XML 25 R36.htm IDEA: XBRL DOCUMENT v3.19.3
INVESTMENT IN VAA (Details) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2019
Sep. 30, 2018
Sep. 30, 2019
Sep. 30, 2018
Dec. 31, 2018
Balance Sheet          
Net real estate assets $ 379,990   $ 379,990   $ 381,043
Debt, net (250,725)   (250,725)   $ (286,968)
Results of Operations          
Total property, operating, and maintenance expenses (13,809) $ (28,199) (43,690) $ (82,354)  
Depreciation and Amortization (3,416) (6,873) (9,964) (19,768)  
Net loss 114 $ 205 345 $ 802  
Adjustments to reconcile to income (loss) from VAA          
Loss from VAA     (1,480)    
Victory Abode Apartments, LLC [Member]          
Balance Sheet          
Net real estate assets 1,240,076   1,240,076    
Other assets 53,808   53,808    
Debt, net (816,581)   (816,581)    
Other liabilities (274,604)   (274,604)    
Total equity (202,699)   (202,699)    
Results of Operations          
Total revenue 29,657   85,985    
Total property, operating, and maintenance expenses (13,863)   (42,345)    
Interest expense (15,425)   (45,294)    
Depreciation and Amortization (16,036)   (46,792)    
Total other expense (917)   (1,919)    
Net loss (16,584)   (50,365)    
Adjustments to reconcile to income (loss) from VAA          
Interest expense on mezzanine loan 6,314   18,804    
In-place lease intangibles - amortization expense 9,272   26,037    
Depreciation basis differences 621   2,565    
Net loss $ (377)   $ (2,959)    
Percentage ownership in VAA 50.00%   50.00%    
Loss from VAA $ (189)   $ (1,480)