Multifamily · Long Island City
Jackson Park
—, Long Island City
Verified
sourcedmodeled1 of 6 sourced
Ownership & debt
Ownership chain & debt stack
Owner of record: Tishman Speyer.
1 recorded holder · 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.
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 — Commercial Observer (corroborated by The Real Deal and Connect CRE) · https://commercialobserver.com/2019/09/boa-wells-fargo-provide-1b-refi-for-tishmans-jackson-park-development-in-lic/ · observed 2019
- Ownership — Tishman Speyer: Single source — commercialobserver.com · https://commercialobserver.com/2019/09/boa-wells-fargo-provide-1b-refi-for-tishmans-jackson-park-development-in-lic/
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.