facebook


Go Pro
+ Submit+ Submit a Deal
Home

/

Deals

/

California

/

Development Site

/

Loan

/

450 The Promenade North

Updated Nov 18, 2025

Payton Mayes Of JPI Secures $88.4 Million Loan From Tokyo Tatemono US & BMO Bank In Long Beach
FINANCEDDevelopment Site

Payton Mayes Of JPI Secures $88.4 Million Loan From Tokyo Tatemono US & BMO Bank In Long Beach

450 The Promenade North

$88,400,000

Units

272

Asset Type

Development Site

Closing

Nov 14, 2025

About this deal

AI

A development site located at 450 The Promenade North in Long Beach is under development with an estimated total loan amount of $88,400,000. The asset comprises a mixed-use building that will include 272 residential units, of which 16 are designated as affordable units, and features 18,841 square feet of commercial space. The project is part of the 14-acre Mosaic redevelopment initiative, which aims to transform the former City Place mall area, with completion anticipated in 2028.

Summary of transaction details:

  • Property Type: Development Site
  • Transaction Amount: $88,400,000
  • Lender: Tokyo Tatemono US & BMO Bank
  • Landlord: Payton Mayes - JPI
  • Project Size: 272 units, 18,841 SF of commercial space
  • Affordable Units: 16
  • Future Development: 900 units and 38,000 SF of commercial space expected

Payton Mayes, representing JPI, has secured the construction financing for this project, which marks the initial phase of a significant redevelopment effort in Long Beach. The collaboration between Tokyo Tatemono US and BMO Bank will support the extensive planning and execution of the project.

On the Map

Open live map

$88,400,000

Development Site

View full map

Players

BMO Harris Bank
BMO Harris BankLender

Payton Mayes

JPI

Landlord

$443.9M

vol

6 deals

Landlord
Bilt advertisement

Long Beach Development Site Market Snapshot

Boundary boundary · Development Site · Loan transactions

Loading comparables…

Deal FAQ

Visit Payton Mayes to view all their deals.

Purchase Price

Annual NOI

Loan Amount

Interest Rate (%)

Loan Term (yrs)

Down Payment (%)

Cap Rate

0.18%

Cash-on-Cash

-0.05%

Monthly Payment

$14,164

Annual Debt Svc

$169,964

Annual Cash Flow

$-11,334

DSCR

0.93

More Deals

Nearby Markets