Document_and_Entity_Informatio
Document and Entity Information | 3 Months Ended |
Mar. 31, 2015 | |
Entity Registrant Name | AMERICA FIRST MULTIFAMILY INVESTORS, L.P. |
Entity Central Index Key | 1059142 |
Current Fiscal Year End Date | -19 |
Entity Filer Category | Accelerated Filer |
Document Type | 10-Q |
Document Period End Date | 31-Mar-15 |
Document Fiscal Year Focus | 2015 |
Document Fiscal Period Focus | Q1 |
Amendment Flag | FALSE |
Entity Common Stock, Units Outstanding | 0 |
Condensed_Consolidated_Balance
Condensed Consolidated Balance Sheets (USD $) | Mar. 31, 2015 | Dec. 31, 2014 |
Assets [Abstract] | ||
Cash and cash equivalents | $24,205,247 | $49,193,343 |
Restricted cash | 7,836,842 | 11,685,729 |
Interest receivable | 5,806,290 | 4,121,486 |
Mortgage revenue bonds held in trust, at fair value | 426,022,847 | 378,423,092 |
Mortgage revenue bonds, at fair value | 81,875,851 | 70,601,045 |
Public housing capital fund trusts, at fair value | 60,272,941 | 61,263,123 |
Available-for-sale Securities, Fair Value Disclosure, Mortgage-backed Securities | 14,884,339 | 14,841,558 |
Real estate assets: | ||
Land and improvements | 15,590,493 | 15,589,893 |
Buildings and improvements | 132,000,442 | 131,910,221 |
Real estate assets before accumulated depreciation | 147,590,935 | 147,500,114 |
Accumulated depreciation | -26,327,145 | -24,691,800 |
Net real estate assets | 121,263,790 | 122,808,314 |
Other assets | 30,564,221 | 31,301,527 |
Total assets | 772,732,368 | 744,239,217 |
Liabilities [Abstract] | ||
Accounts payable, accrued expenses and other liabilities | 4,995,537 | 4,627,089 |
Distribution payable | 7,607,693 | 7,617,390 |
Debt financing | 379,307,493 | 345,359,000 |
Mortgages payable | 76,445,451 | 76,707,834 |
Derivative Assets (Liabilities), at Fair Value, Net | 1,165,855 | 0 |
Total Liabilities | 469,522,029 | 434,311,313 |
Commitments and Contingencies | ||
Partners' Capital | ||
General Partner | 512,533 | 578,238 |
Beneficial Unit Certificate holders | 323,952,314 | 330,457,117 |
Unallocated deficit of Consolidated VIEs | -21,237,622 | -21,091,456 |
Total Partners' Capital | 303,227,225 | 309,943,899 |
Noncontrolling interest | -16,886 | -15,995 |
Total Capital | 303,210,339 | 309,927,904 |
Total Liabilities and Partners' Capital | $772,732,368 | $744,239,217 |
Condensed_Consolidated_Stateme
Condensed Consolidated Statements of Operations (USD $) | 3 Months Ended | |
Mar. 31, 2015 | Mar. 31, 2014 | |
Revenues [Abstract] | ||
Property revenues | $5,106,369 | $3,951,216 |
Investment income | 7,979,784 | 6,205,558 |
Gain on sale of bonds | 0 | 2,835,243 |
Interest Income, Operating | 224,540 | 208,823 |
Total Revenues | 13,310,693 | 13,200,840 |
Expenses [Abstract] | ||
Real estate operating (exclusive of items shown below) | 2,958,605 | 2,100,293 |
Depreciation and amortization | 2,031,898 | 1,613,346 |
Interest | 3,989,121 | 2,169,549 |
General and administrative | 1,807,481 | 1,270,926 |
Total Expenses | 10,787,105 | 7,154,114 |
Net income (loss) | 2,523,588 | 6,046,726 |
Net income (loss) attributable to noncontrolling interest | 891 | 103 |
Net income (loss) - America First Tax Exempt Investors, L.P. | 2,524,479 | 6,046,829 |
Net income (loss) allocated to: | ||
General Partner | 26,706 | 742,055 |
Limited Partners - Unitholders | 2,643,939 | 5,417,545 |
Unallocated loss of Consolidated VIEs | -146,166 | -112,771 |
Noncontrolling interest | ($891) | ($103) |
Unitholders' interest in net income per unit (basic and diluted): | ||
Net income (loss), basic and diluted, per unit | $0.04 | $0.10 |
Distributions declared, per unit | $0.13 | $0.13 |
Weighted average number of units outstanding, basic and diluted | 60,252,928 | 56,919,595 |
Condensed_Consolidated_Stateme1
Condensed Consolidated Statements of Operations Parenthetical (USD $) | 3 Months Ended |
Mar. 31, 2014 | |
Discontinued Operation, Gain (Loss) on Disposal of Discontinued Operation, Net of Tax |
Condensed_Consolidated_Stateme2
Condensed Consolidated Statements of Comprehensive Income (USD $) | 3 Months Ended | |
Mar. 31, 2015 | Mar. 31, 2014 | |
Net income (loss) | $2,523,588 | $6,046,726 |
Unrealized Gain (Loss) on Securities | -1,057,235 | 18,041,725 |
Other Comprehensive Income (Loss), Unrealized Holding Gain (Loss) on Securities Arising During Period, Net of Tax | 576,225 | -3,489,237 |
Net Income (Loss) Allocated to General Partners | 26,706 | 742,055 |
Net income (loss) allocated to unitholders | 2,643,939 | 5,417,545 |
Unallocated loss of Consolidated VIEs | -146,166 | -112,771 |
Net income (loss) attributable to noncontrolling interest | 891 | 103 |
Accumulated Other Comprehensive Income (Loss) [Member] | ||
Net income (loss) | 0 | 0 |
Unrealized Gain (Loss) on Securities | -1,057,235 | 18,041,725 |
Other Comprehensive Income (Loss), Unrealized Holding Gain (Loss) on Securities Arising During Period, Net of Tax | 576,225 | -3,489,237 |
Net Income (Loss) Allocated to General Partners | 10,372 | 957,364 |
Net income (loss) allocated to unitholders | 1,026,813 | 26,733,198 |
Unallocated loss of Consolidated VIEs | -146,166 | -112,771 |
Net income (loss) attributable to noncontrolling interest | -891 | -103 |
Comprehensive income - America First Tax Exempt Investors, L.P. | 890,128 | 27,577,688 |
Mortgage revenue bonds [Member] | Accumulated Other Comprehensive Income (Loss) [Member] | ||
Unrealized Gain (Loss) on Securities | 1,057,235 | 18,041,725 |
Commitments [Member] | Accumulated Other Comprehensive Income (Loss) [Member] | ||
Other Comprehensive Income (Loss), Unrealized Holding Gain (Loss) on Securities Arising During Period, Net of Tax | $576,225 | ($3,489,237) |
Condensed_Consolidated_Stateme3
Condensed Consolidated Statements of Partners' Capital (USD $) | Total | General Partner | Number of Units | Beneficial Unit Certificate Holders | Unallocated Deficit of Consolidated VIEs | Noncontrolling Interest | Accumulated Other Comprehensive Income (Loss) [Member] |
USD ($) | USD ($) | USD ($) | USD ($) | USD ($) | USD ($) | ||
Balance at Dec. 31, 2013 | $203,122,765 | $16,671 | $223,573,312 | ($20,455,896) | ($11,322) | ($20,128,314) | |
Partners' Capital Account, Units at Dec. 31, 2013 | 51,052,928 | ||||||
Stock Issued During Period, Shares, New Issues | 9,200,000 | ||||||
Proceeds from Issuance of Common Stock | 51,367,692 | 51,367,692 | 0 | 0 | |||
Available-for-sale Securities, Gross Realized Gain (Loss) | -1,743,088 | -17,431 | -1,725,657 | 0 | -1,743,088 | ||
Distributions paid or accrued | -8,295,025 | -763,409 | -7,531,616 | 0 | 0 | 0 | |
Net income (loss) | 6,046,726 | 742,055 | 5,417,545 | -112,771 | -103 | 0 | |
Unrealized Gain (Loss) on Securities | 18,041,725 | 180,417 | 17,861,308 | 0 | 0 | 18,041,725 | |
Other Comprehensive Income (Loss), Unrealized Holding Gain (Loss) on Securities Arising During Period, Net of Tax | 3,489,237 | 34,892 | 3,454,345 | 0 | 0 | 3,489,237 | |
Balance at Mar. 31, 2014 | 272,030,032 | 193,195 | 292,416,929 | -20,568,667 | -11,425 | -340,441 | |
Balance at Dec. 31, 2014 | 309,927,904 | 578,238 | 330,457,117 | -21,091,456 | -15,995 | 51,698,418 | |
Partners' Capital Account, Units at Dec. 31, 2014 | 60,252,928 | ||||||
Distributions paid or accrued | -7,607,693 | -76,077 | -7,531,616 | 0 | 0 | 0 | |
Net income (loss) | 2,523,588 | 26,706 | 2,643,939 | -146,166 | -891 | 0 | |
Unrealized Gain (Loss) on Securities | -1,057,235 | -10,572 | -1,046,663 | 0 | 0 | -1,057,235 | |
Other Comprehensive Income (Loss), Unrealized Holding Gain (Loss) on Securities Arising During Period, Net of Tax | -576,225 | -5,762 | -570,463 | 0 | 0 | -576,225 | |
Balance at Mar. 31, 2015 | $303,210,339 | $512,533 | $323,952,314 | ($21,237,622) | ($16,886) | $50,064,958 |
Condensed_Consolidated_Stateme4
Condensed Consolidated Statements of Cash Flows (USD $) | 3 Months Ended | |
Mar. 31, 2015 | Mar. 31, 2014 | |
Cash flows from operating activities: | ||
Net income (loss) | $2,523,588 | $6,046,726 |
Adjustments to reconcile net income (loss) to net cash provided (used) by operating activities: | ||
Depreciation and amortization expense | 2,031,898 | 1,613,346 |
Non-cash gain (loss) on derivatives | 899,873 | 182,597 |
Bond discount and premium amortization and accretion | -36,933 | -62,008 |
Gain on sale of bonds | 0 | -2,835,243 |
Changes in operating assets and liabilities, net of effect of acquisitions | ||
Increase (decrease) in interest receivable | -1,684,804 | -1,783,906 |
(Increase) decrease in other assets | 127,115 | 918,897 |
Increase (decrease) in accounts payable and accrued expenses | 311,641 | -2,192,953 |
Net cash provided (used) by operating activities | 4,172,378 | 1,887,456 |
Cash flows from investing activities: | ||
Capital expenditures | -91,968 | -6,323,590 |
Acquisition of tax-exempt mortgage revenue bonds | -58,945,000 | -34,778,800 |
Proceeds from the sale/redemption of bonds | 0 | 18,744,294 |
Purchase of rate derivative | 10,500 | -391,500 |
Decrease in restricted cash | -46,780 | -73,820 |
Net increase in notes receivable | 39,337 | 0 |
Restricted cash - debt collateral released | 1,370,000 | 2,000,000 |
Restricted cash - 2014 TEBS financing facility | 2,474,249 | 0 |
Principal payments received on taxable bonds | 202,888 | 1,778,734 |
Net cash provided (used) by investing activities | -55,065,448 | -19,044,682 |
Cash flows from financing activities: | ||
Distributions paid | -7,617,390 | -6,446,077 |
Principal borrowings on mortgages payable | 48,285,000 | 17,250,000 |
Principal borrowing on line of credit | 0 | 7,976,690 |
Proceeds from sale of beneficial unit certificates | 0 | 54,740,000 |
Payments of Stock Issuance Costs | 0 | -3,372,308 |
Principal payments on debt and mortgage financing | -25,761,768 | -17,013,000 |
Repayments of Debt | -262,383 | -113,919 |
Net change in line of credit | 11,425,261 | 0 |
Increase (decrease) in liabilities related to restricted cash | 46,780 | 73,820 |
Debt financing costs | 210,526 | 557,094 |
Net cash (used) provided by financing activities | 25,904,974 | 52,538,112 |
Net increase (decrease) in cash and cash equivalents | -24,988,096 | 35,380,886 |
Cash and cash equivalents at beginning of period, including discontinued operations | 49,193,343 | |
Cash and cash equivalents at end of period, including discontinued operations | 24,205,247 | 46,698,901 |
Cash paid during the period for interest | 2,833,471 | 1,798,217 |
Distributions declared but not paid | 7,607,693 | 8,295,025 |
Capital expenditures financed through payables | $56,806 | $3,475,757 |
Basis_of_Presentation
Basis of Presentation | 3 Months Ended | |
Mar. 31, 2015 | ||
Basis of Presentation [Abstract] | ||
Basis of Presentation and Significant Accounting Policies [Text Block] | Basis of Presentation | |
General | ||
America First Multifamily Investors, L.P. (the “Partnership”) was formed on April 2, 1998, under the Delaware Revised Uniform Limited Partnership Act for the primary purpose of acquiring, holding, selling and otherwise dealing with a portfolio of mortgage revenue bonds which have been issued to provide construction and/or permanent financing for affordable multifamily, student housing, and senior citizen residential properties (collectively “Residential Properties”) and commercial properties. The Partnership expects and believes the interest earned on these mortgage revenue bonds is excludable from gross income for federal income tax purposes. As a result, most of the income earned by the Partnership is exempt from federal income taxes. The Partnership may also invest in other types of securities that may or may not be secured by real estate and may make property loans secured by multifamily residential properties which are financed by mortgage revenue bonds held by the Partnership. The Partnership generally does not seek to acquire direct interests in real property as long term or permanent investments. The Partnership may, however, acquire real estate securing its mortgage revenue bonds or property loans through foreclosure in the event of a default. In addition, the Partnership may acquire interests in multifamily, student, and senior citizen residential properties (“MF Properties”) in order to position itself for future investments in mortgage revenue bonds issued to finance these properties. The Partnership expects to sell its interest in these MF Properties in connection with the future syndication of low income housing tax credits under Section 42 of the Internal Revenue Code (“LIHTCs”) or to a tax-exempt organization and to acquire mortgage revenue bonds on these properties to provide debt financing to the new owners. | ||
Our general partner is America First Capital Associates Limited Partnership Two (“AFCA 2” or “General Partner”). The general partner of AFCA2 is The Burlington Capital Group LLC (“Burlington”). The Partnership has issued Beneficial Unit Certificates (“BUCs”) representing assigned limited partner interests to investors (“unitholders”). The Partnership will terminate on December 31, 2050, unless terminated earlier under provisions of its Agreement of Limited Partnership. | ||
The “Company” refers to the Partnership and the Consolidated VIEs (defined below). The condensed consolidated financial statements reported in this Form 10-Q include the financial position and results of operations of the Partnership, the MF Properties owned by various limited partnerships in which one of the Partnership’s wholly-owned subsidiaries holds a 99% limited partner interest, and two entities in which the Partnership does not hold an ownership interest but which own multifamily residential properties financed with mortgage revenue bonds held by the Partnership and which are treated as variable interest entities (“VIEs”) of which the Partnership has been determined to be the primary beneficiary (the “Consolidated VIEs”). On March 31, 2015, the consolidated subsidiaries of the Partnership (the “Consolidated Subsidiaries”) consist of: | ||
• | ATAX TEBS I, LLC, a special purpose entity owned and controlled by the Partnership, created in 2010 to hold mortgage revenue bonds in order to facilitate the Tax Exempt Bond Securitization (“TEBS”) Financing (“M24 TEBS Financing”) with Freddie Mac (Note 9). | |
• | ATAX TEBS II, LLC, a special purpose entity owned and controlled by the Partnership, created in 2014 to hold mortgage revenue bonds in order to facilitate the second TEBS Financing (“M31 TEBS Financing”) with Freddie Mac (Note 9). | |
• | Nine MF Properties which are either wholly or majority owned by subsidiaries of the Partnership. | |
Stand alone financial information of the Partnership reported in this Form 10-Q includes only the assets, liabilities, and results of operations of the Partnership and the MF Properties (hereafter the “Partnership”) without the Consolidated VIEs. In the Company’s condensed consolidated financial statements, all transactions and accounts between the Partnership, the MF Properties and the Consolidated VIEs have been eliminated in consolidation. The General Partner does not believe that the consolidation of VIEs for reporting under accounting principles generally accepted in the United States of America (“GAAP”) impacts the Partnership’s status as a partnership for federal income tax purposes or the status of unitholders as partners of the Partnership, the treatment of the mortgage revenue bonds on the properties owned by Consolidated VIEs as debt, the nature of the interest payments, which it believes to be tax-exempt, received on the mortgage revenue bonds secured by the properties owned by Consolidated VIEs or the manner in which the Partnership’s income is reported to unitholders on IRS Form K-1. | ||
The unallocated deficit of the Consolidated VIEs is primarily comprised of the accumulated historical net losses of the Consolidated VIEs since the applicable consolidation date. The unallocated deficit of the VIEs and the VIEs’ net losses subsequent to that date are not allocated to the General Partner and unitholders as such activity is not contemplated by, or addressed in, the Agreement of Limited Partnership. | ||
The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates. The accompanying interim unaudited condensed consolidated financial statements have been prepared according to the rules and regulations of the Securities and Exchange Commission. Certain information and footnote disclosures normally included in financial statements prepared in accordance with GAAP have been condensed or omitted according to such rules and regulations, although management believes that the disclosures are adequate to make the information presented not misleading. The condensed consolidated financial statements should be read in conjunction with the condensed consolidated financial statements and notes thereto included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2014. These condensed consolidated financial statements and notes have been prepared consistently with the 2014 Form 10-K. In the opinion of management, all adjustments (consisting of normal and recurring accruals) necessary to present fairly the financial position as of March 31, 2015, and the results of operations for the interim periods presented have been made. The results of operations for the interim period are not necessarily indicative of the results to be expected for the full year. |
Partnership_Income_Expense_and
Partnership Income, Expense and Cash Distributions | 3 Months Ended |
Mar. 31, 2015 | |
Partnership Income, Expenses and Cash Distributions [Abstract] | |
Partnership Income Expenses and Cash Distributions [Text Block] | Partnership Income, Expenses and Cash Distributions |
The Agreement of Limited Partnership of the Partnership contains provisions for the distribution of Net Interest Income, Net Residual Proceeds and Liquidation Proceeds, for the allocation of income or loss from operations and for the allocation of income and loss arising from a repayment, sale, or liquidation of investments. Income and losses will be allocated to each unitholder on a periodic basis, as determined by the General Partner, based on the number of BUCs held by each unitholder as of the last day of the period for which such allocation is to be made. Distributions of Net Interest Income and Net Residual Proceeds will be made to each unitholder of record on the last day of each distribution period based on the number of BUCs held by each unitholder as of such date. For purposes of the Agreement of Limited Partnership, cash distributions, if any, received by the Partnership from its investment in MF Properties (Note 7) will be included in the Partnership’s Interest Income and cash distributions received by the Partnership from the sale of such properties will be included in the Partnership’s Residual Proceeds. | |
Cash distributions are currently made on a quarterly basis but may be made on a monthly or semiannual basis at the election of AFCA 2. On each distribution date, Net Interest Income is distributed 99% to the unitholders and 1% to AFCA 2 and Net Residual Proceeds are distributed 100% to unitholders except that Net Interest Income and Net Residual Proceeds representing contingent interest in an amount equal to 0.9% per annum of the principal amount of the mortgage revenue bonds on a cumulative basis (defined as Net Interest Income (Tier 2) and Net Residual Proceeds (Tier 2), respectively) are distributed 75% to the unitholders and 25% to AFCA 2. |
Variable_Interest_Entities
Variable Interest Entities | 3 Months Ended | ||||||||||||||||
Mar. 31, 2015 | |||||||||||||||||
Variable Interest Entities [Abstract] | |||||||||||||||||
Variable interest entities [Text Block] | Variable Interest Entities | ||||||||||||||||
The Partnership invests in mortgage revenue bonds which have been issued to provide construction and/or permanent financing for Residential Properties and commercial properties in their market areas. The Partnership owns 100% of these mortgage revenue bonds and each bond is secured by a first mortgage on the property. In certain cases, the Partnership has also made property loans to the property owners which are secured by second mortgages on these properties. Although Residential Properties financed with mortgage revenue bonds held by the Partnership is owned by a separate entity in which the Partnership has no equity ownership interest, the debt financing provided by the Partnership creates a variable interest in these ownership entities that may require the Partnership to report the assets, liabilities, and results of operations of these entities on a consolidated basis under GAAP. Under consolidation guidance, the Partnership must make an evaluation of these entities to determine if they meet the definition of a VIE. | |||||||||||||||||
At March 31, 2015 and December 31, 2014, the Partnership determined that eleven of the entities financed by mortgage revenue bonds owned by the Partnership were held by VIEs. These VIEs were Ashley Square, Bent Tree, Bruton Apartments, Cross Creek, Fairmont Oaks, Glenview Apartments, Harden Ranch, Montclair Apartments, Santa Fe Apartments, Tyler Park Apartments, and Westside Village Market. The Partnership then determined that it is the primary beneficiary of two of these VIEs: Bent Tree and Fairmont Oaks and has continued to consolidate these entities. | |||||||||||||||||
The Partnership does not hold an equity interest in these VIEs. Therefore, the assets of the VIEs cannot be used to settle the general commitments of the Partnership and the Partnership is not responsible for the commitments and liabilities of the VIEs. The primary risks to the Partnership associated with these VIEs relate to the entities’ ability to meet debt service obligations to the Partnership and the valuation of the underlying Residential Properties which serves as bond collateral. | |||||||||||||||||
The following is a discussion of the significant judgments and assumptions made by the Partnership in determining the primary beneficiary of the VIE and, therefore, whether the Partnership must consolidate the VIE. | |||||||||||||||||
Consolidated VIEs | |||||||||||||||||
In determining the primary beneficiary of these VIEs, the Partnership considers the activities of the VIE which most significantly impact the VIEs’ economic performance, who has the power to control such activities, the risks which the entities were designed to create, the variability associated with those risks and the interests which absorb such variability. The Partnership also considers the related party relationship of the entities involved in the VIEs. At March 31, 2015 and December 31, 2014, the Partnership determined it is the primary beneficiary of the Bent Tree and Fairmont Oaks VIEs. The capital structure of Bent Tree and Fairmont Oaks VIEs consists of senior debt, subordinated debt, and equity capital. The senior debt is in the form of a mortgage revenue bond and accounts for the majority of the VIEs’ total capital. As the bondholder, the Partnership is entitled to principal and interest payments and has certain protective rights as established by the bond documents. The equity ownership of the consolidated VIEs is ultimately held by corporations which are owned by four individuals, two of which are related parties. Additionally, each of these properties is managed by an affiliate of the Partnership, America First Properties Management Company, LLC (“Properties Management”) which is an affiliate of Burlington. | |||||||||||||||||
Non-Consolidated VIEs | |||||||||||||||||
The Company did not consolidate nine VIE entities (Ashley Square, Bruton Apartments, Cross Creek, Glenview Apartments Harden Ranch, Montclair Apartments, Santa Fe Apartments, Tyler Park Apartments, and Westside Village Market) as of March 31, 2015 based on its determination of the primary beneficiary of these nine VIE entities. As discussed below, while the capital structures of these VIEs resulted in the Partnership holding a majority of the variable interests in these VIEs, the Partnership determined it does not have the power to direct the activities of these VIEs that most significantly impact the VIEs’ economic performance and, as a result, is not the primary beneficiary of these VIEs. | |||||||||||||||||
The following table presents information regarding the classification of the assets at their carrying value and maximum exposure to loss held by the Partnership as of March 31, 2015, which constitute VIEs: | |||||||||||||||||
31-Mar-15 | |||||||||||||||||
Balance Sheet Classification | Maximum Exposure to Loss | ||||||||||||||||
Mortgage Revenue Bond | Property Loan | Mortgage Revenue Bond | Property Loan | ||||||||||||||
Ashley Square Apartments | $ | 5,642,269 | $ | 1,482,000 | $ | 5,144,000 | $ | 7,635,520 | |||||||||
Bruton Apartments | 19,443,819 | — | 18,145,000 | — | |||||||||||||
Cross Creek | 8,547,448 | 3,586,115 | 6,082,064 | 3,586,115 | |||||||||||||
Glenview Apartments | 6,855,286 | — | 6,723,000 | — | |||||||||||||
Harden Ranch | 9,920,953 | — | 9,300,000 | — | |||||||||||||
Montclair Apartments | 3,606,478 | — | 3,458,000 | — | |||||||||||||
Santa Fe Apartments | 4,856,631 | — | 4,736,000 | — | |||||||||||||
Tyler Park Apartments | 8,474,338 | — | 8,100,000 | — | |||||||||||||
Westside Village Market | 5,644,156 | — | 5,400,000 | — | |||||||||||||
$ | 72,991,378 | $ | 5,068,115 | $ | 67,088,064 | $ | 11,221,635 | ||||||||||
The mortgage revenue bonds are classified on the balance sheet as available for sale investments and are carried at fair value while property loans are presented on the balance sheet as Other assets and are carried at the unpaid principal less any loan loss reserves. See Note 4 for additional information regarding the mortgage revenue bonds and Note 8 for additional information regarding the property loans. The maximum exposure to loss for the mortgage revenue bonds is equal to the unpaid principal balance as of March 31, 2015. The difference between the mortgage revenue bond’s carrying value and the maximum exposure to loss is a function of the fair value of the bond. The difference between the property loan’s carrying value and the maximum exposure is the value of loan loss reserves that have been previously recorded against the outstanding property loan balances. | |||||||||||||||||
The following tables present the effects of the consolidation of the Consolidated VIEs on the Company’s Condensed Consolidated Balance Sheets and Condensed Consolidated Statements of Operations. | |||||||||||||||||
Condensed Consolidating Balance Sheets as of March 31, 2015 and December 31, 2014: | |||||||||||||||||
Partnership as of March 31, 2015 | Consolidated VIEs as of March 31, 2015 | Consolidation -Elimination as of March 31, 2015 | Total as of March 31, 2015 | ||||||||||||||
Assets | |||||||||||||||||
Cash and cash equivalents | $ | 24,180,224 | $ | 25,023 | $ | — | $ | 24,205,247 | |||||||||
Restricted cash | 7,350,135 | 486,707 | — | 7,836,842 | |||||||||||||
Interest receivable | 6,476,392 | — | (670,102 | ) | 5,806,290 | ||||||||||||
Mortgage revenue bonds held in trust, at fair value | 442,029,721 | — | (16,006,874 | ) | 426,022,847 | ||||||||||||
Mortgage revenue bonds, at fair value | 81,875,851 | — | — | 81,875,851 | |||||||||||||
Public housing capital fund trusts, at fair value | 60,272,941 | — | — | 60,272,941 | |||||||||||||
Mortgage-backed securities, at fair value | 14,884,339 | — | — | 14,884,339 | |||||||||||||
Real estate assets: | |||||||||||||||||
Land and improvements | 13,754,093 | 1,836,400 | — | 15,590,493 | |||||||||||||
Buildings and improvements | 110,742,966 | 21,257,476 | — | 132,000,442 | |||||||||||||
Real estate assets before accumulated depreciation | 124,497,059 | 23,093,876 | — | 147,590,935 | |||||||||||||
Accumulated depreciation | (15,513,016 | ) | (10,814,129 | ) | — | (26,327,145 | ) | ||||||||||
Net real estate assets | 108,984,043 | 12,279,747 | — | 121,263,790 | |||||||||||||
Other assets | 41,298,994 | 377,523 | (11,112,296 | ) | 30,564,221 | ||||||||||||
Total Assets | $ | 787,352,640 | $ | 13,169,000 | $ | (27,789,272 | ) | $ | 772,732,368 | ||||||||
Liabilities | |||||||||||||||||
Accounts payable, accrued expenses and other liabilities | $ | 4,623,103 | $ | 22,479,786 | $ | (22,107,352 | ) | $ | 4,995,537 | ||||||||
Distribution payable | 7,607,693 | — | — | 7,607,693 | |||||||||||||
Debt financing | 379,307,493 | — | — | 379,307,493 | |||||||||||||
Mortgage payable | 76,445,451 | 14,686,000 | (14,686,000 | ) | 76,445,451 | ||||||||||||
Derivative swap | 1,165,855 | — | — | 1,165,855 | |||||||||||||
Total Liabilities | 469,149,595 | 37,165,786 | (36,793,352 | ) | 469,522,029 | ||||||||||||
Partners' Capital | |||||||||||||||||
General Partner | 512,533 | — | — | 512,533 | |||||||||||||
Beneficial Unit Certificate holders | 317,707,398 | — | 6,244,916 | 323,952,314 | |||||||||||||
Unallocated loss of Consolidated VIEs | — | (23,996,786 | ) | 2,759,164 | (21,237,622 | ) | |||||||||||
Total Partners' Capital | 318,219,931 | (23,996,786 | ) | 9,004,080 | 303,227,225 | ||||||||||||
Noncontrolling interest | (16,886 | ) | — | — | (16,886 | ) | |||||||||||
Total Capital | 318,203,045 | (23,996,786 | ) | 9,004,080 | 303,210,339 | ||||||||||||
Total Liabilities and Partners' Capital | $ | 787,352,640 | $ | 13,169,000 | $ | (27,789,272 | ) | $ | 772,732,368 | ||||||||
Partnership as of December 31, 2014 | Consolidated VIEs as of December 31, 2014 | Consolidation -Elimination as of December 31, 2014 | Total as of December 31, 2014 | ||||||||||||||
Assets | |||||||||||||||||
Cash and cash equivalents | $ | 49,157,571 | $ | 35,772 | $ | — | $ | 49,193,343 | |||||||||
Restricted cash | 11,141,496 | 544,233 | — | 11,685,729 | |||||||||||||
Interest receivable | 4,791,828 | — | (670,342 | ) | 4,121,486 | ||||||||||||
Mortgage revenue bonds held in trust, at fair value | 394,568,208 | — | (16,145,116 | ) | 378,423,092 | ||||||||||||
Mortgage revenue bonds, at fair value | 70,601,045 | — | — | 70,601,045 | |||||||||||||
Public housing capital fund trusts, at fair value | 61,263,123 | — | — | 61,263,123 | |||||||||||||
Mortgage-backed securities, at fair value | 14,841,558 | — | — | 14,841,558 | |||||||||||||
Real estate assets: | |||||||||||||||||
Land and improvements | 13,753,493 | 1,836,400 | — | 15,589,893 | |||||||||||||
Buildings and improvements | 110,706,173 | 21,204,048 | — | 131,910,221 | |||||||||||||
Real estate assets before accumulated depreciation | 124,459,666 | 23,040,448 | — | 147,500,114 | |||||||||||||
Accumulated depreciation | (14,108,154 | ) | (10,583,646 | ) | — | (24,691,800 | ) | ||||||||||
Net real estate assets | 110,351,512 | 12,456,802 | — | 122,808,314 | |||||||||||||
Other assets | 41,958,914 | 420,054 | (11,077,441 | ) | 31,301,527 | ||||||||||||
Total Assets | $ | 758,675,255 | $ | 13,456,861 | $ | (27,892,899 | ) | $ | 744,239,217 | ||||||||
Liabilities | |||||||||||||||||
Accounts payable, accrued expenses and other liabilities | $ | 4,123,346 | $ | 22,225,477 | $ | (21,721,734 | ) | $ | 4,627,089 | ||||||||
Distribution payable | 7,617,390 | — | — | 7,617,390 | |||||||||||||
Debt financing | 345,359,000 | — | — | 345,359,000 | |||||||||||||
Mortgages payable | 76,707,834 | 14,731,000 | (14,731,000 | ) | 76,707,834 | ||||||||||||
Total Liabilities | 433,807,570 | 36,956,477 | (36,452,734 | ) | 434,311,313 | ||||||||||||
Partners' Capital | |||||||||||||||||
General Partner | 578,238 | — | — | 578,238 | |||||||||||||
Beneficial Unit Certificate holders | 324,305,442 | — | 6,151,675 | 330,457,117 | |||||||||||||
Unallocated deficit of Consolidated VIEs | — | (23,499,616 | ) | 2,408,160 | (21,091,456 | ) | |||||||||||
Total Partners' Capital | 324,883,680 | (23,499,616 | ) | 8,559,835 | 309,943,899 | ||||||||||||
Noncontrolling interest | (15,995 | ) | — | — | (15,995 | ) | |||||||||||
Total Capital | 324,867,685 | (23,499,616 | ) | 8,559,835 | 309,927,904 | ||||||||||||
Total Liabilities and Partners' Capital | $ | 758,675,255 | $ | 13,456,861 | $ | (27,892,899 | ) | $ | 744,239,217 | ||||||||
Condensed Consolidating Statements of Operations for the three months ended March 31, 2015 and 2014: | |||||||||||||||||
Partnership For the Three Months Ended March 31, 2015 | Consolidated VIEs For the Three Months Ended March 31, 2015 | Consolidation -Elimination For the Three Months Ended March 31, 2015 | Total For the Three Months Ended March 31, 2015 | ||||||||||||||
Revenues: | |||||||||||||||||
Property revenues | $ | 4,302,301 | $ | 804,068 | $ | — | $ | 5,106,369 | |||||||||
Investment income | 8,210,394 | — | (230,610 | ) | 7,979,784 | ||||||||||||
Other interest income | 224,540 | — | — | 224,540 | |||||||||||||
Total revenues | 12,737,235 | 804,068 | (230,610 | ) | 13,310,693 | ||||||||||||
Expenses: | |||||||||||||||||
Real estate operating (exclusive of items shown below) | 2,471,030 | 487,575 | — | 2,958,605 | |||||||||||||
Depreciation and amortization | 1,794,814 | 243,729 | (6,645 | ) | 2,031,898 | ||||||||||||
Interest | 3,994,156 | 569,934 | (574,969 | ) | 3,989,121 | ||||||||||||
General and administrative | 1,807,481 | — | — | 1,807,481 | |||||||||||||
Total expenses | 10,067,481 | 1,301,238 | (581,614 | ) | 10,787,105 | ||||||||||||
Net income (loss) | 2,669,754 | (497,170 | ) | 351,004 | 2,523,588 | ||||||||||||
Net loss attributable to noncontrolling interest | (891 | ) | — | — | (891 | ) | |||||||||||
Net income (loss) - America First Multifamily Investors, L. P. | $ | 2,670,645 | $ | (497,170 | ) | $ | 351,004 | $ | 2,524,479 | ||||||||
Partnership For the Three Months Ended March 31, 2014 | Consolidated VIEs For the Three Months Ended March 31, 2014 | Consolidation -Elimination For the Three Months Ended March 31, 2014 | Total For the Three Months Ended March 31, 2014 | ||||||||||||||
Revenues: | |||||||||||||||||
Property revenues | $ | 3,150,344 | $ | 800,872 | $ | — | $ | 3,951,216 | |||||||||
Investment income | 6,438,835 | — | (233,277 | ) | 6,205,558 | ||||||||||||
Gain on mortgage revenue bond - redemption | 2,835,243 | — | — | 2,835,243 | |||||||||||||
Other interest income | 208,823 | — | — | 208,823 | |||||||||||||
Total revenues | 12,633,245 | 800,872 | (233,277 | ) | 13,200,840 | ||||||||||||
Expenses: | |||||||||||||||||
Real estate operating (exclusive of items shown below) | 1,650,647 | 449,646 | — | 2,100,293 | |||||||||||||
Depreciation and amortization | 1,382,626 | 237,440 | (6,720 | ) | 1,613,346 | ||||||||||||
Interest | 2,169,549 | 557,884 | (557,884 | ) | 2,169,549 | ||||||||||||
General and administrative | 1,270,926 | — | — | 1,270,926 | |||||||||||||
Total expenses | 6,473,748 | 1,244,970 | (564,604 | ) | 7,154,114 | ||||||||||||
Net income (loss) | 6,159,497 | (444,098 | ) | 331,327 | 6,046,726 | ||||||||||||
Net loss attributable to noncontrolling interest | (103 | ) | — | — | (103 | ) | |||||||||||
Net income (loss) - America First Multifamily Investors, L. P. | $ | 6,159,600 | $ | (444,098 | ) | $ | 331,327 | $ | 6,046,829 | ||||||||
Investments_in_Mortgage_Revenu
Investments in Mortgage Revenue Bonds | 3 Months Ended | ||||||||||||||||
Mar. 31, 2015 | |||||||||||||||||
Investments in Mortgage Revenue Bonds [Abstract] | |||||||||||||||||
Investments in Debt and Equity Instruments, Cash and Cash Equivalents, Unrealized and Realized Gains (Losses) [Text Block] | Investments in Mortgage Revenue Bonds | ||||||||||||||||
The mortgage revenue bonds owned by the Company have been issued to provide construction and/or permanent financing for Residential Properties and commercial properties and do not include the mortgage revenue bonds issued with respect to properties owned by Consolidated VIEs at March 31, 2015 and December 31, 2014. Mortgage revenue bonds are either held directly by the Company or are held in trusts created in connection with debt financing transactions (Note 9). The Company had the following investments in mortgage revenue bonds as of dates shown: | |||||||||||||||||
March 31, 2015 | |||||||||||||||||
Description of Mortgage Revenue Bonds | Cost adjusted for pay-downs | Unrealized Gain | Unrealized Loss | Estimated Fair Value | |||||||||||||
Arbors at Hickory Ridge (3) | $ | 11,569,614 | $ | 1,239,453 | $ | — | $ | 12,809,067 | |||||||||
Ashley Square (1) | 5,144,000 | 498,269 | — | 5,642,269 | |||||||||||||
Avistar at Chase Hill A Bond (3) | 10,000,000 | 1,226,837 | — | 11,226,837 | |||||||||||||
Avistar at the Crest A Bond (3) | 9,700,000 | 1,054,230 | — | 10,754,230 | |||||||||||||
Avistar at the Oaks A Bond (3) | 7,800,000 | 802,611 | — | 8,602,611 | |||||||||||||
Avistar in 09 A Bond (3) | 6,735,000 | 787,493 | — | 7,522,493 | |||||||||||||
Avistar on the Boulevard A Bond (3) | 16,525,000 | 1,795,997 | — | 18,320,997 | |||||||||||||
Avistar on the Hills A Bond (3) | 5,389,000 | 554,521 | — | 5,943,521 | |||||||||||||
Bella Vista (1) | 6,490,000 | 573,067 | — | 7,063,067 | |||||||||||||
Bridle Ridge (1) | 7,625,000 | 595,665 | — | 8,220,665 | |||||||||||||
Brookstone (1) | 7,469,357 | 1,652,619 | — | 9,121,976 | |||||||||||||
Bruton Apartments (2) | 18,145,000 | 1,298,819 | — | 19,443,819 | |||||||||||||
Concord at Gulfgate A Bond (2) | 17,060,000 | 1,417,004 | — | 18,477,004 | |||||||||||||
Concord at Little York A Bond (2) | 12,480,000 | 820,061 | — | 13,300,061 | |||||||||||||
Concord at Williamcrest A Bond (2) | 18,020,000 | 1,184,094 | — | 19,204,094 | |||||||||||||
Copper Gate Apartments (3) | 5,220,000 | 390,143 | — | 5,610,143 | |||||||||||||
Cross Creek (1) | 6,082,064 | 2,465,384 | — | 8,547,448 | |||||||||||||
Decatur Angle (2) | 23,000,000 | 727,260 | — | 23,727,260 | |||||||||||||
Greens Property A Bond (3) | 8,348,000 | 943,736 | — | 9,291,736 | |||||||||||||
Harden Ranch A Bond (3) | 6,960,000 | 623,129 | — | 7,583,129 | |||||||||||||
Lake Forest (1) | 8,856,000 | 1,037,354 | — | 9,893,354 | |||||||||||||
Live 929 Apartments (2) | 40,874,690 | 4,154,777 | — | 45,029,467 | |||||||||||||
Pro Nova 2014-1 and 2014-2 (2) | 20,092,423 | 889,777 | — | 20,982,200 | |||||||||||||
Ohio Properties A Bonds (1) | 14,383,000 | 2,328,438 | — | 16,711,438 | |||||||||||||
Runnymede (1) | 10,440,000 | 1,297,483 | — | 11,737,483 | |||||||||||||
Southpark (1) | 11,861,623 | 3,599,239 | — | 15,460,862 | |||||||||||||
The Palms at Premier Park Apartments (3) | 20,125,232 | 2,005,005 | — | 22,130,237 | |||||||||||||
The Suites on Paseo A Bond (2) | 35,450,000 | 2,901,583 | — | 38,351,583 | |||||||||||||
Tyler Park Apartments A Bond (3) | 6,075,000 | 383,329 | — | 6,458,329 | |||||||||||||
Westside Village Market A Bond (3) | 3,970,000 | 250,505 | — | 4,220,505 | |||||||||||||
Woodlynn Village (1) | 4,390,000 | 244,962 | — | 4,634,962 | |||||||||||||
Mortgage revenue bonds held in trust | $ | 386,280,003 | $ | 39,742,844 | $ | — | $ | 426,022,847 | |||||||||
(1) Mortgage revenue bonds owned by ATAX TEBS I, LLC, Note 9 | |||||||||||||||||
(2) Mortgage revenue bonds held by Deutsche Bank in a secured financing transaction, Note 9 | |||||||||||||||||
(3) Mortgage revenue bonds owned by ATAX TEBS II, LLC, Note 9 | |||||||||||||||||
31-Mar-15 | |||||||||||||||||
Description of Mortgage Revenue Bonds | Cost adjusted for pay-downs | Unrealized Gain | Unrealized Loss | Estimated Fair Value | |||||||||||||
Avistar at Chase Hill B Bond | $ | 965,000 | $ | 88,486 | $ | — | $ | 1,053,486 | |||||||||
Avistar at the Crest B Bond | 759,000 | 69,600 | — | 828,600 | |||||||||||||
Avistar at the Oaks B Bond | 554,000 | 50,841 | — | 604,841 | |||||||||||||
Avistar in 09 B Bond | 457,000 | 41,939 | — | 498,939 | |||||||||||||
Avistar on the Boulevard B Bond | 451,000 | 41,357 | — | 492,357 | |||||||||||||
Concord at Gulfgate B Bond | 2,125,000 | 592,323 | — | 2,717,323 | |||||||||||||
Concord at Little York B Bond | 960,000 | 252,586 | — | 1,212,586 | |||||||||||||
Concord at Williamcrest B Bond | 2,800,000 | 736,708 | — | 3,536,708 | |||||||||||||
Glenview Apartments | 6,723,000 | 132,286 | — | 6,855,286 | |||||||||||||
Greens Property B Bond | 945,059 | 249,820 | — | 1,194,879 | |||||||||||||
Harden Ranch B Bond | 2,340,000 | — | (2,176 | ) | 2,337,824 | ||||||||||||
Heritage Square | 11,705,000 | 295,073 | — | 12,000,073 | |||||||||||||
Montclair Apartments | 3,458,000 | 148,478 | — | 3,606,478 | |||||||||||||
Ohio Properties B Bonds | 3,570,720 | 644,819 | — | 4,215,539 | |||||||||||||
Renaissance | 12,675,000 | 762,823 | — | 13,437,823 | |||||||||||||
Santa Fe Apartments | 4,736,000 | 120,631 | — | 4,856,631 | |||||||||||||
The Suites on Paseo B Bond | 5,500,000 | — | — | 5,500,000 | |||||||||||||
Tyler Park B Bond | 2,025,000 | — | (8,991 | ) | 2,016,009 | ||||||||||||
Vantage at Harlingen | 6,692,000 | 260,386 | — | 6,952,386 | |||||||||||||
Vantage at Judson | 6,049,000 | 485,432 | — | 6,534,432 | |||||||||||||
Westside Village B Bond | 1,430,000 | — | (6,349 | ) | 1,423,651 | ||||||||||||
Mortgage revenue bonds | $ | 76,919,779 | $ | 4,973,588 | $ | (17,516 | ) | $ | 81,875,851 | ||||||||
31-Dec-14 | |||||||||||||||||
Description of Mortgage Revenue Bonds | Cost adjusted for pay-downs | Unrealized Gains | Unrealized Loss | Estimated Fair Value | |||||||||||||
Arbors at Hickory Ridge (3) | $ | 11,570,933 | $ | 1,792,303 | $ | — | $ | 13,363,236 | |||||||||
Ashley Square (1) | 5,159,000 | 486,559 | — | 5,645,559 | |||||||||||||
Avistar at Chase Hill A Bond (3) | 10,000,000 | 1,196,800 | — | 11,196,800 | |||||||||||||
Avistar at the Crest A Bond (3) | 9,700,000 | 1,419,692 | — | 11,119,692 | |||||||||||||
Avistar at the Oaks A Bond(3) | 7,800,000 | 869,622 | — | 8,669,622 | |||||||||||||
Avistar in 09 A Bond (3) | 6,735,000 | 750,885 | — | 7,485,885 | |||||||||||||
Avistar on the Boulevard A Bond (3) | 16,525,000 | 2,418,599 | — | 18,943,599 | |||||||||||||
Avistar on the Hills A Bond (3) | 5,389,000 | 743,520 | — | 6,132,520 | |||||||||||||
Bella Vista (1) | 6,490,000 | 625,571 | — | 7,115,571 | |||||||||||||
Bridle Ridge (1) | 7,655,000 | 659,249 | — | 8,314,249 | |||||||||||||
Brookstone (1) | 7,468,888 | 1,360,589 | — | 8,829,477 | |||||||||||||
Bruton Apartments (2) | 18,145,000 | 1,455,955 | — | 19,600,955 | |||||||||||||
Copper Gate Apartments (3) | 5,220,000 | 563,656 | — | 5,783,656 | |||||||||||||
Cross Creek (1) | 6,074,817 | 2,542,262 | — | 8,617,079 | |||||||||||||
