XML 107 R82.htm IDEA: XBRL DOCUMENT v3.25.0.1
Indebtedness - Schedule of Debt (Details) - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
Debt Instrument [Line Items]    
Total principal balances $ 1,297,510 $ 1,401,204
Debt Instrument, Periodic Payment 1,218,224  
Other notes payable 6,121 6,127
Unamortized GAAP Adjustments (8,072) (10,366)
Indebtedness, net $ 1,295,559 1,396,965
1405 Point    
Debt Instrument [Line Items]    
Remaining lease term 38 years  
Secured Debt    
Debt Instrument [Line Items]    
Total principal balances $ 572,510 639,204
Debt Instrument, Periodic Payment 493,224  
Secured Debt | Chronicle Mill    
Debt Instrument [Line Items]    
Total principal balances 0 34,438
Debt Instrument, Periodic Payment $ 0  
Stated interest rate, basis spread on variable rate 3.00%  
Debt effective rate 0.00%  
Secured Debt | Red Mill Central    
Debt Instrument [Line Items]    
Total principal balances $ 0 1,838
Debt Instrument, Periodic Payment $ 0  
Stated interest rate 4.80%  
Debt effective rate 0.00%  
Secured Debt | Premier    
Debt Instrument [Line Items]    
Total principal balances $ 0 23,934
Debt Instrument, Periodic Payment $ 0  
Stated interest rate, basis spread on variable rate 1.55%  
Debt effective rate 0.00%  
Secured Debt | Red Mill South    
Debt Instrument [Line Items]    
Total principal balances $ 4,502 4,853
Debt Instrument, Periodic Payment $ 4,383  
Stated interest rate 3.57%  
Debt effective rate 3.57%  
Secured Debt | Market At Mill Creek    
Debt Instrument [Line Items]    
Total principal balances $ 0 11,347
Debt Instrument, Periodic Payment $ 0  
Stated interest rate, basis spread on variable rate 1.55%  
Debt effective rate 0.00%  
Secured Debt | The Everly    
Debt Instrument [Line Items]    
Total principal balances $ 30,000 30,000
Debt Instrument, Periodic Payment $ 30,000  
Stated interest rate, basis spread on variable rate 1.50%  
Debt effective rate 5.83%  
Secured Debt | Encore Apartments & 4525 Main Street    
Debt Instrument [Line Items]    
Total principal balances $ 52,187 53,495
Debt Instrument, Periodic Payment $ 50,726  
Stated interest rate 2.93%  
Debt effective rate 2.93%  
Secured Debt | Southern Post    
Debt Instrument [Line Items]    
Total principal balances $ 60,244 30,546
Debt Instrument, Periodic Payment $ 60,244  
Stated interest rate, basis spread on variable rate 2.25%  
Debt effective rate 6.58%  
Secured Debt | Thames Street Wharf loan    
Debt Instrument [Line Items]    
Total principal balances $ 66,461 67,894
Debt Instrument, Periodic Payment $ 64,072  
Stated interest rate, basis spread on variable rate 1.30%  
Debt effective rate 2.33%  
Secured Debt | Constellation Energy Building    
Debt Instrument [Line Items]    
Total principal balances $ 175,000 175,000
Debt Instrument, Periodic Payment $ 175,000  
Stated interest rate, basis spread on variable rate 1.50%  
Debt effective rate 5.95%  
Secured Debt | Southgate Square    
Debt Instrument [Line Items]    
Total principal balances $ 0 25,331
Debt Instrument, Periodic Payment $ 0  
Stated interest rate, basis spread on variable rate 1.90%  
Debt effective rate 0.00%  
Secured Debt | Nexton Square    
Debt Instrument [Line Items]    
Total principal balances $ 0 21,581
Debt Instrument, Periodic Payment $ 0  
Stated interest rate, basis spread on variable rate 1.95%  
Debt effective rate 0.00%  
Secured Debt | Liberty    
Debt Instrument [Line Items]    
Total principal balances $ 20,242 20,588
Debt Instrument, Periodic Payment $ 19,230  
Stated interest rate, basis spread on variable rate 1.50%  
Debt effective rate 4.93%  
Secured Debt | Greenbrier Square    
Debt Instrument [Line Items]    
Total principal balances $ 19,184 19,569
Debt Instrument, Periodic Payment $ 18,049  
Stated interest rate 3.74%  
Debt effective rate 3.74%  
Secured Debt | Lexington Square    
Debt Instrument [Line Items]    
Total principal balances $ 13,293 13,599
Debt Instrument, Periodic Payment $ 12,044  
Stated interest rate 4.50%  
Debt effective rate 4.50%  
Secured Debt | Red Mill North    
Debt Instrument [Line Items]    
Total principal balances $ 3,842 3,963
Debt Instrument, Periodic Payment $ 3,295  
Stated interest rate 4.73%  
Debt effective rate 4.73%  
Secured Debt | Premier Apartments and Retail    
Debt Instrument [Line Items]    
Total principal balances $ 29,415 0
Debt Instrument, Periodic Payment $ 29,415  
Stated interest rate 5.53%  
Debt effective rate 5.53%  
Secured Debt | Greenside Apartments    
Debt Instrument [Line Items]    
Total principal balances $ 30,321 31,104
Debt Instrument, Periodic Payment $ 26,095  
Stated interest rate 3.17%  
Debt effective rate 3.17%  
Secured Debt | Smith's Landing    
Debt Instrument [Line Items]    
