XML 35 R19.htm IDEA: XBRL DOCUMENT v3.20.4
Investments in Unconsolidated Entities
12 Months Ended
Dec. 31, 2020
Equity Method Investments And Joint Ventures [Abstract]  
Investments in Unconsolidated Entities

10. Investments in Unconsolidated Entities

ATAX Vantage Holdings, LLC, a wholly owned subsidiary of the Partnership, has equity investment commitments and has made equity investments in unconsolidated entities. The carrying value of the equity investments represents the Partnership’s maximum exposure to loss. ATAX Vantage Holdings, LLC is the only limited equity investor in the unconsolidated entities. An affiliate of the unconsolidated entities guarantees ATAX Vantage Holdings, LLC’s return on its investments through a date approximately

two to three years after construction completion. The return on these investments earned by the Partnership is reported as “Investment income on the Partnership’s consolidated statements of operations.

The following table provides the details of the investments in unconsolidated entities as of December 31, 2020 and 2019 and remaining equity commitment amounts as of December 31, 2020:

Property Name

 

Location

 

Units

 

 

Month

Commitment

Executed

 

Construction

Completion

Date

 

Carrying Value as of December 31, 2020

 

 

Carrying Value as of December 31, 2019

 

 

Maximum

Remaining

Equity Commitment as of December 31, 2020

 

Vantage at Waco

 

Waco, TX

 

 

288

 

 

August 2016

 

May 2018

 

$

-

 

 

$

9,337,166

 

 

$

-

 

Vantage at Powdersville

 

Powdersville, SC

 

 

288

 

 

November 2017

 

February 2020

 

 

12,295,801

 

 

 

12,295,801

 

 

 

-

 

Vantage at Stone Creek

 

Omaha, NE

 

 

294

 

 

March 2018

 

April 2020

 

 

7,840,500

 

 

 

7,840,500

 

 

 

-

 

Vantage at Bulverde

 

Bulverde, TX

 

 

288

 

 

March 2018

 

August 2019

 

 

10,570,000

 

 

 

10,144,052

 

 

 

-

 

Vantage at Germantown

 

Germantown, TN

 

 

288

 

 

June 2018

 

March 2020

 

 

12,425,000

 

 

 

11,745,155

 

 

 

-

 

Vantage at Murfreesboro

 

Murfreesboro, TN

 

 

288

 

 

September 2018

 

October 2020

 

 

14,640,000

 

 

 

13,516,425

 

 

 

-

 

Vantage at Coventry

 

Omaha, NE

 

 

294

 

 

September 2018

 

N/A

 

 

9,007,435

 

 

 

9,007,435

 

 

 

-

 

Vantage at Conroe

 

Conroe, TX

 

 

288

 

 

April 2019

 

N/A

 

 

10,406,895

 

 

 

8,078,519

 

 

 

-

 

Vantage at O'Connor

 

San Antonio, TX

 

 

288

 

 

October 2019

 

N/A

 

 

8,245,890

 

 

 

5,016,811

 

 

 

-

 

Vantage at Westover Hills

 

San Antonio, TX

 

 

288

 

 

January 2020

 

N/A

 

 

8,021,544

 

 

 

-

 

 

 

-

 

Vantage at Tomball

 

Tomball, TX

 

 

288

 

 

August 2020

 

N/A

 

 

9,280,134

 

 

 

-

 

 

 

1,425,562

 

Vantage at Hutto

 

Hutto, TX

 

 

288

 

 

November 2020

 

N/A

 

 

3,163,676

 

 

 

-

 

 

 

7,359,952

 

Vantage at San Marcos

 

San Marcos, TX

 

 

288

 

 

November 2020

 

N/A

 

 

981,695

 

 

 

-

 

 

 

8,943,914

 

 

 

 

 

 

3,756

 

 

 

 

 

 

$

106,878,570

 

 

$

86,981,864

 

 

$

17,729,428

 

 

Activity in 2020

In January 2020, the Partnership executed a $7.3 million equity commitment to fund construction of the Vantage at Westover Hills multifamily property.

In June 2020, Vantage at Waco sold substantially all assets to an unrelated third party and ceased operations. The Partnership has received cash of approximately $10.8 million as a result of the sale. The Partnership recognized approximately $1.5 million of “Investment Income” associated with the sale.  

In August 2020, the Partnership executed a $10.4 million equity commitment to fund construction of the Vantage at Tomball multifamily property.

In November 2020, the Partnership executed a $10.5 million equity commitment to fund construction of the Vantage at Hutto multifamily property and a $9.9 million equity commitment to fund construction of the Vantage at San Marcos.

 

Activity in 2019

In April 2019, the Partnership executed a $9.0 million equity commitment to fund construction of the Vantage at Conroe multifamily property.

In September 2019, the membership interests of Vantage at Panama City Beach were sold to an unrelated third party. The Partnership received cash of approximately $22.7 million upon sale. The Partnership recognized approximately $547,000 of “Investment income” and approximately $10.5 million of “Gain on sale of investments in unconsolidated entities” associated with the sale. The Partnership may also be entitled to receive up to $325,000 of additional proceeds in future periods if certain gain contingencies are satisfied.

In December 2019, Vantage at Boerne sold substantially all its assets to an unrelated third party and ceased operations. The Partnership received cash of approximately $15.2 million upon sale. The Partnership recognized approximately $1.2 million of “Investment income” and approximately $5.7 million as “Gain on sale of investments in unconsolidated entities” associated with the sale.

The following table provides summary combined financial information related to the Partnership’s investments in unconsolidated entities for the years ended December 31, 2020 and 2019:

 

 

For the Years Ended December 31,

 

 

 

2020

 

 

2019

 

Property Revenues

 

$

14,553,331

 

 

$

12,541,852

 

Gain on sale of property

 

$

6,106,279

 

 

$

35,871,041

 

Net income (loss)

 

$

(1,674,527

)

 

$

32,662,003