Decatur Angle (2) | 23,000,000 | 919,540 | — | 23,919,540 | |||||||||||||
Greens Property A Bond (3) | 8,366,000 | 1,005,119 | — | 9,371,119 | |||||||||||||
Harden Ranch A Bond (3) | 6,960,000 | 511,421 | — | 7,471,421 | |||||||||||||
Lake Forest (1) | 8,886,000 | 1,003,614 | — | 9,889,614 | |||||||||||||
Live 929 Apartments (2) | 40,895,739 | 3,797,745 | — | 44,693,484 | |||||||||||||
Pro Nova 2014-1 and 2014-2 (2) | 20,095,169 | 1,043,431 | — | 21,138,600 | |||||||||||||
Ohio Properties A Bonds (1) | 14,407,000 | 2,444,034 | — | 16,851,034 | |||||||||||||
Runnymede (1) | 10,440,000 | 1,385,910 | — | 11,825,910 | |||||||||||||
Southpark (1) | 11,842,206 | 3,743,692 | — | 15,585,898 | |||||||||||||
The Palms at Premier Park Apartments (3) | 20,152,000 | 2,680,619 | — | 22,832,619 | |||||||||||||
The Suites on Paseo (2) | 35,450,000 | 3,193,691 | — | 38,643,691 | |||||||||||||
Tyler Park Apartments A Bond (3) | 6,075,000 | 345,060 | — | 6,420,060 | |||||||||||||
Westside Village Market A Bond (3) | 3,970,000 | 225,496 | — | 4,195,496 | |||||||||||||
Woodlynn Village (1) | 4,390,000 | 376,706 | — | 4,766,706 | |||||||||||||
Mortgage revenue bonds held in trust | $ | 338,861,752 | $ | 39,561,340 | $ | — | $ | 378,423,092 | |||||||||
(1) Mortgage revenue bonds owned by ATAX TEBS I, LLC, Note 9 | |||||||||||||||||
(2) Mortgage revenue bonds held by Deutsche Bank in a secured financing transaction, Note 9 | |||||||||||||||||
(3) Mortgage revenue bonds owned by ATAX TEBS II, LLC, Note 9 | |||||||||||||||||
31-Dec-14 | |||||||||||||||||
Description of Mortgage Revenue Bonds | Cost adjusted for pay-downs | Unrealized Gain | Unrealized Loss | Estimated Fair Value | |||||||||||||
Avistar at Chase Hill B Bond | $ | 965,000 | $ | 144,769 | $ | — | $ | 1,109,769 | |||||||||
Avistar at the Crest B Bond | 759,000 | 124,286 | — | 883,286 | |||||||||||||
Avistar at the Oaks B Bond | 554,000 | 54,325 | — | 608,325 | |||||||||||||
Avistar in 09 B Bond | 457,000 | 50,608 | — | 507,608 | |||||||||||||
Avistar on the Boulevard B Bond | 451,000 | 73,851 | — | 524,851 | |||||||||||||
Greens Property B Bond | 945,638 | 376,203 | — | 1,321,841 | |||||||||||||
Glenview Apartments | 6,723,000 | — | — | 6,723,000 | |||||||||||||
Harden Ranch B Bond | 2,340,000 | — | (1,501 | ) | 2,338,499 | ||||||||||||
Heritage Square | 11,705,000 | 1,109,125 | — | 12,814,125 | |||||||||||||
Montclair Apartments | 3,458,000 | — | — | 3,458,000 | |||||||||||||
Ohio Properties B Bonds | 3,573,430 | 668,542 | — | 4,241,972 | |||||||||||||
Renaissance | 12,675,000 | 1,055,807 | — | 13,730,807 | |||||||||||||
Santa Fe Apartments | 4,736,000 | — | — | 4,736,000 | |||||||||||||
Tyler Park Apartments B Bond | 2,025,000 | — | (17,395 | ) | 2,007,605 | ||||||||||||
Vantage at Harlingen | 6,692,000 | 707,813 | — | 7,399,813 | |||||||||||||
Vantage at Judson | 6,049,000 | 717,230 | — | 6,766,230 | |||||||||||||
Westside Village Market B Bond | 1,430,000 | — | (686 | ) | 1,429,314 | ||||||||||||
Mortgage revenue bonds | $ | 65,538,068 | $ | 5,082,559 | $ | (19,582 | ) | $ | 70,601,045 | ||||||||
In March 2015, the Partnership acquired the approximate $35.6 million B bond related to The Suites on Paseo at a fair market value of $5.5 million. | |||||||||||||||||
In January 2015, the Partnership acquired six mortgage revenue bonds. They are as follows: | |||||||||||||||||
• | The Partnership purchased approximately $17.1 million par value Series 2015A and approximately $2.1 million par value of Series 2015B mortgage revenue bonds. These mortgage revenue bonds are secured by Concord at Gulfgate Apartments, a 288 unit multifamily residential property located in Houston, Texas. | ||||||||||||||||
• | The Partnership purchased approximately $12.5 million par value Series 2015A and approximately $1.0 million par value of Series 2015B mortgage revenue bonds. These mortgage revenue bonds are secured by Concord at Little York Apartments, a 276 unit multifamily residential property located in Houston, Texas. | ||||||||||||||||
• | The Partnership purchased approximately $18.0 million par value Series 2015A and approximately $2.8 million par value of Series 2015B mortgage revenue bonds. These mortgage revenue bonds are secured by Concord at Williamcrest Apartments, a 288 unit multifamily residential property located in Houston, Texas. | ||||||||||||||||
These three Series A mortgage revenue bonds each carry an annual interest rate of 6.0% and mature on February 1, 2032. The three Series B mortgage revenue bonds each carry an annual interest rate of 12.0% and mature on March 1, 2032. In February 2015, the Partnership borrowed approximately $33.3 million under three Tender Option Bond (“TOB”) Trusts under the existing TOB structure securitizing these mortgage revenue bonds (Note 9). | |||||||||||||||||
The properties securing the Company’s mortgage revenue bonds are geographically dispersed throughout the United States with significant concentrations in California and Texas. As of March 31, 2015 and December 31, 2014, the concentration in California, as a percentage of principal outstanding, was approximately 19% and 18%, respectively. As of March 31, 2015 and December 31, 2014, the concentration in Texas, as a percentage of principal outstanding, was approximately 45% and 38%, respectively. | |||||||||||||||||
Valuation - As all of the Company’s investments in mortgage revenue bonds are classified as available-for-sale securities, they are carried on the balance sheet at their estimated fair values. As of March 31, 2015, the weighted average base rate of the mortgage revenue bonds reported in the condensed consolidated financial statements was approximately 6.0% per annum. Due to the limited market for the mortgage revenue bonds, these estimates of fair value do not necessarily represent what the Company would actually receive in a sale of the mortgage revenue bonds. There is no active trading market for the mortgage revenue bonds and price quotes for the mortgage revenue bonds are not generally available. As of March 31, 2015, all of the Company’s mortgage revenue bonds were valued using discounted cash flow and yield to maturity analyses performed by management. Management’s valuation encompasses judgment in its application. The key assumption in management’s yield to maturity analysis is the range of effective yields on the individual mortgage revenue bonds. The effective yield analysis for each mortgage revenue bond considers the current market yield on similar mortgage revenue bonds as well as the debt service coverage ratio of each underlying property serving as collateral for the mortgage revenue bond. At March 31, 2015, the range of effective yields on the individual mortgage revenue bonds was 4.8% to 9.6% per annum. At December 31, 2014, the range of effective yields on the individual mortgage revenue bonds was 4.7% to 8.3% per annum. Additionally, the Company calculated the sensitivity of the key assumption used in calculating the fair values of these mortgage revenue bonds. Assuming a 10% adverse change in the key assumption, the effective yields on the individual mortgage revenue bonds would increase to a range of 5.2% to 10.5% per annum and would result in additional unrealized losses on the mortgage revenue bond portfolio of approximately $32.6 million. This sensitivity analysis is hypothetical and is as of a specific point in time. The results of the sensitivity analysis may not be indicative of actual changes in fair value and should be used with caution. If available, the general partner may also consider price quotes on similar mortgage revenue bonds or other information from external sources, such as pricing services. Pricing services, broker quotes and management’s analyses provide indicative pricing only. | |||||||||||||||||
Unrealized gains or losses on these mortgage revenue bonds are recorded in accumulated other comprehensive income (loss) to reflect changes in their estimated fair values resulting from market conditions and fluctuations in the present value of the expected cash flows from the underlying properties. As of March 31, 2015, Harden Ranch B, Tyler Park Apartments B, and Westside Village Market B mortgage revenue bond investments have been in unrealized loss positions for greater than twelve months. | |||||||||||||||||
Public_Housing_Capital_Fund_Tr
Public Housing Capital Fund Trusts | 3 Months Ended | ||||||||||||||||
Mar. 31, 2015 | |||||||||||||||||
Public Housing Capital Fund Trusts [Abstract] | |||||||||||||||||
Investments in Debt and Equity Investments, Cash and Cash Equivalents, Unrealized and Realized Gains (Losses), Public Housing Capital Funds Trust [Text Block] | Public Housing Capital (“PHC”) Fund Trust Certificates | ||||||||||||||||
The Company owns 100% of the Residual Participation Receipts (“LIFERs”) in three tender option bond trusts (“PHC TOB Trusts”). At March 31, 2015, the PHC TOB Trusts own approximately $59.3 million of Public Housing Capital Fund Certificates (“PHC Certificates”) issued by three trusts (“PHC Trusts”) sponsored by Deutsche Bank (“DB”). The assets held by the PHC Trusts consist of custodial receipts evidencing loans made to a number of local public housing authorities. Principal and interest on these loans are payable by the respective public housing authorities out of annual appropriations to be made to the public housing authorities by the United States Department of Housing and Urban Development (“HUD”) under HUD’s Capital Fund Program established under the Quality Housing and Work Responsibility Act of 1998 (the “Capital Fund Program”). The PHC Trusts have a first lien on these annual Capital Fund Program payments to secure the public housing authorities’ respective obligations to pay principal and interest on their loans. The loans payable by the public housing authorities are not debts of, or guaranteed by, the United States of America or HUD. Interest payable on the public housing authority debt held by the PHC Trusts is exempt from federal income taxes. The PHC Certificates issued by each of the PHC Trusts have been rated investment grade by Standard & Poor’s. | |||||||||||||||||
The Company determined that the three PHC TOB trusts are VIEs and that the Company was the primary beneficiary of each of the three PHC TOB trusts. As a result, the Company reports the PHC TOB Trusts on a consolidated basis and the SPEARS as debt financing. In determining the primary beneficiary of these specific VIEs, the Company considered who has the power to control the activities of the VIEs which most significantly impact their financial performance, the risks that the entity was designed to create, and how each risk affects the VIE. The indenture for the PHC TOB trusts stipulates that the Company has the sole right to cause the PHC TOB trusts to sell the PHC Certificates. If they were sold, the extent to which the VIEs will be exposed to gains or losses would result from decisions made by the Company. | |||||||||||||||||
The Company had the following investments in the PHC Certificates on March 31, 2015 and December 31, 2014: | |||||||||||||||||
Description of Public Housing Capital Fund Trust Certificates | Cost adjusted for amortization of premium and discounts | Unrealized Gain | Unrealized Loss | Estimated Fair Value at March 31, 2015 | |||||||||||||
Public Housing Capital Fund Trust I | $ | 27,379,187 | $ | 484,160 | $ | — | $ | 27,863,347 | |||||||||
Public Housing Capital Fund Trust II | 12,011,169 | — | (40,868 | ) | 11,970,301 | ||||||||||||
Public Housing Capital Fund Trust III | 20,483,912 | — | (44,619 | ) | 20,439,293 | ||||||||||||
$ | 59,874,268 | $ | 484,160 | $ | (85,487 | ) | $ | 60,272,941 | |||||||||
Description of Public Housing Capital Fund Trust Certificates | Cost adjusted for amortization of premium and discounts | Unrealized Gain | Unrealized Loss | Estimated Fair Value at December 31, 2014 | |||||||||||||
Public Housing Capital Fund Trust Certificate I | $ | 27,414,100 | $ | 933,789 | $ | — | $ | 28,347,889 | |||||||||
Public Housing Capital Fund Trust Certificate II | 11,999,721 | 152,293 | — | 12,152,014 | |||||||||||||
Public Housing Capital Fund Trust Certificate III | 20,474,100 | 289,120 | — | 20,763,220 | |||||||||||||
$ | 59,887,921 | $ | 1,375,202 | $ | — | $ | 61,263,123 | ||||||||||
Valuation - As all of the Company’s investments in PHC Certificates are classified as available-for-sale securities, they are carried on the balance sheet at their estimated fair values. As of March 31, 2015, the weighted average base rate of the PHC Trust Certificates was approximately 5.0% per annum. Due to the limited market for the PHC Certificates, these estimates of fair value do not necessarily represent what the Company would actually receive in a sale of the PHC Certificates. The estimates of the fair values of these PHC certificates is based on a yield to maturity analysis which begins with the current market yield rate for a “AAA” rated tax-free municipal bond for a term consistent with the weighted-average life of each of the Public Housing Capital Fund trusts adjusted largely for unobservable inputs the General Partner believes would be used by market participants. Management’s fair value estimates encompass judgment. Management’s estimates are compared to external pricing services when available. | |||||||||||||||||
At March 31, 2015 and December 31, 2014 the range of effective yields on the PHC Certificates were 4.2% to 5.4% per annum. Additionally, the Company calculated the sensitivity of the key assumption used in calculating the fair values of these PHC Certificates. Assuming a 10% adverse change in the key assumption, the effective yields on the PHC Certificates would increase to a range of 4.9% to 6.3% per annum and would result in additional unrealized losses on the PHC Certificates of approximately $2.3 million. This sensitivity analysis is hypothetical and is as of a specific point in time. The results of the sensitivity analysis may not be indicative of actual changes in fair value and should be used with caution. If available, the general partner may also consider other information from external sources, such as pricing services. Pricing services and management’s analysis provide indicative pricing only. | |||||||||||||||||
The following table sets forth certain information relating to the PHC Certificates held in the PHC TOB Trusts on March 31, 2015 and December 31, 2014: | |||||||||||||||||
Average Remaining Lives (Years) | Investment Rating | Weighted Average Interest Rate over Life | Principal Outstanding March 31, 2015 | ||||||||||||||
Public Housing Capital Fund Trust Certificate I | 10 | AA- | 5.3 | % | $ | 25,980,780 | |||||||||||
Public Housing Capital Fund Trust Certificate II | 9.47 | A+ | 4.28 | % | 12,429,186 | ||||||||||||
Public Housing Capital Fund Trust Certificate III | 10.56 | BBB | 5.42 | % | 20,898,432 | ||||||||||||
Total Public Housing Capital Fund Trust Certificates | $ | 59,308,398 | |||||||||||||||
Average Remaining Lives (Years) | Investment Rating | Weighted Average Interest Rate over Life | Principal Outstanding December 31, 2014 | ||||||||||||||
Public Housing Capital Fund Trust Certificate I | 10.25 | AA- | 5.33 | % | $ | 25,980,780 | |||||||||||
Public Housing Capital Fund Trust Certificate II | 9.72 | A+ | 4.28 | % | 12,429,186 | ||||||||||||
Public Housing Capital Fund Trust Certificate III | 10.81 | BBB | 5.42 | % | 20,898,432 | ||||||||||||
Total Public Housing Capital Fund Trust Certificates | $ | 59,308,398 | |||||||||||||||
MortgageBacked_Securities
Mortgage-Backed Securities | 3 Months Ended | ||||||||||||||||
Mar. 31, 2015 | |||||||||||||||||
Mortgage-Backed Securities [Abstract] | |||||||||||||||||
Investments in Debt and Equity Investments, Cash and Cash Equivalents, Unrealized and Realized Gains (Losses), Mortgage Backed Securities [Text Block] | Mortgage-Backed Securities (“MBS”) | ||||||||||||||||
At March 31, 2015, the Company held three securitizations of mortgage-backed securities (“MBS TOB Trusts”). The Company owns the LIFERS issued by the three MBS TOB Trusts which were purchased for approximately $2.8 million. | |||||||||||||||||
Each of the three MBS TOB Trusts issued SPEARS to unaffiliated investors. These SPEARS totaled approximately $11.9 million at March 31, 2015. The SPEARS represent senior interests in the MBS TOB Trusts and have been credit enhanced by DB. The LIFERS entitle the Company to all principal and interest payments received by the MBS TOB Trust on the securitized MBS after payments due to the holders of the SPEARs and trust costs. The SPEARS bear interest at a variable rate based on Securities Industry and Financial Markets Association (“SIFMA”) index. | |||||||||||||||||
The Company determined that the three MBS TOB Trusts are VIEs and that the Company was the primary beneficiary of each of them. As a result, the Company reports the MBS TOB Trusts on a consolidated basis and the SPEARS as debt financing. In determining the primary beneficiary of these specific VIEs, the Company considered who has the power to control the activities of the VIEs which most significantly impact their financial performance, the risks that the entity was designed to create, and how each risk affects the VIE. The indenture for the MBS TOB Trusts stipulates that the Company has the sole right to cause the MBS TOB Trusts to sell the MBS. If they were sold, the extent to which the MBS TOB Trusts will be exposed to gains or losses would result from decisions made by the Company. | |||||||||||||||||
The carrying value of the Company’s MBS as of March 31, 2015 and December 31, 2014 as follows: | |||||||||||||||||
Agency Rating of MBS (1) | Cost adjusted for amortization of premium | Unrealized Gain | Unrealized Loss | Estimated Fair Value at March 31, 2015 | |||||||||||||
“AAA” | $ | 5,300,637 | $ | — | $ | (251,537 | ) | $ | 5,049,100 | ||||||||
“AA” | 10,059,739 | — | (224,500 | ) | 9,835,239 | ||||||||||||
$ | 15,360,376 | $ | — | $ | (476,037 | ) | $ | 14,884,339 | |||||||||
(1) MBS are reported based on the lowest rating issued by a Rating Agency, if more than one rating is issued on the security, at the date presented. | |||||||||||||||||
Agency Rating of MBS (1) | Cost adjusted for amortization of premium | Unrealized Gain | Unrealized Loss | Estimated Fair Value at December 31, 2014 | |||||||||||||
“AAA” | $ | 5,304,974 | $ | — | $ | (250,624 | ) | $ | 5,054,350 | ||||||||
“AA” | 10,062,667 | — | (275,459 | ) | 9,787,208 | ||||||||||||
$ | 15,367,641 | $ | — | $ | (526,083 | ) | $ | 14,841,558 | |||||||||
(1) MBS are reported based on the lowest rating issued by a Rating Agency, if more than one rating is issued on the security, at the date presented. | |||||||||||||||||
Valuation - The Company values each MBS based upon prices obtained from a third party pricing service, which are indicative of market activity. The valuation methodology of the Company’s third party pricing service incorporates commonly used market pricing methods, incorporates trading activity observed in the market place, and other data inputs. The methodology also considers the underlying characteristics of each security, which are also observable inputs, including: coupon; maturity date; loan age; reset date; collateral type; geography; and prepayment speeds. Management analyzes pricing data received from the third party pricing service by comparing it to valuation information obtained from at least one other third party pricing service and ensuring they are within a tolerable range of difference which the Company estimates as 7.5%. Management also looks at observations of trading activity observed in the market place when available. At March 31, 2015, the range of effective yields on the individual MBS was 3.6% to 5.2% per annum. At December 31, 2014, the range of effective yields on the individual MBS was 3.7% to 5.2% per annum. Additionally, the Company calculated the sensitivity of the key assumption used in calculating the fair values of the MBS which is the effective yield on new issuances of similarly rated MBS. Assuming a 10% adverse change in that key assumption, the effective yields on the MBS would increase to a range of 4.0% to 5.8% per annum and would result in additional unrealized losses on the bond portfolio of approximately $801,000. This sensitivity analysis is hypothetical and is as of a specific point in time. The results of the sensitivity analysis may not be indicative of actual changes in fair value and should be used with caution. Pricing services and management’s analysis provide indicative pricing only. The MBS have been in an unrealized loss position for more than twelve months and the Company does not believe the investment is other than temporarily impaired as of March 31, 2015 as it has the intent and ability to hold these investments until their estimated fair value recovers to the carrying cost or until final maturity. | |||||||||||||||||
The MBS are backed by residential mortgage loans and interest payable from the MBS is believed and expected to be exempt from federal income taxation. Description of certain terms of the Company’s MBS is as follows: | |||||||||||||||||
Agency Rating of MBS | Principal Outstanding March 31, 2015 | Weighted Average Maturity Date | Weighted Average Coupon Interest Rate | ||||||||||||||
“AAA” | $ | 5,000,000 | July 1, 2032 | 4.6 | % | ||||||||||||
“AA” | 9,765,000 | July 9, 2036 | 4.2 | % | |||||||||||||
$ | 14,765,000 | ||||||||||||||||
Real_Estate_Assets
Real Estate Assets | 3 Months Ended | |||||||||||||||||
Mar. 31, 2015 | ||||||||||||||||||
Real Estate Assets [Abstract] | ||||||||||||||||||
Property, Plant and Equipment Disclosure [Text Block] | Real Estate Assets | |||||||||||||||||
MF Properties | ||||||||||||||||||
To facilitate its investment strategy of acquiring additional mortgage revenue bonds secured by MF Properties, the Company has acquired through its various subsidiaries 99% limited partner positions in two limited partnerships and 100% member positions in six limited liability companies that own the MF Properties. The financial statements of these properties are consolidated with those of the Company. The general partners of these partnerships are unaffiliated parties and their 1% ownership interest in these limited partnerships is reflected in the Company’s condensed consolidated financial statements as noncontrolling interests. | ||||||||||||||||||
Recent Transactions | ||||||||||||||||||
On March 30, 2015, a commercial purchase agreement was executed for The Colonial, an MF Property, which is expected to be completed before the end of the second quarter of 2015. The projected proceeds from the sale of the property are expected to be approximately $10.7 million, which is greater than the total assets value of approximately $7.3 million. The Colonial property’s material financial statement components are reported in the condensed consolidated financial statements as follows: | ||||||||||||||||||
Financial Statement Descriptions | Amount | |||||||||||||||||
Material Balance Sheet Components | ||||||||||||||||||
Net real estate assets | $ | 7,126,604 | ||||||||||||||||
Mortgage payable | $ | 7,476,799 | ||||||||||||||||
Material Statement of Operations Components | ||||||||||||||||||
Property revenues | $ | 449,100 | ||||||||||||||||
Real estate operating expenses | $ | 256,988 | ||||||||||||||||
Depreciation and amortization expenses | $ | 214,519 | ||||||||||||||||
Net loss | $ | (98,156 | ) | |||||||||||||||
The Company had the following investments in MF Properties as of March 31, 2015 and December 31, 2014: | ||||||||||||||||||
MF Properties | ||||||||||||||||||
Property Name | Location | Number of Units | Land and Land Improvements | Buildings and | Carrying Value at March 31, 2015 | |||||||||||||
Improvements | ||||||||||||||||||
Arboretum | Omaha, NE | 145 | $ | 1,748,502 | $ | 19,228,701 | $ | 20,977,203 | ||||||||||
Eagle Village | Evansville, IN | 511 | 567,880 | 12,479,357 | 13,047,237 | |||||||||||||
Glynn Place | Brunswick, GA | 128 | 743,996 | 4,945,091 | 5,689,087 | |||||||||||||
Meadowview | Highland Heights, KY | 230 | 688,539 | 5,482,068 | 6,170,607 | |||||||||||||
Residences of DeCordova | Granbury, TX | 110 | 1,137,832 | 8,015,812 | 9,153,644 | |||||||||||||
Residences of Weatherford | Weatherford, TX | 76 | 1,942,229 | 5,728,977 | 7,671,206 | |||||||||||||
The 50/50 | Lincoln, NE | 475 | — | 32,820,776 | 32,820,776 | |||||||||||||
The Colonial | Omaha, NE | 258 | 1,180,058 | 7,855,899 | 9,035,957 | |||||||||||||
Woodland Park | Topeka, KS | 236 | 1,265,160 | 14,186,285 | 15,451,445 | |||||||||||||
120,017,162 | ||||||||||||||||||
Less accumulated depreciation (depreciation expense of approximately $1.5 million in 2015) | (15,513,016 | ) | ||||||||||||||||
Balance at March 31, 2015 | $ | 104,504,146 | ||||||||||||||||
MF Properties | ||||||||||||||||||
Property Name | Location | Number of Units | Land and Land Improvements | Buildings and | Carrying Value at December 31, 2014 | |||||||||||||
Improvements | ||||||||||||||||||
Arboretum | Omaha, NE | 145 | $ | 1,748,502 | $ | 19,216,623 | $ | 20,965,125 | ||||||||||
Eagle Village | Evansville, IN | 511 | 567,880 | 12,472,151 | 13,040,031 | |||||||||||||
Glynn Place | Brunswick, GA | 128 | 743,996 | 4,995,658 | 5,739,654 | |||||||||||||
Meadowview | Highland Heights, KY | 224 | 688,539 | 5,479,342 | 6,167,881 | |||||||||||||
Residences of DeCordova | Granbury, TX | 110 | 1,137,832 | 8,007,390 | 9,145,222 | |||||||||||||
Residences of Weatherford | Weatherford, TX | 76 | 1,942,229 | 5,724,456 | 7,666,685 | |||||||||||||
The 50/50 | Lincoln, NE | 475 | — | 32,820,776 | 32,820,776 | |||||||||||||
The Colonial | Omaha, NE | 258 | 1,180,058 | 7,822,681 | 9,002,739 | |||||||||||||
Woodland Park | Topeka, KS | 236 | 1,265,160 | 14,167,096 | 15,432,256 | |||||||||||||
119,980,369 | ||||||||||||||||||
Less accumulated depreciation (depreciation expense of approximately $4.8 million in 2014) | (14,108,154 | ) | ||||||||||||||||
Balance at December 31, 2014 | $ | 105,872,215 | ||||||||||||||||
Consolidated VIE Properties | ||||||||||||||||||
In addition to the MF Properties, the Company consolidates the assets, liabilities and results of operations of the Consolidated VIEs in accordance with the accounting guidance on consolidations. Although the assets of these VIEs are consolidated, the Company has no ownership interest in the VIEs other than to the extent they serve as collateral for the mortgage revenue bonds owned by the Partnership. The results of operations of those properties are recorded by the Company in consolidation and are included in “Unallocated loss of Consolidated Property VIEs”. No net income or loss from these properties accrue to the unitholders or the general partner. | ||||||||||||||||||
The Company consolidated the following properties owned by Consolidated VIEs in continuing operations as of March 31, 2015 and December 31, 2014: | ||||||||||||||||||
Consolidated VIEs | ||||||||||||||||||
Property Name | Location | Number of Units | Land and Improvements | Buildings and Improvements | Carrying Value at March 31, 2015 | |||||||||||||
Bent Tree Apartments | Columbia, SC | 232 | $ | 986,000 | $ | 12,348,139 | $ | 13,334,139 | ||||||||||
Fairmont Oaks Apartments | Gainesville, FL | 178 | 850,400 | 8,909,337 | 9,759,737 | |||||||||||||
23,093,876 | ||||||||||||||||||
Less accumulated depreciation (depreciation expense of approximately $239,000 in 2015) | (10,814,129 | ) | ||||||||||||||||
Balance at March 31, 2015 | $ | 12,279,747 | ||||||||||||||||
Consolidated VIEs | ||||||||||||||||||
Property Name | Location | Number of Units | Land and Improvements | Buildings and Improvements | Carrying Value at December 31, 2014 | |||||||||||||
Bent Tree Apartments | Columbia, SC | 232 | $ | 986,000 | $ | 12,303,982 | $ | 13,289,982 | ||||||||||
Fairmont Oaks Apartments | Gainesville, FL | 178 | 850,400 | 8,900,066 | 9,750,466 | |||||||||||||
23,040,448 | ||||||||||||||||||
Less accumulated depreciation (depreciation expense of approximately $940,000 in 2014) | (10,583,646 | ) | ||||||||||||||||
Balance at December 31, 2014 | $ | 12,456,802 | ||||||||||||||||
Land Held for Investment and Development | ||||||||||||||||||
At March 31, 2015, the Company reported approximately $4.5 million as land held for investment. The Company plans to develop this land into rental properties. |
Other_Assets
Other Assets | 3 Months Ended | ||||||||||||||||||||
Mar. 31, 2015 | |||||||||||||||||||||
Other Assets [Abstract] | |||||||||||||||||||||
Other Assets Disclosure [Text Block] | Other Assets | ||||||||||||||||||||
The Company had the following Other Assets as of dates shown: | |||||||||||||||||||||
March 31, 2015 | December 31, 2014 | ||||||||||||||||||||
Property loans receivable | $ | 22,230,852 | $ | 22,191,515 | |||||||||||||||||
Less: Loan loss reserves | (7,098,814 | ) | (7,098,814 | ) | |||||||||||||||||
Deferred financing costs - net | 4,535,783 | 4,659,104 | |||||||||||||||||||
Fair value of derivative contracts | 523,151 | 267,669 | |||||||||||||||||||
Taxable bonds at fair value | 4,411,214 | 4,616,565 | |||||||||||||||||||
Bond purchase commitments - fair value adjustment (Notes 4 & 14) | 5,204,188 | 5,780,413 | |||||||||||||||||||
Other assets | 757,847 | 885,075 | |||||||||||||||||||
Total Other assets | $ | 30,564,221 | $ | 31,301,527 | |||||||||||||||||
In addition to the mortgage revenue bonds held by the Company, property loans have been made to the owners of the properties which secure the mortgage revenue bonds and are reported as property loans receivable in Other assets, net of loan loss reserves. The Company periodically, or as changes in circumstances or operations dictate, evaluates such property loans receivable for impairment. The value of the underlying property assets is ultimately the most relevant measure of value to support the property loan values. The Company utilizes a discounted cash flow model in estimating a property’s fair value. Discounted cash flow models containing varying assumptions are considered. The various models may assume multiple revenue and expense scenarios, various capitalization rates and multiple discount rates. Other information, such as independent appraisals, may be considered in estimating a property’s fair value. If the estimated fair value of the property after deducting the amortized cost basis of any senior mortgage revenue bond exceeds the principal balance of the property loan then no potential loss is indicated and no loan loss reserve for property loans is needed. In estimating the property valuation, the most significant assumptions utilized in the discounted cash flow model remain the same as discussed in the Form 10-K and include revenue and expense projections and capitalization rates. | |||||||||||||||||||||
Please see the Fair Value Measurement footnote (Note 13) for the detailed description of the fair value estimation process for all taxable mortgage bonds. | |||||||||||||||||||||
During the first quarter of 2015, the Partnership advanced additional funds to Cross Creek of approximately $57,500. In addition, the Partnership received approximately $18,000 of principal from FAH during the first quarter of 2015. During the first quarter of 2014, the Partnership advanced additional funds to Cross Creek and the Ohio Properties of approximately $42,000 and $29,000, respectively. During the first quarters of 2015 and 2014, the Partnership recorded an allowance on interest equal to the accrued interest on the Ashley Square, Cross Creek, Lake Forest and the Ohio Properties property loans receivable because the Partnership determined they were not reasonably assured. | |||||||||||||||||||||
The following is a summary of the property loans receivable, accrued interest and loan loss reserves on the amounts due at March 31, 2015 and December 31, 2014, respectively: | |||||||||||||||||||||
March 31, 2015 | |||||||||||||||||||||
Outstanding Balance | Accrued Interest | Loan Loss Reserves | Interest Allowance | Net Property Loans | |||||||||||||||||
Arbors at Hickory Ridge | $ | 191,264 | $ | 29,442 | $ | — | $ | — | $ | 220,706 | |||||||||||
Ashley Square | 5,078,342 | 2,557,178 | (3,596,342 | ) | (2,557,178 | ) | 1,482,000 | ||||||||||||||
Avistar (February 2013 portfolio) | 274,496 | 25,199 | — | — | 299,695 | ||||||||||||||||
Avistar (June 2013 portfolio) | 251,622 | 23,099 | — | — | 274,721 | ||||||||||||||||
Cross Creek | 7,033,587 | 2,151,317 | (3,447,472 | ) | (2,151,317 | ) | 3,586,115 | ||||||||||||||
Foundation for Affordable Housing | 1,542,391 | — | — | — | 1,542,391 | ||||||||||||||||
Greens Property | 850,000 | 258,376 | — | — | 1,108,376 | ||||||||||||||||
Lake Forest | 4,618,704 | 2,716,910 | (55,000 | ) | (2,696,076 | ) | 4,584,538 | ||||||||||||||
Ohio Properties | 2,390,446 | 976,156 | — | (340,093 | ) | 3,026,509 | |||||||||||||||
$ | 22,230,852 | $ | 8,737,677 | $ | (7,098,814 | ) | $ | (7,744,664 | ) | $ | 16,125,051 | ||||||||||
December 31, 2014 | |||||||||||||||||||||
Outstanding Balance | Accrued Interest | Loan Loss Reserves | Interest Allowance | Net Property Loans | |||||||||||||||||
Arbors at Hickory Ridge | $ | 191,264 | $ | 26,047 | $ | — | $ | — | $ | 217,311 | |||||||||||
Ashley Square | 5,078,342 | 2,455,660 | (3,596,342 | ) | (2,455,660 | ) | 1,482,000 | ||||||||||||||
Avistar (February 2013 portfolio) | 274,496 | 16,470 | — | — | 290,966 | ||||||||||||||||
Avistar (June 2013 portfolio) | 251,622 | 15,097 | — | — | 266,719 | ||||||||||||||||
Cross Creek | 6,976,087 | 2,084,804 | (3,447,472 | ) | (2,084,804 | ) | 3,528,615 | ||||||||||||||
Foundation for Affordable Housing | 1,560,553 | 1,735 | — | — | 1,562,288 | ||||||||||||||||
Greens Property | 850,000 | 231,342 | — | — | 1,081,342 | ||||||||||||||||
Lake Forest | 4,618,704 | 2,599,613 | (55,000 | ) | (2,578,778 | ) | 4,584,539 | ||||||||||||||
Ohio Properties | 2,390,447 | 894,044 | — | (307,832 | ) | 2,976,659 | |||||||||||||||
$ | 22,191,515 | $ | 8,324,812 | $ | (7,098,814 | ) | $ | (7,427,074 | ) | $ | 15,990,439 | ||||||||||
The following is a detail of loan loss reserves for the first quarter ended March 31, 2015 and year ended December 31, 2014: | |||||||||||||||||||||
31-Mar-15 | 31-Dec-14 | ||||||||||||||||||||
Balance, beginning of year | $ | 7,098,814 | $ | 7,023,814 | |||||||||||||||||
Provision for loan loss | — | 75,000 | |||||||||||||||||||
Balance, end of year | $ | 7,098,814 | $ | 7,098,814 | |||||||||||||||||
Based on the annual impairment analysis, a provision for loan loss and an associated loan loss reserve of $75,000 was recorded against the Cross Creek property loan in 2014. There was no provision for loan loss or associated loan loss reserve during the first quarter of 2015. |
Debt_Financing
Debt Financing | 3 Months Ended | ||||||||||
Mar. 31, 2015 | |||||||||||
Debt Financing [Abstract] | |||||||||||
Debt Disclosure [Text Block] | Debt Financing | ||||||||||
At March 31, 2015 and December 31, 2014, the Company reported outstanding debt financing of approximately $379.3 million and approximately $345.4 million, respectively, through the use of various credit facilities. | |||||||||||
Other Financings | |||||||||||
In March 2014, the Partnership obtained two $5.0 million unsecured revolving lines of credit (“LOC”). The first revolving LOC carries a variable interest rate which was approximately 3.5% on March 31, 2015, and matures in March 2016. The second revolving LOC also carries a variable interest rate which was approximately 3.4% on March 31, 2015 and matures in March 2016. On March 31, 2015, the Partnership borrowed $5.0 million on each of the LOCs. | |||||||||||
In addition, the Partnership has a $7.5 million promissory note which carries a fixed interest rate of approximately 2.8% per annum plus the 30-day London Interbank Offered Rate ("LIBOR") which was approximately 0.2% per annum at March 31, 2015, resulting in approximately 3.0% per annum. The maturity date is August 1, 2017. The Partnership had approximately $7.5 million borrowed as of March 31, 2015, with approximately $6.1 million related to the Woodland Park property and is reported as part of Mortgage payables (Note 10) and approximately $1.4 million reported in Debt financing on the Balance Sheet at March 31, 2015. | |||||||||||
The LOCs and $1.4 million borrowing was utilized to supplement with short-term working capital needs and to fund new investments during the periods of time that the Company is working with its lender to finalize new TOB and TEBS financings of assets. | |||||||||||
Tender Option Bond Financings | |||||||||||
31-Mar-15 | |||||||||||
Description of the Tender Option Bond Financings | Outstanding Debt Financing | Interest Rate | Stated Maturity | ||||||||
PHC Certificates-TOB Trust | $ | 44,675,000 | 2.2 | % | Jun-15 | ||||||
MBS - TOB Trust 1 | 2,585,000 | 1.1 | % | Apr-15 | |||||||
MBS - TOB Trust 2 | 4,090,000 | 1.1 | % | Apr-15 | |||||||
MBS - TOB Trust 5 | 5,270,000 | 1.08 | % | Apr-15 | |||||||
The Suites on Paseo - TOB Trust | 15,000,000 | 4.05 | % | Nov-15 | |||||||
TOB - Decatur Angle - TOB Trust | 21,850,000 | 4.34 | % | Oct-16 | |||||||
Live 929 - TOB Trust | 34,960,000 | 4.47 | % | Jul-19 | |||||||
Bruton Apartments - TOB Trust | 17,250,000 | 4.55 | % | Jul-17 | |||||||
Pro Nova 2014-1 - TOB Trust | 9,010,000 | 4.05 | % | Jul-17 | |||||||
Pro Nova 2014-2 - TOB Trust | 9,010,000 | 4.05 | % | Jul-17 | |||||||
Concord at Gulfgate - TOB Trust | 11,940,000 | 2.8 | % | Feb-18 | |||||||
Concord at Little York - TOB Trust | 8,735,000 | 2.8 | % | Feb-18 | |||||||
Concord at Williamcrest - TOB Trust | 12,610,000 | 2.8 | % | Feb-18 | |||||||
Total Debt Financing | $ | 196,985,000 | |||||||||
31-Dec-14 | |||||||||||
Description of the Tender Option Bond Financings | Outstanding Debt Financing | Interest Rate | Stated Maturity | ||||||||
PHC Certificates-TOB Trust | $ | 44,675,000 | 2.2 | % | Jun-15 | ||||||
MBS - TOB Trust 1 | 2,585,000 | 1.12 | % | Apr-15 | |||||||
MBS - TOB Trust 2 | 4,090,000 | 1.12 | % | Apr-15 | |||||||
MBS - TOB Trust 5 | 5,270,000 | 1.06 | % | Apr-15 | |||||||
The Suites on Paseo - TOB Trust | 25,535,000 | 1.96 | % | Jun-15 | |||||||
TOB - Decatur Angle - TOB Trust | 21,850,000 | 4.34 | % | Oct-16 | |||||||
Live 929 - TOB Trust | 34,975,000 | 4.47 | % | Jul-19 | |||||||
Bruton Apartments - TOB Trust | 17,250,000 | 4.55 | % | Jul-17 | |||||||
Pro Nova 2014-1 - TOB Trust | 9,010,000 | 4.05 | % | Jul-17 | |||||||
Pro Nova 2014-2 - TOB Trust | 9,010,000 | 4.05 | % | Jul-17 | |||||||
Total Debt Financing | $ | 174,250,000 | |||||||||
In July 2011, the Company executed a Master Trust Agreement with DB which allows the Company to execute multiple TOB Trust structures upon the approval and agreement of terms by DB. Under each TOB Trust structure issued through the Master Trust Agreement, the TOB trustee issues SPEARS and LIFERS. These SPEARS and LIFERS represent beneficial interests in the securitized asset held by the TOB trustee. The Company will purchase the LIFERS from each of these TOB Trusts which will grant them certain rights to the securitized assets. The Master Trust Agreement with DB has covenants with which the Company is required to comply. At March 31, 2015, the most restrictive covenant was that cash available to distribute for the trailing twelve months must be at least two times trailing twelve month interest expense. The Company was in compliance with all covenants as of March 31, 2015. If the Company were to be out of compliance with any of these covenants, it would trigger a termination event of the financing facilities. The Company expects to renew each of the TOB financing facilities at its discretion per the terms of the agreements. DB can require the posting of cash collateral under the terms of the Master Trust Agreement. | |||||||||||
In March 2015, the Partnership executed a new TOB Trust under its credit facility with DB securitizing the Suites on Paseo mortgage revenue bond borrowing $15.0 million. The new TOB Trust facility will mature in November 2015. On the closing date the total fixed TOB Trust facility interest rate was approximately 4.1% per annum. Pursuant to the terms of this TOB Trust the Partnership is required to reimburse DB for any shortfall realized on the contractual cash flows on the SPEARS. This new TOB Trust replaced the December 2013 TOB Trust under its credit facility with DB which had securitized the Suites on Paseo mortgage revenue bond borrowing $25.8 million. The outstanding balance is approximately $15.0 million on March 31, 2015. | |||||||||||
In February 2015, the Partnership executed three new TOB Trusts under its credit facility with DB securitizing the Concord at Gulfgate Apartments, Concord at Little York Apartments, and Concord at Williamcrest Apartments 2015A mortgage revenue bonds borrowing approximately $33.3 million under three TOB Trusts. Each TOB Trust facility has an approximate 2.8% per annum fixed interest rate and each will mature on February 2018. Pursuant to the terms of this TOB Trust the Partnership is required to reimburse DB for any shortfall realized on the contractual cash flows on the SPEARS. The outstanding balance remains at approximately $33.3 million on March 31, 2015. | |||||||||||
As of March 31, 2015, the Company has posted approximately $1.1 million of cash collateral in connection with the MBS TOB Trusts. This collateral is recorded as restricted cash in the condensed consolidated financial statements. | |||||||||||
The Company owns the PHC Certificate LIFERS issued by the PHC TOB Trusts and pledged the LIFERS to the trustee to secure certain reimbursement obligations of the Company as the holder of LIFERS. The Company is consolidating the PHC TOB Trust as it has determined it is the primary beneficiary of these variable interest entities. The PHC TOB Trusts issued SPEARS to unaffiliated investors. The SPEARS represent senior interests in the PHC TOB Trusts and have been credit enhanced by DB. The LIFERS entitle the Company to all principal and interest payments received by the PHC TOB Trusts. The amount owed to the SPEARS owners is approximately $44.7 million at March 31, 2015. As of March 31, 2015 and December 31, 2014, the Company posted approximately $400,000 of cash collateral in connection with one of the PHC TOB Trusts which is recorded as restricted cash. | |||||||||||
