XML 79 R72.htm IDEA: XBRL DOCUMENT v3.25.2
Governmental Issuer Loans - Summary of Partnership's GIL Investments (Details)
6 Months Ended 12 Months Ended
Jun. 30, 2025
USD ($)
Unit
Dec. 31, 2024
USD ($)
Unit
Feb. 01, 2025
Governmental Issuer Loans [Line Items]      
Amortized Cost $ 121,161,835 $ 225,164,222  
Governmental Issuer Loans [Member] | TOB Trust [Member]      
Governmental Issuer Loans [Line Items]      
Units | Unit 527 1,459  
Amortized Cost $ 121,857,835 $ 226,202,222  
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  
Units | Unit [1]   247  
Maturity Date [1],[2]   Feb. 01, 2025  
Variable rate [1],[3]   3.07%  
Investment, Variable Interest Rate, Type [Extensible Enumeration]   Secured Overnight Financing Rate (SOFR) Overnight Index Swap Rate [Member]  
Current Interest Rate [1]   7.60%  
Amortized Cost [1]   $ 34,620,000  
Governmental Issuer Loans [Member] | Willow Place Apartments Supplemental [Member] | TOB Trust [Member] | McDonough, GA [Member]      
Governmental Issuer Loans [Line Items]      
Month Acquired   November 2023  
Maturity Date [2]   Feb. 01, 2025  
Variable rate [3]   3.45%  
Investment, Variable Interest Rate, Type [Extensible Enumeration]   Secured Overnight Financing Rate (SOFR) Overnight Index Swap Rate [Member]  
Current Interest Rate   8.02%  
Amortized Cost   $ 1,500,000  
Governmental Issuer Loans [Member] | Osprey Village [Member] | TOB Trust [Member] | Kissimmee FL [Member]      
Governmental Issuer Loans [Line Items]      
Month Acquired [1]   July 2021  
Units | Unit [1]   383  
Maturity Date [1],[2]   Feb. 01, 2025  
Variable rate [1],[3]   3.07%  
Investment, Variable Interest Rate, Type [Extensible Enumeration]   Secured Overnight Financing Rate (SOFR) Overnight Index Swap Rate [Member]  
Current Interest Rate [1]   7.64%  
Amortized Cost [1]   $ 60,000,000  
Governmental Issuer Loans [Member] | Willow Place Apartments [Member] | TOB Trust [Member] | McDonough, GA [Member]      
Governmental Issuer Loans [Line Items]      
Month Acquired [1]   September 2021  
Units | Unit [1]   182  
Maturity Date [1],[2]   Feb. 01, 2025  
Variable rate [1],[3]   3.30%  
Investment, Variable Interest Rate, Type [Extensible Enumeration]   Secured Overnight Financing Rate (SOFR) Overnight Index Swap Rate [Member]  
Current Interest Rate [1]   7.87%  
Amortized Cost [1]   $ 20,702,594  
Governmental Issuer Loans [Member] | Poppy Grove I [Member] | TOB Trust [Member] | Elk Grove, CA [Member]      
Governmental Issuer Loans [Line Items]      
Month Acquired September 2022 [4],[5] September 2022 [1],[6]  
Units | Unit 147 [4],[5] 147 [1],[6]  
Maturity Date Oct. 01, 2025 [4],[5],[7] Apr. 01, 2025 [1],[2],[6]  
Variable rate 6.78% [4],[5] 6.78% [1],[3],[6]  
Current Interest Rate 6.78% [4],[5] 6.78% [1],[6]  
Amortized Cost $ 40,888,328 [4],[5] $ 35,688,328 [1],[6]  
Governmental Issuer Loans [Member] | Poppy Grove II [Member]      
Governmental Issuer Loans [Line Items]      
Maturity Date Apr. 01, 2025    
Governmental Issuer Loans [Member] | Poppy Grove II [Member] | TOB Trust [Member] | Elk Grove, CA [Member]      
Governmental Issuer Loans [Line Items]      
Month Acquired September 2022 [4],[5] September 2022 [1],[6]  
Units | Unit 82 [4],[5] 82 [1],[6]  
Maturity Date Oct. 01, 2025 [4],[5],[7] Apr. 01, 2025 [1],[2],[6]  
Variable rate 6.78% [4],[5] 6.78% [1],[3],[6]  
Current Interest Rate 6.78% [4],[5] 6.78% [1],[6]  
Amortized Cost $ 24,050,000 [4],[5] $ 21,541,300 [1],[6]  
Governmental Issuer Loans [Member] | Poppy Grove III [Member]      
Governmental Issuer Loans [Line Items]      
Maturity Date Apr. 01, 2025    
Governmental Issuer Loans [Member] | Poppy Grove III [Member] | TOB Trust [Member] | Elk Grove, CA [Member]      
Governmental Issuer Loans [Line Items]      
Month Acquired September 2022 [4],[5] September 2022 [1],[6]  
Units | Unit 158 [4],[5] 158 [1],[6]  
Maturity Date Oct. 01, 2025 [4],[5],[7] Apr. 01, 2025 [1],[2],[6]  
Variable rate 6.78% [4],[5] 6.78% [1],[3],[6]  
Current Interest Rate 6.78% [4],[5] 6.78% [1],[6]  
Amortized Cost $ 44,819,507 [4],[5] $ 33,550,000 [1],[6]  
Governmental Issuer Loans [Member] | Sandy Creek Apartments [Member]      
Governmental Issuer Loans [Line Items]      
Variable rate     2.80%
Investment, Variable Interest Rate, Type [Extensible Enumeration]     Secured Overnight Financing Rate (SOFR) Overnight Index Swap Rate [Member]
Governmental Issuer Loans [Member] | Sandy Creek Apartments [Member] | TOB Trust [Member] | Bryan, TX [Member]      
Governmental Issuer Loans [Line Items]      
Month Acquired August 2023 [4] August 2023 [1]  
Units | Unit 140 [4] 140 [1]  
Maturity Date Sep. 01, 2026 [4],[7] Sep. 01, 2026 [1],[2]  
Variable rate 2.80% [4] 7.83% [1],[3],[8]  
Investment, Variable Interest Rate, Type [Extensible Enumeration] Secured Overnight Financing Rate (SOFR) Overnight Index Swap Rate [Member]    
Current Interest Rate 7.12% [4] 7.83% [1]  
Amortized Cost $ 12,100,000 [4] $ 12,100,000 [1]  
Governmental Issuer Loans [Member] | Natchitoches Thomas Apartments [Member] | TOB Trust [Member] | Natchitoches, Los Angeles [Member]      
Governmental Issuer Loans [Line Items]      
Month Acquired [1],[9]   December 2024  
Units | Unit [1],[9]   120  
Maturity Date [1],[2],[9]   Jul. 01, 2027  
Variable rate [1],[3],[9]   7.92%  
Current Interest Rate [1],[9]   7.92%  
Amortized Cost [1],[9]   $ 6,500,000  
[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 variable index interest rate components are typically subject to floors that range from 0.25% to 0.50%.
[4] The Freddie Mac servicer that has forward committed to purchase the GIL at maturity is an affiliate of the Partnership (Note 19).
[5] 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.
[6] 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.
[7] 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.
[8] The interest rate will convert to a variable rate of Term SOFR + 2.80% on February 1, 2025.
[9] The Natchitoches Thomas Apartments GIL was considered to be available-for-sale sale and reported at fair value, which approximated amortized cost as of December 31, 2024. The Partnership expects to sell the GIL into the Construction Lending JV in the future.