Debt - (Details 2) | Apr. 08, 2015 | Apr. 01, 2015 | Sep. 30, 2015USD ($) | Jun. 30, 2015USD ($)agreement | Dec. 31, 2014USD ($) |
Non‑Recourse Debt Obligations of Consolidated Special Purpose Entities [Line items] | | | | | | |
Retained non-amortizing notes | | | | | $ 108,000,000 | |
Summary of non‑recourse debt obligations of consolidated special purpose entity subsidiaries | | | | | | |
Total non‑recourse debt obligations | | | | | $ 1,638,811,000 | $ 1,284,151,000 |
Debt Instrument, Description of Variable Rate Basis | | | one-month LIBOR | | | |
Credit spread (as a percent) | | 2.00% | | | | |
Interest rate swaps | | | | | | |
Summary of non‑recourse debt obligations of consolidated special purpose entity subsidiaries | | | | | | |
Number of agreements | agreement | | | | | 2 | |
Base rate | | | | | | |
Summary of non‑recourse debt obligations of consolidated special purpose entity subsidiaries | | | | | | |
Debt Instrument, Description of Variable Rate Basis | | Base Rate | | | | |
One-Month LIBOR | | | | | | |
Summary of non‑recourse debt obligations of consolidated special purpose entity subsidiaries | | | | | | |
Debt Instrument, Description of Variable Rate Basis | | one-month LIBOR | | | | |
Non‑recourse mortgage notes payable: | Interest rate swaps | | | | | | |
Summary of non‑recourse debt obligations of consolidated special purpose entity subsidiaries | | | | | | |
Number of agreements | agreement | | | | | 2 | |
Non‑recourse mortgage notes payable: | $20,530 note issued December 2011 and amended February 2012 | Interest rate swaps | | | | | | |
Summary of non‑recourse debt obligations of consolidated special purpose entity subsidiaries | | | | | | |
Number of agreements | agreement | | | | | 2 | |
Non‑recourse mortgage notes payable: | $12.6 million portion of note issued December 2011 and amended February 2012 | Interest rate swaps | | | | | | |
Summary of non‑recourse debt obligations of consolidated special purpose entity subsidiaries | | | | | | |
Outstanding balance | | | | | $ 12,600,000 | |
Fixed rate | | | | | 5.299% | |
Scheduled maturities, including balloon payments, on the non‑recourse debt obligations | | | | | | |
Long-term Debt | | | | | $ 12,600,000 | |
Non‑recourse mortgage notes payable: | $6.6 million portion of note issued December 2011 and amended February 2012 | Interest rate swaps | | | | | | |
Summary of non‑recourse debt obligations of consolidated special purpose entity subsidiaries | | | | | | |
Outstanding balance | | | | | $ 6,500,000 | |
Fixed rate | | | | | 5.23% | |
Scheduled maturities, including balloon payments, on the non‑recourse debt obligations | | | | | | |
Long-term Debt | | | | | $ 6,500,000 | |
Consolidated special purpose entities | | | | | | |
Non‑Recourse Debt Obligations of Consolidated Special Purpose Entities [Line items] | | | | | | |
Aggregate investment amount | | | | | 2,000,000 | |
Unamortized financing costs related to all debt | | | | | 35,900,000 | 30,900,000 |
Summary of non‑recourse debt obligations of consolidated special purpose entity subsidiaries | | | | | | |
Outstanding balance | | | | | 1,638,612,000 | 1,283,495,000 |
Unamortized net premium | | | | | 199,000 | 656,000 |
Total non‑recourse debt obligations | | | | | 1,638,811,000 | 1,284,151,000 |
Scheduled maturities, including balloon payments, on the non‑recourse debt obligations | | | | | | |
Remainder of 2015 | | | | | 29,234,000 | |
2,016 | | | | | 28,162,000 | |
2,017 | | | | | 32,262,000 | |
2,018 | | | | | 29,560,000 | |
2,019 | | | | | 235,129,000 | |
2,020 | | | | | 311,753,000 | |
Thereafter | | | | | 972,512,000 | |
Long-term Debt | | | | | 1,638,612,000 | 1,283,495,000 |
