XML 90 R75.htm IDEA: XBRL DOCUMENT v3.25.0.1
Debt - Mortgage Loans - Schedule and Narratives (Details) - USD ($)
$ in Thousands
1 Months Ended 12 Months Ended
Dec. 31, 2024
Nov. 30, 2024
Sep. 30, 2024
Jun. 30, 2023
Jan. 31, 2023
Dec. 31, 2024
Dec. 31, 2023
Dec. 31, 2022
Debt                
Gain on extinguishment of debt           $ 9,235 $ (450) $ (3,073)
Repayments of mortgage loans           197,954 281,854 $ 270,676
Debt, gross $ 2,588,733         $ 2,588,733    
Mortgage loans                
Debt                
Variable rate 5.58%         5.58%    
Variable rate amount $ 587,254         $ 587,254 608,582  
Fixed rate 4.79%         4.79%    
Fixed rate amount $ 1,196,479         $ 1,196,479 1,189,643  
Debt, gross 1,783,733         1,783,733 1,798,225  
Unamortized deferred financing costs and premium/ discount, net (16,560)         (16,560) (15,211)  
Long-term debt, net $ 1,767,173         $ 1,767,173 1,783,014  
Weighted average interest rate cap strike 3.36%         3.36%    
Net carrying value of real estate collateralizing the mortgages loans $ 2,100,000         $ 2,100,000 2,200,000  
Mortgage loans | One-Month Term SOFR                
Debt                
SOFR at end of period 4.33%         4.33%    
Mortgage loans | 30-day Average SOFR                
Debt                
Average SOFR rate 4.53%         4.53%    
Mortgage loans | Interest Rate Contract                
Debt                
Derivative notional amount $ 1,400,000         $ 1,400,000 $ 1,700,000  
Mortgage loans | Assets pledged as collateral | 2121 Crystal Drive                
Debt                
Repayments of mortgage loans         $ 131,500      
Fixed rate         5.51%      
Mortgage loans | Assets pledged as collateral | The Grace and The Reva                
Debt                
Principal amount   $ 273,600            
Debt Instrument, Term   5 years            
Fixed rate   5.19%            
Mortgage loans | Assets pledged as collateral | Wren and First residence                
Debt                
Principal amount         $ 187,600      
Debt Instrument, Term         7 years      
Fixed rate         5.13%      
Mortgage loans | Assets pledged as collateral | 2101 L Street                
Debt                
Principal amount 120,900         $ 120,900    
Gain on extinguishment of debt 9,200              
Repayments of mortgage loans $ 6,700              
Mortgage loans | Assets pledged as collateral | 201 12th Street S., 200 12th Street S., and 251 18th Street S.                
Debt                
Repayments of mortgage loans     $ 83,300          
Mortgage loans | Assets pledged as collateral | Falkland Chase-South & West and 800 North Glebe Road                
Debt                
Repayments of mortgage loans       $ 142,400