Add Listing
    For Sale
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    Back to Search
    New Duplex in Panama City Title is generated by Realmo AI

    2826 La Mesa Avenue, Panama City, FL 32405

    View on Map
    Claim this Listing
    For Sale
    $450,000

    MULTI_FAMILY - Other - Panama City, FL

    Property size:
    2,500 SF
    Price / SF:
    $180/SF
    Added:
    Apr 25, 2026
    Days on Market:
    28
    Last Refresh:
    May 22 at 10:06 pm

    Property Features for 2826 La Mesa Avenue

    General Information

    Property type
    Residential Multi Family
    Property subtype
    Other
    Property condition
    Under Construction
    Bedrooms
    6
    Bathrooms
    4
    Rooms
    Bedroom 5, Bedroom 2, Bathroom 4, Bedroom 6, Bedroom 4, Bedroom 1, Bathroom 2, Bedroom 3, Bathroom 1, Bathroom 3
    Patio and Porch features
    Patio
    Exterior features
    Patio
    Appliances
    ElectricRange, ElectricWaterHeater
    Standard status
    Active
    APN
    12192-002-000
    Size
    2,500 SF

    Taxes and HOA fees

    Tax Year
    2025
    Tax Description
    SHEFFIELD'S 2ND ADD LOT 6 BLK 4 ORB 974 P 1316 MAP 104A
    Tax Annual Amount
    363

    Utilities

    Heating system
    Central
    Cooling system
    Central Air

    Building Details

    Year built
    2026
    Architectural style
    Other

    We can help!

    Listing Contact
    Mayrelis C Roman Davila

    Listing agent Mayrelis C Roman Davila License #3476683

    Listing office AMERICAN REALTY of Bay Co, Inc 203 N Hwy 79 Suite A, Panama City Beach, FL

    Listing date Apr 25, 2026

    MLS# 789006 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.

    Overview

    This newly built duplex is suitable as a primary residence, for intergenerational living, or as a rental property. Each unit features 3 bedrooms and 2 bathrooms, along with a modern kitchen and updated bathrooms. The property includes a large backyard. It is located near a mall and 23rd Street, providing convenient access to schools, supermarkets, and department stores. The property is situated approximately 20 minutes from area beaches. The property size is 2500 Square Feet and it is located in Panama City, FL.

    Financial Insights

    Value Estimation Calculated for Multifamily LT 5

    Conservative
    $336.0K
    NOI $30,241 @ 9.00% cap · cautious / downside scenario
    Moderate
    $432.0K
    NOI $30,241 @ 7.00% cap · market / base-case scenario
    Aggressive
    $604.8K
    NOI $30,241 @ 5.00% cap · optimistic / upside scenario

    NOI & Cap Rate Calculator

    NOI Build-Up
    Vacancy
    income lost from leasable area expected to sit empty during the year — subtracted from gross rent.
    EGI (Effective Gross Income)
    gross rent minus vacancy losses — the realistic income before paying operating costs.
    OpEx (Operating Expenses)
    recurring costs to operate the property (property tax, insurance, utilities, maintenance, management) — excludes financing and capital improvements.
    NOI (Net Operating Income)
    income a property generates after operating costs but before financing and taxes.
         Calculated for Multifamily LT 5

    Component $ $/SF
    Gross rent $51.0k $20.40
    − Vacancy −$7.8k −$3.12
    EGI $43.2k $17.28
    − OpEx −$13.0k −$5.18
    NOI $30.2k $12.10
    2,500 SF · lease $20.40/SF/yr · vacancy 15.29% · expense 30.00%

    Alternative Use Scenarios

    Best Use
    Multifamily LT 5
    $432.0K
    $378.0K – $504.0K (±1% cap)
    NOI $30,241 @ 7.0% cap · market cap 6.72%
    Second Best
    Apartment 5plus
    $395.5K
    $346.1K – $461.5K (±1% cap)
    NOI $27,687 @ 7.0% cap · market cap 6.15%
    Theoretical Best
    Office A
    $628.7K
    $550.1K – $733.5K (±1% cap)
    NOI $44,010 @ 7.0% cap · market cap 9.78%
    Zoning and permitted uses should be independently verified with local authorities.
    Property Profile Location Intelligence

