$1,990,000
-$110,0002405 Whitesands Drive, Huntington Beach CA 92648
Multi-Family (Triplex)
Property type
15 days
On market
$551
Price per sqft
4 cars
Garage
1976
Year built
6,534 sqft
Lot size
Home highlights
Open Houses
Overview
Exceptional 3-unit investment opportunity in the heart of Huntington Beach, offering strong rental income potential and desirable coastal living. This well-maintained property features three spacious units with long-term tenants in place. Unit #1, located at the front, is a two-story residence offering 3 Bedrooms, 3 Bathrooms, and a private backyard. Unit #2 is a single-level...
Listing provided by: Emily Ching DRE #01341344 562-412-7770, Cerritos Investments Inc., Hank Ching DRE #01097077 626-318-8589, Cerritos Investments, Inc.
Listing updated: Jun 12, 2026 at 12:11am.
Last checked: Jun 16, 2026 at 08:00am
Source: CRMLS #PW26116321
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 3 | 3 | — | $3,375 | $40,500 | $3,500 | Unfurnished |
| 1 | 2 | 2 | — | $2,900 | $34,800 | $3,000 | Unfurnished |
| 1 | 2 | 2 | — | $2,900 | $34,800 | $3,000 | Unfurnished |
# of Buildings: 1
# of Units Total: 3
Separate Electric Meters: 3
Separate Gas Meters: 3
Separate Water Meters: 1
Dishwasher: 3
Ranges: 3
Rent Control: No
Units Leased: 3
Total Actual Rent: $110,100
Tenant Pays: Cable Tv, Electricity, Gas
Financial Snapshot
Gross Rent Multiplier
18.1x
List Price / Annual Gross Rent
Cap Rate
5.11%
NOI / List Price
Gross Scheduled Income: $110,100
Operating Expense: $8,370
Net Operating Income: $101,730
Annual Operating Expenses
Gardener: $1,615
Insurance: $2,592
Trash: $2,226
Water / Sewer: $1,937
Interior
Interior Features: Ceiling Fans, Granite Counters
Flooring: Laminate, Tile
Heating: Central
Appliances: Dishwasher, Gas Range, Range Hood, Water Heater, Dryer, Washer
Fireplace: Living Room
Laundry: Common Area, Laundry Closet, Dryer Included, Washer Included
Entry Location: 1
Exterior
Architectural Style: Spanish
Property Attached: Yes
Stories Total: 2
Levels: Two
Roof: Flat
Window Features: Blinds, Double Pane Windows, Screens
Construction Materials: Drywall, Stucco
Common Walls: Two Common Walls Or More
Security Features: Carbon Monoxide Detectors, Smoke Detectors
Lot Features: Walkstreet
Pool: None
Fencing: Wood
Water Source: Public
Sewer: Public Sewer
Electric: Standard
Utilities: Electricity Connected, Natural Gas Connected, Sewer Connected, Water Connected
View: Neighborhood
Road Frontage Type: City Street
Road Surface Type: Paved
Garage and Parking
Parking: Assigned, Garage, Garage Door Opener, Uncovered
Garage Spaces: 4
Uncovered Spaces: 2
Parking Total: 6
Lot Information
Land Lease: No
Common Interest: None
Parcel #: 02507122
Additional Parcels: No
Tax Lot: 3
Subdivision: Yorktowne (YORK)
Community
HOA: No
HOA Fee: $0
Senior Community: No
Community Features: Sidewalks