XML 93 R59.htm IDEA: XBRL DOCUMENT v3.22.4
Subsequent Events (Tables)
12 Months Ended
Dec. 31, 2022
Subsequent Event [Line Items]  
Schedule of terms of partnership's MRB and taxable MRB investments The following table summarizes the terms of the Partnership’s MRB and taxable MRB investments:

Property Name

 

Month
Acquired

 

Property Location

 

Units

 

 

Maturity Date

 

Interest Rate

 

Principal Funded

 

Windsor Shores Apartments - MRB

 

January

 

Columbia, SC

 

 

176

 

 

2/1/2030

 

6.50%

 

$

21,545,000

 

Windsor Shores Apartments - taxable MRB

 

January

 

Columbia, SC

 

 

176

 

 

2/1/2030

 

6.50%

 

 

805,000

 

The Ivy Apartments - MRB

 

January

 

Greenville, SC

 

 

212

 

 

2/1/2030

 

6.50%

 

 

30,500,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

52,850,000

 

Summary of Securitized Assets and Initial Terms of TOB Trust Financings The following table summarizes the securitized assets and the initial terms of the TOB trust financings:

TOB Trusts Securitization

 

TOB
Trust Financing

 

 

Stated Maturity

 

Interest Rate Type

 

Tax-Exempt Interest on Senior Securities

 

Remarketing Senior Securities Rate

 

Facility Fees

 

Interest Rate

Residency at Empire MRBs

 

$

14,400,000

 

 

January 2026

 

Variable

 

Yes

 

3.38%

 

1.42%

 

4.80%

Windsor Shores Apartments MRB

 

 

17,236,000

 

 

January 2026

 

Variable

 

Yes

 

2.11%

 

1.44%

 

3.55%

SoLa Impact Opportunity Zone Fund loan

 

 

27,300,000

 

 

December 2024

 

Variable

 

No

 

4.57%

 

1.78%

 

6.35%

The Ivy Apartments MRB

 

 

24,400,000

 

 

February 2028

 

Variable

 

Yes

 

3.99%

 

1.44%

 

5.43%

Total TOB Trust Financing

 

$

83,336,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Schedule of MRBs Redeemed

The following MRBs were redeemed at prices that approximated the Partnership's carrying value plus accrued interest during the year ended December 31, 2022:

 

Property Name

 

Month
Redeemed

 

Property Location

 

Units

 

 

Original
Maturity Date

 

Interest Rate

 

 

Principal
Outstanding at Date
of Redemption

 

Ohio Properties - Series A

 

March

 

(1)

 

 

362

 

 

6/1/2050

 

 

7.00

%

 

$

13,544,000

 

Ohio Properties - Series B

 

March

 

(1)

 

 

362

 

 

6/1/2050

 

 

10.00

%

 

 

3,459,840

 

Bridle Ridge

 

May

 

Greer, SC

 

 

152

 

 

1/1/2043

 

 

6.00

%

 

 

7,100,000

 

Cross Creek

 

September

 

Beaufort, SC

 

 

144

 

 

3/1/2049

 

 

6.15

%

 

 

7,666,752

 

Gateway Village

 

October

 

Durham, NC

 

 

64

 

 

4/1/2032

 

 

6.10

%

 

 

2,589,163

 

Lynnhaven Apartments

 

October

 

Durham, NC

 

 

75

 

 

4/1/2032

 

 

6.10

%

 

 

3,435,621

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

37,795,376

 

(1)
The Ohio Properties consist of Crescent Village, located in Cincinnati, Ohio, Willow Bend, located in Columbus (Hilliard), Ohio and Postwoods, located in Reynoldsburg, Ohio.

