Project Brief · Confidential
🔒
National Newark — Project Brief
Full project brief for Axria's $221M Newark flagship — site details, capital stack, construction timeline, market analysis, and pro forma. Confidential to authorized investors.
Password available from Junaid Ahmed — junaidA@axria.com
Flagship Project · Mixed-Use Value-Add · Seeking Equity
National Newark
Building

Axria's $221M flagship — a 610,190 GSF mixed-use value-add redevelopment at 744 Broad Street, Newark's most iconic address. Fully entitled. Construction commences February 2027.

📍 744 Broad Street, Newark, NJ
📐 610,190 GSF · Fully Entitled
🏗️ Construction: Feb 2027 – Jan 2031
📋 Status: Pre-Development · Flagship Project
Total Project Cost
$221,143,927
Mixed-Use Value-Add · 744 Broad St, Newark, NJ
Equity Required$55,285,982
Debt (Construction Loan)$165,857,945
Equity % of Total25.0%
Stabilized NOI$14,378,234
OpEx Ratio26%
Lease-Up Period12 Months
Exit StrategySale of Stabilized Asset
01
Overview
Project Summary — Axria's Flagship Asset

The National Newark Building at 744 Broad Street is Axria's most transformative project — a 610,190 GSF mixed-use value-add redevelopment in the heart of Newark's Central Business District. 744 Broad Street is one of Newark's most recognizable and historically significant addresses, commanding a prominent position on the city's main commercial spine and offering unparalleled visibility, institutional presence, and scale.

The project involves a comprehensive redevelopment of this landmark property, converting and repositioning the building to capitalize on Newark's continued momentum as a major East Coast urban center. The total project cost of $221.1M represents the largest single project in Axria's history — reflecting the scale, ambition, and transformative potential of this flagship investment.

The project is fully entitled. Construction is scheduled to commence February 2027 with completion in January 2031 — a 47-month construction period appropriate for a mixed-use redevelopment of this complexity and scale. Following a 12-month lease-up, the asset is projected to achieve stabilized NOI of $14,378,234 in Year 10 (2036).

Axria is seeking $55.3M in equity for this development — representing a 25% equity position in the project, with $165.9M in construction financing completing the capital stack. The asset will be sold upon stabilization at institutional grade pricing.

02
Site & Property
Property Details & Location
Property Address744 Broad Street, Newark, NJ
Property TypeMixed-Use Value-Add Redevelopment
Building Size (GSF)610,190 GSF
Entitlement StatusFully Entitled ✓
Current ConditionPre-Development Stage
Project Acquisition Price$50,000,000
Construction StartFebruary 2027
Construction EndJanuary 2031
Construction Period~47 months
Lease-Up Period12 months
Stabilization Target2032–2033
SubmarketNewark CBD / Broad Street Corridor
Newark CBD Strategic Context
Newark is experiencing its most significant urban renaissance in decades. Major employers including Prudential Financial, PSE&G, Amazon, and Audible occupy the CBD, driving sustained office and residential demand. Newark Penn Station — steps from 744 Broad Street — provides direct NJ Transit and Amtrak connections to New York Penn Station (20 min), Philadelphia (60 min), and beyond. The city benefits from massive public infrastructure investment, a growing biotech/innovation sector, and ongoing residential gentrification that is driving premium rents and mixed-use valuations.
03
Capital Stack
Sources & Uses of Capital
Sources of Capital
Equity 25%
Debt 75%
Equity $55.29M
Debt $165.86M
Equity (Seeking)$55,285,982
Debt (Construction Loan)$165,857,945
Total Project Cost$221,143,927
Uses of Capital
Project Acquisition$50,000,000
Closing Costs$500,000
Hard Costs (Construction)$98,852,687
Soft Costs (Arch, Legal, Permits)$30,249,104
Contingency$3,978,821
Capitalized Interest$35,757,958
Construction Loan Fees$1,658,579
Operating Shortfalls$146,777
Total Uses$221,143,927
04
Financials
Pro Forma — 5-Year Stabilization View
Total Project Cost
$221.1M
Largest single project in Axria's history
Stabilized NOI (Year 10)
$14,378,234
Year 10 — 2036
Operating Expense Ratio
26%
Mixed-use OpEx — lower than pure residential
Lease-Up Period
12 Months
Post construction delivery
Pro Forma Line Item Year 6 — 2032 Year 7 — 2033 Year 8 — 2034 Year 9 — 2035 Year 10 — 2036
Effective Gross Revenue$9,104,102$17,672,274$18,202,442$18,748,516$19,310,971
Total Operating Expenses (26%)($3,159,286)($4,564,246)($4,683,807)($4,806,607)($4,932,737)
Net Operating Income$5,944,816$13,108,028$13,518,636$13,941,909$14,378,234
Pro Forma Commentary
Year 6 (2032) represents the first stabilized calendar year following the 47-month construction period and 12-month lease-up. The partial-year EGR of $9.1M reflects phased space delivery — typical for a mixed-use project of this scale. The major inflection occurs in Year 7 (2033) when the asset reaches full occupancy at EGR of $17.7M and NOI of $13.1M. Annual NOI growth of ~3% through Year 10 reflects rent escalation and market appreciation. The lower 26% OpEx ratio (vs. 31% for pure residential) reflects operational efficiencies achievable in mixed-use assets with diverse revenue streams.
05
Timeline
Development Schedule
Current
Pre-Development · Fully Entitled
744 Broad Street is fully entitled. All municipal approvals secured. Development team assembled. Equity raise underway.
Q1 2027
Project Acquisition & Construction Start
Project acquisition at $50,000,000. Closing costs $500,000. Construction loan closing — $165.9M. Groundbreaking February 2027.
Feb 2027 – Jan 2031
Construction Period (~47 months)
Comprehensive mixed-use redevelopment. Hard costs of $98.85M and soft costs of $30.25M reflect the scope and complexity of repositioning 610,190 GSF. Capitalized interest of $35.76M reflects the extended construction timeline.
January 2031
Construction Completion
Phased delivery of mixed-use program. Pre-leased commercial tenants begin fitout. Residential units begin occupancy.
Jan 2031 – Jan 2032
Lease-Up Period (12 months)
12-month absorption period for the mixed-use program. Residential lease-up leads; commercial tenant fitout and occupancy follows through 2032.
2033
Full Stabilization
Asset achieves full stabilization. NOI of $13.1M in Year 7 (2033) growing to $14.4M by Year 10.
2033–2036
Stabilized Operations & Exit
Asset operated at full stabilization. Sale to institutional mixed-use/CBD buyer at prevailing cap rates. Exit valuation expected in the $200–$320M range depending on market conditions.
06
Newark CBD
Market Context & Urban Investment Thesis

