David Martin Of Terra Secures $238 Million Loan For Development Site In Bay Harbor Islands
$238,000,000
Building Size
—
Asset Type
Development Site
Closing
Nov 5, 2025
AI
A refinancing loan of $238,000,000 has been secured for a development site located at 1160 Kane Concourse, Bay Harbor Islands, encompassing an area of 1.8 acres. This site is part of a luxury mixed-use development known as THE WELL Bay Harbor Islands, which features 66 condo residences and 102,000 square feet of office space.
Summary of transaction details:
- Property Type: Development Site
- Transaction Amount: $238,000,000
- Lender: Eldridge Real Estate Credit
- Landlord: David Martin - Terra
- Brokers: Keith Kurland & Jordan Cassella - Walker & Dunlop
- Loan Type: Refinance
- Expected Completion: Early 2026
The deal facilitates the next phase of the luxury mixed-use project, underscoring the collaboration between Terra and Eldridge Real Estate Credit, with brokerage services provided by Keith Kurland and Jordan Cassella of Walker & Dunlop, who played a crucial role in this refinancing agreement.
Players
Market Development Site Market Snapshot
Boundary boundary · Development Site · Loan transactions
Loading comparables…
Purchase Price
Annual NOI
Loan Amount
Interest Rate (%)
Loan Term (yrs)
Down Payment (%)
Cap Rate
0.07%
Cash-on-Cash
-0.02%
Monthly Payment
$14,164
Annual Debt Svc
$169,964
Annual Cash Flow
$-11,334
DSCR
0.93