Updated Oct 8, 2025
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
About this deal
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.
On the Map
$28,537,622
$112/SF
Development Site
View full map
Players
Shawnee Mission Development Site Market Snapshot
Boundary boundary · Development Site · Loan transactions
Loading comparables…
Deal FAQ
Visit Michael Lohan to view all their deals.
Browse Shawnee Mission development site loans on Traded.
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