CBRE Secures $35.5 Million Loan For 158-Unit Mixed-Use Property In Belleville
78 102 Washington Avenue
$35,500,000
Building Size
—
Asset Type
Mixed-use
Closing
Dec 30, 2025
AI
The Essex, a mixed-use property, comprises 158 units and is located at 78-102 Washington Avenue in Belleville. The property has been financed with a loan amounting to $35,500,000, structured as a seven-year loan with four years of interest-only payments at an interest rate of 4.92%.
Summary of transaction details:
- Property Type: Mixed-use
- Transaction Amount: $35,500,000
- Loan Terms: 7 year loan with 4 years interest only
- Address: 78-102 Washington Avenue
- Market: Belleville
- Units: 158
- Brokers: Judah Hammer, Jeff Feldman & Jack Hayes - CBRE
Judah Hammer, Jeff Feldman, and Jack Hayes from CBRE arranged the permanent financing through the Freddie Mac Lease-Up Program, providing the borrower with additional leverage options upon stabilization of the property.
Players
Belleville 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
0.45%
Cash-on-Cash
-0.13%
Monthly Payment
$14,164
Annual Debt Svc
$169,964
Annual Cash Flow
$-11,334
DSCR
0.93