Se Connecter/S’inscrire
Votre courriel a été envoyé.
Magnolia Cove Apartments and Marina 240 Harmon Ave 34 Unité Immeuble d’appartements 8 618 120 $ CAD (253 474 $ CAD/Unité) 5,78% Taux de capitalisation Panama City, FL 32401



Certaines informations ont été traduites automatiquement.
Faits saillants de l'investissement
- 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
Résumé de l'annonce
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.
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.
Bilan financier (Réel - 2025) Cliquez ici pour accéder à |
Annuel (CAD) | Annuel par pi² (CAD) |
|---|---|---|
| Revenu de location brut |
$99,999
|
$9.99
|
| Autres revenus |
$99,999
|
$9.99
|
| Perte due à l’inoccupation |
$99,999
|
$9.99
|
| Revenu brut effectif |
$99,999
|
$9.99
|
| Taxes |
$99,999
|
$9.99
|
| Dépenses d’exploitation |
$99,999
|
$9.99
|
| Total des dépenses |
$99,999
|
$9.99
|
| Revenu net d’exploitation |
$99,999
|
$9.99
|
Bilan financier (Réel - 2025) Cliquez ici pour accéder à
| Revenu de location brut (CAD) | |
|---|---|
| Annuel | $99,999 |
| Annuel par pi² | $9.99 |
| Autres revenus (CAD) | |
|---|---|
| Annuel | $99,999 |
| Annuel par pi² | $9.99 |
| Perte due à l’inoccupation (CAD) | |
|---|---|
| Annuel | $99,999 |
| Annuel par pi² | $9.99 |
| Revenu brut effectif (CAD) | |
|---|---|
| Annuel | $99,999 |
| Annuel par pi² | $9.99 |
| Taxes (CAD) | |
|---|---|
| Annuel | $99,999 |
| Annuel par pi² | $9.99 |
| Dépenses d’exploitation (CAD) | |
|---|---|
| Annuel | $99,999 |
| Annuel par pi² | $9.99 |
| Total des dépenses (CAD) | |
|---|---|
| Annuel | $99,999 |
| Annuel par pi² | $9.99 |
| Revenu net d’exploitation (CAD) | |
|---|---|
| Annuel | $99,999 |
| Annuel par pi² | $9.99 |
Faits sur la propriété
| Prix | 8 618 120 $ CAD | Classe d’immeuble | C |
| Prix par unité | 253 474 $ CAD | Taille du lot | 1,03 AC |
| Type de vente | Investissement | Taille du bâtiment | 29 796 pi² |
| Taux de capitalisation | 5,78% | Occupation moyenne | 100% |
| Nombre d’unités | 34 | Nombre d’étages | 2 |
| Type de propriété | Immeuble residentiel | Année de construction/rénovation | 1966/2020 |
| Sous-type de propriété | Appartement | Ratio de stationnement | 1,68/1 000 pi² |
| Style d’appartement | De faible hauteur | ||
| Zonage | MU 3 - The purpose of this zoning district is to provide areas for medium- to high-density residential development, in combination with professional offices. | ||
| Prix | 8 618 120 $ CAD |
| Prix par unité | 253 474 $ CAD |
| Type de vente | Investissement |
| Taux de capitalisation | 5,78% |
| Nombre d’unités | 34 |
| Type de propriété | Immeuble residentiel |
| Sous-type de propriété | Appartement |
| Style d’appartement | De faible hauteur |
| Classe d’immeuble | C |
| Taille du lot | 1,03 AC |
| Taille du bâtiment | 29 796 pi² |
| Occupation moyenne | 100% |
| Nombre d’étages | 2 |
| Année de construction/rénovation | 1966/2020 |
| Ratio de stationnement | 1,68/1 000 pi² |
| Zonage | MU 3 - The purpose of this zoning district is to provide areas for medium- to high-density residential development, in combination with professional offices. |
Commodités
Commodités des unités
- Climatisation
- Micro-ondes
- Chauffage
- Cuisine
- Réfrigérateur
- Four
- Fourchette
- Bain/Douche
Commodités du site
- Cour
- Installations de lessive
- Piscine
- CVCA contrôlé par le locataire
- Bord de l’eau
- Services en ligne
- Sans ascenseur
- Détecteur de fumée
Unité renseignements sur le mélange
| Description | Nombre d’unités | Loyer moyen/mois | pi² |
|---|---|---|---|
| 1+1 | 12 | - | 450 - 825 |
| 2+1.5 | 22 | - | 950 |
1 1
Assez praticable à pied
40/100
Très facile d’accès en voiture
80/100
Transports en commun très limités
10/100
Assez praticable en vélo
30/100
Impôts fonciers
| Numéro de lot | 20213-000-000 | Évaluation totale | 2 206 809 $ CAD |
| Évaluation du terrain | 0 $ CAD | Impôts annuels | (1 $) CAD (0,00 $ CAD/pi²) |
| Évaluation des bâtiments | 0 $ CAD | Année d’imposition | 2025 |
Impôts fonciers
Numéro de lot
20213-000-000
Évaluation du terrain
0 $ CAD
Évaluation des bâtiments
0 $ CAD
Évaluation totale
2 206 809 $ CAD
Impôts annuels
(1 $) CAD (0,00 $ CAD/pi²)
Année d’imposition
2025
1 de 18
Vidéos
Visite extérieure 3D Matterport
Visite 3D Matterport
Photos
Vue depuis la rue
Rue
Carte
1 de 1
Présenté par
Magnolia Cove Apartments and Marina | 240 Harmon Ave
Vous êtes déjà membre? Connectez-vous
Hmm, il semble y avoir eu une erreur lors de l’envoi de votre message. Veuillez réessayer.
Merci! Votre message a été envoyé.
