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 June 30, 2024 and December 31, 2023 ($ in thousands): Principal Balance Outstanding Indebtedness Weighted-Average Interest Rate Weighted-Average Remaining Term (1) June 30, 2024 December 31, 2023 Fixed rate loans Fixed rate mortgages 4.49% 4.5 Years $ 855,094 $ 891,319 Total fixed rate loans 855,094 891,319 Variable rate loans (2) Floating rate mortgages 6.82% (3) 4.9 Years 309,739 131,153 Variable rate revolving credit facility (4) 7.93% 3.5 Years 34,380 12,400 Total variable rate loans 344,119 143,553 Total secured loans 1,199,213 1,034,872 Unamortized debt issuance costs (5,912) (7,067) Premium on assumed debt, net (6,100) (5,353) Mortgage notes and revolving credit facility, net $ 1,187,201 $ 1,022,452 (1) For loans where we have the ability to exercise extension options at our own discretion, the maximum maturity date has been assumed, subject to certain debt service coverage ratio, loan to cost or debt yield requirements. (2) The interest rates of our variable rate loans are based on 30-Day Average SOFR or one-month SOFR (CME Term). (3) Includes the impact of interest rate caps in effect on June 30, 2024. (4) Our variable rate revolving credit facility is secured by Parc Westborough with the option to add an additional property as collateral by December 14, 2024. We may obtain advances on the facility up to $100.0 million, as long as certain loan-to-value ratios and other requirements are maintained. At June 30, 2024, the amount on our variable rate revolving credit facility was capped at $41.4 million primarily due to the interest rate environment and the applicable debt-service coverage ratio. The fixed and variable rate mortgages as of June 30, 2024 no longer include the related debt for Cottonwood West Palm, which was sold in February 2024 and which previously included both a fixed and variable debt component. Floating rate mortgages as of June 30, 2024 include the variable rate mortgage of Cottonwood Lighthouse Point, which was consolidated on March 28, 2024 and the variable rate mortgage of Alpha Mill, which was consolidated on April 26, 2024. See Note 3 and Note 4 above for additional discussion related to the Cottonwood West Palm, Cottonwood Lighthouse Point and Alpha Mill transactions. In May 2024, the Cottonwood Broadway and 805 Riverfront construction loans projects completed in 2023 were refinanced with variable rate bridge loans in the amount of $43.4 million and $60.2 million, respectively. Both bridge loans mature in 2025 and are included in floating rate mortgages as of June 30, 2024. In conjunction with the 805 Riverfront refinance, a preferred interest liability of $15.3 million was extinguished and $5.4 million of accrued preferred interest was paid. We intend to refinance these bridge loans or convert to permanent loans prior to or upon maturity. We are in compliance with all covenants associated with our mortgage notes and revolving credit facility as of June 30, 2024. Construction Loans Information on our construction loans are as follows ($ in thousands): Development Interest Rate Final Expiration Date Loan Amount Amount Drawn at June 30, 2024 Amount Drawn at December 31, 2023 Cottonwood Broadway (1) One-Month SOFR + 2.75% December 1, 2025 $ 44,625 $ — $ 41,891 Cottonwood Highland 30-Day Average SOFR + 2.55% May 1, 2029 44,250 43,887 39,790 805 Riverfront (1) One-Month SOFR + 2.75% December 1, 2025 55,400 — 48,310 The Westerly One-Month SOFR + 3.0% July 12, 2028 42,000 — — $ 186,275 $ 43,887 $ 129,991 (1) The Cottonwood Broadway and 805 Riverfront construction loans were refinanced in May 2024 and are 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 had or has extension options, at our discretion, during which the interest rate increases 0.25% each year. Information on our unsecured promissory notes are as follows ($ in thousands): Offering Size Interest Rate Maturity Date (1) (2) Maximum Extension Date June 30, 2024 December 31, 2023 2017 6% Notes (1) $ 35,000 6.50% December 31, 2024 (1) December 31, 2024 $ 20,008 $ 20,308 2019 6% Notes (2) 25,000 6.25% December 31, 2024 (2) December 31, 2025 21,350 21,575 $ 60,000 $ 41,358 $ 41,883 (1) We exercised our final option to extend the maturity date on our 2017 6% Notes for one additional year to December 31, 2024, which increased the interest rate to 6.5% for the period from January 1, 2024 to December 31, 2024. (2) We exercised the option to extend the maturity date on our 2019 6% Notes for one additional year to December 31, 2024, which increased the interest rate to 6.25% for the period from January 1, 2024 to December 31, 2024. The aggregate maturities, including amortizing principal payments on our debt for years subsequent to June 30, 2024 are as follows (in thousands): Year Mortgage Notes and Revolving Credit Facility Construction Loans Unsecured Total 2024 (1) $ 235 $ — $ 41,358 $ 41,593 2025 104,899 — — 104,899 2026 127,418 — — 127,418 2027 364,125 — — 364,125 2028 72,428 — — 72,428 Thereafter 530,108 43,887 — 573,995 $ 1,199,213 $ 43,887 $ 41,358 $ 1,284,458 (1) Of the amounts maturing in 2024, $21.4 million relates to our 2019 6% Unsecured Promissory Notes, which can be extended to December 31, 2025. |