Add Listing
    Property Lookup
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    2602 Willow Oak Ct Panama City, FL 32408
    Back to Search
    Property profile & analytics

    2602 Willow Oak Ct Panama City, FL 32408

    View on Map
    • Apartment buildings
    • 3,000 SF
    Off-Market
    Value Estimations
    Cap Rate Potential
    Location Intelligence

    Current Use by Public Records

    • judysvacation.com / Vacation Rental / Real Estate Agency
    • Holmes on Computers / Computer & Electronic Repair

    Property Details for 2602 Willow Oak Ct

    Property size
    3,000 SF
    Property type
    Apartment buildings

    Description

    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.

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

    • CAP approach

    • Comparable approach

    • Alternative Use

    Get a detailed, property-specific estimation — fast and free

    Location Insight

    • Map
    • Local Demand
    City
    Panama City
    County
    Bay
    State
    Florida
    Longitude
    -85.7666
    Latitude
    30.1678

    Comparable in this City

    • Value Estimation by Request
      5,320 SF

      8219 Surf Dr

      Multifamily properties • 5,320 SF
      8219 Surf Dr, Panama City, FL 32408
      View Details
    • Value Estimation by Request

      4010 Thomas Dr

      Specialty properties
      4010 Thomas Dr, Panama City, FL 32408
      View Details
    • Value Estimation by Request
      0.13 Acres

      8022 Surf Dr

      VACANT COMMERCIAL LAND • 0.13 Acres
      8022 Surf Dr, Panama City Beach, FL 32408-7515
      View Details
    • Value Estimation by Request

      8512 Surf Dr

      STORE/OFFICE (MIXED USE)
      8512 Surf Dr, Panama City Beach, FL 32408-4717
      View Details
    • Value Estimation by Request
      0.06 Acres

      4723 Thomas Dr

      VACANT COMMERCIAL LAND • 0.06 Acres
      4723 Thomas Dr, Panama City Beach, FL 32408-7322
      View Details
    • Value Estimation by Request
      0.07 Acres

      7205 Thomas Dr

      VACANT COMMERCIAL LAND • 0.07 Acres
      7205 Thomas Dr, Panama City Beach, FL 32408-7501
      View Details

    Similar Nearby for Sale

    • Contact for pricing

      Updated Condo with Lake Views

      Tastefully decorated, fully furnished condo with lake views and resort amenities.
      9860 S Thomas Dr #309, Panama City, FL 32408
      View Details
    • Contact for pricing
      3,000 SF

      Six-Unit Apartment Building Built 2020

      Six-unit apartment building constructed in 2020 with various layouts.
      2602 Willow Oak Ct, Panama City, FL 32408
      View Details
    • $1,250,000
      3,569 SF

      Renovated Multifamily Property Near Beach

      Five-unit multifamily property near Panama City Beach.
      4021 Dolphin Dr, Panama City, FL 32408
      View Details
    • $749,000
      Pending

      Panama City Quad-Plex Investment

      Two-story quad-plex near Panama City Beach with immediate rental income.
      129 Gwyn Dr, Panama City, FL 32408
      View Details
    • $1,600,000
      Pending

      Luxurious Coastal Duplex Near Beach

      Newly built, fully furnished duplex with private pools near beach.
      4112 Snapper St, Panama City, FL 32408
      View Details
    • $850,000
      4,432 SF

      Stabilized Income Property For Sale

      Turnkey, fully leased duplex with immediate and reliable cash flow.
      2605 Redwood St, Panama City Beach, FL 32408
      View Details

    Similar Nearby for Lease

    • $2,500 /Mo

      Office Space Near US Highway

      Office space available near US Highway 98 and Navy Base.
      7220 Laird St, Panama City, FL 32408
      View Details
    • $575 /Mo
      16,278 SF

      Furnished Office Space For Rent

      Turn-key, furnished office space with utilities included for rent.
      4408 Delwood Ln, Panama City Beach, FL 32408
      View Details
    • Contact for pricing
      19,338 SF

      Retail Space on Thomas Drive

      Retail space with high visibility and loading dock access.
      2533 Thomas Dr, Panama City, FL 32408
      View Details
    • Contact for pricing
      1,200 SF

      Retail Space in Panama City

      Retail space available in Publix-anchored shopping center.
      2419-2439 Thomas Dr, Panama City, FL 32408
      View Details
    • $25 SF/Yr
      24,852 SF

      Class A Office Space Available

      First floor office space with utilities included, central location.
      2605 Thomas Dr, Panama City, FL 32408
      View Details
    • $30 SF/Yr
      5,000 SF

      Retail Space on Thomas Drive

      Retail space available for lease on Panama City Beach.
      200 Thomas Dr, Panama City Beach, FL 32408
      View Details
    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.
    2602 Willow Oak Ct
    Panama City, FL 32408
    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
    2602 Willow Oak Ct, Panama City, FL, 32408
    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!