
Deal numbers
- Est. cap rate
- 3.4%
- Assumed rent, all units
- $10,920/mo
- Units
- 4
- Price per unit
- $487,500
- Est. annual NOI
- $65,520
- 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
- $124,488
- Operating expenses
- $62,244
- Net operating income
- $62,244
- Annual debt service
- $116,761
- Annual cash flow
- -$54,517
- Cash on cash return
- -11.2%
- Down payment
- $487,500
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
- 3,621 sqft
- Lot size
- 7,405 sqft
- Year built
- 1976
- Stories
- 2
- Garage spaces
- 4
- Heating
- Natural Gas,Wall Furnace
- Pool
- None
- Status
- Active
- Days on market
- 0
- MLS #
- 248925108
About this property
We are pleased to present 17412 Dairyview Circle, a Turnkey Fourplex investment opportunity located in Huntington Beach. Originally built in 1976 and comprehensively renovated in 2025, the property totals approximately 3,621 square feet on a ±7,405 square foot (±0.17-acre) lot. The asset offers a desirable, larger-format unit mix consisting of One 3-bed / 2.5-bath townhouse-style residence, Two 2-bed / 1-bath units, and One 1-bed / 1-bath unit. Following the recent renovation, the property presents as a well-maintained, turnkey asset that offers strong tenant appeal and minimal near-term maintenance needs for an incoming owner. Each unit has been updated with modern finishes, including renovated kitchens, hard surface flooring, and in-unit washer/dryers, features that support tenant retention and in-place rental demand. Every unit is also served by its own private garage, a meaningful amenity in a parking-constrained coastal submarket. The property is situated on a quiet cul-de-sac, providing a residential setting with limited traffic. Additional ownership considerations include the property's Opportunity Zone location and potential for accessory dwelling unit (ADU) development, which may offer a long-term value-add component for an investor. Dairyview Circle is located in an established Huntington Beach residential neighborhood just off Slater Avenue, with convenient access to the city's retail, dining, and coastal amenities. Bella Terra is approximately 2.2 miles away, and Downtown Huntington Beach, including Main Street and the Huntington Beach Pier, is approximately 4 miles away. Huntington State Beach, Pacific City, and Pacific Coast Highway are all within a short drive, and the property is near Ocean View High School and well-regarded local schools. Residents benefit from excellent regional connectivity via the I-405 and surrounding arterials, providing access to major employment centers throughout Orange County. With its strong location fundamentals, attractive unit mix, and long-term rental demand, 17412 Dairyview Circle represents a compelling investment opportunity in one of Southern California's most desirable multifamily markets.
Location
17412 Dairyview Circle
Huntington Beach, Orange, CA, 92647