XML 111 R36.htm IDEA: XBRL DOCUMENT
v3.19.3.a.u2

Investments in Unconsolidated Entities - (Tables) | 12 Months Ended
--- | ---
Dec. 31, 2019
Equity Method Investments and Joint Ventures [Abstract] |
Schedule of Investments in Unconsolidated Entities | December 31, 2019 and 2018, respectively (dollar amounts in thousands):
|  | December 31, 2019 |  | December 31, 2018
Investment Name |  | Ownership Interest |  | Carrying Amount |  | Ownership Interest |  | Carrying Amount
BBA-EP320 II, L.L.C., BBA-Ten10 II, L.L.C., and Lexington on the Green Apartments, L.L.C. (collectively) |  | 45% |  | $ | 10,108 |  |  | 45% |  | $ | 8,948 |
Somerset Deerfield Investor, LLC |  | 45% |  | 17,417 |  |  | 45% |  | 16,266 |
RS SWD Owner, LLC, RS SWD Mitchell Owner, LLC, RS SWD IF Owner, LLC, RS SWD Mullis Owner, LLC, RS SWD JH Mullis Owner, LLC and RS SWD Saltzman Owner, LLC (collectively) |  | 43% |  | 4,878 |  |  | 43% |  | 4,714 |
Audubon Mezzanine Holdings, L.L.C. (Series A) |  | 57% |  | 10,998 |  |  | 57% |  | 10,544 |
EP 320 Growth Fund, L.L.C. (Series A) and Turnbury Park Apartments - BC, L.L.C. (Series A) (collectively) |  | 46% |  | 6,847 |  |  | — |  | — |
Walnut Creek Properties Holdings, L.L.C. |  | 36% |  | 8,288 |  |  | — |  | — |
Towers Property Holdings, LLC |  | 37% |  | 11,278 |  |  | — |  | — |
Mansions Property Holdings, LLC |  | 34% |  | 10,867 |  |  | — |  | — |
Sabina Montgomery Holdings, LLC - Series B and Oakley Shoals Apartments, LLC - Series A (collectively) |  | 43% |  | 4,062 |  |  | — |  | — |
Gen1814, LLC - Series A, Highlands - Mtg. Holdings, LLC - Series A, and Polos at Hudson Investments, LLC - Series A (collectively) |  | 37% |  | 9,396 |  |  | — |  | — |
Axis Apartments Holdings, LLC, Arbor-Stratford Holdings II, LLC - Series B, Highlands - Mtg. Holdings, LLC - Series B, Oakley Shoals Apartments, LLC - Series C, and Woodland Park Apartments II, LLC (collectively) |  | 53% |  | 11,944 |  |  | — |  | — |
Total - Equity Method |  |  |  | $ | 106,083 |  |  |  |  | $ | 40,472 |
Summary combined financial information for the Company’s investments in unconsolidated entities as of December 31, 2019 and 2018, respectively, and for the years ended December 31, 2019, 2018, and 2017, respectively, is shown below (dollar amounts in thousands):
|  | December 31, 2019 |  | December 31, 2018
Balance Sheets: |  |  |  |
Real estate, net |  | $ | 829,935 |  |  | $ | 479,862 |
Distressed and other residential mortgage loans, at fair value |  | 266,739 |  |  | — |
Other assets |  | 126,491 |  |  | 37,679 |
Total assets |  | $ | 1,223,165 |  |  | $ | 517,541 |
Notes payable, net |  | $ | 610,636 |  |  | $ | 381,196 |
Securitized debt |  | 233,765 |  |  | — |
Other liabilities |  | 23,387 |  |  | 10,546 |
Total liabilities |  | 867,788 |  |  | 391,742 |
Members' equity |  | 355,377 |  |  | 125,799 |
Total liabilities and members' equity |  | $ | 1,223,165 |  |  | $ | 517,541 |
|  | For the Years Ended December 31,
|  | 2019 |  | 2018 |  | 2017
Operating Statements: (1) |  |  |  |  |  |
Rental revenues |  | $ | 63,265 |  |  | $ | 37,921 |  |  | $ | 37,196 |
Real estate sales |  | 42,350 |  |  | 49,750 |  |  | 92,900 |
Cost of real estate sales |  | (25,534 | ) |  | (37,452 | ) |  | (55,544 | )
Interest income |  | 9,214 |  |  | — |  |  | — |
Realized and unrealized gains, net |  | 10,452 |  |  | — |  |  | — |
Other income |  | 4,697 |  |  | 1,719 |  |  | 2,906 |
Operating expenses |  | (42,383 | ) |  | (20,599 | ) |  | (21,375 | )
Income before debt service, acquisition costs, and depreciation and amortization |  | 62,061 |  |  | 31,339 |  |  | 56,083 |
Interest expense |  | (28,340 | ) |  | (16,456 | ) |  | (16,704 | )
Acquisition costs |  | — |  |  | (183 | ) |  | (432 | )
Depreciation and amortization |  | (45,548 | ) |  | (15,176 | ) |  | (13,659 | )
Net (loss) income |  | $ | (11,827 | ) |  | $ | (476 | ) |  | $ | 25,288 |