The following MRBs were redeemed at prices that approximated the Partnership’s carrying value plus accrued interest, except as noted below, during the year ended December 31, 2021:

 

Property Name

 

Month
Redeemed

 

Property Location

 

Units

 

 

Original
Maturity Date

 

Interest Rate

 

 

Principal
Outstanding at Date
of Redemption

 

Arby Road Apartments - Series A (1)

 

March

 

Las Vegas, NV

 

 

180

 

 

10/1/2027

 

 

5.35

%

 

$

1,600,000

 

Arby Road Apartments - Series A (1)

 

March

 

Las Vegas, NV

 

 

180

 

 

4/1/2041

 

 

5.50

%

 

 

5,785,000

 

Rosewood Townhomes - Series A

 

July

 

Goose Creek, SC

 

 

100

 

 

7/1/2055

 

 

5.75

%

 

 

9,259,206

 

Rosewood Townhomes - Series B

 

July

 

Goose Creek, SC

 

 

100

 

 

8/1/2055

 

 

12.00

%

 

 

469,781

 

South Pointe Apartments - Series A

 

July

 

Hanahan, SC

 

 

256

 

 

7/1/2055

 

 

5.75

%

 

 

21,551,600

 

South Pointe Apartments - Series B

 

July

 

Hanahan, SC

 

 

256

 

 

8/1/2055

 

 

12.00

%

 

 

1,099,487

 

Woodlynn Village

 

November

 

Maplewood, MN

 

 

59

 

 

11/1/2042

 

 

6.00

%

 

 

4,065,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

43,830,074

 

(1)
Both MRBs are part of the same series but had different interest rates and maturity dates.

In February 2023, the following MRBs were redeemed at prices that approximated the Partnership’s carrying value plus accrued interest:

Property Name

 

Month
Redeemed

 

Property Location

 

Units

 

Original
Maturity Date

 

Interest Rate

 

Principal
Outstanding at Date
of Redemption

 

Greens Property - Series A

 

February 2023

 

Durham, NC

 

168

 

10/1/2047

 

6.50%

 

$

7,579,000

 

Greens Property - Series B

 

February 2023

 

Durham, NC

 

168

 

10/1/2047

 

12.00%

 

$

914,040

 

 

 

 

 

 

 

 

 

 

 

 

 

$

8,493,040

 

Interest Rate Cap Agreements [Member]  
Subsequent Event [Line Items]  
Summary of Partnership's Derivative Instruments

Purchase Date

 

Notional Amount

 

 

Maturity
Date

 

Effective
Capped
Rate
(1)

 

 

Index

 

Variable Debt
Financing
Hedged
(1)

 

Counterparty

 

Fair Value as of
December 31, 2022

 

August 2019

 

 

75,014,903

 

 

Aug 2024

 

 

4.5

%

 

SIFMA

 

M31 TEBS

 

Barclays Bank PLC

 

$

91,627

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

91,627

 

 

(1)
See Notes 15 and 23 for additional details.

 

Purchase Date

 

Notional Amount

 

 

Maturity
Date

 

Effective
Capped
Rate
(1)

 

 

Index

 

Variable Debt
Financing
Hedged
(1)

 

Counterparty

 

Fair Value as of
December 31, 2021

 

August 2019

 

 

76,544,336

 

 

Aug 2024

 

 

4.5

%

 

SIFMA

 

M31 TEBS

 

Barclays Bank PLC

 

$

51,090

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

51,090

 

 

 

(1)
See Notes 15 and 23 for additional details.

In January 2023, the Partnership entered into two additional interest rate swap agreements to mitigate interest rate risk associated with the variable rate TOB trust financings. The following table summarizes the terms of the interest rate swap agreements:

Purchase Date

 

Notional Amount

 

 

Effective Date

 

Termination Date

 

Fixed Rate Paid

 

Variable Rate Index Received

 

Variable Debt
Financing Hedged

 

Counterparty

January 2023

 

$

12,065,200

 

 

1/19/2023

 

1/1/2030

 

3.354%

 

Compounded SOFR

 

TOB Trusts

 

Mizuho Capital Markets

January 2023

 

$

8,027,600

 

 

2/1/2023

 

2/1/2030

 

3.289%

 

Compounded SOFR

 

TOB Trusts

 

Mizuho Capital Markets