XML 237 R21.htm IDEA: XBRL DOCUMENT v3.20.4
Mortgage Notes Payable and Credit Facility (Tables)
 12 Months Ended
Dec. 31, 2020
Debt Disclosure [Abstract]  
Company's Mortgage Notes Payable and Credit Facility
Our mortgage notes payable and Credit Facility as of December 31, 2020 and December 31, 2019 are summarized below (dollars in thousands):

Encumbered properties atCarrying Value atStated Interest Rates atScheduled Maturity Dates at
December 31, 2020December 31, 2020December 31, 2019December 31, 2020December 31, 2020
Mortgage and other secured loans:
Fixed rate mortgage loans61 $435,029 $412,771 (1)(2)
Variable rate mortgage loans7 24,809 45,151 (3)(2)
Premiums and discounts, net-(182)(239)N/AN/A
Deferred financing costs, mortgage loans, net-(3,479)(3,944)N/AN/A
Total mortgage notes payable, net68 $456,177 $453,739 (4)
Variable rate revolving credit facility50 (6)$53,900 $52,400 
LIBOR + 1.65%
7/2/2023
Deferred financing costs, revolving credit facility-(588)(821)N/AN/A
Total revolver, net50 $53,312 $51,579 
Variable rate term loan facility-$160,000 $122,300 
LIBOR + 1.60%
7/2/2024
Deferred financing costs, term loan facility-(797)(1,024)N/AN/A
Total term loan, netN/A$159,203 $121,276 
Total mortgage notes payable and credit facility118 $668,692 $626,594 (5)
(1)Interest rates on our fixed rate mortgage notes payable vary from 2.80% to 6.63%.
(2)We have 53 mortgage notes payable with maturity dates ranging from 11/1/2021 through 8/1/2037.
(3)Interest rates on our variable rate mortgage notes payable vary from one month LIBOR + 2.35% to one month LIBOR +2.75%. At December 31, 2020, one month LIBOR was approximately 0.14%.
(4)The weighted average interest rate on the mortgage notes outstanding at December 31, 2020, was approximately 4.24%.
(5)The weighted average interest rate on all debt outstanding at December 31, 2020, was approximately 3.45%.
(6)The amount we may draw under our Credit Facility is based on a percentage of the fair value of a combined pool of 50 unencumbered properties as of December 31, 2020.
N/A - Not Applicable
Summary of Long-Term Mortgages
During the year ended December 31, 2020, we repaid seven mortgages collateralized by eight properties, which are summarized below (dollars in thousands):

Aggregate Fixed Rate Debt RepaidWeighted Average Interest Rate on Fixed Rate Debt Repaid
$18,109 5.19 %
Aggregate Variable Rate Debt RepaidWeighted Average Interest Rate on Variable Rate Debt Repaid
$19,284 LIBOR +2.20%

During the year ended December 31, 2020, we issued six mortgages, collateralized by six properties, which are summarized below (dollars in thousands):

Aggregate Fixed Rate Debt Issued Weighted Average Interest Rate on Fixed Rate Debt
$52,578 (1)3.18 %

(1)We issued an aggregate of $18.3 million of fixed rate debt in connection with our three property portfolio acquisition on January 27, 2020, with a maturity date of February 1, 2030 and a rate of 3.625%. We issued $17.5 million of floating rate debt swapped to fixed of 2.8% in connection with our March 9, 2020 property acquisition, with a maturity date of March 9, 2030. We issued $10.3 million of fixed rate debt in connection with our December 18, 2020 property acquisition, with a maturity date of January 1, 2028 and a rate of 3.0%. We issued $6.4 million of floating rate debt swapped to fixed of 3.25% in connection with our December 21, 2020 property acquisition, with a maturity date of December 23, 2030.
Schedule of Principal Payments of Mortgage Notes Payable
Scheduled principal payments of mortgage notes payable for each of the five succeeding fiscal years and thereafter are as follows (dollars in thousands):

YearScheduled Principal Payments
2021$23,056 
2022105,756 
202372,495 
202449,616 
202537,571 
Thereafter171,344 
$459,838 (1)
(1)This figure is does not include $(0.2) million premiums and (discounts), net, and $3.5 million of deferred financing costs, which are reflected in mortgage notes payable on the consolidated balance sheet.
Summary of Interest Rate Cap Agreement The following table summarizes the interest rate caps at December 31, 2020 and 2019 (dollars in thousands):
December 31, 2020December 31, 2019
Aggregate CostAggregate Notional AmountAggregate Fair ValueAggregate Notional AmountAggregate Fair Value
$1,537 (1)$177,060 $9 $166,728 $250 
(1)We have entered into various interest rate cap agreements on new variable rate debt with LIBOR caps ranging from 1.50% to 2.75%.
The following table summarizes our interest rate swaps at December 31, 2020 and 2019 (dollars in thousands):
December 31, 2020December 31, 2019
Aggregate Notional AmountAggregate Fair Value AssetAggregate Fair Value LiabilityAggregate Notional AmountAggregate Fair Value AssetAggregate Fair Value Liability
$68,829 $— $(3,055)$45,777 $— $(1,173)
Schedule of Derivative Instruments The following tables present the impact of our derivative instruments in the consolidated financial statements (dollars in thousands):
Amount of loss recognized in Comprehensive Income
202020192018
Derivatives in cash flow hedging relationships
Interest rate caps$(337)$(749)$77 
Interest rate swaps(1,882)(1,229)(260)
Total$(2,219)$(1,978)$(183)

The following table sets forth certain information regarding our derivative instruments (dollars in thousands):

Asset (Liability) Derivatives Fair Value at
Derivatives Designated as Hedging InstrumentsBalance Sheet LocationDecember 31, 2020December 31, 2019
Interest rate capsOther assets$9 $250 
Interest rate swapsOther liabilities(3,055)(1,173)
Total derivative liabilities, net$(3,046)$(923)