Updated Jul 7, 2025
KeyBank CDLI Provides $33.7M Loan For Affordable Housing Development By The NRP Group In Cleveland
10526 Churchill Avenue
$33,700,000
Units
70
Asset Type
Development Site
Closing
Jul 2, 2025
About this deal
AI
The asset involved in the transaction is a development site located at 10526 Churchill Avenue in Cleveland, OH. The property is part of Churchill Gateway II, which is a 70-unit affordable housing project. The loan amount for this construction project is $33,700,000.
Summary of transaction details:
- Property Type: Development Site
- Transaction Amount: $33,700,000
- Lender: KeyBank CDLI
- Landlord: The NRP Group
- Loan Type: Construction
- Equity: $16.1M in LIHTC
- Freddie Mac Loan: $5.6M
- Ohio Housing Finance Agency Assistance: $1.7M
- Income Target: Residents earning 30–60% of AMI
KeyBank CDLI provided financing for this project alongside The NRP Group, which is the developer handling the construction of the affordable housing units. The distinct funding sources include a combination of traditional loans and tax credit equity specifically designated for affordable housing projects.
On the Map
$33,700,000
Development Site
View full map
Players
Cleveland Development Site Market Snapshot
Boundary boundary · Development Site · Loan transactions
Loading comparables…
Deal FAQ
Purchase Price
Annual NOI
Loan Amount
Interest Rate (%)
Loan Term (yrs)
Down Payment (%)
Cap Rate
0.47%
Cash-on-Cash
-0.13%
Monthly Payment
$14,164
Annual Debt Svc
$169,964
Annual Cash Flow
$-11,334
DSCR
0.93