XML 71 R56.htm IDEA: XBRL DOCUMENT v3.25.3
Secured Notes Payable, Net - Schedule of Secured Notes Payable (Details)
1 Months Ended 9 Months Ended
Aug. 31, 2025
USD ($)
loan
May 31, 2025
USD ($)
Mar. 31, 2025
USD ($)
Sep. 30, 2025
USD ($)
property
Jul. 31, 2025
USD ($)
Dec. 31, 2024
USD ($)
Debt Instrument [Line Items]            
Principal balance       $ 5,602,462,000   $ 5,521,889,000
Unamortized loan premium/discount, net       1,000,000   2,754,000
Unamortized deferred loan costs, net       (42,665,000)   (26,621,000)
Total Consolidated Debt, net       $ 5,560,797,000   5,498,022,000
Minimum number of separate collateral pools used to secure loans | property       1    
Weighted average annual interest rate       4.32%    
Loan premium accumulated amortization       $ 1,200,000   1,400,000
Accumulated amortization on deferred loan costs       $ 54,200,000   56,900,000
Secured Debt            
Debt Instrument [Line Items]            
Loan agreement SOFR floor       0    
Secured Debt | Term Loan - Fixed - June 1, 2038 Maturity            
Debt Instrument [Line Items]            
Principal amortization period       30 years    
Secured Debt | Term Loan - December 11, 2028 Maturity            
Debt Instrument [Line Items]            
Principal amortization period       25 years    
Periodic payment term       12 months    
Subsidiaries            
Debt Instrument [Line Items]            
Principal balance       $ 3,760,712,000   3,725,139,000
Subsidiaries | Fannie Mae Loan - August 1, 2033 Maturity            
Debt Instrument [Line Items]            
Principal balance $ 380,000,000          
Interest rate       7.84%    
Subsidiaries | Fannie Mae Loan - June 1, 2029 Maturity | Minimum            
Debt Instrument [Line Items]            
Fixed interest rate       6.00%    
Subsidiaries | Fannie Mae Loan - June 1, 2029 Maturity | Maximum            
Debt Instrument [Line Items]            
Interest rate       6.25%    
Subsidiaries | Secured Debt | Revolving Credit Facility            
Debt Instrument [Line Items]            
Interest rate       5.50%    
Revolving credit facility       $ 12,500,000    
Outstanding balance on revolving credit facility       0    
Subsidiaries | Secured Debt | Fannie Mae Loan            
Debt Instrument [Line Items]            
Principal balance       0   102,400,000
Variable interest rate     1.25%      
Debt instrument, face amount     $ 127,200,000      
Repayment of debt     $ 102,400,000      
Subsidiaries | Secured Debt | Term Loan            
Debt Instrument [Line Items]            
Principal balance       0   200,000,000
Subsidiaries | Secured Debt | Fannie Mae Loan One            
Debt Instrument [Line Items]            
Principal balance       0   550,000,000
Subsidiaries | Secured Debt | Fannie Mae Loan Two            
Debt Instrument [Line Items]            
Principal balance       0   255,000,000
Subsidiaries | Secured Debt | Fannie Mae Loan Three            
Debt Instrument [Line Items]            
Principal balance       $ 0   125,000,000
Subsidiaries | Secured Debt | Term Loan - Aug 15, 2026 Maturity            
Debt Instrument [Line Items]            
Maturity date       Aug. 15, 2026    
Principal balance       $ 415,000,000   415,000,000
Variable interest rate       1.20%    
Subsidiaries | Secured Debt | Term Loan - Sep 19, 2026 Maturity            
Debt Instrument [Line Items]            
Maturity date       Sep. 19, 2026    
Principal balance       $ 366,000,000   366,000,000
Variable interest rate       1.25%    
Subsidiaries | Secured Debt | Term Loan - Nov 1, 2026 Maturity            
Debt Instrument [Line Items]            
Maturity date       Nov. 01, 2026    
Principal balance       $ 400,000,000   400,000,000
Variable interest rate       1.25%    
Subsidiaries | Secured Debt | Term Loan - May 18, 2028 Maturity            
Debt Instrument [Line Items]            
Maturity date       May 18, 2028    
Principal balance       $ 300,000,000   300,000,000
Variable interest rate       1.51%    
Fixed interest rate       2.21%    
Swap Maturity Date       Jun. 01, 2026    
Subsidiaries | Secured Debt | Term Loan - January 1, 2029 Maturity            
Debt Instrument [Line Items]            
Maturity date       Jan. 01, 2029    
Principal balance       $ 300,000,000   300,000,000
Variable interest rate       1.56%    
Fixed interest rate       2.66%    
Swap Maturity Date       Jan. 01, 2027    
Subsidiaries | Secured Debt | Fannie Mae Loan - April 1, 2030 Maturity            
Debt Instrument [Line Items]            
Maturity date       Apr. 01, 2030    
