Share This Listing

Message

959 characters remaining

Hmm, there seems to have been an error sending your message. Please try again.

Your email has been sent.

Still interested?

Contact the broker for more information about this property

1114-1120 Thomas Dr 7,487 SF 100% Leased Retail Building Panama City Beach, FL 32408 $2,200,000 ($293.84/SF) 4.20% Cap Rate

Save this listing!

Favorite this listing to get notified of price updates, new media and more

INVESTMENT HIGHLIGHTS

  • Stable Tenants and Great Location/Visibility

EXECUTIVE SUMMARY

The structure is a Class A, Retail/Office, 6,901 square feet building. It is constructed of concrete poured block and steel beam supported ceilings. The roof is tile and one-piece member of rubber. It is equipped with a complete fire sprinkler system and is monitored on a 24/7 basis. The complex also has ample parking and excellent signage on Thomas Drive. The exterior was recently sealed and painted. The building consists of 2 units with one at 4985 square feet and the other at 1916 square feet. Taylor's Restaurant (previously Egg & I Restaurant) currently occupies the 4985 square feet unit. They are currently in their 3rd 5-year lease term. Realty One Group of the Emerald Coast occupies the remaining 1916 square feet of the building. They have been in the space in excess of 3 years and are currently leasing month to month. Annual rental income for the property is approximately $141,808 which includes CAM. Expenses are approximately $50,000. NOI is approximately $91,808 which is a 4.2 Cap Rate. This Class A Structure is located on Thomas Drive directly across from the Naval Support System. Thomas Drive is the main tourist artery that serves the beaches. Other retail in the area includes Dunkin Donuts, Burger King, Rose's Nails, Cool Vapors, Nephrology Associates, and Fatty Patty Restaurant and Bakery. Also included is the LaQuinta Hotel. SELLER IS OFFERING FINANCING WITH 25% DOWN, 5.5% INTEREST, AND PAYMENTS BASED ON A 30 YEAR TERM WITH A 10 YEAR CALL.

FINANCIAL SUMMARY (ACTUAL - 2023)

ANNUAL ANNUAL PER SF
Gross Rental Income $199,580 $26.66
Other Income - -
Vacancy Loss - -
Effective Gross Income $199,580 $26.66
Taxes - -
Operating Expenses - -
Total Expenses $50,000 $6.68
Net Operating Income $149,580 $19.98

FINANCIAL SUMMARY (ACTUAL - 2023)

Gross Rental Income
Annual $199,580
Annual Per SF $26.66
Other Income
Annual -
Annual Per SF -
Vacancy Loss
Annual -
Annual Per SF -
Effective Gross Income
Annual $199,580
Annual Per SF $26.66
Taxes
Annual -
Annual Per SF -
Operating Expenses
Annual -
Annual Per SF -
Total Expenses
Annual $50,000
Annual Per SF $6.68
Net Operating Income
Annual $149,580
Annual Per SF $19.98

PROPERTY FACTS

Sale Type
Investment
Property Type
Retail
Property Subtype
Restaurant
Building Size
7,487 SF
Building Class
B
Year Built
2008
Price
$2,200,000
Price Per SF
$293.84
Cap Rate
4.20%
NOI
$92,400
Percent Leased
100%
Tenancy
Multiple
Building Height
1 Story
Building FAR
0.32
Lot Size
0.53 AC
Zoning
C-3 - Commercial
Parking
44 Spaces (6.38 Spaces per 1,000 SF Leased)
Frontage
110’ on Thomas Dr

AMENITIES

  • Dedicated Turn Lane
  • Signalized Intersection

NEARBY MAJOR RETAILERS

Navy Federal Credit Union
Waffle House
Publix
Back Yard Burgers
Guthrie's

PROPERTY TAXES

PROPERTY TAXES

Parcel Number
30159-400-114
Land Assessment
$189,174 (2024)
Improvements Assessment
$508,493 (2024)
Total Assessment
$697,667 (2024)
  • Listing ID: 8305172

  • Date on Market: 7/24/2017

  • Last Updated:

  • Address: 1114-1120 Thomas Dr, Panama City Beach, FL 32408

Link copied
Your LoopNet account has been created!

Please Share Your Feedback

We welcome any feedback on how we can improve LoopNet to better serve your needs.
X
{{ getErrorText(feedbackForm.starRating, "rating") }}
255 character limit ({{ remainingChars() }} charactercharacters remainingover)
{{ getErrorText(feedbackForm.msg, "rating") }}
{{ getErrorText(feedbackForm.fname, "first name") }}
{{ getErrorText(feedbackForm.lname, "last name") }}
{{ getErrorText(feedbackForm.phone, "phone number") }}
{{ getErrorText(feedbackForm.phonex, "phone extension") }}
{{ getErrorText(feedbackForm.email, "email address") }}