(1) The Company records income (loss) from investments in unconsolidated entities under either the equity method of accounting or the fair value option. Accordingly, the combined net (loss) income shown above is not indicative of the income recognized by the Company from investments in unconsolidated entities. The Company’s investments in unconsolidated entities accounted for under the equity method using the fair value option consist of the following as of December 31, 2019 and 2018, respectively (dollar amounts in thousands):
|  | December 31, 2019 |  | December 31, 2018
Investment Name |  | Ownership Interest |  | Carrying Amount |  | Ownership Interest |  | Carrying Amount
Joint venture equity investments in multi-family properties |  |  |  |  |  |  |  |
The Preserve at Port Royal Venture, LLC |  | 77% |  | $ | 18,310 |  |  | 77% |  | $ | 13,840 |
Evergreens JV Holdings, LLC (1) |  | — |  | — |  |  | 85% |  | 8,200 |
Equity investments in entities that invest in residential properties and loans |  |  |  |  |  |  |  |
Morrocroft Neighborhood Stabilization Fund II, LP |  | 11% |  | 11,796 |  |  | 11% |  | 10,954 |
Headlands Asset Management Fund III (Cayman), LP (Headlands Flagship Opportunity Fund Series I) |  | 49% |  | 53,776 |  |  | — |  | — |
Total - Fair Value Option |  |  |  | $ | 83,882 |  |  |  |  | $ | 32,994 |
(1) The Company’s equity investment was redeemed during the year ended December 31, 2019. years ended December 31, 2019, 2018, and 2017, respectively (dollar amounts in thousands):
|  | For the Years Ended December 31,
Investment Name |  | 2019 |  | 2018 |  | 2017
BBA-EP320 II, L.L.C., BBA-Ten10 II, L.L.C., and Lexington on the Green Apartments, L.L.C. (collectively) |  | $ | 1,167 |  |  | $ | 1,050 |  |  | $ | 996 |
Somerset Deerfield Investor, LLC |  | 1,992 |  |  | 251 |  |  | — |
RS SWD Owner, LLC, RS SWD Mitchell Owner, LLC, RS SWD IF Owner, LLC, RS SWD Mullis Owner, LLC, RS SWD JH Mullis Owner, LLC and RS SWD Saltzman Owner, LLC (collectively) |  | 539 |  |  | 76 |  |  | — |
Audubon Mezzanine Holdings, L.L.C. (Series A) |  | 1,224 |  |  | 59 |  |  | — |
EP 320 Growth Fund, L.L.C. (Series A) and Turnbury Park Apartments - BC, L.L.C. (Series A) (collectively) |  | 741 |  |  | — |  |  | — |
Walnut Creek Properties Holdings, L.L.C. |  | 803 |  |  | — |  |  | — |
Towers Property Holdings, LLC |  | 638 |  |  | — |  |  | — |
Mansions Property Holdings, LLC |  | 615 |  |  | — |  |  | — |
Sabina Montgomery Holdings, LLC - Series B and Oakley Shoals Apartments, LLC - Series A (collectively) |  | 188 |  |  | — |  |  | — |
Gen1814, LLC - Series A, Highlands - Mtg. Holdings, LLC - Series A, and Polos at Hudson Investments, LLC - Series A (collectively) |  | 367 |  |  | — |  |  | — |
Axis Apartments Holdings, LLC, Arbor-Stratford Holdings II, LLC - Series B, Highlands - Mtg. Holdings, LLC - Series B, Oakley Shoals Apartments, LLC - Series C, and Woodland Park Apartments II, LLC (collectively) |  | 267 |  |  | — |  |  | — |
Autumnwood Investments LLC (1) |  | — |  |  | — |  |  | 265 |
200 RHC Hoover, LLC (2) |  | — |  |  | — |  |  | 275 |
(1) | Includes income recognized from redemption of the Company’s investment during the year ended December 31, 2017.
(2) | On March 31, 2017, the Company reconsidered its evaluation of its variable interest in Riverchase Landing and determined that it became the primary beneficiary of Riverchase Landing. Accordingly, on this date, the Company consolidated Riverchase Landing into its consolidated financial statements (see Note 9).

X
- References No definition available. + Details
Name: | us-gaap_EquityMethodInvestmentsAndJointVenturesAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of equity method investments including, but not limited to, name of each investee or group of investments, percentage ownership, difference between recorded amount of an investment and the value of the underlying equity in the net assets, and summarized financial information. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 323 -SubTopic 10 -Section 50 -Paragraph 3 -URI http://asc.fasb.org/extlink&oid=114001798&loc=d3e33918-111571 + Details
Name: | us-gaap_EquityMethodInvestmentsTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration