Assets
Retail · Miami Design District

Miami Design District Portfolio

—, Miami Design District · Built 2018
Partial
Sign in
Current value
$2.00B
▲ 4.2% 1-yr (modeled)
Cap rate
Free account
Value $/SF
$1,667
$1.61B$1.72B$1.82B$1.93B$2.04B201920202021202220232024Modeled trajectory — no observed history
sourcedmodeled0 of 6 sourced

Ownership & debt

Ownership chain & debt stack
Owner of record: Miami Design District Associates (Dacra / L Catterton / Brookfield Properties partnership).
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.
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 — Miami Design District Associates (Dacra / L Catterton / Brookfield Properties partnership): Single source — commercialobserver.com · https://commercialobserver.com/2022/12/craig-robins-dacra-apollo-comras-miami-design-district/

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.