$1,368,000
7611 Warner Avenue 2, Huntington Beach CA 92647
Multi-Family (Duplex)
Property type
39 days
On market
$737
Price per sqft
2 cars
Garage
1983
Year built
3,049 sqft
Lot size
Open Houses
Overview
Property Highlights Duplex built in 1983, located in Huntington Beach, CA Permits on record with City Two levels units. Two identical units: 2 bedrooms + 2 bathrooms units each with 1 car garage with driveway parking. The owner has remodeled Unit # B with new kitchen cabinets, granite countertops, new kitchen appliances and engineering wood flooring. Location is conveniently...
Listing provided by: DOUGLAS NGUYEN DRE #00953648 626-312-4800, DOUGLAS REALTY
Listing updated: Apr 28, 2026 at 01:17pm.
Last checked: Jun 5, 2026 at 04:31pm
Source: CRMLS #WS26090686
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 2 | 0 | 1 | $2,661 | $2,661 | $3,000 | Unfurnished |
| 1 | 2 | 0 | 1 | $2,435 | $2,435 | $3,000 | Unfurnished |
# of Buildings: 1
# of Units Total: 2
Separate Electric Meters: 2
Separate Gas Meters: 2
Separate Water Meters: 1
Rent Control: No
Financial Snapshot
Gross Rent Multiplier
22.4x
List Price / Annual Gross Rent
Cap Rate
1.56%
NOI / List Price
Gross Scheduled Income: $61,152
Operating Expense: $39,752
Net Operating Income: $21,400
Annual Operating Expenses
Insurance: $3,600
Trash: $1,800
Water / Sewer: $1,800
Interior
Laundry: In Garage
Entry Location: Front Door
Exterior
Property Attached: Yes
Stories Total: 2
Common Walls: One Common Wall
Lot Features: Zero To One Unit Acre
Pool: None
Water Source: Public
Sewer: Public Sewer
Garage and Parking
Garage Spaces: 2
Uncovered Spaces: 2
Parking Total: 4
Lot Information
Land Lease: No
Common Interest: None
Parcel #: 14221211
Additional Parcels: No
Tax Lot: 1
Community
HOA: No
HOA Fee: $0
Senior Community: No
Community Features: Biking, Street Lights, Sidewalks
Nearby Schools
Nearby schools around the 7611 Warner Avenue 2, Huntington Beach, CA 92647. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$1,094,400
Total Interest
$1,395,847
Total Payment
$2,490,247
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$8,492
per month
Property History for 7611 Warner Avenue 2
Huntington Beach Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 92647.
Similar Homes
Listings with similar prices to 7611 Warner Avenue 2