Debt | Debt Mortgage Notes and Revolving Credit Facility The following table is a summary of the mortgage notes and revolving credit facility secured by our properties as of March 31, 2023 and December 31, 2022 ($ in thousands): Principal Balance Outstanding Indebtedness Weighted-Average Interest Rate Weighted-Average Remaining Term (1) March 31, 2023 December 31, 2022 Fixed rate loans Fixed rate mortgages 4.40% 5.5 Years $ 829,242 $ 528,308 Total fixed rate loans 829,242 528,308 Variable rate loans (2) Floating rate mortgages 5.43% (3) 7.7 Years 142,744 426,130 Variable rate revolving credit facility (4) 6.35% 2.0 Years 35,500 54,000 Total variable rate loans 178,244 480,130 Total secured loans 1,007,486 1,008,438 Unamortized debt issuance costs (7,119) (4,878) Premium on assumed debt, net (3,543) (3,423) Mortgage notes and revolving credit facility, net $ 996,824 $ 1,000,137 (1) For loans where we have the ability to exercise extension options at our own discretion, the maximum maturity date has been assumed. (2) The interest rate of our variable rate loans is primarily based on one-month LIBOR or one-month SOFR. (3) Includes the impact of interest rate caps in effect on March 31, 2023. (4) We may obtain advances secured against Cottonwood One Upland and Parc Westborough up to $125.0 million on our variable rate revolving credit facility, as long as certain loan-to-value ratios and other requirements are maintained. At March 31, 2023, the amount on our variable rate revolving credit facility was capped at $106.3 million primarily due to the interest rate environment. We are in compliance with all covenants associated with our mortgage notes and revolving credit facility as of March 31, 2023. Construction Loans Information on our construction loans are as follows ($ in thousands): Development Interest Rate Final Expiration Date Loan Amount Amount Drawn at March 31, 2023 Amount Drawn at December 31, 2022 Park Avenue (1) (1) (1) $ — $ 37,000 Cottonwood Broadway One-Month USD Libor + 1.9% May 15, 2024 44,625 40,957 39,728 Cottonwood Highland One-Month USD SOFR + 2.55% May 1, 2029 44,250 25,412 18,599 $ 88,875 $ 66,369 $ 95,327 (1) The Park Avenue construction loan was refinanced in March 2023 with a $43.5 million fixed rate mortgage which matures in 2028 and is included in mortgage notes above. Unsecured Promissory Notes, Net CROP issued notes to foreign investors outside of the United States. These notes are unsecured and subordinate to all of CROP's debt. Each note has extension options during which the interest rate will increase 0.25% each year. Information on our unsecured promissory notes are as follows ($ in thousands): Offering Size Interest Rate Maturity Date Maximum Extension Date March 31, 2023 December 31, 2022 2017 6% Notes (1) $ 35,000 6.00% December 31, 2023 December 31, 2024 $ 20,618 $ 20,718 2019 6% Notes 25,000 6.00% December 31, 2023 December 31, 2025 22,075 22,235 $ 60,000 $ 42,693 $ 42,953 (1) We exercised the option to extend the maturity date on our 2017 6% Notes for one additional year to December 31, 2023, which increased the interest rate to 6.25% for the period from January 1, 2023 to December 31, 2023. The aggregate maturities, including amortizing principal payments on our debt for years subsequent to March 31, 2023 are as follows (in thousands): Year Mortgage Notes and Revolving Credit Facility Construction Loans Unsecured Total 2023 (1) $ 727 $ 40,957 $ 42,693 $ 84,377 2024 (2) 36,508 — — 36,508 2025 2,013 — — 2,013 2026 127,522 — — 127,522 2027 367,417 — — 367,417 Thereafter 473,299 25,412 — 498,711 $ 1,007,486 $ 66,369 $ 42,693 $ 1,116,548 (1) Of the amounts maturing in 2023, $41.0 million relates to the construction loan for Cottonwood Broadway, which can be extended to May 15, 2024, $20.6 million relates to our 2017 6% Unsecured Promissory Notes which can be extended to December 31, 2024, and $22.1 million relates to our 2019 6% Unsecured Promissory Notes which can be extended for two one (2) Of the amounts maturing in 2024, $35.5 million relates to our variable rate revolving credit facility, which can be extended to March 19, 2025, subject to the satisfaction of certain conditions. |