Waterfront
For Sale
$865,000
405 Massalina Drive, Panama City, FL 32401
Residential, Panama City, FL
Property Size2,988 SF
Lot Size0.14 Acres
Price / SF$289.49
Days on Market98
Property Features for 405 Massalina Drive
General Information
Property type
Residential Multi Family
Property subtype
Quadruplex
Property condition
Under Construction
Zoning description
Resid Single Family
Bedrooms
7
Bathrooms
6
Full bathrooms
6
Rooms
Bathroom 6, Bedroom 1, Bedroom 6, Bedroom 2, Bathroom 3, Bathroom 1, Bedroom 7, Bedroom 4, Bathroom 4, Bathroom 5, Bathroom 2, Bedroom 5, Bedroom 3
Patio and Porch features
Porch
Appliances
GasRange, TanklessWaterHeater
Subdivision
Cove
Lot features
Sprinkler System, Paved
Elementary school
Cherry Street
Middle school
Jinks
High school
Bay
Directions
US-98 BUS E/W Beach Drive, turn left on 4th St, right on Oak Avenue, left to W 4th St. cross over bridge. Home is on the left. Corner Massalina Drive and 4th St
Standard status
Active
APN
20456-000-000
Size
2,988 SF
Lot size
0.14 Acres
Taxes and HOA fees
Tax Description
SUDDUTHS 1ST ADD. LOT 20 BLK 8 ORB 4783 P 213 MAP 105C2
Legal Description
SUDDUTHS 1ST ADD. LOT 20 BLK 8 ORB 4783 P 213 MAP 105C2
Utilities
Sewer type
Public Sewer
Heating system
Central, Electric (Heating)
Cooling system
Ceiling Fan(s), Central Air
Water front features
Seawall
Water front
1
Amenities
dock
pool
fish cleaning station
Building Details
Year built
2025
Building materials
HardiplankType
Roof type
Metal
Listing Agency:
Keller Williams Realty Emerald
(850) 654-2900
Listed By:
Mike S Herring · License #3256219
(850) 321-0917
Added: Jul 6
Changed: Oct 11
Last Checked: Oct 11 at 7:06PM
MLS# 792225
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 2,988-square-foot quadplex property includes four apartments and a fully furnished carriage house. The improvements are under construction and feature HardiePlank-type siding, a metal roof, central air, central electric heating, a tankless water heater, and gas-range appliances. The layout includes 7 bedrooms and 6 bathrooms across the property, along with porch space and new decking.
The 0.14-acre site fronts Massalina Bayou with direct water views, a seawall, shared dock access, and a fish cleaning station. Deep-water access extends to the Bay and Gulf of Mexico, with boat parking available. Public sewer serves the property, and downtown Panama City shopping, dining, concerts, and entertainment are described as easily accessible.
The 0.14-acre site fronts Massalina Bayou with direct water views, a seawall, shared dock access, and a fish cleaning station. Deep-water access extends to the Bay and Gulf of Mexico, with boat parking available. Public sewer serves the property, and downtown Panama City shopping, dining, concerts, and entertainment are described as easily accessible.
Key Highlights
- Quadplex with four apartments and a fully furnished carriage house
- 2,988 square feet on a 0.14‑acre site
- 7 bedrooms and 6 bathrooms
Financial Insights
Estimated NOI and Cap Rate
NOI / Yr
$31,793
Cap Rate
3.68%
Suggested Prices Based on Cap Rates
Cap Rate 5%
$635,860
$635.9K
Cap Rate 7%
$454,186
$454.2K
Cap Rate 9%
$353,256
$353.3K
Market Conditions
NOI Build-Up for 2,988 SF
Gross rent
$48.4K $16.20/SF
− Vacancy
−$3.0K −$1.00/SF
EGI
$45.4K $15.20/SF
− OpEx
−$13.6K −$4.56/SF
NOI
$31.8K $10.64/SF
Area
Bay County, FL
Vacancy
6.17%
Lease Rate
$16.20 /SF/Yr
Expense Ratio
30.00%
Simulate Cap Rate and NOI
Suggested Prices Based on Cap Rates
Cap Rate 5%
$635,860
Cap Rate 7%
$454,186
Cap Rate 9%
$353,256
Alternative Uses
Best Use
Multifamily LT 5
$454.2K
$397.4K – $529.9K
NOI $31,793 @ 7.0% cap · market cap 3.68%
Second Best
Apartment 5plus
$416.2K
$364.2K – $485.6K
NOI $29,134 @ 7.0% cap · market cap 3.37%
Theoretical Best
Office A
$870.6K
$761.8K – $1.02M
NOI $60,942 @ 7.0% cap · market cap 7.05%
Zoning and permitted uses should be independently verified with authorities.
Property Analytics
Unlock full access to Insights
Subscribe to Realmo Intelligence
Open Analytics
Current Use
Lease Details
5
Residential units
Location Intelligence
Trade Area within ½ mile
1,835
Businesses Nearby
Explore this area
Business Placement
Demographics for 32401, FL
20,487
Population
10,239
Households
2
Avg Household Size
42
Median Age
20%
College-Educated
86%
High-School Grad
12.5 sq mi
ZIP Area
1,639
Density / Sq Mi
$49,901
Median Household Income
$35,885
Median Earnings
$1,194
Median Rent
$207,000
Median Home Value
Check the figures for this property
Cap Rate, Value Estimation, Potential NOI and more
View Realmo Analytics
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?
Quadplex - Includes a furnished carriage house, shared dock, and deep-water access to the Bay and Gulf of Mexico.
Where is this quadplex located?
The property is located at 405 Massalina Drive Panama City, FL.
What is the asking price?
The asking price for this property is $865,000.
What are key features of this property?
This property features: Quadplex with four apartments and a fully furnished carriage house; 2,988 square feet on a 0.14‑acre site; 7 bedrooms and 6 bathrooms
