Crain Development Secures $28.5 Million Construction Loan For Prairie Wolf Villas In Overland Park
West 176th Street
$28,537,622
$112/SF
Building Size
253,974 SF
Asset Type
Development Site
Closing
Jul 9, 2025
AI
The asset involved in the transaction is a development site located on West 176th Street in Overland Park, Kansas. The site spans 253,974 square feet and is part of a phased 160-unit Build-to-Rent (BTR) project known as Prairie Wolf Villas (PWV). The project is included in a larger 70-acre master development that encompasses both commercial space and multifamily apartments.
Summary of transaction details:
- Property Type: Development Site
- Transaction Amount: $28,537,622
- Loan Type: Construction
- Loan Terms: 36-months
- Lender: NASB (North American Savings Bank)
- Landlord: Crain Development
- Brokers: Michael Lohan, Evan Gaines & Luke Burns - Nineteen Blocks
Nineteen Blocks represented Crain Development in this transaction, emphasizing the strategic location of the project directly across from Blue Valley SW, a top-rated school in the Kansas City Metro. The firm is actively seeking to capitalize developers across the nation by providing both equity and debt solutions.
Players
Shawnee Mission Development Site Market Snapshot
Boundary boundary · Development Site · Loan transactions
Loading comparables…
Purchase Price
Annual NOI
Loan Amount
Interest Rate (%)
Loan Term (yrs)
Down Payment (%)
Cap Rate
0.56%
Cash-on-Cash
-0.16%
Monthly Payment
$14,164
Annual Debt Svc
$169,964
Annual Cash Flow
$-11,334
DSCR
0.93