Sign Up Successful!
You now have access to more from Realmo!
Property Lookup
    Property Lookup
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    AI Search
    Back to Search
    The Largest CRE Database in the US with Over 1 Million Listings
    Property profile & analytics

    11921 Caruso Dr Panama City, FL 32404-2927

    • Assisted living facilities
    • 6,788 SF
    • 0.98 lot acres
    OFF-MARKET
    Last Sale
    Nov 06, 2023
    $135,000
    Value Estimations
    Cap Rate Potential
    Location Intelligence
    Property ID
    US18-0660578
    The Realmo ID is a unique identifier assigned to every property, incorporating country codes and precise geo-coordinates for 300x300-foot land blocks. It enables standardized data collection and seamless integration of disparate sources such as ownership, tax, title data and physical specifications. By aggregating current and historical records, the Realmo ID powers advanced analytics and delivers deep, verifiable insights for real estate professionals.

    Current Use by Public Records

    • Assisted living facilities

    Property Details for 11921 Caruso Dr

    Year built
    1981
    Construction
    WOOD
    Lot size
    0.98 lot acres
    Property size
    6,788 SF
    Zone code
    BC15
    Property type
    Assisted living facilities
    Property subtype
    Retirement homes
    APN
    07399-446-000
    APU
    7399446000

    Description

    This 6,800 square foot former 34-bed assisted living facility, situated on a 0.96-acre lot in Panama City, Florida, presents a compelling value-add investment opportunity. Currently vacant, this Class C property, built in 1981, offers significant potential for redevelopment. The property features 20 parking spaces and is zoned for residential use. A pro-forma NOI of $300,000 is projected based on a full rehabilitation, re-licensing, and operation as an assisted living facility at full occupancy, with a $3,000 per month per resident rate and a 70% expense ratio. Note that this projection does not include rehabilitation costs, which will vary and impact the actual NOI. The property boasts a low cost per square foot, and its location offers convenient access to shopping (15 minutes away) and beaches (30 minutes away), with a nearby golf course development adding to its appeal. The roof is approximately 3 years old, and water is connected to the property. While requiring a full rehabilitation, this property presents multiple potential uses, including a single-family home, group home, nursing home, or assisted living facility. The asking price is $325,000. The property is offered for sale by owner.

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

    • CAP approach

    • Comparable approach

    • Alternative Use

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

    Location Insight

    • Map
    • Local Demand
    City
    Panama City
    County
    Bay
    State
    Florida
    Longitude
    -85.5043
    Latitude
    30.1159
    CBSA code
    37460
    CBSA name
    PANAMA CITY-LYNN HAVEN, FL METROPOLITAN STATISTICAL AREA

    Property Tax & Assessments

    Tax date
    Tax Amount
    Assessed Land Value
    Assessed Improvement Value
    Total Assessed Value
    Applied Tax Rate
    Land Market Value
    Improvement Market Value
    Total Market Value
    2023
    $990
    $5,932
    $57,124
    $63,056
    -
    $5,932
    $57,124
    $63,056

    Comparable in this City

    • Value Estimation
      $925,000
      48,503 SF

      3611 Transmitter Rd

      HOMES (RETIRED, NURSING) • 48,503 SF
      3611 Transmitter Rd, Panama City, FL 32404-9799
      View Details
    • Value Estimation by Request
      8,100 SF

      526 Mary Ella Ave

      HOMES (RETIRED, NURSING) • 8,100 SF
      526 Mary Ella Ave, Panama City, FL 32404-2323
      View Details
    • Value Estimation
      $8,215,000
      48,820 SF

      626 Tyndall Pkwy

      HOMES (RETIRED, NURSING) • 48,820 SF
      626 Tyndall Pkwy, Panama City, FL 32404-6132
      View Details
    • Value Estimation by Request
      16,000 SF

      210 Tyndall Pkwy

      Medical offices • 16,000 SF
      210 Tyndall Pkwy, Callaway, FL 32404
      View Details
    • Value Estimation by Request
      4,632 SF

      3613 Hwy 231

      MEDICAL BUILDING • 4,632 SF
      3613 Hwy 231, Panama City, FL 32404-9743
      View Details
    • Value Estimation by Request
      2,768 SF

      247 Hwy 22nd A A

      MEDICAL BUILDING • 2,768 SF
      247 Hwy 22nd A A, Panama City, FL 32404-6239
      View Details

    Similar Nearby for Sale

    • New
      $379,900
      2,768 SF

      High-Visibility Commercial Building on Corner Lot

      2,768 SF commercial building on 0.446-acre corner lot.
      247 Highway 22 A, Panama City, FL 32404
      View Details
    • $650,000

      Highway 22 Commercial Land - Panama City, FL

      Prime Commercial Lot, High Traffic Area, 17,860 SF
      5512 Highway 22, Panama City, FL 32404
      View Details
    • $435,000

      Prime Panama City Land Investment

      1.9M SF Lot, $435K
      000 Na, Panama City, FL 32404
      View Details
    • $60,000

      Panama City Commercial Land - $60K

      Prime location, spacious lot, high potential.
      5122 11Th Ct, Panama City, FL 32404
      View Details
    • Contact for pricing
      155.00 Acres

      Prime Panama City Commercial Land

      155 Acres, Residential Zoning, High Potential
      to Utive Panama Principal Rd, Panama City, FL 32404
      View Details
    • $1,950,000
      217,800 SF

      Prime Panama City Development Land

      76.7 Acres, Hwy 22 & 2297 Frontage
      00 Hwy 22 & Hwy 2297, Panama City, FL 32404
      View Details

    Similar Nearby for Lease

    • $3,500 /Mo
      6,500 SF

      Versatile Commercial Space Off Highway

      Flexible leasing options near Highway 231, ideal for various businesses.
      6804 Bayou George Dr, Panama City, FL 32404
      View Details
    • $8 SF/Yr
      21,184 SF

      Panama City Commercial Space

      21,184 sq ft, Mixed-Use Potential
      5420 Hickory St, Panama City, FL 32404
      View Details
    • $1,000 /Mo

      Land For Rent Panama City

      Land available for rent in Panama City, Florida.
      2355 Transmitter Rd, Panama City, FL 32404
      View Details
    • $2,500 /Mo
      1,552 SF

      Callaway Office/Retail Space For Rent

      Well-appointed commercial space on Tyndall Parkway, Callaway, FL.
      717 S Tyndall Pkwy, Panama City, FL 32404
      View Details
    • Contact for pricing
      1,000 SF

      Waterfront Office Park For Rent

      Four-building office park with waterfront views and convenient location.
      719 S Berthe Ave, Panama City, FL 32404
      View Details
    • $15 SF/Yr
      10,168 SF

      Office Space Vanilla Shell Available

      Vanilla shell office space in a prime location available for rent.
      5620 Cherry St, Panama City, FL 32404
      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.
    11921 Caruso Dr
    Panama City, FL 32404-2927
    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

    Google sign-in failed. Please try again or use another login method.