The Company is accounting for these TOB Trust financing transactions as secured financing arrangements. As of March 31, 2015, the total cost of borrowing averaged approximately 2.2% and 1.1%, on the PHC TOB Trusts and MBS TOB Trusts, respectively. | |||||||||||
TEBS Financings | |||||||||||
On July 10, 2014, the Partnership and its newly created consolidated subsidiary, ATAX TEBS II, LLC (“2014 Sponsor”), entered into a number of agreements relating to a new long-term debt financing facility provided through the securitization of thirteen mortgage revenue bonds, with a par value of approximately $118.4 million, owned by the the 2014 Sponsor pursuant to the M31 TEBS financing. The M31 TEBS financing facility essentially provides the Partnership with a long-term variable-rate debt facility at interest rates reflecting prevailing short-term tax-exempt rates. | |||||||||||
Effective July 1, 2014, the Partnership transferred the following mortgage revenue bonds to the 2014 Sponsor pursuant to the M31 TEBS financing. The par value of the mortgage revenue bonds included in this financing facility as of March 31, 2015 and December 31, 2014 are as follows: | |||||||||||
Description of Mortgage Revenue Bonds | Outstanding Bond Par Amounts | ||||||||||
31-Mar-15 | 31-Dec-14 | Financial Statement Presentation | |||||||||
Arbors at Hickory Ridge | $ | 11,450,000 | $ | 11,450,000 | Mortgage revenue bond | ||||||
Avistar at Chase Hill A Bond | 10,000,000 | 10,000,000 | Mortgage revenue bond | ||||||||
Avistar at the Crest A Bond | 9,700,000 | 9,700,000 | Mortgage revenue bond | ||||||||
Avistar at the Oaks A Bond | 7,800,000 | 7,800,000 | Mortgage revenue bond | ||||||||
Avistar in 09 A Bond | 6,735,000 | 6,735,000 | Mortgage revenue bond | ||||||||
Avistar on the Boulevard A Bond | 16,525,000 | 16,525,000 | Mortgage revenue bond | ||||||||
Avistar on the Hills A Bond | 5,389,000 | 5,389,000 | Mortgage revenue bond | ||||||||
Copper Gate Apartments | 5,220,000 | 5,220,000 | Mortgage revenue bond | ||||||||
Greens Property A Bond | 8,348,000 | 8,366,000 | Mortgage revenue bond | ||||||||
Harden Ranch A Bond | 6,960,000 | 6,960,000 | Mortgage revenue bond | ||||||||
The Palms at Premier Park Apartments | 20,125,232 | 20,152,000 | Mortgage revenue bond | ||||||||
Tyler Park Apartments A Bond | 6,075,000 | 6,075,000 | Mortgage revenue bond | ||||||||
Westside Village A Bond | 3,970,000 | 3,970,000 | Mortgage revenue bond | ||||||||
Total | $ | 118,297,232 | $ | 118,342,000 | |||||||
The mortgage revenue bonds were then securitized by transferring these assets to Freddie Mac in exchange for Class A and Class B Freddie Mac Multifamily Variable Rate Certificates, (collectively, the “M31 TEBS Certificates”). The M31 TEBS Certificates represent beneficial interests in the securitized assets held by Freddie Mac. The Class A TEBS Certificates were issued in an initial principal amount of approximately $94.7 million and were sold through a placement agent to unaffiliated investors. The Class B M31 TEBS Certificates were issued in an initial principal amount of approximately $23.7 million and were retained by the 2014 Sponsor. The gross proceeds from the M31 TEBS financing were approximately $94.7 million. After the payment of transaction expenses, the Partnership received net proceeds from the M31 TEBS financing of approximately $91.6 million. The Partnership applied approximately $72.4 million of these net proceeds to retire the short-term securitization that previously existed on these bonds and approximately $6.3 million to a stabilization escrow. In the first quarter of 2015, $1.9 million of restricted cash on the Avistar at Chase Hill bond was released to the Partnership. Approximately $4.4 million is reported as restricted cash on the March 31, 2015 balance sheet. | |||||||||||
The holders of the Class A M31 TEBS Certificates are entitled to receive regular payments of interest from Freddie Mac at a variable rate which resets periodically based on the weekly SIFMA floating index rate plus certain credit, facility, remarketing, and servicing fees (“Facility Fees”). In order to mitigate its exposure to interest rate fluctuations on the variable rate M31 TEBS financing, the 2014 Sponsor also entered into interest rate cap agreements with Barclays Bank PLC, the Royal Bank of Canada, and Sumitomo Mitsui Banking Corporation, each in an initial notional amount of approximately $31.6 million, which effectively limits the interest payable by the 2014 Sponsor on the Class A M31 TEBS Certificates to a fixed rate of 3.0% per annum on the combined notional amounts of the interest rate cap agreements through August 15, 2019. | |||||||||||
The total Facility Fees are 1.4% per annum, and as of March 31, 2015, the SIFMA rate was equal to approximately 0.0% per annum resulting in a total cost of borrowing of approximately 1.4% per annum on the outstanding balance of the M31 TEBS financing facility of approximately $94.6 million. The M31 TEBS financing and the associated M31 TEBS Trust are presented as secured financings within the condensed consolidated financial statements. | |||||||||||
Payment of interest on the Class A M31 TEBS Certificates will be made from the interest payments received by Freddie Mac from the Bonds held by Freddie Mac on designated interest payment dates prior to any payments of interest on the Class B M31 TEBS Certificates held by the 2014 Sponsor. As the holder of the Class B M31 TEBS Certificates, the 2014 Sponsor is not entitled to receive interest payments on the Class B TEBS Certificates at any particular rate, but will be entitled to all payments of principal and interest on the Bonds held by Freddie Mac after payment of principal and interest due on the Class A M31 TEBS Certificates and payment of all Facility Fees and associated expenses. Accordingly, the amount of interest paid to the 2014 Sponsor on the Class B M31 TEBS Certificates is expected to vary over time, and could be eliminated altogether, due to fluctuations in the interest rate payable on the Class A M31 TEBS Certificates, Facility Fees, expenses, and other factors. | |||||||||||
Freddie Mac guaranteed payment of scheduled principal and interest payments on the Class A M31 TEBS Certificates and also guaranteed payment of the purchase price of any Class A M31 TEBS Certificates that are tendered to Freddie Mac in accordance with their terms which cannot be remarketed to new holders within five business days. The 2014 Sponsor is obligated to reimburse Freddie Mac for certain expenses, including any payments made by Freddie Mac under its guaranty. These obligations of the 2014 Sponsor are also guaranteed by the Partnership. The Partnership also entered into various subordination agreements with Freddie Mac under which the Partnership has subordinated its rights and remedies with respect to the mortgage revenue and taxable bonds and mortgage loans made by it to the owners of properties securing certain of the Bonds to the rights of Freddie Mac as the holder of the Bonds. | |||||||||||
The term of the M31 TEBS financing coincides with the terms of the assets securing the M31 TEBS Certificates, except the 2014 Sponsor may elect to purchase all (but not less than all) of the Bonds from Freddie Mac on either July 15, 2019 or July 15, 2024. The 2014 Sponsor also retains a right to require a Bond to be released from Freddie Mac in the event of a payment default on the Bond which remains uncured for two consecutive scheduled payment dates or 60 days, whichever is shorter, by paying Freddie Mac the unpaid principal and accrued interest on the Bond plus a yield maintenance payment. In addition, the 2014 Sponsor has a limited right to substitute new bonds for existing Bonds held by Freddie Mac in certain circumstances. Should the Partnership not elect to terminate the TEBS Financing on these dates the full term of the M31 TEBS Financing runs through the final principal payment date associated with the securitized bonds, or August 1, 2050. | |||||||||||
As of September 1, 2010, the Partnership and its Consolidated Subsidiary ATAX TEBS I, LLC, entered into a number of agreements relating to a new long-term debt financing facility provided through the securitization of thirteen mortgage revenue bonds owned by the ATAX TEBS I, LLC (“2010 Sponsor”) pursuant to the M24 TEBS financing. The M24 TEBS financing essentially provides the Partnership with a long-term variable-rate debt facility at interest rates reflecting prevailing short-term tax-exempt rates. | |||||||||||
In February 2014, the mortgage revenue bond secured by Lost Creek was redeemed for an amount greater than the outstanding principal and accrued base interest. The Company received approximately $18.7 million for the Lost Creek mortgage revenue bond which was used to retire a portion of the M24 TEBS Financing facility. At March 31, 2015 there are twelve mortgage revenue bond owned by the 2010 Sponsor. | |||||||||||
In September 2010 the Partnership entered into the M24 TEBs financing transferring certain mortgage revenue bonds to ATAX TEBS I, LLC, a special purpose entity. The par value of the mortgage revenue bonds included in this financing facility as of March 31, 2015 and December 31, 2014 are as follows: | |||||||||||
Description of Mortgage Revenue Bonds | Outstanding Bond Par Amounts | ||||||||||
March 31, 2015 | December 31, 2014 | Financial Statement Presentation | |||||||||
Ashley Square | $ | 5,144,000 | $ | 5,159,000 | Mortgage revenue bond | ||||||
Bella Vista | 6,490,000 | 6,490,000 | Mortgage revenue bond | ||||||||
Bent Tree | 7,444,000 | 7,465,000 | Consolidated VIE | ||||||||
Bridle Ridge | 7,625,000 | 7,655,000 | Mortgage revenue bond | ||||||||
Brookstone | 9,234,633 | 9,256,001 | Mortgage revenue bond | ||||||||
Cross Creek | 8,403,534 | 8,422,997 | Mortgage revenue bond | ||||||||
Fairmont Oaks | 7,242,000 | 7,266,000 | Consolidated VIE | ||||||||
Lake Forest | 8,856,000 | 8,886,000 | Mortgage revenue bond | ||||||||
Runnymede | 10,440,000 | 10,440,000 | Mortgage revenue bond | ||||||||
Southpark | 13,680,000 | 13,680,000 | Mortgage revenue bond | ||||||||
Woodlynn Village | 4,390,000 | 4,390,000 | Mortgage revenue bond | ||||||||
Ohio Series A Bond (1) | 14,383,000 | 14,407,000 | Mortgage revenue bond | ||||||||
Total | $ | 103,332,167 | $ | 103,516,998 | |||||||
(1) Collateralized by Crescent Village, Postwoods, and Willow Bend (Note 2 and Note 9) | |||||||||||
The securitization of these assets occurred through two classes of certificates. The Class A TEBS Certificates were issued in an initial principal amount of $95.8 million and were sold through a placement agent to unaffiliated investors. The Class B TEBS Certificates were issued in an initial principal amount of $20.3 million and were retained by the 2010 Sponsor. The holders of the Class A TEBS Certificates are entitled to receive regular payments of interest from Freddie Mac at a variable rate which resets periodically based on the weekly SIFMA floating index rate plus the Facility Fees. | |||||||||||
The total Facility Fees are 1.9% per annum, and as of March 31, 2015, the SIFMA rate was equal to approximately 0.1% per annum resulting in a total cost of borrowing of approximately 2.0% per annum on the outstanding balance of the M24 TEBS financing facility of $76.3 million. The M24 TEBS financing and the associated TEBS Trust are presented as secured financings within the condensed consolidated financial statements. | |||||||||||
The term of the M24 TEBS financing coincides with the terms of the assets securing the TEBS Certificates, except that the Partnership may terminate the M24 TEBS financing at its option on either September 15, 2017 or September 15, 2020. If the Partnership does not elect to terminate the M24 TEBS financing on these dates, the full term of the M24 TEBS financing runs through the final principal payment date associated with the securitized mortgage revenue bonds, or July 15, 2050. | |||||||||||
The Company’s aggregate borrowings as of March 31, 2015 contractually mature over the next five years and thereafter as follows: | |||||||||||
2015 | $ | 84,172,098 | |||||||||
2016 | 24,872,528 | ||||||||||
2017 | 143,627,104 | ||||||||||
2018 | 1,217,740 | ||||||||||
2019 | 125,418,023 | ||||||||||
Thereafter | — | ||||||||||
Total | $ | 379,307,493 | |||||||||
MBS TOB Trust 6 and the majority of MBS TOB Trust 5 were collapsed in October 2014. The Company expects to renew each TOB financing facility maturing in 2015 for another six month term as it has the discretion to renew for six month periods per the terms of the agreement with DB. |
Mortgages_Payable
Mortgages Payable | 3 Months Ended | ||||
Mar. 31, 2015 | |||||
Mortgages Payable [Abstract] | |||||
Mortgage Notes Payable Disclosure [Text Block] | Mortgages Payable | ||||
The Company reports the mortgage loans secured by certain MF Properties on its condensed consolidated financial statements as Mortgages payable. As of March 31, 2015 and December 31, 2014, the outstanding mortgage loans totaled approximately $76.4 million and $76.7 million, respectively. These mortgages carry interest rates ranging from 2.9% to 4.8% with maturity dates ranging from September 2015 to March 2020. | |||||
In September 2013, the Partnership executed a $7.0 million promissory note related to the Woodland Park property. This promissory note carries a fixed interest rate of approximately 2.8% per annum plus 30-day LIBOR which was approximately 0.2% per annum, resulting in approximately 3.0% per annum at the date of closing. The maturity date was extended to August 1, 2017 and the maximum borrowing was changed to $7.5 million. The Partnership has borrowed approximately $7.5 million as of March 31, 2015. Approximately $6.1 million is related to the Woodland Park property and is reported as part of Mortgage payables and approximately $1.4 million is reported in Debt financing on the balance sheet at March 31, 2015 (Note 9). | |||||
The Company’s mortgages payable as of March 31, 2015 contractually mature over the next five years and thereafter as follows: | |||||
2015 | $ | 9,130,349 | |||
2016 | 24,265,268 | ||||
2017 | 13,581,274 | ||||
2018 | 3,968,570 | ||||
2019 | 25,499,990 | ||||
Thereafter | — | ||||
Total | $ | 76,445,451 | |||
The Company plans to either extend or refinance the mortgage on Eagle Village as it matures in 2015. |
Transactions_with_Related_Part
Transactions with Related Parties | 3 Months Ended |
Mar. 31, 2015 | |
Transactions with Related Parties [Abstract] | |
Related Party Transactions Disclosure [Text Block] | Transactions with Related Parties |
The general partner of the Partnership, AFCA 2, is entitled to receive an administrative fee from the Partnership equal to 0.45% per annum of the outstanding principal balance of any of its mortgage revenue bonds, property loans collateralized by real property, and other investments for which the owner of the financed property or other third party is not obligated to pay such administrative fee directly to AFCA 2. For the quarters ended March 31, 2015 and 2014 the Partnership paid or accrued administrative fees to AFCA 2 of approximately $620,000 and $473,000, respectively. In addition to the administrative fees paid directly by the Partnership, AFCA 2 receives administrative fees directly from the owners of properties financed by certain of the mortgage revenue bonds held by the Partnership. These administrative fees also equal 0.45% per annum of the outstanding principal balance of these mortgage revenue bonds and totaled approximately $16,500 and $17,000 for the quarters ended March 31, 2015 and 2014, respectively. | |
AFCA 2 earns mortgage placement fees in connection with the acquisition of certain mortgage revenue bonds. These mortgage placement fees were paid by the owners of the respective properties and, accordingly, have not been reflected in the accompanying condensed consolidated financial statements because these properties are not considered consolidated VIEs. During the quarters ended March 31, 2015 and 2014, AFCA 2 earned mortgage placement fees of approximately $534,000 and $323,000, respectively. | |
An affiliate of AFCA 2, America First Properties Management Company, LLC (“Properties Management”) provided property management services for the nine MF Properties, the two Consolidated VIEs and six of the properties collateralized by the mortgage revenue bonds, earning management fees of approximately $324,000 and $300,000 for the quarters ended March 31, 2015 and 2014, respectively. These property management fees are not Partnership expenses, but are paid in each case by the owner of the Residential Properties. For properties owned by entities treated as Consolidated VIEs and for MF Properties, the property management fees are reflected as real estate operating expenses on the Company’s condensed consolidated financial statements. The property management fees are paid out of the revenues generated by the respective property prior to the payment of debt service on the Partnership's mortgage revenue bonds and property loans, if applicable. | |
An affiliate of AFCA 2 acts as a origination advisor and consultant to the borrowers when mortgage revenue bonds and financing facilities are acquired by the Company. For the quarters ended March 31, 2015 and 2014, approximately $267,000 and $161,500, respectively, in origination fees were paid by the borrower of certain acquired bonds and have not been reflected in the accompanying condensed consolidated financial statements. | |
The Partnership executed a Developer and Construction Management Agreement with two affiliates of AFCA 2 during the second quarter of 2013 in connection with the mixed-use development at the University of Nebraska - Lincoln, The 50/50 (Note 7). Under the terms of this agreement, these affiliates earned approximately $0 and $112,000 in the quarters ended March 31, 2015 and 2014, respectively. | |
The owners of two limited-purpose corporations which own multifamily residential properties financed with mortgage revenue bonds and property loans held by the Company are employees of Burlington who are not involved in the operation or management of the Company and who are not executive officers or managers of Burlington. |
Interest_Rate_Derivative_Agree
Interest Rate Derivative Agreements | 3 Months Ended | ||||||||||||||||
Mar. 31, 2015 | |||||||||||||||||
Interest Rate Derivative Agreements [Abstract] | |||||||||||||||||
Derivative Instruments and Hedging Activities Disclosure [Text Block] | Interest Rate Derivative Agreements | ||||||||||||||||
As of March 31, 2015, the Company has nine derivative agreements in order to mitigate its exposure to increases in interest rates on its variable-rate debt financing. | |||||||||||||||||
At March 31, 2015, the terms of the nine derivative agreements are as follows: | |||||||||||||||||
Date Purchased | Notional Amount | Effective Capped Rate | Maturity Date | Purchase Price | Counterparty | ||||||||||||
September 2, 2010 | $ | 31,936,667 | 3 | % | September 1, 2017 | $ | 921,000 | Bank of New York Mellon | |||||||||
September 2, 2010 | $ | 31,936,667 | 3 | % | September 1, 2017 | $ | 845,600 | Barclays Bank PLC | |||||||||
September 2, 2010 | $ | 31,936,667 | 3 | % | September 1, 2017 | $ | 928,000 | Royal Bank of Canada | |||||||||
August 15, 2013 | $ | 93,305,000 | 1.5 | % | September 1, 2017 | $ | 793,000 | Deutsche Bank | |||||||||
February 18, 2014 | $ | 41,250,000 | 1 | % | March 1, 2017 | $ | 230,500 | SMBC Capital Markets, Inc | |||||||||
February 18, 2014 | $ | 11,000,000 | 1 | % | March 1, 2017 | $ | 150,500 | SMBC Capital Markets, Inc | |||||||||
July 10, 2014 | $ | 31,565,000 | 3 | % | August 15, 2019 | $ | 315,200 | Barclays Bank PLC | |||||||||
July 10, 2014 | $ | 31,565,000 | 3 | % | August 15, 2019 | $ | 343,000 | Royal Bank of Canada | |||||||||
July 10, 2014 | $ | 31,565,000 | 3 | % | August 15, 2019 | $ | 333,200 | SMBC Capital Markets, Inc | |||||||||
In February 2014, the Company entered into two interest rate cap agreements with SMBC Capital Markets, Inc. for a notional amount of $70.0 million with an effective start date of March 1, 2014. On March 30, 2015, SMBC Capital Markets, Inc revised and replaced this agreement with the notional amount for the outstanding borrowings on the MBS TOB financing facilities to $11.0 million. These agreements effectively limit the interest component of the TOB financing correlated with the SIFMA index to a maximum of 1.0% on $52.3 million of the outstanding borrowings on the MBS TOB financing facilities and the PHC Certificates TOB financing facilities through a three year term ending March 1, 2017. The Company received $10,500 of cash collateral upon the execution of this revised agreement. These interest rate cap contract revised cost approximately $369,500 and does not qualify for hedge accounting. Therefore, changes in the estimated fair value of the interest rate derivatives are included in earnings. | |||||||||||||||||
The Company contracted for two no-cost interest rate swaps with DB related to the Decatur Angle and Bruton TOB financing facilities collateralized by mortgage revenue bonds that are used to provide financing for the construction of these properties. The swap related to the Decatur Angle TOB financing facility has a $23.0 million notional value, an October 15, 2016 effective date, and an October 15, 2021 termination date. The swap related to the Bruton TOB financing facility has an approximate $18.1 million notional value, an April 15, 2017 effective date, and an April 15, 2022 termination date. Both swaps are in place to mitigate the possible interest rate increases and swaps a variable rate based on LIBOR for an approximate 2% fixed rate. As of March 31, 2015 the fair value of the Decatur Angle swap is a liability of approximately $646,000 and the fair value of the Bruton swap is a liability of approximately $520,000. The fair value of these swaps have been recorded as a liability on the Balance Sheet. | |||||||||||||||||
These interest rate derivatives do not qualify for hedge accounting and, accordingly, they are carried at fair value, with changes in fair value included in current period earnings within interest expense. The change in the fair value of these derivative contracts resulted in an increase in interest expense of approximately $900,000 and $176,000 for the quarters ended March 31, 2015 and 2014, respectively. The valuation methodology used to estimate the fair value of the Company’s interest rate derivative agreements is disclosed in footnote 13. |
Fair_Value_Measurements
Fair Value Measurements | 3 Months Ended | ||||||||||||||||||||||||
Mar. 31, 2015 | |||||||||||||||||||||||||
Fair Value Measurements [Abstract] | |||||||||||||||||||||||||
Fair Value Disclosures [Text Block] | Fair Value of Financial Instruments | ||||||||||||||||||||||||
Current accounting guidance on fair value measurements establishes a framework for measuring fair value and provides for expanded disclosures about fair value measurements. The guidance: | |||||||||||||||||||||||||
• | Defines fair value as the exchange price that would be received for an asset or paid to transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants at the measurement date; and | ||||||||||||||||||||||||
• | Establishes a three-level hierarchy for fair value measurements based upon the transparency of inputs to the valuation of an asset or liability as of the measurement date. | ||||||||||||||||||||||||
Inputs refer broadly to the assumptions that market participants would use in pricing the asset or liability, including assumptions about risk. To increase consistency and comparability in fair value measurements and related disclosures, the fair value hierarchy prioritizes the inputs to valuation techniques used to measure fair value into three broad levels. The three levels of the hierarchy are defined as follows: | |||||||||||||||||||||||||
• | Level 1 inputs are quoted prices (unadjusted) in active markets for identical assets or liabilities. | ||||||||||||||||||||||||
• | Level 2 inputs are inputs other than quoted prices included within Level 1 that are observable for the asset or liability, either directly or indirectly, for substantially the full term of the financial instrument. | ||||||||||||||||||||||||
• | Level 3 inputs are unobservable inputs for asset or liabilities. | ||||||||||||||||||||||||
The categorization within the valuation hierarchy is based upon the lowest level of input that is significant to the fair value measurement. | |||||||||||||||||||||||||
Following is a description of the valuation methodologies used for assets and liabilities measured at fair value. | |||||||||||||||||||||||||
Investments in Mortgage Revenue Bonds. The fair values of the Company’s investments in mortgage revenue bonds have each been based on a discounted cash flow or yield to maturity analysis. The Company uses this same valuation methodology to estimate the fair value adjustment for its mortgage bond purchase commitments. There is no active trading market for the mortgage revenue bonds and price quotes for the mortgage revenue bonds are not available. If available, the General Partner may also consider price quotes on similar mortgage revenue bonds or other information from external sources, such as pricing services. The estimates of the fair values of these mortgage revenue bonds, whether estimated by the Company or based on external sources, are based largely on unobservable inputs the General Partner believes would be used by market participants. Additionally, the calculation methodology used by the external sources and the Company encompasses the use of judgment in its application. To validate changes in the fair value of the Company’s investments in mortgage revenue bonds between reporting periods, the General Partner looks at the key inputs such as changes in the current market yields on similar bonds as well as changes in the operating performance of the underlying property serving as collateral for each bond. The General Partner validates that the changes in the estimated fair value of the mortgage revenue bonds move with the changes in these monitored factors. Given these facts the fair value measurement of the Company’s investment in mortgage revenue bonds is categorized as a Level 3 input. There is also an approximately $576,000 estimated fair market value adjustment related to forward bond purchase commitments that are categorized as a Level 3 input which were recorded in other comprehensive loss during the quarter ended March 31, 2015. The fair value of the bond purchase commitment is determined in the same manner as the mortgage revenue bonds. | |||||||||||||||||||||||||
Investments in Public Housing Capital Fund Trust Certificates. The fair value of the Company’s investment in Public Housing Capital Fund Trust Certificates has been based on a yield to maturity analysis performed by the General Partner. There is no active trading market for the trusts’ certificates owned by the Company, but the General Partner will look at estimated values as determined by pricing services when available. The estimates of the fair values of these trusts’ certificates begin with the current market yield rate for a “AAA” rated tax-free municipal bond for a term consistent with the weighted-average life of each of the Public Housing Capital Fund trusts, adjusted largely for unobservable inputs the General Partner believes would be used by market participants. Additionally, the calculation methodology used by external pricing services and the Company encompasses the use of judgment in its application. The Company validates that the changes in the estimated fair value of Public Housing Capital Fund Trust Certificates move with the changes in the market yield rates of investment grade rated mortgage revenue municipal bonds with terms of similar length. Given these facts the fair value measurement of the Company’s investment in Public Housing Capital Fund Trust Certificates is categorized as a Level 3 input. | |||||||||||||||||||||||||
Investments in Mortgage-Backed Securities. The fair value of the Company’s investment in mortgage-backed securities is based upon prices obtained from a third party pricing service, which are indicative of market activity. The valuation methodology of the Company’s third party pricing service incorporates commonly used market pricing methods, incorporates trading activity observed in the market place, and other data inputs. The methodology also considers the underlying characteristics of each security, which are also observable inputs, including: coupon; maturity date; loan age; reset date; collateral type; geography; and prepayment speeds. The Company analyzes pricing data received from the third party pricing service by comparing it to valuation information obtained from at least one other third party pricing service, ensuring they are within a tolerable range of difference which the Company estimates as 7.5%. The General Partner also looks at observations of trading activity in the market place when available. Given these facts, the fair value measurements of the Company’s investment in mortgage-backed securities are categorized as Level 2 inputs. | |||||||||||||||||||||||||
Taxable Bonds. The fair values of the Company’s investments in taxable bonds have each been based on a discounted cash flow or yield to maturity analysis. There is no active trading market for the taxable bonds and price quotes are not available. The estimates of the fair values of these taxable bonds, whether estimated by the Company or based on external sources, are based largely on unobservable inputs the General Partner believes would be used by market participants. Additionally, the calculation methodology used by the external sources and the Company encompasses the use of judgment in its application. To validate changes in the fair value of the Company’s investments in taxable bonds between reporting periods, management looks at the key inputs such as changes in the current market yields on similar bonds as well as changes in the operating performance of the underlying property serving as collateral for each bond. We validate that the changes in the estimated fair value of the taxable bonds move with the changes in these monitored factors. Given these facts the fair value measurement of the Company’s investment in taxable bonds is categorized as a Level 3 input. | |||||||||||||||||||||||||
Interest Rate Derivatives. The effect of the Company’s interest rate caps is to set a cap, or upper limit, on the base rate of interest paid on the Company’s variable rate debt equal to the notional amount of the derivative agreement. The effect of the Company’s interest rate swap is to change a variable rate debt obligation to a fixed rate for that portion of the debt equal to the notional amount of the derivative agreement. The interest rate derivatives are recorded at fair value with changes in fair value included in current period earnings within interest expense. The fair value of the interest rate derivatives is based on a model whose inputs are not observable and therefore are categorized as a Level 3 input. The inputs in the valuation model include three-month LIBOR rates, unobservable adjustments to account for the SIFMA index, as well as any recent interest rate cap trades with similar terms. | |||||||||||||||||||||||||
Assets and liabilities measured at fair value on a recurring basis are summarized below: | |||||||||||||||||||||||||
Fair Value Measurements at March 31, 2015 | |||||||||||||||||||||||||
Description | Assets at Fair Value | Quoted Prices in Active Markets for Identical Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | |||||||||||||||||||||
Assets | |||||||||||||||||||||||||
Mortgage Revenue Bonds | $ | 507,898,698 | $ | — | $ | — | $ | 507,898,698 | |||||||||||||||||
Bond Purchase Commitment | 5,204,188 | — | — | 5,204,188 | |||||||||||||||||||||
Public Housing Capital Fund Trust Certificates | 60,272,941 | — | — | 60,272,941 | |||||||||||||||||||||
Mortgage-Backed Securities | 14,884,339 | — | 14,884,339 | — | |||||||||||||||||||||
Taxable Mortgage Bonds | 4,411,214 | — | — | 4,411,214 | |||||||||||||||||||||
Interest Rate Derivatives | (642,704 | ) | — | — | (642,704 | ) | |||||||||||||||||||
Total Assets at Fair Value | $ | 592,028,676 | $ | — | $ | 14,884,339 | $ | 577,144,337 | |||||||||||||||||
For Three Months Ended March 31, 2015 | |||||||||||||||||||||||||
Fair Value Measurements Using Significant | |||||||||||||||||||||||||
Unobservable Inputs (Level 3) | |||||||||||||||||||||||||
Mortgage Revenue Bonds | Bond Purchase Commitment | Public Housing Capital Fund Trust Certificates | Taxable Bonds | Interest Rate Derivatives | Total | ||||||||||||||||||||
Beginning Balance January 1, 2015 | $ | 449,024,137 | $ | 5,780,413 | $ | 61,263,123 | $ | 4,616,565 | $ | 267,669 | $ | 520,951,907 | |||||||||||||
Total gains (losses) (realized/unrealized) | |||||||||||||||||||||||||
Included in earnings | — | — | — | — | (899,873 | ) | (899,873 | ) | |||||||||||||||||
Included in other comprehensive income (loss) | 74,600 | (576,225 | ) | (976,532 | ) | (205,351 | ) | — | (1,683,508 | ) | |||||||||||||||
Purchases | 58,945,000 | — | — | — | — | 58,945,000 | |||||||||||||||||||
Refund of interest rate derivative cost | — | — | — | — | (10,500 | ) | (10,500 | ) | |||||||||||||||||
Settlements | (145,039 | ) | — | (13,650 | ) | — | — | (158,689 | ) | ||||||||||||||||
Ending Balance March 31, 2015 | $ | 507,898,698 | $ | 5,204,188 | $ | 60,272,941 | $ | 4,411,214 | $ | (642,704 | ) | $ | 577,144,337 | ||||||||||||
Total amount of losses for the period included in earnings attributable to the change in unrealized gains or losses relating to assets or liabilities still held as of March 31, 2015 | $ | — | $ | — | $ | — | $ | — | $ | (899,873 | ) | $ | (899,873 | ) | |||||||||||
Fair Value Measurements at December 31, 2014 | |||||||||||||||||||||||||
Description | Assets at Fair Value | Quoted Prices in Active Markets for Identical Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | |||||||||||||||||||||
Assets | |||||||||||||||||||||||||
Mortgage Revenue Bonds | $ | 449,024,137 | $ | — | $ | — | $ | 449,024,137 | |||||||||||||||||
Bond Purchase Commitment | 5,780,413 | — | — | 5,780,413 | |||||||||||||||||||||
Public Housing Capital Fund Trusts | 61,263,123 | — | — | 61,263,123 | |||||||||||||||||||||
Mortgage-Backed Securities | 14,841,558 | — | 14,841,558 | — | |||||||||||||||||||||
Taxable Mortgage Bonds | 4,616,565 | — | — | 4,616,565 | |||||||||||||||||||||
Interest Rate Derivatives | 267,669 | — | — | 267,669 | |||||||||||||||||||||
Total Assets at Fair Value | $ | 535,793,465 | $ | — | $ | 14,841,558 | $ | 520,951,907 | |||||||||||||||||
For Three Months Ended March 31, 2014 | |||||||||||||||||||||||||
Fair Value Measurements Using Significant | |||||||||||||||||||||||||
Unobservable Inputs (Level 3) | |||||||||||||||||||||||||
Mortgage Revenue Bonds | Public Housing Capital Fund Trust Certificates | Taxable Bonds | Interest Rate Derivatives | Total | |||||||||||||||||||||
Beginning Balance January 1, 2014 | $ | 285,318,171 | $ | 62,056,379 | $ | 4,075,953 | $ | 888,120 | $ | 352,338,623 | |||||||||||||||
Total gains (losses) (realized/unrealized) | |||||||||||||||||||||||||
Included in earnings | — | — | — | (175,837 | ) | (175,837 | ) | ||||||||||||||||||
Included in other comprehensive loss | 14,073,020 | 1,657,859 | 223,004 | — | 15,953,883 | ||||||||||||||||||||
Purchases | 34,778,800 | — | — | — | 34,778,800 | ||||||||||||||||||||
Purchase interest rate derivative | — | — | — | 391,500 | 391,500 | ||||||||||||||||||||
Mortgage revenue bond redemption | (17,636,138 | ) | — | — | — | (17,636,138 | ) | ||||||||||||||||||
Settlements | (62,126 | ) | (1,643,698 | ) | — | — | (1,705,824 | ) | |||||||||||||||||
Ending Balance March 31, 2014 | $ | 316,471,727 | $ | 62,070,540 | $ | 4,298,957 | $ | 1,103,783 | $ | 383,945,007 | |||||||||||||||
Total amount of losses for the period included in earning attributable to the change in unrealized gains or losses relating to assets or liabilities still held as of March 31, 2014 | $ | — | $ | — | $ | — | $ | (175,837 | ) | $ | (175,837 | ) | |||||||||||||
Gains and losses included in earnings for the period shown above are included in interest expense. | |||||||||||||||||||||||||
The Company calculates a fair value of each financial instrument using a discounted cash flow model based on the debt amortization schedules at the effective rate of interest for each period represented. This estimate of fair value is based on Level 3 inputs. The table below represents the fair value of the debt held on the balance sheet for March 31, 2015 and December 31, 2014, respectively. | |||||||||||||||||||||||||
31-Mar-15 | 31-Dec-14 | ||||||||||||||||||||||||
Carrying Amount | Fair Value | Carrying Amount | Fair Value | ||||||||||||||||||||||
Financial Liabilities: | |||||||||||||||||||||||||
Debt financing | $ | 379,307,493 | $ | 380,751,539 | $ | 345,359,000 | $ | 346,813,909 | |||||||||||||||||
Mortgages payable | $ | 76,445,451 | $ | 75,876,463 | $ | 76,707,845 | $ | 76,134,465 | |||||||||||||||||
Commitments_and_Contingencies
Commitments and Contingencies | 3 Months Ended | |||||||||||||||||
Mar. 31, 2015 | ||||||||||||||||||
Commitments and Contingencies [Abstract] | ||||||||||||||||||
Commitments and Contingencies Disclosure [Text Block] | Commitments and Contingencies | |||||||||||||||||
The Company, from time to time, may be subject to various legal proceedings and claims that arise in the ordinary course of business. These matters are frequently covered by insurance. If it has been determined that a loss is probable, the estimated amount of the loss is accrued in the condensed consolidated financial statements. While the resolution of these matters cannot be predicted with certainty, management believes the final outcome of such matters will not have a material effect on the Company’s condensed consolidated financial statements. | ||||||||||||||||||
As part of the Company’s strategy of acquiring mortgage revenue bonds, the Company will enter into forward bond purchase commitments related to mortgage revenue bonds to be issued secured by properties under construction. Upon execution of the forward bond purchase commitment, the proceeds from the mortgage revenue bonds issued will be used to pay off the construction related debt and mortgage revenue bonds. The Partnership accounts for the forward bond purchase agreements as an available-for-sale security and, as such, records the estimated value of the forward bond purchase commitment as an asset or liability with changes in such valuation recorded in other comprehensive income. | ||||||||||||||||||
As of March 31, 2015 and December 31, 2014 the forward bond purchase commitments outstanding and the related fair values are as follows: | ||||||||||||||||||
Forward Bond Purchase Commitments | Date | Commitment Amount | Rate | Fair Value at March 31, 2015 | Fair Value at December 31, 2014 | |||||||||||||
15 West Apartments | Jul-14 | $ | 9,900,000 | 6.25 | % | $ | 744,660 | $ | 809,178 | |||||||||
Plano at Gateway Apartments | Dec-14 | $ | 20,000,000 | 6 | % | $ | 1,005,800 | $ | 1,133,400 | |||||||||
Silver Moon Apartments | Jun-13 | $ | 8,000,000 | 6 | % | $ | 366,320 | $ | 413,600 | |||||||||
Vantage at Harlingen - B bonds | Aug-13 | $ | 18,000,000 | 6 | % | $ | 1,278,900 | $ | 1,433,700 | |||||||||
Vantage at Judson - B bonds | Dec-12 | $ | 26,700,000 | 6 | % | $ | 1,808,508 | $ | 1,990,535 | |||||||||
In December 2014, the Partnership entered into a Forward Delivery Bond Purchase Agreement (“Bond Purchase Commitment”) to purchase an approximately up to $20.0 million new mortgage revenue bond secured by a multifamily residential property, Villas at Plano Gateway Senior Living Apartments, under construction in Plano, Texas. The mortgage revenue bond will have a stated annual interest rate of 6.0% per annum and bond proceeds must be used to pay off the third party construction loan. The Partnership accounts for the Bond Purchase Commitment as an available-for-sale security and, as such, records any changes in estimated fair value of the Bond Purchase Commitment as an asset or liability with changes in such valuation recorded in other comprehensive income. | ||||||||||||||||||
In July 2014, the Partnership entered into a Bond Purchase Commitment agreeing to purchase up to approximately $9.9 million new mortgage revenue bond secured by a multifamily residential property, 15 West Apartments, under construction in Vancouver, Washington. The mortgage revenue bond will have a stated annual interest rate of 6.25% and bond proceeds must be used to pay off the third party construction loan. The Partnership accounts for the Bond Purchase Commitment as an available-for-sale security and records any changes in estimated fair value of the Bond Purchase Commitment as an asset or liability with changes in such valuation recorded in other comprehensive income. | ||||||||||||||||||
The Company provided a guarantee on the $2.8 million mortgage secured by the Abbington at Stones River, a 96 unit multifamily property located in Tennessee, in addition to providing the approximately $1.6 million property loan to Foundation for Affordable Housing, the not-for-profit owner of the property. Based on the historical financial performance of the property and its estimated fair value, the Company estimates there is no value to record for this mortgage guarantee. | ||||||||||||||||||
