Darren Smith & Timothy Henzy Secure $53.18M Loan For Roseland Gardens Senior Housing Project
3930 Lake Avenue
$53,180,000
Units
148
Asset Type
Development Site
Closing
May 5, 2025
AI
The property involved in this transaction is a development site located at 3930 Lake Avenue in West Palm Beach. The site spans 11 acres and is designated for a senior housing project, specifically the 148-unit Roseland Gardens. A construction loan amounting to $53,180,000 has been secured to finance the development.
Summary of transaction details:
- Property Type: Development Site
- Transaction Amount: $53,180,000
- Address: 3930 Lake Avenue
- Market: West Palm Beach
- Landlord: Darren Smith & Timothy Henzy - Smith & Henzy Affordable Group
- Lender: Florida Housing Finance Corporation, West Palm Beach Housing Authority, TD Bank, Berkadia Commercial Mortgage, Palm Beach County & City of West Palm Beach
Smith & Henzy Affordable Group is spearheading the construction of the Roseland Gardens senior housing project. The financing incorporates contributions from TD Bank and other public sources, alongside a land lease valued at $3.64 million with the West Palm Beach Housing Authority, replacing an older public housing site. Additionally, there are plans for a future phase consisting of 300 additional units.
Players
West Palm Beach 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
0.30%
Cash-on-Cash
-0.09%
Monthly Payment
$14,164
Annual Debt Svc
$169,964
Annual Cash Flow
$-11,334
DSCR
0.93