Share This Listing

Message

933 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

  • Stablized Property with Upside on Rents
  • Brand new HVACs and Hot Water Heaters
  • 100% occupied with wait list

Executive Summary

A rare turnkey opportunity in a fully leased, self-managing community. Cabana Villas has run at 100% occupancy with an active waiting list, giving a new owner immediate, stable cash flow from day one. Rents are currently below market, which means the upside is already baked in rather than speculative.
A round of capital improvements is already underway — massive tree and brush cleaning, new hot water heaters, and central HVAC has just been installed across the property, and 7 units remain to be renovated. Completing those upgrades is the clearest path to pushing rents to market and driving NOI higher.
Highlights:
100% occupied with an active wait list — no lease-up risk
Central HVAC recently installed property-wide
7 units remaining to renovate, offering a clear value-add roadmap to push rents
Property valued at $801,962 based on an 8% cap rate
Additional adjacent acreage available for just $125,000 — room to build, expand, or improve
This is a stabilized asset with a straightforward business plan already in motion: finish the renovations, capture the rent upside, and use the extra acreage to add value or density. Priced to move for an investor ready to step in and continue what's already working.

Attachments

brochure

Data Room Click Here to Access

Financial Summary (Actual - 2026) Click Here to Access

Annual (CAD) Annual Per SF (CAD)
Gross Rental Income $99,999 $9.99
Other Income - -
Vacancy Loss - -
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 - 2026) Click Here to Access

Gross Rental Income (CAD)
Annual $99,999
Annual Per SF $9.99
Other Income (CAD)
Annual -
Annual Per SF -
Vacancy Loss (CAD)
Annual -
Annual Per SF -
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 $1,117,382 CAD
Price Per Unit $124,154 CAD
Sale Type Investment
Cap Rate 8%
No. Units 9
Property Type Multifamily
Property Subtype Apartment
Apartment Style Low-Rise
Building Class C
Lot Size 3.30 AC
Building Size 55,121 SF
Average Occupancy 100%
No. Stories 1
Year Built/Renovated 1957/2024
Parking Ratio 4.17/1,000 SF
Zoning CG

Amenities

  • Smoke Detector

Unit Amenities

  • Air Conditioning
  • Washer/Dryer
  • Tile Floors
  • Kitchen
  • Refrigerator
  • Range
  • Yard
  • Island Kitchen
  • Lawn

Site Amenities

  • 24 Hour Access
  • Laundry Facilities

Unit Mix Information

Description No. Units Avg. Rent/Mo SF
1+1 9 - 450
Not walkable
10/100
Exceptionally drivable
100/100
Somewhat bikeable
20/100

Property Taxes

Property Taxes

Parcel Number
37-3N-24-0000-0009-0000
Land Assessment
$78,374 CAD (2025)
Improvements Assessment
$267,019 CAD (2025)
Total Assessment
$345,393 CAD (2025)
Annual Taxes
-$1 CAD ($0.00 CAD/SF)
Tax Year
2026
  • Listing ID: 41619366

  • Date on Market: 2026-08-09

  • Last Updated:

  • Address: 545765 US Highway 1, Callahan, FL 32011

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") }}