Consolidated special purpose entities | Scheduled principal | | | | | | |
Summary of non‑recourse debt obligations of consolidated special purpose entity subsidiaries | | | | | | |
Outstanding balance | | | | | 157,967,000 | |
Scheduled maturities, including balloon payments, on the non‑recourse debt obligations | | | | | | |
Remainder of 2015 | | | | | 10,524,000 | |
2,016 | | | | | 21,613,000 | |
2,017 | | | | | 22,341,000 | |
2,018 | | | | | 22,895,000 | |
2,019 | | | | | 21,590,000 | |
2,020 | | | | | 15,767,000 | |
Thereafter | | | | | 43,237,000 | |
Long-term Debt | | | | | 157,967,000 | |
Consolidated special purpose entities | Balloon payments | | | | | | |
Summary of non‑recourse debt obligations of consolidated special purpose entity subsidiaries | | | | | | |
Outstanding balance | | | | | 1,480,645,000 | |
Scheduled maturities, including balloon payments, on the non‑recourse debt obligations | | | | | | |
Remainder of 2015 | | | | | 18,710,000 | |
2,016 | | | | | 6,549,000 | |
2,017 | | | | | 9,921,000 | |
2,018 | | | | | 6,665,000 | |
2,019 | | | | | 213,539,000 | |
2,020 | | | | | 295,986,000 | |
Thereafter | | | | | 929,275,000 | |
Long-term Debt | | | | | $ 1,480,645,000 | |
Consolidated special purpose entities | Non-recourse net-lease mortgage notes: | Series 2012-1, Class A Due August 2019 | | | | | | |
Non‑Recourse Debt Obligations of Consolidated Special Purpose Entities [Line items] | | | | | | |
Stated Interest Rate (as a percent) | | | | | 5.77% | |
Summary of non‑recourse debt obligations of consolidated special purpose entity subsidiaries | | | | | | |
Stated Interest Rate (as a percent) | | | | | 5.77% | |
Outstanding balance | | | | | $ 205,883,000 | 207,503,000 |
Scheduled maturities, including balloon payments, on the non‑recourse debt obligations | | | | | | |
Long-term Debt | | | | | $ 205,883,000 | 207,503,000 |
Consolidated special purpose entities | Non-recourse net-lease mortgage notes: | Series 2013-1, Class A-1 Due March 2020 | | | | | | |
Non‑Recourse Debt Obligations of Consolidated Special Purpose Entities [Line items] | | | | | | |
Stated Interest Rate (as a percent) | | | | | 4.16% | |
Summary of non‑recourse debt obligations of consolidated special purpose entity subsidiaries | | | | | | |
Stated Interest Rate (as a percent) | | | | | 4.16% | |
Outstanding balance | | | | | $ 144,634,000 | 145,876,000 |
Scheduled maturities, including balloon payments, on the non‑recourse debt obligations | | | | | | |
Long-term Debt | | | | | $ 144,634,000 | 145,876,000 |
Consolidated special purpose entities | Non-recourse net-lease mortgage notes: | Series 2013-2, Class A-1 Due July 2020 | | | | | | |
Non‑Recourse Debt Obligations of Consolidated Special Purpose Entities [Line items] | | | | | | |
Stated Interest Rate (as a percent) | | | | | 4.37% | |
Summary of non‑recourse debt obligations of consolidated special purpose entity subsidiaries | | | | | | |
Stated Interest Rate (as a percent) | | | | | 4.37% | |
Outstanding balance | | | | | $ 103,903,000 | 104,740,000 |
Scheduled maturities, including balloon payments, on the non‑recourse debt obligations | | | | | | |
Long-term Debt | | | | | $ 103,903,000 | 104,740,000 |
Consolidated special purpose entities | Non-recourse net-lease mortgage notes: | Series 2013-3, Class A-1 Due November 2020 | | | | | | |
Non‑Recourse Debt Obligations of Consolidated Special Purpose Entities [Line items] | | | | | | |
Stated Interest Rate (as a percent) | | | | | 4.24% | |
Summary of non‑recourse debt obligations of consolidated special purpose entity subsidiaries | | | | | | |
Stated Interest Rate (as a percent) | | | | | 4.24% | |
Outstanding balance | | | | | $ 75,175,000 | 75,767,000 |
