$2,925,000
-$25,0005021 Waverider, Huntington Beach CA 92649
Multi-Family (Fourplex)
Property type
126 days
On market
$468
Price per sqft
4 cars
Garage
1988
Year built
8,237 sqft
Lot size
Home highlights
Open Houses
Overview
Property was just fumigated on 3/15, currently going through wood repairs. Located in a prime Huntington Beach pocket near Bolsa Chica and Warner, Waverider Cir is a well-positioned four-unit multifamily property offering a strong unit mix, ample parking, and desirable coastal accessibility. Just minutes from Bolsa Chica State Beach and Sunset Beach, residents enjoy easy...
Listing provided by: Brandon Mungai DRE #01885093 714-454-3930, The Brand Haus Inc.
Listing updated: May 9, 2026 at 01:44am.
Last checked: Jun 15, 2026 at 10:00pm
Source: CRMLS #OC26023216
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 2 | 3 | 1 | $3,020 | $3,020 | $3,200 | Unfurnished |
| 1 | 2 | 2 | 1 | $3,000 | $3,000 | $3,200 | Unfurnished |
| 1 | 2 | 3 | 1 | $3,350 | $3,350 | $3,500 | Unfurnished |
| 1 | 2 | 2 | 1 | $3,000 | $3,000 | $3,200 | Unfurnished |
# of Buildings: 1
# of Units Total: 4
Separate Electric Meters: 4
Separate Gas Meters: 4
Separate Water Meters: 1
Dishwasher: 4
Ranges: 4
Rent Control: Yes
Units Leased: 4
Total Actual Rent: $12,370
Tenant Pays: Cable Tv, Electricity, Gas
Financial Snapshot
Gross Rent Multiplier
19.7x
List Price / Annual Gross Rent
Cap Rate
2.44%
NOI / List Price
Gross Scheduled Income: $148,440
Operating Expense: $52,919
Net Operating Income: $71,481
Annual Operating Expenses
Electric: $0
Fuel: $0
Insurance: $6,577
Professional Management: $4,735
Trash: $0
Water / Sewer: $0
Other Expense: $3,349
Interior
Interior Features: Ceiling Fans, Cathedral Ceilings
Cooling: None
Heating: Central, Fireplaces
Appliances: Dishwasher, Gas Range, Water Heater
Fireplace: Living Room
Laundry: Washer Hookup, Gas Dryer Hookup, Inside, Laundry Closet, In Garage
Entry Location: Front
Exterior
Property Attached: No
Stories Total: 2
Levels: Two
Common Walls: End Unit, No Common Walls
Lot Features: Corner Lot, Cul-de-sac, Near Park
Pool: None
Spa: None
Water Source: Public
Sewer: Sewer Tap Paid
Electric: Electricity On Property
View: None
Garage and Parking
Parking: Assigned, Direct Access, Door Single, Garage, One Space
Garage Spaces: 4
Uncovered Spaces: 4
Parking Total: 8
Lot Information
Land Lease: No
Common Interest: None
Parcel #: 14660140
Additional Parcels: No
Tax Lot: 1
Subdivision: NA
Community
HOA: Yes
HOA Fee: $570 / Month
HOA Name: Waverider
HOA Phone: 714-891-8804
Senior Community: No
Community Features: Suburban, Park