XML 59 R49.htm IDEA: XBRL DOCUMENT
v3.23.1

Mortgages Payable and Other Secured Financing (Tables) | 3 Months Ended
--- | ---
Mar. 31, 2023
Debt Instrument [Line Items] |
Schedule of Total Debt Financing | The following tables summarize the Partnership’s debt financings, net of deferred financing costs, as of March 31, 2023 and December 31, 2022:
|  | Outstanding Debt Financings as of March 31, 2023, net |  |  | Restricted Cash |  |  | Stated Maturities |  | Interest Rate Type |  | Tax-Exempt Interest on Senior Securities (1) |  | Remarketing Senior Securities Rate (2) |  | Facility Fees |  | Period End Rates |
TEBS Financings |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
M31 TEBS | (3) | $ | 67,656,041 |  |  | $ | 4,999 |  |  | 2024 |  | Variable |  | Yes |  | 4.00% |  | 1.30% |  | 5.30% |
M24 TEBS |  |  | 7,477,070 |  |  |  | 4,000 |  |  | 2027 |  | Fixed |  | Yes |  | N/A |  | N/A |  | 3.05% |
M33 TEBS |  |  | 29,383,793 |  |  |  | 2,606 |  |  | 2030 |  | Fixed |  | Yes |  | N/A |  | N/A |  | 3.24% |
M45 TEBS | (4) |  | 211,391,291 |  |  |  | 5,000 |  |  | 2034 |  | Fixed |  | Yes |  | N/A |  | N/A |  | 3.82% |
Subtotal/Weighed Average Period End Rate |  |  | 315,908,195 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 4.06% |
Secured Notes |  | $ | 102,407,411 |  |  |  | 30,777,281 |  |  | 2025 |  | Variable |  | No |  | N/A |  | N/A |  | 14.00% | (5)
TOB Trust Securitizations |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Mizuho Capital Markets: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Montevista - Series A |  | $ | 5,644,032 |  |  | (6) |  |  | 2023 |  | Variable |  | Yes |  | 4.32% |  | 1.27% |  | 5.59% |
Trust 2020-XF2908 | (7) |  | 27,786,395 |  |  | (6) |  |  | 2023 |  | Variable |  | No |  | 5.07% |  | 0.90% |  | 5.97% |
Hope on Avalon GIL |  |  | 18,702,562 |  |  | (6) |  |  | 2023 |  | Variable |  | Yes |  | 4.32% |  | 1.44% |  | 5.76% |
Hope on Broadway GIL |  |  | 9,675,605 |  |  | (6) |  |  | 2023 |  | Variable |  | Yes |  | 4.32% |  | 1.44% |  | 5.76% |
Ocotillo Springs - Series A |  |  | 9,979,320 |  |  | (6) |  |  | 2023 |  | Variable |  | Yes |  | 4.32% |  | 0.91% |  | 5.23% |
Jackson Manor Apartments |  |  | 5,865,000 |  |  | (6) |  |  | 2023 |  | Variable |  | Yes |  | 4.27% |  | 1.29% |  | 5.56% |
Trust 2021-XF2926 | (8) |  | 74,737,052 |  |  | (6) |  |  | 2024 |  | Variable |  | No |  | 5.07% |  | 0.90% |  | 5.97% |
Trust 2021-XF2939 | (9) |  | 8,179,631 |  |  | (6) |  |  | 2024 |  | Variable |  | No |  | 5.07% |  | 1.17% |  | 6.24% |
Scharbauer Flats GIL |  |  | 36,000,000 |  |  | (6) |  |  | 2024 |  | Variable |  | Yes |  | 4.27% |  | 0.91% |  | 5.18% |
Oasis at Twin Lakes GIL |  |  | 30,600,000 |  |  | (6) |  |  | 2024 |  | Variable |  | Yes |  | 4.32% |  | 0.91% |  | 5.23% |
Centennial Crossing GIL |  |  | 29,772,000 |  |  | (6) |  |  | 2024 |  | Variable |  | Yes |  | 4.32% |  | 0.91% |  | 5.23% |
Residency at the Mayer - Series A |  |  | 24,335,000 |  |  | (6) |  |  | 2024 |  | Variable |  | Yes |  | 4.32% |  | 1.19% |  | 5.51% |
SoLa Impact Opportunity Zone Fund |  |  | 27,144,252 |  |  | (6) |  |  | 2024 |  | Variable |  | Yes |  | 5.07% |  | 1.78% |  | 6.85% |
Montecito at Williams Ranch - Series A |  |  | 6,857,367 |  |  | (6) |  |  | 2025 |  | Variable |  | Yes |  | 4.32% |  | 1.18% |  | 5.50% |
Vineyard Gardens - Series A |  |  | 3,592,923 |  |  | (6) |  |  | 2025 |  | Variable |  | Yes |  | 4.32% |  | 1.17% |  | 5.49% |