Scheduled maturities, including balloon payments, on the non‑recourse debt obligations | | | | | | |
Long-term Debt | | | | | $ 75,175,000 | 75,767,000 |
Consolidated special purpose entities | Non-recourse net-lease mortgage notes: | Series 2014‑1, Class A‑1 Due April 2021 | | | | | | |
Non‑Recourse Debt Obligations of Consolidated Special Purpose Entities [Line items] | | | | | | |
Stated Interest Rate (as a percent) | | | | | 4.21% | |
Summary of non‑recourse debt obligations of consolidated special purpose entity subsidiaries | | | | | | |
Stated Interest Rate (as a percent) | | | | | 4.21% | |
Outstanding balance | | | | | $ 119,350,000 | 119,650,000 |
Scheduled maturities, including balloon payments, on the non‑recourse debt obligations | | | | | | |
Long-term Debt | | | | | $ 119,350,000 | 119,650,000 |
Consolidated special purpose entities | Non-recourse net-lease mortgage notes: | Series 2015-1, Class A-1 Due April 2022 | | | | | | |
Non‑Recourse Debt Obligations of Consolidated Special Purpose Entities [Line items] | | | | | | |
Stated Interest Rate (as a percent) | | | | | 3.75% | |
Summary of non‑recourse debt obligations of consolidated special purpose entity subsidiaries | | | | | | |
Stated Interest Rate (as a percent) | | | | | 3.75% | |
Outstanding balance | | | | | $ 94,921,000 | |
Scheduled maturities, including balloon payments, on the non‑recourse debt obligations | | | | | | |
Long-term Debt | | | | | $ 94,921,000 | |
Consolidated special purpose entities | Non-recourse net-lease mortgage notes: | Series 2013-1, Class A-2 Due March 2023 | | | | | | |
Non‑Recourse Debt Obligations of Consolidated Special Purpose Entities [Line items] | | | | | | |
Stated Interest Rate (as a percent) | | | | | 4.65% | |
Summary of non‑recourse debt obligations of consolidated special purpose entity subsidiaries | | | | | | |
Stated Interest Rate (as a percent) | | | | | 4.65% | |
Outstanding balance | | | | | $ 98,351,000 | 99,196,000 |
Scheduled maturities, including balloon payments, on the non‑recourse debt obligations | | | | | | |
Long-term Debt | | | | | $ 98,351,000 | 99,196,000 |
Consolidated special purpose entities | Non-recourse net-lease mortgage notes: | Series 2013-2, Class A-2 Due July 2023 | | | | | | |
Non‑Recourse Debt Obligations of Consolidated Special Purpose Entities [Line items] | | | | | | |
Stated Interest Rate (as a percent) | | | | | 5.33% | |
Summary of non‑recourse debt obligations of consolidated special purpose entity subsidiaries | | | | | | |
Stated Interest Rate (as a percent) | | | | | 5.33% | |
Outstanding balance | | | | | $ 94,193,000 | 94,951,000 |
Scheduled maturities, including balloon payments, on the non‑recourse debt obligations | | | | | | |
Long-term Debt | | | | | $ 94,193,000 | 94,951,000 |
Consolidated special purpose entities | Non-recourse net-lease mortgage notes: | Series 2013-3, Class A-2 Due November 2023 | | | | | | |
Non‑Recourse Debt Obligations of Consolidated Special Purpose Entities [Line items] | | | | | | |
Stated Interest Rate (as a percent) | | | | | 5.21% | |
Summary of non‑recourse debt obligations of consolidated special purpose entity subsidiaries | | | | | | |
Stated Interest Rate (as a percent) | | | | | 5.21% | |
Outstanding balance | | | | | $ 97,629,000 | 98,398,000 |
Scheduled maturities, including balloon payments, on the non‑recourse debt obligations | | | | | | |
Long-term Debt | | | | | $ 97,629,000 | 98,398,000 |
Consolidated special purpose entities | Non-recourse net-lease mortgage notes: | Series 2014‑1, Class A‑2 Due April 2024 | | | | | | |
Non‑Recourse Debt Obligations of Consolidated Special Purpose Entities [Line items] | | | | | | |
Stated Interest Rate (as a percent) | | | | | 5.00% | |
