Connectez-vous/S’inscrire
Votre e-mail a été envoyé.
Magnolia Cove Apartments and Marina 240 Harmon Ave Immeuble residentiel 34 lots 5 347 637 € (157 283 €/Lot) Taux de capitalisation 5,78 % Panama City, FL 32401



Certaines informations ont été traduites automatiquement.
Informations principales sur 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 analytique
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 | Annuel par m² |
|---|---|---|
| Revenu de location brut |
$99,999
|
$9.99
|
| Autres revenus |
$99,999
|
$9.99
|
| Perte due à la vacance |
$99,999
|
$9.99
|
| Revenu brut effectif |
$99,999
|
$9.99
|
| Taxes |
$99,999
|
$9.99
|
| Frais d’exploitation |
$99,999
|
$9.99
|
| Total des frais |
$99,999
|
$9.99
|
| Résultat net d’exploitation |
$99,999
|
$9.99
|
Bilan financier (Réel - 2025) Cliquez ici pour accéder à
| Revenu de location brut | |
|---|---|
| Annuel | $99,999 |
| Annuel par m² | $9.99 |
| Autres revenus | |
|---|---|
| Annuel | $99,999 |
| Annuel par m² | $9.99 |
| Perte due à la vacance | |
|---|---|
| Annuel | $99,999 |
| Annuel par m² | $9.99 |
| Revenu brut effectif | |
|---|---|
| Annuel | $99,999 |
| Annuel par m² | $9.99 |
| Taxes | |
|---|---|
| Annuel | $99,999 |
| Annuel par m² | $9.99 |
| Frais d’exploitation | |
|---|---|
| Annuel | $99,999 |
| Annuel par m² | $9.99 |
| Total des frais | |
|---|---|
| Annuel | $99,999 |
| Annuel par m² | $9.99 |
| Résultat net d’exploitation | |
|---|---|
| Annuel | $99,999 |
| Annuel par m² | $9.99 |
Informations sur l’immeuble
| Prix | 5 347 637 € | Classe d’immeuble | C |
| Prix par lot | 157 283 € | Surface du lot | 0,42 ha |
| Type de vente | Investissement | Surface de l’immeuble | 2 768 m² |
| Taux de capitalisation | 5,78 % | Occupation moyenne | 100% |
| Nb de lots | 34 | Nb d’étages | 2 |
| Type de bien | Immeuble residentiel | Année de construction/rénovation | 1966/2020 |
| Sous-type de bien | Appartement | Ratio de stationnement | 0,16/1 000 m² |
| 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 | 5 347 637 € |
| Prix par lot | 157 283 € |
| Type de vente | Investissement |
| Taux de capitalisation | 5,78 % |
| Nb de lots | 34 |
| Type de bien | Immeuble residentiel |
| Sous-type de bien | Appartement |
| Style d’appartement | De faible hauteur |
| Classe d’immeuble | C |
| Surface du lot | 0,42 ha |
| Surface de l’immeuble | 2 768 m² |
| Occupation moyenne | 100% |
| Nb d’étages | 2 |
| Année de construction/rénovation | 1966/2020 |
| Ratio de stationnement | 0,16/1 000 m² |
| 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. |
Caractéristiques
Caractéristiques du lot
- Climatisation
- Micro-ondes
- Chauffage
- Cuisine
- Réfrigérateur
- Four
- Cuisinière
- Baignoire/Douche
Caractéristiques du site
- Cour
- Laverie
- Piscine
- CVC contrôlé par l’occupant
- Bord de l’eau
- Services en ligne
- Détecteur de fumée
Lot informations sur la combinaison
| Description | Nb de lots | Moy. loyer/mois | m² |
|---|---|---|---|
| 1+1 | 12 | - | 42 - 77 |
| 2+1.5 | 22 | - | 88 |
1 1
Fairly walkable
40/100
Very drivable
80/100
Minimal public transit
10/100
Somewhat bikeable
30/100
Taxes foncières
| Numéro de parcelle | 20213-000-000 | Évaluation totale | 1 374 628 € |
| Évaluation du terrain | 0 € | Impôts annuels | -1 € (0,00 €/m²) |
| Évaluation des aménagements | 0 € | Année d’imposition | 2025 |
Taxes foncières
Numéro de parcelle
20213-000-000
Évaluation du terrain
0 €
Évaluation des aménagements
0 €
Évaluation totale
1 374 628 €
Impôts annuels
-1 € (0,00 €/m²)
Année d’imposition
2025
1 sur 18
Vidéos
Visite extérieure 3D Matterport
Visite 3D
Photos
Street view
Rue
Carte
1 sur 1
Présenté par
Magnolia Cove Apartments and Marina | 240 Harmon 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.
