facebook
TradedTraded
    Home
    Search
    Closings
    Listings
    On Market
    Off Market
    Add a listing
    Vaults
    shh
    Rankings
    News
    Data
    Socials
    More


Messages

Go Pro
+ Submit+ Submit a Deal
Home

/

Deals

/

Tennessee

/

Hotel

/

Loan

/

3031 Century Farms Cir

Lender Christopher Ellis Of Nuveen Capital Provides $25.45M Construction Loan For Antioch Hotel
FINANCEDHotel

Lender Christopher Ellis Of Nuveen Capital Provides $25.45M Construction Loan For Antioch Hotel

3031 Century Farms Cir

$25,450,000

$227/SF

Building Size

112,000 SF

Asset Type

Hotel

Closing

Jul 8, 2025

AI

The asset involved in this transaction is a hotel located at 3031 Century Farms Cir in Antioch, TN. The hotel encompasses a total square footage of 112,000 and features 189 keys. The transaction revolves around a construction loan amounting to $25,450,000.

Summary of transaction details:

  • Property Type: Hotel
  • Transaction Amount: $25,450,000
  • Market: Antioch, TN
  • Lender: Christopher Ellis - Nuveen Capital & Hunter Reed - Mountain Commerce Bank
  • Landlord: Nish Jobalia & Nick Patel - Milap Hotels
  • Broker: Daniel Kowalsky - HKS Real Estate Advisors
  • Loan Type: Construction
  • C-Pace Financing: $9,900,000
  • Senior Construction Debt: $15,550,000

This transaction involved multiple key players. Christopher Ellis represented Nuveen Capital while Hunter Reed represented Mountain Commerce Bank in providing the financing. Nish Jobalia and Nick Patel represented Milap Hotels as landlords, while Daniel Kowalsky acted as the broker from HKS Real Estate Advisors, facilitating the construction financing for the hotel development.

Players

Daniel Kowalsky

HKS Real Estate Advisors

Broker

$119.4M

vol

19 deals

Broker
HKS Real Estate Advisors
HKS Real Estate AdvisorsBrokerage
Mountain Commerce Bank
Mountain Commerce BankLender
Nuveen
NuveenLender

Antioch Hotel Market Snapshot

Boundary boundary · Hotel · Loan transactions

Loading comparables…

Purchase Price

Annual NOI

Loan Amount

Interest Rate (%)

Loan Term (yrs)

Down Payment (%)

Cap Rate

0.62%

Cash-on-Cash

-0.18%

Monthly Payment

$14,164

Annual Debt Svc

$169,964

Annual Cash Flow

$-11,334

DSCR

0.93