XML 65 R52.htm IDEA: XBRL DOCUMENT v3.25.1
Debt - Mortgage Loans - Schedule and Narratives (Details) - USD ($)
$ in Thousands
1 Months Ended 3 Months Ended
Mar. 31, 2025
Feb. 28, 2025
Mar. 31, 2025
Mar. 31, 2024
Dec. 31, 2024
Debt          
Repayments of mortgage loans     $ 408,040 $ 786  
8001 Woodmont | Disposal Group, Disposed of by Sale, Not Discontinued Operations          
Debt          
Repayments of mortgage loans   $ 99,700 $ 99,700    
Mortgage loans          
Debt          
Variable rate 5.55%   5.55%    
Variable rate amount $ 535,457   $ 535,457   $ 587,254
Fixed rate 5.13%   5.13%    
Fixed rate amount $ 1,107,376   $ 1,107,376   1,196,479
Debt, gross 1,642,833   1,642,833   1,783,733
Unamortized deferred financing costs and premium/ discount, net (16,130)   (16,130)   (16,560)
Long-term debt, net $ 1,626,703   $ 1,626,703   1,767,173
Weighted average interest rate cap strike 3.11%   3.11%    
SOFR at end of period 4.32%   4.32%    
Net carrying value of real estate collateralizing the mortgages loans $ 1,800,000   $ 1,800,000   2,100,000
Mortgage loans | Interest Rate Contract          
Debt          
Derivative notional amount $ 886,700   $ 886,700   $ 1,400,000
Mortgage loans | Assets pledged as collateral | Ashley, Potomac and James buildings          
Debt          
Fixed rate 5.03%   5.03%    
Principal amount $ 258,900   $ 258,900    
Interest only payment period 5 years        
Repayments of mortgage loans $ 307,700