XML 51 R40.htm IDEA: XBRL DOCUMENT v3.21.2
Investments in Unconsolidated Entities (Tables)
9 Months Ended
Sep. 30, 2021
Equity Method Investments And Joint Ventures [Abstract]  
Summary of Investments in Unconsolidated Entities

The following table provides the details of the investments in unconsolidated entities as of September 30, 2021 and December 31, 2020 and remaining equity commitment amounts as of September 30, 2021:

 

Property Name

 

Location

 

Units

 

 

Month

Commitment

Executed

 

Construction

Completion

Date

 

Carrying Value as of September 30, 2021

 

 

Carrying Value as of December 31, 2020

 

 

Maximum

Remaining

Equity Commitment as of September 30, 2021

 

Vantage at Powdersville

 

Powdersville, SC

 

 

288

 

 

November 2017

 

February 2020

 

 

-

 

 

 

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

 

 

 

-

 

Vantage at Germantown

 

Germantown, TN

 

 

288

 

 

June 2018

 

March 2020

 

 

-

 

 

 

12,425,000

 

 

 

-

 

Vantage at Murfreesboro

 

Murfreesboro, TN

 

 

288

 

 

September 2018

 

October 2020

 

 

12,240,000

 

 

 

14,640,000

 

 

 

-

 

Vantage at Coventry

 

Omaha, NE

 

 

294

 

 

September 2018

 

February 2021

 

 

9,007,435

 

 

 

9,007,435

 

 

 

-

 

Vantage at Conroe

 

Conroe, TX

 

 

288

 

 

April 2019

 

January 2021

 

 

11,164,625

 

 

 

10,406,895

 

 

 

-

 

Vantage at O'Connor

 

San Antonio, TX

 

 

288

 

 

October 2019

 

June 2021

 

 

8,885,353

 

 

 

8,245,890

 

 

 

-

 

Vantage at Westover Hills

 

San Antonio, TX

 

 

288

 

 

January 2020

 

July 2021

 

 

8,643,608

 

 

 

8,021,544

 

 

 

-

 

Vantage at Tomball

 

Tomball, TX

 

 

288

 

 

August 2020

 

N/A

 

 

11,524,260

 

 

 

9,280,134

 

 

 

-

 

Vantage at Hutto (1)

 

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

 

 

1,057,823

 

 

 

981,695

 

 

 

8,943,914

 

Vantage at Loveland

 

Loveland, CO

 

 

288

 

 

April 2021

 

N/A

 

 

7,970,362

 

 

 

-

 

 

 

8,633,831

 

Vantage at Helotes

 

Helotes, TX

 

 

288

 

 

May 2021

 

N/A

 

 

6,932,720

 

 

 

-

 

 

 

5,833,703

 

Vantage at Fair Oaks

 

Boerne, TX

 

 

288

 

 

June 2021

 

N/A

 

 

4,377,963

 

 

 

-

 

 

 

6,656,422

 

 

 

 

 

 

4,332

 

 

 

 

 

 

$

89,644,649

 

 

$

106,878,570

 

 

$

37,427,822

 

 

(1)  The property became a consolidated VIE effective during the second quarter of 2021 (Note 5).   

Summary of Partnership's Investments in Unconsolidated Entities

The following table provides combined summary financial information for the Partnership’s investments in unconsolidated entities for the three and nine months ended September 30, 2021 and 2020:

 

 

 

For the Three Months Ended September 30,

 

 

For the Nine Months Ended September 30,

 

 

 

2021

 

 

2020

 

 

2021

 

 

2020

 

Property Revenues

 

$

6,486,029

 

 

$

3,501,288

 

 

$

17,444,805

 

 

$

8,971,999

 

Gain on sale of property

 

$

17,646,543

 

 

$

372,974

 

 

$

42,273,235

 

 

$

6,635,966

 

Net income (loss)

 

$

17,591,694

 

 

$

(1,495,383

)

 

$

38,102,642

 

 

$

341,905