XML 34 R22.htm IDEA: XBRL DOCUMENT
v3.25.1

Mortgage Notes Payable, Credit Facility, and Senior Unsecured Notes (Tables) | 3 Months Ended
--- | ---
Mar. 31, 2025
Debt Disclosure [Abstract] |
Schedule of Company's Mortgage Notes Payable and Credit Facility | Our mortgage notes payable, Credit Facility, and our Operating Partnership’s $75.0 million senior unsecured notes (the “2029 Notes”) as of March 31, 2025 and December 31, 2024 are summarized below (dollars in thousands):
|  | Encumbered properties at |  | Carrying Value at |  | Stated Interest Rates at |  | Scheduled Maturity Dates at
|  | March 31, 2025 |  | March 31, 2025 |  | December 31, 2024 |  | March 31, 2025 |  | March 31, 2025
Mortgage and other secured loans: |  |  |  |  |  |  |  |  |  |
Fixed rate mortgage loans |  | 44 |  |  | $ | 261,898 |  |  | $ | 264,243 |  |  | (1) |  | (2)
Variable rate mortgage loans |  | 1 |  |  | 7,201 |  |  | 7,260 |  |  | SOFR + 2.25% | (3) | (2)
Premiums and discounts, net |  | — |  |  | (1) |  |  | (8) |  |  | N/A |  | N/A
Deferred financing costs, mortgage loans, net |  | — |  |  | (1,772) |  |  | (1,916) |  |  | N/A |  | N/A
Total mortgage notes payable, net |  | 45 |  |  | $ | 267,326 |  |  | $ | 269,579 |  |  | (4) |  |
Variable rate revolving credit facility |  | 94 |  | (6) | $ | 51,300 |  |  | $ | 1,900 |  |  | SOFR + 1.35% | (3) | 8/18/2026
Total revolver |  | 94 |  |  | $ | 51,300 |  |  | $ | 1,900 |  |  |  |  |
Variable rate term loan facility A |  | — |  | (6) | $ | 160,000 |  |  | $ | 160,000 |  |  | SOFR + 1.30% | (3) | 8/18/2027
Variable rate term loan facility B |  | — |  | (6) | 40,000 |  |  | 40,000 |  |  | SOFR + 1.30% | (3) | 2/11/2026
Variable rate term loan facility C |  | — |  | (6) | 150,000 |  |  | 150,000 |  |  | SOFR + 1.30% | (3) | 2/18/2028
Deferred financing costs, term loan facility |  | — |  |  | (1,879) |  |  | (2,052) |  |  | N/A |  | N/A
Total term loan, net |  | N/A |  | $ | 348,121 |  |  | $ | 347,948 |  |  |  |  |
Senior unsecured notes |  | — |  |  | $ | 75,000 |  |  | $ | 75,000 |  |  | 6.47% |  | 12/18/2029
Deferred financing costs, senior unsecured notes |  | — |  |  | (1,001) |  |  | (1,042) |  |  | N/A |  | N/A
Total senior unsecured notes, net |  | N/A |  | $ | 73,999 |  |  | $ | 73,958 |  |  |  |  |
Total mortgage notes payable, credit facility, and senior unsecured notes |  | 139 |  |  | $ | 740,746 |  |  | $ | 693,385 |  |  | (5) |  |
(1)As of March 31, 2025, interest rates on our fixed rate mortgage notes payable varied from 2.80% to 6.63%. (2)As of March 31, 2025, we had 40 mortgage notes payable with maturity dates ranging from September 30, 2025 through August 1, 2037. (3)As of March 31, 2025, the Secured Overnight Financing Rate (“SOFR”) was approximately 4.41%. (4)The weighted average interest rate on the mortgage notes outstanding as of March 31, 2025 was approximately 4.29%. (5)The weighted average interest rate on all debt outstanding as of March 31, 2025 was approximately 5.28%. (6)The amount we may draw under our Credit Facility is based on a percentage of the fair value of a combined pool of 94 unencumbered properties as of March 31, 2025. N/A - Not Applicable
Schedule of Principal Payments of Mortgage Notes Payable | Scheduled principal payments of mortgage notes payable for the nine months ending December 31, 2025, and each of the five succeeding fiscal years and thereafter are as follows (dollars in thousands):
Year |  | Scheduled Principal Payments |
Nine Months Ending December 31, 2025 |  | $ | 17,509 |  |
2026 |  | 35,367 |  |
2027 |  | 95,402 |  |
2028 |  | 37,433 |  |
2029 |  | 34,867 |  |
2030 |  | 33,528 |  |
Thereafter |  | 14,993 |  |
Total |  | $ | 269,099 |  | (1)
(1)This figure does not include $(0.001) million of premiums and (discounts), net, and $1.8 million of deferred financing costs, which are reflected in mortgage notes payable, net on the condensed consolidated balance sheets.