Summary of non‑recourse debt obligations of consolidated special purpose entity subsidiaries | | | | | | |
Stated Interest Rate (as a percent) | | | | | 5.00% | |
Outstanding balance | | | | | $ 139,242,000 | 139,592,000 |
Scheduled maturities, including balloon payments, on the non‑recourse debt obligations | | | | | | |
Long-term Debt | | | | | $ 139,242,000 | 139,592,000 |
Consolidated special purpose entities | Non-recourse net-lease mortgage notes: | Series 2015-1, Class A-2 Due April 2025 | | | | | | |
Non‑Recourse Debt Obligations of Consolidated Special Purpose Entities [Line items] | | | | | | |
Stated Interest Rate (as a percent) | | | | | 4.17% | |
Summary of non‑recourse debt obligations of consolidated special purpose entity subsidiaries | | | | | | |
Stated Interest Rate (as a percent) | | | | | 4.17% | |
Outstanding balance | | | | | $ 269,775,000 | |
Scheduled maturities, including balloon payments, on the non‑recourse debt obligations | | | | | | |
Long-term Debt | | | | | 269,775,000 | |
Consolidated special purpose entities | Non‑recourse mortgage notes payable: | | | | | | |
Non‑Recourse Debt Obligations of Consolidated Special Purpose Entities [Line items] | | | | | | |
Aggregate investment amount | | | | | 327,800,000 | |
Summary of non‑recourse debt obligations of consolidated special purpose entity subsidiaries | | | | | | |
Principal amount | | | | | $ 8,000,000 | |
Consolidated special purpose entities | Non‑recourse mortgage notes payable: | $21,443 note issued July 2005 | | | | | | |
Non‑Recourse Debt Obligations of Consolidated Special Purpose Entities [Line items] | | | | | | |
Stated Interest Rate (as a percent) | [1] | | | | 5.26% | |
Summary of non‑recourse debt obligations of consolidated special purpose entity subsidiaries | | | | | | |
Principal amount | | | | | $ 21,443,000 | |
Stated Interest Rate (as a percent) | [1] | | | | 5.26% | |
Outstanding balance | [1] | | | | $ 18,746,000 | 18,956,000 |
Estimated effective yield at assumption (as a percent) | | | | | 3.69% | |
Scheduled maturities, including balloon payments, on the non‑recourse debt obligations | | | | | | |
Long-term Debt | [1] | | | | $ 18,746,000 | 18,956,000 |
Consolidated special purpose entities | Non‑recourse mortgage notes payable: | $21.1 million note refinanced subsequent to June 2015 | Subsequent Event | | | | | | |
Non‑Recourse Debt Obligations of Consolidated Special Purpose Entities [Line items] | | | | | | |
Stated Interest Rate (as a percent) | | | | 4.36% | | |
Summary of non‑recourse debt obligations of consolidated special purpose entity subsidiaries | | | | | | |
Stated Interest Rate (as a percent) | | | | 4.36% | | |
Outstanding balance | | | | $ 21,100,000 | | |
Scheduled maturities, including balloon payments, on the non‑recourse debt obligations | | | | | | |
Long-term Debt | | | | $ 21,100,000 | | |
Consolidated special purpose entities | Non‑recourse mortgage notes payable: | $4,000 note issued August 2006 | | | | | | |
Non‑Recourse Debt Obligations of Consolidated Special Purpose Entities [Line items] | | | | | | |
Stated Interest Rate (as a percent) | [2] | | | | 6.33% | |
Summary of non‑recourse debt obligations of consolidated special purpose entity subsidiaries | | | | | | |
Principal amount | | | | | $ 4,000,000 | |
Stated Interest Rate (as a percent) | [2] | | | | 6.33% | |
Outstanding balance | [2] | | | | $ 3,272,000 | 3,326,000 |
Estimated effective yield at assumption (as a percent) | | | | | 5.15% | |
Scheduled maturities, including balloon payments, on the non‑recourse debt obligations | | | | | | |
Long-term Debt | [2] | | | | $ 3,272,000 | 3,326,000 |
