XML 107 R89.htm IDEA: XBRL DOCUMENT v3.20.4
CREDIT FACILITIES AND LONG-TERM DEBT (Tables)
9 Months Ended 12 Months Ended
Sep. 30, 2020
Dec. 31, 2019
CREDIT FACILITIES AND LONG-TERM DEBT    
Schedule of credit facilities outstanding

The following table summarizes certain details related to our credit facilities outstanding as of September 30, 2020 and December 31, 2019 (in thousands, except interest rates):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted

 

 

 

 

 

 

Borrowing

 

Outstanding

 

Average

 

End of Revolving

 

Final Maturity

As of September 30, 2020

    

Capacity

    

Amount

    

Interest Rate

    

Period

    

Date

Revolving Facility 2018-1

 

$

250,000

 

$

962

 

4.32

%  

February 10, 2021

 

May 10, 2021

Revolving Facility 2018-2

 

 

750,000

 

 

1,373

 

4.44

%  

September 23, 2022

 

December 23, 2022

Revolving Facility 2018-3

 

 

100,000

 

 

11,558

 

4.36

%  

June 1, 2023

 

June 1, 2023

Revolving Facility 2019-1

 

 

300,000

 

 

10,909

 

3.76

%  

March 4, 2022

 

March 4, 2022

Revolving Facility 2019-2

 

 

1,030,000

 

 

72,808

 

3.30

%  

July 8, 2021

 

July 7, 2022

Revolving Facility 2019-3

 

 

475,000

 

 

11,001

 

3.92

%  

August 22, 2022

 

August 21, 2023

Total

 

$

2,905,000

 

$

108,611

 

  

 

  

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted

 

 

 

Outstanding

 

Average

 

As of December 31, 2019

    

Amount

    

Interest Rate

 

Revolving Facility 2016-1

 

$

39,346

 

6.17

%

Revolving Facility 2017-1

 

 

25,758

 

7.00

%

Revolving Facility 2018-1

 

 

126,450

 

5.62

%

Revolving Facility 2018-2

 

 

194,293

 

6.00

%

Revolving Facility 2018-3

 

 

111,411

 

4.65

%

Revolving Facility 2019-1

 

 

206,399

 

3.81

%

Revolving Facility 2019-2

 

 

327,226

 

3.41

%

Revolving Facility 2019-3

 

 

42,812

 

3.02

%

Total

 

$

1,073,695

 

  

 

 

We classify the senior revolving credit facilities as current liabilities on the Company’s consolidated balance sheets as amounts drawn to acquire and renovate homes are required to be repaid as the related real estate inventory is sold, which we expect to be within 12 months. The following table summarizes certain details related to our credit facilities outstanding as of December 31, 2019 and December 31, 2018 (in thousands, except interest rates):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

 

 

    

 

 

    

Weighted

    

 

    

 

 

 

 

 

 

 

 

 

Average

 

End of

 

Final

 

 

Borrowing

 

Outstanding

 

Interest

 

Revolving

 

Maturity

As of December 31, 2019

 

Capacity

 

Amount

 

Rate

 

Period

 

Date​

Revolving Facility 2016-1

 

$

39,346

 

$

39,346

 

6.17

%  

August 22, 2019

 

March 20, 2020

Revolving Facility 2017-1

 

 

75,000

 

 

25,758

 

7.00

%  

March 1, 2020

 

9 months by property​

Revolving Facility 2018-1

 

 

250,000

 

 

126,450

 

5.62

%  

July 11, 2020

 

July 11, 2020

Revolving Facility 2018-2

 

 

750,000

 

 

194,293

 

6.00

%  

September 4, 2020

 

September 4, 2020

Revolving Facility 2018-3

 

 

200,000

 

 

111,411

 

4.65

%  

June 20, 2020

 

December 20, 2020

Revolving Facility 2019-1

 

 

300,000

 

 

206,399

 

3.81

%  

June 5, 2021

 

June 5, 2021

Revolving Facility 2019-2

 

 

1,030,000

 

 

327,226

 

3.41

%  

July 8, 2021

 

July 7, 2022

Revolving Facility 2019-3

 

 

335,654

 

 

42,812

 

3.02

%  

August 20, 2021

 

August 19, 2022

Total

 

$

2,980,000​

 

$

1,073,695​

 

  

 

  

 

  

 

 

 

 

 

 

 

 

 

    

 

 

    

Weighted

 

 

 

 

 

 

Average

 

 

 

Outstanding

 

Interest

 

As of December 31, 2018

 

Amount

 

Rate

 

Revolving Facility 2016-1

 

$

326,970

 

6.83

%

Revolving Facility 2017-1

 

 

36,650

 

7.00

%

Revolving Facility 2017-2

 

 

184,250

 

7.04

%

Revolving Facility 2018-1

 

 

131,802

 

6.25

%

Revolving Facility 2018-2

 

 

299,279

 

4.81

%

Total

 

$

978,951

 

  

 

 

Summary of details related to our credit facilities and mezzanine term debt facilities outstanding

The following table summarizes certain details related to our mezzanine term debt facilities as of September 30, 2020 (in thousands, except interest rates):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Borrowing

 

Outstanding

 

Interest

 

End of Draw

 

Final Maturity

As of September 30, 2020

    

Capacity

    

Amount

    

Rate

    

Period

    

Date

Term Debt Facility 2016-M1

 

$

149,000

 

$

40,000

 

10.00

%  

October 31, 2022

 

April 30, 2024

Term Debt Facility 2019-M1

 

 

54,000

 

 

15,000

 

15.00

%  

August 15, 2023

 

February 15, 2025

Term Debt Facility 2020-M1

 

 

300,000

 

 

100,000

 

10.00

%  

January 23, 2023

 

January 23, 2026

Total

 

$

503,000

 

$

155,000

 

  

 

  

 

  

 

 

 

Issuance Costs

 

 

(5,965)

 

 

 

 

 

 

 

 

 

Carrying Value

 

$

149,035

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

 

 

    

 

 

    

 

    

 

    

Final

 

 

Borrowing

 

Outstanding

 

Interest

 

End of Draw

 

Maturity

As of December 31, 2019

    

Capacity

    

Amount

    

Rate

    

Period

    

Date

 

 

 

 

 

 

 

 

 

 

 

 

 

Term Debt Facility 2016-M1

 

$

300,000

 

$

166,000

 

10.00

%  

October 31, 2022

 

April 30, 2024

Term Debt Facility 2019-M1

 

 

100,000

 

 

61,000

 

15.00

%  

August 15, 2023

 

February 15, 2025

Total

 

$

400,000

 

$

227,000

 

  

 

  

 

  

 

 

 

Issuance Costs, Net

 

 

(5,071)

 

  

 

  

 

  

 

 

 

Carrying Value

 

$

221,929

 

  

 

  

 

  

 

Schedule of mortgage financing

The following tables summarize certain details related to our mortgage financing (in thousands, except interest rates):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted

 

End of

 

 

 

 

Borrowing

 

Outstanding

 

Average

 

Revolving

 

Final Maturity

As of September 30, 2020

    

Capacity

    

Amount

    

Interest Rate

    

Period

    

Date

Repo Facility 2019-R1

 

$

50,000

 

$

13,297

 

1.90

%  

April 29, 2021

 

April 29, 2021

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted

 

 

 

Outstanding

 

Average

 

As of December 31, 2019

    

Amount

    

Interest Rate

 

Repo Facility 2019-R1

 

$

2,021

 

3.98

%