Furnished Duplex Near
For Sale
$549,900
3914 Ural Street, Panama City, FL 32408
Residential, Panama City, FL
Property Size2,509 SF
Lot Size0.14 Acres
Price / SF$219.17
Days on Market216
Property Features for 3914 Ural Street
General Information
Property type
Residential Multi Family
Property subtype
Duplex
Zoning description
Resid Single Family
Bedrooms
5
Bathrooms
3
Full bathrooms
3
Rooms
Bathroom 2, Bathroom 3, Bathroom 1, Bedroom 4, Living Room, Bedroom 3, Bedroom 5, Bedroom 2, Bedroom 1
Patio and Porch features
Porch, Deck
Interior features
ShowerOnly, SmartThermostat
Exterior features
Deck
Fencing
Privacy, Fenced
Appliances
ElectricCooktop, ElectricOven, ElectricWaterHeater
Subdivision
Holiday Beach Unit 13
Lot features
Paved
Elementary school
Patronis
Middle school
Surfside
High school
Arnold
Directions
From N Joan Ave and Thomas Drive intersection, head east. Turn left on Venus St. Turn right on Sunset Ave. Turn left onto Ural. Home is on the left.
Standard status
Active
APN
30808-095-000
Size
2,509 SF
Lot size
0.14 Acres
Taxes and HOA fees
Tax Year
2025
Tax Description
HOLIDAY BEACH UNIT #13 LOT 4 BLK X ORB 4727 P 17
Tax Annual Amount
5645
Legal Description
HOLIDAY BEACH UNIT #13 LOT 4 BLK X ORB 4727 P 17
Utilities
Heating system
Ductless (Heating), Electric (Heating), Central
Cooling system
Ductless, Ceiling Fan(s), Central Air
Amenities
outdoor patios
Building Details
Year built
1979
Number of units
2
Building materials
Cedar, ShakeSiding, Stucco, WoodSiding
Roof type
Metal
Architectural style
Other
Additional Structures
Cabana
Listing Agency:
Keller Williams Success Realty · Keller Williams Realty
(850) 249-0313
Listed By:
Christina Daniels · License #3221544
(850) 890-2320
Added: Jan 23
Changed: Aug 25
Last Checked: Aug 27 at 6:06PM
MLS# 784070
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.
Investment Insights
Based on property information with market context.
This 2,509-square-foot duplex on a 0.14-acre lot is configured with a four-bedroom, two-bath main residence upstairs and a separate-entry one-bedroom, one-bath apartment below. The property is fully furnished and includes updated paint, flooring, and lighting, along with patios and a deck. Central and ductless heating and cooling systems, an electric cooktop, electric oven, and electric water heater are also in place. Built in 1979, the home has cedar, shake, stucco, and wood siding with a metal roof.
Located in Panama City near both the lagoon and the beach, the property is described as a short walk from white-sand beaches and close to dining, shopping, and entertainment. The separate lower-level apartment provides distinct living space within the overall duplex layout.
Located in Panama City near both the lagoon and the beach, the property is described as a short walk from white-sand beaches and close to dining, shopping, and entertainment. The separate lower-level apartment provides distinct living space within the overall duplex layout.
Key Highlights
- 2,509‑square‑foot duplex on a 0.14‑acre lot
- Five bedrooms and three bathrooms across two separate living areas
- Upstairs main residence offers 4 bedrooms and 2 bathrooms
Financial Insights
Estimated NOI and Cap Rate
NOI = area × lease_rate × (100 − vacancy) / 100 × (1 − expense_ratio). Net Operating Income — what the owner takes home each year before mortgage payments and income tax. Effective rent (asking rent minus vacancy losses) minus operating costs (taxes, insurance, maintenance, management).
NOI / Yr
$30,350
Cap rate = NOI / list price × 100. Capitalization rate — annual return on a fully cash purchase, before financing. NOI divided by price. Higher means more income per dollar invested, but usually also more risk or older condition. 5–8% is typical for stabilized commercial property; double digits often signal distressed deals.
Cap Rate
5.52%
Suggested Prices Based on Cap Rates
Cap rates vary significantly by property type, market, and asset quality.
