XML 36 R20.htm IDEA: XBRL DOCUMENT v3.20.4
Property Loans, Net of Loan Loss Allowances
12 Months Ended
Dec. 31, 2020
Property Loans Net Of Loan Loss Allowance [Abstract]  
Property Loans, Net of Loan Loss Allowances

11. Property Loans, Net of Loan Loss Allowances

The following table summarize the Partnership’s property loans, net of loan loss allowances, as of December 31, 2020 and 2019:

 

 

 

December 31, 2020

 

 

 

Outstanding

Balance

 

 

Loan Loss

Allowance

 

 

Property Loan Principal,

net of allowance

 

Arbors at Hickory Ridge

 

$

191,264

 

 

$

-

 

 

$

191,264

 

Avistar (February 2013 portfolio)

 

 

201,972

 

 

 

-

 

 

 

201,972

 

Avistar (June 2013 portfolio)

 

 

251,622

 

 

 

-

 

 

 

251,622

 

Centennial Crossings (1)

 

 

3,017,729

 

 

 

-

 

 

 

3,017,729

 

Cross Creek

 

 

11,101,887

 

 

 

(7,393,814

)

 

 

3,708,073

 

Greens Property

 

 

850,000

 

 

 

-

 

 

 

850,000

 

Live 929 Apartments

 

 

911,232

 

 

 

(911,232

)

 

 

-

 

Ohio Properties

 

 

2,390,446

 

 

 

-

 

 

 

2,390,446

 

Scharbauer Flats Apartments (1)

 

 

2,309,613

 

 

 

-

 

 

 

2,309,613

 

Total

 

$

21,225,765

 

 

$

(8,305,046

)

 

$

12,920,719

 

(1)

Property loans are held in trust in connection with a TOB Financings (see Note 16).

 

 

 

 

December 31, 2019

 

 

 

Outstanding

Balance

 

 

Loan Loss

Allowance

 

 

Property Loan Principal,

net of allowance

 

Arbors at Hickory Ridge

 

$

191,264

 

 

$

-

 

 

$

191,264

 

Avistar (February 2013 portfolio)

 

 

201,972

 

 

 

-

 

 

 

201,972

 

Avistar (June 2013 portfolio)

 

 

251,622

 

 

 

-

 

 

 

251,622

 

Cross Creek

 

 

11,101,887

 

 

 

(7,393,814

)

 

 

3,708,073

 

Greens Property

 

 

850,000

 

 

 

-

 

 

 

850,000

 

Live 929 Apartments

 

 

405,717

 

 

 

-

 

 

 

405,717

 

Ohio Properties

 

 

2,390,446

 

 

 

-

 

 

 

2,390,446

 

Total

 

$

15,392,908

 

 

$

(7,393,814

)

 

$

7,999,094

 

 

During the year ended December 31, 2020, the Partnership recognized a provision for loan loss and associated loan loss allowance of approximately $911,000 related to the Live 929 Apartments property loan as the Partnership determined it was probable the outstanding balance will not be collectible. The interest to be earned on the Live 929 Apartments and Cross Creek property loans was on nonaccrual status for the years ended December 31, 2020 and 2019. The discounted cash flow method used by management to establish the net realizable value of these property loans determined the collection of the interest earned since inception was not probable.  In addition, interest to be earned on approximately $983,000 of property loan principal for the Ohio Properties was in nonaccrual status for the years ended December 31, 2020 and 2019 as, in management’s opinion, the interest was not considered collectible.

 

 

 

Activity in 2020

 

Concurrent with the acquisition of its GILs (see Note 7), the Partnership has committed to provide property loans for the construction of the underlying properties on a draw-down basis. The property loans and associated GILs are on parity and share a first mortgage lien position on all real and personal property associated with the underlying property. Affiliates of the borrower have guaranteed payment of principal and accrued interest on the GILs of 100% at origination, decreasing to 50% upon receipt of the certificate of occupancy, and decreasing to 25% upon achievement of 90% occupancy for 30 consecutive days. The following is a summary of property loans, and the remaining funding commitments, that were entered into during 2020:

 

 

 

 

 

 

 

As of December 31, 2020

 

Property Name

 

Date Committed

 

Maturity Date

 

Outstanding Balance

 

 

Maximum Remaining Commitment

 

Scharbauer Flats Apartments

 

June 2020

 

1/1/2023 (1)

 

$

2,309,613

 

 

$

21,850,387

 

Oasis at Twin Lakes

 

July 2020

 

8/1/2023 (2)

 

 

-

 

 

 

27,704,180

 

Centennial Crossings

 

August 2020

 

9/1/2023 (2)

 

 

3,017,729

 

 

 

21,232,271

 

 

 

 

 

 

 

$

5,327,342

 

 

$

70,786,838

 

 

 

(1)

The borrower has the option to extend the maturity date with two six-month extensions.

(2)

The borrower has the option to extend the maturity date up to six months.

During the year end December 31, 2020, the Partnership advanced Live 929 Apartments approximately $505,000 under the secured property loan entered into in August 2019. A loan loss allowance was established for these advances during the year ended December 31, 2020.

Activity in 2019

 

In January 2019, the Vantage at Brooks property was sold by its owner. Upon sale, the Partnership received all outstanding principal and accrued interest on the Vantage at Brooks, LLC property loan. The Partnership received additional proceeds of approximately $3.0 million, which is reported as “Contingent interest” on the Partnership’s consolidated statements of operations. The contingent interest recognized is considered Tier 2 income for purposes of distributions to the General Partner and BUC holders (see Note 3).

 

In August 2019, the Partnership entered into a secured property loan with Live 929 Apartments. The property may request additional advances for the sole purpose of funding monthly operating shortfalls up to a total loan amount of $1.0 million. The property loan is subordinate to the MRBs associated with the property and has a stated maturity date of July 31, 2049.

 

The following table summarizes the changes in the Partnership’s loan loss allowance for the years ended December 31, 2020 and 2019:

 

 

 

For the Years Ended December 31,

 

 

 

2020

 

 

2019

 

Balance, beginning of year

 

$

7,393,814

 

 

$

7,393,814

 

Provision for loan loss (1)

 

 

911,232

 

 

 

-

 

Balance, end of year

 

$

8,305,046

 

 

$

7,393,814

 

 

(1)

The provision for loan loss is related to the Live 929 Apartments property loan.