Updated Sep 2, 2026
Will Murphy Of CEDARst Companies Secures $80 Million Construction Loan For The Samuel In San Diego
2821 Adams Avenue
$80,000,000
Units
197
Asset Type
Development Site
Closing
Aug 31, 2026
About this deal
AI
The asset involved in the transaction is a development site located at 2821 Adams Avenue in San Diego, CA. This site is intended for The Samuel, a planned eight-story project that will consist of 197 Class A apartment units. The construction loan secured amounts to $80 million, and the loan terms include a three-year duration with a floating interest rate.
Summary of transaction details:
- Property Type: Development Site
- Transaction Amount: $80,000,000
- Lender: CrossHarbor Capital Partners
- Landlord: Will Murphy - CEDARst Companies
- Brokers: Zach Kersten, Jack Wood & Ben Choromanski - JLL
- Loan Type: Construction
- Loan Terms: three-year, floating-rate
CedarSt Companies is moving forward with the development in response to the current market dynamics, as evidenced by the 96% multifamily occupancy rate in the North Park submarket and the limited new supply. JLL Capital Markets played a crucial role in arranging the financing for this project, with construction expected to begin in Q3, aiming for completion in late 2028.
Players
Petersburg Development Site Market Snapshot
Boundary boundary · Development Site · Loan transactions
Loading comparables…
Deal FAQ
Browse Petersburg development site loans on Traded.
Purchase Price
Annual NOI
Loan Amount
Interest Rate (%)
Loan Term (yrs)
Down Payment (%)
Cap Rate
0.20%
Cash-on-Cash
-0.06%
Monthly Payment
$14,164
Annual Debt Svc
$169,964
Annual Cash Flow
$-11,334
DSCR
0.93