The Partnership has also executed a Guarantee Agreement with the construction lender for Silver Moon. The terms of the Guarantee Agreement require the Partnership to guarantee that all construction costs are paid when due and pay any remaining outstanding principal and unpaid interest on the construction loan on or before July 1, 2015. No amounts have been accrued for this Guarantee Agreement as the Partnership expects that the construction loan will be sufficient to pay all costs during the construction period and that the proceeds from the mortgage revenue bond, taxable bond, and third party equity contribution to be sufficient to pay off all outstanding principal and interest on the construction loan on or before July 1, 2015. | ||||||||||||||||||
As the holder of residual interests issued in connection with its TEBS and TOB bond financing arrangements, the Partnership is required to guarantee certain losses that can be incurred by the trusts created in connection with these financings. These guarantees may result from a downgrade in the investment rating of mortgage revenue bonds held by the trust or of the senior securities issued by the trust, a ratings downgrade of the liquidity provider for the trust, increases in short term interest rates beyond pre-set maximums, an inability to re-market the senior securities or an inability to obtain liquidity for the trust. In the case of the TEBS, Freddie will step in first on an immediate basis and the Partnership will have 10 to 14 days to remedy. In each of these cases, the trust will be collapsed. If the proceeds from the sale of the trust collateral are not sufficient to pay the principal amount of the senior securities with accrued interest and the other expenses of the trusts, the Partnership will be required to fund any such shortfall pursuant to its guarantee. In the event of a shortfall the maximum exposure to loss would be approximately $367.9 million prior to the consideration of the proceeds from the sale of the trust collateral. The Partnership has never been required to reimburse the financing facilities for any shortfall. | ||||||||||||||||||
In connection with the sale of the Greens Property, the Company entered into guarantee agreements with the BC Partners under which the Company has guaranteed certain obligations of the general partner of the Greens of Pine Glen limited partnership, including an obligation to repurchase the interests of the BC Partners if certain “repurchase events” occur. A repurchase event is defined as any one of a number of events mainly focused on the completion of the property rehabilitation, property rent stabilization, the delivery of LIHTCs, tax credit recapture and foreclosure. No amount has been accrued for this contingent liability because the likelihood of a repurchase event is remote. The maximum exposure to the Company at March 31, 2015, under the guarantee provision of the repurchase clause is approximately $1.3 million which represents 75% of the equity contributed by BC Partners to date. | ||||||||||||||||||
In connection with the Ohio Properties transaction in 2011, the Company entered into guarantee agreements with the BC Partners under which the Company has guaranteed certain obligations of the general partner of these limited partnerships, including an obligation to repurchase the interests of the BC Partners if certain “repurchase events” occur. A repurchase event is defined as any one of a number of events mainly focused on the completion of the property rehabilitation, property rent stabilization, the delivery of LIHTCs, tax credit recapture and foreclosure. Even if a repurchase event should occur, 25% of the BC equity would remain in the Ohio Properties and thus BC, a third party, would have sufficient equity in the Ohio Properties for the Company to recognize the sale discussed in Note 9. No amount has been accrued for this contingent liability because the likelihood of a repurchase event is remote. The maximum exposure to the Company at March 31, 2015, under the guarantee provision of the repurchase clause is approximately $4.9 million which represents 75% of the equity contributed by BC Partners. |
Segment_Reporting
Segment Reporting | 3 Months Ended | ||||||||
Mar. 31, 2015 | |||||||||
Segment Reporting [Abstract] | |||||||||
Segment Reporting Disclosure [Text Block] | Segments | ||||||||
The Company consists of five reportable segments, Mortgage Revenue Bond Investments, MF Properties, Public Housing Capital Fund Trusts, MBS Investments, and Consolidated VIEs. In addition to the five reportable segments, the Company also separately reports its consolidation and elimination information because it does not allocate certain items to the segments. | |||||||||
Mortgage Revenue Bond Investments Segment | |||||||||
The Mortgage Revenue Bond Investments segment consists of the Company’s portfolio of mortgage revenue bonds which have been issued to provide construction and/or permanent financing for Residential Properties and commercial properties in their market areas. Such mortgage revenue bonds are held as long-term investments. As of March 31, 2015, the Company held sixty mortgage revenue bonds not associated with Consolidated VIEs and two mortgage revenue bonds associated with Consolidated VIEs which are bonds that are eliminated in consolidation on the Company’s financial statements. The Residential Properties financed by fifty-seven mortgage revenue bonds contain a total of 7,379 rental units. In addition, three of the bonds’ properties are not operational and are under construction and two bonds are collateralized by commercial real estate (Note 4). | |||||||||
MF Properties Segment | |||||||||
The MF Properties segment consists of indirect equity interests in multifamily, student housing, and senior citizen residential properties which are not currently financed by mortgage revenue bonds held by the Partnership but which the Partnership eventually intends to finance by such bonds through a restructuring. In connection with any such restructuring, the Partnership will be required to dispose of any equity interest held in such MF Properties. Other than The Colonial property discussed in Note 7, the Partnership’s interests in its current MF Properties are not currently classified as Assets held for sale because the Partnership is not actively marketing them for sale, there is no definitive purchase agreement in existence that, under current guidance, can be recognized as a sale of real estate assets and, therefore, no sale is expected in the next twelve months. During the time the Partnership holds an interest in an MF Property, any net rental income generated by the MF Properties in excess of debt service will be available for distribution to the Partnership in accordance with its interest in the MF Property. Any such cash distribution will contribute to the Partnership’s CAD. As of March 31, 2015, the Company consolidated the results of nine MF Properties containing a total of 2,169 rental units (Note 7). | |||||||||
Other Investments | |||||||||
The Partnership Agreement authorizes the Company to make investments other than in mortgage revenue bonds provided that these other investments are rated in one of the four highest rating categories by a national securities rating agency and do not constitute more than 25% of the Company’s assets at the time of acquisition as required under the Agreement of Limited Partnership. In addition, the amount of other investments is limited based on the conditions to the exemption from registration under the Investment Company Act of 1940. The Company currently owns other investments, PHC Certificates and MBS, which are reported as two separate segments. | |||||||||
The PHC Trusts segment consists of the assets, liabilities, and related income and expenses of the PHC Trusts. The Partnership consolidates the PHC Trusts due to its ownership of the LIFERS issued by the three PHC Trusts, which hold custodial receipts evidencing loans made to a number of local public housing authorities. Principal and interest on these loans are payable by the respective public housing authorities out of annual appropriations to be made to the public housing authorities by the HUD under HUD’s Capital Fund Program established under the Capital Fund Program. | |||||||||
The MBS segment consists of the assets, liabilities, and related income and expenses of the MBS TOB Trusts that the Company consolidated due to its ownership of the LIFERs issued by the MBS TOB Trusts. These MBS TOB Trusts are securitizations of state-issued mortgage-backed securities which are backed by residential mortgage loans. These investments were acquired during the fourth quarter of 2012 through the second quarter of 2013 and all but three MBS were sold in 2014 (Note 6). | |||||||||
The Consolidated VIE Segment | |||||||||
The Consolidated VIE segment consists of multifamily residential properties which are financed with mortgage revenue bonds held by the Partnership, the assets, liabilities and operating results of which are consolidated with those of the Partnership as a result of consolidation guidance. The mortgage revenue bonds on these Consolidated VIE properties are eliminated from the Company’s financial statements as a result of such consolidation, however, such bonds are held as long-term investments by the Partnership which continues to be entitled to receive principal and interest payments on such bonds. The Company does not actually own an equity position in the Consolidated VIEs or their underlying properties. As of March 31, 2015, the Company consolidated two VIEs containing a total 410 units (Note 3). | |||||||||
Management’s goals with respect to the properties constituting the Company’s Consolidated VIE and MF Properties reportable segments is to generate increasing amounts of net rental income from these properties that will allow them to (i) make all payments of base interest, and possibly pay contingent interest, on the properties, and (ii) distribute net rental income to the Partnership from the MF Properties segment until such properties can be refinanced with additional mortgage revenue bonds meeting the Partnership’s investment criteria. In order to achieve these goals, management of these multifamily residential properties is focused on: (i) maintaining high economic occupancy and increasing rental rates through effective leasing, reduced turnover rates and providing quality maintenance and services to maximize resident satisfaction; (ii) managing operating expenses and achieving cost reductions through operating efficiencies and economies of scale generally inherent in the management of a portfolio of multiple properties; and (iii) emphasizing regular programs of repairs, maintenance and property improvements to enhance the competitive advantage and value of its properties in their respective market areas. | |||||||||
The following table details certain key financial information for the Company’s reportable segments for the three months ended March 31, 2015 and 2014: | |||||||||
For the Three Months Ended, | |||||||||
March 31, 2015 | March 31, 2014 | ||||||||
Total revenues | |||||||||
Mortgage Revenue Bond Investments | $ | 7,549,171 | $ | 8,260,913 | |||||
MF Properties | 4,302,301 | 3,150,344 | |||||||
Public Housing Capital Fund Trust Certificates | 732,903 | 800,828 | |||||||
Mortgage-Backed Securities | 152,860 | 421,160 | |||||||
Consolidated VIEs | 804,068 | 800,872 | |||||||
Consolidation/eliminations | (230,610 | ) | (233,277 | ) | |||||
Total revenues | $ | 13,310,693 | $ | 13,200,840 | |||||
Interest expense | |||||||||
Mortgage Revenue Bond Investments | $ | 2,947,100 | $ | 1,149,922 | |||||
MF Properties | 712,899 | 563,340 | |||||||
Public Housing Capital Fund Trust Certificates | 296,460 | 337,557 | |||||||
Mortgage-Backed Securities | 37,697 | 118,730 | |||||||
Consolidated VIEs | 569,934 | 557,884 | |||||||
Consolidation/eliminations | (574,969 | ) | (557,884 | ) | |||||
Total interest expense | $ | 3,989,121 | $ | 2,169,549 | |||||
Depreciation expense | |||||||||
Mortgage Revenue Bond Investments | $ | — | $ | — | |||||
MF Properties | 1,454,179 | 1,019,366 | |||||||
Public Housing Capital Fund Trust Certificates | — | — | |||||||
Mortgage-Backed Securities | — | — | |||||||
Consolidated VIEs | 239,120 | 232,781 | |||||||
Consolidation/eliminations | — | — | |||||||
Total depreciation expense | $ | 1,693,299 | $ | 1,252,147 | |||||
Net income (loss) | |||||||||
Mortgage Revenue Bond Investments | $ | 2,520,116 | $ | 5,628,100 | |||||
MF Properties | (393,641 | ) | (224,508 | ) | |||||
Public Housing Capital Fund Trust Certificates | 429,148 | 456,118 | |||||||
Mortgage-Backed Securities | 115,022 | 299,890 | |||||||
Consolidated VIEs | (497,170 | ) | (444,098 | ) | |||||
Consolidation/eliminations | 351,004 | 331,327 | |||||||
Net income - America First Multifamily Investors, L. P. | $ | 2,524,479 | $ | 6,046,829 | |||||
The following table details certain key financial information for the Company’s reportable segments as of March 31, 2015 and December 31, 2014: | |||||||||
31-Mar-15 | 31-Dec-14 | ||||||||
Total assets | |||||||||
Mortgage Revenue Bond Investments | $ | 723,613,539 | $ | 698,637,412 | |||||
MF Properties | 111,632,020 | 101,696,234 | |||||||
Public Housing Capital Fund Trusts | 60,664,767 | 61,577,848 | |||||||
Mortgage-Backed Securities | 15,104,963 | 15,101,309 | |||||||
Consolidated VIEs | 13,169,000 | 13,456,861 | |||||||
Consolidation/eliminations | (151,451,921 | ) | (146,230,447 | ) | |||||
Total assets | $ | 772,732,368 | $ | 744,239,217 | |||||
Total partners’ capital | |||||||||
Mortgage Revenue Bond Investments | $ | 344,804,295 | $ | 355,480,225 | |||||
MF Properties | (6,379,698 | ) | 18,600,449 | ||||||
Public Housing Capital Fund Trusts | 15,890,718 | 16,803,457 | |||||||
Mortgage-Backed Securities | 3,105,324 | 3,095,526 | |||||||
Consolidated VIEs | (23,996,786 | ) | (23,499,616 | ) | |||||
Consolidation/eliminations | (30,196,628 | ) | (60,536,142 | ) | |||||
Total partners’ capital | $ | 303,227,225 | $ | 309,943,899 | |||||
Recent_Accounting_Pronouncemen
Recent Accounting Pronouncements (Notes) | 3 Months Ended |
Mar. 31, 2015 | |
Recent Accounting Pronouncements [Abstract] | |
Description of New Accounting Pronouncements Adopted and Not yet Adopted [Text Block] | Recently Issued Accounting Pronouncements |
In April 2015, the FASB issued Accounting Standards Update No. 2015-03 (ASU 2015-03), Interest - Imputation of Interest (Subtopic 835-30). ASU 2015-03 changes the presentation of debt issuance costs in the financial statements to present such costs as a direct deduction from the related debt liability rather than as an asset. Amortization of debt issuance costs will be reported as interest expense. This standard is effective for annual reporting periods beginning after December 15, 2015. The Partnership is still evaluating the impact of this pronouncement on the condensed consolidated financial statements. | |
In February 2015, the FASB issued Accounting Standards Update No. 2015-02, Consolidations (Topic 810) (ASU 2015-02). This ASU amends the consolidation requirements in ASC 810 and significantly changes the consolidation analysis required under US GAAP. The amendments in this ASU are effective for reporting periods beginning after December 15, 2016, with early adoption permitted. The Partnership is still evaluating the impact of this pronouncement on the condensed consolidated financial statements. | |
In August 2014, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update ASU No. 2014-15, “Presentation of Financial Statements-Going Concern”. ASU 2014-15 is intended to define management’s responsibility to evaluate whether there is substantial doubt about an organization’s ability to continue as a going concern and to provide related footnote disclosures. The amendments in this ASU are effective for reporting periods beginning after December 15, 2016, with early adoption permitted. The Partnership is still evaluating the impact of this pronouncement on the condensed consolidated financial statements. | |
In May 2014, the FASB issued Accounting Standards Update No. 2014-09 (ASU 2014-09), Revenue from Contracts with Customers (Topic 606). ASU 2014-09 supersedes the revenue recognition guidance in Topic 605, Revenue Recognition. The core principle of the guidance is that an entity should recognize revenue to depict the transfer of promised goods and services to customers in an amount that reflects the consideration to which the entity expects to be entitled in the exchange for those goods or services. This standard is effective for annual reporting periods beginning after December 15, 2016. The Partnership is still evaluating the impact of this pronouncement on the condensed consolidated financial statements. |
Subsequent_Events_Notes
Subsequent Events (Notes) | 3 Months Ended |
Mar. 31, 2015 | |
Subsequent Events [Abstract] | |
Subsequent Events [Text Block] | Subsequent Events |
On April 6, 2015, a commission agreement was executed to list the Fairmont Oaks property for sale. The proceeds from the sale are expected to be more than the carrying value of the property’s assets and the sale is expected to be completed before the end of 2015. | |
In April 2015, the Company acquired at par an approximate $13.3 million par value Series 2015A mortgage revenue bond with a stated interest rate of 6.0%, which will mature on May 1, 2052. In addition, the Company purchased a $125,000 par value Subordinate Series 2015B mortgage revenue bond with a stated interest rate of 12.0% which will mature on June 1, 2052. These mortgage revenue bonds are secured by Perrin Square, a 236 unit multifamily residential property in San Antonio, Texas. |
Variable_Interest_Entities_Tab
Variable Interest Entities (Tables) | 3 Months Ended | ||||||||||||||||
Mar. 31, 2015 | |||||||||||||||||
Variable Interest Entities [Abstract] | |||||||||||||||||
Variable Interest Entity, Classification of Carrying Amount, Assets [Table Text Block] | The following table presents information regarding the classification of the assets at their carrying value and maximum exposure to loss held by the Partnership as of March 31, 2015, which constitute VIEs: | ||||||||||||||||
31-Mar-15 | |||||||||||||||||
Balance Sheet Classification | Maximum Exposure to Loss | ||||||||||||||||
Mortgage Revenue Bond | Property Loan | Mortgage Revenue Bond | Property Loan | ||||||||||||||
Ashley Square Apartments | $ | 5,642,269 | $ | 1,482,000 | $ | 5,144,000 | $ | 7,635,520 | |||||||||
Bruton Apartments | 19,443,819 | — | 18,145,000 | — | |||||||||||||
Cross Creek | 8,547,448 | 3,586,115 | 6,082,064 | 3,586,115 | |||||||||||||
Glenview Apartments | 6,855,286 | — | 6,723,000 | — | |||||||||||||
Harden Ranch | 9,920,953 | — | 9,300,000 | — | |||||||||||||
Montclair Apartments | 3,606,478 | — | 3,458,000 | — | |||||||||||||
Santa Fe Apartments | 4,856,631 | — | 4,736,000 | — | |||||||||||||
Tyler Park Apartments | 8,474,338 | — | 8,100,000 | — | |||||||||||||
Westside Village Market | 5,644,156 | — | 5,400,000 | — | |||||||||||||
$ | 72,991,378 | $ | 5,068,115 | $ | 67,088,064 | $ | 11,221,635 | ||||||||||
Schedule of Condensed Income Statement [Table Text Block] | Condensed Consolidating Statements of Operations for the three months ended March 31, 2015 and 2014: | ||||||||||||||||
Partnership For the Three Months Ended March 31, 2015 | Consolidated VIEs For the Three Months Ended March 31, 2015 | Consolidation -Elimination For the Three Months Ended March 31, 2015 | Total For the Three Months Ended March 31, 2015 | ||||||||||||||
Revenues: | |||||||||||||||||
Property revenues | $ | 4,302,301 | $ | 804,068 | $ | — | $ | 5,106,369 | |||||||||
Investment income | 8,210,394 | — | (230,610 | ) | 7,979,784 | ||||||||||||
Other interest income | 224,540 | — | — | 224,540 | |||||||||||||
Total revenues | 12,737,235 | 804,068 | (230,610 | ) | 13,310,693 | ||||||||||||
Expenses: | |||||||||||||||||
Real estate operating (exclusive of items shown below) | 2,471,030 | 487,575 | — | 2,958,605 | |||||||||||||
Depreciation and amortization | 1,794,814 | 243,729 | (6,645 | ) | 2,031,898 | ||||||||||||
Interest | 3,994,156 | 569,934 | (574,969 | ) | 3,989,121 | ||||||||||||
General and administrative | 1,807,481 | — | — | 1,807,481 | |||||||||||||
Total expenses | 10,067,481 | 1,301,238 | (581,614 | ) | 10,787,105 | ||||||||||||
Net income (loss) | 2,669,754 | (497,170 | ) | 351,004 | 2,523,588 | ||||||||||||
Net loss attributable to noncontrolling interest | (891 | ) | — | — | (891 | ) | |||||||||||
Net income (loss) - America First Multifamily Investors, L. P. | $ | 2,670,645 | $ | (497,170 | ) | $ | 351,004 | $ | 2,524,479 | ||||||||
Partnership For the Three Months Ended March 31, 2014 | Consolidated VIEs For the Three Months Ended March 31, 2014 | Consolidation -Elimination For the Three Months Ended March 31, 2014 | Total For the Three Months Ended March 31, 2014 | ||||||||||||||
Revenues: | |||||||||||||||||
Property revenues | $ | 3,150,344 | $ | 800,872 | $ | — | $ | 3,951,216 | |||||||||
Investment income | 6,438,835 | — | (233,277 | ) | 6,205,558 | ||||||||||||
Gain on mortgage revenue bond - redemption | 2,835,243 | — | — | 2,835,243 | |||||||||||||
Other interest income | 208,823 | — | — | 208,823 | |||||||||||||
Total revenues | 12,633,245 | 800,872 | (233,277 | ) | 13,200,840 | ||||||||||||
Expenses: | |||||||||||||||||
Real estate operating (exclusive of items shown below) | 1,650,647 | 449,646 | — | 2,100,293 | |||||||||||||
Depreciation and amortization | 1,382,626 | 237,440 | (6,720 | ) | 1,613,346 | ||||||||||||
Interest | 2,169,549 | 557,884 | (557,884 | ) | 2,169,549 | ||||||||||||
General and administrative | 1,270,926 | — | — | 1,270,926 | |||||||||||||
Total expenses | 6,473,748 | 1,244,970 | (564,604 | ) | 7,154,114 | ||||||||||||
Net income (loss) | 6,159,497 | (444,098 | ) | 331,327 | 6,046,726 | ||||||||||||
Net loss attributable to noncontrolling interest | (103 | ) | — | — | (103 | ) | |||||||||||
Net income (loss) - America First Multifamily Investors, L. P. | $ | 6,159,600 | $ | (444,098 | ) | $ | 331,327 | $ | 6,046,829 | ||||||||
Schedule of Condensed Balance Sheet [Table Text Block] | Condensed Consolidating Balance Sheets as of March 31, 2015 and December 31, 2014: | ||||||||||||||||
Partnership as of March 31, 2015 | Consolidated VIEs as of March 31, 2015 | Consolidation -Elimination as of March 31, 2015 | Total as of March 31, 2015 | ||||||||||||||
Assets | |||||||||||||||||
Cash and cash equivalents | $ | 24,180,224 | $ | 25,023 | $ | — | $ | 24,205,247 | |||||||||
Restricted cash | 7,350,135 | 486,707 | — | 7,836,842 | |||||||||||||
Interest receivable | 6,476,392 | — | (670,102 | ) | 5,806,290 | ||||||||||||
Mortgage revenue bonds held in trust, at fair value | 442,029,721 | — | (16,006,874 | ) | 426,022,847 | ||||||||||||
Mortgage revenue bonds, at fair value | 81,875,851 | — | — | 81,875,851 | |||||||||||||
Public housing capital fund trusts, at fair value | 60,272,941 | — | — | 60,272,941 | |||||||||||||
Mortgage-backed securities, at fair value | 14,884,339 | — | — | 14,884,339 | |||||||||||||
Real estate assets: | |||||||||||||||||
Land and improvements | 13,754,093 | 1,836,400 | — | 15,590,493 | |||||||||||||
Buildings and improvements | 110,742,966 | 21,257,476 | — | 132,000,442 | |||||||||||||
Real estate assets before accumulated depreciation | 124,497,059 | 23,093,876 | — | 147,590,935 | |||||||||||||
Accumulated depreciation | (15,513,016 | ) | (10,814,129 | ) | — | (26,327,145 | ) | ||||||||||
Net real estate assets | 108,984,043 | 12,279,747 | — | 121,263,790 | |||||||||||||
Other assets | 41,298,994 | 377,523 | (11,112,296 | ) | 30,564,221 | ||||||||||||
Total Assets | $ | 787,352,640 | $ | 13,169,000 | $ | (27,789,272 | ) | $ | 772,732,368 | ||||||||
Liabilities | |||||||||||||||||
Accounts payable, accrued expenses and other liabilities | $ | 4,623,103 | $ | 22,479,786 | $ | (22,107,352 | ) | $ | 4,995,537 | ||||||||
Distribution payable | 7,607,693 | — | — | 7,607,693 | |||||||||||||
Debt financing | 379,307,493 | — | — | 379,307,493 | |||||||||||||
Mortgage payable | 76,445,451 | 14,686,000 | (14,686,000 | ) | 76,445,451 | ||||||||||||
Derivative swap | 1,165,855 | — | — | 1,165,855 | |||||||||||||
Total Liabilities | 469,149,595 | 37,165,786 | (36,793,352 | ) | 469,522,029 | ||||||||||||
Partners' Capital | |||||||||||||||||
General Partner | 512,533 | — | — | 512,533 | |||||||||||||
Beneficial Unit Certificate holders | 317,707,398 | — | 6,244,916 | 323,952,314 | |||||||||||||
Unallocated loss of Consolidated VIEs | — | (23,996,786 | ) | 2,759,164 | (21,237,622 | ) | |||||||||||
Total Partners' Capital | 318,219,931 | (23,996,786 | ) | 9,004,080 | 303,227,225 | ||||||||||||
Noncontrolling interest | (16,886 | ) | — | — | (16,886 | ) | |||||||||||
Total Capital | 318,203,045 | (23,996,786 | ) | 9,004,080 | 303,210,339 | ||||||||||||
Total Liabilities and Partners' Capital | $ | 787,352,640 | $ | 13,169,000 | $ | (27,789,272 | ) | $ | 772,732,368 | ||||||||
Partnership as of December 31, 2014 | Consolidated VIEs as of December 31, 2014 | Consolidation -Elimination as of December 31, 2014 | Total as of December 31, 2014 | ||||||||||||||
Assets | |||||||||||||||||
Cash and cash equivalents | $ | 49,157,571 | $ | 35,772 | $ | — | $ | 49,193,343 | |||||||||
Restricted cash | 11,141,496 | 544,233 | — | 11,685,729 | |||||||||||||
Interest receivable | 4,791,828 | — | (670,342 | ) | 4,121,486 | ||||||||||||
Mortgage revenue bonds held in trust, at fair value | 394,568,208 | — | (16,145,116 | ) | 378,423,092 | ||||||||||||
Mortgage revenue bonds, at fair value | 70,601,045 | — | — | 70,601,045 | |||||||||||||
Public housing capital fund trusts, at fair value | 61,263,123 | — | — | 61,263,123 | |||||||||||||
Mortgage-backed securities, at fair value | 14,841,558 | — | — | 14,841,558 | |||||||||||||
Real estate assets: | |||||||||||||||||
Land and improvements | 13,753,493 | 1,836,400 | — | 15,589,893 | |||||||||||||
Buildings and improvements | 110,706,173 | 21,204,048 | — | 131,910,221 | |||||||||||||
Real estate assets before accumulated depreciation | 124,459,666 | 23,040,448 | — | 147,500,114 | |||||||||||||
Accumulated depreciation | (14,108,154 | ) | (10,583,646 | ) | — | (24,691,800 | ) | ||||||||||
Net real estate assets | 110,351,512 | 12,456,802 | — | 122,808,314 | |||||||||||||
Other assets | 41,958,914 | 420,054 | (11,077,441 | ) | 31,301,527 | ||||||||||||
Total Assets | $ | 758,675,255 | $ | 13,456,861 | $ | (27,892,899 | ) | $ | 744,239,217 | ||||||||
Liabilities | |||||||||||||||||
Accounts payable, accrued expenses and other liabilities | $ | 4,123,346 | $ | 22,225,477 | $ | (21,721,734 | ) | $ | 4,627,089 | ||||||||
Distribution payable | 7,617,390 | — | — | 7,617,390 | |||||||||||||
Debt financing | 345,359,000 | — | — | 345,359,000 | |||||||||||||
Mortgages payable | 76,707,834 | 14,731,000 | (14,731,000 | ) | 76,707,834 | ||||||||||||
Total Liabilities | 433,807,570 | 36,956,477 | (36,452,734 | ) | 434,311,313 | ||||||||||||
Partners' Capital | |||||||||||||||||
General Partner | 578,238 | — | — | 578,238 | |||||||||||||
Beneficial Unit Certificate holders | 324,305,442 | — | 6,151,675 | 330,457,117 | |||||||||||||
Unallocated deficit of Consolidated VIEs | — | (23,499,616 | ) | 2,408,160 | (21,091,456 | ) | |||||||||||
Total Partners' Capital | 324,883,680 | (23,499,616 | ) | 8,559,835 | 309,943,899 | ||||||||||||
Noncontrolling interest | (15,995 | ) | — | — | (15,995 | ) | |||||||||||
Total Capital | 324,867,685 | (23,499,616 | ) | 8,559,835 | 309,927,904 | ||||||||||||
Total Liabilities and Partners' Capital | $ | 758,675,255 | $ | 13,456,861 | $ | (27,892,899 | ) | $ | 744,239,217 | ||||||||
Investments_in_Mortgage_Revenu1
Investments in Mortgage Revenue Bonds (Tables) | 3 Months Ended | ||||||||||||||||
Mar. 31, 2015 | |||||||||||||||||
Investments in Mortgage Revenue Bonds [Abstract] | |||||||||||||||||
Schedule of Carrying Values and Estimated Fair Values of Debt Instruments [Table Text Block] | The Company had the following investments in mortgage revenue bonds as of dates shown: | ||||||||||||||||
March 31, 2015 | |||||||||||||||||
Description of Mortgage Revenue Bonds | Cost adjusted for pay-downs | Unrealized Gain | Unrealized Loss | Estimated Fair Value | |||||||||||||
Arbors at Hickory Ridge (3) | $ | 11,569,614 | $ | 1,239,453 | $ | — | $ | 12,809,067 | |||||||||
Ashley Square (1) | 5,144,000 | 498,269 | — | 5,642,269 | |||||||||||||
Avistar at Chase Hill A Bond (3) | 10,000,000 | 1,226,837 | — | 11,226,837 | |||||||||||||
Avistar at the Crest A Bond (3) | 9,700,000 | 1,054,230 | — | 10,754,230 | |||||||||||||
Avistar at the Oaks A Bond (3) | 7,800,000 | 802,611 | — | 8,602,611 | |||||||||||||
Avistar in 09 A Bond (3) | 6,735,000 | 787,493 | — | 7,522,493 | |||||||||||||
Avistar on the Boulevard A Bond (3) | 16,525,000 | 1,795,997 | — | 18,320,997 | |||||||||||||
Avistar on the Hills A Bond (3) | 5,389,000 | 554,521 | — | 5,943,521 | |||||||||||||
Bella Vista (1) | 6,490,000 | 573,067 | — | 7,063,067 | |||||||||||||
Bridle Ridge (1) | 7,625,000 | 595,665 | — | 8,220,665 | |||||||||||||
Brookstone (1) | 7,469,357 | 1,652,619 | — | 9,121,976 | |||||||||||||
Bruton Apartments (2) | 18,145,000 | 1,298,819 | — | 19,443,819 | |||||||||||||
Concord at Gulfgate A Bond (2) | 17,060,000 | 1,417,004 | — | 18,477,004 | |||||||||||||
Concord at Little York A Bond (2) | 12,480,000 | 820,061 | — | 13,300,061 | |||||||||||||
Concord at Williamcrest A Bond (2) | 18,020,000 | 1,184,094 | — | 19,204,094 | |||||||||||||
Copper Gate Apartments (3) | 5,220,000 | 390,143 | — | 5,610,143 | |||||||||||||
Cross Creek (1) | 6,082,064 | 2,465,384 | — | 8,547,448 | |||||||||||||
Decatur Angle (2) | 23,000,000 | 727,260 | — | 23,727,260 | |||||||||||||
Greens Property A Bond (3) | 8,348,000 | 943,736 | — | 9,291,736 | |||||||||||||
Harden Ranch A Bond (3) | 6,960,000 | 623,129 | — | 7,583,129 | |||||||||||||
Lake Forest (1) | 8,856,000 | 1,037,354 | — | 9,893,354 | |||||||||||||
Live 929 Apartments (2) | 40,874,690 | 4,154,777 | — | 45,029,467 | |||||||||||||
Pro Nova 2014-1 and 2014-2 (2) | 20,092,423 | 889,777 | — | 20,982,200 | |||||||||||||
Ohio Properties A Bonds (1) | 14,383,000 | 2,328,438 | — | 16,711,438 | |||||||||||||
Runnymede (1) | 10,440,000 | 1,297,483 | — | 11,737,483 | |||||||||||||
Southpark (1) | 11,861,623 | 3,599,239 | — | 15,460,862 | |||||||||||||
The Palms at Premier Park Apartments (3) | 20,125,232 | 2,005,005 | — | 22,130,237 | |||||||||||||
The Suites on Paseo A Bond (2) | 35,450,000 | 2,901,583 | — | 38,351,583 | |||||||||||||
Tyler Park Apartments A Bond (3) | 6,075,000 | 383,329 | — | 6,458,329 | |||||||||||||
Westside Village Market A Bond (3) | 3,970,000 | 250,505 | — | 4,220,505 | |||||||||||||
Woodlynn Village (1) | 4,390,000 | 244,962 | — | 4,634,962 | |||||||||||||
Mortgage revenue bonds held in trust | $ | 386,280,003 | $ | 39,742,844 | $ | — | $ | 426,022,847 | |||||||||
(1) Mortgage revenue bonds owned by ATAX TEBS I, LLC, Note 9 | |||||||||||||||||
(2) Mortgage revenue bonds held by Deutsche Bank in a secured financing transaction, Note 9 | |||||||||||||||||
(3) Mortgage revenue bonds owned by ATAX TEBS II, LLC, Note 9 | |||||||||||||||||
31-Mar-15 | |||||||||||||||||
Description of Mortgage Revenue Bonds | Cost adjusted for pay-downs | Unrealized Gain | Unrealized Loss | Estimated Fair Value | |||||||||||||
Avistar at Chase Hill B Bond | $ | 965,000 | $ | 88,486 | $ | — | $ | 1,053,486 | |||||||||
Avistar at the Crest B Bond | 759,000 | 69,600 | — | 828,600 | |||||||||||||
Avistar at the Oaks B Bond | 554,000 | 50,841 | — | 604,841 | |||||||||||||
Avistar in 09 B Bond | 457,000 | 41,939 | — | 498,939 | |||||||||||||
Avistar on the Boulevard B Bond | 451,000 | 41,357 | — | 492,357 | |||||||||||||
Concord at Gulfgate B Bond | 2,125,000 | 592,323 | — | 2,717,323 | |||||||||||||
Concord at Little York B Bond | 960,000 | 252,586 | — | 1,212,586 | |||||||||||||
Concord at Williamcrest B Bond | 2,800,000 | 736,708 | — | 3,536,708 | |||||||||||||
Glenview Apartments | 6,723,000 | 132,286 | — | 6,855,286 | |||||||||||||
Greens Property B Bond | 945,059 | 249,820 | — | 1,194,879 | |||||||||||||
Harden Ranch B Bond | 2,340,000 | — | (2,176 | ) | 2,337,824 | ||||||||||||
Heritage Square | 11,705,000 | 295,073 | — | 12,000,073 | |||||||||||||
Montclair Apartments | 3,458,000 | 148,478 | — | 3,606,478 | |||||||||||||
Ohio Properties B Bonds | 3,570,720 | 644,819 | — | 4,215,539 | |||||||||||||
Renaissance | 12,675,000 | 762,823 | — | 13,437,823 | |||||||||||||
Santa Fe Apartments | 4,736,000 | 120,631 | — | 4,856,631 | |||||||||||||
The Suites on Paseo B Bond | 5,500,000 | — | — | 5,500,000 | |||||||||||||
Tyler Park B Bond | 2,025,000 | — | (8,991 | ) | 2,016,009 | ||||||||||||
Vantage at Harlingen | 6,692,000 | 260,386 | — | 6,952,386 | |||||||||||||
Vantage at Judson | 6,049,000 | 485,432 | — | 6,534,432 | |||||||||||||
Westside Village B Bond | 1,430,000 | — | (6,349 | ) | 1,423,651 | ||||||||||||
Mortgage revenue bonds | $ | 76,919,779 | $ | 4,973,588 | $ | (17,516 | ) | $ | 81,875,851 | ||||||||
31-Dec-14 | |||||||||||||||||
Description of Mortgage Revenue Bonds | Cost adjusted for pay-downs | Unrealized Gains | Unrealized Loss | Estimated Fair Value | |||||||||||||
Arbors at Hickory Ridge (3) | $ | 11,570,933 | $ | 1,792,303 | $ | — | $ | 13,363,236 | |||||||||
Ashley Square (1) | 5,159,000 | 486,559 | — | 5,645,559 | |||||||||||||
Avistar at Chase Hill A Bond (3) | 10,000,000 | 1,196,800 | — | 11,196,800 | |||||||||||||
Avistar at the Crest A Bond (3) | 9,700,000 | 1,419,692 | — | 11,119,692 | |||||||||||||
Avistar at the Oaks A Bond(3) | 7,800,000 | 869,622 | — | 8,669,622 | |||||||||||||
Avistar in 09 A Bond (3) | 6,735,000 | 750,885 | — | 7,485,885 | |||||||||||||
Avistar on the Boulevard A Bond (3) | 16,525,000 | 2,418,599 | — | 18,943,599 | |||||||||||||
Avistar on the Hills A Bond (3) | 5,389,000 | 743,520 | — | 6,132,520 | |||||||||||||
Bella Vista (1) | 6,490,000 | 625,571 | — | 7,115,571 | |||||||||||||
Bridle Ridge (1) | 7,655,000 | 659,249 | — | 8,314,249 | |||||||||||||
Brookstone (1) | 7,468,888 | 1,360,589 | — | 8,829,477 | |||||||||||||
Bruton Apartments (2) | 18,145,000 | 1,455,955 | — | 19,600,955 | |||||||||||||
Copper Gate Apartments (3) | 5,220,000 | 563,656 | — | 5,783,656 | |||||||||||||
Cross Creek (1) | 6,074,817 | 2,542,262 | — | 8,617,079 | |||||||||||||
Decatur Angle (2) | 23,000,000 | 919,540 | — | 23,919,540 | |||||||||||||
Greens Property A Bond (3) | 8,366,000 | 1,005,119 | — | 9,371,119 | |||||||||||||
Harden Ranch A Bond (3) | 6,960,000 | 511,421 | — | 7,471,421 | |||||||||||||
Lake Forest (1) | 8,886,000 | 1,003,614 | — | 9,889,614 | |||||||||||||
Live 929 Apartments (2) | 40,895,739 | 3,797,745 | — | 44,693,484 | |||||||||||||
Pro Nova 2014-1 and 2014-2 (2) | 20,095,169 | 1,043,431 | — | 21,138,600 | |||||||||||||
Ohio Properties A Bonds (1) | 14,407,000 | 2,444,034 | — | 16,851,034 | |||||||||||||
Runnymede (1) | 10,440,000 | 1,385,910 | — | 11,825,910 | |||||||||||||
Southpark (1) | 11,842,206 | 3,743,692 | — | 15,585,898 | |||||||||||||
The Palms at Premier Park Apartments (3) | 20,152,000 | 2,680,619 | — | 22,832,619 | |||||||||||||
The Suites on Paseo (2) | 35,450,000 | 3,193,691 | — | 38,643,691 | |||||||||||||
Tyler Park Apartments A Bond (3) | 6,075,000 | 345,060 | — | 6,420,060 | |||||||||||||
Westside Village Market A Bond (3) | 3,970,000 | 225,496 | — | 4,195,496 | |||||||||||||
Woodlynn Village (1) | 4,390,000 | 376,706 | — | 4,766,706 | |||||||||||||
Mortgage revenue bonds held in trust | $ | 338,861,752 | $ | 39,561,340 | $ | — | $ | 378,423,092 | |||||||||
(1) Mortgage revenue bonds owned by ATAX TEBS I, LLC, Note 9 | |||||||||||||||||
(2) Mortgage revenue bonds held by Deutsche Bank in a secured financing transaction, Note 9 | |||||||||||||||||
(3) Mortgage revenue bonds owned by ATAX TEBS II, LLC, Note 9 | |||||||||||||||||
31-Dec-14 | |||||||||||||||||
Description of Mortgage Revenue Bonds | Cost adjusted for pay-downs | Unrealized Gain | Unrealized Loss | Estimated Fair Value | |||||||||||||
Avistar at Chase Hill B Bond | $ | 965,000 | $ | 144,769 | $ | — | $ | 1,109,769 | |||||||||
Avistar at the Crest B Bond | 759,000 | 124,286 | — | 883,286 | |||||||||||||
Avistar at the Oaks B Bond | 554,000 | 54,325 | — | 608,325 | |||||||||||||
Avistar in 09 B Bond | 457,000 | 50,608 | — | 507,608 | |||||||||||||
Avistar on the Boulevard B Bond | 451,000 | 73,851 | — | 524,851 | |||||||||||||
Greens Property B Bond | 945,638 | 376,203 | — | 1,321,841 | |||||||||||||
Glenview Apartments | 6,723,000 | — | — | 6,723,000 | |||||||||||||
Harden Ranch B Bond | 2,340,000 | — | (1,501 | ) | 2,338,499 | ||||||||||||
Heritage Square | 11,705,000 | 1,109,125 | — | 12,814,125 | |||||||||||||
Montclair Apartments | 3,458,000 | — | — | 3,458,000 | |||||||||||||
Ohio Properties B Bonds | 3,573,430 | 668,542 | — | 4,241,972 | |||||||||||||
Renaissance | 12,675,000 | 1,055,807 | — | 13,730,807 | |||||||||||||
Santa Fe Apartments | 4,736,000 | — | — | 4,736,000 | |||||||||||||
Tyler Park Apartments B Bond | 2,025,000 | — | (17,395 | ) | 2,007,605 | ||||||||||||
Vantage at Harlingen | 6,692,000 | 707,813 | — | 7,399,813 | |||||||||||||
Vantage at Judson | 6,049,000 | 717,230 | — | 6,766,230 | |||||||||||||
Westside Village Market B Bond | 1,430,000 | — | (686 | ) | 1,429,314 | ||||||||||||
Mortgage revenue bonds | $ | 65,538,068 | $ | 5,082,559 | $ | (19,582 | ) | $ | 70,601,045 | ||||||||
The carrying value of the Company’s MBS as of March 31, 2015 and December 31, 2014 as follows: | |||||||||||||||||
Agency Rating of MBS (1) | Cost adjusted for amortization of premium | Unrealized Gain | Unrealized Loss | Estimated Fair Value at March 31, 2015 | |||||||||||||
“AAA” | $ | 5,300,637 | $ | — | $ | (251,537 | ) | $ | 5,049,100 | ||||||||
“AA” | 10,059,739 | — | (224,500 | ) | 9,835,239 | ||||||||||||
$ | 15,360,376 | $ | — | $ | (476,037 | ) | $ | 14,884,339 | |||||||||
(1) MBS are reported based on the lowest rating issued by a Rating Agency, if more than one rating is issued on the security, at the date presented. | |||||||||||||||||
Agency Rating of MBS (1) | Cost adjusted for amortization of premium | Unrealized Gain | Unrealized Loss | Estimated Fair Value at December 31, 2014 | |||||||||||||
“AAA” | $ | 5,304,974 | $ | — | $ | (250,624 | ) | $ | 5,054,350 | ||||||||
“AA” | 10,062,667 | — | (275,459 | ) | 9,787,208 | ||||||||||||
$ | 15,367,641 | $ | — | $ | (526,083 | ) | $ | 14,841,558 | |||||||||
(1) MBS are reported based on the lowest rating issued by a Rating Agency, if more than one rating is issued on the security, at the date presented. |
Public_Housing_Capital_Fund_Tr1
Public Housing Capital Fund Trusts Public Housing Capital Fund Trusts (Tables) | 3 Months Ended | ||||||||||||||||
Mar. 31, 2015 | |||||||||||||||||
Public Housing Capital Fund Trusts [Abstract] | |||||||||||||||||
Marketable Securities [Table Text Block] | The following table sets forth certain information relating to the PHC Certificates held in the PHC TOB Trusts on March 31, 2015 and December 31, 2014: | ||||||||||||||||
Average Remaining Lives (Years) | Investment Rating | Weighted Average Interest Rate over Life | Principal Outstanding March 31, 2015 | ||||||||||||||
Public Housing Capital Fund Trust Certificate I | 10 | AA- | 5.3 | % | $ | 25,980,780 | |||||||||||
Public Housing Capital Fund Trust Certificate II | 9.47 | A+ | 4.28 | % | 12,429,186 | ||||||||||||
Public Housing Capital Fund Trust Certificate III | 10.56 | BBB | 5.42 | % | 20,898,432 | ||||||||||||
Total Public Housing Capital Fund Trust Certificates | $ | 59,308,398 | |||||||||||||||
Average Remaining Lives (Years) | Investment Rating | Weighted Average Interest Rate over Life | Principal Outstanding December 31, 2014 | ||||||||||||||
Public Housing Capital Fund Trust Certificate I | 10.25 | AA- | 5.33 | % | $ | 25,980,780 | |||||||||||
Public Housing Capital Fund Trust Certificate II | 9.72 | A+ | 4.28 | % | 12,429,186 | ||||||||||||
Public Housing Capital Fund Trust Certificate III | 10.81 | BBB | 5.42 | % | 20,898,432 | ||||||||||||
Total Public Housing Capital Fund Trust Certificates | $ | 59,308,398 | |||||||||||||||
Description of certain terms of the Company’s MBS is as follows: | |||||||||||||||||
Agency Rating of MBS | Principal Outstanding March 31, 2015 | Weighted Average Maturity Date | Weighted Average Coupon Interest Rate | ||||||||||||||
“AAA” | $ | 5,000,000 | July 1, 2032 | 4.6 | % | ||||||||||||
“AA” | 9,765,000 | July 9, 2036 | 4.2 | % | |||||||||||||
$ | 14,765,000 | ||||||||||||||||
Schedule of Derivative Instruments in Statement of Financial Position, Fair Value [Table Text Block] | The Company had the following investments in the PHC Certificates on March 31, 2015 and December 31, 2014: | ||||||||||||||||
Description of Public Housing Capital Fund Trust Certificates | Cost adjusted for amortization of premium and discounts | Unrealized Gain | Unrealized Loss | Estimated Fair Value at March 31, 2015 | |||||||||||||
Public Housing Capital Fund Trust I | $ | 27,379,187 | $ | 484,160 | $ | — | $ | 27,863,347 | |||||||||
Public Housing Capital Fund Trust II | 12,011,169 | — | (40,868 | ) | 11,970,301 | ||||||||||||
Public Housing Capital Fund Trust III | 20,483,912 | — | (44,619 | ) | 20,439,293 | ||||||||||||
$ | 59,874,268 | $ | 484,160 | $ | (85,487 | ) | $ | 60,272,941 | |||||||||
Description of Public Housing Capital Fund Trust Certificates | Cost adjusted for amortization of premium and discounts | Unrealized Gain | Unrealized Loss | Estimated Fair Value at December 31, 2014 | |||||||||||||
Public Housing Capital Fund Trust Certificate I | $ | 27,414,100 | $ | 933,789 | $ | — | $ | 28,347,889 | |||||||||
Public Housing Capital Fund Trust Certificate II | 11,999,721 | 152,293 | — | 12,152,014 | |||||||||||||
Public Housing Capital Fund Trust Certificate III | 20,474,100 | 289,120 | — | 20,763,220 | |||||||||||||
$ | 59,887,921 | $ | 1,375,202 | $ | — | $ | 61,263,123 | ||||||||||
MortgageBacked_Securities_Tabl
Mortgage-Backed Securities (Tables) | 3 Months Ended | ||||||||||||||||
Mar. 31, 2015 | |||||||||||||||||
Mortgage-Backed Securities [Abstract] | |||||||||||||||||
Marketable Securities [Table Text Block] | The following table sets forth certain information relating to the PHC Certificates held in the PHC TOB Trusts on March 31, 2015 and December 31, 2014: | ||||||||||||||||
