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
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.
Players
Littleton 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
0.39%
Cash-on-Cash
-0.11%
Monthly Payment
$14,164
Annual Debt Svc
$169,964
Annual Cash Flow
$-11,334
DSCR
0.93