Consolidated special purpose entities | Non‑recourse mortgage notes payable: | $3,800 note issued September 2006 | | | | | | |
Non‑Recourse Debt Obligations of Consolidated Special Purpose Entities [Line items] | | | | | | |
Stated Interest Rate (as a percent) | [3] | | | | 6.47% | |
Summary of non‑recourse debt obligations of consolidated special purpose entity subsidiaries | | | | | | |
Principal amount | | | | | $ 3,800,000 | |
Stated Interest Rate (as a percent) | [3] | | | | 6.47% | |
Outstanding balance | [3] | | | | $ 3,483,000 | 3,512,000 |
Estimated effective yield at assumption (as a percent) | | | | | 3.88% | |
Scheduled maturities, including balloon payments, on the non‑recourse debt obligations | | | | | | |
Long-term Debt | [3] | | | | $ 3,483,000 | 3,512,000 |
Consolidated special purpose entities | Non‑recourse mortgage notes payable: | $7,088 note issued April 2007 | | | | | | |
Non‑Recourse Debt Obligations of Consolidated Special Purpose Entities [Line items] | | | | | | |
Stated Interest Rate (as a percent) | [4] | | | | 6.00% | |
Summary of non‑recourse debt obligations of consolidated special purpose entity subsidiaries | | | | | | |
Principal amount | | | | | $ 7,088,000 | |
Stated Interest Rate (as a percent) | [4] | | | | 6.00% | |
Outstanding balance | [4] | | | | $ 6,623,000 | 6,676,000 |
Estimated effective yield at assumption (as a percent) | | | | | 4.45% | |
Scheduled maturities, including balloon payments, on the non‑recourse debt obligations | | | | | | |
Long-term Debt | [4] | | | | $ 6,623,000 | 6,676,000 |
Consolidated special purpose entities | Non‑recourse mortgage notes payable: | $4,400 note issued August 2007 | | | | | | |
Non‑Recourse Debt Obligations of Consolidated Special Purpose Entities [Line items] | | | | | | |
Stated Interest Rate (as a percent) | [5] | | | | 6.7665% | |
Summary of non‑recourse debt obligations of consolidated special purpose entity subsidiaries | | | | | | |
Principal amount | | | | | $ 4,400,000 | |
Stated Interest Rate (as a percent) | [5] | | | | 6.7665% | |
Outstanding balance | [5] | | | | $ 3,754,000 | 3,807,000 |
Estimated effective yield at assumption (as a percent) | | | | | 3.40% | |
Scheduled maturities, including balloon payments, on the non‑recourse debt obligations | | | | | | |
Long-term Debt | [5] | | | | $ 3,754,000 | 3,807,000 |
Consolidated special purpose entities | Non‑recourse mortgage notes payable: | $8,000 note issued January 2012; assumed on December 2013 | | | | | | |
Non‑Recourse Debt Obligations of Consolidated Special Purpose Entities [Line items] | | | | | | |
Stated Interest Rate (as a percent) | | | | | 4.778% | |
Summary of non‑recourse debt obligations of consolidated special purpose entity subsidiaries | | | | | | |
Stated Interest Rate (as a percent) | | | | | 4.778% | |
Outstanding balance | | | | | $ 7,377,000 | 7,511,000 |
Scheduled maturities, including balloon payments, on the non‑recourse debt obligations | | | | | | |
Long-term Debt | | | | | $ 7,377,000 | 7,511,000 |
Consolidated special purpose entities | Non‑recourse mortgage notes payable: | $20,530 note issued December 2011 and amended February 2012 | | | | | | |
Non‑Recourse Debt Obligations of Consolidated Special Purpose Entities [Line items] | | | | | | |
Stated Interest Rate (as a percent) | [6] | | | | 5.275% | |
Summary of non‑recourse debt obligations of consolidated special purpose entity subsidiaries | | | | | | |
Principal amount | | | | | $ 20,530,000 | |
Stated Interest Rate (as a percent) | [6] | | | | 5.275% | |
Outstanding balance | | | | | $ 19,085,000 | 19,317,000 |
Scheduled maturities, including balloon payments, on the non‑recourse debt obligations | | | | | | |
Long-term Debt | | | | | $ 19,085,000 | 19,317,000 |