Average Remaining Lives (Years) | Investment Rating | Weighted Average Interest Rate over Life | Principal Outstanding March 31, 2015 | ||||||||||||||
Public Housing Capital Fund Trust Certificate I | 10 | AA- | 5.3 | % | $ | 25,980,780 | |||||||||||
Public Housing Capital Fund Trust Certificate II | 9.47 | A+ | 4.28 | % | 12,429,186 | ||||||||||||
Public Housing Capital Fund Trust Certificate III | 10.56 | BBB | 5.42 | % | 20,898,432 | ||||||||||||
Total Public Housing Capital Fund Trust Certificates | $ | 59,308,398 | |||||||||||||||
Average Remaining Lives (Years) | Investment Rating | Weighted Average Interest Rate over Life | Principal Outstanding December 31, 2014 | ||||||||||||||
Public Housing Capital Fund Trust Certificate I | 10.25 | AA- | 5.33 | % | $ | 25,980,780 | |||||||||||
Public Housing Capital Fund Trust Certificate II | 9.72 | A+ | 4.28 | % | 12,429,186 | ||||||||||||
Public Housing Capital Fund Trust Certificate III | 10.81 | BBB | 5.42 | % | 20,898,432 | ||||||||||||
Total Public Housing Capital Fund Trust Certificates | $ | 59,308,398 | |||||||||||||||
Description of certain terms of the Company’s MBS is as follows: | |||||||||||||||||
Agency Rating of MBS | Principal Outstanding March 31, 2015 | Weighted Average Maturity Date | Weighted Average Coupon Interest Rate | ||||||||||||||
“AAA” | $ | 5,000,000 | July 1, 2032 | 4.6 | % | ||||||||||||
“AA” | 9,765,000 | July 9, 2036 | 4.2 | % | |||||||||||||
$ | 14,765,000 | ||||||||||||||||
Schedule of Carrying Values and Estimated Fair Values of Debt Instruments [Table Text Block] | The Company had the following investments in mortgage revenue bonds as of dates shown: | ||||||||||||||||
March 31, 2015 | |||||||||||||||||
Description of Mortgage Revenue Bonds | Cost adjusted for pay-downs | Unrealized Gain | Unrealized Loss | Estimated Fair Value | |||||||||||||
Arbors at Hickory Ridge (3) | $ | 11,569,614 | $ | 1,239,453 | $ | — | $ | 12,809,067 | |||||||||
Ashley Square (1) | 5,144,000 | 498,269 | — | 5,642,269 | |||||||||||||
Avistar at Chase Hill A Bond (3) | 10,000,000 | 1,226,837 | — | 11,226,837 | |||||||||||||
Avistar at the Crest A Bond (3) | 9,700,000 | 1,054,230 | — | 10,754,230 | |||||||||||||
Avistar at the Oaks A Bond (3) | 7,800,000 | 802,611 | — | 8,602,611 | |||||||||||||
Avistar in 09 A Bond (3) | 6,735,000 | 787,493 | — | 7,522,493 | |||||||||||||
Avistar on the Boulevard A Bond (3) | 16,525,000 | 1,795,997 | — | 18,320,997 | |||||||||||||
Avistar on the Hills A Bond (3) | 5,389,000 | 554,521 | — | 5,943,521 | |||||||||||||
Bella Vista (1) | 6,490,000 | 573,067 | — | 7,063,067 | |||||||||||||
Bridle Ridge (1) | 7,625,000 | 595,665 | — | 8,220,665 | |||||||||||||
Brookstone (1) | 7,469,357 | 1,652,619 | — | 9,121,976 | |||||||||||||
Bruton Apartments (2) | 18,145,000 | 1,298,819 | — | 19,443,819 | |||||||||||||
Concord at Gulfgate A Bond (2) | 17,060,000 | 1,417,004 | — | 18,477,004 | |||||||||||||
Concord at Little York A Bond (2) | 12,480,000 | 820,061 | — | 13,300,061 | |||||||||||||
Concord at Williamcrest A Bond (2) | 18,020,000 | 1,184,094 | — | 19,204,094 | |||||||||||||
Copper Gate Apartments (3) | 5,220,000 | 390,143 | — | 5,610,143 | |||||||||||||
Cross Creek (1) | 6,082,064 | 2,465,384 | — | 8,547,448 | |||||||||||||
Decatur Angle (2) | 23,000,000 | 727,260 | — | 23,727,260 | |||||||||||||
Greens Property A Bond (3) | 8,348,000 | 943,736 | — | 9,291,736 | |||||||||||||
Harden Ranch A Bond (3) | 6,960,000 | 623,129 | — | 7,583,129 | |||||||||||||
Lake Forest (1) | 8,856,000 | 1,037,354 | — | 9,893,354 | |||||||||||||
Live 929 Apartments (2) | 40,874,690 | 4,154,777 | — | 45,029,467 | |||||||||||||
Pro Nova 2014-1 and 2014-2 (2) | 20,092,423 | 889,777 | — | 20,982,200 | |||||||||||||
Ohio Properties A Bonds (1) | 14,383,000 | 2,328,438 | — | 16,711,438 | |||||||||||||
Runnymede (1) | 10,440,000 | 1,297,483 | — | 11,737,483 | |||||||||||||
Southpark (1) | 11,861,623 | 3,599,239 | — | 15,460,862 | |||||||||||||
The Palms at Premier Park Apartments (3) | 20,125,232 | 2,005,005 | — | 22,130,237 | |||||||||||||
The Suites on Paseo A Bond (2) | 35,450,000 | 2,901,583 | — | 38,351,583 | |||||||||||||
Tyler Park Apartments A Bond (3) | 6,075,000 | 383,329 | — | 6,458,329 | |||||||||||||
Westside Village Market A Bond (3) | 3,970,000 | 250,505 | — | 4,220,505 | |||||||||||||
Woodlynn Village (1) | 4,390,000 | 244,962 | — | 4,634,962 | |||||||||||||
Mortgage revenue bonds held in trust | $ | 386,280,003 | $ | 39,742,844 | $ | — | $ | 426,022,847 | |||||||||
(1) Mortgage revenue bonds owned by ATAX TEBS I, LLC, Note 9 | |||||||||||||||||
(2) Mortgage revenue bonds held by Deutsche Bank in a secured financing transaction, Note 9 | |||||||||||||||||
(3) Mortgage revenue bonds owned by ATAX TEBS II, LLC, Note 9 | |||||||||||||||||
31-Mar-15 | |||||||||||||||||
Description of Mortgage Revenue Bonds | Cost adjusted for pay-downs | Unrealized Gain | Unrealized Loss | Estimated Fair Value | |||||||||||||
Avistar at Chase Hill B Bond | $ | 965,000 | $ | 88,486 | $ | — | $ | 1,053,486 | |||||||||
Avistar at the Crest B Bond | 759,000 | 69,600 | — | 828,600 | |||||||||||||
Avistar at the Oaks B Bond | 554,000 | 50,841 | — | 604,841 | |||||||||||||
Avistar in 09 B Bond | 457,000 | 41,939 | — | 498,939 | |||||||||||||
Avistar on the Boulevard B Bond | 451,000 | 41,357 | — | 492,357 | |||||||||||||
Concord at Gulfgate B Bond | 2,125,000 | 592,323 | — | 2,717,323 | |||||||||||||
Concord at Little York B Bond | 960,000 | 252,586 | — | 1,212,586 | |||||||||||||
Concord at Williamcrest B Bond | 2,800,000 | 736,708 | — | 3,536,708 | |||||||||||||
Glenview Apartments | 6,723,000 | 132,286 | — | 6,855,286 | |||||||||||||
Greens Property B Bond | 945,059 | 249,820 | — | 1,194,879 | |||||||||||||
Harden Ranch B Bond | 2,340,000 | — | (2,176 | ) | 2,337,824 | ||||||||||||
Heritage Square | 11,705,000 | 295,073 | — | 12,000,073 | |||||||||||||
Montclair Apartments | 3,458,000 | 148,478 | — | 3,606,478 | |||||||||||||
Ohio Properties B Bonds | 3,570,720 | 644,819 | — | 4,215,539 | |||||||||||||
Renaissance | 12,675,000 | 762,823 | — | 13,437,823 | |||||||||||||
Santa Fe Apartments | 4,736,000 | 120,631 | — | 4,856,631 | |||||||||||||
The Suites on Paseo B Bond | 5,500,000 | — | — | 5,500,000 | |||||||||||||
Tyler Park B Bond | 2,025,000 | — | (8,991 | ) | 2,016,009 | ||||||||||||
Vantage at Harlingen | 6,692,000 | 260,386 | — | 6,952,386 | |||||||||||||
Vantage at Judson | 6,049,000 | 485,432 | — | 6,534,432 | |||||||||||||
Westside Village B Bond | 1,430,000 | — | (6,349 | ) | 1,423,651 | ||||||||||||
Mortgage revenue bonds | $ | 76,919,779 | $ | 4,973,588 | $ | (17,516 | ) | $ | 81,875,851 | ||||||||
31-Dec-14 | |||||||||||||||||
Description of Mortgage Revenue Bonds | Cost adjusted for pay-downs | Unrealized Gains | Unrealized Loss | Estimated Fair Value | |||||||||||||
Arbors at Hickory Ridge (3) | $ | 11,570,933 | $ | 1,792,303 | $ | — | $ | 13,363,236 | |||||||||
Ashley Square (1) | 5,159,000 | 486,559 | — | 5,645,559 | |||||||||||||
Avistar at Chase Hill A Bond (3) | 10,000,000 | 1,196,800 | — | 11,196,800 | |||||||||||||
Avistar at the Crest A Bond (3) | 9,700,000 | 1,419,692 | — | 11,119,692 | |||||||||||||
Avistar at the Oaks A Bond(3) | 7,800,000 | 869,622 | — | 8,669,622 | |||||||||||||
Avistar in 09 A Bond (3) | 6,735,000 | 750,885 | — | 7,485,885 | |||||||||||||
Avistar on the Boulevard A Bond (3) | 16,525,000 | 2,418,599 | — | 18,943,599 | |||||||||||||
Avistar on the Hills A Bond (3) | 5,389,000 | 743,520 | — | 6,132,520 | |||||||||||||
Bella Vista (1) | 6,490,000 | 625,571 | — | 7,115,571 | |||||||||||||
Bridle Ridge (1) | 7,655,000 | 659,249 | — | 8,314,249 | |||||||||||||
Brookstone (1) | 7,468,888 | 1,360,589 | — | 8,829,477 | |||||||||||||
Bruton Apartments (2) | 18,145,000 | 1,455,955 | — | 19,600,955 | |||||||||||||
Copper Gate Apartments (3) | 5,220,000 | 563,656 | — | 5,783,656 | |||||||||||||
Cross Creek (1) | 6,074,817 | 2,542,262 | — | 8,617,079 | |||||||||||||
Decatur Angle (2) | 23,000,000 | 919,540 | — | 23,919,540 | |||||||||||||
Greens Property A Bond (3) | 8,366,000 | 1,005,119 | — | 9,371,119 | |||||||||||||
Harden Ranch A Bond (3) | 6,960,000 | 511,421 | — | 7,471,421 | |||||||||||||
Lake Forest (1) | 8,886,000 | 1,003,614 | — | 9,889,614 | |||||||||||||
Live 929 Apartments (2) | 40,895,739 | 3,797,745 | — | 44,693,484 | |||||||||||||
Pro Nova 2014-1 and 2014-2 (2) | 20,095,169 | 1,043,431 | — | 21,138,600 | |||||||||||||
Ohio Properties A Bonds (1) | 14,407,000 | 2,444,034 | — | 16,851,034 | |||||||||||||
Runnymede (1) | 10,440,000 | 1,385,910 | — | 11,825,910 | |||||||||||||
Southpark (1) | 11,842,206 | 3,743,692 | — | 15,585,898 | |||||||||||||
The Palms at Premier Park Apartments (3) | 20,152,000 | 2,680,619 | — | 22,832,619 | |||||||||||||
The Suites on Paseo (2) | 35,450,000 | 3,193,691 | — | 38,643,691 | |||||||||||||
Tyler Park Apartments A Bond (3) | 6,075,000 | 345,060 | — | 6,420,060 | |||||||||||||
Westside Village Market A Bond (3) | 3,970,000 | 225,496 | — | 4,195,496 | |||||||||||||
Woodlynn Village (1) | 4,390,000 | 376,706 | — | 4,766,706 | |||||||||||||
Mortgage revenue bonds held in trust | $ | 338,861,752 | $ | 39,561,340 | $ | — | $ | 378,423,092 | |||||||||
(1) Mortgage revenue bonds owned by ATAX TEBS I, LLC, Note 9 | |||||||||||||||||
(2) Mortgage revenue bonds held by Deutsche Bank in a secured financing transaction, Note 9 | |||||||||||||||||
(3) Mortgage revenue bonds owned by ATAX TEBS II, LLC, Note 9 | |||||||||||||||||
31-Dec-14 | |||||||||||||||||
Description of Mortgage Revenue Bonds | Cost adjusted for pay-downs | Unrealized Gain | Unrealized Loss | Estimated Fair Value | |||||||||||||
Avistar at Chase Hill B Bond | $ | 965,000 | $ | 144,769 | $ | — | $ | 1,109,769 | |||||||||
Avistar at the Crest B Bond | 759,000 | 124,286 | — | 883,286 | |||||||||||||
Avistar at the Oaks B Bond | 554,000 | 54,325 | — | 608,325 | |||||||||||||
Avistar in 09 B Bond | 457,000 | 50,608 | — | 507,608 | |||||||||||||
Avistar on the Boulevard B Bond | 451,000 | 73,851 | — | 524,851 | |||||||||||||
Greens Property B Bond | 945,638 | 376,203 | — | 1,321,841 | |||||||||||||
Glenview Apartments | 6,723,000 | — | — | 6,723,000 | |||||||||||||
Harden Ranch B Bond | 2,340,000 | — | (1,501 | ) | 2,338,499 | ||||||||||||
Heritage Square | 11,705,000 | 1,109,125 | — | 12,814,125 | |||||||||||||
Montclair Apartments | 3,458,000 | — | — | 3,458,000 | |||||||||||||
Ohio Properties B Bonds | 3,573,430 | 668,542 | — | 4,241,972 | |||||||||||||
Renaissance | 12,675,000 | 1,055,807 | — | 13,730,807 | |||||||||||||
Santa Fe Apartments | 4,736,000 | — | — | 4,736,000 | |||||||||||||
Tyler Park Apartments B Bond | 2,025,000 | — | (17,395 | ) | 2,007,605 | ||||||||||||
Vantage at Harlingen | 6,692,000 | 707,813 | — | 7,399,813 | |||||||||||||
Vantage at Judson | 6,049,000 | 717,230 | — | 6,766,230 | |||||||||||||
Westside Village Market B Bond | 1,430,000 | — | (686 | ) | 1,429,314 | ||||||||||||
Mortgage revenue bonds | $ | 65,538,068 | $ | 5,082,559 | $ | (19,582 | ) | $ | 70,601,045 | ||||||||
The carrying value of the Company’s MBS as of March 31, 2015 and December 31, 2014 as follows: | |||||||||||||||||
Agency Rating of MBS (1) | Cost adjusted for amortization of premium | Unrealized Gain | Unrealized Loss | Estimated Fair Value at March 31, 2015 | |||||||||||||
“AAA” | $ | 5,300,637 | $ | — | $ | (251,537 | ) | $ | 5,049,100 | ||||||||
“AA” | 10,059,739 | — | (224,500 | ) | 9,835,239 | ||||||||||||
$ | 15,360,376 | $ | — | $ | (476,037 | ) | $ | 14,884,339 | |||||||||
(1) MBS are reported based on the lowest rating issued by a Rating Agency, if more than one rating is issued on the security, at the date presented. | |||||||||||||||||
Agency Rating of MBS (1) | Cost adjusted for amortization of premium | Unrealized Gain | Unrealized Loss | Estimated Fair Value at December 31, 2014 | |||||||||||||
“AAA” | $ | 5,304,974 | $ | — | $ | (250,624 | ) | $ | 5,054,350 | ||||||||
“AA” | 10,062,667 | — | (275,459 | ) | 9,787,208 | ||||||||||||
$ | 15,367,641 | $ | — | $ | (526,083 | ) | $ | 14,841,558 | |||||||||
(1) MBS are reported based on the lowest rating issued by a Rating Agency, if more than one rating is issued on the security, at the date presented. |
Real_Estate_Assets_Tables
Real Estate Assets (Tables) | 3 Months Ended | |||||||||||||||||
Mar. 31, 2015 | ||||||||||||||||||
Real Estate Assets [Abstract] | ||||||||||||||||||
Condensed Financial Statements [Table Text Block] | The Colonial property’s material financial statement components are reported in the condensed consolidated financial statements as follows: | |||||||||||||||||
Financial Statement Descriptions | Amount | |||||||||||||||||
Material Balance Sheet Components | ||||||||||||||||||
Net real estate assets | $ | 7,126,604 | ||||||||||||||||
Mortgage payable | $ | 7,476,799 | ||||||||||||||||
Material Statement of Operations Components | ||||||||||||||||||
Property revenues | $ | 449,100 | ||||||||||||||||
Real estate operating expenses | $ | 256,988 | ||||||||||||||||
Depreciation and amortization expenses | $ | 214,519 | ||||||||||||||||
Net loss | $ | (98,156 | ) | |||||||||||||||
Schedule of Condensed Balance Sheet [Table Text Block] | Condensed Consolidating Balance Sheets as of March 31, 2015 and December 31, 2014: | |||||||||||||||||
Partnership as of March 31, 2015 | Consolidated VIEs as of March 31, 2015 | Consolidation -Elimination as of March 31, 2015 | Total as of March 31, 2015 | |||||||||||||||
Assets | ||||||||||||||||||
Cash and cash equivalents | $ | 24,180,224 | $ | 25,023 | $ | — | $ | 24,205,247 | ||||||||||
Restricted cash | 7,350,135 | 486,707 | — | 7,836,842 | ||||||||||||||
Interest receivable | 6,476,392 | — | (670,102 | ) | 5,806,290 | |||||||||||||
Mortgage revenue bonds held in trust, at fair value | 442,029,721 | — | (16,006,874 | ) | 426,022,847 | |||||||||||||
Mortgage revenue bonds, at fair value | 81,875,851 | — | — | 81,875,851 | ||||||||||||||
Public housing capital fund trusts, at fair value | 60,272,941 | — | — | 60,272,941 | ||||||||||||||
Mortgage-backed securities, at fair value | 14,884,339 | — | — | 14,884,339 | ||||||||||||||
Real estate assets: | ||||||||||||||||||
Land and improvements | 13,754,093 | 1,836,400 | — | 15,590,493 | ||||||||||||||
Buildings and improvements | 110,742,966 | 21,257,476 | — | 132,000,442 | ||||||||||||||
Real estate assets before accumulated depreciation | 124,497,059 | 23,093,876 | — | 147,590,935 | ||||||||||||||
Accumulated depreciation | (15,513,016 | ) | (10,814,129 | ) | — | (26,327,145 | ) | |||||||||||
Net real estate assets | 108,984,043 | 12,279,747 | — | 121,263,790 | ||||||||||||||
Other assets | 41,298,994 | 377,523 | (11,112,296 | ) | 30,564,221 | |||||||||||||
Total Assets | $ | 787,352,640 | $ | 13,169,000 | $ | (27,789,272 | ) | $ | 772,732,368 | |||||||||
Liabilities | ||||||||||||||||||
Accounts payable, accrued expenses and other liabilities | $ | 4,623,103 | $ | 22,479,786 | $ | (22,107,352 | ) | $ | 4,995,537 | |||||||||
Distribution payable | 7,607,693 | — | — | 7,607,693 | ||||||||||||||
Debt financing | 379,307,493 | — | — | 379,307,493 | ||||||||||||||
Mortgage payable | 76,445,451 | 14,686,000 | (14,686,000 | ) | 76,445,451 | |||||||||||||
Derivative swap | 1,165,855 | — | — | 1,165,855 | ||||||||||||||
Total Liabilities | 469,149,595 | 37,165,786 | (36,793,352 | ) | 469,522,029 | |||||||||||||
Partners' Capital | ||||||||||||||||||
General Partner | 512,533 | — | — | 512,533 | ||||||||||||||
Beneficial Unit Certificate holders | 317,707,398 | — | 6,244,916 | 323,952,314 | ||||||||||||||
Unallocated loss of Consolidated VIEs | — | (23,996,786 | ) | 2,759,164 | (21,237,622 | ) | ||||||||||||
Total Partners' Capital | 318,219,931 | (23,996,786 | ) | 9,004,080 | 303,227,225 | |||||||||||||
Noncontrolling interest | (16,886 | ) | — | — | (16,886 | ) | ||||||||||||
Total Capital | 318,203,045 | (23,996,786 | ) | 9,004,080 | 303,210,339 | |||||||||||||
Total Liabilities and Partners' Capital | $ | 787,352,640 | $ | 13,169,000 | $ | (27,789,272 | ) | $ | 772,732,368 | |||||||||
Partnership as of December 31, 2014 | Consolidated VIEs as of December 31, 2014 | Consolidation -Elimination as of December 31, 2014 | Total as of December 31, 2014 | |||||||||||||||
Assets | ||||||||||||||||||
Cash and cash equivalents | $ | 49,157,571 | $ | 35,772 | $ | — | $ | 49,193,343 | ||||||||||
Restricted cash | 11,141,496 | 544,233 | — | 11,685,729 | ||||||||||||||
Interest receivable | 4,791,828 | — | (670,342 | ) | 4,121,486 | |||||||||||||
Mortgage revenue bonds held in trust, at fair value | 394,568,208 | — | (16,145,116 | ) | 378,423,092 | |||||||||||||
Mortgage revenue bonds, at fair value | 70,601,045 | — | — | 70,601,045 | ||||||||||||||
Public housing capital fund trusts, at fair value | 61,263,123 | — | — | 61,263,123 | ||||||||||||||
Mortgage-backed securities, at fair value | 14,841,558 | — | — | 14,841,558 | ||||||||||||||
Real estate assets: | ||||||||||||||||||
Land and improvements | 13,753,493 | 1,836,400 | — | 15,589,893 | ||||||||||||||
Buildings and improvements | 110,706,173 | 21,204,048 | — | 131,910,221 | ||||||||||||||
Real estate assets before accumulated depreciation | 124,459,666 | 23,040,448 | — | 147,500,114 | ||||||||||||||
Accumulated depreciation | (14,108,154 | ) | (10,583,646 | ) | — | (24,691,800 | ) | |||||||||||
Net real estate assets | 110,351,512 | 12,456,802 | — | 122,808,314 | ||||||||||||||
Other assets | 41,958,914 | 420,054 | (11,077,441 | ) | 31,301,527 | |||||||||||||
Total Assets | $ | 758,675,255 | $ | 13,456,861 | $ | (27,892,899 | ) | $ | 744,239,217 | |||||||||
Liabilities | ||||||||||||||||||
Accounts payable, accrued expenses and other liabilities | $ | 4,123,346 | $ | 22,225,477 | $ | (21,721,734 | ) | $ | 4,627,089 | |||||||||
Distribution payable | 7,617,390 | — | — | 7,617,390 | ||||||||||||||
Debt financing | 345,359,000 | — | — | 345,359,000 | ||||||||||||||
Mortgages payable | 76,707,834 | 14,731,000 | (14,731,000 | ) | 76,707,834 | |||||||||||||
Total Liabilities | 433,807,570 | 36,956,477 | (36,452,734 | ) | 434,311,313 | |||||||||||||
Partners' Capital | ||||||||||||||||||
General Partner | 578,238 | — | — | 578,238 | ||||||||||||||
Beneficial Unit Certificate holders | 324,305,442 | — | 6,151,675 | 330,457,117 | ||||||||||||||
Unallocated deficit of Consolidated VIEs | — | (23,499,616 | ) | 2,408,160 | (21,091,456 | ) | ||||||||||||
Total Partners' Capital | 324,883,680 | (23,499,616 | ) | 8,559,835 | 309,943,899 | |||||||||||||
Noncontrolling interest | (15,995 | ) | — | — | (15,995 | ) | ||||||||||||
Total Capital | 324,867,685 | (23,499,616 | ) | 8,559,835 | 309,927,904 | |||||||||||||
Total Liabilities and Partners' Capital | $ | 758,675,255 | $ | 13,456,861 | $ | (27,892,899 | ) | $ | 744,239,217 | |||||||||
Schedule of Condensed Income Statement [Table Text Block] | Condensed Consolidating Statements of Operations for the three months ended March 31, 2015 and 2014: | |||||||||||||||||
Partnership For the Three Months Ended March 31, 2015 | Consolidated VIEs For the Three Months Ended March 31, 2015 | Consolidation -Elimination For the Three Months Ended March 31, 2015 | Total For the Three Months Ended March 31, 2015 | |||||||||||||||
Revenues: | ||||||||||||||||||
Property revenues | $ | 4,302,301 | $ | 804,068 | $ | — | $ | 5,106,369 | ||||||||||
Investment income | 8,210,394 | — | (230,610 | ) | 7,979,784 | |||||||||||||
Other interest income | 224,540 | — | — | 224,540 | ||||||||||||||
Total revenues | 12,737,235 | 804,068 | (230,610 | ) | 13,310,693 | |||||||||||||
Expenses: | ||||||||||||||||||
Real estate operating (exclusive of items shown below) | 2,471,030 | 487,575 | — | 2,958,605 | ||||||||||||||
Depreciation and amortization | 1,794,814 | 243,729 | (6,645 | ) | 2,031,898 | |||||||||||||
Interest | 3,994,156 | 569,934 | (574,969 | ) | 3,989,121 | |||||||||||||
General and administrative | 1,807,481 | — | — | 1,807,481 | ||||||||||||||
Total expenses | 10,067,481 | 1,301,238 | (581,614 | ) | 10,787,105 | |||||||||||||
Net income (loss) | 2,669,754 | (497,170 | ) | 351,004 | 2,523,588 | |||||||||||||
Net loss attributable to noncontrolling interest | (891 | ) | — | — | (891 | ) | ||||||||||||
Net income (loss) - America First Multifamily Investors, L. P. | $ | 2,670,645 | $ | (497,170 | ) | $ | 351,004 | $ | 2,524,479 | |||||||||
Partnership For the Three Months Ended March 31, 2014 | Consolidated VIEs For the Three Months Ended March 31, 2014 | Consolidation -Elimination For the Three Months Ended March 31, 2014 | Total For the Three Months Ended March 31, 2014 | |||||||||||||||
Revenues: | ||||||||||||||||||
Property revenues | $ | 3,150,344 | $ | 800,872 | $ | — | $ | 3,951,216 | ||||||||||
Investment income | 6,438,835 | — | (233,277 | ) | 6,205,558 | |||||||||||||
Gain on mortgage revenue bond - redemption | 2,835,243 | — | — | 2,835,243 | ||||||||||||||
Other interest income | 208,823 | — | — | 208,823 | ||||||||||||||
Total revenues | 12,633,245 | 800,872 | (233,277 | ) | 13,200,840 | |||||||||||||
Expenses: | ||||||||||||||||||
Real estate operating (exclusive of items shown below) | 1,650,647 | 449,646 | — | 2,100,293 | ||||||||||||||
Depreciation and amortization | 1,382,626 | 237,440 | (6,720 | ) | 1,613,346 | |||||||||||||
Interest | 2,169,549 | 557,884 | (557,884 | ) | 2,169,549 | |||||||||||||
General and administrative | 1,270,926 | — | — | 1,270,926 | ||||||||||||||
Total expenses | 6,473,748 | 1,244,970 | (564,604 | ) | 7,154,114 | |||||||||||||
Net income (loss) | 6,159,497 | (444,098 | ) | 331,327 | 6,046,726 | |||||||||||||
Net loss attributable to noncontrolling interest | (103 | ) | — | — | (103 | ) | ||||||||||||
Net income (loss) - America First Multifamily Investors, L. P. | $ | 6,159,600 | $ | (444,098 | ) | $ | 331,327 | $ | 6,046,829 | |||||||||
Schedule of Variable Interest Entities [Table Text Block] | The Company consolidated the following properties owned by Consolidated VIEs in continuing operations as of March 31, 2015 and December 31, 2014: | |||||||||||||||||
Consolidated VIEs | ||||||||||||||||||
Property Name | Location | Number of Units | Land and Improvements | Buildings and Improvements | Carrying Value at March 31, 2015 | |||||||||||||
Bent Tree Apartments | Columbia, SC | 232 | $ | 986,000 | $ | 12,348,139 | $ | 13,334,139 | ||||||||||
Fairmont Oaks Apartments | Gainesville, FL | 178 | 850,400 | 8,909,337 | 9,759,737 | |||||||||||||
23,093,876 | ||||||||||||||||||
Less accumulated depreciation (depreciation expense of approximately $239,000 in 2015) | (10,814,129 | ) | ||||||||||||||||
Balance at March 31, 2015 | $ | 12,279,747 | ||||||||||||||||
Consolidated VIEs | ||||||||||||||||||
Property Name | Location | Number of Units | Land and Improvements | Buildings and Improvements | Carrying Value at December 31, 2014 | |||||||||||||
Bent Tree Apartments | Columbia, SC | 232 | $ | 986,000 | $ | 12,303,982 | $ | 13,289,982 | ||||||||||
Fairmont Oaks Apartments | Gainesville, FL | 178 | 850,400 | 8,900,066 | 9,750,466 | |||||||||||||
23,040,448 | ||||||||||||||||||
Less accumulated depreciation (depreciation expense of approximately $940,000 in 2014) | (10,583,646 | ) | ||||||||||||||||
Balance at December 31, 2014 | $ | 12,456,802 | ||||||||||||||||
Schedule of Real Estate Properties [Table Text Block] | The Company had the following investments in MF Properties as of March 31, 2015 and December 31, 2014: | |||||||||||||||||
MF Properties | ||||||||||||||||||
Property Name | Location | Number of Units | Land and Land Improvements | Buildings and | Carrying Value at March 31, 2015 | |||||||||||||
Improvements | ||||||||||||||||||
Arboretum | Omaha, NE | 145 | $ | 1,748,502 | $ | 19,228,701 | $ | 20,977,203 | ||||||||||
Eagle Village | Evansville, IN | 511 | 567,880 | 12,479,357 | 13,047,237 | |||||||||||||
Glynn Place | Brunswick, GA | 128 | 743,996 | 4,945,091 | 5,689,087 | |||||||||||||
Meadowview | Highland Heights, KY | 230 | 688,539 | 5,482,068 | 6,170,607 | |||||||||||||
Residences of DeCordova | Granbury, TX | 110 | 1,137,832 | 8,015,812 | 9,153,644 | |||||||||||||
Residences of Weatherford | Weatherford, TX | 76 | 1,942,229 | 5,728,977 | 7,671,206 | |||||||||||||
The 50/50 | Lincoln, NE | 475 | — | 32,820,776 | 32,820,776 | |||||||||||||
The Colonial | Omaha, NE | 258 | 1,180,058 | 7,855,899 | 9,035,957 | |||||||||||||
Woodland Park | Topeka, KS | 236 | 1,265,160 | 14,186,285 | 15,451,445 | |||||||||||||
120,017,162 | ||||||||||||||||||
Less accumulated depreciation (depreciation expense of approximately $1.5 million in 2015) | (15,513,016 | ) | ||||||||||||||||
Balance at March 31, 2015 | $ | 104,504,146 | ||||||||||||||||
MF Properties | ||||||||||||||||||
Property Name | Location | Number of Units | Land and Land Improvements | Buildings and | Carrying Value at December 31, 2014 | |||||||||||||
Improvements | ||||||||||||||||||
Arboretum | Omaha, NE | 145 | $ | 1,748,502 | $ | 19,216,623 | $ | 20,965,125 | ||||||||||
Eagle Village | Evansville, IN | 511 | 567,880 | 12,472,151 | 13,040,031 | |||||||||||||
Glynn Place | Brunswick, GA | 128 | 743,996 | 4,995,658 | 5,739,654 | |||||||||||||
Meadowview | Highland Heights, KY | 224 | 688,539 | 5,479,342 | 6,167,881 | |||||||||||||
Residences of DeCordova | Granbury, TX | 110 | 1,137,832 | 8,007,390 | 9,145,222 | |||||||||||||
Residences of Weatherford | Weatherford, TX | 76 | 1,942,229 | 5,724,456 | 7,666,685 | |||||||||||||
The 50/50 | Lincoln, NE | 475 | — | 32,820,776 | 32,820,776 | |||||||||||||
The Colonial | Omaha, NE | 258 | 1,180,058 | 7,822,681 | 9,002,739 | |||||||||||||
Woodland Park | Topeka, KS | 236 | 1,265,160 | 14,167,096 | 15,432,256 | |||||||||||||
119,980,369 | ||||||||||||||||||
Less accumulated depreciation (depreciation expense of approximately $4.8 million in 2014) | (14,108,154 | ) | ||||||||||||||||
Balance at December 31, 2014 | $ | 105,872,215 | ||||||||||||||||
Other_Assets_Tables
Other Assets (Tables) | 3 Months Ended | ||||||||||||||||||||
Mar. 31, 2015 | |||||||||||||||||||||
Other Assets [Abstract] | |||||||||||||||||||||
Schedule of Accounts, Notes, Loans and Financing Receivable [Table Text Block] | The following is a summary of the property loans receivable, accrued interest and loan loss reserves on the amounts due at March 31, 2015 and December 31, 2014, respectively: | ||||||||||||||||||||
March 31, 2015 | |||||||||||||||||||||
Outstanding Balance | Accrued Interest | Loan Loss Reserves | Interest Allowance | Net Property Loans | |||||||||||||||||
Arbors at Hickory Ridge | $ | 191,264 | $ | 29,442 | $ | — | $ | — | $ | 220,706 | |||||||||||
Ashley Square | 5,078,342 | 2,557,178 | (3,596,342 | ) | (2,557,178 | ) | 1,482,000 | ||||||||||||||
Avistar (February 2013 portfolio) | 274,496 | 25,199 | — | — | 299,695 | ||||||||||||||||
Avistar (June 2013 portfolio) | 251,622 | 23,099 | — | — | 274,721 | ||||||||||||||||
Cross Creek | 7,033,587 | 2,151,317 | (3,447,472 | ) | (2,151,317 | ) | 3,586,115 | ||||||||||||||
Foundation for Affordable Housing | 1,542,391 | — | — | — | 1,542,391 | ||||||||||||||||
Greens Property | 850,000 | 258,376 | — | — | 1,108,376 | ||||||||||||||||
Lake Forest | 4,618,704 | 2,716,910 | (55,000 | ) | (2,696,076 | ) | 4,584,538 | ||||||||||||||
Ohio Properties | 2,390,446 | 976,156 | — | (340,093 | ) | 3,026,509 | |||||||||||||||
$ | 22,230,852 | $ | 8,737,677 | $ | (7,098,814 | ) | $ | (7,744,664 | ) | $ | 16,125,051 | ||||||||||
December 31, 2014 | |||||||||||||||||||||
Outstanding Balance | Accrued Interest | Loan Loss Reserves | Interest Allowance | Net Property Loans | |||||||||||||||||
Arbors at Hickory Ridge | $ | 191,264 | $ | 26,047 | $ | — | $ | — | $ | 217,311 | |||||||||||
Ashley Square | 5,078,342 | 2,455,660 | (3,596,342 | ) | (2,455,660 | ) | 1,482,000 | ||||||||||||||
Avistar (February 2013 portfolio) | 274,496 | 16,470 | — | — | 290,966 | ||||||||||||||||
Avistar (June 2013 portfolio) | 251,622 | 15,097 | — | — | 266,719 | ||||||||||||||||
Cross Creek | 6,976,087 | 2,084,804 | (3,447,472 | ) | (2,084,804 | ) | 3,528,615 | ||||||||||||||
Foundation for Affordable Housing | 1,560,553 | 1,735 | — | — | 1,562,288 | ||||||||||||||||
Greens Property | 850,000 | 231,342 | — | — | 1,081,342 | ||||||||||||||||
Lake Forest | 4,618,704 | 2,599,613 | (55,000 | ) | (2,578,778 | ) | 4,584,539 | ||||||||||||||
Ohio Properties | 2,390,447 | 894,044 | — | (307,832 | ) | 2,976,659 | |||||||||||||||
$ | 22,191,515 | $ | 8,324,812 | $ | (7,098,814 | ) | $ | (7,427,074 | ) | $ | 15,990,439 | ||||||||||
Schedule of Other Assets [Table Text Block] | The Company had the following Other Assets as of dates shown: | ||||||||||||||||||||
March 31, 2015 | December 31, 2014 | ||||||||||||||||||||
Property loans receivable | $ | 22,230,852 | $ | 22,191,515 | |||||||||||||||||
Less: Loan loss reserves | (7,098,814 | ) | (7,098,814 | ) | |||||||||||||||||
Deferred financing costs - net | 4,535,783 | 4,659,104 | |||||||||||||||||||
Fair value of derivative contracts | 523,151 | 267,669 | |||||||||||||||||||
Taxable bonds at fair value | 4,411,214 | 4,616,565 | |||||||||||||||||||
Bond purchase commitments - fair value adjustment (Notes 4 & 14) | 5,204,188 | 5,780,413 | |||||||||||||||||||
Other assets | 757,847 | 885,075 | |||||||||||||||||||
Total Other assets | $ | 30,564,221 | $ | 31,301,527 | |||||||||||||||||
Schedule of Credit Losses for Financing Receivables, Current [Table Text Block] | The following is a detail of loan loss reserves for the first quarter ended March 31, 2015 and year ended December 31, 2014: | ||||||||||||||||||||
31-Mar-15 | 31-Dec-14 | ||||||||||||||||||||
Balance, beginning of year | $ | 7,098,814 | $ | 7,023,814 | |||||||||||||||||
Provision for loan loss | — | 75,000 | |||||||||||||||||||
Balance, end of year | $ | 7,098,814 | $ | 7,098,814 | |||||||||||||||||
Debt_Financing_Tables
Debt Financing (Tables) | 3 Months Ended | ||||||||||
Mar. 31, 2015 | |||||||||||
Debt Financing [Abstract] | |||||||||||
Schedule of Debt [Table Text Block] | Tender Option Bond Financings | ||||||||||
31-Mar-15 | |||||||||||
Description of the Tender Option Bond Financings | Outstanding Debt Financing | Interest Rate | Stated Maturity | ||||||||
PHC Certificates-TOB Trust | $ | 44,675,000 | 2.2 | % | Jun-15 | ||||||
MBS - TOB Trust 1 | 2,585,000 | 1.1 | % | Apr-15 | |||||||
MBS - TOB Trust 2 | 4,090,000 | 1.1 | % | Apr-15 | |||||||
MBS - TOB Trust 5 | 5,270,000 | 1.08 | % | Apr-15 | |||||||
The Suites on Paseo - TOB Trust | 15,000,000 | 4.05 | % | Nov-15 | |||||||
TOB - Decatur Angle - TOB Trust | 21,850,000 | 4.34 | % | Oct-16 | |||||||
Live 929 - TOB Trust | 34,960,000 | 4.47 | % | Jul-19 | |||||||
Bruton Apartments - TOB Trust | 17,250,000 | 4.55 | % | Jul-17 | |||||||
Pro Nova 2014-1 - TOB Trust | 9,010,000 | 4.05 | % | Jul-17 | |||||||
Pro Nova 2014-2 - TOB Trust | 9,010,000 | 4.05 | % | Jul-17 | |||||||
Concord at Gulfgate - TOB Trust | 11,940,000 | 2.8 | % | Feb-18 | |||||||
Concord at Little York - TOB Trust | 8,735,000 | 2.8 | % | Feb-18 | |||||||
Concord at Williamcrest - TOB Trust | 12,610,000 | 2.8 | % | Feb-18 | |||||||
Total Debt Financing | $ | 196,985,000 | |||||||||
31-Dec-14 | |||||||||||
Description of the Tender Option Bond Financings | Outstanding Debt Financing | Interest Rate | Stated Maturity | ||||||||
PHC Certificates-TOB Trust | $ | 44,675,000 | 2.2 | % | Jun-15 | ||||||
MBS - TOB Trust 1 | 2,585,000 | 1.12 | % | Apr-15 | |||||||
MBS - TOB Trust 2 | 4,090,000 | 1.12 | % | Apr-15 | |||||||
MBS - TOB Trust 5 | 5,270,000 | 1.06 | % | Apr-15 | |||||||
The Suites on Paseo - TOB Trust | 25,535,000 | 1.96 | % | Jun-15 | |||||||
TOB - Decatur Angle - TOB Trust | 21,850,000 | 4.34 | % | Oct-16 | |||||||
Live 929 - TOB Trust | 34,975,000 | 4.47 | % | Jul-19 | |||||||
Bruton Apartments - TOB Trust | 17,250,000 | 4.55 | % | Jul-17 | |||||||
Pro Nova 2014-1 - TOB Trust | 9,010,000 | 4.05 | % | Jul-17 | |||||||
Pro Nova 2014-2 - TOB Trust | 9,010,000 | 4.05 | % | Jul-17 | |||||||
Total Debt Financing | $ | 174,250,000 | |||||||||
Schedule of Maturities of Long-term Debt [Table Text Block] | The Company’s aggregate borrowings as of March 31, 2015 contractually mature over the next five years and thereafter as follows: | ||||||||||
2015 | $ | 84,172,098 | |||||||||
2016 | 24,872,528 | ||||||||||
2017 | 143,627,104 | ||||||||||
2018 | 1,217,740 | ||||||||||
2019 | 125,418,023 | ||||||||||
Thereafter | — | ||||||||||
Total | $ | 379,307,493 | |||||||||
The Company’s mortgages payable as of March 31, 2015 contractually mature over the next five years and thereafter as follows: | |||||||||||
2015 | $ | 9,130,349 | |||||||||
2016 | 24,265,268 | ||||||||||
2017 | 13,581,274 | ||||||||||
2018 | 3,968,570 | ||||||||||
2019 | 25,499,990 | ||||||||||
Thereafter | — | ||||||||||
Total | $ | 76,445,451 | |||||||||
Schedule of Financial Instruments Owned and Pledged as Collateral [Table Text Block] | Effective July 1, 2014, the Partnership transferred the following mortgage revenue bonds to the 2014 Sponsor pursuant to the M31 TEBS financing. The par value of the mortgage revenue bonds included in this financing facility as of March 31, 2015 and December 31, 2014 are as follows: | ||||||||||
Description of Mortgage Revenue Bonds | Outstanding Bond Par Amounts | ||||||||||
31-Mar-15 | 31-Dec-14 | Financial Statement Presentation | |||||||||
Arbors at Hickory Ridge | $ | 11,450,000 | $ | 11,450,000 | Mortgage revenue bond | ||||||
Avistar at Chase Hill A Bond | 10,000,000 | 10,000,000 | Mortgage revenue bond | ||||||||
Avistar at the Crest A Bond | 9,700,000 | 9,700,000 | Mortgage revenue bond | ||||||||
Avistar at the Oaks A Bond | 7,800,000 | 7,800,000 | Mortgage revenue bond | ||||||||
Avistar in 09 A Bond | 6,735,000 | 6,735,000 | Mortgage revenue bond | ||||||||
Avistar on the Boulevard A Bond | 16,525,000 | 16,525,000 | Mortgage revenue bond | ||||||||
Avistar on the Hills A Bond | 5,389,000 | 5,389,000 | Mortgage revenue bond | ||||||||
Copper Gate Apartments | 5,220,000 | 5,220,000 | Mortgage revenue bond | ||||||||
Greens Property A Bond | 8,348,000 | 8,366,000 | Mortgage revenue bond | ||||||||
Harden Ranch A Bond | 6,960,000 | 6,960,000 | Mortgage revenue bond | ||||||||
The Palms at Premier Park Apartments | 20,125,232 | 20,152,000 | Mortgage revenue bond | ||||||||
Tyler Park Apartments A Bond | 6,075,000 | 6,075,000 | Mortgage revenue bond | ||||||||
Westside Village A Bond | 3,970,000 | 3,970,000 | Mortgage revenue bond | ||||||||
Total | $ | 118,297,232 | $ | 118,342,000 | |||||||
The par value of the mortgage revenue bonds included in this financing facility as of March 31, 2015 and December 31, 2014 are as follows: | |||||||||||
Description of Mortgage Revenue Bonds | Outstanding Bond Par Amounts | ||||||||||
March 31, 2015 | December 31, 2014 | Financial Statement Presentation | |||||||||
Ashley Square | $ | 5,144,000 | $ | 5,159,000 | Mortgage revenue bond | ||||||
Bella Vista | 6,490,000 | 6,490,000 | Mortgage revenue bond | ||||||||
Bent Tree | 7,444,000 | 7,465,000 | Consolidated VIE | ||||||||
Bridle Ridge | 7,625,000 | 7,655,000 | Mortgage revenue bond | ||||||||
Brookstone | 9,234,633 | 9,256,001 | Mortgage revenue bond | ||||||||
Cross Creek | 8,403,534 | 8,422,997 | Mortgage revenue bond | ||||||||
Fairmont Oaks | 7,242,000 | 7,266,000 | Consolidated VIE | ||||||||
Lake Forest | 8,856,000 | 8,886,000 | Mortgage revenue bond | ||||||||
Runnymede | 10,440,000 | 10,440,000 | Mortgage revenue bond | ||||||||
Southpark | 13,680,000 | 13,680,000 | Mortgage revenue bond | ||||||||
Woodlynn Village | 4,390,000 | 4,390,000 | Mortgage revenue bond | ||||||||
Ohio Series A Bond (1) | 14,383,000 | 14,407,000 | Mortgage revenue bond | ||||||||
Total | $ | 103,332,167 | $ | 103,516,998 | |||||||
(1) Collateralized by Crescent Village, Postwoods, and Willow Bend (Note 2 and Note 9) |
Mortgages_Payable_Tables
Mortgages Payable (Tables) | 3 Months Ended | ||||
Mar. 31, 2015 | |||||
Mortgages Payable [Abstract] | |||||
Schedule of Maturities of Long-term Debt [Table Text Block] | The Company’s aggregate borrowings as of March 31, 2015 contractually mature over the next five years and thereafter as follows: | ||||
2015 | $ | 84,172,098 | |||
2016 | 24,872,528 | ||||
2017 | 143,627,104 | ||||
2018 | 1,217,740 | ||||
2019 | 125,418,023 | ||||
Thereafter | — | ||||
Total | $ | 379,307,493 | |||
The Company’s mortgages payable as of March 31, 2015 contractually mature over the next five years and thereafter as follows: | |||||
2015 | $ | 9,130,349 | |||
2016 | 24,265,268 | ||||
2017 | 13,581,274 | ||||
2018 | 3,968,570 | ||||
2019 | 25,499,990 | ||||
Thereafter | — | ||||
Total | $ | 76,445,451 | |||
Interest_Rate_Derivative_Agree1
Interest Rate Derivative Agreements (Tables) | 3 Months Ended | ||||||||||||||||
Mar. 31, 2015 | |||||||||||||||||
Interest Rate Derivative Agreements [Abstract] | |||||||||||||||||
Schedule of Derivative Instruments [Table Text Block] | At March 31, 2015, the terms of the nine derivative agreements are as follows: | ||||||||||||||||
Date Purchased | Notional Amount | Effective Capped Rate | Maturity Date | Purchase Price | Counterparty | ||||||||||||
September 2, 2010 | $ | 31,936,667 | 3 | % | September 1, 2017 | $ | 921,000 | Bank of New York Mellon | |||||||||
September 2, 2010 | $ | 31,936,667 | 3 | % | September 1, 2017 | $ | 845,600 | Barclays Bank PLC | |||||||||
September 2, 2010 | $ | 31,936,667 | 3 | % | September 1, 2017 | $ | 928,000 | Royal Bank of Canada | |||||||||
August 15, 2013 | $ | 93,305,000 | 1.5 | % | September 1, 2017 | $ | 793,000 | Deutsche Bank | |||||||||
February 18, 2014 | $ | 41,250,000 | 1 | % | March 1, 2017 | $ | 230,500 | SMBC Capital Markets, Inc | |||||||||
February 18, 2014 | $ | 11,000,000 | 1 | % | March 1, 2017 | $ | 150,500 | SMBC Capital Markets, Inc | |||||||||
July 10, 2014 | $ | 31,565,000 | 3 | % | August 15, 2019 | $ | 315,200 | Barclays Bank PLC | |||||||||
July 10, 2014 | $ | 31,565,000 | 3 | % | August 15, 2019 | $ | 343,000 | Royal Bank of Canada | |||||||||
July 10, 2014 | $ | 31,565,000 | 3 | % | August 15, 2019 | $ | 333,200 | SMBC Capital Markets, Inc | |||||||||
Fair_Value_Measurements_Tables
Fair Value Measurements (Tables) | 3 Months Ended | ||||||||||||||||||||||||
Mar. 31, 2015 | |||||||||||||||||||||||||
Fair Value Measurements [Abstract] | |||||||||||||||||||||||||
Fair Value Measurements, Recurring and Nonrecurring [Table Text Block] | Assets and liabilities measured at fair value on a recurring basis are summarized below: | ||||||||||||||||||||||||
Fair Value Measurements at March 31, 2015 | |||||||||||||||||||||||||
Description | Assets at Fair Value | Quoted Prices in Active Markets for Identical Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | |||||||||||||||||||||
Assets | |||||||||||||||||||||||||
Mortgage Revenue Bonds | $ | 507,898,698 | $ | — | $ | — | $ | 507,898,698 | |||||||||||||||||
Bond Purchase Commitment | 5,204,188 | — | — | 5,204,188 | |||||||||||||||||||||
Public Housing Capital Fund Trust Certificates | 60,272,941 | — | — | 60,272,941 | |||||||||||||||||||||
Mortgage-Backed Securities | 14,884,339 | — | 14,884,339 | — | |||||||||||||||||||||
Taxable Mortgage Bonds | 4,411,214 | — | — | 4,411,214 | |||||||||||||||||||||
Interest Rate Derivatives | (642,704 | ) | — | — | (642,704 | ) | |||||||||||||||||||
Total Assets at Fair Value | $ | 592,028,676 | $ | — | $ | 14,884,339 | $ | 577,144,337 | |||||||||||||||||
For Three Months Ended March 31, 2015 | |||||||||||||||||||||||||
Fair Value Measurements Using Significant | |||||||||||||||||||||||||
Unobservable Inputs (Level 3) | |||||||||||||||||||||||||
Mortgage Revenue Bonds | Bond Purchase Commitment | Public Housing Capital Fund Trust Certificates | Taxable Bonds | Interest Rate Derivatives | Total | ||||||||||||||||||||
Beginning Balance January 1, 2015 | $ | 449,024,137 | $ | 5,780,413 | $ | 61,263,123 | $ | 4,616,565 | $ | 267,669 | $ | 520,951,907 | |||||||||||||
Total gains (losses) (realized/unrealized) | |||||||||||||||||||||||||
Included in earnings | — | — | — | — | (899,873 | ) | (899,873 | ) | |||||||||||||||||
Included in other comprehensive income (loss) | 74,600 | (576,225 | ) | (976,532 | ) | (205,351 | ) | — | (1,683,508 | ) | |||||||||||||||
Purchases | 58,945,000 | — | — | — | — | 58,945,000 | |||||||||||||||||||
Refund of interest rate derivative cost | — | — | — | — | (10,500 | ) | (10,500 | ) | |||||||||||||||||
Settlements | (145,039 | ) | — | (13,650 | ) | — | — | (158,689 | ) | ||||||||||||||||
Ending Balance March 31, 2015 | $ | 507,898,698 | $ | 5,204,188 | $ | 60,272,941 | $ | 4,411,214 | $ | (642,704 | ) | $ | 577,144,337 | ||||||||||||
Total amount of losses for the period included in earnings attributable to the change in unrealized gains or losses relating to assets or liabilities still held as of March 31, 2015 | $ | — | $ | — | $ | — | $ | — | $ | (899,873 | ) | $ | (899,873 | ) | |||||||||||
Fair Value Measurements at December 31, 2014 | |||||||||||||||||||||||||
Description | Assets at Fair Value | Quoted Prices in Active Markets for Identical Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | |||||||||||||||||||||
Assets | |||||||||||||||||||||||||
Mortgage Revenue Bonds | $ | 449,024,137 | $ | — | $ | — | $ | 449,024,137 | |||||||||||||||||
Bond Purchase Commitment | 5,780,413 | — | — | 5,780,413 | |||||||||||||||||||||
Public Housing Capital Fund Trusts | 61,263,123 | — | — | 61,263,123 | |||||||||||||||||||||
Mortgage-Backed Securities | 14,841,558 | — | 14,841,558 | — | |||||||||||||||||||||
Taxable Mortgage Bonds | 4,616,565 | — | — | 4,616,565 | |||||||||||||||||||||
Interest Rate Derivatives | 267,669 | — | — | 267,669 | |||||||||||||||||||||
Total Assets at Fair Value | $ | 535,793,465 | $ | — | $ | 14,841,558 | $ | 520,951,907 | |||||||||||||||||
For Three Months Ended March 31, 2014 | |||||||||||||||||||||||||
Fair Value Measurements Using Significant | |||||||||||||||||||||||||
Unobservable Inputs (Level 3) | |||||||||||||||||||||||||
Mortgage Revenue Bonds | Public Housing Capital Fund Trust Certificates | Taxable Bonds | Interest Rate Derivatives | Total | |||||||||||||||||||||
Beginning Balance January 1, 2014 | $ | 285,318,171 | $ | 62,056,379 | $ | 4,075,953 | $ | 888,120 | $ | 352,338,623 | |||||||||||||||
