XML 40 R28.htm IDEA: XBRL DOCUMENT v3.22.2
Mortgages Payable and Debt Maturities (Tables)
6 Months Ended
Jun. 30, 2022
Debt Disclosure [Abstract]  
Summary of Mortgage Payable

Mortgages payable at June 30, 2022 and December 31, 2021 consist of the following:

 

(dollars in thousands)

 

June 30,
2022

 

 

December 31,
2021

 

4.065% mortgage note due April 1, 2023, secured by one self-
   storage facility with an aggregate net book value of $
7.0
   million, principal and interest paid monthly
   (effective interest rate
4.32%)

 

$

3,674

 

 

$

3,728

 

5.26% mortgage note due November 1, 2023, secured by one
   self-storage facility with an aggregate net book value of $
7.6
   million, principal and interest paid monthly
   (effective interest rate
5.58%)

 

 

3,609

 

 

 

3,650

 

4.4625% mortgage notes due December 6, 2024, secured by
   
three self-storage facilities with an aggregate net book value
   of $
53.9 million, principal and interest paid monthly
   (effective interest rate
3.22%)

 

 

22,298

 

 

 

22,427

 

4.44% mortgage note due July 6, 2025, secured by one
   self-storage facility with an aggregate net book value of
   $
13.3 million, principal and interest paid monthly
   (effective interest rate
4.50%)

 

 

6,168

 

 

 

6,228

 

5.99% mortgage note due May 1, 2026, secured by one self-
   storage facility with an aggregate net book value of $
6.3
   million, principal and interest paid monthly
   (effective interest rate
6.53%)

 

 

897

 

 

 

997

 

Total mortgages payable

 

$

36,646

 

 

$

37,030

 

Summary of Debt Obligations and Interest Rate Derivatives Accordingly, the estimates presented below are not necessarily indicative of the amounts the Company would realize in a current market exchange.

 

 

 

 

 

 

Expected Maturity Date Including Discount

 

 

 

 

(dollars in thousands)

 

2022

 

 

2023

 

 

2024

 

 

2025

 

 

2026

 

 

Thereafter

 

 

Total

 

 

Fair
Value

 

Line of credit - variable rate
   LIBOR +
0.95% (2.58% at
  June 30, 2022)

 

$

 

 

$

303,000

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

303,000

 

 

$

303,000

 

Notes Payable:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Term note - fixed rate 4.533%

 

 

 

 

 

 

 

 

175,000

 

 

 

 

 

 

 

 

 

 

 

 

175,000

 

 

 

174,053

 

Term note - fixed rate 3.50%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

600,000

 

 

 

 

 

 

600,000

 

 

 

566,212

 

Term note - fixed rate 3.875%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

450,000

 

 

 

450,000

 

 

 

427,788

 

Term note - fixed rate 3.67%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

200,000

 

 

 

200,000

 

 

 

181,346

 

Term note - fixed rate 4.00%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

350,000

 

 

 

350,000

 

 

 

325,813

 

Term note - fixed rate 2.20%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

400,000

 

 

 

400,000

 

 

 

318,637

 

Term note - fixed rate 2.40%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

600,000

 

 

 

600,000

 

 

 

470,277

 

Mortgage note - fixed rate 4.065%

 

 

54

 

 

 

3,620

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3,674

 

 

 

3,639

 

Mortgage note - fixed rate 5.26%

 

 

42

 

 

 

3,567

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3,609

 

 

 

3,609

 

Mortgage notes - fixed rate 4.4625%

 

 

 

 

 

 

 

 

22,298

 

 

 

 

 

 

 

 

 

 

 

 

22,298

 

 

 

21,216

 

Mortgage note - fixed rate 4.44%

 

 

61

 

 

 

126

 

 

 

131

 

 

 

5,850

 

 

 

 

 

 

 

 

 

6,168

 

 

 

6,027

 

Mortgage note - fixed rate 5.99%

 

 

103

 

 

 

216

 

 

 

229

 

 

 

243

 

 

 

106

 

 

 

 

 

 

897

 

 

 

911

 

Total

 

$

260

 

 

$

310,529

 

 

$

197,658

 

 

$

6,093

 

 

$

600,106

 

 

$

2,000,000

 

 

$

3,114,646