XML 41 R29.htm IDEA: XBRL DOCUMENT v3.22.2.2
Mortgages Payable and Debt Maturities (Tables)
9 Months Ended
Sep. 30, 2022
Debt Disclosure [Abstract]  
Summary of Mortgage Payable

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

 

(dollars in thousands)

 

September 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
4.33%)

 

$

3,648

 

 

$

3,728

 

5.26% mortgage note due November 1, 2023, secured by one
   self-storage facility with an aggregate net book value of $
7.5
   million, principal and interest paid monthly
   (effective interest rate
5.60%)

 

 

3,588

 

 

 

3,650

 

4.4625% mortgage notes due December 6, 2024, secured by
   
three self-storage facilities with an aggregate net book value
   of $
53.6 million, principal and interest paid monthly
   (effective interest rate
3.24%)

 

 

22,233

 

 

 

22,427

 

4.44% mortgage note due July 6, 2025, secured by one
   self-storage facility with an aggregate net book value of
   $
13.2 million, principal and interest paid monthly
   (effective interest rate
4.51%)

 

 

6,138

 

 

 

6,228

 

5.99% mortgage note due May 1, 2026, secured by one self-
   storage facility with an aggregate net book value of $
6.2
   million, principal and interest paid monthly
   (effective interest rate
6.56%)

 

 

847

 

 

 

997

 

Total mortgages payable

 

$

36,454

 

 

$

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
   SOFR +
0.775% (3.94% at
  September 30, 2022)

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

456,000

 

 

$

456,000

 

 

$

456,000

 

Notes Payable:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Term note - fixed rate 4.533%

 

 

 

 

 

 

 

 

175,000

 

 

 

 

 

 

 

 

 

 

 

 

175,000

 

 

 

170,325

 

Term note - fixed rate 3.50%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

600,000

 

 

 

 

 

 

600,000

 

 

 

551,359

 

Term note - fixed rate 3.875%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

450,000

 

 

 

450,000

 

 

 

408,515

 

Term note - fixed rate 3.67%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

200,000

 

 

 

200,000

 

 

 

176,252

 

Term note - fixed rate 4.00%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

350,000

 

 

 

350,000

 

 

 

309,177

 

Term note - fixed rate 2.20%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

400,000

 

 

 

400,000

 

 

 

298,381

 

Term note - fixed rate 2.40%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

600,000

 

 

 

600,000

 

 

 

437,083

 

Mortgage note - fixed rate 4.065%

 

 

28

 

 

 

3,620

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3,648

 

 

 

3,597

 

Mortgage note - fixed rate 5.26%

 

 

21

 

 

 

3,567

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3,588

 

 

 

3,538

 

Mortgage notes - fixed rate 4.4625%

 

 

 

 

 

 

 

 

22,233

 

 

 

 

 

 

 

 

 

 

 

 

22,233

 

 

 

20,678

 

Mortgage note - fixed rate 4.44%

 

 

31

 

 

 

126

 

 

 

131

 

 

 

5,850

 

 

 

 

 

 

 

 

 

6,138

 

 

 

5,745

 

Mortgage note - fixed rate 5.99%

 

 

53

 

 

 

216

 

 

 

229

 

 

 

243

 

 

 

106

 

 

 

 

 

 

847

 

 

 

839

 

Total

 

$

133

 

 

$

7,529

 

 

$

197,593

 

 

$

6,093

 

 

$

600,106

 

 

$

2,456,000

 

 

$

3,267,454