XML 81 R71.htm IDEA: XBRL DOCUMENT v3.23.1
Governmental Issuer Loans - Summary of Partnership's GIL Investments (Details)
3 Months Ended 12 Months Ended
Mar. 31, 2023
USD ($)
Unit
Dec. 31, 2022
USD ($)
Unit
Governmental Issuer Loans [Line Items]    
Amortized Cost $ 315,527,738 $ 300,230,435
Governmental Issuer Loans [Member] | TOB Trust [Member]    
Governmental Issuer Loans [Line Items]    
Units | Unit 2,419 2,419
Amortized Cost $ 317,607,738 $ 300,230,435
Governmental Issuer Loans [Member] | Scharbauer Flats Apartments [Member] | TOB Trust [Member] | Midland, TX [Member]    
Governmental Issuer Loans [Line Items]    
Month Acquired June 2020 [1] June 2020 [2]
Units | Unit 300 [1] 300 [2]
Maturity Date Jul. 01, 2023 [1],[3] Jul. 01, 2023 [2],[4]
Current Interest Rate 7.07% [1] 6.76% [2]
Amortized Cost $ 40,000,000 [1] $ 40,000,000 [2]
Governmental Issuer Loans [Member] | Scharbauer Flats Apartments [Member] | TOB Trust [Member] | SIFMA [Member] | Midland, TX [Member]    
Governmental Issuer Loans [Line Items]    
Interest Rate 3.10% [1],[5] 3.10% [2],[6]
Governmental Issuer Loans [Member] | Oasis at Twin Lakes [Member] | TOB Trust [Member] | Roseville, MN [Member]    
Governmental Issuer Loans [Line Items]    
Month Acquired July 2020 [1] July 2020 [2]
Units | Unit 228 [1] 228 [2]
Maturity Date Aug. 01, 2023 [1],[3] Aug. 01, 2023 [2],[4]
Current Interest Rate 6.22% [1] 5.91% [2]
Amortized Cost $ 34,000,000 [1] $ 34,000,000 [2]
Governmental Issuer Loans [Member] | Oasis at Twin Lakes [Member] | TOB Trust [Member] | SIFMA [Member] | Roseville, MN [Member]    
Governmental Issuer Loans [Line Items]    
Interest Rate 2.25% [1],[5] 2.25% [2],[6]
Governmental Issuer Loans [Member] | Centennial Crossings [Member] | TOB Trust [Member] | Centennial, CO [Member]    
Governmental Issuer Loans [Line Items]    
Month Acquired August 2020 [1] August 2020 [2]
Units | Unit 209 [1] 209 [2]
Maturity Date Sep. 01, 2023 [1],[3] Sep. 01, 2023 [2],[4]
Current Interest Rate 6.72% [1] 6.41% [2]
Amortized Cost $ 33,080,000 [1] $ 33,080,000 [2]
Governmental Issuer Loans [Member] | Centennial Crossings [Member] | TOB Trust [Member] | SIFMA [Member] | Centennial, CO [Member]    
Governmental Issuer Loans [Line Items]    
Interest Rate 2.75% [1],[5] 2.75% [2],[6]
Governmental Issuer Loans [Member] | Legacy Commons at Signal Hills [Member] | TOB Trust [Member] | St. Paul, MN [Member]    
Governmental Issuer Loans [Line Items]    
Month Acquired January 2021 [1] January 2021 [2]
Units | Unit 247 [1] 247 [2]
Maturity Date Feb. 01, 2024 [1],[3] Feb. 01, 2024 [2],[4]
Current Interest Rate 7.90% [1] 7.37% [2]
Amortized Cost $ 34,620,000 [1] $ 34,620,000 [2]
Governmental Issuer Loans [Member] | Legacy Commons at Signal Hills [Member] | TOB Trust [Member] | SOFR [Member] | St. Paul, MN [Member]    
Governmental Issuer Loans [Line Items]    
Interest Rate 3.07% [1],[5] 3.07% [2],[6]
Governmental Issuer Loans [Member] | Hilltop at Signal Hills [Member] | TOB Trust [Member] | St. Paul, MN [Member]    
