$2,925,000
-$25,0005021 Waverider, Huntington Beach CA 92649
Multi-Family (Fourplex)
Property type
115 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 4, 2026 at 10:00am
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
Nearby Schools
Nearby schools around the 5021 Waverider, Huntington Beach, CA 92649. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$2,340,000
Total Interest
$2,984,541
Total Payment
$5,324,541
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$18,557
per month
Property History for 5021 Waverider
Huntington Beach Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 92649.
Similar Homes
Listings with similar prices to 5021 Waverider