Total gains (losses) (realized/unrealized) | |||||||||||||||||||||||||
Included in earnings | — | — | — | (175,837 | ) | (175,837 | ) | ||||||||||||||||||
Included in other comprehensive loss | 14,073,020 | 1,657,859 | 223,004 | — | 15,953,883 | ||||||||||||||||||||
Purchases | 34,778,800 | — | — | — | 34,778,800 | ||||||||||||||||||||
Purchase interest rate derivative | — | — | — | 391,500 | 391,500 | ||||||||||||||||||||
Mortgage revenue bond redemption | (17,636,138 | ) | — | — | — | (17,636,138 | ) | ||||||||||||||||||
Settlements | (62,126 | ) | (1,643,698 | ) | — | — | (1,705,824 | ) | |||||||||||||||||
Ending Balance March 31, 2014 | $ | 316,471,727 | $ | 62,070,540 | $ | 4,298,957 | $ | 1,103,783 | $ | 383,945,007 | |||||||||||||||
Total amount of losses for the period included in earning attributable to the change in unrealized gains or losses relating to assets or liabilities still held as of March 31, 2014 | $ | — | $ | — | $ | — | $ | (175,837 | ) | $ | (175,837 | ) | |||||||||||||
Fair Value, by Balance Sheet Grouping [Table Text Block] | This estimate of fair value is based on Level 3 inputs. The table below represents the fair value of the debt held on the balance sheet for March 31, 2015 and December 31, 2014, respectively. | ||||||||||||||||||||||||
31-Mar-15 | 31-Dec-14 | ||||||||||||||||||||||||
Carrying Amount | Fair Value | Carrying Amount | Fair Value | ||||||||||||||||||||||
Financial Liabilities: | |||||||||||||||||||||||||
Debt financing | $ | 379,307,493 | $ | 380,751,539 | $ | 345,359,000 | $ | 346,813,909 | |||||||||||||||||
Mortgages payable | $ | 76,445,451 | $ | 75,876,463 | $ | 76,707,845 | $ | 76,134,465 | |||||||||||||||||
Commitments_and_Contingencies_
Commitments and Contingencies (Tables) | 3 Months Ended | |||||||||||||||||
Mar. 31, 2015 | ||||||||||||||||||
Commitments and Contingencies [Abstract] | ||||||||||||||||||
Fair Value, Assets Measured on Recurring Basis [Table Text Block] | As of March 31, 2015 and December 31, 2014 the forward bond purchase commitments outstanding and the related fair values are as follows: | |||||||||||||||||
Forward Bond Purchase Commitments | Date | Commitment Amount | Rate | Fair Value at March 31, 2015 | Fair Value at December 31, 2014 | |||||||||||||
15 West Apartments | Jul-14 | $ | 9,900,000 | 6.25 | % | $ | 744,660 | $ | 809,178 | |||||||||
Plano at Gateway Apartments | Dec-14 | $ | 20,000,000 | 6 | % | $ | 1,005,800 | $ | 1,133,400 | |||||||||
Silver Moon Apartments | Jun-13 | $ | 8,000,000 | 6 | % | $ | 366,320 | $ | 413,600 | |||||||||
Vantage at Harlingen - B bonds | Aug-13 | $ | 18,000,000 | 6 | % | $ | 1,278,900 | $ | 1,433,700 | |||||||||
Vantage at Judson - B bonds | Dec-12 | $ | 26,700,000 | 6 | % | $ | 1,808,508 | $ | 1,990,535 | |||||||||
Segment_Reporting_Tables
Segment Reporting (Tables) | 3 Months Ended | ||||||||
Mar. 31, 2015 | |||||||||
Segment Reporting [Abstract] | |||||||||
Schedule of Segment Reporting Information, by Segment [Table Text Block] | The following table details certain key financial information for the Company’s reportable segments for the three months ended March 31, 2015 and 2014: | ||||||||
For the Three Months Ended, | |||||||||
March 31, 2015 | March 31, 2014 | ||||||||
Total revenues | |||||||||
Mortgage Revenue Bond Investments | $ | 7,549,171 | $ | 8,260,913 | |||||
MF Properties | 4,302,301 | 3,150,344 | |||||||
Public Housing Capital Fund Trust Certificates | 732,903 | 800,828 | |||||||
Mortgage-Backed Securities | 152,860 | 421,160 | |||||||
Consolidated VIEs | 804,068 | 800,872 | |||||||
Consolidation/eliminations | (230,610 | ) | (233,277 | ) | |||||
Total revenues | $ | 13,310,693 | $ | 13,200,840 | |||||
Interest expense | |||||||||
Mortgage Revenue Bond Investments | $ | 2,947,100 | $ | 1,149,922 | |||||
MF Properties | 712,899 | 563,340 | |||||||
Public Housing Capital Fund Trust Certificates | 296,460 | 337,557 | |||||||
Mortgage-Backed Securities | 37,697 | 118,730 | |||||||
Consolidated VIEs | 569,934 | 557,884 | |||||||
Consolidation/eliminations | (574,969 | ) | (557,884 | ) | |||||
Total interest expense | $ | 3,989,121 | $ | 2,169,549 | |||||
Depreciation expense | |||||||||
Mortgage Revenue Bond Investments | $ | — | $ | — | |||||
MF Properties | 1,454,179 | 1,019,366 | |||||||
Public Housing Capital Fund Trust Certificates | — | — | |||||||
Mortgage-Backed Securities | — | — | |||||||
Consolidated VIEs | 239,120 | 232,781 | |||||||
Consolidation/eliminations | — | — | |||||||
Total depreciation expense | $ | 1,693,299 | $ | 1,252,147 | |||||
Net income (loss) | |||||||||
Mortgage Revenue Bond Investments | $ | 2,520,116 | $ | 5,628,100 | |||||
MF Properties | (393,641 | ) | (224,508 | ) | |||||
Public Housing Capital Fund Trust Certificates | 429,148 | 456,118 | |||||||
Mortgage-Backed Securities | 115,022 | 299,890 | |||||||
Consolidated VIEs | (497,170 | ) | (444,098 | ) | |||||
Consolidation/eliminations | 351,004 | 331,327 | |||||||
Net income - America First Multifamily Investors, L. P. | $ | 2,524,479 | $ | 6,046,829 | |||||
The following table details certain key financial information for the Company’s reportable segments as of March 31, 2015 and December 31, 2014: | |||||||||
31-Mar-15 | 31-Dec-14 | ||||||||
Total assets | |||||||||
Mortgage Revenue Bond Investments | $ | 723,613,539 | $ | 698,637,412 | |||||
MF Properties | 111,632,020 | 101,696,234 | |||||||
Public Housing Capital Fund Trusts | 60,664,767 | 61,577,848 | |||||||
Mortgage-Backed Securities | 15,104,963 | 15,101,309 | |||||||
Consolidated VIEs | 13,169,000 | 13,456,861 | |||||||
Consolidation/eliminations | (151,451,921 | ) | (146,230,447 | ) | |||||
Total assets | $ | 772,732,368 | $ | 744,239,217 | |||||
Total partners’ capital | |||||||||
Mortgage Revenue Bond Investments | $ | 344,804,295 | $ | 355,480,225 | |||||
MF Properties | (6,379,698 | ) | 18,600,449 | ||||||
Public Housing Capital Fund Trusts | 15,890,718 | 16,803,457 | |||||||
Mortgage-Backed Securities | 3,105,324 | 3,095,526 | |||||||
Consolidated VIEs | (23,996,786 | ) | (23,499,616 | ) | |||||
Consolidation/eliminations | (30,196,628 | ) | (60,536,142 | ) | |||||
Total partners’ capital | $ | 303,227,225 | $ | 309,943,899 | |||||
Basis_of_Presentation_Percenta
Basis of Presentation Percentage of Ownership (Details) (Consolidated Properties [Member]) | Mar. 31, 2015 |
properties | |
Number of Real Estate Properties | 9 |
Limited Partner [Member] | |
Noncontrolling Interest, Ownership Percentage by Parent | 99.00% |
Number of Real Estate Properties | 2 |
Partnership_Income_Expense_and1
Partnership Income, Expense and Cash Distributions Narrative Tagging (Details) | Mar. 31, 2015 |
Percent of Regular Distributions | 100.00% |
Penalty on Outstanding Contingent Interest | 0.90% |
Limited Partner [Member] | |
Percent of Regular Distributions | 99.00% |
Special Distribution | 75.00% |
General Partner [Member] | |
Percent of Regular Distributions | 1.00% |
Special Distribution | 25.00% |
Variable_Interest_Entities_Pro
Variable Interest Entities Property Asset Carrying Value and Maximum Exposure (Details) (USD $) | Mar. 31, 2015 |
Mortgage revenue bonds [Member] | |
Maximum Exposure to Loss | $67,088,064 |
Carrying Value | 72,991,378 |
Property Loan [Member] | |
Maximum Exposure to Loss | 11,221,635 |
Carrying Value | 5,068,115 |
Ashley Square [Member] | Mortgage revenue bonds [Member] | |
Maximum Exposure to Loss | 5,144,000 |
Carrying Value | 5,642,269 |
Ashley Square [Member] | Property Loan [Member] | |
Maximum Exposure to Loss | 7,635,520 |
Carrying Value | 1,482,000 |
Bruton Apts [Member] | Mortgage revenue bonds [Member] | |
Maximum Exposure to Loss | 18,145,000 |
Carrying Value | 19,443,819 |
Bruton Apts [Member] | Property Loan [Member] | |
Maximum Exposure to Loss | 0 |
Carrying Value | 0 |
Cross Creek [Member] | Mortgage revenue bonds [Member] | |
Maximum Exposure to Loss | 6,082,064 |
Carrying Value | 8,547,448 |
Cross Creek [Member] | Property Loan [Member] | |
Maximum Exposure to Loss | 3,586,115 |
Carrying Value | 3,586,115 |
Glenview Apts [Member] | Mortgage revenue bonds [Member] | |
Maximum Exposure to Loss | 6,723,000 |
Carrying Value | 6,855,286 |
Glenview Apts [Member] | Property Loan [Member] | |
Maximum Exposure to Loss | 0 |
Carrying Value | 0 |
Harden Ranch [Member] | Mortgage revenue bonds [Member] | |
Maximum Exposure to Loss | 9,300,000 |
Carrying Value | 9,920,953 |
Harden Ranch [Member] | Property Loan [Member] | |
Maximum Exposure to Loss | 0 |
Carrying Value | 0 |
Montclair Apts [Member] | Mortgage revenue bonds [Member] | |
Maximum Exposure to Loss | 3,458,000 |
Carrying Value | 3,606,478 |
Montclair Apts [Member] | Property Loan [Member] | |
Maximum Exposure to Loss | 0 |
Carrying Value | 0 |
Santa Fe Apts [Member] | Mortgage revenue bonds [Member] | |
Maximum Exposure to Loss | 4,736,000 |
Carrying Value | 4,856,631 |
Santa Fe Apts [Member] | Property Loan [Member] | |
Maximum Exposure to Loss | 0 |
Carrying Value | 0 |
Tyler Park Apartments [Member] | Mortgage revenue bonds [Member] | |
Maximum Exposure to Loss | 8,100,000 |
Carrying Value | 8,474,338 |
Tyler Park Apartments [Member] | Property Loan [Member] | |
Maximum Exposure to Loss | 0 |
Carrying Value | 0 |
Westside Village Market [Member] | Mortgage revenue bonds [Member] | |
Maximum Exposure to Loss | 5,400,000 |
Carrying Value | 5,644,156 |
Westside Village Market [Member] | Property Loan [Member] | |
Maximum Exposure to Loss | 0 |
Carrying Value | $0 |
Variable_Interest_Entities_Con
Variable Interest Entities Consolidating Balance Sheet (Details) (USD $) | Mar. 31, 2015 | Dec. 31, 2014 | Mar. 31, 2014 | Dec. 31, 2013 |
Assets [Abstract] | ||||
Cash and cash equivalents | $24,205,247 | $49,193,343 | ||
Restricted cash | 7,836,842 | 11,685,729 | ||
Interest receivable | 5,806,290 | 4,121,486 | ||
Mortgage revenue bonds held in trust, at fair value | 426,022,847 | 378,423,092 | ||
Mortgage revenue bonds, at fair value | 81,875,851 | 70,601,045 | ||
Public housing capital fund trusts, at fair value | 60,272,941 | 61,263,123 | ||
Available-for-sale Securities, Fair Value Disclosure, Mortgage-backed Securities | 14,884,339 | 14,841,558 | ||
Real Estate Assets [Abstract] | ||||
Land and improvements | 15,590,493 | 15,589,893 | ||
Buildings and improvements | 132,000,442 | 131,910,221 | ||
Real estate assets before accumulated depreciation | 147,590,935 | 147,500,114 | ||
Accumulated depreciation | -26,327,145 | -24,691,800 | ||
Net real estate assets | 121,263,790 | 122,808,314 | ||
Other assets | 30,564,221 | 31,301,527 | ||
Assets | 772,732,368 | 744,239,217 | ||
Liabilities [Abstract] | ||||
Accounts payable, accrued expenses and other liabilities | 4,995,537 | 4,627,089 | ||
Distribution payable | 7,607,693 | 7,617,390 | ||
Debt financing | 379,307,493 | 345,359,000 | ||
Mortgages payable | 76,445,451 | 76,707,834 | ||
Derivative Assets (Liabilities), at Fair Value, Net | 1,165,855 | 0 | ||
Liabilities | 469,522,029 | 434,311,313 | ||
Partners' Capital | ||||
General Partner | 512,533 | 578,238 | ||
Beneficial Unit Certificate holders | 323,952,314 | 330,457,117 | ||
Unallocated deficit of Consolidated VIEs | -21,237,622 | -21,091,456 | ||
Total Partners' Capital | 303,227,225 | 309,943,899 | ||
Noncontrolling interest | -16,886 | -15,995 | ||
Total Capital | 303,210,339 | 309,927,904 | 272,030,032 | 203,122,765 |
Total Liabilities and Partners' Capital | 772,732,368 | 744,239,217 | ||
Partnership [Member] | ||||
Assets [Abstract] | ||||
Cash and cash equivalents | 24,180,224 | 49,157,571 | ||
Restricted cash | 7,350,135 | 11,141,496 | ||
Interest receivable | 6,476,392 | 4,791,828 | ||
Mortgage revenue bonds held in trust, at fair value | 442,029,721 | 394,568,208 | ||
Mortgage revenue bonds, at fair value | 81,875,851 | 70,601,045 | ||
Public housing capital fund trusts, at fair value | 60,272,941 | 61,263,123 | ||
Available-for-sale Securities, Fair Value Disclosure, Mortgage-backed Securities | 14,884,339 | 14,841,558 | ||
Real Estate Assets [Abstract] | ||||
Land and improvements | 13,754,093 | 13,753,493 | ||
Buildings and improvements | 110,742,966 | 110,706,173 | ||
Real estate assets before accumulated depreciation | 124,497,059 | 124,459,666 | ||
Accumulated depreciation | -15,513,016 | -14,108,154 | ||
Net real estate assets | 108,984,043 | 110,351,512 | ||
Other assets | 41,298,994 | 41,958,914 | ||
Assets | 787,352,640 | 758,675,255 | ||
Liabilities [Abstract] | ||||
Accounts payable, accrued expenses and other liabilities | 4,623,103 | 4,123,346 | ||
Distribution payable | 7,607,693 | 7,617,390 | ||
Debt financing | 379,307,493 | 345,359,000 | ||
Mortgages payable | 76,445,451 | 76,707,834 | ||
Derivative Assets (Liabilities), at Fair Value, Net | 1,165,855 | |||
Liabilities | 469,149,595 | 433,807,570 | ||
Partners' Capital | ||||
General Partner | 512,533 | 578,238 | ||
Beneficial Unit Certificate holders | 317,707,398 | 324,305,442 | ||
Unallocated deficit of Consolidated VIEs | 0 | 0 | ||
Total Partners' Capital | 318,219,931 | 324,883,680 | ||
Noncontrolling interest | -16,886 | -15,995 | ||
Total Capital | 318,203,045 | 324,867,685 | ||
Total Liabilities and Partners' Capital | 787,352,640 | 758,675,255 | ||
Consolidated VIEs [Member] | ||||
Assets [Abstract] | ||||
Cash and cash equivalents | 25,023 | 35,772 | ||
Restricted cash | 486,707 | 544,233 | ||
Interest receivable | 0 | 0 | ||
Mortgage revenue bonds held in trust, at fair value | 0 | 0 | ||
Mortgage revenue bonds, at fair value | 0 | 0 | ||
Public housing capital fund trusts, at fair value | 0 | |||
Available-for-sale Securities, Fair Value Disclosure, Mortgage-backed Securities | 0 | 0 | ||
Real Estate Assets [Abstract] | ||||
Land and improvements | 1,836,400 | 1,836,400 | ||
Buildings and improvements | 21,257,476 | 21,204,048 | ||
Real estate assets before accumulated depreciation | 23,093,876 | 23,040,448 | ||
Accumulated depreciation | -10,814,129 | -10,583,646 | ||
Net real estate assets | 12,279,747 | 12,456,802 | ||
Other assets | 377,523 | 420,054 | ||
Assets | 13,169,000 | 13,456,861 | ||
Liabilities [Abstract] | ||||
Accounts payable, accrued expenses and other liabilities | 22,479,786 | 22,225,477 | ||
Distribution payable | 0 | 0 | ||
Debt financing | 0 | 0 | ||
Mortgages payable | 14,686,000 | 14,731,000 | ||
Derivative Assets (Liabilities), at Fair Value, Net | 0 | |||
Liabilities | 37,165,786 | 36,956,477 | ||
Partners' Capital | ||||
General Partner | 0 | 0 | ||
Beneficial Unit Certificate holders | 0 | 0 | ||
Unallocated deficit of Consolidated VIEs | -23,996,786 | -23,499,616 | ||
Total Partners' Capital | -23,996,786 | -23,499,616 | ||
Noncontrolling interest | 0 | 0 | ||
Total Capital | -23,996,786 | -23,499,616 | ||
Total Liabilities and Partners' Capital | 13,169,000 | 13,456,861 | ||
Consolidations, Eliminations for VIEs [Member] | ||||
Assets [Abstract] | ||||
Cash and cash equivalents | 0 | 0 | ||
Restricted cash | 0 | 0 | ||
Interest receivable | -670,102 | -670,342 | ||
Mortgage revenue bonds held in trust, at fair value | -16,006,874 | -16,145,116 | ||
Mortgage revenue bonds, at fair value | 0 | 0 | ||
Public housing capital fund trusts, at fair value | 0 | |||
Available-for-sale Securities, Fair Value Disclosure, Mortgage-backed Securities | 0 | 0 | ||
Real Estate Assets [Abstract] | ||||
Land and improvements | 0 | 0 | ||
Buildings and improvements | 0 | 0 | ||
Real estate assets before accumulated depreciation | 0 | 0 | ||
Accumulated depreciation | 0 | 0 | ||
Net real estate assets | 0 | 0 | ||
Other assets | -11,112,296 | -11,077,441 | ||
Assets | -27,789,272 | -27,892,899 | ||
Liabilities [Abstract] | ||||
Accounts payable, accrued expenses and other liabilities | -22,107,352 | -21,721,734 | ||
Distribution payable | 0 | 0 | ||
Debt financing | 0 | 0 | ||
Mortgages payable | -14,686,000 | -14,731,000 | ||
Derivative Assets (Liabilities), at Fair Value, Net | 0 | |||
Liabilities | -36,793,352 | -36,452,734 | ||
Partners' Capital | ||||
General Partner | 0 | 0 | ||
Beneficial Unit Certificate holders | 6,244,916 | 6,151,675 | ||
Unallocated deficit of Consolidated VIEs | 2,759,164 | 2,408,160 | ||
Total Partners' Capital | 9,004,080 | 8,559,835 | ||
Noncontrolling interest | 0 | 0 | ||
Total Capital | 9,004,080 | 8,559,835 | ||
Total Liabilities and Partners' Capital | ($27,789,272) | ($27,892,899) |
Variable_Interest_Entities_Con1
Variable Interest Entities Consolidating Income Statement (Details) (USD $) | 3 Months Ended | |
Mar. 31, 2015 | Mar. 31, 2014 | |
Revenues [Abstract] | ||
Property revenues | $5,106,369 | $3,951,216 |
Investment income | 7,979,784 | 6,205,558 |
Gain on sale and retirement of bonds | 0 | 2,835,243 |
Interest Income, Operating | 224,540 | 208,823 |
Revenues | 13,310,693 | 13,200,840 |
Expenses [Abstract] | ||
Real estate operating (exclusive of items shown below) | 2,958,605 | 2,100,293 |
Depreciation and amortization | 2,031,898 | 1,613,346 |
Interest | 3,989,121 | 2,169,549 |
General and administrative | 1,807,481 | 1,270,926 |
Total expenses | 10,787,105 | 7,154,114 |
Net income (loss) | 2,523,588 | 6,046,726 |
Net income (loss) attributable to noncontrolling interest | -891 | -103 |
Net income (loss) - America First Tax Exempt Investors, L.P. | 2,524,479 | 6,046,829 |
Partnership [Member] | ||
Revenues [Abstract] | ||
Property revenues | 4,302,301 | 3,150,344 |
Investment income | 8,210,394 | 6,438,835 |
Gain on sale and retirement of bonds | 2,835,243 | |
Interest Income, Operating | 224,540 | 208,823 |
Revenues | 12,737,235 | 12,633,245 |
Expenses [Abstract] | ||
Real estate operating (exclusive of items shown below) | 2,471,030 | 1,650,647 |
Depreciation and amortization | 1,794,814 | 1,382,626 |
Interest | 3,994,156 | 2,169,549 |
General and administrative | 1,807,481 | 1,270,926 |
Total expenses | 10,067,481 | 6,473,748 |
Net income (loss) | 2,669,754 | 6,159,497 |
Net income (loss) attributable to noncontrolling interest | -891 | -103 |
Net income (loss) - America First Tax Exempt Investors, L.P. | 2,670,645 | 6,159,600 |
Consolidated VIEs [Member] | ||
Revenues [Abstract] | ||
Property revenues | 804,068 | 800,872 |
Investment income | 0 | 0 |
Gain on sale and retirement of bonds | 0 | |
Interest Income, Operating | 0 | 0 |
Revenues | 804,068 | 800,872 |
Expenses [Abstract] | ||
Real estate operating (exclusive of items shown below) | 487,575 | 449,646 |
Depreciation and amortization | 243,729 | 237,440 |
Interest | 569,934 | 557,884 |
General and administrative | 0 | 0 |
Total expenses | 1,301,238 | 1,244,970 |
Net income (loss) | -497,170 | -444,098 |
Net income (loss) attributable to noncontrolling interest | 0 | 0 |
Net income (loss) - America First Tax Exempt Investors, L.P. | -497,170 | -444,098 |
Consolidations, Eliminations for VIEs [Member] | ||
Revenues [Abstract] | ||
Property revenues | 0 | 0 |
Investment income | -230,610 | -233,277 |
Gain on sale and retirement of bonds | 0 | |
Interest Income, Operating | 0 | 0 |
Revenues | -230,610 | -233,277 |
Expenses [Abstract] | ||
Real estate operating (exclusive of items shown below) | 0 | 0 |
Depreciation and amortization | -6,645 | -6,720 |
Interest | -574,969 | -557,884 |
General and administrative | 0 | 0 |
Total expenses | -581,614 | -564,604 |
Net income (loss) | 351,004 | 331,327 |
Net income (loss) attributable to noncontrolling interest | 0 | 0 |
Net income (loss) - America First Tax Exempt Investors, L.P. | $351,004 | $331,327 |
Variable_Interest_Entities_Nar
Variable Interest Entities Narrative Tagging (Details) | 3 Months Ended |
Mar. 31, 2015 | |
properties | |
Available-for-Sale Securities, Ownership Percentage | 100.00% |
Number of Variable Interest Entities | 11 |
Total Owners [Member] | |
Number of Owners | 4 |
Related party owner [Member] | |
Number of Owners | 2 |
Consolidated VIEs [Member] | |
Number of Variable Interest Entities | 2 |
Unconsolidated Properties [Member] | |
Number of Variable Interest Entities | 9 |
Investments_in_Mortgage_Revenu2
Investments in Mortgage Revenue Bonds Investments in Mortgage Revenue Bonds(Details) (USD $) | Mar. 31, 2015 | Dec. 31, 2014 | ||
Schedule of Available-for-sale Securities [Line Items] | ||||
Cost adjusted for pay-downs, held in trust | $386,280,003 | $338,861,752 | ||
Cost adjusted for pay-downs | 76,919,779 | 65,538,068 | ||
Unrealized Gain, held in trust | 39,742,844 | 39,561,340 | ||
Unrealized Gain | 4,973,588 | 5,082,559 | ||
Unrealized Loss, held in trust | 0 | 0 | ||
Unrealized Loss | -17,516 | -19,582 | ||
Estimated Fair Value, held in trust | 426,022,847 | 378,423,092 | ||
Estimated Fair Value | 81,875,851 | 70,601,045 | ||
Arbors at Hickory Ridge [Member] | ||||
Schedule of Available-for-sale Securities [Line Items] | ||||
Cost adjusted for pay-downs, held in trust | 11,569,614 | [1] | 11,570,933 | [1] |
Unrealized Gain, held in trust | 1,239,453 | [1] | 1,792,303 | [1] |
Unrealized Loss, held in trust | 0 | [1] | 0 | [1] |
Estimated Fair Value, held in trust | 12,809,067 | [1] | 13,363,236 | [1] |
Ashley Square [Member] | ||||
Schedule of Available-for-sale Securities [Line Items] | ||||
Cost adjusted for pay-downs, held in trust | 5,144,000 | [2] | 5,159,000 | [2] |
Unrealized Gain, held in trust | 498,269 | [2] | 486,559 | [2] |
Unrealized Loss, held in trust | 0 | [2] | 0 | [2] |
Estimated Fair Value, held in trust | 5,642,269 | [2] | 5,645,559 | [2] |
Avistar on the Hills [Member] | ||||
Schedule of Available-for-sale Securities [Line Items] | ||||
Cost adjusted for pay-downs, held in trust | 5,389,000 | [1] | ||
Unrealized Gain, held in trust | 743,520 | [1] | ||
Unrealized Loss, held in trust | 0 | [1] | ||
Estimated Fair Value, held in trust | 6,132,520 | [1] | ||
Bella Vista [Member] | ||||
Schedule of Available-for-sale Securities [Line Items] | ||||
Cost adjusted for pay-downs, held in trust | 6,490,000 | [2] | 6,490,000 | [2] |
Unrealized Gain, held in trust | 573,067 | [2] | 625,571 | [2] |
Unrealized Loss, held in trust | 0 | [2] | 0 | [2] |
Estimated Fair Value, held in trust | 7,063,067 | [2] | 7,115,571 | [2] |
Bridle Ridge [Member] | ||||
Schedule of Available-for-sale Securities [Line Items] | ||||
Cost adjusted for pay-downs, held in trust | 7,625,000 | [2] | 7,655,000 | [2] |
Unrealized Gain, held in trust | 595,665 | [2] | 659,249 | [2] |
Unrealized Loss, held in trust | 0 | [2] | 0 | [2] |
Estimated Fair Value, held in trust | 8,220,665 | [2] | 8,314,249 | [2] |
Brookstone [Member] | ||||
Schedule of Available-for-sale Securities [Line Items] | ||||
Cost adjusted for pay-downs, held in trust | 7,469,357 | [2] | 7,468,888 | [2] |
Unrealized Gain, held in trust | 1,652,619 | [2] | 1,360,589 | [2] |
Unrealized Loss, held in trust | 0 | [2] | 0 | [2] |
Estimated Fair Value, held in trust | 9,121,976 | [2] | 8,829,477 | [2] |
Bruton Apts [Member] | ||||
Schedule of Available-for-sale Securities [Line Items] | ||||
Cost adjusted for pay-downs, held in trust | 18,145,000 | [3] | ||
Unrealized Gain, held in trust | 1,455,955 | [3] | ||
Unrealized Loss, held in trust | 0 | [3] | ||
Estimated Fair Value, held in trust | 19,600,955 | [3] | ||
Bruton Apartments [Member] | ||||
Schedule of Available-for-sale Securities [Line Items] | ||||
Cost adjusted for pay-downs, held in trust | 18,145,000 | [3] | ||
Unrealized Gain, held in trust | 1,298,819 | [3] | ||
Unrealized Loss, held in trust | 0 | [3] | ||
Estimated Fair Value, held in trust | 19,443,819 | [3] | ||
Glenview Apts [Member] | ||||
Schedule of Available-for-sale Securities [Line Items] | ||||
Cost adjusted for pay-downs | 6,723,000 | 6,723,000 | ||
Unrealized Gain | 132,286 | 0 | ||
Unrealized Loss | 0 | 0 | ||
Estimated Fair Value | 6,855,286 | 6,723,000 | ||
Copper Gate [Member] | ||||
Schedule of Available-for-sale Securities [Line Items] | ||||
Cost adjusted for pay-downs, held in trust | 5,220,000 | [1] | 5,220,000 | [1] |
Unrealized Gain, held in trust | 390,143 | [1] | 563,656 | [1] |
Unrealized Loss, held in trust | 0 | [1] | 0 | [1] |
Estimated Fair Value, held in trust | 5,610,143 | [1] | 5,783,656 | [1] |
Cross Creek [Member] | ||||
Schedule of Available-for-sale Securities [Line Items] | ||||
Cost adjusted for pay-downs, held in trust | 6,082,064 | [2] | 6,074,817 | [2] |
Unrealized Gain, held in trust | 2,465,384 | [2] | 2,542,262 | [2] |
Unrealized Loss, held in trust | 0 | [2] | 0 | [2] |
Estimated Fair Value, held in trust | 8,547,448 | [2] | 8,617,079 | [2] |
Decatur-Angle [Member] | ||||
Schedule of Available-for-sale Securities [Line Items] | ||||
Cost adjusted for pay-downs, held in trust | 23,000,000 | [3] | 23,000,000 | [3] |
Unrealized Gain, held in trust | 727,260 | [3] | 919,540 | [3] |
Unrealized Loss, held in trust | 0 | [3] | 0 | [3] |
Estimated Fair Value, held in trust | 23,727,260 | [3] | 23,919,540 | [3] |
Heritage Square [Member] | ||||
Schedule of Available-for-sale Securities [Line Items] | ||||
Cost adjusted for pay-downs | 11,705,000 | 11,705,000 | ||
Unrealized Gain | 295,073 | 1,109,125 | ||
Unrealized Loss | 0 | 0 | ||
Estimated Fair Value | 12,000,073 | 12,814,125 | ||
Montclair Apts [Member] | ||||
Schedule of Available-for-sale Securities [Line Items] | ||||
Cost adjusted for pay-downs | 3,458,000 | 3,458,000 | ||
Unrealized Gain | 148,478 | 0 | ||
Unrealized Loss | 0 | 0 | ||
Estimated Fair Value | 3,606,478 | 3,458,000 | ||
Lake Forest [Member] | ||||
Schedule of Available-for-sale Securities [Line Items] | ||||
Cost adjusted for pay-downs, held in trust | 8,856,000 | [2] | 8,886,000 | [2] |
Unrealized Gain, held in trust | 1,037,354 | [2] | 1,003,614 | [2] |
Unrealized Loss, held in trust | 0 | [2] | 0 | [2] |
Estimated Fair Value, held in trust | 9,893,354 | [2] | 9,889,614 | [2] |
Live 929 Apartments [Member] | ||||
Schedule of Available-for-sale Securities [Line Items] | ||||
Cost adjusted for pay-downs, held in trust | 40,874,690 | [3] | 40,895,739 | [3] |
Unrealized Gain, held in trust | 4,154,777 | [3] | 3,797,745 | [3] |
Unrealized Loss, held in trust | 0 | [3] | 0 | [3] |
Estimated Fair Value, held in trust | 45,029,467 | [3] | 44,693,484 | [3] |
Pro Nova [Member] | ||||
Schedule of Available-for-sale Securities [Line Items] | ||||
Cost adjusted for pay-downs, held in trust | 20,092,423 | [3] | 20,095,169 | [3] |
Unrealized Gain, held in trust | 889,777 | [3] | 1,043,431 | [3] |
Unrealized Loss, held in trust | 0 | [3] | 0 | [3] |
Estimated Fair Value, held in trust | 20,982,200 | [3] | 21,138,600 | [3] |
Rennaisance [Member] | ||||
Schedule of Available-for-sale Securities [Line Items] | ||||
Cost adjusted for pay-downs | 12,675,000 | 12,675,000 | ||
Unrealized Gain | 762,823 | 1,055,807 | ||
Unrealized Loss | 0 | 0 | ||
Estimated Fair Value | 13,437,823 | 13,730,807 | ||
Santa Fe Apts [Member] | ||||
Schedule of Available-for-sale Securities [Line Items] | ||||
Cost adjusted for pay-downs | 4,736,000 | 4,736,000 | ||
Unrealized Gain | 120,631 | 0 | ||
Unrealized Loss | 0 | 0 | ||
Estimated Fair Value | 4,856,631 | 4,736,000 | ||
Runnymede [Member] | ||||
Schedule of Available-for-sale Securities [Line Items] | ||||
Cost adjusted for pay-downs, held in trust | 10,440,000 | [2] | 10,440,000 | [2] |
Unrealized Gain, held in trust | 1,297,483 | [2] | 1,385,910 | [2] |
Unrealized Loss, held in trust | 0 | [2] | 0 | [2] |
Estimated Fair Value, held in trust | 11,737,483 | [2] | 11,825,910 | [2] |
Southpark [Member] | ||||
Schedule of Available-for-sale Securities [Line Items] | ||||
Cost adjusted for pay-downs, held in trust | 11,861,623 | [2] | 11,842,206 | [2] |
Unrealized Gain, held in trust | 3,599,239 | [2] | 3,743,692 | [2] |
Unrealized Loss, held in trust | 0 | [2] | 0 | [2] |
Estimated Fair Value, held in trust | 15,460,862 | [2] | 15,585,898 | [2] |
The Palms at Premier Park [Member] | ||||
Schedule of Available-for-sale Securities [Line Items] | ||||
Cost adjusted for pay-downs, held in trust | 20,125,232 | [1] | 20,152,000 | [1] |
Unrealized Gain, held in trust | 2,005,005 | [1] | 2,680,619 | [1] |
Unrealized Loss, held in trust | 0 | [1] | 0 | [1] |
Estimated Fair Value, held in trust | 22,130,237 | [1] | 22,832,619 | [1] |
The Suites on Paseo [Member] | ||||
Schedule of Available-for-sale Securities [Line Items] | ||||
Cost adjusted for pay-downs, held in trust | 35,450,000 | [3] | 35,450,000 | [3] |
Unrealized Gain, held in trust | 2,901,583 | [3] | 3,193,691 | [3] |
Unrealized Loss, held in trust | 0 | [3] | 0 | [3] |
Estimated Fair Value, held in trust | 38,351,583 | [3] | 38,643,691 | [3] |
Vantage at Harlingen [Member] | ||||
Schedule of Available-for-sale Securities [Line Items] | ||||
Cost adjusted for pay-downs | 6,692,000 | 6,692,000 | ||
Unrealized Gain | 260,386 | 707,813 | ||
Unrealized Loss | 0 | 0 | ||
Estimated Fair Value | 6,952,386 | 7,399,813 | ||
Vantage at Judson [Member] | ||||
Schedule of Available-for-sale Securities [Line Items] | ||||
Cost adjusted for pay-downs | 6,049,000 | 6,049,000 | ||
Unrealized Gain | 485,432 | 717,230 | ||
Unrealized Loss | 0 | 0 | ||
Estimated Fair Value | 6,534,432 | 6,766,230 | ||
Woodlynn Village [Member] | ||||
Schedule of Available-for-sale Securities [Line Items] | ||||
Cost adjusted for pay-downs, held in trust | 4,390,000 | [2] | 4,390,000 | [2] |
Unrealized Gain, held in trust | 244,962 | [2] | 376,706 | [2] |
Unrealized Loss, held in trust | 0 | [2] | 0 | [2] |
Estimated Fair Value, held in trust | 4,634,962 | [2] | 4,766,706 | [2] |
Series A [Member] | Avistar at Chase Hill [Member] | ||||
Schedule of Available-for-sale Securities [Line Items] | ||||
Cost adjusted for pay-downs, held in trust | 10,000,000 | [1] | 10,000,000 | [1] |
Unrealized Gain, held in trust | 1,226,837 | [1] | 1,196,800 | [1] |
Unrealized Loss, held in trust | 0 | [1] | 0 | [1] |
Estimated Fair Value, held in trust | 11,226,837 | [1] | 11,196,800 | [1] |
Series A [Member] | Avistar at the Crest [Member] | ||||
Schedule of Available-for-sale Securities [Line Items] | ||||
Cost adjusted for pay-downs, held in trust | 9,700,000 | [1] | 9,700,000 | [1] |
Unrealized Gain, held in trust | 1,054,230 | [1] | 1,419,692 | [1] |
Unrealized Loss, held in trust | 0 | [1] | 0 | [1] |
Estimated Fair Value, held in trust | 10,754,230 | [1] | 11,119,692 | [1] |
Series A [Member] | Avistar at the Oaks [Member] | ||||
Schedule of Available-for-sale Securities [Line Items] | ||||
Cost adjusted for pay-downs, held in trust | 7,800,000 | [1] | 7,800,000 | [1] |
Unrealized Gain, held in trust | 802,611 | [1] | 869,622 | [1] |
Unrealized Loss, held in trust | 0 | [1] | 0 | [1] |
Estimated Fair Value, held in trust | 8,602,611 | [1] | 8,669,622 | [1] |
Series A [Member] | Avistar in 09 [Member] | ||||
Schedule of Available-for-sale Securities [Line Items] | ||||
Cost adjusted for pay-downs, held in trust | 6,735,000 | [1] | 6,735,000 | [1] |
Unrealized Gain, held in trust | 787,493 | [1] | 750,885 | [1] |
Unrealized Loss, held in trust | 0 | [1] | 0 | [1] |
Estimated Fair Value, held in trust | 7,522,493 | [1] | 7,485,885 | [1] |
Series A [Member] | Avistar on the Boulevard [Member] | ||||
Schedule of Available-for-sale Securities [Line Items] | ||||
Cost adjusted for pay-downs, held in trust | 16,525,000 | [1] | 16,525,000 | [1] |
Unrealized Gain, held in trust | 1,795,997 | [1] | 2,418,599 | [1] |
Unrealized Loss, held in trust | 0 | [1] | 0 | [1] |
Estimated Fair Value, held in trust | 18,320,997 | [1] | 18,943,599 | [1] |
Series A [Member] | Avistar on the Hills [Member] | ||||
Schedule of Available-for-sale Securities [Line Items] | ||||
Cost adjusted for pay-downs, held in trust | 5,389,000 | [1] | ||
Unrealized Gain, held in trust | 554,521 | [1] | ||
Unrealized Loss, held in trust | 0 | [1] | ||
Estimated Fair Value, held in trust | 5,943,521 | [1] | ||
Series A [Member] | Concord at Gulfgate [Member] | ||||
Schedule of Available-for-sale Securities [Line Items] | ||||
Cost adjusted for pay-downs, held in trust | 17,060,000 | [3] | ||
Cost adjusted for pay-downs | 17,100,000 | |||
Unrealized Gain, held in trust | 1,417,004 | [3] | ||
Unrealized Loss, held in trust | 0 | [3] | ||
Estimated Fair Value, held in trust | 18,477,004 | [3] | ||
Series A [Member] | Concord at Little York [Member] | ||||
Schedule of Available-for-sale Securities [Line Items] | ||||
Cost adjusted for pay-downs, held in trust | 12,480,000 | [3] | ||
Cost adjusted for pay-downs | 12,500,000 | |||
Unrealized Gain, held in trust | 820,061 | [3] | ||
Unrealized Loss, held in trust | 0 | [3] | ||
Estimated Fair Value, held in trust | 13,300,061 | [3] | ||
Series A [Member] | Concord at Williamcrest [Member] | ||||
Schedule of Available-for-sale Securities [Line Items] | ||||
Cost adjusted for pay-downs, held in trust | 18,020,000 | [3] | ||
Cost adjusted for pay-downs | 18,000,000 | |||
Unrealized Gain, held in trust | 1,184,094 | [3] | ||
Unrealized Loss, held in trust | 0 | [3] | ||
Estimated Fair Value, held in trust | 19,204,094 | [3] | ||
Series A [Member] | Greens of Pine Glen [Member] | ||||
Schedule of Available-for-sale Securities [Line Items] | ||||
Cost adjusted for pay-downs, held in trust | 8,348,000 | [1] | 8,366,000 | [1] |
Unrealized Gain, held in trust | 943,736 | [1] | 1,005,119 | [1] |
Unrealized Loss, held in trust | 0 | [1] | 0 | [1] |
Estimated Fair Value, held in trust | 9,291,736 | [1] | 9,371,119 | [1] |
Series A [Member] | Harden Ranch [Member] | ||||
Schedule of Available-for-sale Securities [Line Items] | ||||
Cost adjusted for pay-downs, held in trust | 6,960,000 | [1] | 6,960,000 | [1] |
Unrealized Gain, held in trust | 623,129 | [1] | 511,421 | [1] |
Unrealized Loss, held in trust | 0 | [1] | 0 | [1] |
Estimated Fair Value, held in trust | 7,583,129 | [1] | 7,471,421 | [1] |
Series A [Member] | Ohio Properties [Member] | ||||
Schedule of Available-for-sale Securities [Line Items] | ||||
Cost adjusted for pay-downs, held in trust | 14,383,000 | [2] | 14,407,000 | [2] |
Unrealized Gain, held in trust | 2,328,438 | [2] | 2,444,034 | [2] |
Unrealized Loss, held in trust | 0 | [2] | 0 | [2] |
Estimated Fair Value, held in trust | 16,711,438 | [2] | 16,851,034 | [2] |
Series A [Member] | Tyler Park Apartments [Member] | ||||
Schedule of Available-for-sale Securities [Line Items] | ||||
Cost adjusted for pay-downs, held in trust | 6,075,000 | [1] | 6,075,000 | [1] |
Unrealized Gain, held in trust | 383,329 | [1] | 345,060 | [1] |
Unrealized Loss, held in trust | 0 | [1] | 0 | [1] |
Estimated Fair Value, held in trust | 6,458,329 | [1] | 6,420,060 | [1] |
Series A [Member] | Westside Village Market [Member] | ||||
Schedule of Available-for-sale Securities [Line Items] | ||||
Cost adjusted for pay-downs, held in trust | 3,970,000 | [1] | 3,970,000 | [1] |
Unrealized Gain, held in trust | 250,505 | [1] | 225,496 | [1] |
Unrealized Loss, held in trust | 0 | [1] | 0 | [1] |
Estimated Fair Value, held in trust | 4,220,505 | [1] | 4,195,496 | [1] |
Series B [Member] | Avistar at Chase Hill [Member] | ||||
Schedule of Available-for-sale Securities [Line Items] | ||||
Cost adjusted for pay-downs | 965,000 | 965,000 | ||
Unrealized Gain | 88,486 | 144,769 | ||
Unrealized Loss | 0 | 0 | ||
Estimated Fair Value | 1,053,486 | 1,109,769 | ||
Series B [Member] | Avistar at the Crest [Member] | ||||
Schedule of Available-for-sale Securities [Line Items] | ||||
Cost adjusted for pay-downs | 759,000 | 759,000 | ||
Unrealized Gain | 69,600 | 124,286 | ||
Unrealized Loss | 0 | 0 | ||
Estimated Fair Value | 828,600 | 883,286 | ||
Series B [Member] | Avistar at the Oaks [Member] | ||||
Schedule of Available-for-sale Securities [Line Items] | ||||
Cost adjusted for pay-downs | 554,000 | 554,000 | ||
Unrealized Gain | 50,841 | 54,325 | ||
Unrealized Loss | 0 | 0 | ||
Estimated Fair Value | 604,841 | 608,325 | ||
Series B [Member] | Avistar in 09 [Member] | ||||
Schedule of Available-for-sale Securities [Line Items] | ||||
Cost adjusted for pay-downs | 457,000 | 457,000 | ||
Unrealized Gain | 41,939 | 50,608 | ||
Unrealized Loss | 0 | 0 | ||
Estimated Fair Value | 498,939 | 507,608 | ||
Series B [Member] | Avistar on the Boulevard [Member] | ||||
Schedule of Available-for-sale Securities [Line Items] | ||||
Cost adjusted for pay-downs | 451,000 | 451,000 | ||
Unrealized Gain | 41,357 | 73,851 | ||
Unrealized Loss | 0 | 0 | ||
Estimated Fair Value | 492,357 | 524,851 | ||
Series B [Member] | Concord at Gulfgate [Member] | ||||
Schedule of Available-for-sale Securities [Line Items] | ||||
Cost adjusted for pay-downs | 2,125,000 | |||
Unrealized Gain | 592,323 | |||
Unrealized Loss | 0 | |||
Estimated Fair Value | 2,717,323 | |||
Series B [Member] | Concord at Little York [Member] | ||||
Schedule of Available-for-sale Securities [Line Items] | ||||
Cost adjusted for pay-downs | 960,000 | |||
Unrealized Gain | 252,586 | |||
Unrealized Loss | 0 | |||
Estimated Fair Value | 1,212,586 | |||
Series B [Member] | Concord at Williamcrest [Member] | ||||
Schedule of Available-for-sale Securities [Line Items] | ||||
Cost adjusted for pay-downs | 2,800,000 | |||
Unrealized Gain | 736,708 | |||
Unrealized Loss | 0 | |||
Estimated Fair Value | 3,536,708 | |||
Series B [Member] | Greens of Pine Glen [Member] | ||||
Schedule of Available-for-sale Securities [Line Items] | ||||
Cost adjusted for pay-downs | 945,059 | 945,638 | ||
Unrealized Gain | 249,820 | 376,203 | ||
Unrealized Loss | 0 | 0 | ||
Estimated Fair Value | 1,194,879 | 1,321,841 | ||
Series B [Member] | Harden Ranch [Member] | ||||
Schedule of Available-for-sale Securities [Line Items] | ||||
Cost adjusted for pay-downs | 2,340,000 | 2,340,000 | ||
Unrealized Gain | 0 | 0 | ||
Unrealized Loss | -2,176 | -1,501 | ||
Estimated Fair Value | 2,337,824 | 2,338,499 | ||
Series B [Member] | Ohio Properties [Member] | ||||
Schedule of Available-for-sale Securities [Line Items] | ||||
Cost adjusted for pay-downs | 3,570,720 | 3,573,430 | ||
Unrealized Gain | 644,819 | 668,542 | ||
Unrealized Loss | 0 | 0 | ||
Estimated Fair Value | 4,215,539 | 4,241,972 | ||
Series B [Member] | The Suites on Paseo [Member] | ||||
Schedule of Available-for-sale Securities [Line Items] | ||||
Cost adjusted for pay-downs | 5,500,000 | |||
Unrealized Gain | 0 | |||
Unrealized Loss | 0 | |||
Estimated Fair Value | 5,500,000 | |||
Series B [Member] | Tyler Park Apartments [Member] | ||||
Schedule of Available-for-sale Securities [Line Items] | ||||
Cost adjusted for pay-downs | 2,025,000 | 2,025,000 | ||
Unrealized Gain | 0 | 0 | ||
Unrealized Loss | -8,991 | -17,395 | ||
Estimated Fair Value | 2,016,009 | 2,007,605 | ||
Series B [Member] | Westside Village Market [Member] | ||||
Schedule of Available-for-sale Securities [Line Items] | ||||
Cost adjusted for pay-downs | 1,430,000 | 1,430,000 | ||
Unrealized Gain | 0 | 0 | ||
Unrealized Loss | -6,349 | -686 | ||
Estimated Fair Value | $1,423,651 | $1,429,314 | ||
[1] | Mortgage revenue bonds owned by ATAX TEBS II, LLC, Note 9 | |||
[2] | Mortgage revenue bonds owned by ATAX TEBS I, LLC, Note 9 | |||
[3] | Mortgage revenue bonds held by Deutsche Bank in a secured financing transaction, Note 9 |
Investments_in_Mortgage_Revenu3
Investments in Mortgage Revenue Bonds Narrative Tagging (Details) (USD $) | 3 Months Ended | 6 Months Ended | ||||
Mar. 31, 2015 | Mar. 31, 2014 | Jun. 30, 2014 | Dec. 31, 2014 | |||
Integer | ||||||
Payments to Acquire Available-for-sale Securities | $58,945,000 | $34,778,800 | ||||
Number of Available for Sale Securities | 57 | |||||
Loans Payable | 16,125,051 | 15,990,439 | ||||
Available-for-sale Securities, Amortized Cost Basis, Held in Trust | 386,280,003 | 338,861,752 | ||||
Cost adjusted for pay-downs | 76,919,779 | 65,538,068 | ||||
Available-For-Sale Securities, Gross Unrealized Loss MTM | 17,516 | 19,582 | ||||
Mortgage revenue bonds held in trust, at fair value | 426,022,847 | 378,423,092 | ||||
Proceeds from Sale of Available-for-sale Securities | 0 | 18,744,294 | ||||
Available-for-sale Securities, Gross Realized Gain (Loss) | -1,743,088 | |||||
Debt financing | 379,307,493 | 345,359,000 | ||||
Adverse change rate | 10.00% | |||||
10% unrealized loss | 32,600,000 | |||||
Concord at Gulfgate [Member] | ||||||
Number of Units in Real Estate Property | 288 | |||||
Heritage Square [Member] | ||||||
Cost adjusted for pay-downs | 11,705,000 | 11,705,000 | ||||
Available-For-Sale Securities, Gross Unrealized Loss MTM | 0 | 0 | ||||
Bruton Apartments [Member] | ||||||
Available-for-sale Securities, Amortized Cost Basis, Held in Trust | 18,145,000 | [1] | ||||
Mortgage revenue bonds held in trust, at fair value | 19,443,819 | [1] | ||||
Live 929 Apartments [Member] | ||||||
Available-for-sale Securities, Amortized Cost Basis, Held in Trust | 40,874,690 | [1] | 40,895,739 | [1] | ||
Mortgage revenue bonds held in trust, at fair value | 45,029,467 | [1] | 44,693,484 | [1] | ||
Decatur-Angle [Member] | ||||||
Available-for-sale Securities, Amortized Cost Basis, Held in Trust | 23,000,000 | [1] | 23,000,000 | [1] | ||
Mortgage revenue bonds held in trust, at fair value | 23,727,260 | [1] | 23,919,540 | [1] | ||
Lost Creek [Member] | ||||||
Proceeds from Sale of Available-for-sale Securities | 18,700,000 | |||||
Copper Gate [Member] | ||||||
Available-for-sale Securities, Amortized Cost Basis, Held in Trust | 5,220,000 | [2] | 5,220,000 | [2] | ||
Mortgage revenue bonds held in trust, at fair value | 5,610,143 | [2] | 5,783,656 | [2] | ||
The Palms at Premier Park [Member] | ||||||
Available-for-sale Securities, Amortized Cost Basis, Held in Trust | 20,125,232 | [2] | 20,152,000 | [2] | ||
Mortgage revenue bonds held in trust, at fair value | 22,130,237 | [2] | 22,832,619 | [2] | ||
The Suites on Paseo [Member] | ||||||
Available-for-sale Securities, Amortized Cost Basis, Held in Trust | 35,450,000 | [1] | 35,450,000 | [1] | ||
Mortgage revenue bonds held in trust, at fair value | 38,351,583 | [1] | 38,643,691 | [1] | ||
Vantage at Harlingen [Member] | ||||||
Debt Instrument, Interest Rate, Stated Percentage | 6.00% | |||||
Cost adjusted for pay-downs | 6,692,000 | 6,692,000 | ||||
Available-For-Sale Securities, Gross Unrealized Loss MTM | 0 | 0 | ||||
Greens of Pine Glen [Member] | ||||||
Loans Payable | 1,108,376 | 1,081,342 | ||||
Rennaisance [Member] | ||||||
Cost adjusted for pay-downs | 12,675,000 | 12,675,000 | ||||
Available-For-Sale Securities, Gross Unrealized Loss MTM | 0 | 0 | ||||