Governmental Issuer Loans [Line Items]    
Month Acquired January 2021 [1] January 2021 [2]
Units | Unit 146 [1] 146 [2]
Maturity Date Aug. 01, 2023 [1],[3] Aug. 01, 2023 [2],[4]
Current Interest Rate 7.90% [1] 7.37% [2]
Amortized Cost $ 24,450,000 [1] $ 24,450,000 [2]
Governmental Issuer Loans [Member] | Hilltop at Signal Hills [Member] | TOB Trust [Member] | SOFR [Member] | St. Paul, MN [Member]    
Governmental Issuer Loans [Line Items]    
Interest Rate 3.07% [1],[5] 3.07% [2],[6]
Governmental Issuer Loans [Member] | Hope on Avalon [Member] | TOB Trust [Member] | Los Angeles, CA [Member]    
Governmental Issuer Loans [Line Items]    
Month Acquired January 2021 January 2021
Units | Unit 88 88
Maturity Date Aug. 01, 2023 [3] Aug. 01, 2023 [4]
Current Interest Rate 7.72% 7.41%
Amortized Cost $ 23,390,000 $ 23,390,000
Governmental Issuer Loans [Member] | Hope on Avalon [Member] | TOB Trust [Member] | SIFMA [Member] | Los Angeles, CA [Member]    
Governmental Issuer Loans [Line Items]    
Interest Rate 3.75% [5] 3.75% [6]
Governmental Issuer Loans [Member] | Hope on Broadway [Member] | TOB Trust [Member] | Los Angeles, CA [Member]    
Governmental Issuer Loans [Line Items]    
Month Acquired January 2021 January 2021
Units | Unit 49 49
Maturity Date Aug. 01, 2023 [3] Aug. 01, 2023 [4]
Current Interest Rate 7.72% 7.41%
Amortized Cost $ 13,105,623 $ 12,105,623
Governmental Issuer Loans [Member] | Hope on Broadway [Member] | TOB Trust [Member] | SIFMA [Member] | Los Angeles, CA [Member]    
Governmental Issuer Loans [Line Items]    
Interest Rate 3.75% [5] 3.75% [6]
Governmental Issuer Loans [Member] | Osprey Village [Member] | TOB Trust [Member] | Kissimmee FL [Member]    
Governmental Issuer Loans [Line Items]    
Month Acquired July 2021 [1] July 2021 [2]
Units | Unit 383 [1] 383 [2]
Maturity Date Aug. 01, 2024 [1],[3] Aug. 01, 2024 [2],[4]
Current Interest Rate 7.62% [1] 6.88% [2]
Amortized Cost $ 47,624,815 [1] $ 39,893,040 [2]
Governmental Issuer Loans [Member] | Osprey Village [Member] | TOB Trust [Member] | SOFR [Member] | Kissimmee FL [Member]    
Governmental Issuer Loans [Line Items]    
Interest Rate 3.07% [1],[5] 3.07% [2],[6]
Governmental Issuer Loans [Member] | Willow Place Apartments [Member] | TOB Trust [Member] | McDonough, GA [Member]    
Governmental Issuer Loans [Line Items]    
Month Acquired September 2021 [1] September 2021 [2]
Units | Unit 182 [1] 182 [2]
Maturity Date Oct. 01, 2024 [1],[3] Oct. 01, 2024 [2],[4]
Current Interest Rate 7.85% [1] 7.11% [2]
Amortized Cost $ 25,000,000 [1] $ 17,354,472 [2]
Governmental Issuer Loans [Member] | Willow Place Apartments [Member] | TOB Trust [Member] | SOFR [Member] | McDonough, GA [Member]    
Governmental Issuer Loans [Line Items]    
Interest Rate 3.30% [1],[5] 3.30% [2],[6]
Governmental Issuer Loans [Member] | Magnolia Heights [Member] | TOB Trust [Member] | Covington, GA [Member]    
Governmental Issuer Loans [Line Items]    
Month Acquired June 2022 [1] June 2022 [2]
Units | Unit 200 [1] 200 [2]
