1114-1120 Thomas Dr
This feature is unavailable at the moment.
We apologize, but the feature you are trying to access is currently unavailable. We are aware of this issue and our team is working hard to resolve the matter.
Please check back in a few minutes. We apologize for the inconvenience.
- LoopNet Team
thank you
Your email has been sent!
1114-1120 Thomas Dr
7,487 SF 100% Leased Retail Building Panama City Beach, FL 32408 $2,200,000 ($294/SF) 4.20% Cap Rate
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 a 2-year lease which ends Sept 2025. 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
Building Size
7,487 SF
Building Class
B
Year Built
2008
Price
$2,200,000
Price Per SF
$294
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 FT on Thomas Dr
Amenities
- Dedicated Turn Lane
- Signalized Intersection
Nearby Major Retailers
PROPERTY TAXES
Parcel Number | 30159-400-114 | Improvements Assessment | $521,348 |
Land Assessment | $189,174 | Total Assessment | $710,522 |
PROPERTY TAXES
Parcel Number
30159-400-114
Land Assessment
$189,174
Improvements Assessment
$521,348
Total Assessment
$710,522
1 of 7
VIDEOS
3D TOUR
PHOTOS
STREET VIEW
STREET
MAP
Presented by
Rainier Properties
1114-1120 Thomas Dr
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.