MORTGAGE NOTES PAYABLE, NET (Details) $ in Thousands | 3 Months Ended | | |
Mar. 31, 2018USD ($) | Mar. 31, 2017USD ($) | Dec. 31, 2017USD ($) | Jan. 31, 2017Property |
Mortgage Notes Payable [Abstract] | | | | | | |
Outstanding face amount | | $ 1,917,939 | | | $ 1,925,098 | |
Carrying value | [1] | $ 1,902,901 | | | 1,907,928 | |
Weighted average maturity (years) | | 4 years 7 months | | | | |
Balloon payment extension fee, percentage | | 0.125% | | | | |
Early repayment of debt | | $ 0 | | $ 14,730 | | |
Number of properties sold | Property | | | | | | 2 |
Loss on extinguishment of debt | | 0 | | 375 | | |
Balloon payment | | 50,700 | | | | |
Interest rate cap, notional value | | 591,200 | | | | |
Fair value adjustment on interest rate caps | | 100 | | | | |
Interest rate cap, fair value | | 200 | | | | |
Mortgage Notes Payable [Member] | | | | | | |
Mortgage Notes Payable [Abstract] | | | | | | |
Deferred financing costs | | 15,000 | | | 17,200 | |
Early repayment of debt | | | | $ 14,700 | | |
Mortgage Notes Payable [Member] | Level 3 [Member] | | | | | | |
Mortgage Notes Payable [Abstract] | | | | | | |
Fair value of mortgage notes payable | | 1,900,000 | | | 1,900,000 | |
Mortgage Notes Payable [Member] | Fixed Rate [Member] | | | | | | |
Mortgage Notes Payable [Abstract] | | | | | | |
Carrying value of collateral | | 1,500,000 | | | 1,500,000 | |
Mortgage Notes Payable [Member] | Floating Rate [Member] | | | | | | |
Mortgage Notes Payable [Abstract] | | | | | | |
Carrying value of collateral | | $ 800,000 | | | 800,000 | |
Managed Properties [Member] | Mortgage Notes Payable [Member] | LIBOR [Member] | | | | | | |
Mortgage Notes Payable [Abstract] | | | | | | |
Basis spread on variable rate | | 3.66% | | | | |
Managed Properties [Member] | Mortgage Notes Payable [Member] | LIBOR [Member] | Minimum [Member] | | | | | | |
Mortgage Notes Payable [Abstract] | | | | | | |
Basis spread on variable rate | | 3.30% | | | | |
Managed Properties [Member] | Mortgage Notes Payable [Member] | LIBOR [Member] | Maximum [Member] | | | | | | |
Mortgage Notes Payable [Abstract] | | | | | | |
Basis spread on variable rate | | 3.71% | | | | |
Managed Properties [Member] | Mortgage Notes Payable [Member] | Fixed Rate [Member] | | | | | | |
Mortgage Notes Payable [Abstract] | | | | | | |
Outstanding face amount | | $ 562,985 | | | 563,526 | |
Carrying value | [1] | $ 559,806 | | | 560,182 | |
Stated interest rate | | 3.65% to 4.93% | | | | |
Weighted average maturity (years) | | 6 years 4 months | | | | |
Managed Properties [Member] | Mortgage Notes Payable [Member] | Fixed Rate [Member] | Minimum [Member] | | | | | | |
Debt Instrument [Line Items] | | | | | | |
Interest rate | | 3.65% | | | | |
Managed Properties [Member] | Mortgage Notes Payable [Member] | Fixed Rate [Member] | Maximum [Member] | | | | | | |
Debt Instrument [Line Items] | | | | | | |
Interest rate | | 4.93% | | | | |
Managed Properties [Member] | Mortgage Notes Payable [Member] | Floating Rate [Member] | | | | | | |
Mortgage Notes Payable [Abstract] | | | | | | |
Outstanding face amount | [2] | $ 638,043 | | | 640,880 | |
Carrying value | [1],[2] | $ 633,668 | | | 636,166 | |
Stated interest rate | [2] | 1M LIBOR + 2.20% to 1M LIBOR + 2.70% | | | | |
Weighted average maturity (years) | [2] | 3 years 9 months | | | | |
Managed Properties [Member] | Mortgage Notes Payable [Member] | Floating Rate [Member] | LIBOR [Member] | Minimum [Member] | | | | | | |
Mortgage Notes Payable [Abstract] | | | | | | |
Basis spread on variable rate | | 2.20% | | | | |
Managed Properties [Member] | Mortgage Notes Payable [Member] | Floating Rate [Member] | LIBOR [Member] | Maximum [Member] | | | | | | |
