Log In/Sign Up
Your email has been sent.
The Grove Townhome Apartments 3034 Jefferson St 44 Unit Apartment Building $4,999,000 ($113,614/Unit) 7.66% Cap Rate Marianna, FL 32446



Investment Highlights
- B Class 44-unit townhomes,
- Poised for significant NOI growth and expansion potential in Marianna, FL.
- 100% occupied, high demand
Executive Summary
The Grove has been decisively re-priced to $4.99M, creating a clear buy signal for qualified multifamily investors targeting a Q1 acquisition.
This stabilized 44-unit asset now offers a compelling in-place yield, an 8.5%+ Year One cap rate, and immediate, proven upside through a light value-add program already executed by ownership. Buyers step into day-one cash flow with minimal execution risk and meaningful long-term development optionality.
The property is consistently 98–100% occupied in a supply-constrained rental market where units lease in approximately one week. More than $800,000 in recent capital improvements have already been completed, allowing the next owner to focus on income growth—not deferred maintenance.
Critically, NOI has been fully re-underwritten using updated property taxes and a new insurance quote, providing a realistic and defensible income profile from day one. This eliminates common underwriting friction and positions buyers to move quickly and confidently.With a generous buyer’s agent commission, strong takeover returns, and a seller prioritizing qualified buyers who can execute a Q1 closing, this opportunity is priced to move.
KEY INVESTMENT HIGHLIGHTS
* Price: $4,990,000
* In-Place NOI: $383,133
* In-Place Cap Rate: 7.66%
* Year One Cap Rate: 8.56%?NOI modeled with updated insurance and property tax assumptions
* 44 Units | 51,814 SF | 4.43 Acres
* Zoning: R-3 (supports expansion to up to 70 units)
* Occupancy:consistently 98-100% occupied month after month in a high-demand rental market
IMMEDIATE LIGHT VALUE-ADD WITH LOW EXECUTION RISK
Significant NOI growth can be achieved through a light, proven value-add strategy, including:
* Convert 6 two-bedroom units to three-bedroom layouts at minimal cost
* Bring 5 month-to-month leases to current market rents.
Additional Upside:?An adjacent 3-acre R-3 parcel is available for under $100,000, allowing development of up to 48 additional units, creating a rare expansion play for buyers seeking scale.
CAPITAL INVESTMENT & STABILITY
* $800,000+ invested in renovations and property improvements
* Strong physical condition with stabilized operations
* Day-one cash flow with clear, achievable NOI growth
LOCATION & MARKET STORY — MARIANNA, FL
Marianna is rapidly emerging as a regional economic and employment hub, driven by:
?? Tri-State Accessibility
Located near the Florida–Alabama–Georgia border, Marianna draws from a 1M+ population base within 60 miles, supporting workforce housing demand.
?? Accelerating Growth Metrics
* Population: +32.37% since 2020
* Median Income: +37.52% since 2023
* Projected Job Growth: +28.6% by 2034
??? Housing Supply Imbalance
A projected 380-unit housing shortage by 2030 in ZIP 32446 supports:
* Strong absorption
* Minimal vacancy
* Continued rent growth
?? Corporate Validation
* Chick-fil-A opened April 2023, adding 125 jobs
* Pulse Industries: 278,000 SF advanced manufacturing facility
* PackEx USA: New aluminum packaging & bottling plant
THE BIG PICTURE
Marianna is transitioning into a long-term regional growth market, supported by job creation, infrastructure investment, and a growing population base.
The Grove offers a rare combination of stabilized income, immediate upside, and future development potential—now at a price that creates compelling risk-adjusted returns.
MEDIA & CONTACT
?? Preview Video:?https://www.youtube.com/shorts/WPD2VNj4E34?feature=share
?? Quick Links
* Schedule a Tour / Call: https://calendly.com/j2porterteam
* Digital Business Card: https://blinq.me/v2I1XieqW29W
This stabilized 44-unit asset now offers a compelling in-place yield, an 8.5%+ Year One cap rate, and immediate, proven upside through a light value-add program already executed by ownership. Buyers step into day-one cash flow with minimal execution risk and meaningful long-term development optionality.
The property is consistently 98–100% occupied in a supply-constrained rental market where units lease in approximately one week. More than $800,000 in recent capital improvements have already been completed, allowing the next owner to focus on income growth—not deferred maintenance.
Critically, NOI has been fully re-underwritten using updated property taxes and a new insurance quote, providing a realistic and defensible income profile from day one. This eliminates common underwriting friction and positions buyers to move quickly and confidently.With a generous buyer’s agent commission, strong takeover returns, and a seller prioritizing qualified buyers who can execute a Q1 closing, this opportunity is priced to move.
KEY INVESTMENT HIGHLIGHTS
* Price: $4,990,000
* In-Place NOI: $383,133
* In-Place Cap Rate: 7.66%
* Year One Cap Rate: 8.56%?NOI modeled with updated insurance and property tax assumptions
* 44 Units | 51,814 SF | 4.43 Acres
* Zoning: R-3 (supports expansion to up to 70 units)
* Occupancy:consistently 98-100% occupied month after month in a high-demand rental market
IMMEDIATE LIGHT VALUE-ADD WITH LOW EXECUTION RISK
Significant NOI growth can be achieved through a light, proven value-add strategy, including:
* Convert 6 two-bedroom units to three-bedroom layouts at minimal cost
* Bring 5 month-to-month leases to current market rents.