Avistar Portfolio [Member] | ||||||
Loans Payable | 299,695 | 290,966 | ||||
Vantage at Judson [Member] | ||||||
Debt Instrument, Interest Rate, Stated Percentage | 6.00% | |||||
Cost adjusted for pay-downs | 6,049,000 | 6,049,000 | ||||
Available-For-Sale Securities, Gross Unrealized Loss MTM | 0 | 0 | ||||
Concord at Little York [Member] | ||||||
Number of Units in Real Estate Property | 276 | |||||
Concord at Williamcrest [Member] | ||||||
Number of Units in Real Estate Property | 288 | |||||
Concord Portfolio [Member] | ||||||
TOB Financing | 33,300,000 | |||||
Number of Available for Sale Securities, Held in a Trust | 3 | |||||
Series A [Member] | Concord at Gulfgate [Member] | ||||||
Available-for-sale Securities, Amortized Cost Basis, Held in Trust | 17,060,000 | [1] | ||||
Cost adjusted for pay-downs | 17,100,000 | |||||
Mortgage revenue bonds held in trust, at fair value | 18,477,004 | [1] | ||||
Series A [Member] | Harden Ranch [Member] | ||||||
Available-for-sale Securities, Amortized Cost Basis, Held in Trust | 6,960,000 | [2] | 6,960,000 | [2] | ||
Mortgage revenue bonds held in trust, at fair value | 7,583,129 | [2] | 7,471,421 | [2] | ||
Series A [Member] | Tyler Park Apartments [Member] | ||||||
Available-for-sale Securities, Amortized Cost Basis, Held in Trust | 6,075,000 | [2] | 6,075,000 | [2] | ||
Mortgage revenue bonds held in trust, at fair value | 6,458,329 | [2] | 6,420,060 | [2] | ||
Series A [Member] | Westside Village Market [Member] | ||||||
Available-for-sale Securities, Amortized Cost Basis, Held in Trust | 3,970,000 | [2] | 3,970,000 | [2] | ||
Mortgage revenue bonds held in trust, at fair value | 4,220,505 | [2] | 4,195,496 | [2] | ||
Series A [Member] | Greens of Pine Glen [Member] | ||||||
Available-for-sale Securities, Amortized Cost Basis, Held in Trust | 8,348,000 | [2] | 8,366,000 | [2] | ||
Mortgage revenue bonds held in trust, at fair value | 9,291,736 | [2] | 9,371,119 | [2] | ||
Series A [Member] | Avistar on the Boulevard [Member] | ||||||
Available-for-sale Securities, Amortized Cost Basis, Held in Trust | 16,525,000 | [2] | 16,525,000 | [2] | ||
Mortgage revenue bonds held in trust, at fair value | 18,320,997 | [2] | 18,943,599 | [2] | ||
Series A [Member] | Avistar at Chase Hill [Member] | ||||||
Available-for-sale Securities, Amortized Cost Basis, Held in Trust | 10,000,000 | [2] | 10,000,000 | [2] | ||
Mortgage revenue bonds held in trust, at fair value | 11,226,837 | [2] | 11,196,800 | [2] | ||
Series A [Member] | Avistar at the Crest [Member] | ||||||
Available-for-sale Securities, Amortized Cost Basis, Held in Trust | 9,700,000 | [2] | 9,700,000 | [2] | ||
Mortgage revenue bonds held in trust, at fair value | 10,754,230 | [2] | 11,119,692 | [2] | ||
Series A [Member] | Concord at Little York [Member] | ||||||
Available-for-sale Securities, Amortized Cost Basis, Held in Trust | 12,480,000 | [1] | ||||
Cost adjusted for pay-downs | 12,500,000 | |||||
Mortgage revenue bonds held in trust, at fair value | 13,300,061 | [1] | ||||
Series A [Member] | Concord at Williamcrest [Member] | ||||||
Available-for-sale Securities, Amortized Cost Basis, Held in Trust | 18,020,000 | [1] | ||||
Cost adjusted for pay-downs | 18,000,000 | |||||
Mortgage revenue bonds held in trust, at fair value | 19,204,094 | [1] | ||||
Series A [Member] | Concord Portfolio [Member] | ||||||
Debt Instrument, Maturity Date | 1-Feb-32 | |||||
Debt Instrument, Interest Rate, Stated Percentage | 6.00% | |||||
Series B [Member] | Concord at Gulfgate [Member] | ||||||
Cost adjusted for pay-downs | 2,125,000 | |||||
Available-For-Sale Securities, Gross Unrealized Loss MTM | 0 | |||||
Series B [Member] | Harden Ranch [Member] | ||||||
Cost adjusted for pay-downs | 2,340,000 | 2,340,000 | ||||
Available-For-Sale Securities, Gross Unrealized Loss MTM | 2,176 | 1,501 | ||||
Series B [Member] | Tyler Park Apartments [Member] | ||||||
Cost adjusted for pay-downs | 2,025,000 | 2,025,000 | ||||
Available-For-Sale Securities, Gross Unrealized Loss MTM | 8,991 | 17,395 | ||||
Series B [Member] | Westside Village Market [Member] | ||||||
Cost adjusted for pay-downs | 1,430,000 | 1,430,000 | ||||
Available-For-Sale Securities, Gross Unrealized Loss MTM | 6,349 | 686 | ||||
Series B [Member] | The Suites on Paseo [Member] | ||||||
Mortgage revenue bonds, at fair value | 35,600,000 | |||||
Cost adjusted for pay-downs | 5,500,000 | |||||
Available-For-Sale Securities, Gross Unrealized Loss MTM | 0 | |||||
Series B [Member] | Greens of Pine Glen [Member] | ||||||
Cost adjusted for pay-downs | 945,059 | 945,638 | ||||
Available-For-Sale Securities, Gross Unrealized Loss MTM | 0 | 0 | ||||
Series B [Member] | Avistar on the Boulevard [Member] | ||||||
Cost adjusted for pay-downs | 451,000 | 451,000 | ||||
Available-For-Sale Securities, Gross Unrealized Loss MTM | 0 | 0 | ||||
Series B [Member] | Avistar at Chase Hill [Member] | ||||||
Cost adjusted for pay-downs | 965,000 | 965,000 | ||||
Available-For-Sale Securities, Gross Unrealized Loss MTM | 0 | 0 | ||||
Series B [Member] | Avistar at the Crest [Member] | ||||||
Cost adjusted for pay-downs | 759,000 | 759,000 | ||||
Available-For-Sale Securities, Gross Unrealized Loss MTM | 0 | 0 | ||||
Series B [Member] | Concord at Little York [Member] | ||||||
Cost adjusted for pay-downs | 960,000 | |||||
Available-For-Sale Securities, Gross Unrealized Loss MTM | 0 | |||||
Series B [Member] | Concord at Williamcrest [Member] | ||||||
Cost adjusted for pay-downs | 2,800,000 | |||||
Available-For-Sale Securities, Gross Unrealized Loss MTM | 0 | |||||
Series B [Member] | Concord Portfolio [Member] | ||||||
Debt Instrument, Maturity Date | 1-Mar-32 | |||||
Debt Instrument, Interest Rate, Stated Percentage | 12.00% | |||||
Minimum [Member] | Woodlynn Village and Avistar at the Crest [Member] | ||||||
Unrealized Loss Position for Available-for-sale Securities | 12 months | |||||
Effective rate - maximum [Member] | ||||||
Effective rate | 9.60% | 8.30% | ||||
Effective rate - minimum [Member] | ||||||
Effective rate | 4.80% | 4.70% | ||||
10% adverse [Member] | Effective rate - maximum [Member] | ||||||
Effective rate | 10.50% | |||||
10% adverse [Member] | Effective rate - minimum [Member] | ||||||
Effective rate | 5.20% | |||||
TOB Facility-1 [Member] | ||||||
Debt, Weighted Average Interest Rate | 1.10% | |||||
Mortgage revenue bonds [Member] | ||||||
Debt, Weighted Average Interest Rate | 6.00% | |||||
Number of Units in Real Estate Property | 7,379 | |||||
Trading Securities [Member] | ||||||
Debt financing | $196,985,000 | $174,250,000 | ||||
CALIFORNIA | ||||||
Percentage of Available for Sale Securities by Location | 19.00% | 18.00% | ||||
TEXAS | ||||||
Percentage of Available for Sale Securities by Location | 45.00% | 38.00% | ||||
[1] | Mortgage revenue bonds held by Deutsche Bank in a secured financing transaction, Note 9 | |||||
[2] | Mortgage revenue bonds owned by ATAX TEBS II, LLC, Note 9 |
Public_Housing_Capital_Fund_Tr2
Public Housing Capital Fund Trusts Narrative Tagging (Details) (USD $) | 3 Months Ended | ||
Mar. 31, 2015 | Mar. 31, 2014 | Dec. 31, 2014 | |
Schedule of Available-for-sale Securities [Line Items] | |||
Proceeds from Maturities, Prepayments and Calls of Available-for-sale Securities | $202,888 | $1,778,734 | |
Available for Sale Securities, not Including Premiums | 59,308,398 | ||
Available-for-Sale Securities, Ownership Percentage | 100.00% | ||
Adverse change rate | 10.00% | ||
Public housing capital fund trusts [Member] | |||
Schedule of Available-for-sale Securities [Line Items] | |||
Debt, Weighted Average Interest Rate | 5.00% | ||
Number of Available for Sale Securities, Public Housing Authorities | 3 | ||
Available for Sale Securities, not Including Premiums | 59,308,398 | ||
Unrealized Loss | -85,487 | 0 | |
LIFERS [Member] | |||
Schedule of Available-for-sale Securities [Line Items] | |||
Available-for-Sale Securities, Ownership Percentage | 100.00% | ||
Effective rate - minimum [Member] | |||
Schedule of Available-for-sale Securities [Line Items] | |||
Effective rate | 4.80% | 4.70% | |
Effective rate - minimum [Member] | Public housing capital fund trusts [Member] | |||
Schedule of Available-for-sale Securities [Line Items] | |||
Effective rate | 4.20% | ||
Effective rate - maximum [Member] | |||
Schedule of Available-for-sale Securities [Line Items] | |||
Effective rate | 9.60% | 8.30% | |
Effective rate - maximum [Member] | Public housing capital fund trusts [Member] | |||
Schedule of Available-for-sale Securities [Line Items] | |||
Effective rate | 5.40% | ||
10% adverse [Member] | Public housing capital fund trusts [Member] | |||
Schedule of Available-for-sale Securities [Line Items] | |||
Unrealized Loss | $2,300,000 | ||
10% adverse [Member] | Effective rate - minimum [Member] | |||
Schedule of Available-for-sale Securities [Line Items] | |||
Effective rate | 5.20% | ||
10% adverse [Member] | Effective rate - minimum [Member] | Public housing capital fund trusts [Member] | |||
Schedule of Available-for-sale Securities [Line Items] | |||
Effective rate | 4.90% | ||
10% adverse [Member] | Effective rate - maximum [Member] | |||
Schedule of Available-for-sale Securities [Line Items] | |||
Effective rate | 10.50% | ||
10% adverse [Member] | Effective rate - maximum [Member] | Public housing capital fund trusts [Member] | |||
Schedule of Available-for-sale Securities [Line Items] | |||
Effective rate | 6.30% |
Public_Housing_Capital_Fund_Tr3
Public Housing Capital Fund Trusts Information Table on Public Housing Capital Fund Trusts (Details) (USD $) | 3 Months Ended | 12 Months Ended |
Mar. 31, 2015 | Dec. 31, 2014 | |
Schedule of Available-for-sale Securities [Line Items] | ||
Principal Outstanding September 30, 2012 | $59,308,398 | |
Public housing capital fund trusts [Member] | ||
Schedule of Available-for-sale Securities [Line Items] | ||
Debt, Weighted Average Interest Rate | 5.00% | |
Principal Outstanding September 30, 2012 | 59,308,398 | |
Standard & Poor's, AA- Rating [Member] | Public Housing Capital Fund Trust I [Member] | Public housing capital fund trusts [Member] | ||
Schedule of Available-for-sale Securities [Line Items] | ||
Weighted Average Lives (Years) | 10 years 0 months 0 days | 10 years 3 months 0 days |
Investment Rating | AA- | AA- |
Debt, Weighted Average Interest Rate | 5.30% | 5.33% |
Principal Outstanding September 30, 2012 | 25,980,780 | 25,980,780 |
Standard & Poor's, A+ Rating [Member] | Public Housing Capital Fund Trust II [Member] | Public housing capital fund trusts [Member] | ||
Schedule of Available-for-sale Securities [Line Items] | ||
Weighted Average Lives (Years) | 9 years 5 months 20 days | 9 years 8 months 20 days |
Investment Rating | A+ | A+ |
Debt, Weighted Average Interest Rate | 4.28% | 4.28% |
Principal Outstanding September 30, 2012 | 12,429,186 | 12,429,186 |
Standard & Poor's, BBB Rating [Member] | Public Housing Capital Fund Trust III [Member] | Public housing capital fund trusts [Member] | ||
Schedule of Available-for-sale Securities [Line Items] | ||
Weighted Average Lives (Years) | 10 years 6 months 22 days | 10 years 9 months 21 days |
Investment Rating | BBB | BBB |
Debt, Weighted Average Interest Rate | 5.42% | 5.42% |
Principal Outstanding September 30, 2012 | $20,898,432 | $20,898,432 |
Public_Housing_Capital_Fund_Tr4
Public Housing Capital Fund Trusts Mark to Market PHC (Details) (USD $) | Mar. 31, 2015 | Dec. 31, 2014 |
Schedule of Available-for-sale Securities [Line Items] | ||
Estimated Fair Value | $60,272,941 | $61,263,123 |
Public housing capital fund trusts [Member] | ||
Schedule of Available-for-sale Securities [Line Items] | ||
Cost adjusted for amortization of premium and discounts | 59,874,268 | 59,887,921 |
Unrealized Gain | 484,160 | 1,375,202 |
Unrealized Loss | -85,487 | 0 |
Estimated Fair Value | 60,272,941 | 61,263,123 |
Public Housing Capital Fund Trust I [Member] | Public housing capital fund trusts [Member] | ||
Schedule of Available-for-sale Securities [Line Items] | ||
Cost adjusted for amortization of premium and discounts | 27,379,187 | 27,414,100 |
Unrealized Gain | 484,160 | 933,789 |
Unrealized Loss | 0 | 0 |
Estimated Fair Value | 27,863,347 | 28,347,889 |
Public Housing Capital Fund Trust II [Member] | Public housing capital fund trusts [Member] | ||
Schedule of Available-for-sale Securities [Line Items] | ||
Cost adjusted for amortization of premium and discounts | 12,011,169 | 11,999,721 |
Unrealized Gain | 0 | 152,293 |
Unrealized Loss | -40,868 | 0 |
Estimated Fair Value | 11,970,301 | 12,152,014 |
Public Housing Capital Fund Trust III [Member] | Public housing capital fund trusts [Member] | ||
Schedule of Available-for-sale Securities [Line Items] | ||
Cost adjusted for amortization of premium and discounts | 20,483,912 | 20,474,100 |
Unrealized Gain | 0 | 289,120 |
Unrealized Loss | -44,619 | 0 |
Estimated Fair Value | $20,439,293 | $20,763,220 |
MortgageBacked_Securities_Term
Mortgage-Backed Securities Terms of MBS (Details) (USD $) | 3 Months Ended | 12 Months Ended | ||
Mar. 31, 2015 | Dec. 31, 2014 | |||
Schedule of Available-for-sale Securities [Line Items] | ||||
Available for Sale Securities, not Including Premiums | 59,308,398 | |||
Trust Portfolio--MBS Bonds [Member] | ||||
Schedule of Available-for-sale Securities [Line Items] | ||||
Available for Sale Securities, not Including Premiums | 14,765,000 | |||
Standard & Poor's, AAA Rating [Member] | Trust Portfolio--MBS Bonds [Member] | ||||
Schedule of Available-for-sale Securities [Line Items] | ||||
Debt Instrument, Credit Rating | bAAAb | [1] | bAAAb | [1] |
Available for Sale Securities, not Including Premiums | 5,000,000 | |||
Debt Instrument, Weighted Average Maturity Date | 1-Jul-32 | |||
Debt, Weighted Average Interest Rate | 4.60% | |||
Standard & Poor's, AA Rating [Member] | Trust Portfolio--MBS Bonds [Member] | ||||
Schedule of Available-for-sale Securities [Line Items] | ||||
Debt Instrument, Credit Rating | bAAb | [1] | bAAb | [1] |
Available for Sale Securities, not Including Premiums | $9,765,000 | |||
Debt Instrument, Weighted Average Maturity Date | 9-Jul-36 | |||
Debt, Weighted Average Interest Rate | 4.20% | |||
[1] | (1) MBS are reported based on the lowest rating issued by a Rating Agency, if more than one rating is issued on the security, at the date presented. |
MortgageBacked_Securities_Carr
Mortgage-Backed Securities Carrying Value of Asset (Details) (USD $) | 3 Months Ended | 12 Months Ended | ||
Mar. 31, 2015 | Dec. 31, 2014 | |||
Schedule of Available-for-sale Securities [Line Items] | ||||
Available-for-sale Securities, Amortized Cost Basis | $76,919,779 | $65,538,068 | ||
Unrealized Gain | 4,973,588 | 5,082,559 | ||
Unrealized Loss | -17,516 | -19,582 | ||
Available-for-sale Securities, Fair Value Disclosure, Mortgage-backed Securities | 14,884,339 | 14,841,558 | ||
Trust Portfolio--MBS Bonds [Member] | ||||
Schedule of Available-for-sale Securities [Line Items] | ||||
Available-for-sale Securities, Amortized Cost Basis | 15,360,376 | 15,367,641 | ||
Unrealized Gain | 0 | 0 | ||
Unrealized Loss | -476,037 | -526,083 | ||
Available-for-sale Securities, Fair Value Disclosure, Mortgage-backed Securities | 14,884,339 | 14,841,558 | ||
Trust Portfolio--MBS Bonds [Member] | Standard & Poor's, AAA Rating [Member] | ||||
Schedule of Available-for-sale Securities [Line Items] | ||||
Debt Instrument, Credit Rating | bAAAb | [1] | bAAAb | [1] |
Available-for-sale Securities, Amortized Cost Basis | 5,300,637 | [1] | 5,304,974 | [1] |
Unrealized Gain | 0 | [1] | 0 | [1] |
Unrealized Loss | -251,537 | [1] | -250,624 | [1] |
Available-for-sale Securities, Fair Value Disclosure, Mortgage-backed Securities | 5,049,100 | [1] | 5,054,350 | [1] |
Trust Portfolio--MBS Bonds [Member] | Standard & Poor's, AA Rating [Member] | ||||
Schedule of Available-for-sale Securities [Line Items] | ||||
Debt Instrument, Credit Rating | bAAb | [1] | bAAb | [1] |
Available-for-sale Securities, Amortized Cost Basis | 10,059,739 | [1] | 10,062,667 | [1] |
Unrealized Gain | 0 | [1] | 0 | [1] |
Unrealized Loss | -224,500 | [1] | -275,459 | [1] |
Available-for-sale Securities, Fair Value Disclosure, Mortgage-backed Securities | $9,835,239 | [1] | $9,787,208 | [1] |
[1] | (1) MBS are reported based on the lowest rating issued by a Rating Agency, if more than one rating is issued on the security, at the date presented. |
MortgageBacked_Securities_Narr
Mortgage-Backed Securities Narrative Tagging (Details) (USD $) | 3 Months Ended | |
Mar. 31, 2015 | Dec. 31, 2014 | |
Tolerable Range of Difference in Valuation | 0.00% | |
Adverse change rate | 10.00% | |
Unrealized Loss | ($17,516) | ($19,582) |
Available for Sale Securities, not Including Premiums | 59,308,398 | |
Effective rate - minimum [Member] | ||
Effective rate | 4.80% | 4.70% |
Effective rate - maximum [Member] | ||
Effective rate | 9.60% | 8.30% |
Trust Portfolio--MBS Bonds [Member] | ||
Adverse change rate | 10.00% | |
Unrealized Loss | -476,037 | -526,083 |
Number of Available for Sale Securities, Mortgage Backed Securities | 3 | |
Available for Sale Securities, not Including Premiums | 14,765,000 | |
Trust Portfolio--MBS Bonds [Member] | Effective rate - minimum [Member] | ||
Effective rate | 3.60% | 3.70% |
Trust Portfolio--MBS Bonds [Member] | Effective rate - maximum [Member] | ||
Effective rate | 5.20% | 5.20% |
10% adverse [Member] | Effective rate - minimum [Member] | ||
Effective rate | 5.20% | |
10% adverse [Member] | Effective rate - maximum [Member] | ||
Effective rate | 10.50% | |
10% adverse [Member] | Trust Portfolio--MBS Bonds [Member] | ||
Available-for-sale Securities, Gross Unrealized Loss | 801,000 | |
10% adverse [Member] | Trust Portfolio--MBS Bonds [Member] | Effective rate - minimum [Member] | ||
Effective rate | 4.00% | |
10% adverse [Member] | Trust Portfolio--MBS Bonds [Member] | Effective rate - maximum [Member] | ||
Effective rate | 5.80% | |
LIFERS [Member] | Trust Portfolio--MBS Bonds [Member] | ||
Available for Sale Securities, not Including Premiums | 2,800,000 | |
SPEARS [Member] | Trust Portfolio--MBS Bonds [Member] | ||
TOB Financing | $11,900,000 |
Real_Estate_Assets_Fair_Value_
Real Estate Assets Fair Value of Acquisition (Details) (USD $) | Mar. 31, 2015 | Dec. 31, 2014 |
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items] | ||
Real estate assets | $121,263,790 | $122,808,314 |
Total assets | 772,732,368 | 744,239,217 |
Accounts payable, accrued expenses and other liabilities | 4,995,537 | 4,627,089 |
Partners' Capital | 303,227,225 | 309,943,899 |
Total Liabilities and Partners' Capital | $772,732,368 | $744,239,217 |
Real_Estate_Assets_Business_Co
Real Estate Assets Business Combination, Proforma Income Statement (Details) (USD $) | 3 Months Ended | |
Mar. 31, 2015 | Mar. 31, 2014 | |
Business Acquisition, Pro Forma Information, Nonrecurring Adjustment [Line Items] | ||
Net income (loss) allocated to unitholders | $2,643,939 | $5,417,545 |
Unitholders' interest in net income (loss) per unit (basic and diluted) | $0.04 | $0.10 |
Real_Estate_Assets_MF_Properti
Real Estate Assets MF Properties (Details) (USD $) | Mar. 31, 2015 | Dec. 31, 2014 |
Property, Plant and Equipment [Line Items] | ||
Land and improvements | $15,590,493 | $15,589,893 |
Buildings and improvements | 132,000,442 | 131,910,221 |
Carrying Value at September 30, 2012 | 147,590,935 | 147,500,114 |
MF Property, Plant and Equipment | 120,017,162 | 119,980,369 |
Accumulated Depreciation - MF Properties | -15,513,016 | -14,108,154 |
Property, Plant and Equipment, Net | 104,504,146 | 105,872,215 |
Arboretum [Member] | ||
Property, Plant and Equipment [Line Items] | ||
Number of Units | 145 | 145 |
Land and improvements | 1,748,502 | 1,748,502 |
Buildings and improvements | 19,228,701 | 19,216,623 |
Carrying Value at September 30, 2012 | 20,977,203 | 20,965,125 |
Eagle Village [Member] | ||
Property, Plant and Equipment [Line Items] | ||
Number of Units | 511 | 511 |
Land and improvements | 567,880 | 567,880 |
Buildings and improvements | 12,479,357 | 12,472,151 |
Carrying Value at September 30, 2012 | 13,047,237 | 13,040,031 |
Glynn Place [Member] | ||
Property, Plant and Equipment [Line Items] | ||
Number of Units | 128 | 128 |
Land and improvements | 743,996 | 743,996 |
Buildings and improvements | 4,945,091 | 4,995,658 |
Carrying Value at September 30, 2012 | 5,689,087 | 5,739,654 |
Maples on 97th [Member] | ||
Property, Plant and Equipment [Line Items] | ||
Number of Units | 258 | 258 |
Land and improvements | 1,180,058 | 1,180,058 |
Buildings and improvements | 7,855,899 | 7,822,681 |
Carrying Value at September 30, 2012 | 9,035,957 | 9,002,739 |
Meadowview [Member] | ||
Property, Plant and Equipment [Line Items] | ||
Number of Units | 230 | 224 |
Land and improvements | 688,539 | 688,539 |
Buildings and improvements | 5,482,068 | 5,479,342 |
Carrying Value at September 30, 2012 | 6,170,607 | 6,167,881 |
Residences at DeCordova [Member] | ||
Property, Plant and Equipment [Line Items] | ||
Number of Units | 110 | 110 |
Land and improvements | 1,137,832 | 1,137,832 |
Buildings and improvements | 8,015,812 | 8,007,390 |
Carrying Value at September 30, 2012 | 9,153,644 | 9,145,222 |
Residences at Weatherford [Member] | ||
Property, Plant and Equipment [Line Items] | ||
Number of Units | 76 | 76 |
Land and improvements | 1,942,229 | 1,942,229 |
Buildings and improvements | 5,728,977 | 5,724,456 |
Carrying Value at September 30, 2012 | 7,671,206 | 7,666,685 |
The 50/50 Student Housing--UNL [Member] | ||
Property, Plant and Equipment [Line Items] | ||
Number of Units | 475 | 475 |
Land and improvements | 0 | 0 |
Buildings and improvements | 32,820,776 | 32,820,776 |
Carrying Value at September 30, 2012 | 32,820,776 | 32,820,776 |
Woodland Park [Member] | ||
Property, Plant and Equipment [Line Items] | ||
Number of Units | 236 | 236 |
Land and improvements | 1,265,160 | 1,265,160 |
Buildings and improvements | 14,186,285 | 14,167,096 |
Carrying Value at September 30, 2012 | $15,451,445 | $15,432,256 |
Real_Estate_Assets_Parenthetic
Real Estate Assets Parenthetical for Depreciation Expense (Details) (USD $) | 3 Months Ended | 12 Months Ended | |
Mar. 31, 2015 | Mar. 31, 2014 | Dec. 31, 2014 | |
Property, Plant and Equipment [Line Items] | |||
Depreciation | $1,693,299 | $1,252,147 | |
Consolidated Entities [Member] | |||
Property, Plant and Equipment [Line Items] | |||
Depreciation | 1,500,000 | 4,800,000 | |
Consolidated VIEs [Member] | |||
Property, Plant and Equipment [Line Items] | |||
Depreciation | $239,000 | $940,000 |
Real_Estate_Assets_Variable_In
Real Estate Assets Variable Interest Entities (Details) (USD $) | Mar. 31, 2015 | Dec. 31, 2014 |
Property, Plant and Equipment [Line Items] | ||
Land and improvements | $15,590,493 | $15,589,893 |
Buildings and improvements | 132,000,442 | 131,910,221 |
Carrying Value at September 30, 2012 | 147,590,935 | 147,500,114 |
VIE Property, Plant and Equipment, Gross | 23,093,876 | 23,040,448 |
Accumulated Depreciation - VIES | -10,814,129 | -10,583,646 |
VIE Property Property, Plant and Equipment, Net | 12,279,747 | 12,456,802 |
Bent Tree [Member] | ||
Property, Plant and Equipment [Line Items] | ||
Number of Units | 232 | 232 |
Land and improvements | 986,000 | 986,000 |
Buildings and improvements | 12,348,139 | 12,303,982 |
Carrying Value at September 30, 2012 | 13,334,139 | 13,289,982 |
Fairmont Oaks [Member] | ||
Property, Plant and Equipment [Line Items] | ||
Number of Units | 178 | 178 |
Land and improvements | 850,400 | 850,400 |
Buildings and improvements | 8,909,337 | 8,900,066 |
Carrying Value at September 30, 2012 | $9,759,737 | $9,750,466 |
Real_Estate_Assets_Narrative_T
Real Estate Assets Narrative Tagging (Details) (USD $) | 3 Months Ended | ||
Mar. 31, 2015 | Dec. 31, 2014 | Mar. 31, 2014 | |
Unit | |||
Noncontrolling Interest, Ownership Percentage by Noncontrolling Owners | 25.00% | ||
Mortgages payable | $76,445,451 | $76,707,834 | |
Assets | 772,732,368 | 744,239,217 | |
General Partner [Member] | |||
Noncontrolling Interest, Ownership Percentage by Noncontrolling Owners | 1.00% | ||
Limited Liability Company [Member] | |||
Noncontrolling Interest, Ownership Percentage by Parent | 100.00% | ||
Number of Limited Liability Companies | 6 | ||
Consolidated Properties [Member] | |||
Number of Real Estate Properties | 9 | ||
Consolidated Properties [Member] | Limited Partner [Member] | |||
Noncontrolling Interest, Ownership Percentage by Parent | 99.00% | ||
Number of Real Estate Properties | 2 | ||
Maples on 97th [Member] | |||
Proceeds from Sale of Property, Plant, and Equipment | 10,700,000 | ||
Number of Units in Real Estate Property | 258 | 258 | |
Mortgages payable | 7,476,799 | ||
Assets | 7,300,000 | ||
Mortgage revenue bonds [Member] | |||
Land | 4,500,000 | ||
Number of Units in Real Estate Property | 7,379 | ||
Assets | $723,613,539 | $698,637,412 |
Real_Estate_Assets_Property_Sa
Real Estate Assets Property Sale (Details) (USD $) | 3 Months Ended | ||
Mar. 31, 2015 | Mar. 31, 2014 | Dec. 31, 2014 | |
Net real estate assets | $121,263,790 | $122,808,314 | |
Mortgages payable | 76,445,451 | 76,707,834 | |
Revenues | 13,310,693 | 13,200,840 | |
Depreciation and amortization | 2,031,898 | 1,613,346 | |
Maples on 97th [Member] | |||
Net real estate assets | 7,126,604 | ||
Mortgages payable | 7,476,799 | ||
Revenues | 449,100 | ||
Operating Expenses | 256,988 | ||
Depreciation and amortization | 214,519 | ||
Net Income (Loss) Attributable to Parent | ($98,156) |
Other_Assets_Other_Assets_Deta
Other Assets Other Assets (Details) (USD $) | Mar. 31, 2015 | Dec. 31, 2014 |
Other Assets [Abstract] | ||
Property loans receivable | $22,230,852 | $22,191,515 |
Less: Loan loss reserves | -7,098,814 | -7,098,814 |
Deferred Finance Costs, Net | 4,535,783 | 4,659,104 |
Fair value of derivative contracts | 523,151 | 267,669 |
Taxable bonds at fair market value | 4,411,214 | 4,616,565 |
Bond Purchase Commitment - Fair Market Value Adjustment | 5,204,188 | 5,780,413 |
Other assets | 757,847 | 885,075 |
Total other assets | $30,564,221 | $31,301,527 |
Other_Assets_Loan_Receivable_a
Other Assets Loan Receivable and Allowance (Details) (USD $) | Mar. 31, 2015 | Dec. 31, 2014 | Dec. 31, 2013 |
Accounts, Notes, Loans and Financing Receivable [Line Items] | |||
Property loan receivable, outstanding balance | $22,230,852 | $22,191,515 | |
Accrued interest | 8,737,677 | 8,324,812 | |
Loan loss reserves | -7,098,814 | -7,098,814 | |
Interest Allowance | -7,744,664 | -7,427,074 | |
Net taxable loans | 16,125,051 | 15,990,439 | |
Arbors at Hickory Ridge [Member] | |||
Accounts, Notes, Loans and Financing Receivable [Line Items] | |||
Property loan receivable, outstanding balance | 191,264 | 191,264 | |
Accrued interest | 29,442 | 26,047 | |
Loan loss reserves | 0 | 0 | |
Interest Allowance | 0 | 0 | |
Net taxable loans | 220,706 | 217,311 | |
Ashley Square [Member] | |||
Accounts, Notes, Loans and Financing Receivable [Line Items] | |||
Property loan receivable, outstanding balance | 5,078,342 | 5,078,342 | |
Accrued interest | 2,557,178 | 2,455,660 | |
Loan loss reserves | -3,596,342 | -3,596,342 | |
Interest Allowance | -2,557,178 | -2,455,660 | |
Net taxable loans | 1,482,000 | 1,482,000 | |
Avistar Portfolio [Member] | |||
Accounts, Notes, Loans and Financing Receivable [Line Items] | |||
Property loan receivable, outstanding balance | 274,496 | 274,496 | |
Accrued interest | 25,199 | 16,470 | |
Loan loss reserves | 0 | 0 | |
Interest Allowance | 0 | 0 | |
Net taxable loans | 299,695 | 290,966 | |
Avistar Portolio-2 [Member] | |||
Accounts, Notes, Loans and Financing Receivable [Line Items] | |||
Property loan receivable, outstanding balance | 251,622 | 251,622 | |
Accrued interest | 23,099 | 15,097 | |
Loan loss reserves | 0 | 0 | |
Interest Allowance | 0 | 0 | |
Net taxable loans | 274,721 | 266,719 | |
Cross Creek [Member] | |||
Accounts, Notes, Loans and Financing Receivable [Line Items] | |||
Property loan receivable, outstanding balance | 7,033,587 | 6,976,087 | |
Accrued interest | 2,151,317 | 2,084,804 | |
Loan loss reserves | -3,447,472 | -3,447,472 | |
Interest Allowance | -2,151,317 | -2,084,804 | |
Net taxable loans | 3,586,115 | 3,528,615 | |
Greens of Pine Glen [Member] | |||
Accounts, Notes, Loans and Financing Receivable [Line Items] | |||
Property loan receivable, outstanding balance | 850,000 | 850,000 | |
Accrued interest | 258,376 | 231,342 | |
Loan loss reserves | 0 | 0 | |
Interest Allowance | 0 | 0 | |
Net taxable loans | 1,108,376 | 1,081,342 | |
Foundation for Affordable Housing [Member] | |||
Accounts, Notes, Loans and Financing Receivable [Line Items] | |||
Property loan receivable, outstanding balance | 1,542,391 | 1,560,553 | 1,603,083 |
Accrued interest | 0 | 1,735 | |
Loan loss reserves | 0 | 0 | |
Interest Allowance | 0 | 0 | |
Net taxable loans | 1,542,391 | 1,562,288 | |
Lake Forest [Member] | |||
Accounts, Notes, Loans and Financing Receivable [Line Items] | |||
Property loan receivable, outstanding balance | 4,618,704 | 4,618,704 | |
Accrued interest | 2,716,910 | 2,599,613 | |
Loan loss reserves | -55,000 | -55,000 | |
Interest Allowance | -2,696,076 | -2,578,778 | |
Net taxable loans | 4,584,538 | 4,584,539 | |
Ohio Properties [Member] | |||
Accounts, Notes, Loans and Financing Receivable [Line Items] | |||
Property loan receivable, outstanding balance | 2,390,446 | 2,390,447 | |
Accrued interest | 976,156 | 894,044 | |
Loan loss reserves | 0 | 0 | |
Interest Allowance | -340,093 | -307,832 | |
Net taxable loans | $3,026,509 | $2,976,659 |
Other_Assets_Schedule_of_Loan_
Other Assets Schedule of Loan Receivable (Details) (USD $) | 3 Months Ended | 12 Months Ended |
Mar. 31, 2015 | Dec. 31, 2014 | |
Loans and Leases Receivable, at beginning of period | $7,098,814 | $7,023,814 |
Provision for Loan Losses Expensed | 0 | 75,000 |
Loans and Leases Receivable, at end of period | $7,098,814 | $7,098,814 |
Other_Assets_Narrative_Tagging
Other Assets Narrative Tagging (Details) (USD $) | 3 Months Ended | 12 Months Ended | ||
Mar. 31, 2015 | Mar. 31, 2014 | Dec. 31, 2014 | Dec. 31, 2013 | |
Provision for Loan Losses Expensed | $0 | $75,000 | ||
Loans Payable | 16,125,051 | 15,990,439 | ||
Proceeds from Sale of Available-for-sale Securities | 0 | 18,744,294 | ||
Property loans receivable | 22,230,852 | 22,191,515 | ||
Increase (Decrease) in Accounts and Notes Receivable | -39,337 | 0 | ||
Foundation for Affordable Housing [Member] | ||||
Loans Payable | 1,542,391 | 1,562,288 | ||
Property loans receivable | 1,542,391 | 1,560,553 | 1,603,083 | |
Number of Units in Real Estate Property | 96 | |||
Increase (Decrease) in Accounts and Notes Receivable | 18,000 | |||
Vantage at Harlingen [Member] | ||||
Debt Instrument, Interest Rate, Stated Percentage | 6.00% | |||
Avistar Portolio-2 [Member] | ||||
Loans Payable | 274,721 | 266,719 | ||
Property loans receivable | 251,622 | 251,622 | ||
Avistar Portfolio [Member] | ||||
Loans Payable | 299,695 | 290,966 | ||
Property loans receivable | 274,496 | 274,496 | ||
Cross Creek [Member] | ||||
Provision for Loan Losses Expensed | 75,000 | |||
Loans Payable | 3,586,115 | 3,528,615 | ||
Property loans receivable | 7,033,587 | 6,976,087 | ||
Advances to Affiliate | 57,500 | 42,000 | ||
Ohio Properties [Member] | ||||
Loans Payable | 3,026,509 | 2,976,659 | ||
Property loans receivable | 2,390,446 | 2,390,447 | ||
Advances to Affiliate | 29,000 | |||
Ashley Square [Member] | ||||
Loans Payable | 1,482,000 | 1,482,000 | ||
Property loans receivable | $5,078,342 | $5,078,342 |
Debt_Financing_Debt_Financing_
Debt Financing Debt Financing (Details) (USD $) | Mar. 31, 2015 | Dec. 31, 2014 | ||
Debt Instrument [Line Items] | ||||
Available for Sale Securities at Par Value | $118,297,232 | $118,342,000 | ||
TEB Facility [Member] | ||||
Debt Instrument [Line Items] | ||||
Available for Sale Securities at Par Value | 103,332,167 | 103,516,998 | ||
TEB Facility [Member] | Ashley Square [Member] | Mortgage revenue bonds [Member] | ||||
Debt Instrument [Line Items] | ||||
Available for Sale Securities at Par Value | 5,144,000 | 5,159,000 | ||
TEB Facility [Member] | Bella Vista [Member] | Mortgage revenue bonds [Member] | ||||
Debt Instrument [Line Items] | ||||
Available for Sale Securities at Par Value | 6,490,000 | 6,490,000 | ||
TEB Facility [Member] | Bent Tree [Member] | Consolidated VIEs [Member] | ||||
Debt Instrument [Line Items] | ||||
Available for Sale Securities at Par Value | 7,444,000 | 7,465,000 | ||
TEB Facility [Member] | Bridle Ridge [Member] | Mortgage revenue bonds [Member] | ||||
Debt Instrument [Line Items] | ||||
Available for Sale Securities at Par Value | 7,625,000 | 7,655,000 | ||
TEB Facility [Member] | Brookstone [Member] | Mortgage revenue bonds [Member] | ||||
Debt Instrument [Line Items] | ||||
Available for Sale Securities at Par Value | 9,234,633 | 9,256,001 | ||
TEB Facility [Member] | Cross Creek [Member] | Mortgage revenue bonds [Member] | ||||
Debt Instrument [Line Items] | ||||
Available for Sale Securities at Par Value | 8,403,534 | 8,422,997 | ||
TEB Facility [Member] | Fairmont Oaks [Member] | Consolidated VIEs [Member] | ||||
Debt Instrument [Line Items] | ||||
Available for Sale Securities at Par Value | 7,242,000 | 7,266,000 | ||
TEB Facility [Member] | Lake Forest [Member] | Mortgage revenue bonds [Member] | ||||
Debt Instrument [Line Items] | ||||
Available for Sale Securities at Par Value | 8,856,000 | 8,886,000 | ||
TEB Facility [Member] | Runnymede [Member] | Mortgage revenue bonds [Member] | ||||
Debt Instrument [Line Items] | ||||
Available for Sale Securities at Par Value | 10,440,000 | 10,440,000 | ||
TEB Facility [Member] | Southpark [Member] | Mortgage revenue bonds [Member] | ||||
Debt Instrument [Line Items] | ||||
Available for Sale Securities at Par Value | 13,680,000 | 13,680,000 | ||
TEB Facility [Member] | Woodlynn Village [Member] | Mortgage revenue bonds [Member] | ||||
Debt Instrument [Line Items] | ||||
Available for Sale Securities at Par Value | 4,390,000 | 4,390,000 | ||
TEB Facility [Member] | Series A [Member] | Ohio Properties [Member] | Mortgage revenue bonds [Member] | ||||
Debt Instrument [Line Items] | ||||
Available for Sale Securities at Par Value | $14,383,000 | [1] | $14,407,000 | [1] |
[1] | (1) Collateralized by Crescent Village, Postwoods, and Willow Bend (Note 2 and Note 9) |
Debt_Financing_Contractual_Mat
Debt Financing Contractual Maturities (Details) (USD $) | Mar. 31, 2015 | Dec. 31, 2014 |
Debt Financing, Current Maturities | $84,172,098 | |
Debt Financing, Maturities, Repayment of Principal in Year Two | 24,872,528 | |
Debt Financing, Maturities, Repayments of Principal in Year Three | 143,627,104 | |
Debt Financing, Maturities, Repayments of Principal in Year Four | 1,217,740 | |
Debt Financing, Maturities, Repayments of Principal in Year Five | 125,418,023 | |
Debt Financing, Maturities, Repayments of Principal after Year Five | 0 | |
Debt financing | $379,307,493 | $345,359,000 |
Debt_Financing_Total_Debt_Fina
Debt Financing Total Debt Financing (Details) (USD $) | 3 Months Ended | 12 Months Ended | |
Mar. 31, 2015 | Dec. 31, 2014 | Dec. 31, 2013 | |
Short-term Debt [Line Items] | |||
Debt financing | $379,307,493 | $345,359,000 | |
Trading Securities [Member] | |||
Short-term Debt [Line Items] | |||
Debt financing | 196,985,000 | 174,250,000 | |
Trading Securities [Member] | TOB facility-2 [Member] | |||
Short-term Debt [Line Items] | |||
Debt financing | 44,675,000 | 44,675,000 | |
Long-term Debt, Percentage Bearing Variable Interest, Percentage Rate | 2.20% | 2.20% | |
Available-for-sale Security, Maturity Date at a point in time | 1-Jun-15 | 1-Jun-15 | |
Trading Securities [Member] | TOB facility-9 [Member] | |||
Short-term Debt [Line Items] | |||
Debt financing | 15,000,000 | 25,535,000 | 25,800,000 |
Long-term Debt, Percentage Bearing Fixed Interest, Percentage Rate | 4.05% | ||
Available-for-sale Security, Maturity Date at a point in time | 1-Nov-15 | 1-Jun-15 | |
Trading Securities [Member] | TOB Facility-12 [Member] [Member] | |||
Short-term Debt [Line Items] | |||
Debt financing | 17,250,000 | 17,250,000 | |
Long-term Debt, Percentage Bearing Fixed Interest, Percentage Rate | 4.55% | 4.55% | |
Available-for-sale Security, Maturity Date at a point in time | 1-Jul-17 | 1-Jul-17 | |
Trading Securities [Member] | TOB Facility-10 [Member] | |||
Short-term Debt [Line Items] | |||
Debt financing | 21,850,000 | 21,850,000 | |
Long-term Debt, Percentage Bearing Fixed Interest, Percentage Rate | 4.34% | 4.34% | |
Available-for-sale Security, Maturity Date at a point in time | 1-Oct-16 | 1-Oct-16 | |
Trading Securities [Member] | TOB Facility-11 [Member] | |||
Short-term Debt [Line Items] | |||
Debt financing | 34,960,000 | 34,975,000 | |
Long-term Debt, Percentage Bearing Fixed Interest, Percentage Rate | 4.47% | 4.47% | |
Available-for-sale Security, Maturity Date at a point in time | 1-Jul-19 | 1-Jul-19 | |
Trading Securities [Member] | TOB facility-13 [Member] | |||
Short-term Debt [Line Items] | |||
Debt financing | 9,010,000 | 9,010,000 | |
Long-term Debt, Percentage Bearing Fixed Interest, Percentage Rate | 4.05% | 4.05% | |
Available-for-sale Security, Maturity Date at a point in time | 1-Jul-17 | 1-Jul-17 | |
Trading Securities [Member] | TOB facility-14 [Member] | |||
Short-term Debt [Line Items] | |||
Debt financing | 9,010,000 | 9,010,000 | |
Long-term Debt, Percentage Bearing Fixed Interest, Percentage Rate | 4.05% | 4.05% | |
Available-for-sale Security, Maturity Date at a point in time | 1-Jul-17 | 1-Jul-17 | |
Trading Securities [Member] | TOB facility-15 [Member] | |||
Short-term Debt [Line Items] | |||
Debt financing | 11,940,000 | ||
Long-term Debt, Percentage Bearing Fixed Interest, Percentage Rate | 2.80% | ||
Available-for-sale Security, Maturity Date at a point in time | 1-Feb-18 | ||
Trading Securities [Member] | TOB facility-16 [Member] | |||
Short-term Debt [Line Items] | |||
Debt financing | 8,735,000 | ||
Long-term Debt, Percentage Bearing Fixed Interest, Percentage Rate | 2.80% | ||
Available-for-sale Security, Maturity Date at a point in time | 1-Feb-18 | ||
Trading Securities [Member] | TOB facility-17 [Member] | |||
Short-term Debt [Line Items] | |||
Debt financing | 12,610,000 | ||
Long-term Debt, Percentage Bearing Fixed Interest, Percentage Rate | 2.80% | ||
Available-for-sale Security, Maturity Date at a point in time | 1-Feb-18 | ||
Mortgage Backed Security Trust 1 [Member] | Trading Securities [Member] | TOB facility-3 [Member] | |||
Short-term Debt [Line Items] | |||
Debt financing | 2,585,000 | 2,585,000 | |
Long-term Debt, Percentage Bearing Variable Interest, Percentage Rate | 1.10% | 1.12% | |
Available-for-sale Security, Maturity Date at a point in time | 1-Apr-15 | 1-Apr-15 | |
Mortgage Backed Security Trust 2 [Member] | Trading Securities [Member] | TOB facility-3 [Member] | |||
Short-term Debt [Line Items] | |||
Debt financing | 4,090,000 | 4,090,000 | |
Long-term Debt, Percentage Bearing Variable Interest, Percentage Rate | 1.10% | 1.12% | |
Available-for-sale Security, Maturity Date at a point in time | 1-Apr-15 | 1-Apr-15 | |
Mortgage Backed Security Trust 5 [Member] [Member] | Trading Securities [Member] | TOB facility-3 [Member] | |||
Short-term Debt [Line Items] | |||
Debt financing | $5,270,000 | $5,270,000 | |
Long-term Debt, Percentage Bearing Variable Interest, Percentage Rate | 1.08% | 1.06% | |
Available-for-sale Security, Maturity Date at a point in time | 1-Apr-15 | 1-Apr-15 | |
Mortgage Backed Security Trust 5 [Member] [Member] | Trading Securities [Member] | TOB facility-9 [Member] | |||
Short-term Debt [Line Items] | |||
Long-term Debt, Percentage Bearing Variable Interest, Percentage Rate | 1.96% |
Debt_Financing_Narrative_Taggi
Debt Financing Narrative Tagging (Details) (USD $) | 3 Months Ended | 0 Months Ended | 12 Months Ended | 6 Months Ended | |||||
Mar. 31, 2015 | Mar. 31, 2014 | Jul. 01, 2014 | Dec. 31, 2014 | Jun. 30, 2014 | Dec. 31, 2013 | Dec. 31, 2010 | |||
Debt financing | $379,307,493 | $345,359,000 | |||||||
Available for Sale Securities, not Including Premiums | 59,308,398 | ||||||||
Proceeds from Maturities, Prepayments and Calls of Available-for-sale Securities | 202,888 | 1,778,734 | |||||||
Public housing capital fund trusts, at fair value | 60,272,941 | 61,263,123 | |||||||
Mortgage revenue bonds held in trust, at fair value | 426,022,847 | 378,423,092 | |||||||
Proceeds from Sale of Available-for-sale Securities | 0 | 18,744,294 | |||||||
Available for Sale Securities at Par Value, held in trust | 118,297,232 | 118,342,000 | |||||||
Payments to Acquire Available-for-sale Securities | 58,945,000 | 34,778,800 | |||||||
Increase (Decrease) in Restricted Cash | 46,780 | 73,820 | |||||||
Mortgages payable | 76,445,451 | 76,707,834 | |||||||
Five Points Bank [Member] | |||||||||
Debt Instrument, Maturity Date | 1-Mar-16 | ||||||||
Line of Credit Facility, Maximum Borrowing Capacity | 5,000,000 | ||||||||
Line of Credit Facility, Interest Rate During Period | 3.50% | ||||||||
Line of Credit, Current | 1,400,000 | ||||||||
Bankers Trust [Member] | |||||||||
Debt Instrument, Maturity Date | 1-Mar-16 | ||||||||
Line of Credit Facility, Maximum Borrowing Capacity | 5,000,000 | ||||||||
Line of Credit Facility, Interest Rate During Period | 3.40% | ||||||||
TOB facility-2 [Member] | |||||||||
Debt, Weighted Average Interest Rate | 2.20% | ||||||||
TOB Facility-1 [Member] | |||||||||
Debt, Weighted Average Interest Rate | 1.10% | ||||||||
TEBS II Facility [Member] | |||||||||
Debt financing | 94,600,000 | 94,700,000 | |||||||
Short-term Debt, Percentage Bearing Fixed Interest Rate | 1.40% | ||||||||
Debt Instrument, Basis Spread on Variable Rate | 0.00% | ||||||||
Debt Instrument, Total Rate of Borrowing | 1.40% | ||||||||
Number of Available for Sale Securities, Held in a Trust | 13 | ||||||||
Mortgage revenue bonds held in trust, at fair value | 118,372,000 | ||||||||
Debt Financing, Net | 91,600,000 | ||||||||
Payments to Acquire Available-for-sale Securities | 72,400,000 | ||||||||
Restricted Cash and Cash Equivalents | 4,400,000 | 6,300,000 | |||||||
Derivative Asset, Notional Amount | 31,600,000 | ||||||||
