XML 40 R29.htm IDEA: XBRL DOCUMENT v3.21.2
Note 8 - Debt (Tables)
9 Months Ended
Sep. 30, 2021
Notes Tables  
Schedule of Long-term Debt Instruments [Table Text Block]
 

September 30, 2021

 
 

Facility

   

Collateral

 
 

Date issued

 

Outstanding face amount

   

Carrying value

   

Final stated maturity

   

Weighted average interest rate (1)

   

Weighted average life (years) (2)

   

Outstanding face amount

   

Amortized cost basis

   

Carrying value (3)

   

Weighted average life (years) (2)

 

Master Repurchase Agreements

                                                                         

CMBS

                                                                         

Mizuho(4)

4/15/2020

    222,533       222,533       N/A

(5)

    1.91 %     0.05       1,947,301       392,031       422,900       8.5  

Asset Specific Financing

                                                                         

Single Family Rental

                                                                         

Freddie Mac

7/12/2019

    745,513       745,513      

7/12/2029

      2.42 %     6.7       816,083       871,711       871,711       6.7  

Mezzanine

                                                                         

Freddie Mac

10/20/2020

    59,914       59,914      

8/1/2031

      0.30 %     8.6       97,899       100,923       100,923       8.6  

Unsecured Financing

                                                                         

Various

10/15/2020

    36,500       35,160      

10/25/2025

      7.50 %     4.1       N/A       N/A       N/A       N/A  

Various

4/20/2021

    75,000       72,870      

4/15/2026

      5.75 %     4.5       N/A       N/A       N/A       N/A  

Total/weighted average

    $ 1,139,460     $ 1,135,990               2.59 %     5.29     $ 2,861,283     $ 1,364,665     $ 1,395,534       8.01  
 

December 31, 2020

 
 

Facility

   

Collateral

 
 

Date issued

 

Outstanding
face amount

   

Carrying value

   

Final stated
maturity

   

Weighted average interest
rate (1)

   

Weighted
average life (years) (2)

   

Outstanding
face amount

   

Amortized cost basis

   

Carrying value (3)

   

Weighted
average life (years) (2)

 

Master Repurchase Agreements

                                                                         

CMBS

                                                                         

Mizuho(4)

4/15/2020

    161,465       161,465       N/A (5)     2.46 %     0.02       1,955,879       313,632       316,827       10.6  

Asset Specific Financing

                                                                         

Single Family Rental

                                                                         

Freddie Mac

7/12/2019

    780,539       780,539    

 

3/1/2029       2.44 %     7.4       854,365       918,114       918,114       7.4  

Mezzanine

                                                                         

Freddie Mac

10/20/2020

    59,914       59,914    

 

8/1/2031       0.30 %     9.3       97,899       101,057       101,057       7.1  

Unsecured Financing

                                                                         

Various

10/15/2020

    36,500       34,960    

 

10/25/2025       7.50 %     4.8       N/A       N/A       N/A       N/A  

Total/weighted average

    $ 1,038,418     $ 1,036,878               2.50 %     6.27     $ 2,908,143     $ 1,332,803     $ 1,335,998       9.52  
Schedule of Debt [Table Text Block]
       

Outstanding

                     
   

Investment

 

Principal

                     

Investment

 

Date

 

Balance

 

Location

 

Property Type

 

Interest Type

 

Interest Rate

 

Maturity Date

SFR Loans

                               

Senior loan

 

2/11/2020

  $ 465,691  

Various

 

Single-family

 

Fixed

    2.24 %

9/1/2028

Senior loan

 

2/11/2020

    55,988  

Various

 

Single-family

 

Fixed

    2.70 %

3/1/2029

Senior loan

 

2/11/2020

    46,094  

Various

 

Single-family

 

Fixed

    2.14 %

10/1/2025

Senior loan

 

2/11/2020

    35,477  

Various

 

Single-family

 

Fixed

    2.70 %

11/1/2028

Senior loan

 

2/11/2020

    15,853  

Various

 

Single-family

 

Fixed

    2.91 %

2/1/2029

Senior loan

 

2/11/2020

    11,090  

Various

 

Single-family

 

Fixed

    3.02 %

10/1/2028

Senior loan

 

2/11/2020

    9,487  

Various

 

Single-family

 

Fixed

    2.79 %

9/1/2028

Senior loan

 

2/11/2020

    9,285  

Various

 

Single-family

 

Fixed

    2.45 %

3/1/2026

Senior loan

 

2/11/2020

    9,091  

Various

 

Single-family

 

Fixed

    3.51 %

2/1/2028

Senior loan

 

2/11/2020

    8,887  

Various

 

Single-family

 

Fixed

    3.30 %

10/1/2028

Senior loan

 

2/11/2020

    8,152  

Various

 

Single-family

 

Fixed

    3.14 %

1/1/2029

Senior loan

 

2/11/2020

    7,561  

Various

 

Single-family

 

Fixed

    3.02 %

11/1/2028

Senior loan

 

2/11/2020

    7,194  

Various

 

Single-family

 

Fixed

    2.80 %

2/1/2029

Senior loan

 

