facebook
TradedTraded
    Home
    Search
    Closings
    Listings
    On Market
    Off Market
    Add a listing
    Vaults
    shh
    Rankings
    News
    Data
    Socials
    More


Messages

Go Pro
+ Submit+ Submit a Deal
Home

/

Deals

/

California

/

Development Site

/

Loan

/

2821 Adams Avenue

Updated Sep 2, 2026

Will Murphy Of CEDARst Companies Secures $80 Million Construction Loan For The Samuel In San Diego
FINANCEDDevelopment Site

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:

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

Jack Wood

JLL

Broker

$77M

vol

3 deals

Broker
CrossHarbor Capital Partners
CrossHarbor Capital PartnersLender
Will Murphy

Will Murphy

CEDARst Companies

Landlord

$567.5M

vol

10 deals

Landlord

Petersburg Development Site Market Snapshot

Boundary boundary · Development Site · Loan transactions

Loading comparables…

Deal FAQ

Visit Jack Wood to view all their deals.

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

More Deals

Nearby Markets