Typical U.S. stable-market ranges:
Multifamily — 4.5% to 6.5% (Class A in primary markets often sub-5%; Class C in secondary markets 6%+)
Industrial / Logistics — 5.0% to 7.0% (compressed heavily in recent years due to e-commerce demand)
Office — 6.5% to 9%+ (wide spread post-2020; CBD Class A vs. suburban Class B varies dramatically)
Retail — 5.5% to 8.5% (grocery-anchored on the low end, unanchored strip centers higher)
Hospitality / Hotels — 7.5% to 10%+ (higher due to operational risk)
Self-Storage — 5.5% to 7.5%
Medical Office — 6.0% to 7.5%
Net Lease (single tenant, credit) — 5.0% to 7.0% depending on tenant credit and lease term
Rules of thumb:
Primary markets (NYC, SF, LA, Boston, DC) trade at lower cap rates than secondary/tertiary markets, often by 100–200 bps (bps, aka basis points; 1 bp = 0.01%).
Class A assets trade ~50–150 bps tighter than Class B, and Class B tighter than Class C.
Cap rates move inversely with price — a lower cap rate means a higher price for the same NOI.
Spread to the 10-year Treasury is a common benchmark; historically 200–400 bps over the 10-year.
Cap Rate 5%
$607,000
$607.0K
Cap Rate 7%
$433,571
$433.6K
Cap Rate 9%
$337,222
$337.2K
Market Conditions
NOI Build-Up for 2,509 SF
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.
Gross rent
$51.2K $20.40/SF
− Vacancy
−$7.8K −$3.12/SF
EGI
$43.4K $17.28/SF
− OpEx
−$13.0K −$5.18/SF
NOI
$30.4K $12.10/SF
Area
Walton County, FL
Vacancy
15.29%
Lease Rate
$20.40 /SF/Yr
Expense Ratio
30.00%
Simulate Cap Rate and NOI
Suggested Prices Based on Cap Rates
Cap rates vary significantly by property type, market, and asset quality.
Typical U.S. stable-market ranges:
Multifamily — 4.5% to 6.5% (Class A in primary markets often sub-5%; Class C in secondary markets 6%+)
Industrial / Logistics — 5.0% to 7.0% (compressed heavily in recent years due to e-commerce demand)
Office — 6.5% to 9%+ (wide spread post-2020; CBD Class A vs. suburban Class B varies dramatically)
Retail — 5.5% to 8.5% (grocery-anchored on the low end, unanchored strip centers higher)
Hospitality / Hotels — 7.5% to 10%+ (higher due to operational risk)
Self-Storage — 5.5% to 7.5%
Medical Office — 6.0% to 7.5%
Net Lease (single tenant, credit) — 5.0% to 7.0% depending on tenant credit and lease term
Rules of thumb:
Primary markets (NYC, SF, LA, Boston, DC) trade at lower cap rates than secondary/tertiary markets, often by 100–200 bps (bps, aka basis points; 1 bp = 0.01%).
Class A assets trade ~50–150 bps tighter than Class B, and Class B tighter than Class C.
Cap rates move inversely with price — a lower cap rate means a higher price for the same NOI.
Spread to the 10-year Treasury is a common benchmark; historically 200–400 bps over the 10-year.
Cap Rate 5%
$607,000
Cap Rate 7%
$433,571
Cap Rate 9%
$337,222
Alternative Uses
Best Use
Multifamily LT 5
$433.6K
$379.4K – $505.8K
NOI $30,350 @ 7.0% cap · market cap 5.52%
Second Best
Apartment 5plus
$397.0K
$347.3K – $463.1K
NOI $27,787 @ 7.0% cap · market cap 5.05%
Theoretical Best
Office A
$631.0K
$552.1K – $736.1K
NOI $44,168 @ 7.0% cap · market cap 8.03%
Zoning and permitted uses should be independently verified with authorities.
Property Analytics
Property Profile
Current Use
Lease Details
2
Residential units
Location Intelligence
Trade Area within ½ mile
394
Businesses Nearby
Explore this area
Business Placement
Demographics for 32408, FL
17,479
Population
17,018
Households
1
Avg Household Size
48
Median Age
39%
College-Educated
96%
High-School Grad
8.6 sq mi
ZIP Area
2,032
Density / Sq Mi
$72,322
Median Household Income
$42,749
Median Earnings
$1,453
Median Rent
$352,400
Median Home Value
Market
Vacancy Rate% for Multifamily in South region
Questions? Ask Rey
Realmo’s AI knows this listing — price, zoning, demand, history. Ask anything.
Frequently Asked Questions
What type of property is this?
Duplex - Two-level configuration includes a separate-entry one-bedroom apartment and an updated four-bedroom main residence.
Where is this duplex located?
The property is located at 3914 Ural Street Panama City, FL.
What is the asking price?
The asking price for this property is $549,900.
What are key features of this property?
This property features: 2,509‑square‑foot duplex on a 0.14‑acre lot; Five bedrooms and three bathrooms across two separate living areas; Upstairs main residence offers 4 bedrooms and 2 bathrooms
