XML 89 R56.htm IDEA: XBRL DOCUMENT v3.25.0.1
NOTES PAYABLE - Schedule of Long-term Debt Instruments (Details)
1 Months Ended 12 Months Ended
Dec. 20, 2024
USD ($)
Dec. 19, 2024
Nov. 06, 2024
Jun. 01, 2024
USD ($)
Apr. 11, 2024
USD ($)
extension_option
Feb. 09, 2024
USD ($)
Jan. 01, 2024
USD ($)
Jun. 30, 2024
USD ($)
Dec. 31, 2024
USD ($)
extension_option
Feb. 21, 2024
USD ($)
Dec. 31, 2023
USD ($)
Debt Instrument [Line Items]                      
Total notes payable principal outstanding                 $ 1,451,063,000   $ 1,738,613,000
Deferred financing costs, net                 (8,402,000)   (2,717,000)
Total Notes Payable, net                 1,442,661,000   1,735,896,000
Face amount of debt                 1,451,063,000   1,738,613,000
Carillon Mortgage Loan                      
Debt Instrument [Line Items]                      
Face amount of debt               $ 5,600,000      
Carillon Mortgage Loan | Second Modification Agreement                      
Debt Instrument [Line Items]                      
Face amount of debt         $ 94,400,000            
Line of credit facility, remaining borrowing capacity, permanently cancelled         $ 16,600,000            
Carillon Mortgage Loan | Revolving Credit Facility                      
Debt Instrument [Line Items]                      
Number of extensions | extension_option         1            
Extension period         24 months     24 months      
Mortgages | The Almaden Mortgage Loan                      
Debt Instrument [Line Items]                      
Total notes payable principal outstanding                 $ 118,440,000   119,870,000
Stated percentage                 7.45%    
Effective interest rate                 7.45%    
Debt instrument, periodic payment, principal             $ 130,000        
Mortgages | 201 Spear Street Mortgage Loan                      
Debt Instrument [Line Items]                      
Total notes payable principal outstanding                 $ 0   125,000,000
Mortgages | Carillon Mortgage Loan                      
Debt Instrument [Line Items]                      
Total notes payable principal outstanding                 $ 88,140,000   94,400,000
Effective interest rate                 5.84%    
Debt instrument, periodic payment, principal       $ 112,000              
Mortgages | Carillon Mortgage Loan | One-month SOFR                      
Debt Instrument [Line Items]                      
Basis spread on variable rate                 1.50%    
Mortgages | 3001 & 3003 Washington Mortgage Loan                      
Debt Instrument [Line Items]                      
Total notes payable principal outstanding                 $ 138,807,000   140,410,000
Basis spread on variable rate     2.90%                
Effective interest rate                 7.34%    
Mortgages | 3001 & 3003 Washington Mortgage Loan | One-month SOFR                      
Debt Instrument [Line Items]                      
Basis spread on variable rate                 2.90%    
Mortgages | 3001 & 3003 Washington Mortgage Loan | Adjusted Term Secured Overnight Financing Rate (ASOFR)                      
Debt Instrument [Line Items]                      
Basis spread on variable rate                 0.10%    
Mortgages | Park Place Village Mortgage Loan                      
Debt Instrument [Line Items]                      
Total notes payable principal outstanding                 $ 65,000,000   65,000,000
Effective interest rate                 6.29%    
Number of extensions | extension_option                 2    
Extension period                 12 months    
Mortgages | Park Place Village Mortgage Loan | One-month SOFR                      
Debt Instrument [Line Items]                      
Basis spread on variable rate                 1.95%    
Secured Debt | Modified Portfolio Revolving Loan Facility                      
Debt Instrument [Line Items]                      
Total notes payable principal outstanding                 $ 209,789,000 $ 203,000,000 249,145,000
Basis spread on variable rate           3.00%          
Effective interest rate                 7.34%    
Debt instrument, periodic payment, principal           $ 880,900          
Secured Debt | Modified Portfolio Revolving Loan Facility | One-month SOFR                      
Debt Instrument [Line Items]                      
Basis spread on variable rate                 3.00%    
Secured Debt | Accenture Tower Revolving Loan                      
Debt Instrument [Line Items]                      
Total notes payable principal outstanding                 $ 307,097,000   306,000,000
Total Notes Payable, net $ 306,000,000               $ 307,100,000    
Basis spread on variable rate 3.00% 2.35%                  
Effective interest rate                 7.34%    
Secured Debt | Accenture Tower Revolving Loan | Revolving Credit Facility                      
Debt Instrument [Line Items]                      
Extension period                 12 months    
Secured Debt | Accenture Tower Revolving Loan | One-month SOFR                      
Debt Instrument [Line Items]                      
Basis spread on variable rate                 3.00%    
Secured Debt | Amended and Restated Portfolio Loan Facility                      
Debt Instrument [Line Items]                      
Total notes payable principal outstanding                 $ 460,938,000   601,288,000
Effective interest rate                 6.24%    
Secured Debt | Amended and Restated Portfolio Loan Facility | One-month SOFR                      
Debt Instrument [Line Items]                      
Basis spread on variable rate                 1.80%    
Secured Debt | Amended and Restated Portfolio Loan Facility | Adjusted Term Secured Overnight Financing Rate (ASOFR)                      
Debt Instrument [Line Items]                      
Basis spread on variable rate                 0.10%    
Unsecured Debt | Unsecured Credit Facility                      
Debt Instrument [Line Items]                      
Total notes payable principal outstanding                 $ 62,852,000   $ 37,500,000
Effective interest rate                 7.34%    
Unsecured Debt | Unsecured Credit Facility | One-month SOFR                      
Debt Instrument [Line Items]                      
Basis spread on variable rate                 3.00%