Maturity Date Jul. 01, 2024 [1],[3] Jul. 01, 2024 [2],[4]
Current Interest Rate 8.40% [1] 7.66% [2]
Amortized Cost $ 20,400,000 [1] $ 20,400,000 [2]
Governmental Issuer Loans [Member] | Magnolia Heights [Member] | TOB Trust [Member] | SOFR [Member] | Covington, GA [Member]    
Governmental Issuer Loans [Line Items]    
Interest Rate 3.85% [1],[5] 3.85% [2],[6]
Governmental Issuer Loans [Member] | Poppy Grove I [Member] | TOB Trust [Member] | Elk Grove, CA [Member]    
Governmental Issuer Loans [Line Items]    
Month Acquired September 2022 [1],[7] September 2022 [2],[8]
Units | Unit 147 [1],[7] 147 [2],[8]
Maturity Date Apr. 01, 2025 [1],[3],[7] Apr. 01, 2025 [2],[4],[8]
Interest Rate 6.78% [1],[5],[7] 6.78% [2],[6],[8]
Current Interest Rate 6.78% [1],[7] 6.78% [2],[8]
Amortized Cost $ 8,846,000 [1],[7] $ 7,846,000 [2],[8]
Governmental Issuer Loans [Member] | Poppy Grove II [Member] | TOB Trust [Member] | Elk Grove, CA [Member]    
Governmental Issuer Loans [Line Items]    
Month Acquired September 2022 [1],[7] September 2022 [2],[8]
Units | Unit 82 [1],[7] 82 [2],[8]
Maturity Date Apr. 01, 2025 [1],[3],[7] Apr. 01, 2025 [2],[4],[8]
Interest Rate 6.78% [1],[5],[7] 6.78% [2],[6],[8]
Current Interest Rate 6.78% [1],[7] 6.78% [2],[8]
Amortized Cost $ 4,541,300 [1],[7] $ 4,541,300 [2],[8]
Governmental Issuer Loans [Member] | Poppy Grove III [Member] | TOB Trust [Member] | Elk Grove, CA [Member]    
Governmental Issuer Loans [Line Items]    
Month Acquired September 2022 [1],[7] September 2022 [2],[8]
Units | Unit 158 [1],[7] 158 [2],[8]
Maturity Date Apr. 01, 2025 [1],[3],[7] Apr. 01, 2025 [2],[4],[8]
Interest Rate 6.78% [1],[5],[7] 6.78% [2],[6],[8]
Current Interest Rate 6.78% [1],[7] 6.78% [2],[8]
Amortized Cost $ 8,550,000 [1],[7] $ 8,550,000 [2],[8]
[1] The Freddie Mac servicer that has forward committed to purchase the GIL at maturity is an affiliate of the Partnership (Note 22).
[2] The Freddie Mac servicer that has forward committed to purchase the GIL at maturity is an affiliate of the Partnership (Note 22).
[3] 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.
[4] 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.
[5] The variable index interest rate components are typically subject to floors that range from 0% to 0.85%.
[6] The variable index interest rate components are typically subject to floors that range from 0% to 0.85%.
[7] The Partnership has agreed to provide a subordinate GIL after the execution of Freddie Mac’s forward purchase commitment if needed by the property. The potential subordinate GIL amounts are up to $3.8 million, $2.2 million, and $4.2 million for Poppy Grove I, Poppy Grove II, and Poppy Grove III, respectively.
[8] The Partnership has agreed to provide a subordinate GIL after the execution of Freddie Mac’s forward purchase commitment if needed by the property. The potential subordinate GIL amounts are up to $3.8 million, $2.2 million, and $4.2 million for Poppy Grove I, Poppy Grove II, and Poppy Grove III, respectively.