← Back to listings
Quadruplex at 16692 Dolores
$2,479,900
16692 Dolores
Huntington Beach, Orange, 92649
Quadruplex · 4 units
Active · 13 days on market

Deal numbers

Est. cap rate
2.7%
Assumed rent, all units
$11,320/mo
Units
4
Price per unit
$619,975
Est. annual NOI
$67,920
Expense assumption
50%

Estimates only, based on HUD Fair Market Rents (a conservative 40th percentile floor) and a standard 50% operating expense assumption. Not a guarantee of income or value. Ask Alex for a pro forma using comparable rent data.

Run your own numbers

Adjust the assumptions to see cash flow and cash on cash return.

5.0%
50%
25%
7.00%
Effective gross income
$129,048
Operating expenses
$64,524
Net operating income
$64,524
Annual debt service
$148,490
Annual cash flow
-$83,966
Cash on cash return
-13.5%
Down payment
$619,975

Illustration only, using a 30 year loan and your assumptions above. Not a loan offer, financial advice, or a guarantee. Confirm financing and actual rents independently.

Property details

Type
Quadruplex
Bedrooms
4
Building size
4,761 sqft
Lot size
8,276 sqft
Year built
1973
Stories
2
Garage spaces
8
Style
Contemporary
Heating
Natural Gas,Forced Air,Central
Cooling
None
Pool
None
View
None
Status
Active
Days on market
13
MLS #
247509227

About this property

Prime Huntington Harbor location in Westside Huntington Beach. Extremely rare 4,761 sq ft 4-Plex on large 8,276 sq ft lot with all units having 2-car attached garages with separate upstairs laundry areas. Currently family owned for 40+ years, it's time to retire and enjoy life. They do intend to take half the proceeds into a 1031 Exchange (SFR) and Buyers must agree to cooperate with Sellers at no cost to Buyers. Great configuration with 3 two bedroom, 2.5 bath units (one with a private yard and 2 with private vinyl fenced patios) and 1 three bedroom, 2.5 Bath unit with its own private fenced yard. The property was re-roofed 5 years ago and all units have been updated over time and are in good condition. Community features easy walking to shopping, restaurants, bike to the beach and harbor with great kayaking !!! The neighborhood is tucked away from busy streets and very quiet. Please "Drive By" only, do not disturb existing Tenants.

Location

16692 Dolores

Huntington Beach, Orange, CA, 92649

Ask Alex about this property

Questions on the numbers, a pro forma, or a tour? Send a note.

Add a phone number above if you want to allow texts. Text permission and advertising measurement are separate choices.

Alex Duarte, DRE# 01970077, First Team Real Estate

16692 Dolores, Huntington Beach CA | Multifamily for Sale