Property photo 1
Property photo 2
Property photo 3
Property photo 4
Property photo 5
7 Beds
6 Baths
2,988 sqft

$865,000

405 Massalina Drive, Panama City FL, 32401

Price per sqft$289.49
Built in2025
Property size2,988 sqft
Property typeResidential

Overview

Active

Listed Jul 5, 2026

Updated 3 weeks ago

$7100 per month or $85,200 per year in rental income from the carriage house and quadplex/fourplex. Perfect for a DSCR loan where your rental income pays for your mortgage, plus you get a dock and a place to park your boat on deep water. Waterfront masterpiece with deep water access to the Bay and the Gulf of Mexico. This is the most versatile quadplex/fourplex plus carriage house (comes fully furnished) in Panama City. Here is the rental income breakdown: Carriage house = $1750 per month; Apartment 1 (Civil Contractor) = $1450 per month; Apartment 2 (Realtor) = $1450 per month; Apartment 3 (Property Maintenance Man) = $1,000 per month (reduced because he takes care of the lawn and pool - you could charge $1450); Apartment 4 (Josh) = $1450 per month Total income = $7100 per month. New custom landscaping and beautiful decking, shared dock with fish cleaning station. Location is easy to access to newly renovated downtown entertainment with shopping, dining, concerts and ongoing festivities. Direct views of Massalina Bayou offering serene surroundings and a true coastal lifestyle. Prime location near top shopping, dining, entertainment, and local attractions. This unique combination of parcels provides endless possibilities--multigenerational living, a fully income-producing investment, or use the carriage house a primary residence and rent out the fourplex for excellent rental income. With its unmatched flexibility, new construction quality, and breathtaking bayou views, this property checks all the boxes.

$5,755/mo

Est. mortgage payment based on a $865,000 home price.

All estimates are provided by Luxury Presence for informational purposes only. Actual amounts may vary.

Additional information

MLS® ID
1006983

Interior Features

Bedrooms
7
Bathrooms
6
Cooling
Yes
Heating
Yes
Basement
No

Other Property Details

View
Yes
Waterfront
Yes

Also listed on BCMLS

MLS provider logo

Courtesy of Keller Williams Realty SRB, 
Listing Contact: 850-321-0917 

IDX information is provided exclusively for consumers’ personal, non-commercial use, and it may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. All information deemed reliable but not guaranteed and should be independently verified. All properties are subject to prior sale, change or withdrawal. Neither listing broker(s) nor Think Real Estate shall be responsible for any typographical errors, misinformation, misprints and shall be held totally harmless.

©2026 Emerald Coast Association of REALTORS. All rights reserved.

Data last updated 11:11 PM UTC, 8/27/2026

Powered by Luxury Presence