Consolidated special purpose entities | Non‑recourse mortgage notes payable: | $20,530 note issued December 2011 and amended February 2012 | One-Month LIBOR | | | | | | |
Summary of non‑recourse debt obligations of consolidated special purpose entity subsidiaries | | | | | | |
Credit spread (as a percent) | | | | | 3.50% | |
Consolidated special purpose entities | Non‑recourse mortgage notes payable: | $6,500 note issued December 2012 | | | | | | |
Non‑Recourse Debt Obligations of Consolidated Special Purpose Entities [Line items] | | | | | | |
Stated Interest Rate (as a percent) | | | | | 4.806% | |
Summary of non‑recourse debt obligations of consolidated special purpose entity subsidiaries | | | | | | |
Principal amount | | | | | $ 6,500,000 | |
Stated Interest Rate (as a percent) | | | | | 4.806% | |
Outstanding balance | | | | | $ 6,133,000 | 6,207,000 |
Scheduled maturities, including balloon payments, on the non‑recourse debt obligations | | | | | | |
Long-term Debt | | | | | $ 6,133,000 | 6,207,000 |
Consolidated special purpose entities | Non‑recourse mortgage notes payable: | $2,956 note issued June 2013 | | | | | | |
Non‑Recourse Debt Obligations of Consolidated Special Purpose Entities [Line items] | | | | | | |
Stated Interest Rate (as a percent) | [7] | | | | 3.184% | |
Summary of non‑recourse debt obligations of consolidated special purpose entity subsidiaries | | | | | | |
Principal amount | | | | | $ 2,956,000 | |
Stated Interest Rate (as a percent) | [7] | | | | 3.184% | |
Outstanding balance | | | | | $ 2,792,000 | 2,827,000 |
Scheduled maturities, including balloon payments, on the non‑recourse debt obligations | | | | | | |
Long-term Debt | | | | | $ 2,792,000 | 2,827,000 |
Consolidated special purpose entities | Non‑recourse mortgage notes payable: | $2,956 note issued June 2013 | One-Month LIBOR | | | | | | |
Summary of non‑recourse debt obligations of consolidated special purpose entity subsidiaries | | | | | | |
Credit spread (as a percent) | | | | | 3.00% | |
Consolidated special purpose entities | Non‑recourse mortgage notes payable: | $16,100 note issued February 2014 | | | | | | |
Non‑Recourse Debt Obligations of Consolidated Special Purpose Entities [Line items] | | | | | | |
Stated Interest Rate (as a percent) | | | | | 4.83% | |
Summary of non‑recourse debt obligations of consolidated special purpose entity subsidiaries | | | | | | |
Principal amount | | | | | $ 16,100,000 | |
Stated Interest Rate (as a percent) | | | | | 4.83% | |
Outstanding balance | | | | | $ 15,688,000 | 15,857,000 |
Scheduled maturities, including balloon payments, on the non‑recourse debt obligations | | | | | | |
Long-term Debt | | | | | $ 15,688,000 | 15,857,000 |
Consolidated special purpose entities | Non‑recourse mortgage notes payable: | $13,000 note issued May 2012 | | | | | | |
Non‑Recourse Debt Obligations of Consolidated Special Purpose Entities [Line items] | | | | | | |
Stated Interest Rate (as a percent) | | | | | 5.195% | |
Summary of non‑recourse debt obligations of consolidated special purpose entity subsidiaries | | | | | | |
Principal amount | | | | | $ 13,000,000 | |
Stated Interest Rate (as a percent) | | | | | 5.195% | |
Outstanding balance | | | | | $ 12,183,000 | 12,326,000 |
Scheduled maturities, including balloon payments, on the non‑recourse debt obligations | | | | | | |
Long-term Debt | | | | | $ 12,183,000 | 12,326,000 |
Consolidated special purpose entities | Non‑recourse mortgage notes payable: | $14,950 note issued July 2012 | | | | | | |
Non‑Recourse Debt Obligations of Consolidated Special Purpose Entities [Line items] | | | | | | |
Stated Interest Rate (as a percent) | | | | | 4.95% | |
