Assets
Office · Downtown Manhattan

80 Pine Street

80 Pine Street, Downtown Manhattan · Built 2015 · 40 floors
Partial
Sign in
Current value
$720.0M
▼ 5.3% 1-yr (modeled)
Cap rate
Free account
Value $/SF
$600
$578.9M$617.9M$657.0M$696.1M$735.1M201920202021202220232024Modeled trajectory — no observed history
sourcedmodeled0 of 6 sourced

Ownership & debt

Ownership chain & debt stack
Owner of record: Bushburg.
1 recorded holder · 1 beneficial owner · chain resolves 2 levels, with each holder's interest percentage and class.
1 debt tranche on file — lender, principal, rate and maturity.
Create a free accountSign in

Financials

Financial model
Effective gross income, operating expenses, DSCR, cash-on-cash, mark-to-market and replacement cost — the income side of the underwrite.
Create a free accountSign in

Underwriting

Underwriting
Unlevered and levered IRR, equity multiple, exit math and a live sensitivity grid — built on the NOI, the debt stack and the rent roll above.
Create a free accountSign in

Provenance footnotes

  1. Current value: Estimated — no sourced claim on file.
  2. $/SF: Estimated — no sourced claim on file.
  3. GLA: Estimated — no sourced claim on file.
  4. Ownership — Bushburg: Single source — commercialobserver.com · https://commercialobserver.com/2024/09/bushburg-acquisiton-loan-80-pine-street-rudin/

Modeled figures — LTV, debt yield, DSCR, cash-on-cash, occupancy, WALT, tenant concentration are derived arithmetic, not sourced claims. Not investment advice.

Anchoring begins when the asset enters the live ledger.