The Park at Sondrio - Series 2022A |  |  | 30,363,440 |  |  | (6) |  |  | 2025 |  | Variable |  | Yes |  | 4.27% |  | 1.43% |  | 5.70% |
The Park at Vietti - Series 2022A |  |  | 21,496,394 |  |  | (6) |  |  | 2025 |  | Variable |  | Yes |  | 4.27% |  | 1.43% |  | 5.70% |
Avistar at Copperfield - Series A |  |  | 11,468,978 |  |  | (6) |  |  | 2025 |  | Variable |  | Yes |  | 4.32% |  | 1.67% |  | 5.99% |
Avistar at Wilcrest - Series A |  |  | 4,338,976 |  |  | (6) |  |  | 2025 |  | Variable |  | Yes |  | 4.27% |  | 1.67% |  | 5.94% |
Residency at the Entrepreneur MRBs |  |  | 17,120,000 |  |  | (6) |  |  | 2025 |  | Variable |  | Yes |  | 4.32% |  | 1.45% |  | 5.77% |
Legacy Commons at Signal Hills & Hilltop at Signal Hills GILs |  |  | 53,160,000 |  |  | (6) |  |  | 2025 |  | Variable |  | Yes |  | 4.27% |  | 0.91% |  | 5.18% |
Osprey Village GIL |  |  | 39,275,000 |  |  | (6) |  |  | 2025 |  | Variable |  | Yes |  | 4.27% |  | 1.19% |  | 5.46% |
Residency at Empire MRBs |  |  | 14,178,987 |  |  | (6) |  |  | 2026 |  | Variable |  | Yes |  | 4.27% |  | 1.42% |  | 5.69% |
The Ivy Apartments |  |  | 24,296,594 |  |  | (6) |  |  | 2026 |  | Variable |  | Yes |  | 4.32% |  | 1.44% |  | 5.76% |
Windsor Shores Apartments |  |  | 17,155,163 |  |  | (6) |  |  | 2026 |  | Variable |  | Yes |  | 4.27% |  | 1.44% |  | 5.71% |
Avistar at Wood Hollow - Series A |  |  | 32,987,760 |  |  | (6) |  |  | 2027 |  | Variable |  | Yes |  | 4.27% |  | 1.44% |  | 5.71% |
Live 929 |  |  | 53,092,000 |  |  | (6) |  |  | 2027 |  | Variable |  | Yes |  | 4.27% |  | 1.18% |  | 5.45% |
Barclays Capital Inc.: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Trust 2021-XF2953 | (10) |  | 57,296,689 |  |  |  | - |  |  | 2024 |  | Variable |  | No |  | 4.88% |  | 1.27% |  | 6.15% |
Poppy Grove I GIL |  |  | 7,063,153 |  |  |  | - |  |  | 2024 |  | Variable |  | Yes |  | 4.12% |  | 1.25% |  | 5.37% |
Poppy Grove II GIL |  |  | 3,619,153 |  |  |  | - |  |  | 2024 |  | Variable |  | Yes |  | 4.12% |  | 1.25% |  | 5.37% |
Poppy Grove III GIL |  |  | 6,826,153 |  |  |  | - |  |  | 2024 |  | Variable |  | Yes |  | 4.12% |  | 1.25% |  | 5.37% |
Subtotal/Weighed Average Period End Rate |  |  | 712,609,579 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 5.67% |
Term TOB Trust Securitizations |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Morgan Stanley: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Village at Avalon |  | $ | 12,809,987 |  |  |  | - |  |  | 2024 |  | Fixed |  | Yes |  | N/A |  | N/A |  | 1.98% |
Total Debt Financings |  | $ | 1,143,735,172 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
(1) The tax treatment of interest paid to the trust senior trust securities is dependent on the structure of the trust financing. Debt financings designated as “tax-exempt” in the table above are such that the Partnership expects and believes the interest on the senior securities is exempt from federal income taxes, which typically requires a lower remarketing rate to place the senior securities at each weekly reset. (2) The remarketing senior securities rate is the market interest rate determined by the remarketing agent to ensure all senior securities tendered by holder for weekly remarketing are purchased at par. (3) Facility fees have a variable component. (4) The M45 TEBS has an initial interest rate of 3.82% through July 31, 2023. From August 1, 2023 through the stated maturity date, the interest rate is 4.39%. These