You're browsing as guest. Top-line numbers are free. Full reports — owner contacts, refine, methodology — are paid. Guest mode. Top-line is free.
New search
Property profile & analytics
OFF-MARKET
Apartment buildings

2602 Willow Oak Ct Panama City, FL 32408

3,000 SF
Property ID
Property summary
AI-generated overview

This exceptional six-unit apartment building in Panama City, Florida, presents a compelling investment opportunity. Constructed in 2020, the property boasts a total of 3,000 square feet and features three distinct one-bedroom, one-bathroom unit layouts. Two units offer 400 square feet with kitchenettes, two provide 500 square feet with kitchenettes and living rooms, and the remaining two units encompass 600 square feet, each including a full kitchen and living room. Currently 100% occupied, the property generates a substantial net operating income (NOI) of $78,954, resulting in an attractive 7.98% capitalization rate. The asking price is $990,000, translating to $165,000 per unit and $330 per square foot. Convenient amenities include individual unit entrances, a shared laundry facility, and a private central garden. The property's location offers proximity to award-winning beaches. Attractive seller financing is available, featuring an 85% loan-to-value ratio, 7% interest, 35-year amortization, and a 5-year balloon payment. The average rent per unit is $1,567, significantly below market rates, suggesting strong potential for future rental income growth. This property is available for sale individually or as part of a larger portfolio. The address is 2602 Willow Oak Ct, Panama City, FL 32408.

Property profile
Verified
Property type Apartment buildings
Total area 3,000 SF
Cap rate & NOI
Priority signal for investors
Implied cap rate, NOI & suggested price
Cap rate vs submarket · NOI estimate · 3 price anchors
Implied cap rate, NOI & suggested price
Cap vs submarket · NOI estimate · 3 price anchors
Current use
Occupant on record · Public records
  • judysvacation.com Vacation Rental Real Estate Agency
  • Holmes on Computers Computer & Electronic Repair
Value estimations
Realmo proprietary · 4 methods
AI Approach AI
by Request
CAP Approach CAP
by Request
Comparable Approach Comparable
by Request
Blend (final) Blend
by Request
Owner & transaction history
Owner on record
Zoning & alternative use
Permitted uses
Permitted uses
Allowed · conditional · prohibited
Try Rey
Ask anything about this address in plain English.
“Is 15.6% cap rate sustainable?” · “Best tenant mix for BU1?” · “What’s the redev upside?”
You own 2602 Willow Oak Ct?
List it free. Reach 20,000 daily buyers.
We’ve already pulled the facts. Confirm photos + price and you’re live in 2 minutes.
List this address →
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