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 5,531 5,618 Parkside Apartments 4.45% 4.45% June 1, 2025 15,782 16,032 16,298 Axis at Westmont 4.39% 4.39% February 1, 2026 34,343 35,338 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 29,110 29,544 BayVue Apartments SOFR + 3.11% 8.45% July 9, 2025 47,383 47,383 47,173 Citadel Apartments Senior SOFR + 1.61% 6.92% October 11, 2026 35,200 35,200 39,200 Citadel Apartments Junior SOFR + 8.86% 14.49% October 11, 2026 8,800 8,800 9,800 Camellia World Apartments 6.05% 6.05% January 1, 2030 33,911 33,911 33,911 Total notes payable 5.76% $ 278,730 283,719 289,794 Less: Deferred financing costs (2,199 ) (2,765 ) Total notes payable, net $ 281,520 $ 287,029 SOFR as of September 30, 2024 and December 31, 2023 was 4.96% 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 were initially scheduled to mature on October 11, 2024, and had two one-year extension options, subject to the satisfaction of certain conditions. The Citadel Apartments Mortgages 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 On September 26, 2024, the maturity date of the Citadel Apartments Mortgages were both extended from October 11, 2024 to October 11, 2026 5.0 39.2 35.2 9.8 8.8 Additionally, on October 10, 2024, the Company entered into another interest rate cap contract with an effective date of October 11, 2024, with an unrelated financial institution at a cost of $ 0.5 44.0 5.0 October 11, 2025 SOFR at 3.00% during its term 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 September 30, 2024, the outstanding principal balance and remaining availability under the BayVue Apartments Mortgage was $ 47.4 Parkside Apartments Mortgage The non-recourse mortgage loan collateralized by the Parkside Apartments (the “Parkside Apartments Mortgage”) (outstanding principal balance of $ 16.0 June 1, 2025 The following table provides information with respect to the contractual maturities and scheduled principal repayments of the Company’s indebtedness as of September 30, 2024. Schedule of contractual obligations for principal payments 2024 2025 2026 2027 2028 Thereafter Total Principal maturities $ 444 $ 64,755 $ 156,877 $ 654 $ 676 $ 60,313 $ 283,719 Less: Deferred financing costs (2,199 ) Total notes payable, net $ 281,520 As of September 30, 2024, the Company was in compliance with all of its financial debt covenants. |