Office · New York
Deutsche Bank Center (office condominium, formerly Time Warner Center, One Columbus Circle)
—, New York
Verified
sourcedmodeled1 of 7 sourced
Ownership & debt
Ownership chain & debt stack
Owner of record: Joint venture of GIC, Abu Dhabi Investment Authority and Related Companies.
4 recorded holders · 2 beneficial owners · chain resolves 2 levels, with each holder's interest percentage and class.
1 debt tranche on file — lender, principal, rate and maturity.
Financials
Financial model
Effective gross income, operating expenses, DSCR, cash-on-cash, mark-to-market and replacement cost — the income side of the underwrite.
Tenants & leasing
Tenant roster & leasing
1 tenant of record, with GLA, floor, lease expiration and base rent — plus occupancy, WALT and the rollover stack.
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.
Provenance footnotes
- Current value: Single source — Wikipedia / Time Warner SEC 8-K · https://en.wikipedia.org/wiki/Deutsche_Bank_Center · observed 2014-01
- $/SF: Estimated — no sourced claim on file.
- GLA: Estimated — no sourced claim on file.
- Ownership — Joint venture of GIC, Abu Dhabi Investment Authority and Related Companies: Single source — therealdeal.com · https://therealdeal.com/new-york/2025/10/20/related-locking-in-1-1b-refi-for-deutsche-bank-center/
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.