Golf Club Condos
100% Occupied, Below-Market Rents — Clear Path to 8.51% Stabilized Cap Rate
Investment highlights
• Below-Market Rents with Built-In Upside
In-place rents average $1,140 per unit against market rents of $1,250, roughly 10% of immediate mark-to-market upside, supported by comparables renting at $1.26 per square foot versus the property's $1.06.
• Efficient, Fully Occupied Unit Mix
All 12 units are two-bedroom, two-bath floor plans at 100% occupancy, creating a simple and highly rentable operating profile.
• Attractive Basis
Offered at $1,250,000, or $104,167 per unit and $91.03 per square foot, below the recent sales comp average of roughly $112,700 per unit and $119.64 per square foot.
• Value-Add Yield Growth
In-place (T-12) NOI of approximately $65,479 grows to a Year 1 adjusted NOI of approximately $86,832 and a Year 3 stabilized NOI of approximately $106,384 as rents mark to market and operations are optimized.
• Strong Gulf Coast Fundamentals
The Greater Pensacola market offers a population of more than 538,000, a stable military anchor at NAS Pensacola, roughly 36% renter-occupied housing, a 5.5% multifamily vacancy rate, and ongoing airport, port, and downtown expansion.
Listing Contacts
Valuation Calculator
Valuation Metrics
Map
Zoning
Broker Selected Comps View More Comps
Property History
Tax History
Similar Properties
Additional Information
Is there information that looks off?