rates are inclusive of credit enhancement fees payable to Freddie Mac. (5) The Secured Notes have a stated rate of 9.25% plus SOFR which resets monthly. The Partnership has entered into a total return swap transaction with the Secured Notes as the reference security and a notional amount totaling the outstanding principal on the Secured Notes. The total return swap effectively nets down the interest rate on the Secured Notes. Considering the effect of the total return swap, the effective net interest rate of the Secured Notes is 8.75% as of March 31, 2023. See Note 18 for further information on the total return swap. (6) The Partnership has restricted cash totaling approximately $103,000 related to its total net position with Mizuho Capital Markets. (7) The TOB trust is securitized by the Scharbauer Flats Apartments and Centennial Crossings property loans. (8) The TOB trust is securitized by the Legacy Commons at Signal Hills property loan, Hilltop at Signal Hills property loan, Hope on Avalon taxable GIL, and the Oasis at Twin Lakes property loan. (9) The TOB trust is securitized by the Residency at the Mayer taxable MRB, Ocotillo Springs taxable MRB, and Osprey Village property loan. (10) The TOB trust is securitized by the Willow Place GIL and property loan, Lutheran Gardens MRB, Magnolia Heights GIL and property loan, Poppy Grove I taxable GIL, Poppy Grove II taxable GIL and Poppy Grove III taxable GIL.
|  | Outstanding Debt Financings as of December 31, 2022, net |  |  | Restricted Cash |  |  | Stated Maturities |  | Interest Rate Type |  | Tax-Exempt Interest on Senior Securities (1) |  | Remarketing Senior Securities Rate (2) |  | Facility Fees |  | Period End Rates |
TEBS Financings |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
M31 TEBS (3) |  | $ | 75,570,121 |  |  | $ | 4,999 |  |  | 2024 |  | Variable |  | Yes |  | 3.69% |  | 1.55% |  | 5.24% |
M24 TEBS |  |  | 7,489,619 |  |  |  | 204,000 |  |  | 2027 |  | Fixed |  | Yes |  | N/A |  | N/A |  | 3.05% |
M33 TEBS |  |  | 29,549,954 |  |  |  | 2,606 |  |  | 2030 |  | Fixed |  | Yes |  | N/A |  | N/A |  | 3.24% |
M45 TEBS (4) |  |  | 211,914,923 |  |  |  | 5,000 |  |  | 2034 |  | Fixed |  | Yes |  | N/A |  | N/A |  | 3.82% |
Subtotal/Weighed Average Period End Rate |  |  | 324,524,617 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 4.08% |
Secured Notes |  | $ | 102,488,160 |  |  |  | 35,979,743 |  |  | 2025 |  | Variable |  | No |  | N/A |  | N/A |  | 13.05% (5) |
TOB Trust Securitizations |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Mizuho Capital Markets: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Montevista - Series A |  | $ | 5,650,044 |  |  | (6) |  |  | 2023 |  | Variable |  | Yes |  | 3.86% |  | 1.27% |  | 5.13% |
Trust 2020-XF2908 (7) |  |  | 43,472,232 |  |  | (6) |  |  | 2023 |  | Variable |  | No |  | 4.57% |  | 0.89% |  | 5.46% |
Hope on Avalon GIL |  |  | 18,695,484 |  |  | (6) |  |  | 2023 |  | Variable |  | Yes |  | 3.86% |  | 1.44% |  | 5.30% |
Hope on Broadway GIL |  |  | 9,670,809 |  |  | (6) |  |  | 2023 |  | Variable |  | Yes |  | 3.86% |  | 1.44% |  | 5.30% |
Ocotillo Springs - Series A |  |  | 9,978,639 |  |  | (6) |  |  | 2023 |  | Variable |  | Yes |  | 3.86% |  | 0.91% |  | 4.77% |
Jackson Manor Apartments |  |  | 5,859,141 |  |  | (6) |  |  | 2023 |  | Variable |  | Yes |  | 3.88% |  | 1.29% |  | 5.17% |
Trust 2021-XF2926 (8) |  |  | 70,402,736 |  |  | (6) |  |  | 2024 |  | Variable |  | No |  | 4.57% |  | 0.89% |  | 5.46% |