Total principal balances $ 13,584 14,578
Debt Instrument, Periodic Payment $ 384  
Stated interest rate 4.05%  
Debt effective rate 4.05%  
Secured Debt | The Edison    
Debt Instrument [Line Items]    
Total principal balances $ 14,774 15,179
Debt Instrument, Periodic Payment $ 100  
Stated interest rate 5.30%  
Debt effective rate 5.30%  
Secured Debt | The Cosmopolitan    
Debt Instrument [Line Items]    
Total principal balances $ 39,461 40,367
Debt Instrument, Periodic Payment $ 187  
Stated interest rate 3.35%  
Debt effective rate 3.35%  
Unsecured Debt    
Debt Instrument [Line Items]    
Total principal balances $ 725,000 762,000
Debt Instrument, Periodic Payment 725,000  
Unsecured Debt | TD Unsecured Term Loan    
Debt Instrument [Line Items]    
Total principal balances 95,000 95,000
Debt Instrument, Periodic Payment $ 95,000  
Interest rate on credit facility as of end of period (as a percent) 4.85%  
Unsecured Debt | TD Unsecured Term Loan | Minimum    
Debt Instrument [Line Items]    
Stated interest rate, basis spread on variable rate 1.35%  
Unsecured Debt | TD Unsecured Term Loan | Maximum    
Debt Instrument [Line Items]    
Stated interest rate, basis spread on variable rate 1.90%  
Unsecured Debt | Senior unsecured term loan    
Debt Instrument [Line Items]    
Total principal balances $ 140,000 262,000
Debt Instrument, Periodic Payment $ 140,000  
Interest rate on credit facility as of end of period (as a percent) 6.42%  
Unsecured Debt | Senior unsecured term loan | Minimum    
Debt Instrument [Line Items]    
Stated interest rate, basis spread on variable rate 1.30%  
Unsecured Debt | Senior unsecured term loan | Maximum    
Debt Instrument [Line Items]    
Stated interest rate, basis spread on variable rate 1.85%  
Unsecured Debt | Senior Unsecured Revolving Credit Facility (Fixed)    
Debt Instrument [Line Items]    
Total principal balances $ 5,000 5,000
Debt Instrument, Periodic Payment $ 5,000  
Interest rate on credit facility as of end of period (as a percent) 4.80%  
Unsecured Debt | Senior Unsecured Revolving Credit Facility (Fixed) | Minimum    
Debt Instrument [Line Items]    
Stated interest rate, basis spread on variable rate 1.30%  
Unsecured Debt | Senior Unsecured Revolving Credit Facility (Fixed) | Maximum    
Debt Instrument [Line Items]    
Stated interest rate, basis spread on variable rate 1.85%  
Unsecured Debt | M&T unsecured term loan    
Debt Instrument [Line Items]    
Total principal balances $ 35,000 0
Debt Instrument, Periodic Payment $ 35,000  
Interest rate on credit facility as of end of period (as a percent) 6.22%  
Unsecured Debt | M&T unsecured term loan | Minimum    
Debt Instrument [Line Items]    
Stated interest rate, basis spread on variable rate 1.25%  
Unsecured Debt | M&T unsecured term loan | Maximum    
Debt Instrument [Line Items]    
Stated interest rate, basis spread on variable rate 1.80%  
Unsecured Debt | M&T Unsecured Term Loan (Fixed)    
Debt Instrument [Line Items]    
Total principal balances $ 100,000 100,000
Debt Instrument, Periodic Payment $ 100,000  
Interest rate on credit facility as of end of period (as a percent) 4.90%  
Unsecured Debt | M&T Unsecured Term Loan (Fixed) | Minimum    
Debt Instrument [Line Items]    
Stated interest rate, basis spread on variable rate 1.25%  
Unsecured Debt | M&T Unsecured Term Loan (Fixed) | Maximum    
Debt Instrument [Line Items]    
Stated interest rate, basis spread on variable rate 1.80%  
Unsecured Debt | Senior Unsecured Term Loan    
Debt Instrument [Line Items]    
Total principal balances $ 271,000 125,000
Debt Instrument, Periodic Payment $ 271,000  
Interest rate on credit facility as of end of period (as a percent) 6.22%  
Unsecured Debt | Senior Unsecured Term Loan | Minimum    
Debt Instrument [Line Items]    
Stated interest rate, basis spread on variable rate 1.25%  
Unsecured Debt | Senior Unsecured Term Loan | Maximum    
Debt Instrument [Line Items]    
Stated interest rate, basis spread on variable rate 1.80%  
Unsecured Debt | Senior Unsecured Term Loan (Fixed)    
Debt Instrument [Line Items]    
Total principal balances $ 79,000 $ 175,000
Debt Instrument, Periodic Payment $ 79,000  
Interest rate on credit facility as of end of period (as a percent) 4.83%  
Unsecured Debt | Senior Unsecured Term Loan (Fixed) | Minimum    
Debt Instrument [Line Items]    
Stated interest rate, basis spread on variable rate 1.25%  
Unsecured Debt | Senior Unsecured Term Loan (Fixed) | Maximum    
Debt Instrument [Line Items]    
Stated interest rate, basis spread on variable rate 1.80%  
Line of Credit | Revolving Credit Facility | TD Term Loan Facility    
Debt Instrument [Line Items]    
Interest rate on credit facility as of end of period (as a percent) 6.47%