Mortgages payable, net | 5. Mortgages payable, net Mortgages payable, net consists of the following: Schedule of mortgages Payable, Net Weighted Description Interest as of Maturity Amount Due As of As of Revolving Credit Facility LIBOR + 3.15% (floor of 4.00%) 3.72 % July 2022 $ 34,573,333 $ 34,573,333 $ 38,414,814 Promissory Note, secured by two properties 4.73 4.73 % October 2021 26,127,572 26,254,162 26,509,613 Total mortgages payable 4.16 % $ 60,700,905 60,827,495 64,924,427 Less: Deferred financing costs (122,579 ) (169,978 ) Total mortgage payable, net $ 60,704,916 $ 64,754,449 Revolving Credit Facility The Company, through certain subsidiaries, has a non-recourse Revolving Credit Facility with a financial institution. The Revolving Credit Facility provides the Company with a line of credit of up to $ 60.0 65.0 The Revolving Credit Facility, which was entered into on July 13, 2016, had an initial maturity date of July 13, 2019, subject to two one-year options to extend at the sole discretion of the lender. The initial interest rate on the Revolving Credit Facility was LIBOR+ 4.95% until it was reduced to LIBOR + 3.50% effective June 18, 2018. On July 11, 2019, the Company and the lender amended the Revolving Credit Facility to extend the initial maturity date for 60 days to provide additional time to finalize the terms of a long-term extension. In connection with this amendment, the interest rate on the Revolving Credit Facility was reduced from LIBOR + 3.50% to LIBOR + 3.15%, subject to a 4.00% floor, effective July 1, 2019 and the requirements under the minimum debt yield ratio were modified effective as of March 31, 2019. On August 22, 2019, the Company and the lender further amended the Revolving Credit Facility to extend the maturity date to July 13, 2022, subject to two, one-year options to extend at the sole discretion of the lender. In connection with this amendment, the Company made principal paydowns of $ 0.6 0.6 On June 2, 2020, the Company’s Revolving Credit Facility was amended to provide for (i) the deferral of the six monthly debt service payments aggregating $0.8 million for the period from April 1, 2020 through September 30, 2020 until July 13, 2022; (ii) a 100 bps reduction in the interest rate spread to LIBOR + 2.15%, subject to a 3.00% floor, for the six-month period from September 1, 2020 through February 28, 2021; (iii) the Company pre-funding $0.8 million into a cash collateral reserve account (of which $0.3 million was included in restricted cash on the Company’s consolidated balance sheet as of December 31, 2020) to cover the six monthly debt service payments due from October 1, 2020 through March 1, 2021; and (iv) a waiver of all financial covenants for quarter-end periods before June 30, 2021. Additionally, a principal paydown of $0.6 million, which was previously due on April 1, 2020 was bifurcated into two separate principal paydowns, each one $0.3 million, which were made in June 2020 and September 2020. Subsequently, on March 31, 2021, the Revolving Credit Facility was further amended providing for (i) the Company to make another principal paydown of $ 3.8 0.7 As of June 30, 2021, the Revolving Credit Facility had an outstanding principal balance of $ 34.6 Home2 Suites Promissory Note On October 5, 2016, the Company entered into a non-recourse promissory note (the “Home2 Suites Promissory Note”) for $28.4 million. The Promissory Note has a term of five years, bears interest at 4.73 147,806 26.1 Although the Company is current with respect to the payment of debt service on its nonrecourse Home2 Suites Promissory Note, it has not met the required minimum debt service coverage ratio for all of the quarterly periods beginning with the third quarter of 2020 because of the negative impact of the COVID-19 pandemic on the operating performance of these two hotels. As a result, the lender may elect to retain any excess cash flow from these two hotels. If the lender elects to retain any excess cash flow from these two hotels, the Company does not believe it would have a material effect on its liquidity or financial condition as the Company intends to refinance the Home2Suites Promissory Note on or before its maturity date. Principal Maturities The following table, based on the initial terms of the mortgage, sets forth their aggregate estimated contractual principal maturities, including balloon payments due at maturity, as of June 30, 2021: Schedule of principal maturities 2021 2022 2023 2024 2025 Thereafter Total Principal maturities $ 26,254,162 $ 34,573,333 $ - $ - $ - $ - $ 60,827,495 Less: Deferred financing costs (122,579 ) Total principal maturities, net $ 60,704,916 Pursuant to the Company’s debt agreements, $ 2.8 3.0 |