At a glance
- The loan refinances $345 million of existing debt and returns $199.8 million to the sponsors, while $5.7 million covers landlord obligations and $4.5 million covers closing costs.
- For advisors holding mall CMBS or retail-heavy private funds, the loan is a current benchmark for strong mall assets.
- The center produced $892 million of sales in the 12 months through August.
Simon Property Group and Prime Property Fund are closing on a $555 million CMBS refinancing of Dadeland Mall in suburban Miami-Dade County, Commercial Observer reported, citing Fitch Ratings.
The loan refinances $345 million of existing debt and returns $199.8 million to the sponsors, while $5.7 million covers landlord obligations and $4.5 million covers closing costs. Wells Fargo, Bank of Montreal and J.P. Morgan Chase Bank are originating the 10-year fixed-rate, interest-only mortgage.
For advisors holding mall CMBS or retail-heavy private funds, the loan is a current benchmark for strong mall assets. It equals about 61% of Fitch's valuation and carries a debt yield of about 12% on trailing net operating income. Fitch values the 1.5 million-square-foot mall at $909 million using a 7% capitalization rate. Trailing net operating income was $66.4 million, up from $61.6 million a year earlier. In the broader sector, $8.7 billion of mall CMBS was in special servicing in October, as Private Real Estate Daily previously reported.
The center produced $892 million of sales in the 12 months through August. Apple, Macy's, Saks Fifth Avenue and Zara accounted for $389 million, or about 44% of the total, Commercial Observer reported. The owners have invested $82.5 million in renovations over the past decade, and the four-story center was nearly fully occupied in September.
Simon last year bought the 500,000-square-foot Brickell City Centre mall in Miami for $512 million and this year filed plans to expand its Boca Raton mall by redeveloping a nearby shuttered Sears. The Dadeland financing is expected to close Dec. 3.
Nearly $200M of the loan goes back to the sponsors
Uses of the $555 million Dadeland Mall loan, $M
- Added
- Taken away
- Total
- Existing debt refinanced$345M
- Equity returned to sponsors+$199.8M
- Landlord obligations+$5.7M
- Closing costs+$4.5M
- Total loan$555M
Show as table
| Step | Change | Running total |
|---|---|---|
| Existing debt refinanced | $345M | $345M |
| Equity returned to sponsors | +$199.8M | $544.8M |
| Landlord obligations | +$5.7M | $550.5M |
| Closing costs | +$4.5M | $555M |
| Total loan | $555M |
Reported by the Real estate debt desk from Commercial Observer and Fitch Ratings. Published . Corrections