Notes Payable | 7. Notes Payable Notes payable consists of the following: Schedule of information on notes payable Property Interest Rate Weighted Average Maturity Date Amount As of As of Arbors Harbor Town 4.53% 4.53% January 1, 2026 $ 29,000 $ 29,000 $ 29,000 Arbors Harbor Town Supplemental 3.52% 3.52% January 1, 2026 5,379 5,560 5,618 Parkside Apartments 4.45% 4.45% September 1, 2025 15,782 16,121 16,298 Axis at Westmont 4.39% 4.39% February 1, 2026 34,343 35,504 35,836 Valley Ranch Apartments 4.16% 4.16% March 1, 2026 43,414 43,414 43,414 Autumn Breeze Apartments 3.39% 3.39% April 1, 2030 25,518 29,255 29,544 BayVue Apartments SOFR + 3.11% 8.63% July 9, 2025 47,383 47,383 47,173 Citadel Apartments Senior SOFR + 1.61% 7.00% October 11, 2024 39,200 39,200 39,200 Citadel Apartments Junior SOFR + 8.86% 14.42% October 11, 2024 9,800 9,800 9,800 Camellia World Apartments 6.05% 6.05% January 1, 2030 33,911 33,911 33,911 Total notes payable 5.84% $ 283,730 289,148 289,794 Less: Deferred financing costs (2,042 ) (2,765 ) Total notes payable, net $ 287,106 $ 287,029 SOFR as of June 30, 2024 and December 31, 2023 was 5.34% 5.35% Citadel Apartments Mortgages On October 6, 2021, the Company entered into a non-recourse mortgage loan facility for up to $ 39.2 9.8 The Citadel Apartments Mortgages, which initially mature on October 11, 2024, have two one-year extension options, subject to the satisfaction of certain conditions, and are both collateralized by the Citadel Apartments. However, the Citadel Apartments Junior Mortgage is subordinate to the Citadel Apartments Senior Mortgage. Pursuant to the terms of the Citadel Apartments Mortgages, the Company is required to enter into one or more interest rate cap contracts in the aggregate notional amount of $ 49.0 0.9 49.0 0.8 Although the Citadel Apartments Mortgages are currently scheduled to mature on October 11, 2024, the Company currently intends to exercise the first of its two one-year extension options to extend the maturity of the Citadel Apartments Mortgages to October 11, 2025. If the Company extends the maturity of the Citadel Apartments Mortgages, it will be required to enter into another interest rate cap contract at substantially similar terms as the interest rate cap contract that matures on October 11, 2024, pursuant to the terms of the Citadel Apartments Mortgages. The Company did not meet the debt service coverage ratio with respect to the Citadel Apartments Mortgages for the quarterly period ended June 30, 2024, and therefore, the lender has the option of retaining any excess cashflow, as defined. BayVue Apartments Mortgage On July 7, 2021, the Company entered into a non-recourse mortgage loan facility for up to $ 52.2 Pursuant to the terms of the BayVue Apartments Mortgage, the Company is required to enter into one or more interest rate cap contracts in the aggregate notional amount of $ 52.2 1.4 52.2 SOFR rate was capped at 2.50% July 15, 2024 1.1 As of June 30, 2024, the outstanding principal balance and remaining availability under the BayVue Apartments Mortgage was $ 47.4 4.8 The following table provides information with respect to the contractual maturities and scheduled principal repayments of the Company’s indebtedness as of June 30, 2024, but after taking into consideration the aforementioned extension of the maturity of the BayVue Apartments Mortgage to July 9, 2025. Schedule of contractual obligations for principal payments 2024 2025 2026 2027 2028 Thereafter Total Principal maturities $ 49,873 $ 64,755 $ 112,877 $ 654 $ 676 $ 60,313 $ 289,148 Less: Deferred financing costs (2,042 ) Total notes payable, net $ 287,106 As of June 30, 2024, other than the debt service coverage ratio with respect to the Citadel Apartments Mortgages discussed above, the Company was in compliance with all of its financial debt covenants. |