During the three months ended March 31, 2023, the Company borrowed $12,600 under the Credit Facility and repaid $14,800, for a net amount repaid of $2,200. During the three months ended March 31, 2022, the Company borrowed $14,100 under the Credit Facility and made no repayments, for a net amount borrowed of $14,100. Interest expense incurred on the Credit Facility was $6,988 and $3,614 for the three months ended March 31, 2023 and 2022, respectively.
As of March 31, 2023 and December 31, 2022, the Company had the following outstanding borrowings under the Credit Facility:
| | | | | | |
| | March 31, 2023 | | December 31, 2022 |
Revolver | | $ | 143,500 | | $ | 145,700 |
Term Loan A | | | 350,000 | | | 350,000 |
Term Loan B | | | 150,000 | | | 150,000 |
Less: Unamortized debt issuance costs | | | (8,704) | | | (9,253) |
Credit Facility, net | | $ | 634,796 | | $ | 636,447 |
Costs incurred related to the Credit Facility, net of accumulated amortization, are netted against the Company’s “Credit Facility, net of unamortized debt issuance costs” balance in the accompanying Condensed Consolidated Balance Sheets. Amortization expense incurred related to debt issuance costs was $549 and $463 for the three months ended March 31, 2023 and 2022, respectively, and is included in the “Interest Expense” line item in the accompanying Condensed Consolidated Statements of Operations.
Notes Payable, Net of Debt Issuance Costs
The Company’s notes payable, net, includes four loans: (1) the Rosedale Loan, (2) the Dumfries Loan, (3) the Cantor Loan, and (4) the Toledo Loan, each described in detail herein. The following table sets forth the aggregate balances of these loans as of March 31, 2023 and December 31, 2022:
| | | | | | |
| | March 31, 2023 | | December 31, 2022 |
Notes payable | | $ | 57,780 | | $ | 58,124 |
Unamortized debt issuance costs | | | (413) | | | (452) |
Notes payable, net | | $ | 57,367 | | $ | 57,672 |
Amortization expense incurred related to the debt issuance costs was $39 for each of the three months ended March 31, 2023 and 2022 and is included in the “Interest Expense” line item in the accompanying Condensed Consolidated Statements of Operations.
Rosedale Loan
On July 31, 2020, in connection with its acquisition of the Rosedale Facilities, the Company, through certain of its wholly owned subsidiaries, as borrowers, entered into a loan with FVCbank with a principal balance of $14,800 (the “Rosedale Loan”). The Rosedale Loan has an annual interest rate of 3.85% and matures on July 31, 2025 with principal and interest payable monthly based on a 25-year amortization schedule. The Company, at its option, may prepay the loan, subject to a prepayment fee.
The Company made principal payments of $98 and $95 during the three months ended March 31, 2023 and 2022, respectively. The loan balance as of March 31, 2023 and December 31, 2022 was $13,856 and $13,954, respectively. Interest expense incurred on this loan was $134 and $137 for the three months ended March 31, 2023 and 2022, respectively.
As of March 31, 2023, scheduled principal payments due for each year ended December 31 were as follows:
| | | |
2023 (nine months remaining) | | $ | 293 |
2024 | | | 405 |
2025 | | | 13,158 |
Total | | $ | 13,856 |
Dumfries Loan
On April 27, 2020, in connection with its acquisition of the Dumfries Facility, the Company, through a wholly-owned subsidiary, assumed a CMBS loan with a principal amount of $12,074 (the “Dumfries Loan”). The Dumfries Loan has an annual interest