Quarterly report pursuant to Section 13 or 15(d)

Mortgage Notes Payable and Credit Facility (Tables)

v3.23.1
Mortgage Notes Payable and Credit Facility (Tables)
 3 Months Ended
Mar. 31, 2023
Debt Disclosure [Abstract]  
Schedule of Company's Mortgage Notes Payable and Line of Credit
Our mortgage notes payable and Credit Facility as of March 31, 2023 and December 31, 2022 are summarized below (dollars in thousands):

Encumbered properties at Carrying Value at Stated Interest Rates at Scheduled Maturity Dates at
March 31, 2023 March 31, 2023 December 31, 2022 March 31, 2023 March 31, 2023
Mortgage and other secured loans:
Fixed rate mortgage loans 50  $ 357,034  $ 362,037  (1) (2)
Variable rate mortgage loans —  —  —  N/A (2)
Premiums and discounts, net —  (72) (83) N/A N/A
Deferred financing costs, mortgage loans, net —  (2,406) (2,565) N/A N/A
Total mortgage notes payable, net 50  $ 354,556  $ 359,389  (3)
Variable rate revolving credit facility 84  (6) $ 26,250  $ 23,250 
SOFR + 1.50%
 (4) 8/18/2026
Total revolver 84  $ 26,250  $ 23,250 
Variable rate term loan facility A —  (6) $ 160,000  $ 160,000 
SOFR + 1.45%
 (4) 8/18/2027
Variable rate term loan facility B —  (6) 60,000  60,000 
SOFR + 1.45%
 (4) 2/11/2026
Variable rate term loan facility C —  (6) 150,000  150,000 
SOFR + 1.45%
 (4) 2/18/2028
Deferred financing costs, term loan facility —  (3,260) (3,433) N/A N/A
Total term loan, net N/A $ 366,740  $ 366,567 
Total mortgage notes payable and credit facility 134  $ 747,546  $ 749,206  (5)
(1)Interest rates on our fixed rate mortgage notes payable vary from 2.80% to 6.63%.
(2)We have 44 mortgage notes payable with maturity dates ranging from April 6, 2023 through August 1, 2037.
(3)The weighted average interest rate on the mortgage notes outstanding as of March 31, 2023 was approximately 4.24%.
(4)As of March 31, 2023, Secured Overnight Financing Rate (“SOFR”) was approximately 4.87%.
(5)The weighted average interest rate on all debt outstanding as of March 31, 2023 was approximately 5.33%.
(6)The amount we may draw under our Credit Facility is based on a percentage of the fair value of a combined pool of 84 unencumbered properties as of March 31, 2023.
N/A - Not Applicable
Schedule of Principal Payments of Mortgage Notes Payable
Scheduled principal payments of mortgage notes payable for the nine months ending December 31, 2023, and each of the five succeeding fiscal years and thereafter are as follows (dollars in thousands):
 
Year Scheduled Principal Payments
Nine Months Ending December 31, 2023 $ 64,537 
2024 20,508 
2025 36,559 
2026 42,379 
2027 94,848 
2028 28,858 
Thereafter 69,345 
Total $ 357,034  (1)
(1)This figure does not include $(0.1) million of premiums and (discounts), net, and $2.4 million of deferred financing costs, which are reflected in mortgage notes payable, net on the condensed consolidated balance sheets.
Summary of Interest Rate Cap Agreement The following table summarizes the interest rate caps at March 31, 2023 and December 31, 2022 (dollars in thousands):
 
March 31, 2023 December 31, 2022
Aggregate Cost Aggregate Notional Amount Aggregate Fair Value Aggregate Notional Amount Aggregate Fair Value
$ 620  (1) $ 225,000  $ 3,264  $ 225,000  $ 4,629 
(1)We have entered into various interest rate cap agreements on variable rate debt with LIBOR caps ranging from 1.50% to 2.50%.
The following table summarizes our interest rate swaps at March 31, 2023 and December 31, 2022 (dollars in thousands):
March 31, 2023 December 31, 2022
Aggregate Notional Amount Aggregate Fair Value Asset Aggregate Fair Value Liability Aggregate Notional Amount Aggregate Fair Value Asset Aggregate Fair Value Liability
$ 362,545  $ 5,353  $ (2,876) $ 362,832  $ 8,264  $ (897)
Schedule of Derivative Instruments
The following table presents the impact of our derivative instruments in the condensed consolidated financial statements (dollars in thousands):

Amount of (loss) gain, net, recognized in Comprehensive Income
Three Months Ended March 31,
2023 2022
Derivatives in cash flow hedging relationships
Interest rate caps $ (1,006) $ 1,624 
Interest rate swaps (4,889) 2,643 
Total $ (5,895) $ 4,267 

The following table presents the reclassifications of our derivative instruments out of accumulated other comprehensive income into interest expense in the condensed consolidated financial statements (dollars in thousands):

Amount reclassified out of Accumulated Other Comprehensive Income
Three Months Ended March 31,
2023 2022
Interest rate caps $ 263  $ — 
Total $ 263  $ — 

The following table sets forth certain information regarding our derivative instruments (dollars in thousands):

Asset (Liability) Derivatives Fair Value at
Derivatives Designated as Hedging Instruments Balance Sheet Location March 31, 2023 December 31, 2022
Interest rate caps Other assets $ 3,264  $ 4,629 
Interest rate swaps Other assets 5,353  8,264 
Interest rate swaps Other liabilities (2,876) (897)
Total derivative liabilities, net $ 5,741  $ 11,996