | SF |
|---|---|---|---|
| 4+3.5 | 2 | $9,000 | 2,395 |
| 4+4.5 | 2 | $9,000 | 2,569 |
1 1
Walk Score®
Very Walkable (75)
Bike Score®
Very Bikeable (86)
1 of 32
VIDEOS
MATTERPORT 3D EXTERIOR
MATTERPORT 3D TOUR
PHOTOS
STREET VIEW
STREET
MAP
1 of 1
Presented by
7792 Liberty Dr
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.