Connectez-vous/S’inscrire
Votre e-mail a été envoyé.
Golf Club Villas 2303 W Michigan Ave Immeuble residentiel 12 lots 1 096 325 € (91 360 €/Lot) Taux de capitalisation 6,95 % Pensacola, FL 32526
Certaines informations ont été traduites automatiquement.
Informations principales sur l'investissement
- In-place rents average $1,140 vs. market rents of $1,250 — ~10% mark-to-market upside
- Offered at $104,167/unit and $91.03/SF, below sales comp average of $112,700/unit
- Year 3 stabilized NOI of approximately $106,384 as operations are optimized
- All 12 units are 2BR/2BA at 100% occupancy — simple, highly rentable operating profile
- T-12 NOI of ~$65,479 grows to Year 1 adjusted NOI of ~$86,832 as rents mark to market
- Greater Pensacola market: 538,000+ population, 5.5% multifamily vacancy, 36% renter-occupied
Résumé analytique
12-unit, all 2BR/2BA multifamily in West Pensacola. 100% occupied, below-market rents, single-floorplan operating profile. Offered at $1,250,000 ($104,167/unit, $91.03/SF gross).
INVESTMENT SUMMARY
Price: $1,250,000
Price/Unit: $104,167
Price/SF: $91.03 (13,732 SF gross / 12,852 SF rentable)
Units: 12, all 2BR/2BA
Year Built: 1995
Occupancy: 100%
Avg Rentable SF/Unit: 1,071
Current Avg Rent: $1,140 | Market Rent: $1,250
Year 1 Adjusted Cap: 6.95%
Year 3 Stabilized Cap: 8.51%
THE OPPORTUNITY
Golf Club Condos pairs in-place cash flow with a clear mark-to-market path. Rents average $1,140 against market of $1,250, roughly 10% below where comparable 2BR/2BA product leases. Area comps average about $1.26/SF versus the property's $1.06/SF, so renewals and turnover carry upside without heavy capital. The all-2/2 mix keeps operations simple and supports strong retention. The property has a mix of renovated and non-renovated units, so remaining classic units offer a straightforward renovate-and-lift path as they turn.
NOI grows from a a Year 1 adjusted $86,832 and a Year 3 stabilized $106,384 as rents reach market.
LOCATION
Fronts the W Michigan Ave corridor (about 35,000 vehicles/day) with direct access to I-10, Pensacola International Airport (about 5 miles, 16,200+ employees), downtown Pensacola, and NAS Pensacola. Steady year-round demand from military personnel, commuters, and long-term residents. Nearby retail includes Cordova Mall, Publix, Walmart Neighborhood Market, and Lowe's.
CONTACT
Gabriel Pena, AVP | (954) 204-0115 | gabriel.pena@matthews.com | FL Lic. SL3492043
Austin Graham, FVP | (404) 445-1091 | austin.graham@matthews.com | GA Lic. 408272
Kyle Matthews, Broker of Record | FL Lic. BK3554632 | Firm CQ1066435
INVESTMENT SUMMARY
Price: $1,250,000
Price/Unit: $104,167
Price/SF: $91.03 (13,732 SF gross / 12,852 SF rentable)
Units: 12, all 2BR/2BA
Year Built: 1995
Occupancy: 100%
Avg Rentable SF/Unit: 1,071
Current Avg Rent: $1,140 | Market Rent: $1,250
Year 1 Adjusted Cap: 6.95%
Year 3 Stabilized Cap: 8.51%
THE OPPORTUNITY
Golf Club Condos pairs in-place cash flow with a clear mark-to-market path. Rents average $1,140 against market of $1,250, roughly 10% below where comparable 2BR/2BA product leases. Area comps average about $1.26/SF versus the property's $1.06/SF, so renewals and turnover carry upside without heavy capital. The all-2/2 mix keeps operations simple and supports strong retention. The property has a mix of renovated and non-renovated units, so remaining classic units offer a straightforward renovate-and-lift path as they turn.
NOI grows from a a Year 1 adjusted $86,832 and a Year 3 stabilized $106,384 as rents reach market.
LOCATION
Fronts the W Michigan Ave corridor (about 35,000 vehicles/day) with direct access to I-10, Pensacola International Airport (about 5 miles, 16,200+ employees), downtown Pensacola, and NAS Pensacola. Steady year-round demand from military personnel, commuters, and long-term residents. Nearby retail includes Cordova Mall, Publix, Walmart Neighborhood Market, and Lowe's.
CONTACT
Gabriel Pena, AVP | (954) 204-0115 | gabriel.pena@matthews.com | FL Lic. SL3492043
Austin Graham, FVP | (404) 445-1091 | austin.graham@matthews.com | GA Lic. 408272
Kyle Matthews, Broker of Record | FL Lic. BK3554632 | Firm CQ1066435
Informations sur l’immeuble
| Prix | 1 096 325 € | Classe d’immeuble | C |
| Prix par lot | 91 360 € | Surface du lot | 0,23 ha |
| Type de vente | Investissement | Surface de l’immeuble | 1 194 m² |
| Taux de capitalisation | 6,95 % | Occupation moyenne | 92% |
| Nb de lots | 12 | Nb d’étages | 2 |
| Type de bien | Immeuble residentiel | Année de construction | 1995 |
| Sous-type de bien | Appartement | Ratio de stationnement | 0,17/1 000 m² |
| Style d’appartement | De faible hauteur | ||
| Zonage | HDR (High Density Res) | ||
| Prix | 1 096 325 € |
| Prix par lot | 91 360 € |
| Type de vente | Investissement |
| Taux de capitalisation | 6,95 % |
| Nb de lots | 12 |
| Type de bien | Immeuble residentiel |
| Sous-type de bien | Appartement |
| Style d’appartement | De faible hauteur |
| Classe d’immeuble | C |
| Surface du lot | 0,23 ha |
| Surface de l’immeuble | 1 194 m² |
| Occupation moyenne | 92% |
| Nb d’étages | 2 |
| Année de construction | 1995 |
| Ratio de stationnement | 0,17/1 000 m² |
| Zonage | HDR (High Density Res) |
Lot informations sur la combinaison
| Description | Nb de lots | Moy. loyer/mois | m² |
|---|---|---|---|
| 2+2 | 12 | 1 031 € | 100 |
1 1
Plutôt praticable à pied
30/100
Exceptionnellement adapté aux voitures
100/100
Transports en commun limités
30/100
Assez praticable en vélo
20/100
Taxes foncières
| N° de parcelle | Évaluation des aménagements | 1 882 541 € | |
| Évaluation du terrain | 59 705 € | Évaluation totale | 2 009 952 € |
Taxes foncières
N° de parcelle
Évaluation du terrain
59 705 €
Évaluation des aménagements
1 882 541 €
Évaluation totale
2 009 952 €
1 sur 22
Vidéos
Visite extérieure 3D Matterport
Visite 3D
Photos
Street view
Rue
Carte
1 sur 1
Présenté par
Golf Club Villas | 2303 W Michigan Ave
Vous êtes déjà membre ? Connectez-vous
Hum, une erreur s’est produite lors de l’envoi de votre message. Veuillez réessayer.
Merci ! Votre message a été envoyé.