
Deal numbers
- Est. cap rate
- 3.1%
- Assumed rent, all units
- $11,680/mo
- Units
- 4
- Price per unit
- $562,500
- Est. annual NOI
- $70,080
- 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.
- Effective gross income
- $133,152
- Operating expenses
- $66,576
- Net operating income
- $66,576
- Annual debt service
- $134,724
- Annual cash flow
- -$68,148
- Cash on cash return
- -12.1%
- Down payment
- $562,500
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
- 3,795 sqft
- Lot size
- 7,841 sqft
- Year built
- 1977
- Stories
- 2
- Garage spaces
- 4
- Pool
- None
- Status
- Active
- Days on market
- 1
- MLS #
- 247881543
About this property
Prime South Huntington Beach Investment Opportunity! 4-unit residential income property located at 18742 Libra Cir in a quiet, highly desirable neighborhood. Fully occupied, long-term tenants providing steady, in-place cash flow from day one. Key Highlights: Prime South HB Location: Situated on a peaceful cul-de-sac just minutes to coastal beaches, Pacific City, dining, and top-rated schools. Property Upgrades: Full termite fumigation and wood repairs completed in June 2026—offering low ongoing maintenance and peace of mind for the buyer. Proven Income & Stability: 100% occupied with long-term, low-turnover tenants on month-to-month leases. Favorable Unit Mix: Features a spacious 3BD/2BA unit, 2BD/2BA unit, 2BD/1BA unit and a 1BD/1BA unit. Amenities: Includes 4 private garage spaces and on-site laundry facilities. Ideal turn-key opportunity for 1031 exchange investors or portfolio growth in coastal Orange County. Drive-by only; do not disturb long-term tenants. Shown subject to accepted offer.
Location
18742 Libra
Huntington Beach, Orange, CA, 92646