JLL Arranges $413M Construction Loan For One Twenty Brickell Residences In Miami
120 Southwest 8th Street
$425,000,000
$4,250/SF
Building Size
100,000 SF
Asset Type
Mixed-use
Closing
Apr 25, 2025
AI
One Twenty Brickell Residences is a luxury mixed-use development located at 120 Southwest 8th Street in Miami, featuring a 266-unit condo tower and a 537-unit apartment tower. The project is financed with a construction loan amounting to $413,000,000.
Summary of transaction details:
- Property Type: Mixed-use
- Transaction Amount: $413,000,000
- Lender: Joshua Acheatel - Monarch Alternative Capital, David Proctor and Brandon Heim – Ares
- Landlord: Dan Kaplan, Ryan Shear & Andrew Warman - Property Markets Group
- Brokers: Christopher Peck, Brian Gaswirth, Nicco Lupo, Nick Lavin, Jimmy Calvo & Paul Adams - JLL
- Loan Type: Construction
JLL Capital Markets arranged the construction financing for the development, signifying their role in securing the financial backing necessary for this significant project in Miami's real estate market.
Players
Miami Mixed-use Market Snapshot
Boundary boundary · Mixed-use · Loan transactions
Loading comparables…
Purchase Price
Annual NOI
Loan Amount
Interest Rate (%)
Loan Term (yrs)
Down Payment (%)
Cap Rate
0.04%
Cash-on-Cash
-0.01%
Monthly Payment
$14,164
Annual Debt Svc
$169,964
Annual Cash Flow
$-11,334
DSCR
0.93