    Current Use by Public Records

    Duplexes

    Suggested Use

    Real Estate Agency Law Firm Restaurant Spa & Massage Center Hair Salon Nail Salon Building Supply Gym & Fitness Center Pharmacy Skin Care Clinic

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

    Location Insight

    • Map
    • Local Demand
    City
    Panama City
    County
    Walton
    State
    Florida
    Longitude
    -85.633558
    Latitude
    30.199809

    Nearby Similar for Sale

    • $2,500,000
      11,171 SF

      Versatile Panama City Commercial Property

      Showroom, warehouse, and office space in Panama City, Florida.
      1331 Harrison Avenue, Panama City, FL 32401
      View Details
    • $825,000
      1,708 SF

      Historic Panama City Mixed-Use Property

      Custom property on a large lot, suitable for multiple commercial uses.
      854 Magnolia Avenue, Panama City, FL 32401
      View Details
    • $395,000
      1,674 SF

      Turnkey Commercial Space, High-Visibility Location

      Move-in-ready commercial space in a high-traffic area near downtown.
      316 W 11th Street, Panama City, FL 32401
      View Details
    • $959,900
      5,026 SF

      Panama City Commercial Corner Parcel

      Large commercial parcel on a main corridor to the beaches.
      1040 W 15th Street, Panama City, FL 32401
      View Details
    • $625,000
      3,375 SF

      Panama City Commercial Opportunity

      3,375 SF commercial space in a high-demand Panama City location.
      1900 N East Avenue, Panama City, FL 32405
      View Details
    • $415,000
      3,375 SF

      Retail Building in Panama City

      Well-maintained retail building with high visibility and flexible layout.
      1415 Gulf Avenue, Panama City, FL 32401
      View Details
    • $650,000
      3,100 SF

      Versatile Commercial Building Near Downtown

      Spacious commercial building near downtown with 10 bedrooms and 8 baths.
      722 N Martin Luther King Junior Boulevard, Panama City, FL 32401
      View Details
    • $1,490,000

      Panama City Commercial Opportunity

      Prime commercial location suitable for office, restaurant, or retail.
      2209 Thomas Dr, Panama City, FL 32408
      View Details
    • $1,175,000
      7,574 SF

      Remodeled Office Space with Land

      Centrally located office space with remodeled interiors and vacant land.
      1108 School Avenue, Panama City, FL 32401
      View Details
    • $350,999
      4,768 SF

      Panama City Multi-Family Investment

      Five-unit multi-family property with steady cash flow potential in Panama City.
      520 Maine Avenue, Panama City, FL 32401
      View Details
    • $1,185,000
      2,720 SF

      Waterfront Multifamily Property with Boat Slips

      Updated waterfront multifamily property in Panama City with income potential.
      6722 S Lagoon Drive, Panama City, FL 32408
      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 Avenue, Panama City, FL 32401
      View Details

    FAQs

    What type of property is this?
    Duplex - Newly built duplex with modern amenities, near shopping and beaches.
    Where is this duplex located?
    The property is located at 2826 La Mesa Avenue Panama City, FL.
    What is the asking price?
    The asking price for this property is $450,000.
    (850) 691-9904
    We can help!
    Listing Contact
    Mayrelis C Roman Davila
    Real Estate License ID: 3476683
    Request Owner's contact information
    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.
    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
    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

    Thank You for Inquiry
    2826 La Mesa Avenue, Panama City, FL 32405
    letter with green check mark
    Check your email
    We sent you the
    agent's contact details. yellow underline
    Can't find it?
    Please check your junk/spam folder.
    Google sign-in failed. Please try again or use another login method.
    Sign Up Successful!
    You now have access to more from Realmo!