Summary of non‑recourse debt obligations of consolidated special purpose entity subsidiaries | | | | | | |
Principal amount | | | | | $ 14,950,000 | |
Stated Interest Rate (as a percent) | | | | | 4.95% | |
Outstanding balance | | | | | $ 13,686,000 | 13,863,000 |
Scheduled maturities, including balloon payments, on the non‑recourse debt obligations | | | | | | |
Long-term Debt | | | | | $ 13,686,000 | 13,863,000 |
Consolidated special purpose entities | Non‑recourse mortgage notes payable: | $26,000 note issued August 2012 | | | | | | |
Non‑Recourse Debt Obligations of Consolidated Special Purpose Entities [Line items] | | | | | | |
Stated Interest Rate (as a percent) | | | | | 5.05% | |
Summary of non‑recourse debt obligations of consolidated special purpose entity subsidiaries | | | | | | |
Principal amount | | | | | $ 26,000,000 | |
Stated Interest Rate (as a percent) | | | | | 5.05% | |
Outstanding balance | | | | | $ 24,519,000 | 24,805,000 |
Scheduled maturities, including balloon payments, on the non‑recourse debt obligations | | | | | | |
Long-term Debt | | | | | $ 24,519,000 | 24,805,000 |
Consolidated special purpose entities | Non‑recourse mortgage notes payable: | $6,400 note issued November 2012 | | | | | | |
Non‑Recourse Debt Obligations of Consolidated Special Purpose Entities [Line items] | | | | | | |
Stated Interest Rate (as a percent) | | | | | 4.707% | |
Summary of non‑recourse debt obligations of consolidated special purpose entity subsidiaries | | | | | | |
Principal amount | | | | | $ 6,400,000 | |
Stated Interest Rate (as a percent) | | | | | 4.707% | |
Outstanding balance | | | | | $ 6,054,000 | 6,127,000 |
Scheduled maturities, including balloon payments, on the non‑recourse debt obligations | | | | | | |
Long-term Debt | | | | | $ 6,054,000 | 6,127,000 |
Consolidated special purpose entities | Non‑recourse mortgage notes payable: | $11,895 note issued March 2013 | | | | | | |
Non‑Recourse Debt Obligations of Consolidated Special Purpose Entities [Line items] | | | | | | |
Stated Interest Rate (as a percent) | | | | | 4.7315% | |
Summary of non‑recourse debt obligations of consolidated special purpose entity subsidiaries | | | | | | |
Principal amount | | | | | $ 11,895,000 | |
Stated Interest Rate (as a percent) | | | | | 4.7315% | |
Outstanding balance | | | | | $ 11,345,000 | 11,478,000 |
Scheduled maturities, including balloon payments, on the non‑recourse debt obligations | | | | | | |
Long-term Debt | | | | | $ 11,345,000 | 11,478,000 |
Consolidated special purpose entities | Non‑recourse mortgage notes payable: | $17,500 note issued August 2013 | | | | | | |
Non‑Recourse Debt Obligations of Consolidated Special Purpose Entities [Line items] | | | | | | |
Stated Interest Rate (as a percent) | | | | | 5.46% | |
Summary of non‑recourse debt obligations of consolidated special purpose entity subsidiaries | | | | | | |
Principal amount | | | | | $ 17,500,000 | |
Stated Interest Rate (as a percent) | | | | | 5.46% | |
Outstanding balance | | | | | $ 16,919,000 | 17,091,000 |
Scheduled maturities, including balloon payments, on the non‑recourse debt obligations | | | | | | |
Long-term Debt | | | | | $ 16,919,000 | 17,091,000 |
Consolidated special purpose entities | Non‑recourse mortgage notes payable: | $10,075 note issued March 2014 | | | | | | |
Non‑Recourse Debt Obligations of Consolidated Special Purpose Entities [Line items] | | | | | | |
Stated Interest Rate (as a percent) | | | | | 5.10% | |
Summary of non‑recourse debt obligations of consolidated special purpose entity subsidiaries | | | | | | |
Principal amount | | | | | $ 10,075,000 | |
Stated Interest Rate (as a percent) | | | | | 5.10% | |
Outstanding balance | | | | | $ 9,913,000 | 9,984,000 |
