XML 37 R22.htm IDEA: XBRL DOCUMENT v3.22.0.1
Mortgage Notes Payable and Credit Facility (Tables)
 12 Months Ended
Dec. 31, 2021
Debt Disclosure [Abstract]  
Company's Mortgage Notes Payable and Credit Facility Our mortgage notes payable and Credit Facility as of December 31, 2021 and December 31, 2020 are summarized below (dollars in thousands):
Encumbered properties atCarrying Value atStated Interest Rates atScheduled Maturity Dates at
December 31, 2021December 31, 2021December 31, 2020December 31, 2021December 31, 2021
Mortgage and other secured loans:
Fixed rate mortgage loans61 $436,530 $435,029 (1)(2)
Variable rate mortgage loans6 16,338 24,809 (3)(2)
Premiums and discounts, net-(130)(182)N/AN/A
Deferred financing costs, mortgage loans, net-(2,794)(3,479)N/AN/A
Total mortgage notes payable, net67 $449,944 $456,177 (4)
Variable rate revolving credit facility60 (6)$33,550 $53,900 
LIBOR + 1.90%
July 2, 2023
Total revolver60 $33,550 $53,900 
Variable rate term loan facility A-160,000 160,000 
LIBOR + 1.85%
July 2, 2024
Variable rate term loan facility B-65,000 — 
LIBOR + 2.00%
February 11, 2026
Deferred financing costs, term loan facility-(968)(797)N/AN/A
Total term loan, netN/A$224,032 $159,203 
Total mortgage notes payable and credit facility127 $707,526 $669,280 (5)
(1)Interest rates on our fixed rate mortgage notes payable vary from 2.80% to 6.63%.
(2)We have 52 mortgage notes payable with maturity dates ranging from April 22, 2022 through August 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, 2021, one month LIBOR was approximately 0.10%.
(4)The weighted average interest rate on the mortgage notes outstanding at December 31, 2021, was approximately 4.18%.
(5)The weighted average interest rate on all debt outstanding at December 31, 2021, was approximately 3.39%.
(6)The amount we may draw under our Credit Facility is based on a percentage of the fair value of a combined pool of 60 unencumbered properties as of December 31, 2021.
N/A - Not Applicable
Summary of Long-Term Mortgages
During the year ended December 31, 2021, we repaid three mortgages collateralized by three properties, which are summarized below (dollars in thousands):

Aggregate Fixed Rate Debt RepaidWeighted Average Interest Rate on Fixed Rate Debt Repaid
$7,669 4.91 %
Variable Rate Debt RepaidInterest Rate on Variable Rate Debt Repaid
$7,500 LIBOR +2.50%

During the year ended December 31, 2021, we issued two mortgages, collateralized by two properties, which are summarized below (dollars in thousands):
Fixed Rate Debt Issued Interest Rate on Fixed Rate Debt
$21,500 (1)3.36 %
(1)On January 22, 2021, we issued $5.5 million of floating rate debt swapped to fixed debt of 3.24% in connection with one property acquisition.
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
2022$105,204 
202372,676 
202445,915 
202538,089 
202643,228 
Thereafter147,756 
$452,868 (1)
(1)This figure is does not include $(0.1) million premiums and (discounts), net, and $2.8 million of deferred financing costs, which are reflected in mortgage notes payable on the consolidated balance sheets.
Summary of Interest Rate Cap Agreement The following table summarizes the interest rate caps at December 31, 2021 and 2020 (dollars in thousands):
December 31, 2021December 31, 2020
Aggregate CostAggregate Notional AmountAggregate Fair ValueAggregate Notional AmountAggregate Fair Value
$1,228 (1)$233,632 $324 $177,060 $9 
(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, 2021 and 2020 (dollars in thousands):
December 31, 2021December 31, 2020
Aggregate Notional AmountAggregate Fair Value AssetAggregate Fair Value LiabilityAggregate Notional AmountAggregate Fair Value AssetAggregate Fair Value Liability
$73,212 $841 $(1,217)$68,829 $— $(3,055)
Schedule of Derivative Instruments
The following tables present the impact of our derivative instruments in the consolidated financial statements (dollars in thousands):

Amount of gain (loss) recognized in Comprehensive Income
202120202019
Derivatives in cash flow hedging relationships
Interest rate caps$174 $(337)$(749)
Interest rate swaps2,680 (1,882)(1,229)
Total$2,854 $(2,219)$(1,978)

The following table presents the reclassifications of our derivative instruments out of accumulated other comprehensive income into interest expense in the consolidated financial statements (dollars in thousands):

Amount reclassified out of Accumulated Other Comprehensive Income
202120202019
Derivatives in cash flow hedging relationships
Interest rate caps$(145)$— $— 
Total$(145)$— $— 

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, 2021December 31, 2020
Interest rate capsOther assets$324 $9 
Interest rate swapsOther assets841 — 
Interest rate swapsOther liabilities(1,217)(3,055)
Total derivative liabilities, net$(52)$(3,046)