
Deal numbers
- Est. cap rate
- 2.6%
- Assumed rent, all units
- $20,880/mo
- Units
- 4
- Price per unit
- $1,217,500
- Est. annual NOI
- $125,280
- 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
- $238,032
- Operating expenses
- $119,016
- Net operating income
- $119,016
- Annual debt service
- $291,602
- Annual cash flow
- -$172,586
- Cash on cash return
- -14.2%
- Down payment
- $1,217,500
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
- 16
- Bathrooms
- 17
- Building size
- 9,804 sqft
- Lot size
- 15,400 sqft
- Year built
- 2021
- Stories
- 2
- Garage spaces
- 8
- Heating
- Central
- Cooling
- Central Air
- Pool
- None
- View
- None
- Status
- Active
- Days on market
- 0
- MLS #
- 248849693
About this property
HURRY!! WON'T LAST!!!***FEDERAL COURT SALE AUCTION NOVEMBER 18, 2026 - BUYER MUST PROVIDE QUALIFIED OFFER, COMPLETE ALL INSPECTIONS, APPRAISAL, & LOAN APPROVAL, DELIVER DEPOSIT, & FULL CONTINGENCY REMOVAL TO QUALIFY TO ATTEND LIVE COURT AUCTION***Exceptional Huntington Beach Four-Unit Investment Opportunity! Presenting a rare opportunity to acquire a modern four-unit residential property located at 7796, 7792, 7786, and 7782 Liberty Drive in Huntington Beach. Built in 2021, this impressive multifamily offering features four spacious, individually addressed residences with contemporary designs, expansive floor plans, and modern finishes throughout. The property consists of two distinct floor plans, with two residences offering approximately 2,395 square feet each and two offering approximately 2,569 square feet each, totaling approximately 9,928 square feet of living space. Each residence features four bedrooms, thoughtfully designed bathrooms, a modern kitchen with stainless steel appliances and a center island, indoor laundry, a private outdoor area or balcony, and a private two-car garage, with additional parking available. Designed to accommodate today's lifestyle, the residences offer spacious living areas, attractive finishes, and functional layouts ideal for owner-occupants, multigenerational living, or investment ownership. Individual utility metering provides additional convenience for property management. Ideally situated in Huntington Beach, the property offers convenient access to shopping, dining, entertainment, major commuter routes, and the Southern California coastline. With four substantial residences consolidated into one investment offering, this property presents an opportunity to own a contemporary multifamily asset in desirable coastal Orange County. A compelling opportunity for investors seeking a four-unit residential property with modern construction, generous living spaces, and long-term ownership potential.
Location
7796 LIBERTY
Huntington Beach, Orange, CA, 92647