Additional Upside:?An adjacent 3-acre R-3 parcel is available for under $100,000, allowing development of up to 48 additional units, creating a rare expansion play for buyers seeking scale.
CAPITAL INVESTMENT & STABILITY
* $800,000+ invested in renovations and property improvements
* Strong physical condition with stabilized operations
* Day-one cash flow with clear, achievable NOI growth
LOCATION & MARKET STORY — MARIANNA, FL
Marianna is rapidly emerging as a regional economic and employment hub, driven by:
?? Tri-State Accessibility
Located near the Florida–Alabama–Georgia border, Marianna draws from a 1M+ population base within 60 miles, supporting workforce housing demand.
?? Accelerating Growth Metrics
* Population: +32.37% since 2020
* Median Income: +37.52% since 2023
* Projected Job Growth: +28.6% by 2034
??? Housing Supply Imbalance
A projected 380-unit housing shortage by 2030 in ZIP 32446 supports:
* Strong absorption
* Minimal vacancy
* Continued rent growth
?? Corporate Validation
* Chick-fil-A opened April 2023, adding 125 jobs
* Pulse Industries: 278,000 SF advanced manufacturing facility
* PackEx USA: New aluminum packaging & bottling plant
THE BIG PICTURE
Marianna is transitioning into a long-term regional growth market, supported by job creation, infrastructure investment, and a growing population base.
The Grove offers a rare combination of stabilized income, immediate upside, and future development potential—now at a price that creates compelling risk-adjusted returns.
MEDIA & CONTACT
?? Preview Video:?https://www.youtube.com/shorts/WPD2VNj4E34?feature=share
?? Quick Links
* Schedule a Tour / Call: https://calendly.com/j2porterteam
* Digital Business Card: https://blinq.me/v2I1XieqW29W
Data Room Click Here to Access
- Offering Memorandum
Financial Summary (Pro Forma - 2025) Click Here to Access |
Annual | Annual Per SF |
|---|---|---|
| Gross Rental Income |
-
|
-
|
| Other Income |
-
|
-
|
| Vacancy Loss |
-
|
-
|
| Effective Gross Income |
-
|
-
|
| Net Operating Income |
$99,999
|
$9.99
|
Financial Summary (Pro Forma - 2025) Click Here to Access
| Gross Rental Income | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Other Income | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Effective Gross Income | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Net Operating Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
Property Facts
| Price | $4,999,000 | Apartment Style | Garden |
| Price Per Unit | $113,614 | Building Class | B |
| Sale Type | Investment | Lot Size | 4.43 AC |
| Cap Rate | 7.66% | Building Size | 51,814 SF |
| Gross Rent Multiplier | 9.48 | Average Occupancy | 100% |
| No. Units | 44 | No. Stories | 2 |
| Property Type | Multifamily | Year Built | 2000 |
| Property Subtype | Apartment | Opportunity Zone |
Yes
|
| Zoning | R3 - R-3 zoning in Jackson County, FL allows mixed residential uses—single-family to multifamily—up to 16 units/acre, with certain conditional uses. | ||
| Price | $4,999,000 |
| Price Per Unit | $113,614 |
| Sale Type | Investment |
| Cap Rate | 7.66% |
| Gross Rent Multiplier | 9.48 |
| No. Units | 44 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Garden |
| Building Class | B |
| Lot Size | 4.43 AC |
| Building Size | 51,814 SF |
| Average Occupancy | 100% |
| No. Stories | 2 |
| Year Built | 2000 |
| Opportunity Zone |
Yes |
| Zoning | R3 - R-3 zoning in Jackson County, FL allows mixed residential uses—single-family to multifamily—up to 16 units/acre, with certain conditional uses. |
Amenities
Unit Amenities
- Dishwasher
- Washer/Dryer Hookup
- Ceiling Fans
- Kitchen
- Refrigerator
- Oven
- Range
- Tub/Shower
- Carpet
- Yard
- Freezer
- Window Coverings
Site Amenities
- 24 Hour Access
- Controlled Access
- Tenant Controlled HVAC
- Walk-Up
- Smoke Detector
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| 2+1 | 4 | $1,095 | 806 |
| 2+1.5 | 24 | $1,195 | 1,056 |
| 3+1.5 | 16 | $1,295 | 1,056 |
Property Taxes
| Parcel Number | 34-5N-10-0437-0000-0080 | Improvements Assessment | $2,585,169 |
| Land Assessment | $223,425 | Total Assessment | $2,808,594 |
Property Taxes
Parcel Number
34-5N-10-0437-0000-0080
Land Assessment
$223,425
Improvements Assessment
$2,585,169
Total Assessment
$2,808,594
1 of 38
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
Presented by
The Grove Townhome Apartments | 3034 Jefferson St
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.
Your message has been sent!
Activate your LoopNet account now to track properties, get real-time alerts, save time on future inquiries, and more.