Newark's Urban Renaissance

Newark is New Jersey's largest city and is experiencing the most significant private investment cycle in its modern history. Prudential Financial — one of the world's largest financial services companies — is headquartered in the CBD. Amazon, Audible, and major NJ state agencies anchor employment in the market. The city has attracted billions in infrastructure investment including major redevelopment along the Broad/Market Street corridor and McCarter Highway.

Transit Connectivity — Penn Station Hub

Newark Penn Station is steps from 744 Broad Street, serving as a major NJ Transit, Amtrak, and AirTrain hub. Direct rail to New York Penn Station takes approximately 20 minutes — positioning Newark as a genuinely competitive live-work alternative for Manhattan-priced-out professionals. PATH train, NJ Transit bus, and the Newark Light Rail system further enhance connectivity throughout the metro area.

Mixed-Use Investment Thesis

744 Broad Street's mixed-use program positions the asset to capture multiple revenue streams simultaneously — residential income providing stable NOI base, retail/commercial at street level providing vibrancy and premium positioning, and potential institutional/office components serving Newark's growing corporate and government tenant base. This diversification is core to the 26% OpEx ratio and strong NOI stability.

Institutional Exit at Scale

At stabilized NOI of $14.4M (Year 10), the National Newark Building is sized for institutional exit in the $200–320M range at 4.5–7% cap rates. This scale positions the asset for acquisition by REITs, insurance company separate accounts, pension funds, and other institutional buyers who specifically target stabilized, large-format CBD mixed-use assets in gateway markets. The size and quality of the exit market is a significant advantage for equity investors.

Axria's Flagship Investment Opportunity

At $221M, the National Newark Building represents a generational mixed-use development opportunity at one of Newark's most iconic addresses. Equity positions are limited.

⚠ Confidential — Authorized Investors Only · NDA May Be Required
Investment Contact — Priority Inquiries
The National Newark Building is Axria's largest and most transformative project. Due to the scale of this investment ($55.3M equity raise), interested investors should contact Axria's Vice President directly for a comprehensive information package, financial model access, and a dedicated discovery call.

Junaid Ahmed — Vice President, Axria · junaidA@axria.com · +1 281 425 9981
Axria Headquarters — 399 Hoes Lane, Piscataway, NJ 08854 · +1 732 809 8000 · info@axria.com