Schedule of Interest Rate Caps and Swaps | The following table summarizes the interest rate caps at March 31, 2025 and December 31, 2024 (dollars in thousands):
|  | March 31, 2025 |  | December 31, 2024
Aggregate Cost |  | Aggregate Notional Amount |  | Aggregate Fair Value |  | Aggregate Notional Amount |  | Aggregate Fair Value
$ | — |  | (1) | $ | — |  |  | $ | — |  |  | $ | 60,000 |  |  | $ | — |
(1)We entered into an interest rate cap agreement on variable rate debt with a SOFR cap of 5.50%. This cap matured in March 2025. The following table summarizes our interest rate swaps at March 31, 2025 and December 31, 2024 (dollars in thousands):
March 31, 2025 |  | December 31, 2024
Aggregate Notional Amount |  | Aggregate Fair Value Asset |  | Aggregate Fair Value Liability |  | Aggregate Notional Amount |  | Aggregate Fair Value Asset |  | Aggregate Fair Value Liability
$ | 360,177 |  |  | $ | 5,218 |  |  | $ | (289) |  |  | $ | 360,484 |  |  | $ | 8,965 |  |  | $ | (19) |
Schedule of Impact of Derivative Instruments and Information Regarding Derivative Instruments | The following table presents the impact of our derivative instruments in the condensed consolidated financial statements (dollars in thousands):
|  | Amount of (loss) gain, net, recognized in Comprehensive Income
|  | Three Months Ended March 31, |  |
|  | 2025 |  | 2024 |  |  |  |
Derivatives in cash flow hedging relationships |  |  |  |  |  |  |  |
Interest rate caps |  | $ | — |  |  | $ | (498) |  |  |  |  |
Interest rate swaps |  | (4,016) |  |  | 5,915 |  |  |  |  |
Total |  | $ | (4,016) |  |  | $ | 5,417 |  |  |  |  |
The following table presents the reclassifications of our derivative instruments out of accumulated other comprehensive income into interest expense in the condensed consolidated financial statements (dollars in thousands):
|  | Amount reclassified out of Accumulated Other Comprehensive Income
|  | Three Months Ended March 31, |  |
|  | 2025 |  | 2024 |  |  |  |
Interest rate caps |  | $ | 15 |  |  | $ | 106 |  |  |  |  |
Total |  | $ | 15 |  |  | $ | 106 |  |  |  |  |
The following table sets forth certain information regarding our derivative instruments (dollars in thousands):
|  |  |  | Asset (Liability) Derivatives Fair Value at
Derivatives Designated as Hedging Instruments |  | Balance Sheet Location |  | March 31, 2025 |  | December 31, 2024
Interest rate caps |  | Other assets |  | $ | — |  |  | $ | — |
Interest rate swaps |  | Other assets |  | 5,218 |  |  | 8,965 |
Interest rate swaps |  | Other liabilities |  | (289) |  |  | (19) |
Total derivative liabilities, net |  |  |  | $ | 4,929 |  |  | $ | 8,946 |

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

X
- Definition Tabular disclosure of long-debt instruments or arrangements, including identification, terms, features, collateral requirements and other information necessary to a fair presentation. These are debt arrangements that originally required repayment more than twelve months after issuance or greater than the normal operating cycle of the entity, if longer. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(22)) -SubTopic 10 -Topic 210 -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1 Reference 2: http://www.xbrl.org/2003/role/exampleRef -Topic 470 -SubTopic 20 -Name Accounting Standards Codification -Section 55 -Paragraph 69B -Publisher FASB -URI https://asc.fasb.org/1943274/2147481568/470-20-55-69B Reference 3: http://www.xbrl.org/2003/role/exampleRef -Topic 470 -SubTopic 20 -Name Accounting Standards Codification -Section 55 -Paragraph 69E -Publisher FASB -URI https://asc.fasb.org/1943274/2147481568/470-20-55-69E Reference 4: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 235 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 3 -Subparagraph (SX 210.12-04(a)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480678/235-10-S99-3 Reference 5: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 835 -SubTopic 30 -Name Accounting Standards Codification -Section 45 -Paragraph 2 