Scheduled maturities, including balloon payments, on the non‑recourse debt obligations | | | | | | |
Long-term Debt | | | | | $ 9,913,000 | 9,984,000 |
Consolidated special purpose entities | Non‑recourse mortgage notes payable: | $7,750 note issued February 2013 | | | | | | |
Non‑Recourse Debt Obligations of Consolidated Special Purpose Entities [Line items] | | | | | | |
Stated Interest Rate (as a percent) | [8] | | | | 4.81% | |
Summary of non‑recourse debt obligations of consolidated special purpose entity subsidiaries | | | | | | |
Principal amount | | | | | $ 7,750,000 | |
Stated Interest Rate (as a percent) | [8] | | | | 4.81% | |
Outstanding balance | | | | | $ 7,382,000 | 7,468,000 |
Interest rate term before reset | | | | | 10 years | |
Scheduled maturities, including balloon payments, on the non‑recourse debt obligations | | | | | | |
Long-term Debt | | | | | $ 7,382,000 | 7,468,000 |
Consolidated special purpose entities | Non‑recourse mortgage notes payable: | $7,750 note issued February 2013 | Initial rate | | | | | | |
Summary of non‑recourse debt obligations of consolidated special purpose entity subsidiaries | | | | | | |
Credit spread (as a percent) | | | | | 4.00% | |
Consolidated special purpose entities | Non‑recourse mortgage notes payable: | $7,750 note issued February 2013 | Treasury rate | | | | | | |
Summary of non‑recourse debt obligations of consolidated special purpose entity subsidiaries | | | | | | |
Credit spread (as a percent) | | | | | 4.00% | |
Consolidated special purpose entities | Non‑recourse mortgage notes payable: | $6,944 notes issued March 2013 | | | | | | |
Non‑Recourse Debt Obligations of Consolidated Special Purpose Entities [Line items] | | | | | | |
Stated Interest Rate (as a percent) | [9] | | | | 4.50% | |
Summary of non‑recourse debt obligations of consolidated special purpose entity subsidiaries | | | | | | |
Principal amount | | | | | $ 6,944,000 | |
Stated Interest Rate (as a percent) | [9] | | | | 4.50% | |
Outstanding balance | | | | | $ 6,602,000 | 6,684,000 |
Interest rate term before reset | | | | | 10 years | |
Scheduled maturities, including balloon payments, on the non‑recourse debt obligations | | | | | | |
Long-term Debt | | | | | $ 6,602,000 | $ 6,684,000 |
| |
[1] | Note was assumed in June 2014 at a premium; estimated effective yield at assumption of 3.69%. Subsequent to June 30, 2015, this note was refinanced in the amount of $21.1 million; the new note has an interest rate of 4.36% and matures in August 2025. | |
[2] | Note was assumed in July 2012 at a premium; estimated effective yield at assumption of 5.15%. | |
[3] | Note was assumed in April 2014 at a premium; estimated effective yield at assumption of 3.88% | |
[4] | Note was assumed in December 2013 at a premium; estimated effective yield at assumption of 4.45% | |
[5] | Note was assumed in September 2014 at a premium; estimated effective yield at assumption of 3.40% | |
[6] | Note is a variablerate note which resets monthly at onemonth LIBOR + 3.50%. The Company has entered into two interest rate swap agreements that effectively convert the floating rate on a $12.6 million portion and a $6.5 million portion of this mortgage note payable to fixed rates of 5.299% and 5.230%, respectively. | |
[7] | Note is a variablerate note which resets monthly at onemonth LIBOR + 3.00%; rate shown is effective rate at June 30, 2015 | |
[8] | Interest rate is effective for first 10 years and will reset to greater of (1) initial rate plus 400 basis points or (2) Treasury rate plus 400 basis points. | |
[9] | Interest rate is effective for first 10 years and will reset to the lender’s then prevailing interest rate. | |