XML 44 R34.htm IDEA: XBRL DOCUMENT v3.20.2
INVESTMENT IN VAA (Details) - USD ($)
$ in Thousands
 3 Months Ended 6 Months Ended
Jun. 30, 2020
Jun. 30, 2019
Jun. 30, 2020
Jun. 30, 2019
Dec. 31, 2019
Balance Sheet          
Net real estate assets $ 394,944   $ 394,944   $ 387,790
Other assets 55,846   55,846   49,689
Total equity (240,139)   (240,139)   $ (239,499)
Results of Operations          
Total revenue 11,947 $ 11,840 23,865 $ 23,769  
Depreciation and Amortization (3,418) (3,439) (6,812) (6,548)  
Net loss 16 173 132 231  
Adjustments to reconcile to income (loss) from VAA          
Loss from VAA (735) (236) (1,111) (1,291)  
Victory Abode Apartments, LLC [Member]          
Balance Sheet          
Net real estate assets 1,232,160 1,247,535 1,232,160 1,247,535  
Other assets 57,160 56,474 57,160 56,474  
Debt, net (834,766) (812,010) (834,766) (812,010)  
Other liabilities (270,647) (272,716) (270,647) (272,716)  
Total equity (183,907) (219,283) (183,907) (219,283)  
Results of Operations          
Total revenue 29,725 28,927 59,284 56,328  
Total property, operating, and maintenance expenses (15,541) (14,313) (29,282) (28,482)  
Interest expense (14,193) (14,799) (29,267) (29,869)  
Depreciation and Amortization (7,763) (15,523) (15,420) (30,756)  
Total other expense (95) (327) (1,076) (1,002)  
Net loss (7,867) (16,035) (15,761) (33,781)  
Adjustments to reconcile to income (loss) from VAA          
Interest expense on mezzanine loan 5,264 6,401 11,137    
In-place lease intangibles - amortization expense   8,429      
Depreciation basis differences 1,133 733 2,402    
Net loss $ (1,470) $ (472) $ (2,222) $ (2,582)  
Percentage ownership in VAA 50.00% 50.00% 50.00% 50.00%  
Loss from VAA $ (735) $ (236) $ (1,111) $ (1,291)