2/11/2020

    6,914  

Various

 

Single-family

 

Fixed

    2.98 %

2/1/2029

Senior loan

 

2/11/2020

    6,794  

Various

 

Single-family

 

Fixed

    2.69 %

7/1/2028

Senior loan

 

2/11/2020

    6,063  

Various

 

Single-family

 

Fixed

    2.99 %

3/1/2029

Senior loan

 

2/11/2020

    5,741  

Various

 

Single-family

 

Fixed

    2.68 %

11/1/2028

Senior loan

 

2/11/2020

    5,740  

Various

 

Single-family

 

Fixed

    2.40 %

2/1/2024

Senior loan

 

2/11/2020

    5,346  

Various

 

Single-family

 

Fixed

    3.14 %

12/1/2028

Senior loan

 

2/11/2020

    5,120  

Various

 

Single-family

 

Fixed

    2.64 %

10/1/2028

Senior loan

 

2/11/2020

    4,870  

Various

 

Single-family

 

Fixed

    2.48 %

8/1/2023

Senior loan

 

2/11/2020

    4,829  

Various

 

Single-family

 

Fixed

    2.97 %

1/1/2029

Senior loan

 

2/11/2020

    4,246  

Various

 

Single-family

 

Fixed

    3.06 %

2/1/2029

Total

  $ 745,513                 2.42 %  

Mezzanine Loans

                               

Senior loan

 

10/20/2020

  $ 8,723  

Wilmington, DE

 

Multifamily

 

Fixed

    0.30 %

6/1/2029

Senior loan

 

10/20/2020

    7,344  

White Marsh, MD

 

Multifamily

 

Fixed

    0.30 %

4/1/2031

Senior loan

 

10/20/2020

    6,353  

Philadelphia, PA

 

Multifamily

 

Fixed

    0.30 %

7/1/2031

Senior loan

 

10/20/2020

    5,881  

Daytona Beach, FL

 

Multifamily

 

Fixed

    0.30 %

7/1/2031

Senior loan

 

10/20/2020

    4,523  

Laurel, MD

 

Multifamily

 

Fixed

    0.30 %

7/1/2031

Senior loan

 

10/20/2020

    4,179  

Temple Hills, MD

 

Multifamily

 

Fixed

    0.30 %

1/1/2029

Senior loan

 

10/20/2020

    3,390  

Temple Hills, MD

 

Multifamily

 

Fixed

    0.30 %

5/1/2029

Senior loan

 

10/20/2020

    3,348  

Lakewood, NJ

 

Multifamily

 

Fixed

    0.30 %

5/1/2029

Senior loan

 

10/20/2020

    2,454  

North Aurora, IL

 

Multifamily

 

Fixed

    0.30 %

11/1/2028

Senior loan

 

10/20/2020

    2,264  

Rosedale, MD

 

Multifamily

 

Fixed

    0.30 %

10/1/2028

Senior loan

 

10/20/2020

    2,215  

Cockeysville, MD

 

Multifamily

 

Fixed

    0.30 %

7/1/2031

Senior loan

 

10/20/2020

    2,026  

Laurel, MD

 

Multifamily

 

Fixed

    0.30 %

7/1/2029

Senior loan

 

10/20/2020

    1,836  

Vancouver, WA

 

Multifamily

 

Fixed

    0.30 %

8/1/2031

Senior loan

 

10/20/2020

    1,763  

Tyler, TX

 

Multifamily

 

Fixed

    0.30 %

11/1/2028

Senior loan

 

10/20/2020

    1,307  

Las Vegas, NV

 

Multifamily

 

Fixed

    0.30 %

10/1/2028

Senior loan

 

10/20/2020

    918  

Atlanta, GA

 

Multifamily

 

Fixed

    0.30 %

8/1/2031

Senior loan

 

10/20/2020

    728  

Des Moines, IA

 

Multifamily

 

Fixed

    0.30 %

3/1/2029

Senior loan

 

10/20/2020

    662  

Urbandale, IA

 

Multifamily

 

Fixed

    0.30 %

11/1/2030

Total

  $ 59,914                 0.30 %  
Schedule of Line of Credit Facilities [Table Text Block]
   

For the Nine Months Ended September 30,

 
   

2021

   

2020

 

Balances as of December 31,

  $ 1,036,878     $  

Assumption of debt

          788,764  

Principal borrowings

    148,595       160,379  

Principal repayments

    (49,869 )     (1,992 )

Accretion of loan discounts

    386        

Balances as of September 30,

  $ 1,135,990     $ 947,151  
Schedule of Maturities of Long-term Debt [Table Text Block]

Year

 

Recourse

   

Non-recourse

   

Total

 

2021¹

        $ (222,533 )   $ (222,533 )

2022

                 

2023

          (4,870 )     (4,870 )

2024

          (5,740 )     (5,740 )

2025

    (36,500 )     (46,094 )     (82,594 )

Thereafter

    (75,000 )     (748,723 )     (823,723 )
    $ (111,500 )   $ (1,027,960 )   $ (1,139,460 )