XML 35 R26.htm IDEA: XBRL DOCUMENT v3.24.1.1.u2
Summary of Significant Accounting Policies (Tables)
3 Months Ended
Mar. 31, 2024
Accounting Policies [Abstract]  
Summary of Assets Measured at Fair Value on a Recurring Basis

The following table details the Company's assets measured at fair value on a recurring basis ($ in thousands):

 

 

 

March 31, 2024

 

 

December 31, 2023

 

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investments in real estate debt

 

$

—

 

 

$

24,329

 

 

$

449,911

 

 

$

474,240

 

 

$

—

 

 

$

25,321

 

 

$

302,868

 

 

$

328,189

 

Total

 

$

—

 

 

$

24,329

 

 

$

449,911

 

 

$

474,240

 

 

$

—

 

 

$

25,321

 

 

$

302,868

 

 

$

328,189

 

 

The following table details the Company's assets measured at fair value on a recurring basis using Level 3 inputs ($ in thousands):

 

 

Investments in Real Estate Debt

 

Balance as of December 31, 2023

 

$

302,868

 

Originations, acquisitions, and add on fundings

 

 

147,043

 

Amortization of discount/premium

 

 

67

 

Included in net income:

 

 

 

Unrealized gain/(loss) from investments in real estate debt

 

 

(67

)

Balance as of March 31, 2024

 

$

449,911

 

Summary of Quantitative Inputs and Assumptions Used for items Categorized in Level 3 of Fair Value Hierarchy

The following table contains the quantitative inputs and assumptions used for items categorized in Level 3 of the fair value hierarchy ($ in thousands):

 

 

March 31, 2024

 

 

Fair Value

 

 

Valuation Technique

 

Unobservable Inputs

 

Rate Range

 

Impact to Valuation from an Increase in Input

Assets:

 

 

 

 

 

 

 

 

 

 

 

Investments in real estate debt

 

$

449,911

 

 

Discounted cash flow

 

Discount rate

 

8.00%-12.75%

 

Decrease

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2023

 

 

Fair Value

 

 

Valuation Technique

 

Unobservable Inputs

 

Rate Range

 

Impact to Valuation from an Increase in Input

Assets:

 

 

 

 

 

 

 

 

 

 

 

Investments in real estate debt

 

$

302,868

 

 

Discounted cash flow

 

Discount rate

 

8.41%-10.00%

 

Decrease

Summary of Investments in Real estate Stated at Cost and Generally Depreciated on Straight-Line Basis over Estimated Useful Lives of Assets

The Company's investments in real estate are stated at cost and are generally depreciated on a straight-line basis over the estimated useful lives of the assets as follows:

Description

 

Depreciable Life

Buildings

 

39 - 50 years

Buildings and land improvements

 

10 - 15 years

Lease intangibles and leasehold improvements

 

Lease term

Summary of Selling Commissions, Dealer Manager Fees, and Stockholder Servicing Fees for each Applicable Share Class

The following table details the selling commissions, dealer manager fees, and stockholder servicing fees for each applicable share class as of March 31, 2024:

 

 

Class S Shares

 

Class D Shares

 

Class I Shares

 

 

Class F-S Shares

 

Class F-D Shares

 

Class F-I Shares

 

 

Class A-I Shares

 

 

Class A-II Shares

 

 

Class A-III Shares

 

Selling commissions and dealer manager fees (% of transaction price)

 

up to 3.5%

 

up to 1.5%

 

 

—

 

 

up to 3.5%

 

up to 1.5%

 

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

Stockholder servicing fee (% of NAV)

 

0.85%

 

0.25%

 

 

—

 

 

0.85%

 

0.25%

 

 

—

 

 

 

—

 

 

 

—

 

 

 

—