Trust 2021-XF2939 (9) |  |  | 7,341,558 |  |  | (6) |  |  | 2024 |  | Variable |  | No |  | 4.57% |  | 1.16% |  | 5.73% |
Scharbauer Flats GIL |  |  | 36,000,000 |  |  | (6) |  |  | 2024 |  | Variable |  | Yes |  | 3.88% |  | 0.91% |  | 4.79% |
Oasis at Twin Lakes GIL |  |  | 30,600,000 |  |  | (6) |  |  | 2024 |  | Variable |  | Yes |  | 3.88% |  | 0.91% |  | 4.79% |
Centennial Crossing GIL |  |  | 29,772,000 |  |  | (6) |  |  | 2024 |  | Variable |  | Yes |  | 3.88% |  | 0.91% |  | 4.79% |
Residency at the Mayer - Series A |  |  | 21,450,000 |  |  | (6) |  |  | 2024 |  | Variable |  | Yes |  | 3.86% |  | 1.19% |  | 5.05% |
Montecito at Williams Ranch - Series A |  |  | 6,872,074 |  |  | (6) |  |  | 2025 |  | Variable |  | Yes |  | 3.62% |  | 1.17% |  | 4.79% |
Vineyard Gardens - Series A |  |  | 3,592,692 |  |  | (6) |  |  | 2025 |  | Variable |  | Yes |  | 3.67% |  | 1.17% |  | 4.84% |
The Park at Sondrio - Series 2022A |  |  | 30,354,275 |  |  | (6) |  |  | 2025 |  | Variable |  | Yes |  | 3.88% |  | 1.43% |  | 5.31% |
The Park at Vietti - Series 2022A |  |  | 21,489,569 |  |  | (6) |  |  | 2025 |  | Variable |  | Yes |  | 3.88% |  | 1.43% |  | 5.31% |
Avistar at Copperfield - Series A |  |  | 11,501,641 |  |  | (6) |  |  | 2025 |  | Variable |  | Yes |  | 3.80% |  | 1.67% |  | 5.47% |
Avistar at Wilcrest - Series A |  |  | 4,350,640 |  |  | (6) |  |  | 2025 |  | Variable |  | Yes |  | 3.88% |  | 1.67% |  | 5.55% |
Residency at the Entrepreneur MRBs |  |  | 16,513,817 |  |  | (6) |  |  | 2025 |  | Variable |  | No |  | 4.57% |  | 1.18% |  | 5.75% |
Legacy Commons at Signal Hills & Hilltop at Signal Hills GILs |  |  | 53,160,000 |  |  | (6) |  |  | 2025 |  | Variable |  | Yes |  | 3.88% |  | 0.91% |  | 4.79% |
Osprey Village GIL |  |  | 32,905,000 |  |  | (6) |  |  | 2025 |  | Variable |  | Yes |  | 3.88% |  | 1.19% |  | 5.07% |
Avistar at Wood Hollow - Series A |  |  | 33,092,580 |  |  | (6) |  |  | 2027 |  | Variable |  | Yes |  | 3.88% |  | 1.44% |  | 5.32% |
Live 929 |  |  | 53,092,000 |  |  | (6) |  |  | 2027 |  | Variable |  | Yes |  | 3.88% |  | 1.18% |  | 5.06% |
Barclays Capital Inc.: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Trust 2021-XF2953 (10) |  |  | 46,548,777 |  |  |  | - |  |  | 2023 |  | Variable |  | No |  | 4.42% |  | 1.27% |  | 5.69% |
Poppy Grove I GIL |  |  | 6,258,486 |  |  |  | - |  |  | 2023 |  | Variable |  | Yes |  | 3.81% |  | 1.25% |  | 5.06% |
Poppy Grove II GIL |  |  | 3,614,486 |  |  |  | - |  |  | 2023 |  | Variable |  | Yes |  | 3.81% |  | 1.25% |  | 5.06% |
Poppy Grove III GIL |  |  | 6,821,486 |  |  |  | - |  |  | 2023 |  | Variable |  | Yes |  | 3.81% |  | 1.25% |  | 5.06% |
Subtotal/Weighed Average Period End Rate |  |  | 619,060,166 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 5.19% |
Term TOB Trust Securitizations |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Morgan Stanley: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Village at Avalon |  | $ | 12,831,009 |  |  |  | - |  |  | 2024 |  | Fixed |  | Yes |  | N/A |  | N/A |  | 1.98% |
Total Debt Financings |  | $ | 1,058,903,952 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
