XML 41 R29.htm IDEA: XBRL DOCUMENT v3.10.0.1
Preferred Equity Investments and Investments in Unconsolidated Real Estate Joint Ventures (Tables)
12 Months Ended
Dec. 31, 2018
Equity Method Investments and Joint Ventures [Abstract]  
Equity Method Investments [Table Text Block]
The carrying amount of the Company’s preferred equity investments and
investments in unconsolidated real estate joint ventures as of December 31, 2018 and 2017 is summarized in the table below (amounts in thousands):
 
Property
 
December 31,

 2018
 
 
December 31,

 2017
 
 
 
 
 
 
 
 
Alexan CityCentre
 
$
11,205
 
 
$
9,258
 
Alexan Southside Place
 
 
22,801
 
 
 
20,584
 
Arlo, formerly West Morehead
 
 
14
 
 
 
14
 
Cade Boca Raton, formerly APOK Townhomes
 
 
7
 
 
 
7
 
Domain at The One Forty, formerly Domain
 
 
12
 
 
 
12
 
Flagler Village
 
 
44
 
 
 
30
 
Helios
 
 
19,189
 
 
 
16,360
 
Leigh House, formerly Lake Boone Trail
 
 
13,319
 
 
 
11,930
 
North Creek Apartments
 
 
5,892
 
 
 
—
 
Novel Perimeter, formerly Crescent Perimeter
 
 
12
 
 
 
12
 
Riverside Apartments
 
 
3,600
 
 
 
—
 
Vickers Historic Roswell, formerly Vickers Village
 
 
6
 
 
 
6
 
Wayforth at Concord
 
 
—
 
 
 
—
 
Whetstone Apartments
 
 
12,932
 
 
 
12,932
 
Total
 
$
89,033
 
 
$
71,145
 
Preferred Equity Method Investments [Table Text Block]
The preferred returns and equity in income
(loss) 
of the Company’s unconsolidated real estate joint ventures for the years ended December 31, 2018, 2017 and 2016 is summarized below (amounts in thousands):
 
Property
 
December 31,
2018
 
 
December 31,
2017
 
 
December 31,
2016
 
Alexan CityCentre
 
$
1,668
 
 
$
1,395
 
 
$
1,085
 
Alexan Southside Place
 
 
3,201
 
 
 
2,879
 
 
 
2,605
 
Arlo
 
 
—
 
 
 
—
 
 
 
677
 
Cade Boca Raton
 
 
—
 
 
 
—
 
 
 
226
 
Domain at The One Forty
 
 
—
 
 
 
141
 
 
 
614
 
Flagler Village
 
 
—
 
 
 
(7
)
 
 
(6
)
Helios
 
 
2,459
 
 
 
2,454
 
 
 
2,461
 
Leigh House
 
 
1,910
 
 
 
1,770
 
 
 
1,492
 
North Creek Apartments
 
 
108
 
 
 
—
 
 
 
—
 
Other
 
 
—
 
 
 
(26
)
 
 
530
 
Riverside Apartments
 
 
31
 
 
 
—
 
 
 
—
 
Whetstone Apartments
 
 
935
 
 
 
1,730
 
 
 
1,948
 
Preferred returns and equity in income of unconsolidated joint ventures
 
$
10,312
 
 
$
10,336
 
 
$
11,632
 
Equity Income Loss of Joint Ventures [Table Text Block]
Summary combined financial information for the Company’s investments in unconsolidated real estate joint ventures as of December 31, 2018 and 2017 and for the years ended December 31, 2018, 2017 and 2016, is as follows (amounts in thousands):
 
 
 
December 31,

 2018
 
 
December 31,

 2017
 
Balance Sheets:
 
 
 
 
 
 
 
 
Real estate, net of depreciation
 
$
577,624
 
 
$
399,111
 
Other assets
 
 
45,324
 
 
 
62,667
 
Total assets
 
$
622,948
 
 
$
461,778
 
 
 
 
 
 
 
 
 
 
Mortgage payable
 
$
480,903
 
 
$
325,702
 
Other liabilities
 
 
21,250
 
 
 
25,956
 
Total liabilities
 
$
502,153
 
 
$
351,658
 
Members’ equity
 
 
120,795
 
 
 
110,120
 
Total liabilities and members’ equity
 
$
622,948
 
 
$
461,778
 
 
 
 
December 31,
2018
 
 
December 31,
2017
 
 
December 31,
2016
 
Operating Statement:
 
 
 
 
 
 
 
 
 
 
 
 
Rental revenues
 
$
19,222
 
 
$
5,517
 
 
$
6,652
 
Operating expenses
 
 
(14,824
)
 
 
(4,990
)
 
 
(3,760
)
Income before debt service, acquisition costs, and depreciation and amortization
 
 
4,398
 
 
 
527
 
 
 
2,892
 
Interest expense, net
 
 
(12,935
)
 
 
(3,098
)
 
 
(1,409
)
Acquisition costs
 
 
—
 
 
 
—
 
 
 
(3
)
Depreciation and amortization
 
 
(10,385
)
 
 
(3,384
)
 
 
(2,881
)
Operating loss
 
 
(18,922
)
 
 
(5,955
)
 
 
(1,401
)
Gain on sale
 
 
—
 
 
 
—
 
 
 
16,733
 
Net (loss) income
 
$
(18,922
)
 
$
(5,955
)
 
$
15,332