$2,100,000
2405 Whitesands Drive, Huntington Beach CA 92648
Multi-Family (Triplex)
Property type
4 days
On market
$581
Price per sqft
4 cars
Garage
1976
Year built
6,534 sqft
Lot size
Home highlights
Open Houses
Overview
Charming and well-kept 3-unit apartment in surf city- Huntington Beach offers stylish coastal living and great income opportunity. Unit #1 (2-level) at front with 3 Bedrooms 3 Baths plus a backyard; Unit #2 (one level) at rear side of the building with 2 Bedrooms 2 Baths, plus a L-shaped backyard; Unit #3 is on 2nd floor above garages, 2 Bedrooms 2 Baths with a private...
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 2, 2026 at 01:24pm.
Last checked: Jun 2, 2026 at 02:00pm
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
19.1x
List Price / Annual Gross Rent
Cap Rate
4.84%
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
Nearby Schools
Nearby schools around the 2405 Whitesands Drive, Huntington Beach, CA 92648. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$1,680,000
Total Interest
$2,142,747
Total Payment
$3,822,747
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$12,956
per month
Property History for 2405 Whitesands Drive
Huntington Beach Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 92648.
Similar Homes
Listings with similar prices to 2405 Whitesands Drive