XML 26 R13.htm IDEA: XBRL DOCUMENT v3.21.1
Mortgages Payable and Debt Maturities
3 Months Ended
Mar. 31, 2021
Debt Disclosure [Abstract]  
Mortgages Payable and Debt Maturities

7. MORTGAGES PAYABLE AND DEBT MATURITIES

Mortgages payable at March 31, 2021 and December 31, 2020 consist of the following:

 

(dollars in thousands)

 

March 31,

2021

 

 

December 31,

2020

 

4.065% mortgage note due April 1, 2023, secured by one self-

   storage facility with an aggregate net book value of $7.1

   million, principal and interest paid monthly

   (effective interest rate 4.40%)

 

$

3,807

 

 

$

3,832

 

5.26% mortgage note due November 1, 2023, secured by one

   self-storage facility with an aggregate net book value of $7.8

   million, principal and interest paid monthly

   (effective interest rate 5.69%)

 

 

3,710

 

 

 

3,728

 

4.4625% mortgage notes due December 6, 2024, secured by

   three self-storage facilities with an aggregate net book value

   of $54.8 million, principal and interest paid monthly

   (effective interest rate 3.12%)

 

 

22,620

 

 

 

22,684

 

4.44% mortgage note due July 6, 2025, secured by one

   self-storage facility with an aggregate net book value of $13.6

   million, principal and interest paid monthly

   (effective interest rate 4.60%)

 

 

6,316

 

 

 

6,343

 

5.99% mortgage note due May 1, 2026, secured by one self-

   storage facility with an aggregate net book value of $6.4

   million, principal and interest paid monthly

   (effective interest rate 6.45%)

 

 

1,143

 

 

 

1,190

 

Total mortgages payable

 

$

37,596

 

 

$

37,777

 

 

The table below summarizes the Company’s debt obligations at March 31, 2021. The estimated fair value of financial instruments is subjective in nature and is dependent on a number of important assumptions, including discount rates and relevant comparable market information associated with each financial instrument. The fair value of the fixed rate term notes and mortgage notes were estimated by discounting the future cash flows using the current rates at which similar loans would be made to borrowers with similar credit ratings and for the same remaining maturities. These assumptions are considered Level 2 inputs within the fair value hierarchy as described in Note 9. The carrying values of our variable rate debt instruments approximate their fair values as such debt instruments bear interest at current market rates that approximate market participant rates. This is considered a Level 2 input within the fair value hierarchy. The use of different market assumptions and estimation methodologies may have a material effect on the reported estimated fair value amounts. 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)

 

2021

 

 

2022

 

 

2023

 

 

2024

 

 

2025

 

 

Thereafter

 

 

Total

 

 

Fair Value

 

Line of credit - variable rate

   LIBOR + 0.95% (1.06% at

  March 31, 2021)

 

$

 

 

$

 

 

$

43,000

 

 

$

 

 

$

 

 

$

 

 

$

43,000

 

 

$

43,000

 

Notes Payable:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Term note - fixed rate 4.533%

 

 

 

 

 

 

 

 

 

 

 

175,000

 

 

 

 

 

 

 

 

 

175,000

 

 

 

195,252

 

Term note - fixed rate 3.50%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

600,000

 

 

 

600,000

 

 

 

657,471

 

Term note - fixed rate 3.875%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

450,000

 

 

 

450,000

 

 

 

494,057

 

Term note - fixed rate 3.67%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

200,000

 

 

 

200,000

 

 

 

215,203

 

Term note - fixed rate 4.00%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

350,000

 

 

 

350,000

 

 

 

394,261

 

Term note - fixed rate 2.20%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

400,000

 

 

 

400,000

 

 

 

376,052

 

Mortgage note - fixed rate 4.065%

 

 

79

 

 

 

108

 

 

 

3,620

 

 

 

 

 

 

 

 

 

 

 

 

3,807

 

 

 

3,936

 

Mortgage note - fixed rate 5.26%

 

 

60

 

 

 

83

 

 

 

3,567

 

 

 

 

 

 

 

 

 

 

 

 

3,710

 

 

 

3,983

 

Mortgage notes - fixed rate 4.4625%

 

 

 

 

 

 

 

 

 

 

 

22,620

 

 

 

 

 

 

 

 

 

22,620

 

 

 

23,317

 

Mortgage note - fixed rate 4.44%

 

 

92

 

 

 

125

 

 

 

130

 

 

 

136

 

 

 

5,833

 

 

 

 

 

 

6,316

 

 

 

6,765

 

Mortgage note - fixed rate 5.99%

 

 

145

 

 

 

203

 

 

 

216

 

 

 

229

 

 

 

244

 

 

 

106

 

 

 

1,143

 

 

 

1,244

 

Total

 

$

376

 

 

$

519

 

 

$

50,533

 

 

$

197,985

 

 

$

6,077

 

 

$

2,000,106

 

 

$

2,255,596