

Listed by Luxe Coastal Realty
$6,197,500
Magnolia Cove
Details
Property Type Multifamily
Sub Type Apartment Building, Duplex/Triplex/Quadruplex
Square Footage 29,796
Units 45
Cap Rate 6.45%
NOI $399,727
Occupancy 100%
Pro-Forma Cap Rate 7.09%
Pro-Forma NOI $439,700
Price per SqFt $208
Class B
Year Renovated 2020
Buildings 1
Stories 2
Acreage 1.000
Investment Type Stabilized
Ground Lease No
Multifamily | 45 Units | $137,722/unit
Marketing description
UNDER CONTRACT. SELLER WILL CONSIDER BACK UP OFFERS. This exceptional 34-unit waterfront community, complete with a 22-slip marina, is now offered at a newly adjusted price, creating an even stronger value proposition for investors. In addition to its comprehensive renovations and prime waterfront amenities, the property includes an income-generating on-site laundry facility and a low-maintenance marina that produces steady net revenue, further strengthening the asset's operational performance.
With 22 units fully renovated down to the studs in 2020, upgraded mechanicals, new roofs, contemporary interiors, and a history of consistently high occupancy, this community offers both stability and long-term growth potential. Positioned within the heart of Downtown Panama City's ongoing revitalization--featuring upgraded streetscapes, improved walkability, and renewed waterfront development--this asset remains one of the most compelling opportunities in the market. The pricing adjustment simply aligns the offering with current investor activity and enhances the property's already strong return profile.
Investment highlights
Waterfront 34-unit multifamily asset with a 22-slip marina, multiple income streams, and strong in-place performance, located in the heart of Downtown Panama City’s revitalization corridor.
Listing Contacts


Listed by Luxe Coastal Realty
Valuation Calculator
Login or Sign up to see Valuation Metrics
Sign up for Crexi to see valuation metrics for this property
Loan Amount
$0.00
Annual Debt Service
$--
$--
Annual Cash Flow
$399,727.00
$33,310.58/mo
Valuation Metrics
0
DSCR
6.45%
Cap Rate
6.45%
ROI
Map
Zoning
UR-1 ResidentialMulti FamilyUrban Residential 1
View municipality zoning documents Upgrade to see the zone description and what's allowed on this property
Upgrade to search and view land use codes
View all 23 uses
View all 23 uses Last updated Jun 23, 2026 For deeper zoning details, reports are available at Zoneomics
Broker Selected Comps View More Comps
Property History
Tax History
Similar Properties
Additional Information
Name
License
Brokerage Phone
Is there information that looks off?





















