Derivative, Fixed Interest Rate | 3.00% | ||||||||
Derivative, Maturity Date at a point in time | 15-Aug-19 | ||||||||
TEB Facility [Member] | |||||||||
Debt financing | 76,300,000 | ||||||||
Debt Instrument, Basis Spread on Variable Rate | 1.90% | ||||||||
Debt Instrument, Interest Rate, Stated Percentage | 0.10% | ||||||||
Debt, Weighted Average Interest Rate | 2.00% | ||||||||
Number of Available for Sale Securities, Held in a Trust | 13 | ||||||||
Available for Sale Securities at Par Value, held in trust | 103,332,167 | 103,516,998 | |||||||
Trading Securities [Member] | |||||||||
Debt financing | 196,985,000 | 174,250,000 | |||||||
Trading Securities [Member] | TOB facility-15 [Member] | |||||||||
Debt financing | 11,940,000 | ||||||||
Available-for-sale Security, Maturity Date at a point in time | 1-Feb-18 | ||||||||
Long-term Debt, Percentage Bearing Fixed Interest, Percentage Rate | 2.80% | ||||||||
Trading Securities [Member] | TOB facility-9 [Member] | |||||||||
Debt financing | 15,000,000 | 25,535,000 | 25,800,000 | ||||||
Available-for-sale Security, Maturity Date at a point in time | 1-Nov-15 | 1-Jun-15 | |||||||
Long-term Debt, Percentage Bearing Fixed Interest, Percentage Rate | 4.05% | ||||||||
Trading Securities [Member] | TOB Facility-10 [Member] | |||||||||
Debt financing | 21,850,000 | 21,850,000 | |||||||
Available-for-sale Security, Maturity Date at a point in time | 1-Oct-16 | 1-Oct-16 | |||||||
Long-term Debt, Percentage Bearing Fixed Interest, Percentage Rate | 4.34% | 4.34% | |||||||
Trading Securities [Member] | TOB facility-2 [Member] | |||||||||
Debt financing | 44,675,000 | 44,675,000 | |||||||
Available-for-sale Security, Maturity Date at a point in time | 1-Jun-15 | 1-Jun-15 | |||||||
Trading Securities [Member] | TOB Facility-12 [Member] [Member] | |||||||||
Debt financing | 17,250,000 | 17,250,000 | |||||||
Available-for-sale Security, Maturity Date at a point in time | 1-Jul-17 | 1-Jul-17 | |||||||
Long-term Debt, Percentage Bearing Fixed Interest, Percentage Rate | 4.55% | 4.55% | |||||||
Trading Securities [Member] | TOB Facility-11 [Member] | |||||||||
Debt financing | 34,960,000 | 34,975,000 | |||||||
Available-for-sale Security, Maturity Date at a point in time | 1-Jul-19 | 1-Jul-19 | |||||||
Long-term Debt, Percentage Bearing Fixed Interest, Percentage Rate | 4.47% | 4.47% | |||||||
Trust Portfolio--MBS Bonds [Member] | |||||||||
Available for Sale Securities, not Including Premiums | 14,765,000 | ||||||||
Number of Available for Sale Securities, Mortgage Backed Securities | 3 | ||||||||
Cash Collateral for Borrowed Securities | 1,100,000 | ||||||||
Public housing capital fund trusts [Member] | |||||||||
Available for Sale Securities, not Including Premiums | 59,308,398 | ||||||||
Debt, Weighted Average Interest Rate | 5.00% | ||||||||
Cash Collateral for Borrowed Securities | 400,000 | ||||||||
Public housing capital fund trusts, at fair value | 60,272,941 | 61,263,123 | |||||||
Woodland Park [Member] | |||||||||
Debt Instrument, Maturity Date | 1-Aug-17 | ||||||||
Debt Instrument, Basis Spread on Variable Rate | 0.20% | ||||||||
Debt Instrument, Interest Rate, Stated Percentage | 2.80% | ||||||||
Debt, Weighted Average Interest Rate | 3.00% | ||||||||
Proceeds from Notes Payable | 7,500,000 | ||||||||
Mortgages payable | 6,100,000 | ||||||||
Avistar at Chase Hill [Member] | TEBS II Facility [Member] | |||||||||
Increase (Decrease) in Restricted Cash | 1,900,000 | ||||||||
Arbors at Hickory Ridge [Member] | |||||||||
Mortgage revenue bonds held in trust, at fair value | 12,809,067 | [1] | 13,363,236 | [1] | |||||
Lost Creek [Member] | |||||||||
Proceeds from Sale of Available-for-sale Securities | 18,700,000 | ||||||||
LIFERS [Member] | Trust Portfolio--MBS Bonds [Member] | |||||||||
Available for Sale Securities, not Including Premiums | 2,800,000 | ||||||||
SPEARS [Member] | Trust Portfolio--MBS Bonds [Member] | |||||||||
TOB Financing | 11,900,000 | ||||||||
SPEARS [Member] | Public housing capital fund trusts [Member] | |||||||||
Public housing capital fund trusts, at fair value | 44,700,000 | ||||||||
Mortgage Backed Security Trust 5 [Member] [Member] | Trading Securities [Member] | TOB facility-3 [Member] | |||||||||
Debt financing | 5,270,000 | 5,270,000 | |||||||
Available-for-sale Security, Maturity Date at a point in time | 1-Apr-15 | 1-Apr-15 | |||||||
Class A TEBS Certificates [Member] | TEB Facility [Member] | |||||||||
Debt financing | 95,800,000 | ||||||||
Class B TEBS Certificates [Member] | TEB Facility [Member] | |||||||||
Debt financing | 20,300,000 | ||||||||
Series B [Member] | TEBS II Facility [Member] | |||||||||
Mortgage revenue bonds held in trust, at fair value | 23,700,000 | ||||||||
Subsequent Event [Member] | Trading Securities [Member] | TOB facility-15, 16, and 17 [Member] | |||||||||
Debt financing | $33,300,000 | ||||||||
Subsequent Event [Member] | Trading Securities [Member] | TOB facility-15 [Member] | |||||||||
Debt, Weighted Average Interest Rate | 2.80% | ||||||||
Available-for-sale Security, Maturity Date at a point in time | 19-Feb-18 | ||||||||
[1] | Mortgage revenue bonds owned by ATAX TEBS II, LLC, Note 9 |
Debt_Financing_2014_TEBS_Finan
Debt Financing 2014 TEBS Financing (Details) (USD $) | Mar. 31, 2015 | Dec. 31, 2014 |
Available for Sale Securities at Par Value, held in trust | $118,297,232 | $118,342,000 |
Mortgage revenue bonds [Member] | Arbors at Hickory Ridge [Member] | TEBS II Facility [Member] | ||
Available for Sale Securities at Par Value, held in trust | 11,450,000 | 11,450,000 |
Mortgage revenue bonds [Member] | Copper Gate [Member] | TEBS II Facility [Member] | ||
Available for Sale Securities at Par Value, held in trust | 5,220,000 | 5,220,000 |
Mortgage revenue bonds [Member] | The Palms at Premier Park [Member] | TEBS II Facility [Member] | ||
Available for Sale Securities at Par Value, held in trust | 20,125,232 | 20,152,000 |
Series A [Member] | Mortgage revenue bonds [Member] | Avistar at Chase Hill [Member] | TEBS II Facility [Member] | ||
Available for Sale Securities at Par Value, held in trust | 10,000,000 | 10,000,000 |
Series A [Member] | Mortgage revenue bonds [Member] | Avistar at the Crest [Member] | TEBS II Facility [Member] | ||
Available for Sale Securities at Par Value, held in trust | 9,700,000 | 9,700,000 |
Series A [Member] | Mortgage revenue bonds [Member] | Avistar at the Oaks [Member] | TEBS II Facility [Member] | ||
Available for Sale Securities at Par Value, held in trust | 7,800,000 | 7,800,000 |
Series A [Member] | Mortgage revenue bonds [Member] | Avistar in 09 [Member] | TEBS II Facility [Member] | ||
Available for Sale Securities at Par Value, held in trust | 6,735,000 | 6,735,000 |
Series A [Member] | Mortgage revenue bonds [Member] | Avistar on the Boulevard [Member] | TEBS II Facility [Member] | ||
Available for Sale Securities at Par Value, held in trust | 16,525,000 | 16,525,000 |
Series A [Member] | Mortgage revenue bonds [Member] | Avistar on the Hills [Member] | TEBS II Facility [Member] | ||
Available for Sale Securities at Par Value, held in trust | 5,389,000 | 5,389,000 |
Series A [Member] | Mortgage revenue bonds [Member] | Greens of Pine Glen [Member] | TEBS II Facility [Member] | ||
Available for Sale Securities at Par Value, held in trust | 8,348,000 | 8,366,000 |
Series A [Member] | Mortgage revenue bonds [Member] | Harden Ranch [Member] | TEBS II Facility [Member] | ||
Available for Sale Securities at Par Value, held in trust | 6,960,000 | 6,960,000 |
Series A [Member] | Mortgage revenue bonds [Member] | Tyler Park Apartments [Member] | TEBS II Facility [Member] | ||
Available for Sale Securities at Par Value, held in trust | 6,075,000 | 6,075,000 |
Series A [Member] | Mortgage revenue bonds [Member] | Westside Village Market [Member] | TEBS II Facility [Member] | ||
Available for Sale Securities at Par Value, held in trust | $3,970,000 | $3,970,000 |
Mortgages_Payable_Mortgages_Pa
Mortgages Payable Mortgages Payable (Details) (USD $) | Mar. 31, 2015 | Dec. 31, 2014 |
Mortgages Payable [Abstract] | ||
Long-term Debt, Current Maturities | $9,130,349 | |
Long-term Debt, Maturities, Repayments of Principal in Year Two | 24,265,268 | |
Long-term Debt, Maturities, Repayments of Principal in Year Three | 13,581,274 | |
Long-term Debt, Maturities, Repayments of Principal in Year Four | 3,968,570 | |
Long-term Debt, Maturities, Repayments of Principal in Year Five | 25,499,990 | |
Long-term Debt, Maturities, Repayments of Principal after Year Five | 0 | |
Mortgages Payable | $76,445,451 | $76,707,834 |
Mortgages_Payable_Footnote_Tag
Mortgages Payable Footnote Tagging (Details) (USD $) | 3 Months Ended | |||
Mar. 31, 2015 | Mar. 31, 2014 | Dec. 31, 2014 | Dec. 31, 2013 | |
Repayments of Long-term Debt | $25,761,768 | $17,013,000 | ||
Mortgages payable | 76,445,451 | 76,707,834 | ||
Consolidated Properties [Member] | ||||
Mortgages payable | 76,400,000 | 76,700,000 | ||
Woodland Park [Member] | ||||
Mortgages payable | 6,100,000 | |||
Notes Payable, Current | 7,000,000 | |||
Proceeds from Notes Payable | 7,500,000 | |||
Debt Instrument, Interest Rate, Stated Percentage | 2.80% | |||
Short-term Debt, Percentage Bearing Variable Interest Rate | 0.20% | |||
Debt, Weighted Average Interest Rate | 3.00% | |||
Debt Instrument, Maturity Date | 1-Aug-17 | |||
Maples on 97th [Member] | ||||
Mortgages payable | 7,476,799 | |||
Five Points Bank [Member] | ||||
Debt Instrument, Maturity Date | 1-Mar-16 | |||
Long-term Line of Credit | $1,400,000 | |||
Minimum [Member] | Long-term Debt [Member] | ||||
Debt Instrument, Interest Rate, Stated Percentage | 2.90% | |||
Debt Instrument, Maturity Date | 1-Sep-15 | |||
Maximum [Member] | Long-term Debt [Member] | ||||
Debt Instrument, Interest Rate, Stated Percentage | 4.80% | |||
Debt Instrument, Maturity Date | 1-Mar-20 |
Transactions_with_Related_Part1
Transactions with Related Parties Narrative Tagging (Details) (USD $) | 3 Months Ended | |
Mar. 31, 2015 | Mar. 31, 2014 | |
properties | ||
rate for administration fees | 0.45% | |
Fees and Commissions, Other | $534,000 | $323,000 |
Management Fees Revenue | 324,000 | 300,000 |
Placement Advisory Fees | 267,000 | 161,500 |
Number of Variable Interest Entities | 11 | |
Majority-Owned Subsidiary, Unconsolidated [Member] | ||
Payment for Administrative Fees | 620,000 | 473,000 |
Affiliated Entity [Member] | ||
Payment for Administrative Fees | 16,500 | 17,000 |
Consolidated VIEs [Member] | ||
Number of Real Estate Properties | 2 | |
Number of Variable Interest Entities | 2 | |
MF Properties [Member] | ||
Number of Real Estate Properties | 6 | |
UNL Project [Member] | ||
Fees and Commissions | $0 | $112,000 |
Total Owners [Member] | ||
Number of Owners | 4 | |
Total Owners [Member] | Consolidated VIEs [Member] | ||
Number of Variable Interest Entities | 2 | |
Unconsolidated Properties [Member] | ||
Number of Variable Interest Entities | 9 |
Interest_Rate_Derivative_Agree2
Interest Rate Derivative Agreements (Details) (USD $) | 3 Months Ended |
Mar. 31, 2015 | |
Bank of New York Mellon [Member] | |
Derivative [Line Items] | |
Derivative, Purchase Date | 2-Sep-10 |
Derivative Asset, Notional Amount | $31,936,667 |
Derivative, Fixed Interest Rate | 3.00% |
Derivative, Maturity Date at a point in time | 1-Sep-17 |
Deriviative at purchase price | 921,000 |
Barclays Bank PLC [Member] | |
Derivative [Line Items] | |
Derivative, Purchase Date | 2-Sep-10 |
Derivative Asset, Notional Amount | 31,936,667 |
Derivative, Fixed Interest Rate | 3.00% |
Derivative, Maturity Date at a point in time | 1-Sep-17 |
Deriviative at purchase price | 845,600 |
Royal Bank of Canada [Member] | |
Derivative [Line Items] | |
Derivative, Purchase Date | 2-Sep-10 |
Derivative Asset, Notional Amount | 31,936,667 |
Derivative, Fixed Interest Rate | 3.00% |
Derivative, Maturity Date at a point in time | 1-Sep-17 |
Deriviative at purchase price | 928,000 |
Deutsche Bank [Member] | |
Derivative [Line Items] | |
Derivative, Purchase Date | 15-Aug-13 |
Derivative Asset, Notional Amount | 93,305,000 |
Derivative, Fixed Interest Rate | 1.50% |
Derivative, Maturity Date at a point in time | 1-Sep-17 |
Deriviative at purchase price | 793,000 |
SMBC Capital Markets, Inc [Member] | |
Derivative [Line Items] | |
Derivative, Purchase Date | 18-Feb-14 |
Derivative Asset, Notional Amount | 41,250,000 |
Derivative, Fixed Interest Rate | 1.00% |
Derivative, Maturity Date at a point in time | 1-Mar-17 |
Deriviative at purchase price | 230,500 |
SMBC Capital Markets, Inc-2 [Member] | |
Derivative [Line Items] | |
Derivative, Purchase Date | 18-Feb-14 |
Derivative Asset, Notional Amount | 11,000,000 |
Derivative, Fixed Interest Rate | 1.00% |
Derivative, Maturity Date at a point in time | 1-Mar-17 |
Deriviative at purchase price | 150,500 |
Barclays Bank PLC 1 [Member] | |
Derivative [Line Items] | |
Derivative, Purchase Date | 10-Jul-14 |
Derivative Asset, Notional Amount | 31,565,000 |
Derivative, Fixed Interest Rate | 3.00% |
Derivative, Maturity Date at a point in time | 15-Aug-19 |
Deriviative at purchase price | 315,200 |
Royal Bank of Canada-2 [Member] | |
Derivative [Line Items] | |
Derivative, Purchase Date | 10-Jul-14 |
Derivative Asset, Notional Amount | 31,565,000 |
Derivative, Fixed Interest Rate | 3.00% |
Derivative, Maturity Date at a point in time | 15-Aug-19 |
Deriviative at purchase price | 343,000 |
SMBC Capital Markets, Inc-3 [Member] | |
Derivative [Line Items] | |
Derivative, Purchase Date | 10-Jul-14 |
Derivative Asset, Notional Amount | 31,565,000 |
Derivative, Fixed Interest Rate | 3.00% |
Derivative, Maturity Date at a point in time | 15-Aug-19 |
Deriviative at purchase price | $333,200 |
Interest_Rate_Derivative_Agree3
Interest Rate Derivative Agreements Footnote Tagging (Details) (USD $) | 3 Months Ended | ||
Mar. 31, 2015 | Mar. 31, 2014 | Dec. 31, 2014 | |
derivatives | |||
Derivative [Line Items] | |||
Number of Derivatives | 9 | ||
Derivative, Loss on Derivative | $900,000 | $176,000 | |
Payments for Derivative Instrument, Investing Activities | -10,500 | 391,500 | |
SMBC Capital Markets, Inc 1 and 2 [Member] | |||
Derivative [Line Items] | |||
Derivative Asset, Notional Amount | 52,300,000 | 70,000,000 | |
Derivative, Maturity Date at a point in time | 1-Mar-17 | ||
Derivative, Fixed Interest Rate | 1.00% | ||
Deriviative at purchase price | 369,500 | ||
SMBC Capital Markets, Inc-2 [Member] | |||
Derivative [Line Items] | |||
Derivative Asset, Notional Amount | 11,000,000 | ||
Derivative, Maturity Date at a point in time | 1-Mar-17 | ||
Payments for Derivative Instrument, Investing Activities | 0 | ||
Derivative, Fixed Interest Rate | 1.00% | ||
Deriviative at purchase price | 150,500 | ||
Deutsche Bank [Member] | |||
Derivative [Line Items] | |||
Derivative Asset, Notional Amount | 93,305,000 | ||
Derivative, Maturity Date at a point in time | 1-Sep-17 | ||
Derivative, Fixed Interest Rate | 1.50% | ||
Deriviative at purchase price | 793,000 | ||
Swap [Member] | |||
Derivative [Line Items] | |||
Derivative, Fixed Interest Rate | 2.00% | ||
Decatur-Angle [Member] | Swap [Member] | |||
Derivative [Line Items] | |||
Derivative, Gain on Derivative | 646,000 | ||
Derivative, Notional Amount | 23,000,000 | ||
Document Effective Date | 15-Oct-16 | ||
Derivative, Maturity Date | 15-Oct-21 | ||
Bruton Apartments [Member] | Swap [Member] | |||
Derivative [Line Items] | |||
Derivative, Loss on Derivative | 520,000 | ||
Derivative, Notional Amount | $18,100,000 | ||
Document Effective Date | 15-Apr-17 | ||
Derivative, Maturity Date | 15-Apr-22 |
Fair_Value_Measurements_Availa
Fair Value Measurements Available for sale securities (Details) (USD $) | 3 Months Ended | ||
Mar. 31, 2015 | Mar. 31, 2014 | Dec. 31, 2014 | |
Fair Value, Assets and Liabilities Measured on Recurring/Nonrecurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward] | |||
Assets, Fair Value Disclosure | $535,793,465 | ||
Total gains (lossses) (realized/unrealized) [Abstract] | |||
Mortgage revenue bonds, at fair value | 81,875,851 | 70,601,045 | |
Assets, Fair Value Disclosure | 592,028,676 | 535,793,465 | |
Mortgage revenue bonds [Member] | |||
Fair Value, Assets and Liabilities Measured on Recurring/Nonrecurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward] | |||
Assets, Fair Value Disclosure | 449,024,137 | ||
Total gains (lossses) (realized/unrealized) [Abstract] | |||
Assets, Fair Value Disclosure | 507,898,698 | 449,024,137 | |
Bond Purchase Commitment [Member] | |||
Fair Value, Assets and Liabilities Measured on Recurring/Nonrecurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward] | |||
Assets, Fair Value Disclosure | 5,780,413 | ||
Total gains (lossses) (realized/unrealized) [Abstract] | |||
Assets, Fair Value Disclosure | 5,204,188 | 5,780,413 | |
Public housing capital fund trusts [Member] | |||
Fair Value, Assets and Liabilities Measured on Recurring/Nonrecurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward] | |||
Assets, Fair Value Disclosure | 61,263,123 | ||
Total gains (lossses) (realized/unrealized) [Abstract] | |||
Assets, Fair Value Disclosure | 60,272,941 | 61,263,123 | |
Trust Portfolio--MBS Bonds [Member] | |||
Fair Value, Assets and Liabilities Measured on Recurring/Nonrecurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward] | |||
Assets, Fair Value Disclosure | 14,841,558 | ||
Total gains (lossses) (realized/unrealized) [Abstract] | |||
Assets, Fair Value Disclosure | 14,884,339 | 14,841,558 | |
Taxable Bonds [Member] | |||
Fair Value, Assets and Liabilities Measured on Recurring/Nonrecurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward] | |||
Assets, Fair Value Disclosure | 4,616,565 | ||
Total gains (lossses) (realized/unrealized) [Abstract] | |||
Assets, Fair Value Disclosure | 4,411,214 | 4,616,565 | |
Interest rate derivatives [Member] | |||
Fair Value, Assets and Liabilities Measured on Recurring/Nonrecurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward] | |||
Assets, Fair Value Disclosure | 267,669 | ||
Total gains (lossses) (realized/unrealized) [Abstract] | |||
Assets, Fair Value Disclosure | -642,704 | 267,669 | |
Fair Value, Inputs, Level 1 [Member] | |||
Schedule of Available-for-sale Securities [Line Items] | |||
Equity Method Investment, Quoted Market Value | 0 | 0 | |
Fair Value, Inputs, Level 1 [Member] | Mortgage revenue bonds [Member] | |||
Schedule of Available-for-sale Securities [Line Items] | |||
Equity Method Investment, Quoted Market Value | 0 | 0 | |
Fair Value, Inputs, Level 1 [Member] | Bond Purchase Commitment [Member] | |||
Schedule of Available-for-sale Securities [Line Items] | |||
Equity Method Investment, Quoted Market Value | 0 | 0 | |
Fair Value, Inputs, Level 1 [Member] | Public housing capital fund trusts [Member] | |||
Schedule of Available-for-sale Securities [Line Items] | |||
Equity Method Investment, Quoted Market Value | 0 | 0 | |
Fair Value, Inputs, Level 1 [Member] | Trust Portfolio--MBS Bonds [Member] | |||
Schedule of Available-for-sale Securities [Line Items] | |||
Equity Method Investment, Quoted Market Value | 0 | 0 | |
Fair Value, Inputs, Level 1 [Member] | Taxable Bonds [Member] | |||
Schedule of Available-for-sale Securities [Line Items] | |||
Equity Method Investment, Quoted Market Value | 0 | 0 | |
Fair Value, Inputs, Level 1 [Member] | Interest rate derivatives [Member] | |||
Schedule of Available-for-sale Securities [Line Items] | |||
Equity Method Investment, Quoted Market Value | 0 | 0 | |
Fair Value, Inputs, Level 2 [Member] | |||
Total gains (lossses) (realized/unrealized) [Abstract] | |||
Fair Value Observable inputs (level 2) | 14,884,339 | 14,841,558 | |
Fair Value, Inputs, Level 2 [Member] | Mortgage revenue bonds [Member] | |||
Total gains (lossses) (realized/unrealized) [Abstract] | |||
Fair Value Observable inputs (level 2) | 0 | 0 | |
Fair Value, Inputs, Level 2 [Member] | Bond Purchase Commitment [Member] | |||
Total gains (lossses) (realized/unrealized) [Abstract] | |||
Fair Value Observable inputs (level 2) | 0 | 0 | |
Fair Value, Inputs, Level 2 [Member] | Public housing capital fund trusts [Member] | |||
Total gains (lossses) (realized/unrealized) [Abstract] | |||
Fair Value Observable inputs (level 2) | 0 | 0 | |
Fair Value, Inputs, Level 2 [Member] | Trust Portfolio--MBS Bonds [Member] | |||
Total gains (lossses) (realized/unrealized) [Abstract] | |||
Fair Value Observable inputs (level 2) | 14,884,339 | 14,841,558 | |
Fair Value, Inputs, Level 2 [Member] | Taxable Bonds [Member] | |||
Total gains (lossses) (realized/unrealized) [Abstract] | |||
Fair Value Observable inputs (level 2) | 0 | 0 | |
Fair Value, Inputs, Level 2 [Member] | Interest rate derivatives [Member] | |||
Total gains (lossses) (realized/unrealized) [Abstract] | |||
Fair Value Observable inputs (level 2) | 0 | 0 | |
Fair Value, Inputs, Level 3 [Member] | |||
Fair Value, Assets and Liabilities Measured on Recurring/Nonrecurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward] | |||
Assets, Fair Value Disclosure | 520,951,907 | 352,338,623 | |
Total gains (lossses) (realized/unrealized) [Abstract] | |||
Gain (Loss) on Investments | -899,873 | -175,837 | |
Other than Temporary Impairment Losses, Investments, Portion in Other Comprehensive Income (Loss), before Tax, Including Portion Attributable to Noncontrolling Interest, Available-for-sale Securities | -1,683,508 | 15,953,883 | |
Fair Value, Measurement with Unobservable Inputs Reconciliation, Recurring Basis, Asset, Purchases | 58,945,000 | ||
Deriviative at purchase price | -10,500 | 391,500 | |
Assets, Fair Value Disclosure | 577,144,337 | 383,945,007 | |
Fair Value, Measurement with Unobservable Inputs Reconciliation, Recurring Basis, Asset, Settlements | -158,689 | -1,705,824 | |
Fair Value, Measurement with Unobservable Inputs Reconciliation, Recurring Basis, Asset Value | 577,144,337 | 520,951,907 | |
Fair Value, Inputs, Level 3 [Member] | Mortgage revenue bonds [Member] | |||
Fair Value, Assets and Liabilities Measured on Recurring/Nonrecurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward] | |||
Assets, Fair Value Disclosure | 449,024,137 | 285,318,171 | |
Total gains (lossses) (realized/unrealized) [Abstract] | |||
Gain (Loss) on Investments | 0 | 0 | |
Other than Temporary Impairment Losses, Investments, Portion in Other Comprehensive Income (Loss), before Tax, Including Portion Attributable to Noncontrolling Interest, Available-for-sale Securities | 74,600 | 14,073,020 | |
Fair Value, Measurement with Unobservable Inputs Reconciliation, Recurring Basis, Asset, Purchases | 58,945,000 | ||
Deriviative at purchase price | 0 | 0 | |
Assets, Fair Value Disclosure | 507,898,698 | 316,471,727 | |
Fair Value, Measurement with Unobservable Inputs Reconciliation, Recurring Basis, Asset, Settlements | -145,039 | -62,126 | |
Fair Value, Measurement with Unobservable Inputs Reconciliation, Recurring Basis, Asset Value | 507,898,698 | 449,024,137 | |
Fair Value, Inputs, Level 3 [Member] | Bond Purchase Commitment [Member] | |||
Fair Value, Assets and Liabilities Measured on Recurring/Nonrecurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward] | |||
Assets, Fair Value Disclosure | 5,780,413 | ||
Total gains (lossses) (realized/unrealized) [Abstract] | |||
Gain (Loss) on Investments | 0 | ||
Other than Temporary Impairment Losses, Investments, Portion in Other Comprehensive Income (Loss), before Tax, Including Portion Attributable to Noncontrolling Interest, Available-for-sale Securities | -576,225 | ||
Fair Value, Measurement with Unobservable Inputs Reconciliation, Recurring Basis, Asset, Purchases | 0 | ||
Deriviative at purchase price | 0 | ||
Assets, Fair Value Disclosure | 5,204,188 | ||
Fair Value, Measurement with Unobservable Inputs Reconciliation, Recurring Basis, Asset, Settlements | 0 | ||
Fair Value, Measurement with Unobservable Inputs Reconciliation, Recurring Basis, Asset Value | 5,204,188 | 5,780,413 | |
Fair Value, Inputs, Level 3 [Member] | Public housing capital fund trusts [Member] | |||
Fair Value, Assets and Liabilities Measured on Recurring/Nonrecurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward] | |||
Assets, Fair Value Disclosure | 61,263,123 | 62,056,379 | |
Total gains (lossses) (realized/unrealized) [Abstract] | |||
Gain (Loss) on Investments | 0 | 0 | |
Other than Temporary Impairment Losses, Investments, Portion in Other Comprehensive Income (Loss), before Tax, Including Portion Attributable to Noncontrolling Interest, Available-for-sale Securities | -976,532 | 1,657,859 | |
Fair Value, Measurement with Unobservable Inputs Reconciliation, Recurring Basis, Asset, Purchases | 0 | ||
Deriviative at purchase price | 0 | 0 | |
Assets, Fair Value Disclosure | 60,272,941 | 62,070,540 | |
Fair Value, Measurement with Unobservable Inputs Reconciliation, Recurring Basis, Asset, Settlements | -13,650 | -1,643,698 | |
Fair Value, Measurement with Unobservable Inputs Reconciliation, Recurring Basis, Asset Value | 60,272,941 | 61,263,123 | |
Fair Value, Inputs, Level 3 [Member] | Trust Portfolio--MBS Bonds [Member] | |||
Total gains (lossses) (realized/unrealized) [Abstract] | |||
Fair Value, Measurement with Unobservable Inputs Reconciliation, Recurring Basis, Asset Value | 0 | 0 | |
Fair Value, Inputs, Level 3 [Member] | Taxable Bonds [Member] | |||
Fair Value, Assets and Liabilities Measured on Recurring/Nonrecurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward] | |||
Assets, Fair Value Disclosure | 4,616,565 | 4,075,953 | |
Total gains (lossses) (realized/unrealized) [Abstract] | |||
Gain (Loss) on Investments | 0 | 0 | |
Other than Temporary Impairment Losses, Investments, Portion in Other Comprehensive Income (Loss), before Tax, Including Portion Attributable to Noncontrolling Interest, Available-for-sale Securities | -205,351 | 223,004 | |
Fair Value, Measurement with Unobservable Inputs Reconciliation, Recurring Basis, Asset, Purchases | 0 | ||
Deriviative at purchase price | 0 | 0 | |
Assets, Fair Value Disclosure | 4,411,214 | 4,298,957 | |
Fair Value, Measurement with Unobservable Inputs Reconciliation, Recurring Basis, Asset, Settlements | 0 | 0 | |
Fair Value, Measurement with Unobservable Inputs Reconciliation, Recurring Basis, Asset Value | 4,411,214 | 4,616,565 | |
Fair Value, Inputs, Level 3 [Member] | Interest rate derivatives [Member] | |||
Fair Value, Assets and Liabilities Measured on Recurring/Nonrecurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward] | |||
Assets, Fair Value Disclosure | 267,669 | 888,120 | |
Total gains (lossses) (realized/unrealized) [Abstract] | |||
Gain (Loss) on Investments | -899,873 | -175,837 | |
Other than Temporary Impairment Losses, Investments, Portion in Other Comprehensive Income (Loss), before Tax, Including Portion Attributable to Noncontrolling Interest, Available-for-sale Securities | 0 | 0 | |
Fair Value, Measurement with Unobservable Inputs Reconciliation, Recurring Basis, Asset, Purchases | 0 | ||
Deriviative at purchase price | -10,500 | 391,500 | |
Assets, Fair Value Disclosure | -642,704 | 1,103,783 | |
Fair Value, Measurement with Unobservable Inputs Reconciliation, Recurring Basis, Asset, Settlements | 0 | 0 | |
Fair Value, Measurement with Unobservable Inputs Reconciliation, Recurring Basis, Asset Value | -642,704 | 267,669 | |
Greens of Pine Glen [Member] | Fair Value, Inputs, Level 3 [Member] | |||
Total gains (lossses) (realized/unrealized) [Abstract] | |||
Fair Value, Measurement with Unobservable Inputs Reconciliation, Recurring Basis, Asset, Purchases | 34,778,800 | ||
Greens of Pine Glen [Member] | Fair Value, Inputs, Level 3 [Member] | Mortgage revenue bonds [Member] | |||
Total gains (lossses) (realized/unrealized) [Abstract] | |||
Fair Value, Measurement with Unobservable Inputs Reconciliation, Recurring Basis, Asset, Purchases | 34,778,800 | ||
Greens of Pine Glen [Member] | Fair Value, Inputs, Level 3 [Member] | Public housing capital fund trusts [Member] | |||
Total gains (lossses) (realized/unrealized) [Abstract] | |||
Fair Value, Measurement with Unobservable Inputs Reconciliation, Recurring Basis, Asset, Purchases | 0 | ||
Greens of Pine Glen [Member] | Fair Value, Inputs, Level 3 [Member] | Taxable Bonds [Member] | |||
Total gains (lossses) (realized/unrealized) [Abstract] | |||
Fair Value, Measurement with Unobservable Inputs Reconciliation, Recurring Basis, Asset, Purchases | 0 | ||
Greens of Pine Glen [Member] | Fair Value, Inputs, Level 3 [Member] | Interest rate derivatives [Member] | |||
Total gains (lossses) (realized/unrealized) [Abstract] | |||
Fair Value, Measurement with Unobservable Inputs Reconciliation, Recurring Basis, Asset, Purchases | 0 | ||
Lost Creek [Member] | Fair Value, Inputs, Level 3 [Member] | |||
Total gains (lossses) (realized/unrealized) [Abstract] | |||
Mortgage revenue bonds, at fair value | -17,636,138 | ||
Lost Creek [Member] | Fair Value, Inputs, Level 3 [Member] | Mortgage revenue bonds [Member] | |||
Total gains (lossses) (realized/unrealized) [Abstract] | |||
Mortgage revenue bonds, at fair value | -17,636,138 | ||
Lost Creek [Member] | Fair Value, Inputs, Level 3 [Member] | Public housing capital fund trusts [Member] | |||
Total gains (lossses) (realized/unrealized) [Abstract] | |||
Mortgage revenue bonds, at fair value | 0 | ||
Lost Creek [Member] | Fair Value, Inputs, Level 3 [Member] | Taxable Bonds [Member] | |||
Total gains (lossses) (realized/unrealized) [Abstract] | |||
Mortgage revenue bonds, at fair value | 0 | ||
Lost Creek [Member] | Fair Value, Inputs, Level 3 [Member] | Interest rate derivatives [Member] | |||
Total gains (lossses) (realized/unrealized) [Abstract] | |||
Mortgage revenue bonds, at fair value | $0 |
Fair_Value_Measurements_Fair_M
Fair Value Measurements Fair Market Value of Liabilities (Details) (USD $) | Mar. 31, 2015 | Dec. 31, 2014 |
Fair Value Inputs, Liabilities, Quantitative Information [Line Items] | ||
Debt financing | $379,307,493 | $345,359,000 |
Mortgages payable | 76,445,451 | 76,707,834 |
Carrying (Reported) Amount, Fair Value Disclosure [Member] | ||
Fair Value Inputs, Liabilities, Quantitative Information [Line Items] | ||
Debt financing | 379,307,493 | 345,359,000 |
Mortgages payable | 76,445,451 | 76,707,845 |
Estimate of Fair Value, Fair Value Disclosure [Member] | ||
Fair Value Inputs, Liabilities, Quantitative Information [Line Items] | ||
Debt financing | 380,751,539 | 346,813,909 |
Mortgages payable | $75,876,463 | $76,134,465 |
Fair_Value_Measurements_Narrat
Fair Value Measurements Narrative Footnote (Details) (USD $) | 3 Months Ended | |
Mar. 31, 2015 | Mar. 31, 2014 | |
Other Comprehensive Income (Loss), Unrealized Holding Gain (Loss) on Securities Arising During Period, Net of Tax | ($576,225) | $3,489,237 |
Commitments_and_Contingencies_1
Commitments and Contingencies Narrative Tagging (Details) (USD $) | 3 Months Ended | 12 Months Ended | ||
Mar. 31, 2015 | Dec. 31, 2014 | Mar. 31, 2014 | Dec. 31, 2013 | |
Property loans receivable | $22,230,852 | $22,191,515 | ||
Concentration Risk, Credit Risk, Financial Instrument, Maximum Exposure | 367,900,000 | |||
Noncontrolling Interest, Ownership Percentage by Noncontrolling Owners | 25.00% | |||
Available-For-Sale Securities, Gross Unrealized Loss MTM | 17,516 | 19,582 | ||
Villas at Plano Gateway [Member] | ||||
Long-term Purchase Commitment, Amount | 20,000,000 | |||
Debt Instrument, Interest Rate, Stated Percentage | 6.00% | |||
15 West Apartments [Member] | ||||
Long-term Purchase Commitment, Amount | 9,900,000 | |||
Debt Instrument, Interest Rate, Stated Percentage | 6.25% | |||
Foundation for Affordable Housing [Member] | ||||
Guarantor Obligations, Maximum Exposure, Undiscounted | 2,800,000 | |||
Number of Units in Real Estate Property | 96 | |||
Property loans receivable | 1,542,391 | 1,560,553 | 1,603,083 | |
Greens of Pine Glen [Member] | ||||
Guarantor Obligations, Maximum Exposure, Undiscounted | 1,300,000 | |||
Property loans receivable | 850,000 | 850,000 | ||
Percentage of Loss Contingency, Range of Possible Loss, Maximum | 75.00% | |||
Ohio Properties [Member] | ||||
Property loans receivable | 2,390,446 | 2,390,447 | ||
Percentage of Loss Contingency, Range of Possible Loss, Maximum | 75.00% | |||
Loss Contingency, Range of Possible Loss, Maximum | 4,900,000 | |||
Silver Moon [Member] | ||||
Long-term Purchase Commitment, Amount | 8,000,000 | |||
Debt Instrument, Interest Rate, Stated Percentage | 6.00% | |||
Mortgage revenue bonds [Member] | ||||
Number of Units in Real Estate Property | 7,379 | |||
Mortgage revenue bonds [Member] | Villas at Plano Gateway [Member] | ||||
Long-term Purchase Commitment, Amount | 20,000,000 | |||
Debt Instrument, Interest Rate, Stated Percentage | 6.00% | |||
Mortgage revenue bonds [Member] | 15 West Apartments [Member] | ||||
Long-term Purchase Commitment, Amount | $9,900,000 | |||
Debt Instrument, Interest Rate, Stated Percentage | 6.25% |
Commitments_and_Contingencies_2
Commitments and Contingencies Fair Market Value Table (Details) (USD $) | 3 Months Ended | |
Mar. 31, 2015 | Dec. 31, 2014 | |
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items] | ||
Available-For-Sale Securities, Gross Unrealized Loss MTM | $17,516 | $19,582 |
15 West Apartments [Member] | ||
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items] | ||
Debt Instrument, Interest Rate, Stated Percentage | 6.25% | |
Long-term Purchase Commitment, Amount | 9,900,000 | |
Forward Bond Commitment, Purchase Date | 1-Jul-14 | |
Villas at Plano Gateway [Member] | ||
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items] | ||
Debt Instrument, Interest Rate, Stated Percentage | 6.00% | |
Long-term Purchase Commitment, Amount | 20,000,000 | |
Forward Bond Commitment, Purchase Date | 1-Dec-14 | |
Silver Moon [Member] | ||
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items] | ||
Debt Instrument, Interest Rate, Stated Percentage | 6.00% | |
Long-term Purchase Commitment, Amount | 8,000,000 | |
Forward Bond Commitment, Purchase Date | 1-Jun-13 | |
Vantage at Harlingen [Member] | ||
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items] | ||
Available-For-Sale Securities, Gross Unrealized Loss MTM | 0 | 0 |
Debt Instrument, Interest Rate, Stated Percentage | 6.00% | |
Long-term Purchase Commitment, Amount | 18,000,000 | |
Forward Bond Commitment, Purchase Date | 1-Aug-13 | |
Vantage at Judson [Member] | ||
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items] | ||
Available-For-Sale Securities, Gross Unrealized Loss MTM | 0 | 0 |
Debt Instrument, Interest Rate, Stated Percentage | 6.00% | |
Long-term Purchase Commitment, Amount | 26,700,000 | |
Forward Bond Commitment, Purchase Date | 1-Dec-12 | |
Bond Purchase Commitment [Member] | 15 West Apartments [Member] | ||
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items] | ||
Available-For-Sale Securities, Gross Unrealized Loss MTM | 744,660 | 809,178 |
Bond Purchase Commitment [Member] | Villas at Plano Gateway [Member] | ||
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items] | ||
Available-For-Sale Securities, Gross Unrealized Loss MTM | 1,005,800 | 1,133,400 |
Bond Purchase Commitment [Member] | Silver Moon [Member] | ||
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items] | ||
Available-For-Sale Securities, Gross Unrealized Loss MTM | 366,320 | 413,600 |
Bond Purchase Commitment [Member] | Vantage at Harlingen [Member] | ||
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items] | ||
Available-For-Sale Securities, Gross Unrealized Loss MTM | 1,278,900 | 1,433,700 |
Bond Purchase Commitment [Member] | Vantage at Judson [Member] | ||
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items] | ||
Available-For-Sale Securities, Gross Unrealized Loss MTM | $1,808,508 | $1,990,535 |
Segment_Reporting_Segment_Repo
Segment Reporting Segment Reporting (Details) (USD $) | 3 Months Ended | ||
Mar. 31, 2015 | Mar. 31, 2014 | Dec. 31, 2014 | |
Revenues [Abstract] | |||
Revenues | $13,310,693 | $13,200,840 | |
Interest Expense [Abstract] | |||
Interest expense | 3,989,121 | 2,169,549 | |
Depreciation [Abstract] | |||
Depreciation | 1,693,299 | 1,252,147 | |
Net Income (Loss) Attributable to Parent [Abstract] | |||
Operating Income (Loss) | 2,524,479 | 6,046,829 | |
Assets [Abstract] | |||
Assets | 772,732,368 | 744,239,217 | |
Partners' Capital | |||
Partners' Capital | 303,227,225 | 309,943,899 | |
Mortgage revenue bonds [Member] | |||
Revenues [Abstract] | |||
Revenues | 7,549,171 | 8,260,913 | |
Interest Expense [Abstract] | |||
Interest expense | 2,947,100 | 1,149,922 | |
Depreciation [Abstract] | |||
Depreciation | 0 | 0 | |
Net Income (Loss) Attributable to Parent [Abstract] | |||
Operating Income (Loss) | 2,520,116 | 5,628,100 | |
Assets [Abstract] | |||
Assets | 723,613,539 | 698,637,412 | |
Partners' Capital | |||
Partners' Capital | 344,804,295 | 355,480,225 | |
MF Properties [Member] | |||
Revenues [Abstract] | |||
Revenues | 4,302,301 | 3,150,344 | |
Interest Expense [Abstract] | |||
Interest expense | 712,899 | 563,340 | |
Depreciation [Abstract] | |||
Depreciation | 1,454,179 | 1,019,366 | |
Net Income (Loss) Attributable to Parent [Abstract] | |||
Operating Income (Loss) | -393,641 | -224,508 | |
Assets [Abstract] | |||
Assets | 111,632,020 | 101,696,234 | |
Partners' Capital | |||
Partners' Capital | -6,379,698 | 18,600,449 | |
Public Housing Capital Fund Trust Certificates [Member] | |||
Revenues [Abstract] | |||
Revenues | 732,903 | 800,828 | |
Interest Expense [Abstract] | |||
Interest expense | 296,460 | 337,557 | |
Depreciation [Abstract] | |||
Depreciation | 0 | 0 | |
Net Income (Loss) Attributable to Parent [Abstract] | |||
Operating Income (Loss) | 429,148 | 456,118 | |
Assets [Abstract] | |||
Assets | 60,664,767 | 61,577,848 | |
Partners' Capital | |||
Partners' Capital | 15,890,718 | 16,803,457 | |
Residential Mortgage Backed Securities [Member] | |||
Revenues [Abstract] | |||
Revenues | 152,860 | 421,160 | |
Interest Expense [Abstract] | |||
Interest expense | 37,697 | 118,730 | |
Depreciation [Abstract] | |||
Depreciation | 0 | 0 | |
Net Income (Loss) Attributable to Parent [Abstract] | |||
Operating Income (Loss) | 115,022 | 299,890 | |
Assets [Abstract] | |||
Assets | 15,104,963 | 15,101,309 | |
Partners' Capital | |||
Partners' Capital | 3,105,324 | 3,095,526 | |
Consolidated VIEs [Member] | |||
Revenues [Abstract] | |||
Revenues | 804,068 | 800,872 | |
Interest Expense [Abstract] | |||
Interest expense | 569,934 | 557,884 | |
Depreciation [Abstract] | |||
Depreciation | 239,120 | 232,781 | |
Net Income (Loss) Attributable to Parent [Abstract] | |||
Operating Income (Loss) | -497,170 | -444,098 | |
Assets [Abstract] | |||
Assets | 13,169,000 | 13,456,861 | |
Partners' Capital | |||
Partners' Capital | -23,996,786 | -23,499,616 | |
Consolidation, Eliminations [Member] | |||
Revenues [Abstract] | |||
Revenues | -230,610 | -233,277 | |
Interest Expense [Abstract] | |||
Interest expense | -574,969 | -557,884 | |
Depreciation [Abstract] | |||
Depreciation | 0 | 0 | |
Net Income (Loss) Attributable to Parent [Abstract] | |||
Operating Income (Loss) | 351,004 | 331,327 | |
Assets [Abstract] | |||
Assets | -151,451,921 | -146,230,447 | |
Partners' Capital | |||
Partners' Capital | ($30,196,628) | ($60,536,142) |
Segment_Reporting_Footnote_Tag
Segment Reporting Footnote Tagging (Details) | 3 Months Ended |
Mar. 31, 2015 | |
Integer | |
segments | |
properties | |
Segment Reporting Information [Line Items] | |
Number of Reportable Segments | 5 |
Number of Available for Sale Securities | 57 |
Number of Variable Interest Entities | 11 |
Mortgage revenue bonds [Member] | |
Segment Reporting Information [Line Items] | |
Number of Units in Real Estate Property | 7,379 |
MF Properties [Member] | |
Segment Reporting Information [Line Items] | |
Number of Units in Real Estate Property | 2,169 |
Number of Real Estate Properties | 6 |
Consolidated VIEs [Member] | |
Segment Reporting Information [Line Items] | |
Number of Units in Real Estate Property | 410 |
Number of Real Estate Properties | 2 |
Number of Variable Interest Entities | 2 |
Public housing capital fund trusts [Member] | |
Segment Reporting Information [Line Items] | |
Number of Available for Sale Securities, Public Housing Authorities | 3 |
Unconsolidated Available for Sale Securities [Member] | |
Segment Reporting Information [Line Items] | |
Number of Available for Sale Securities | 60 |
Consolidated VIEs [Member] | |
Segment Reporting Information [Line Items] | |
Number of Available for Sale Securities | 2 |
Consolidated Properties [Member] | |
Segment Reporting Information [Line Items] | |
Number of Real Estate Properties | 9 |
Consolidated Properties [Member] | MF Properties [Member] | |
Segment Reporting Information [Line Items] | |
Number of Real Estate Properties | 9 |
Subsequent_Events_Details
Subsequent Events (Details) (USD $) | 3 Months Ended | ||
Mar. 31, 2015 | Jun. 30, 2015 | Dec. 31, 2014 | |
Integer | Unit | ||
Subsequent Event [Line Items] | |||
Mortgage revenue bonds, at fair value | $81,875,851 | $70,601,045 | |
Number of Available for Sale Securities | 57 | ||
Available for Sale Securities, not Including Premiums | 59,308,398 | ||
Trust Portfolio--MBS Bonds [Member] | |||
Subsequent Event [Line Items] | |||
Available for Sale Securities, not Including Premiums | 14,765,000 | ||
Series A [Member] | Perrin Square [Member] | Subsequent Event [Member] | |||
Subsequent Event [Line Items] | |||
Mortgage revenue bonds, at fair value | 13,300,000 | ||
Debt Instrument, Interest Rate, Stated Percentage | 6.00% | ||
Debt Instrument, Maturity Date | 1-May-52 | ||
Number of Units in Real Estate Property | 236 | ||
Series B [Member] | Perrin Square [Member] | Subsequent Event [Member] | |||
Subsequent Event [Line Items] | |||
Mortgage revenue bonds, at fair value | $125,000 | ||
Debt Instrument, Interest Rate, Stated Percentage | 12.00% | ||
Available-for-sale Security, Maturity Date at a point in time | 1-Jun-52 |
Uncategorized_Items
Uncategorized Items | 12/31/11 | ||
USD ($) | |||
[us-gaap_CashAndCashEquivalentsAtCarryingValueIncludingDiscontinuedOperations] | 11,318,015 | ||
[us-gaap_PartnersCapitalAccountUnits] | 60,252,928 | 60,252,928 |