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

/

Florida

/

Development Site

/

Loan

/

3930 Lake Avenue

Darren Smith & Timothy Henzy Secure $53.18M Loan For Roseland Gardens Senior Housing Project
FINANCEDDevelopment Site

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:

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

Berkadia
BerkadiaLender

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