facebook


Go Pro
+ Submit+ Submit a Deal
Home

/

Deals

/

Colorado

/

Development Site

/

Loan

/

16 West Dry Creek Circle

Updated Mar 4, 2026

Vista Residential Partners Secures $40.4 Million Loan From Nationwide For Highline Vista Project In Littleton
FINANCEDDevelopment Site

Vista Residential Partners Secures $40.4 Million Loan From Nationwide For Highline Vista Project In Littleton

16 West Dry Creek Circle

$40,400,000

Units

172

Asset Type

Development Site

Closing

Mar 4, 2026

About this deal

AI

The asset involved in this transaction is a development site located at 16 West Dry Creek Circle in Littleton, Colorado. This site is designated for the construction of a multifamily project consisting of 172 units. Vista Residential Partners acquired the land for $3.9 million and secured a construction loan of $40.4 million from Nationwide Mutual Insurance Co to finance the development.

Summary of transaction details:

  • Property Type: Development Site
  • Transaction Amount: $40,400,000
  • Address: 16 West Dry Creek Circle
  • Market: Littleton, CO
  • Units: 172
  • Lender: Nationwide Mutual Insurance Co
  • Landlord: Vista Residential Partners
  • Loan Type: Construction
  • Land Acquisition Price: $3,900,000

Key individuals involved in the transaction include Vista Residential Partners, acting as the landlord and developer of the Highline Vista multifamily project, and Nationwide Mutual Insurance Co, which provided the construction financing for the project.

On the Map

Open live map

$40,400,000

Development Site

View full map

Players

Nationwide Mutual Insurance Co
Nationwide Mutual Insurance CoLender

Littleton Development Site Market Snapshot

Boundary boundary · Development Site · Loan transactions

Loading comparables…

Deal FAQ

About $234.9K per unit across 172 units on a published $40.4M (2026).

Browse Littleton development site loans on Traded.

Purchase Price

Annual NOI

Loan Amount

Interest Rate (%)

Loan Term (yrs)

Down Payment (%)

Cap Rate

0.39%

Cash-on-Cash

-0.11%

Monthly Payment

$14,164

Annual Debt Svc

$169,964

Annual Cash Flow

$-11,334

DSCR

0.93

More Deals

Nearby Markets