XML 79 R72.htm IDEA: XBRL DOCUMENT v3.24.2.u1
Governmental Issuer Loans - Summary of Partnership's GIL Investments (Details)
6 Months Ended 12 Months Ended
Jun. 30, 2024
USD ($)
Unit
Dec. 31, 2023
USD ($)
Unit
Governmental Issuer Loans [Line Items]    
Amortized Cost $ 213,446,300 $ 221,653,300
Governmental Issuer Loans [Member] | TOB Trust [Member]    
Governmental Issuer Loans [Line Items]    
Units | Unit 1,539 1,627
Amortized Cost $ 214,557,300 $ 222,947,300
Governmental Issuer Loans [Member] | Legacy Commons at Signal Hills [Member] | TOB Trust [Member] | St. Paul, MN [Member]    
Governmental Issuer Loans [Line Items]    
Month Acquired [1] January 2021 January 2021
Units | Unit [1] 247 247
Maturity Date [1] Aug. 01, 2024 [2] Feb. 01, 2024 [3]
Current Interest Rate [1] 8.41% 8.46%
Amortized Cost [1] $ 34,620,000 $ 34,620,000
Governmental Issuer Loans [Member] | Legacy Commons at Signal Hills [Member] | TOB Trust [Member] | SOFR [Member] | St. Paul, MN [Member]    
Governmental Issuer Loans [Line Items]    
Variable rate [1] 3.07% [4] 3.07% [5]
Governmental Issuer Loans [Member] | Willow Place Apartments Supplemental [Member] | TOB Trust [Member] | McDonough, GA [Member]    
Governmental Issuer Loans [Line Items]    
Month Acquired November 2023 November 2023
Maturity Date Oct. 01, 2024 [2] Oct. 01, 2024 [3]
Current Interest Rate 8.78% 8.76%
Amortized Cost $ 1,500,000 $ 1,500,000
Governmental Issuer Loans [Member] | Willow Place Apartments Supplemental [Member] | TOB Trust [Member] | SOFR [Member] | McDonough, GA [Member]    
Governmental Issuer Loans [Line Items]    
Variable rate 3.45% [4] 3.45% [5]
Governmental Issuer Loans [Member] | Hope on Avalon [Member]    
Governmental Issuer Loans [Line Items]    
Maturity Date Feb. 01, 2024  
Governmental Issuer Loans [Member] | Hope on Avalon [Member] | TOB Trust [Member] | Los Angeles, CA [Member]    
Governmental Issuer Loans [Line Items]    
Month Acquired   January 2021
Units | Unit   88
Maturity Date [3]   Feb. 01, 2024
Current Interest Rate   7.62%
Amortized Cost   $ 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]    
Variable rate [5]   3.75%
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 [6]
Units | Unit 383 [1] 383 [6]
Maturity Date Aug. 01, 2024 [1],[2] Aug. 01, 2024 [3],[6]
Current Interest Rate 8.40% [1] 8.38% [6]
Amortized Cost $ 60,000,000 [1] $ 60,000,000 [6]
Governmental Issuer Loans [Member] | Osprey Village [Member] | TOB Trust [Member] | SOFR [Member] | Kissimmee FL [Member]    
Governmental Issuer Loans [Line Items]    
Variable rate 3.07% [1],[4] 3.07% [5],[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 [6]
Units | Unit 182 [1] 182 [6]
Maturity Date Oct. 01, 2024 [1],[2] Oct. 01, 2024 [3],[6]
Current Interest Rate 8.63% [1] 8.61% [6]
Amortized Cost $ 25,000,000 [1] $ 25,000,000 [6]
Governmental Issuer Loans [Member] | Willow Place Apartments [Member] | TOB Trust [Member] | SOFR [Member] | McDonough, GA [Member]    
Governmental Issuer Loans [Line Items]    
Variable rate 3.30% [1],[4] 3.30% [5],[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 [6]
Units | Unit 200 [1] 200 [6]
Maturity Date Oct. 01, 2024 [1],[2] Jul. 01, 2024 [3],[6]
Current Interest Rate 9.18% [1] 9.16% [6]
Amortized Cost $ 20,400,000 [1] $ 20,400,000 [6]
Governmental Issuer Loans [Member] | Magnolia Heights [Member] | TOB Trust [Member] | SOFR [Member] | Covington, GA [Member]    
Governmental Issuer Loans [Line Items]    
Variable rate 3.85% [1],[4] 3.85% [5],[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 [6],[8]
Units | Unit 147 [1],[7] 147 [6],[8]
Maturity Date Apr. 01, 2025 [1],[2],[7] Apr. 01, 2025 [3],[6],[8]
Variable rate 6.78% [1],[4],[7] 6.78% [5],[6],[8]
Current Interest Rate 6.78% [1],[7] 6.78% [6],[8]
Amortized Cost $ 27,846,000 [1],[7] $ 19,846,000 [6],[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 [6],[8]
Units | Unit 82 [1],[7] 82 [6],[8]
Maturity Date Apr. 01, 2025 [1],[2],[7] Apr. 01, 2025 [3],[6],[8]
Variable rate 6.78% [1],[4],[7] 6.78% [5],[6],[8]
Current Interest Rate 6.78% [1],[7] 6.78% [6],[8]
Amortized Cost $ 12,541,300 [1],[7] $ 9,541,300 [6],[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 [6],[8]
Units | Unit 158 [1],[7] 158 [6],[8]
Maturity Date Apr. 01, 2025 [1],[2],[7] Apr. 01, 2025 [3],[6],[8]
Variable rate 6.78% [1],[4],[7] 6.78% [5],[6],[8]
Current Interest Rate 6.78% [1],[7] 6.78% [6],[8]
Amortized Cost $ 20,550,000 [1],[7] $ 16,550,000 [6],[8]
Governmental Issuer Loans [Member] | Sandy Creek Apartments [Member] | TOB Trust [Member] | Bryan, TX [Member]    
Governmental Issuer Loans [Line Items]    
Month Acquired August 2023 [1] August 2023 [6]
Units | Unit 140 [1] 140 [6]
Maturity Date Sep. 01, 2026 [1],[2] Sep. 01, 2026 [3],[6]
Variable rate 7.83% [1],[4],[9] 7.83% [5],[6],[10]
Current Interest Rate 7.83% [1] 7.83% [6]
Amortized Cost $ 12,100,000 [1] $ 12,100,000 [6]
[1] The Freddie Mac servicer that has forward committed to purchase the GIL at maturity is an affiliate of the Partnership (Note 19).
[2] 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.
[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 variable index interest rate components are typically subject to floors that range from 0.25% to 0.50%.
[5] The variable index interest rate components are typically subject to floors that range from 0% to 0.85%.
[6] The Freddie Mac servicer that has forward committed to purchase the GIL at maturity is an affiliate of the Partnership (Note 19).
[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.
[9] The interest rate will convert to a variable rate of Term SOFR + 2.80% on February 1, 2025.
[10] The interest rate will convert to a variable rate of Term SOFR + 2.80% on February 1, 2025.