XML 27 R15.htm IDEA: XBRL DOCUMENT v3.20.2
Mortgage Notes Payable, Net
9 Months Ended
Sep. 30, 2020
Debt Disclosure [Abstract]  
Mortgage Notes Payable, Net

NOTE 8 - MORTGAGE NOTES PAYABLE, NET

The following is a summary of the Company's mortgage notes payable, net (in thousands):

 

 

 

Outstanding

borrowings

 

 

Premium,

net

 

 

Deferred

Finance

Costs, net

 

 

Carrying

Value

 

 

Outstanding

borrowings

 

 

Premium,

net

 

 

Deferred

Finance

Costs, net

 

 

Carrying

Value

 

Collateral

 

September 30, 2020

 

 

December 31, 2019

 

Uptown Buckhead

 

$

18,973

 

 

$

-

 

 

$

(153

)

 

$

18,820

 

 

$

19,264

 

 

$

-

 

 

$

(178

)

 

$

19,086

 

Crosstown at Chapel Hill

 

 

42,650

 

 

 

 

 

 

(279

)

 

 

42,371

 

 

 

42,650

 

 

 

 

 

 

(325

)

 

 

42,325

 

The Brookwood - Key Bank

 

 

16,743

 

 

 

109

 

 

 

(51

)

 

 

16,801

 

 

 

17,063

 

 

 

186

 

 

 

(88

)

 

 

17,161

 

The Brookwood - Capital One

 

 

2,530

 

 

 

8

 

 

 

(9

)

 

 

2,529

 

 

 

2,566

 

 

 

14

 

 

 

(15

)

 

 

2,565

 

Adair off Addison and Adair

   off Addison Apartment Homes

 

 

33,210

 

 

 

 

 

 

(333

)

 

 

32,877

 

 

 

33,210

 

 

 

 

 

 

(380

)

 

 

32,830

 

1000 Spalding Crossing

 

 

23,381

 

 

 

 

 

 

(70

)

 

 

23,311

 

 

 

23,737

 

 

 

 

 

 

(113

)

 

 

23,624

 

Montclair Terrace

 

 

19,612

 

 

 

 

 

 

(141

)

 

 

19,471

 

 

 

19,958

 

 

 

 

 

 

(182

)

 

 

19,776

 

Grand Reserve

 

 

47,845

 

 

 

 

 

 

(489

)

 

 

47,356

 

 

 

47,845

 

 

 

 

 

 

(539

)

 

 

47,306

 

Verdant Apartment Homes

 

 

36,402

 

 

 

 

 

 

(137

)

 

 

36,265

 

 

 

36,913

 

 

 

 

 

 

(178

)

 

 

36,735

 

Arcadia Apartment Homes

 

 

39,232

 

 

 

 

 

 

(150

)

 

 

39,082

 

 

 

39,782

 

 

 

 

 

 

(195

)

 

 

39,587

 

Ravina Apartment Homes

 

 

25,694

 

 

 

 

 

 

(111

)

 

 

25,583

 

 

 

26,241

 

 

 

 

 

 

(165

)

 

 

26,076

 

81 Fifty at West Hills Apartment

   Homes

 

 

51,022

 

 

 

 

 

 

(287

)

 

 

50,735

 

 

 

51,833

 

 

 

 

 

 

(368

)

 

 

51,465

 

The Palmer at Las Colinas

 

 

45,700

 

 

 

 

 

 

(387

)

 

 

45,313

 

 

 

45,700

 

 

 

 

 

 

(437

)

 

 

45,263

 

Windbrooke Crossing

 

 

36,657

 

 

 

 

 

 

(220

)

 

 

36,437

 

 

 

37,222

 

 

 

 

 

 

(272

)

 

 

36,950

 

Woods of Burnsville

 

 

37,148

 

 

 

 

 

 

(287

)

 

 

36,861

 

 

 

37,744

 

 

 

 

 

 

(355

)

 

 

37,389

 

Indigo Creek

 

 

39,750

 

 

 

 

 

 

(262

)

 

 

39,488

 

 

 

40,402

 

 

 

 

 

 

(320

)

 

 

40,082

 

Martin's Point

 

 

29,467

 

 

 

 

 

 

(242

)

 

 

29,225

 

 

 

29,944

 

 

 

 

 

 

(289

)

 

 

29,655

 

 

 

$

546,016

 

 

$

117

 

 

$

(3,608

)

 

$

542,525

 

 

$

552,074

 

 

$

200

 

 

$

(4,399

)

 

$

547,875

 

 

The following table presents additional information about the Company's mortgage notes payable, net at September 30, 2020 (in thousands, except percentages):

 

 

Maturity Date

 

Margin over LIBOR

 

 

Annual Interest Rate

 

 

Average Monthly Debt Service

 

 

Average Monthly Escrow

 

 

 

Uptown Buckhead

 

7/1/2025

 

 

2.22

%

 

 

2.37

%

 

$

70

 

 

$

52

 

 

(1) (3) (5)

Crosstown at Chapel Hill

 

7/1/2025

 

 

1.77

%

 

 

1.92

%

 

 

84

 

 

 

75

 

 

(1) (3) (4)

The Brookwood - Key Bank

 

11/1/2021

 

 

 

 

 

