Log In/Sign Up
Your email has been sent.
Built in 1984 | Fully Permitted ADU 504 Clay Ave 8 Unit Apartment Building $5,218,911 CAD ($652,364 CAD/Unit) 4.18% Cap Rate Huntington Beach, CA 92648



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 unit, 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.
Broker Of Record
David Harrington
Matthews Real Estate Investment Services, Inc
01320460, 02168060 (CA)
2321 Rosecrans Ave., Suite 1225, El Segundo, CA 90245 (866) 889-0550
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 unit, 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.
Broker Of Record
David Harrington
Matthews Real Estate Investment Services, Inc
01320460, 02168060 (CA)
2321 Rosecrans Ave., Suite 1225, El Segundo, CA 90245 (866) 889-0550
Data Room Click Here to Access
- Offering Memorandum
Financial Summary (Actual - 2025) Click Here to Access |
Annual (CAD) | Annual Per SF (CAD) |
|---|---|---|
| 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 (CAD) | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Other Income (CAD) | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Vacancy Loss (CAD) | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Effective Gross Income (CAD) | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Taxes (CAD) | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Operating Expenses (CAD) | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Total Expenses (CAD) | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Net Operating Income (CAD) | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
Property Facts
| Price | $5,218,911 CAD | Apartment Style | Garden |
| Price Per Unit | $652,364 CAD | Building Class | C |
| Sale Type | Investment | Lot Size | 0.23 AC |
| Cap Rate | 4.18% | Building Size | 6,400 SF |
| Gross Rent Multiplier | 15.26 | Average Occupancy | 100% |
| No. Units | 8 | No. Stories | 2 |
| Property Type | Multifamily | Year Built | 1984 |
| Property Subtype | Apartment | Parking Ratio | 1.56/1,000 SF |
| Price | $5,218,911 CAD |
| Price Per Unit | $652,364 CAD |
| 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
| Parcel Number | 025-112-01 | Improvements Assessment | $637,226 CAD (2026) |
| Land Assessment | $3,452,314 CAD (2026) | Total Assessment | $4,089,540 CAD (2026) |
Property Taxes
Parcel Number
025-112-01
Land Assessment
$3,452,314 CAD (2026)
Improvements Assessment
$637,226 CAD (2026)
Total Assessment
$4,089,540 CAD (2026)
1 of 8
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
Presented by
Built in 1984 | Fully Permitted ADU | 504 Clay Ave
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.