Mortgage Notes Payable [Abstract] | | | | | | |
Basis spread on variable rate | | 2.70% | | | | |
Triple Net Lease Properties [Member] | Mortgage Notes Payable [Member] | Mortgage Loans, Outstanding Face Amount of $335.0 million | | | | | | |
Mortgage Notes Payable [Abstract] | | | | | | |
Outstanding face amount | | $ 335,000 | | | | |
Triple Net Lease Properties [Member] | Mortgage Notes Payable [Member] | Mortgage Loans, Outstanding Face Amount of $335.0 million | Through January 2019 [Member] | | | | | | |
Mortgage Notes Payable [Abstract] | | | | | | |
Stated interest rate | | 4.00% | | | | |
Triple Net Lease Properties [Member] | Mortgage Notes Payable [Member] | Mortgage Loans, Outstanding Face Amount of $335.0 million | After January 2019 [Member] | | | | | | |
Mortgage Notes Payable [Abstract] | | | | | | |
Stated interest rate | | 4.99% | | | | |
Triple Net Lease Properties [Member] | Mortgage Notes Payable [Member] | Mortgage Loans, Outstanding Face Amount $285.1 million | | | | | | |
Mortgage Notes Payable [Abstract] | | | | | | |
Outstanding face amount | | $ 285,100 | | | | |
Triple Net Lease Properties [Member] | Mortgage Notes Payable [Member] | Mortgage Loans, Outstanding Face Amount $285.1 million | Through January 2019 [Member] | | | | | | |
Mortgage Notes Payable [Abstract] | | | | | | |
Stated interest rate | | 3.80% | | | | |
Triple Net Lease Properties [Member] | Mortgage Notes Payable [Member] | Mortgage Loans, Outstanding Face Amount $285.1 million | After January 2019 [Member] | | | | | | |
Mortgage Notes Payable [Abstract] | | | | | | |
Stated interest rate | | 4.55% | | | | |
Triple Net Lease Properties [Member] | Mortgage Notes Payable [Member] | Fixed Rate [Member] | | | | | | |
Mortgage Notes Payable [Abstract] | | | | | | |
Outstanding face amount | [3] | $ 666,102 | | | 669,656 | |
Carrying value | [1],[3] | $ 658,686 | | | 660,646 | |
Stated interest rate | [3] | 3.80% to 7.40% | | | | |
Weighted average maturity (years) | [3] | 4 years 1 month | | | | |
Triple Net Lease Properties [Member] | Mortgage Notes Payable [Member] | Fixed Rate [Member] | Minimum [Member] | | | | | | |
Debt Instrument [Line Items] | | | | | | |
Interest rate | | 3.80% | | | | |
Triple Net Lease Properties [Member] | Mortgage Notes Payable [Member] | Fixed Rate [Member] | Maximum [Member] | | | | | | |
Debt Instrument [Line Items] | | | | | | |
Interest rate | | 7.40% | | | | |
Triple Net Lease Properties [Member] | Mortgage Notes Payable [Member] | Floating Rate [Member] | | | | | | |
Mortgage Notes Payable [Abstract] | | | | | | |
Outstanding face amount | | $ 50,809 | [4] | | 51,036 | |
Carrying value | [1] | $ 50,741 | [4] | | $ 50,934 | |
Stated interest rate | | 3M LIBOR + 3.00% | | | | |
Weighted average maturity (years) | | 1 year 1 month | | | | |
Triple Net Lease Properties [Member] | Mortgage Notes Payable [Member] | Floating Rate [Member] | LIBOR [Member] | | | | | | |
Mortgage Notes Payable [Abstract] | | | | | | |
Basis spread on variable rate | | 3.00% | | | | |
| |
[1] | The totals are reported net of deferred financing costs of $15.0 million and $17.2 million as of March 31, 2018 and December 31, 2017, respectively. | |
[2] | ll of these loans have LIBOR caps that range between 3.30% and 3.71% as of March 31, 2018. | |
[3] | Includes loans with an outstanding face amount of $335.0 million and $285.1 million, as of March 31, 2018, for which we bought down the interest rates to 4.00% and 3.80%, respectively, through January 2019. The interest rates will increase to 4.99% and 4.55%, respectively, thereafter. | |
[4] | We have an option to extend the maturity date to April 2020, subject to a fee of 0.125% of the then-outstanding principal balance. | |