4.73

%

 

 

104

 

 

 

65

 

 

(2) (6)

The Brookwood - Capital One

 

11/1/2021

 

 

 

 

 

5.40

%

 

 

16

 

 

 

 

 

(2) (6)

Adair off Addison and Adair

   off Addison Apartment Homes

 

5/1/2026

 

 

1.64

%

 

 

1.79

%

 

 

73

 

 

 

74

 

 

(1) (3) (4)

1000 Spalding Crossing

 

1/1/2022

 

 

 

 

 

3.88

%

 

 

116

 

 

 

51

 

 

(2) (6)

Montclair Terrace

 

6/1/2023

 

 

2.45

%

 

 

2.60

%

 

 

80

 

 

 

27

 

 

(1) (3) (6)

Grand Reserve

 

5/1/2028

 

 

1.72

%

 

 

1.87

%

 

 

76

 

 

 

90

 

 

(1) (3) (4)

Verdant Apartment Homes

 

5/1/2023

 

 

-

 

 

 

3.89

%

 

 

176

 

 

 

35

 

 

(2) (6)

Arcadia Apartment Homes

 

5/1/2023

 

 

-

 

 

 

3.89

%

 

 

189

 

 

 

38

 

 

(2) (6)

Ravina Apartment Homes

 

5/1/2022

 

 

-

 

 

 

3.76

%

 

 

144

 

 

 

151

 

 

(2) (6)

81 Fifty at West Hills Apartment

   Homes

 

7/1/2023

 

 

2.36

%

 

 

2.51

%

 

 

205

 

 

 

58

 

 

(1) (3) (6)

The Palmer at Las Colinas

 

9/1/2026

 

 

2.11

%

 

 

2.26

%

 

 

85

 

 

 

156

 

 

(1) (3) (4)

Windbrooke Crossing

 

1/1/2024

 

 

2.69

%

 

 

2.84

%

 

 

154

 

 

 

65

 

 

(1) (3) (6)

Woods of Burnsville

 

2/1/2024

 

 

2.13

%

 

 

2.28

%

 

 

145

 

 

 

173

 

 

(1) (3) (6)

Indigo Creek

 

5/1/2024

 

 

1.93

%

 

 

2.08

%

 

 

127

 

 

 

74

 

 

(1) (3) (6)

Martin's Point

 

11/1/2024

 

 

1.86

%

 

 

2.01

%

 

 

111

 

 

 

76

 

 

(1) (3) (6)

 

(1)

Variable rate based on one-month LIBOR of 0.1483% (as of September 30, 2020) plus a fixed margin

(2)

Fixed rate

(3)

Variable rate hedged with interest rate cap cash flow hedge

(4)

Monthly interest-only payment currently required

(5)

Monthly fixed principal plus interest payment required

(6)

Fixed monthly payment of principal and interest payment required

 

On August 21, 2015, the Company recorded a premium, which represented the fair value of the debt assumed over its principal amount in connection with The Brookwood Apartment Homes acquisition. The premium is being amortized to interest expense over the term of the related mortgage loans using the effective interest method. As of September 30, 2020, the net unamortized premium of $116,731 was included as a component of mortgage loans payable in the accompanying consolidated balance sheets.

At September 30, 2020, the weighted average interest rate of all the Company's outstanding indebtedness was 2.68%.

All mortgage notes are collateralized by first mortgage liens on the assets of the respective property as named in the table above. The amount outstanding on the mortgages may be prepaid in full during the entire term with a prepayment penalty on the majority of the mortgages held.

Annual principal payments on the mortgage notes payable, excluding amortization of the mortgage premium and deferred financing costs, for each of the next five 12-month periods ending September 30, and thereafter, are as follows (in thousands):

 

2021

 

$

8,716

 

2022

 

 

76,106

 

2023

 

 

146,821

 

2024

 

 

111,344

 

2025

 

 

85,753

 

Thereafter

 

 

117,276

 

Total principal payments

 

$

546,016

 

 

The mortgage notes payable are recourse only with respect to the properties that secure the notes, subject to certain limited standard exceptions, as defined in each mortgage note. These exceptions are referred to as “carveouts.” The Company has guaranteed the mortgage notes by executing a guarantee with respect to the properties. In general, carveouts relate to damages suffered by the lender for a borrower’s failure to pay rents, insurance or condemnation proceeds to lender, failure to pay water, sewer and other public assessments or charges, failure to pay environmental compliance costs or to deliver books and records, in each case as required in the loan documents. The exceptions also require the Company to guarantee payment of audit costs, lender’s enforcement of its rights under the loan documents and payment of the loan if the borrower voluntarily files for bankruptcy or seeks reorganization, or if a related party of the borrower does so with respect to the subsidiary.

Deferred financing costs incurred to obtain financing are amortized over the term of the related debt. As of September 30, 2020 and December 31, 2019, accumulated amortization of deferred financing costs was $4.2 million and $3.4 million, respectively. Amortization of deferred financing costs for the next five 12-month periods ending September 30, and thereafter, is as follows (in thousands):

 

2021

 

$

1,042

 

2022

 

 

903

 

2023

 

 

739

 

2024

 

 

420

 

2025

 

 

254

 

Thereafter

 

 

250

 

 

 

$

3,608