Log In/Sign Up
Your email has been sent.
7792 Liberty Dr 4 Unit Apartment Building $7,677,560 CAD ($1,919,390 CAD/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 (CAD) | ANNUAL PER SF (CAD) |
|---|---|---|
| Gross Rental Income |
$603,037
|
$60.74
|
| Other Income |
-
|
-
|
| Vacancy Loss |
-
|
-
|
| Effective Gross Income |
$603,037
|
$60.74
|
| Taxes |
$79,553
|
$8.01
|
| Operating Expenses |
$13,750
|
$1.38
|
| Total Expenses |
$93,303
|
$9.40
|
| Net Operating Income |
$509,734
|
$51.34
|
FINANCIAL SUMMARY (PRO FORMA - 2025)
| Gross Rental Income (CAD) | |
|---|---|
| Annual | $603,037 |
| Annual Per SF | $60.74 |
| Other Income (CAD) | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss (CAD) | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Effective Gross Income (CAD) | |
|---|---|
| Annual | $603,037 |
| Annual Per SF | $60.74 |
| Taxes (CAD) | |
|---|---|
| Annual | $79,553 |
| Annual Per SF | $8.01 |
| Operating Expenses (CAD) | |
|---|---|
| Annual | $13,750 |
| Annual Per SF | $1.38 |
| Total Expenses (CAD) | |
|---|---|
| Annual | $93,303 |
| Annual Per SF | $9.40 |
| Net Operating Income (CAD) | |
|---|---|
| Annual | $509,734 |
| Annual Per SF | $51.34 |
PROPERTY FACTS
| Price | $7,677,560 CAD | Building Class | B |
| Price Per Unit | $1,919,390 CAD | 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 | $7,677,560 CAD |
| Price Per Unit | $1,919,390 CAD |
| 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 | $12,563 CAD | 2,395 |
| 4+4.5 | 2 | $12,563 CAD | 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.