XML 38 R28.htm IDEA: XBRL DOCUMENT v3.26.1
Summary of Significant Accounting Policies (Tables)
3 Months Ended
Mar. 31, 2026
Accounting Policies [Abstract]  
Schedule of 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

 

15-40 years

Site improvements - buildings and land

 

2-20 years

Furniture, fixtures and equipment

 

5-15 years

Lease intangibles

 

Over lease term

Schedule of company's assets and liabilities measured at fair value on a recurring basis

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

 

 

March 31, 2026

 

 

December 31, 2025

 

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investments in real estate debt

 

$

 

 

$

 

 

$

304,573

 

 

$

304,573

 

 

$

 

 

$

 

 

$

224,600

 

 

$

224,600

 

Investments in real estate-related and other securities

 

 

 

 

 

15,095

 

 

 

 

 

 

15,095

 

 

 

 

 

 

15,323

 

 

 

 

 

 

15,323

 

Total

 

$

 

 

$

15,095

 

 

$

304,573

 

 

$

319,668

 

 

$

 

 

$

15,323

 

 

$

224,600

 

 

$

239,923

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mandatorily Redeemable Instruments

 

$

 

 

$

 

 

$

22,512

 

 

$

22,512

 

 

$

 

 

$

 

 

$

54,794

 

 

$

54,794

 

Interest rate swaps(1)

 

 

 

 

 

366

 

 

 

 

 

 

366

 

 

 

 

 

 

354

 

 

 

 

 

 

354

 

Total

 

$

 

 

$

366

 

 

$

22,512

 

 

$

22,878

 

 

$

 

 

$

354

 

 

$

54,794

 

 

$

55,148

 

(1) Included in accounts payable, accrued expenses and other liabilities on the Company’s Condensed Consolidated Balance Sheets.

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

 

 

Investments in Real Estate Debt (asset)

 

 

Mandatorily Redeemable Instruments (liability)

 

Balance at December 31, 2025

 

$

224,600

 

 

$

54,794

 

Additions

 

 

80,000

 

 

 

 

Repurchases

 

 

 

 

 

(32,490

)

Distributions declared

 

 

 

 

 

364

 

Reclassify to distributions payable/paid

 

 

 

 

 

(364

)

Redemption value adjustment

 

 

 

 

 

208

 

Fair value adjustment

 

 

(27

)

 

 

 

Balance at March 31, 2026

 

$

304,573

 

 

$

22,512

 

Schedule of quantitative inputs and assumptions

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, 2026

 

 

Fair Value

 

 

Valuation Technique

 

Unobservable Inputs

 

Weighted - Average Rate

 

Impact to Valuation from an Increase in Input

Assets:

 

 

 

 

 

 

 

 

 

 

 

Investments in real estate debt

 

$

304,573

 

 

Discounted cash flow

 

Market credit spread

 

SOFR(1) + 2.54%

 

Decrease

 

 

 

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

Mandatorily Redeemable Instruments(2)

 

$

22,512

 

 

Discounted cash flow

 

Discount rate/
Exit capitalization rate/
Market yield

 

7.55%/
6.13%/
5.26%

 

Decrease

 

 

 

December 31, 2025

 

 

Fair Value

 

 

Valuation Technique

 

Unobservable Inputs

 

Weighted - Average Rate

 

Impact to Valuation from an Increase in Input

Assets:

 

 

 

 

 

 

 

 

 

 

 

Investments in real estate debt

 

$

224,600

 

 

Discounted cash flow

 

Market credit spread

 

SOFR(1) + 2.69%

 

Decrease

 

 

 

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

Mandatorily Redeemable Instruments(2)

 

$

54,794

 

 

Discounted cash flow

 

Discount rate/
Exit capitalization rate/
Market yield

 

7.52%/
6.07%/
5.44%

 

Decrease

(1) “SOFR” refers to the Secured Overnight Financing Rate at March 31, 2026.

(2) Mandatorily Redeemable Instruments are carried at the NAV of the Class E units, which is determined monthly in accordance with the Company's valuation guidelines.

Schedule of Carrying Value and Fair Value of Financial Instruments

The following table presents the carrying value and fair value of financial instruments that are not carried at fair value on the Condensed Consolidated Balance Sheets ($ in thousands):

 

 

March 31, 2026

 

 

December 31, 2025

 

 

 

Carrying Value(1)

 

 

Fair Value

 

 

Carrying Value(1)

 

 

Fair Value

 

Mortgage notes

 

$

369,604

 

 

$

370,635

 

 

$

365,641

 

 

$

366,381

 

Repurchase facility

 

 

228,450

 

 

 

228,450

 

 

 

168,450

 

 

 

168,450

 

Unsecured revolving credit facility

 

 

73,000

 

 

 

73,000

 

 

 

73,000

 

 

 

73,000

 

Total

 

$

671,054

 

 

$

672,085

 

 

$

607,091

 

 

$

607,831

 

(1) Excludes deferred financing costs and discounts.