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482925/835-30-45-2 Reference 6: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 505 -SubTopic 10 -Section 50 -Paragraph 3 -Publisher FASB -URI https://asc.fasb.org/1943274/2147481112/505-10-50-3 Reference 7: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 942 -SubTopic 470 -Section 50 -Paragraph 3 -Publisher FASB -URI https://asc.fasb.org/1943274/2147477734/942-470-50-3 Reference 8: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 505 -SubTopic 10 -Section 50 -Paragraph 8 -Publisher FASB -URI https://asc.fasb.org/1943274/2147481112/505-10-50-8 Reference 9: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 505 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 6 -Publisher FASB -URI https://asc.fasb.org/1943274/2147481112/505-10-50-6 Reference 10: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 505 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 7 -Publisher FASB -URI https://asc.fasb.org/1943274/2147481112/505-10-50-7 + Details
Name: | us-gaap_ScheduleOfDebtInstrumentsTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of pertinent information about a derivative or group of derivatives on a disaggregated basis, such as for individual instruments, or small groups of similar instruments. May include a combination of the type of instrument, risks being hedged, notional amount, hedge designation, related hedged item, inception date, maturity date, or other relevant item. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Section 50 -Paragraph 2 -SubTopic 10 -Topic 815 -Publisher FASB -URI https://asc.fasb.org/1943274/2147480434/815-10-50-2 Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 815 -SubTopic 10 -Section 50 -Paragraph 1A -Publisher FASB -URI https://asc.fasb.org/1943274/2147480434/815-10-50-1A Reference 3: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 815 -SubTopic 10 -Section 50 -Paragraph 1B -Publisher FASB -URI https://asc.fasb.org/1943274/2147480434/815-10-50-1B Reference 4: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 815 -SubTopic 10 -Section 50 -Paragraph 8 -Publisher FASB -URI https://asc.fasb.org/1943274/2147480434/815-10-50-8 Reference 5: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 815 -SubTopic 10 -Section 50 -Paragraph 4B -Publisher FASB -URI https://asc.fasb.org/1943274/2147480434/815-10-50-4B Reference 6: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 815 -SubTopic 10 -Section 50 -Paragraph 1 -Publisher FASB -URI https://asc.fasb.org/1943274/2147480434/815-10-50-1 Reference 7: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 815 -SubTopic 10 -Section 50 -Paragraph 4 -Publisher FASB -URI https://asc.fasb.org/1943274/2147480434/815-10-50-4 Reference 8: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 815 -SubTopic 10 -Section 50 -Paragraph 5 -Publisher FASB -URI https://asc.fasb.org/1943274/2147480434/815-10-50-5 Reference 9: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 815 -SubTopic 10 -Section 50 -Paragraph 4C -Publisher FASB -URI https://asc.fasb.org/1943274/2147480434/815-10-50-4C + Details
Name: | us-gaap_ScheduleOfDerivativeInstrumentsTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of interest rate derivatives, including, but not limited to, the fair value of the derivatives, statement of financial position location, and statement of financial performance location of these instruments. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 815 -SubTopic 10 -Section 50 -Paragraph 4C -Publisher FASB -URI https://asc.fasb.org/1943274/2147480434/815-10-50-4C + Details
Name: | us-gaap_ScheduleOfInterestRateDerivativesTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of maturity and sinking fund requirement for long-term debt. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Section 50 -Paragraph 1 -SubTopic 10 -Topic 470 -Publisher FASB -URI https://asc.fasb.org/1943274/2147481544/470-10-50-1 + Details
Name: | us-gaap_ScheduleOfMaturitiesOfLongTermDebtTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration