Sign Up Successful!
You now have access to more from Realmo!
    For Sale
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    AI Search
    Back to Search
    The Largest CRE Database in the US with Over 1 Million Listings

    819 Russ Lake Dr Panama City, FL 32404

    Sponsored
    For Sale
    $220,000

    MULTI_FAMILY - Other - Panama City, FL

    Property size:
    2,260 SF
    Lot size:
    0.31 Acres
    Days on Market:
    28
    Last Refresh:
    Feb 5 at 12:06 pm

    Property Features for 819 Russ Lake Dr

    General Information

    Property type
    Residential Multi Family
    Property subtype
    Other
    Standard status
    Active
    Rooms
    Bedroom 1, Bedroom 4, Bedroom 3, Bathroom 3, Bathroom 1, Bathroom 2, Bedroom 2, Bedroom 5
    Bedrooms
    5
    Bathrooms
    3
    APN
    15033-000-000
    Size
    2,260 SF
    Lot size
    0.31 Acres

    Utilities

    Heating system
    Central
    Cooling system
    Central Air

    Building Details

    Year built
    1971
    Architectural style
    Other

    We can help!

    Listing Contact
    Catriese M Johnson

    Coldwell Banker Realty (850) 814-0037

    Listing agent Catriese M Johnson (850) 234-6696 License #SL3431258

    Listing date Jan 9, 2026

    MLS# 769484 Listing URL

    Copyright © 2026 Central Panhandle Association of REALTORS. All rights reserved. All information provided by the listing agent/broker is deemed reliable but is not guaranteed and should be independently verified.

    Learn more

    Property Insight Report

    Overview

    Duplex on Large Corner Lot

    This 2,260 sq ft duplex is located on a 0.31-acre corner lot. The property is zoned mixed-use, offering the option to construct another duplex or rezone for single-family residential use. The property includes an upstairs unit with 3 bedrooms and 2 bathrooms, including an ensuite primary. The downstairs unit features 2 bedrooms and 1 bathroom with yard access. Each unit is equipped with indoor laundry, separate utilities, and individual meters. Upgrades to the property include new windows, PEX plumbing, electrical wiring, HVAC and ductwork, recessed lighting, and a tankless water heater. Additional improvements include a 2019 roof, new siding, exterior stairs, RV hookups, and a storage shed. Construction materials currently on site will convey with the property. The property is located approximately 7 miles from Tyndall AFB and 25 minutes from Panama City Beach. The property is FHA 203(k) eligible.
    Property Profile Insight Report Location Intelligence

    Current Use by Public Records

    Duplexes

    Suggested Use

    Restaurant Real Estate Agency Law Firm Building Supply Spa & Massage Center Dental Office Big Box & Wholesale Store Auto Repair Shop Hair Salon Nail Salon

    Zoning and permitted uses should be independently verified with local authorities.

    Location Insight

    • Map
    • Local Demand
    City
    Panama City
    County
    Walton
    State
    Florida
    Longitude
    -85.603894
    Latitude
    30.164212

    Nearby Similar for Sale

    • $723,900
      1,293 SF

      Furnished Condo Near 30A Beaches

      Meticulously maintained, fully furnished condo near beaches and local restaurants.
      197 Milestone Dr, Inlet Beach, FL 32461
      View Details
    • New
      $500,000
      3,679 SF

      Dual-Home Family Retreat Investment

      Dual-home property near Beach Drive, ideal for living and investment.
      1016 W 12Th St, Panama City, FL 32401
      View Details
    • $1,850,000
      4,698 SF

      Waterfront Property with Income Potential

      Waterfront property featuring multiple residences and income-generating potential in Panama City.
      401 Massalina Dr, Panama City, FL 32401
      View Details
    • $470,000
      Pending

      Like-New Duplex Near the Beach

      Updated duplex perfect for investors or multi-generational living.
      9020/9022 Houston St, Panama City, FL 32408
      View Details
    • $3,650,000
      3.74 Acres

      Panama City Commercial Opportunity

      Three parcels with established businesses and equipment for sale.
      1220 W 19Th St, Panama City, FL 32405
      View Details
    • $949,000
      1,747 SF

      Turnkey Furnished Home in Prominence North

      Fully furnished, updated 3-bedroom home in Prominence North community.
      23 E York Ln, Inlet Beach, FL 32461
      View Details
    • $725,000
      10.00 Acres

      Sprawling Panama City Acreage with Home

      10-acre property with home, workshop, and secondary structure.
      7910 Gadsden Ave, Panama City, FL 32409
      View Details
    • $379,900
      2,768 SF

      High-Visibility Commercial Building on Corner Lot

      2,768 SF commercial building on 0.446-acre corner lot.
      247 Highway 22 A, Panama City, FL 32404
      View Details
    • $1,825,000
      4.50 Acres

      Panama City Land Opportunity

      4.5 acre commercial property with flexible zoning.
      2515 E 15Th St, Panama City, FL 32405
      View Details
    • New
      $1,800,000
      31,875 SF

      Versatile Commercial Building in Panama City

      Three-level, 30,000 sq ft commercial building with flexible floor plan.
      551 Harrison Ave, Panama City, FL 32401
      View Details
    • $459,000
      Pending

      Furnished Duplex Near Laguna Beach

      Turnkey rental duplex near Laguna Beach access, fully furnished.
      203 Broderick Pl, Panama City, FL 32413
      View Details
    • $435,000
      2,337 SF

      Commercial Property with Residential Conversion

      Versatile commercial property with residential conversion potential and industrial building.
      922 N East Ave, Panama City, FL 32401
      View Details

    FAQs

    What type of property is this?
    Duplex - Income-generating duplex with expansion potential in Panama City, Florida.
    Where is this duplex located?
    The property is located at 819 Russ Lake Dr Panama City, FL.
    What is the asking price?
    The asking price for this property is $220,000.
    What are key features of this property?
    This property features: - Income-generating duplex with separate utilities and individual meters, ideal for long- or short-term rentals.; - Large .31-acre corner lot zoned mixed-use, offering expansion potential for another duplex or rezoning for single-family residential.; - Extensive upgrades including new windows, PEX plumbing, electrical wiring, HVAC, ductwork, tankless water heater, 2019 roof, and new siding.
    (850) 687-7487
    Request Owner's contact information
    819 Russ Lake Dr Panama City, FL 32404
    Message sent successfully
    Error
    If you are the owner or broker of this property and would like to edit or remove this listing please send a message to web site administrator.
    819 Russ Lake Dr
    Panama City, FL 32404
    Message sent successfully
    Error
    Email to Your Friends
    Link copied to clipboard
    Separate multiple addresses with a comma
    Message sent successfully
    Error

    Realmo Value Estimations

    Realmo estimates a property’s market value using a proprietary methodology that incorporates public data and user-submitted information. This cumulative value is generated by integrating a variety of conventional and innovative methods. 

    Disclaimer

    These figures are not official appraisals and should not be used as a substitute for a valuation performed by a licensed appraiser.
    Actual market value may differ due to factors not captured in the data. Estimates are offered for informational purposes only, and users should conduct independent research before making financial or investment decisions.
    By using this feature, you acknowledge that Realmo is not responsible for actions taken based on these estimates.

    AI approach

    Realmo AI Method estimates property value using machine learning models trained on millions of comparable listings, transactions, and market signals. It analyzes property features, location intelligence data, and current market dynamics to predict the most probable market value in real time.

    Realmo CapRate Calculation

    Realmo calculates the Capitalization Rate (Cap Rate) to help estimate a property's potential return on investment. The Cap Rate is a fundamental metric in commercial real estate that measures the relationship between a property's net operating income and its market value.

    How We Calculate Cap Rate

    Cap Rate Formula:
    Cap Rate (%) = (Net Operating Income / Property Value) × 100

    Net Operating Income (NOI) Formula:
    NOI = Area × Lease Rate × (1 - Vacancy Rate) × (1 - Operating Expense Ratio)

    Components

    Net Operating Income (NOI) represents the annual income a property generates after operating expenses:

    • Area: Building square footage from property records
    • Lease Rate: Annual $/sqft based on market data for the property type and geographic location
    • Vacancy Rate: Percentage of unoccupied space based on market data for the property type and location
    • Operating Expense Ratio: Operating costs as a percentage of income, varies by property type

    Property Value is derived from:

    • Recent sale price (if available)
    • Statistical models using comparable sales
    • AI-powered valuation estimates

    Example Calculation

    For a 100,000 sqft Office Building:

    • Lease Rate: $25.00/sqft/year (market data for Office in this area)
    • Vacancy Rate: 8% (market data for Office in this area)
    • Operating Expense Ratio: 35% (typical for Office properties)
    • Property Value: $15,000,000

    Step 1: Calculate NOI

    NOI = 100,000 × $25.00 × (1 - 0.08) × (1 - 0.35)
    NOI = 100,000 × $25.00 × 0.92 × 0.65
    NOI = $1,495,000/year

    Step 2: Calculate Cap Rate

    Cap Rate = ($1,495,000 / $15,000,000) × 100
    Cap Rate = 9.97%

    Property Type Considerations

    Net Operating Income calculations vary by property type due to different operating expense ratios:

    • Office: Higher expenses (30-40%) for HVAC, utilities, maintenance
    • Retail: Moderate expenses (25-35%) for common area maintenance
    • Industrial/Warehouse: Lower expenses (15-25%) for minimal tenant services
    • Multifamily: Moderate expenses (35-45%) including property management
    • Self-Storage: Lower expenses (25-35%) due to minimal maintenance

    Market lease rates and vacancy rates are specific to each property type and geographic location, reflecting local market conditions.

    Disclaimer

    These calculations are estimates for informational purposes only and should not be used as a substitute for professional financial analysis or appraisal.

    • Cap Rate calculations depend on market data that may change over time
    • Actual operating expenses, lease rates, and vacancy rates may differ from market averages
    • Individual property conditions, lease terms, and tenant quality significantly impact actual NOI
    • Property value estimates are approximations and not official appraisals
    • Cap rates vary widely by market, property condition, and investment risk profile

    Professional Guidance Recommended: Before making any investment or financial decisions, consult with licensed appraisers, commercial real estate brokers, and financial advisors who can evaluate your specific property and circumstances.
    By using this feature, you acknowledge that Realmo is not responsible for investment decisions or actions taken based on these estimates.

    Cap approach

    Capitalization Method calculates value based on estimated net operating income (NOI) and applying a market-based capitalization rate (cap rate), we estimate what a typical investor might be willing to pay for it.

    Comparable approach

    Comparable estimate is based on recent sales of similar nearby properties, adjusted for factors like size, condition, and location.

    Relative

    Relative property class coefficient uses factors that account for typical price differences between various asset types (e.g., retail vs. industrial) to provide a more accurate market-aligned estimate.

    Geo

    Comparable Sales Method, enhanced by Geo coefficients — location-based adjustment factors that reflect differences in price levels across neighborhoods, cities, or regions ensuring a more accurate, market-sensitive valuation.

    Stat Estimate

    This method estimates value based on actual market adjusted recent (~5 years) sales of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all similar sales ($/sqft) are above this value
    • Range-to: 75% of all similar sales ($/sqft) are below this value
    AI Estimate

    This method estimates value based on AI market estimation of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all estimations ($/sqft) are above this value
    • Range-to: 75% of all estimations ($/sqft) are below this value
    Alternative use

    Estimate considers the property’s potential value if used for a different purpose-based on zoning, demand, and market feasibility.

    More about this property
    819 Russ Lake Dr Panama City, FL 32404
    Thanks! Your message was sent.
    Error! Your message wasn't sent.
    Please enter your name
    Please enter email
    Please enter the email in the correct format
    Please enter phone
    Please enter the number in the correct format
    Please enter message
    Thank You

    You are Unsubscribed From Notifications

    We can help!
    Listing Contact
    Catriese M Johnson
    Real Estate License ID: SL3431258
    (850) 687-7487
    Learn more
    Google sign-in failed. Please try again or use another login method.