XML 49 R41.htm IDEA: XBRL DOCUMENT v3.25.3
Property Loans (Tables)
9 Months Ended
Sep. 30, 2025
Property Loans Net Of Loan Loss Allowance [Abstract]  
Summary of Partnership's Property Loans, Net of Allowances for Credit Losses

The following tables summarize the Partnership’s property loans, net of asset-specific allowances for credit losses, as of September 30, 2025 and December 31, 2024:

 

 

 

September 30, 2025

 

 

 

 

 

 

 

 

Outstanding
Balance

 

 

Asset-Specific Allowance for Credit Losses

 

 

Property Loan Principal,
net of allowance

 

 

Maturity Date

 

Interest Rate

 

Mezzanine Financing (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SoLa Impact Opportunity Zone Fund

 

$

38,824,000

 

 

$

-

 

 

$

38,824,000

 

 

12/30/2025

 

9.00%

 

The Centurion Foundation

 

 

7,250,000

 

 

 

-

 

 

 

7,250,000

 

 

6/15/2039

 

10.50%

 

Subtotal

 

 

46,074,000

 

 

 

-

 

 

 

46,074,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other

 

 

 

 

 

 

 

 

 

 

 

 

The 50/50 (a former MF Property)

 

$

7,109,611

 

 

$

-

 

 

$

7,109,611

 

 

3/11/2048

 

9.00%

 

Live 929 Apartments

 

 

495,000

 

 

 

(495,000

)

 

 

-

 

 

7/31/2049

 

8.00%

 

Sandoval Flats (2)

 

 

1,000,000

 

 

 

-

 

 

 

1,000,000

 

 

12/1/2027

 

7.48%

 

Opportunity South Carolina

 

 

1,219,818

 

 

 

(1,219,818

)

 

 

-

 

 

2/1/2030

 

10.00%

 

Subtotal

 

 

9,824,429

 

 

 

(1,714,818

)

 

 

8,109,611

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

55,898,429

 

 

$

(1,714,818

)

 

$

54,183,611

 

 

 

 

 

 

 

(1)
The property loans are held in trust in connection with a TOB trust financing (Note 13).
(2)
The Sandoval Flats property loan was considered to be held-for-sale and reported at fair value, which approximated amortized cost as of September 30, 2025. The Partnership expects to sell the property loan into the Construction Lending JV in the future.

 

 

 

December 31, 2024

 

 

 

 

 

 

 

 

Outstanding
Balance

 

 

Asset-Specific Allowance for Credit Losses

 

 

Property Loan Principal,
net of allowance

 

 

Maturity Date

 

Interest Rate

 

Senior Construction Financing (1)

 

 

 

 

 

 

 

 

 

 

 

 

Sandy Creek Apartments

 

 

7,830,000

 

 

 

-

 

 

 

7,830,000

 

 

9/1/2026

 

8.63% (2)

 

Subtotal

 

 

7,830,000

 

 

 

-

 

 

 

7,830,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mezzanine Financing (3)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SoLa Impact Opportunity Zone Fund

 

$

33,380,000

 

 

$

-

 

 

$

33,380,000

 

 

12/30/2025

 

7.875%

 

The Centurion Foundation

 

$

7,250,000

 

 

$

-

 

 

$

7,250,000

 

 

6/15/2039

 

10.50%

 

Subtotal

 

 

40,630,000

 

 

 

-

 

 

 

40,630,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other

 

 

 

 

 

 

 

 

 

 

 

 

The 50/50 (a former MF Property)

 

$

7,109,611

 

 

$

-

 

 

$

7,109,611

 

 

3/11/2048

 

9.00%

 

Live 929 Apartments

 

 

495,000

 

 

 

(495,000

)

 

 

-

 

 

7/31/2049

 

8.00%

 

Sandoval Flats (4)

 

 

1,000,000

 

 

 

-

 

 

 

1,000,000

 

 

12/1/2027

 

7.48%

 

Subtotal

 

 

8,604,611

 

 

 

(495,000

)

 

 

8,109,611

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

57,064,611

 

 

$

(495,000

)

 

$

56,569,611

 

 

 

 

 

 

 

 

(1)
The property loans are held in trust in connection with TOB trust financings (Note 13). The property loans and associated GILs are on parity and share a first mortgage lien position on all real and personal property associated with the underlying property. Affiliates of the borrowers have guaranteed limited-to-full payment of principal and accrued interest on the property loans. The borrowers may elect to extend the maturity dates by six months upon meeting certain conditions, which may include payment of a non-refundable extension fee.
(2)
The interest rate will convert to a variable rate of Term SOFR + 3.35% on February 1, 2025.
(3)
The property loan is held in trust in connection with a TOB trust financing (Note 13).
(4)
The Sandoval Flats property loan was considered to be held-for-sale and reported at fair value, which approximated amortized cost as of December 31, 2024. The Partnership expects to sell the property loan into the Construction Lending JV in the future.
Schedule of Property Loans Paid Down or Redeemed

The following property loan principal payments were received during the nine months ended September 30, 2025:

Property Name

 

Month
Repaid

 

Principal Proceeds

 

Sandy Creek Apartments

 

January 2025

 

$

7,241,754

 

SoLa Impact Opportunity Zone Fund

 

March 2025

 

 

556,000

 

Sandy Creek Apartments

 

April 2025

 

 

588,246

 

 

 

 

 

$

8,386,000

 

The following property loan principal payments were received during the nine months ended September 30, 2024:

Property Name

 

Month
Redeemed

 

Principal
Proceeds

 

Legacy Commons at Signal Hills

 

February 2024

 

$

32,233,972

 

Osprey Village

 

February 2024

 

 

14,998,296

 

Osprey Village Supplemental

 

February 2024

 

 

4,600,000

 

Willow Place Apartments

 

February 2024

 

 

18,875,606

 

Willow Place Apartments Supplemental

 

February 2024

 

 

1,115,320

 

SoLa Impact Opportunity Zone Fund

 

March 2024

 

 

500,000

 

Avistar (February 2013 portfolio)

 

May 2024

 

 

201,972

 

Avistar (June 2013 portfolio)

 

May 2024

 

 

251,622

 

Magnolia Heights

 

September 2024

 

 

8,118,546

 

 

 

 

 

$

80,895,334