(1) The tax treatment of interest paid to the trust senior trust securities is dependent on the structure of the trust financing. Debt financings designated as “tax-exempt” in the table above are such that the Partnership expects and believes the interest on the senior securities is exempt from federal income taxes, which typically requires a lower remarketing rate to place the senior securities at each weekly reset. (2) The remarketing senior securities rate is the market interest rate determined by the remarketing agent to ensure all senior securities tendered by holder for weekly remarketing are purchased at par. (3) Facility fees have a variable component. (4) The M45 TEBS has an initial interest rate of 3.82% through July 31, 2023. From August 1, 2023 through the stated maturity date, the interest rate is 4.39%. These rates are inclusive of credit enhancement fees payable to Freddie Mac. (5) The Secured Notes have a stated rate of 9.25% plus SOFR which resets monthly. The Partnership has entered into a total return swap transaction with the Secured Notes as the reference security and a notional amount totaling the outstanding principal on the Secured Notes. The total return swap effectively nets down the interest rate on the Secured Notes. Considering the effect of the total return swap, the effective net interest rate of the Secured Notes is 7.80% as of December 31, 2022. See Note 18 for further information on the total return swap. (6) The Partnership has restricted cash totaling approximately $38,000 related to its total net position with Mizuho Capital Markets. (7) The TOB trust is securitized by the Scharbauer Flats Apartments and Centennial Crossings property loans. (8) The TOB trust is securitized by the Legacy Commons at Signal Hills property loan, Hilltop at Signal Hills property loan, Hope on Avalon taxable GIL, and the Oasis at Twin Lakes property loan. (9) The TOB trust is securitized by the Residency at the Mayer taxable MRB, Ocotillo Springs taxable MRB, and Osprey Village property loan. (10) The TOB trust is securitized by the Willow Place GIL and property loan, Lutheran Gardens MRB, Magnolia Heights GIL and property loan, Poppy Grove I taxable GIL, Poppy Grove II taxable GIL and Poppy Grove III taxable GIL.
Mortgages payable [Member] |
Debt Instrument [Line Items] |
Schedule of Total Debt Financing | The following is a summary of the mortgage payable, net of deferred financing costs, as of March 31, 2023 and December 31, 2022:
Property Mortgage Payables |  | Outstanding Mortgage Payable as of March 31, 2023, net |  |  | Outstanding Mortgage Payable as of December 31, 2022, net |  |  | Year Acquired |  | Stated Maturity |  | Variable / Fixed |  | Period End Rate |
Vantage at San Marcos--Mortgage (1) |  | $ | 1,690,000 |  |  | $ | 1,690,000 |  |  | 2020 |  | November 2023 |  | Variable |  |  | 8.75 | %

X
- Definition Line items represent financial concepts included in a table. These concepts are used to disclose reportable information associated with domain members defined in one or many axes to the table. + References No definition available. + Details
Name: | us-gaap_DebtInstrumentLineItems
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of information pertaining to short-term and long-debt instruments or arrangements, including but not limited to identification of terms, features, collateral requirements and other information necessary to a fair presentation. + References No definition available. + Details
Name: | us-gaap_ScheduleOfDebtTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Details
Name: | us-gaap_LongtermDebtTypeAxis=us-gaap_MortgagesMember
Namespace Prefix: |
Data Type: | na
Balance Type: |
Period Type: |