XML 42 R29.htm IDEA: XBRL DOCUMENT v3.21.1
Mortgages Payable and Debt Maturities (Tables)
3 Months Ended
Mar. 31, 2021
Debt Disclosure [Abstract]  
Summary of Mortgage Payable

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

 

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)

 

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