Share This Listing

Message

926 characters remaining

Hmm, there seems to have been an error sending your message. Please try again.

Your email has been sent.

Still interested?

Contact the broker for more information about this property

Investment Highlights

  • Waterfront Multifamily + Marina Income 34-unit stabilized community with a 22-slip marina and on-site laundry facility, providing diversified and cons
  • Assumable Low-Rate Debt in Growing Market Attractive ~3.75% assumable non-recourse financing combined with a prime location in Downtown Panama City’s
  • Extensive Renovations & Strong Occupancy 22 units fully renovated down to the studs in 2020 with updated roofs, mechanicals, and interiors; currently

Executive Summary

Magnolia Cove presents a rare opportunity to acquire a stabilized, waterfront multifamily community in the heart of Downtown Panama City. The property consists of 34 units and a 22-slip marina, offering diversified income streams and a unique positioning within the market.
The asset has undergone extensive renovations, with 22 units fully rebuilt down to the studs in 2020, including new roofs, mechanical systems, windows, doors, and modern interior finishes. The property is currently 100% occupied, providing immediate and consistent cash flow.
In addition to residential income, the property benefits from ancillary revenue sources, including an income-producing marina and on-site laundry facility, both contributing to overall NOI with relatively low operational complexity.
Located within a rapidly revitalizing downtown district, the property is surrounded by ongoing public and private investment, including infrastructure improvements, waterfront enhancements, and increased commercial activity. This continued growth is expected to support long-term rental demand and value appreciation.
The offering also includes the opportunity to assume attractive in-place financing (~3.75% non-recourse), providing a significant advantage relative to current debt market conditions.
Magnolia Cove is well-suited for investors seeking a stable, income-producing asset with upside potential, backed by strong fundamentals, strategic location, and unique waterfront amenities.

Financial Summary (Actual - 2025) Click Here to Access

Annual (CAD) Annual Per SF (CAD)
Gross Rental Income $99,999 $9.99
Other Income $99,999 $9.99
Vacancy Loss $99,999 $9.99
Effective Gross Income $99,999 $9.99
Taxes $99,999 $9.99
Operating Expenses $99,999 $9.99
Total Expenses $99,999 $9.99
Net Operating Income $99,999 $9.99

Financial Summary (Actual - 2025) Click Here to Access

Gross Rental Income (CAD)
Annual $99,999
Annual Per SF $9.99
Other Income (CAD)
Annual $99,999
Annual Per SF $9.99
Vacancy Loss (CAD)
Annual $99,999
Annual Per SF $9.99
Effective Gross Income (CAD)
Annual $99,999
Annual Per SF $9.99
Taxes (CAD)
Annual $99,999
Annual Per SF $9.99
Operating Expenses (CAD)
Annual $99,999
Annual Per SF $9.99
Total Expenses (CAD)
Annual $99,999
Annual Per SF $9.99
Net Operating Income (CAD)
Annual $99,999
Annual Per SF $9.99

Property Facts

Price $8,618,120 CAD
Price Per Unit $253,474 CAD
Sale Type Investment
Cap Rate 5.78%
No. Units 34
Property Type Multifamily
Property Subtype Apartment
Apartment Style Low-Rise
Building Class C
Lot Size 1.03 AC
Building Size 29,796 SF
Average Occupancy 100%
No. Stories 2
Year Built/Renovated 1966/2020
Parking Ratio 1.68/1,000 SF
Zoning MU 3 - The purpose of this zoning district is to provide areas for medium- to high-density residential development, in combination with professional offices.

Amenities

Unit Amenities

  • Air Conditioning
  • Microwave
  • Heating
  • Kitchen
  • Refrigerator
  • Oven
  • Range
  • Tub/Shower

Site Amenities

  • Courtyard
  • Laundry Facilities
  • Pool
  • Tenant Controlled HVAC
  • Waterfront
  • Online Services
  • Walk-Up
  • Smoke Detector

Unit Mix Information

Description No. Units Avg. Rent/Mo SF
1+1 12 - 450 - 825
2+1.5 22 - 950
Fairly walkable
40/100
Very drivable
80/100
Minimal public transit
10/100
Somewhat bikeable
30/100

Property Taxes

Property Taxes

Parcel Number
20213-000-000
Land Assessment
$0 CAD
Improvements Assessment
$0 CAD
Total Assessment
$2,206,809 CAD
Annual Taxes
-$1 CAD ($0.00 CAD/SF)
Tax Year
2025
  • Listing ID: 39876431

  • Date on Market: 2026-03-23

  • Last Updated:

  • Address: 240 Harmon Ave, Panama City, FL 32401

Link copied
Your LoopNet account has been created!

Please Share Your Feedback

We welcome any feedback on how we can improve LoopNet to better serve your needs.
X
{{ getErrorText(feedbackForm.starRating, "rating") }}
255 character limit ({{ remainingChars() }} charactercharacters remainingover)
{{ getErrorText(feedbackForm.msg, "rating") }}
{{ getErrorText(feedbackForm.fname, "first name") }}
{{ getErrorText(feedbackForm.lname, "last name") }}
{{ getErrorText(feedbackForm.phone, "phone number") }}
{{ getErrorText(feedbackForm.phonex, "phone extension") }}
{{ getErrorText(feedbackForm.email, "email address") }}