XML 43 R32.htm IDEA: XBRL DOCUMENT v3.25.0.1
SCHEDULE IV - MORTGAGE LOANS ON REAL ESTATE
12 Months Ended
Dec. 31, 2024
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Abstract]  
SCHEDULE IV-MORTGAGE LOANS ON REAL ESTATE

December 31, 2024

 

(in thousands)

 

Description

 

Effective
Interest Rate

 

Final Maturity
Date

 

Periodic Payment Terms

 

Prior Liens

 

Face Amount
of Notes
Receivable

 

Net Carrying Amount of
Notes Receivable as of
December 31, 2024
(a)

 

Principal Amount of Loans
Subject to Delinquent Principal or Interest

First Mortgage Loan

 

6.00%

 

4/1/2020

 

Interest only

 

 

$17,810

 

$17,810

 

$17,810

Mezzanine Loan (b)

 

9.75%

 

1/9/2025

 

Interest only

 

 

54,000

 

54,000

 

First Mortgage Loan

 

6.74%

 

9/17/2025

 

Interest only

 

 

43,000

 

42,000

 

Other

 

6.50%

 

7/31/2025

 

Interest only

 

 

2,147

 

2,147

 

Mezzanine Loan

 

10.00%

 

12/11/2027

 

Interest only

 

 

5,000

 

5,000

 

Mezzanine Loan

 

12.00%

 

12/31/2025

 

Interest only

 

 

7,631

 

7,631

 

Total

 

 

 

 

 

 

 

 

 

$129,588

 

128,588

 

$17,810

Allowance for credit loss

 

 

 

 

 

 

 

 

 

 

 

(2,004)

 

 

Net carrying amount of notes receivable

 

 

 

 

 

 

 

 

 

 

 

$126,584

 

 

(a)
The aggregate carrying amount of notes receivable included above for Federal income tax purposes was approximately $126.2 million as of December 31, 2024.
(b)
In January 2025, the maturity date on the mezzanine loan was extended to February 25, 2025.

 

The Company monitors the credit quality of its notes receivable on an ongoing basis and considers indicators of credit quality such as loan payment activity, the estimated fair value of the underlying collateral, the seniority of the Company’s loan in relation to other debt secured by the collateral, the personal guarantees of the borrower and the prospects of the borrower.

 

The following table reconciles the activity for loans on real estate from January 1, 2022 to December 31, 2024 (in thousands):

 

 

 

Reconciliation of Loans on Real Estate

 

 

 

Year Ended December 31,

 

 

 

2024

 

 

2023

 

 

2022

 

 

 

 

 

 

 

 

 

 

 

Balance at beginning of year

 

$

126,228

 

 

$

124,801

 

 

$

159,638

 

Additions

 

 

8,360

 

 

 

1,427

 

 

 

-

 

Repayments

 

 

(6,000

)

 

 

 

 

 

(29,531

)

Conversion of OP Units

 

 

 

 

 

 

 

 

 

Conversion to real estate through receipt of deed or through foreclosure

 

 

 

 

 

 

 

 

(5,306

)

Total

 

$

128,588

 

 

$

126,228

 

 

$

124,801

 

 

 

 

 

 

 

 

 

 

 

Allowance for credit loss

 

 

(2,004

)

 

 

(1,279

)

 

 

(898

)

Balance at end of year

 

$

126,584

 

 

$

124,949

 

 

$

123,903