XML 30 R17.htm IDEA: XBRL DOCUMENT
v3.24.1.u1

MORTGAGE NOTES PAYABLE | 12 Months Ended
--- | ---
Jan. 31, 2024
Debt Disclosure [Abstract] |
MORTGAGE NOTES PAYABLE | 11. MORTGAGE NOTES PAYABLE On January 31, 2023, the Trust had a mortgage note payable outstanding with respect to the Tucson Hotel. The mortgage note payable has a scheduled maturity date in June 2042. Weighted average annual interest rates on mortgage notes payable as of January 31, 2023 was 4.69%. On June 29, 2017, Tucson Oracle entered into a $5.0 million Business Loan Agreement (“Tucson Loan”) as a first mortgage credit facility with KS State Bank to refinance the existing first mortgage credit facility with an approximate payoff balance of $3.045 million which will allow Tucson Hospitality Properties, LLLP to be reimbursed for prior and future hotel improvements. The Tucson Loan has a maturity date of June 19, 2042. The Tucson Loan has an initial interest rate of 4.99% for the first five years and thereafter a variable rate equal to the US Treasury + 2.0% with a floor of 4.99% and no prepayment penalty. This credit facility is guaranteed by InnSuites Hospitality Trust, RRF Limited Partnership, Rare Earth Financial, LLC, James F. Wirth and Gail J. Wirth and the Wirth Family Trust dated July 14, 2016. On March 29, 2022 Tucson Hospitality Properties LLLP, 51% owned by RRF Limited partnership, a subsidiary of InnSuites Hospitality Trust, funded a new loan for $8.4 million to refinance it’s relatively low $ 4.5 million first position debt along with approximately $ 3.8 million in inter-company advances from IHT used to complete the Best Western Product Improvement Plan (“PIP”) refurbishment of the Hotel at an interest rate of 4.99% financed on a 25 year amortization with no prepayment penalty and no balloon. This credit facility is guaranteed by InnSuites Hospitality Trust, RRF Limited Partnership, Rare Earth Financial, LLC, James F. Wirth and Gail J. Wirth, and the Wirth Family Trust dated July 14, 2016. As of January 31, 2024, and January 31, 2023 the mortgage loan balance was approximately $8,046,000, and $8,224,000, respectively, net of financing fees of approximately $97,000 and $93,000, respectively. The mortgage note payable is due in monthly installments of approximately $50,000. On December 2, 2019, Albuquerque Suites Hospitality, LLC entered into a $1.4 million Business Loan Agreement (“Albuquerque Loan”) as a first mortgage credit facility with Republic Bank of Arizona. The Albuquerque Loan has a maturity date of December 2, 2029. The Albuquerque Loan has an initial interest rate of 4.90% for the first five years and thereafter a variable rate equal to the US Treasury + 3.5% with a floor of 4.90% and no prepayment penalty. This credit facility is guaranteed by InnSuites Hospitality Trust. As of January 31, 2024, and January 31, 2023 the mortgage loan balance was approximately $1,204,000, and $1,251,000, respectively, net of financing fees of approximately $11,000 and $12,000, respectively. The mortgage note payable is due in monthly installments of approximately $9,000 per month. The following table summarizes the Trust’s mortgage notes payable, net of debt discounts, as of January 31, 2024: SCHEDULE OF MORTGAGE NOTES PAYABLE
|  | 2024 |  |  | 2023 |
Mortgage note payable, due in monthly installments of $28,493, including interest at 4.69% per year, through June 19, 2042, secured by the Tucson Oracle property with a carrying value of $8.0 million at January 31, 2024. |  | $ | 8,046,104 |  |  | $ | 8,223,648 |
Mortgage note payable, due in monthly installments of $9,218, including interest at 4.90% per year, through December 2, 2029, secured by the Albuquerque property with a carrying value of $1.2 million at January 31, 2024. |  |  | 1,204,481 |  |  |  | 1,251,356 |
Totals: |  | $ | 9,250,585 |  |  | $ | 9,475,004 |
See Note 15 – “Minimum Debt Payments” for scheduled minimum payments on the mortgage notes payable.

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 The entire disclosure for mortgage notes payable. + References No definition available. + Details
Name: | us-gaap_MortgageNotesPayableDisclosureTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration