XML 58 R43.htm IDEA: XBRL DOCUMENT v3.22.0.1
Investments in Unconsolidated Entities (Tables)
12 Months Ended
Dec. 31, 2021
Equity Method Investments And Joint Ventures [Abstract]  
Summary of Investments in Unconsolidated Entities

The following table provides the details of the investments in unconsolidated entities as of December 31, 2021 and 2020:

 

Property Name

 

Location

 

Units

 

 

Construction Commencement Date

 

Construction Completion Date

 

Carrying Value as of December 31, 2021

 

 

Carrying Value as of December 31, 2020

 

Vantage at Powdersville

 

Powdersville, SC

 

 

288

 

 

November 2017

 

February 2020

 

 

-

 

 

$

12,295,801

 

Vantage at Stone Creek

 

Omaha, NE

 

 

294

 

 

March 2018

 

April 2020

 

$

6,143,099

 

 

 

7,840,500

 

Vantage at Bulverde

 

Bulverde, TX

 

 

288

 

 

March 2018

 

August 2019

 

 

-

 

 

 

10,570,000

 

Vantage at Germantown

 

Germantown, TN

 

 

288

 

 

June 2018

 

March 2020

 

 

-

 

 

 

12,425,000

 

Vantage at Murfreesboro

 

Murfreesboro, TN

 

 

288

 

 

September 2018

 

October 2020

 

 

12,240,000

 

 

 

14,640,000

 

Vantage at Coventry

 

Omaha, NE

 

 

294

 

 

September 2018

 

February 2021

 

 

7,611,614

 

 

 

9,007,435

 

Vantage at Conroe

 

Conroe, TX

 

 

288

 

 

April 2019

 

January 2021

 

 

11,164,625

 

 

 

10,406,895

 

Vantage at O'Connor

 

San Antonio, TX

 

 

288

 

 

October 2019

 

June 2021

 

 

9,109,343

 

 

 

8,245,890

 

Vantage at Westover Hills

 

San Antonio, TX

 

 

288

 

 

January 2020

 

July 2021

 

 

8,861,504

 

 

 

8,021,544

 

Vantage at Tomball

 

Tomball, TX

 

 

288

 

 

August 2020

 

N/A

 

 

11,814,774

 

 

 

9,280,134

 

Vantage at Hutto

 

Hutto, TX

 

 

288

 

 

December 2021

 

N/A

 

 

5,629,651

 

 

 

3,163,676

 

Vantage at San Marcos (1)

 

San Marcos, TX

 

 

288

 

 

N/A

 

N/A

 

 

-

 

 

 

981,695

 

Vantage at Loveland

 

Loveland, CO

 

 

288

 

 

April 2021

 

N/A

 

 

10,913,911

 

 

 

-

 

Vantage at Helotes

 

Helotes, TX

 

 

288

 

 

May 2021

 

N/A

 

 

11,350,686

 

 

 

-

 

Vantage at Fair Oaks

 

Boerne, TX

 

 

288

 

 

September 2021

 

N/A

 

 

6,424,306

 

 

 

-

 

Vantage at McKinney Falls

 

McKinney Falls, TX

 

 

288

 

 

December 2021

 

N/A

 

 

6,530,009

 

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

$

107,793,522

 

 

$

106,878,570

 

(1)
The property became a consolidated VIE effective during the fourth quarter of 2021 (Note 5). A development site has been identified for this property but construction has not commenced as of December 31, 2021.
Summary of Sales Information of Partnership Investment in Unconsolidated Entities

The following table summarizes sales information of the Partnership’s investments in unconsolidated entities during 2021:

 

Property Name

 

Location

 

Units

 

 

Month Sold

 

Gross Proceeds

 

 

Investment Income

 

 

Gain on Sale

 

Vantage at Germantown

 

Germantown, TN

 

 

288

 

 

March 2021

 

$

16,096,560

 

 

$

862,454

 

 

$

2,809,106

 

Vantage at Powdersville

 

Powdersville, SC

 

 

288

 

 

May 2021

 

 

20,118,680

 

 

 

2,359,394

 

 

 

5,463,484

 

Vantage at Bulverde

 

Bulverde, TX

 

 

288

 

 

August 2021

 

 

18,916,961

 

 

 

1,392,312

 

 

 

6,954,649

 

Vantage at Panama City Beach

 

Panama City Beach, FL

 

 

288

 

 

(1)

 

 

293,510

 

 

 

-

 

 

 

293,510

 

 

 

 

 

 

 

 

 

 

$

55,425,711

 

 

$

4,614,160

 

 

$

15,520,749

 

(1)
In November 2021, the Partnership received cash of approximately $294,000 upon the resolution of gain contingencies related to the sale of Vantage at Panama City Beach in September 2019. The Partnership recognized the full amount as "Gain on sale of investment in an unconsolidated entity" on the Partnership’s consolidated statements of operations.
Summary of Partnership's Investments in Unconsolidated Entities

The following table provides summary combined financial information related to the Partnership’s investments in unconsolidated entities for the years ended December 31, 2021 and 2020:

 

 

 

For the Years Ended December 31,

 

 

 

2021

 

 

2020

 

Property Revenues

 

$

24,501,799

 

 

$

14,553,331

 

Gain on sale of property

 

$

42,792,935

 

 

$

6,106,279

 

Net income (loss)

 

$

37,836,191

 

 

$

(1,674,527

)