Principal balance       $ 127,200,000    
Fixed interest rate       4.99%    
Subsidiaries | Secured Debt | Fannie Mae Loan - September 1, 2030 Maturity            
Debt Instrument [Line Items]            
Maturity date       Sep. 01, 2030    
Principal balance $ 941,500,000     $ 941,477,000    
Fixed interest rate       4.80%    
Number of loans | loan 8          
Subsidiaries | Secured Debt | Term Loan - March 3, 2032 Maturity            
Debt Instrument [Line Items]            
Maturity date       Mar. 03, 2032    
Principal balance       $ 335,000,000   335,000,000
Fixed interest rate       4.57%    
Term of loan   2 years   7 years    
Interest rate   7.45%        
Weighted average annual interest rate       5.10%    
Debt instrument, interest rate, effective percentage       4.57%    
Principal payment   $ 70,000,000        
Subsidiaries | Secured Debt | Term Loan - July 29, 2032 Maturity            
Debt Instrument [Line Items]            
Maturity date       Jul. 29, 2032    
Principal balance       $ 200,000,000 $ 200,000,000.0 0
Variable interest rate       2.00%    
Fixed interest rate       5.60%    
Swap Maturity Date       Aug. 01, 2030    
Subsidiaries | Secured Debt | Fannie Mae Loan - August 1, 2033 Maturity            
Debt Instrument [Line Items]            
Maturity date       Aug. 01, 2033    
Principal balance       $ 350,000,000   350,000,000
Variable interest rate       1.37%    
Fixed interest rate       3.65%    
Swap Maturity Date       Jun. 01, 2027    
Subsidiaries | Secured Debt | Term Loan - Fixed - June 1, 2038 Maturity            
Debt Instrument [Line Items]            
Maturity date       Jun. 01, 2038    
Principal balance       $ 26,035,000   26,739,000
Fixed interest rate       4.55%    
Subsidiaries | Secured Debt | New Loans            
Debt Instrument [Line Items]            
Principal balance $ 930,000,000          
Variable interest rate 1.25%          
Number of loans | loan 3          
Subsidiaries | Secured Debt | Term Loan 1 - March 3, 2032 Maturity            
Debt Instrument [Line Items]            
Debt instrument, face amount       $ 200,000,000    
Interest rate       4.50%    
Accrued interest rate       2.825%    
Subsidiaries | Secured Debt | Term Loan 2 - March 3, 2032 Maturity            
Debt Instrument [Line Items]            
Debt instrument, face amount       $ 135,000,000    
Interest rate       6.00%    
Subsidiaries | Secured Debt | Floating Rate Debt            
Debt Instrument [Line Items]            
Principal balance       $ 30,000,000    
Consolidated JV | Secured Debt | Term Loan - May 15, 2027 Maturity            
Debt Instrument [Line Items]            
Maturity date       May 15, 2027    
Principal balance       $ 380,000,000   450,000,000
Variable interest rate       1.45%    
Consolidated JV | Secured Debt | Term Loan - August 19, 2028 Maturity            
Debt Instrument [Line Items]            
Maturity date       Aug. 19, 2028    
Principal balance       $ 625,000,000   625,000,000
Variable interest rate       1.45%    
Consolidated JV | Secured Debt | Term Loan September 14, 2028 Maturity            
Debt Instrument [Line Items]            
Maturity date       Sep. 14, 2028    
Principal balance       $ 115,000,000    
Variable interest rate       1.46%    
Fixed interest rate       2.19%    
Swap Maturity Date       Oct. 01, 2026    
Consolidated JV | Secured Debt | Term Loan - December 11, 2028 Maturity            
Debt Instrument [Line Items]            
Maturity date       Dec. 11, 2028    
Principal balance       $ 325,000,000   325,000,000
Variable interest rate       2.50%    
Fixed interest rate       6.36%    
Swap Maturity Date       Jan. 05, 2028    
Consolidated JV | Secured Debt | Term Loan - April 26, 2029 Maturity            
Debt Instrument [Line Items]            
Maturity date       Apr. 26, 2029    
Principal balance       $ 175,000,000   175,000,000
Variable interest rate       1.25%    
Fixed interest rate       3.90%    
Swap Maturity Date       May 01, 2026    
Consolidated JV | Secured Debt | Term Loan - June 1, 2029 Maturity            
Debt Instrument [Line Items]            
Maturity date       Jun. 01, 2029    
Principal balance       $ 160,000,000   160,000,000
Variable interest rate       1.09%    
Fixed interest rate       3.25%    
Swap Maturity Date       Jul. 01, 2027    
Consolidated JV | Secured Debt | Fannie Mae Loan - June 1, 2029 Maturity            
Debt Instrument [Line Items]            
Maturity date       Jan. 09, 2030    
Principal balance       $ 61,750,000   $ 61,750,000
Fixed interest rate       6.00%