XML 75 R41.htm IDEA: XBRL DOCUMENT v3.22.4
Governmental Issuer Loans (Tables)
12 Months Ended
Dec. 31, 2022
Governmental Issuer Loans [Abstract]  
Summary of Partnership's GIL Investments

The Partnership had the following GIL investments as of December 31, 2022 and 2021:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of December 31, 2022

 

Property Name

 

Month
Acquired

 

Property
Location

 

Units

 

 

Maturity
Date
(1)

 

Interest Rate (2)

 

Current Interest
Rate

 

Amortized
Cost

 

Scharbauer Flats Apartments (3)

 

June 2020

 

Midland, TX

 

300

 

 

7/1/2023

 

SIFMA + 3.10%

 

6.76%

 

$

40,000,000

 

Oasis at Twin Lakes (3)

 

July 2020

 

Roseville, MN

 

228

 

 

8/1/2023

 

SIFMA + 2.25%

 

5.91%

 

 

34,000,000

 

Centennial Crossings (3)

 

August 2020

 

Centennial, CO

 

209

 

 

9/1/2023

 

SIFMA + 2.75%

 

6.41%

 

 

33,080,000

 

Legacy Commons at Signal Hills (3)

 

January 2021

 

St. Paul, MN

 

247

 

 

2/1/2024

 

SOFR + 3.07%

 

7.37%

 

 

34,620,000

 

Hilltop at Signal Hills (3)

 

January 2021

 

St. Paul, MN

 

146

 

 

8/1/2023

 

SOFR + 3.07%

 

7.37%

 

 

24,450,000

 

Hope on Avalon

 

January 2021

 

Los Angeles, CA

 

88

 

 

8/1/2023

 

SIFMA + 3.75%

 

7.41%

 

 

23,390,000

 

Hope on Broadway

 

January 2021

 

Los Angeles, CA

 

49

 

 

8/1/2023

 

SIFMA + 3.75%

 

7.41%

 

 

12,105,623

 

Osprey Village (3)

 

July 2021

 

Kissimmee, FL

 

383

 

 

8/1/2024

 

SOFR + 3.07%

 

6.88%

 

 

39,893,040

 

Willow Place Apartments (3)

 

September 2021

 

McDonough, GA

 

182

 

 

10/1/2024

 

SOFR + 3.30%

 

7.11%

 

 

17,354,472

 

Magnolia Heights (3)

 

June 2022

 

Covington, GA

 

200

 

 

7/1/2024

 

SOFR + 3.85%

 

7.66%

 

 

20,400,000

 

Poppy Grove I (3), (4)

 

September 2022

 

Elk Grove, CA

 

147

 

 

4/1/2025

 

6.78%

 

6.78%

 

 

7,846,000

 

Poppy Grove II (3), (4)

 

September 2022

 

Elk Grove, CA

 

82

 

 

4/1/2025

 

6.78%

 

6.78%

 

 

4,541,300

 

Poppy Grove III (3), (4)

 

September 2022

 

Elk Grove, CA

 

158

 

 

4/1/2025

 

6.78%

 

6.78%

 

 

8,550,000

 

 

 

 

 

 

 

 

2,419

 

 

 

 

 

 

 

 

$

300,230,435

 

(1)
The borrowers may elect to extend the maturity dates by six months upon meeting certain conditions, which may include payment of a non-refundable extension fee.
(2)
The variable index interest rate components are typically subject to floors that range from 0% to 0.85%.
(3)
The Freddie Mac servicer that has forward committed to purchase the GIL at maturity is an affiliate of the Partnership (Note 22).
(4)
The Partnership has agreed to provide a subordinate GIL after the execution of Freddie Mac’s forward purchase commitment if needed by the property. The potential subordinate GIL amounts are up to $3.8 million, $2.2 million, and $4.2 million for Poppy Grove I, Poppy Grove II, and Poppy Grove III, respectively.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of December 31, 2021

 

Property Name

 

Month
Acquired

 

Property
Location

 

Units

 

 

Maturity
Date
(1)

 

Variable Interest
Rate
(2)

 

Current Interest
Rate

 

Amortized
Cost

 

Scharbauer Flats Apartments (3)

 

June 2020

 

Midland, TX

 

300

 

 

1/1/2023

 

SIFMA + 3.10%

 

3.20%

 

$

40,000,000

 

Oasis at Twin Lakes (3)

 

July 2020

 

Roseville, MN

 

228

 

 

8/1/2023

 

SIFMA + 3.25%

(4)

3.75%

 

 

34,000,000

 

Centennial Crossings (3)

 

August 2020

 

Centennial, CO

 

209

 

 

9/1/2023

 

SIFMA + 2.75%

 

3.25%

 

 

33,080,000

 

Legacy Commons at Signal Hills (3)

 

January 2021

 

St. Paul, MN

 

247

 

 

2/1/2024

 

SOFR + 3.07%

 

3.57%

 

 

33,120,605

 

Hilltop at Signal Hills (3)

 

January 2021

 

St. Paul, MN

 

146

 

 

8/1/2023

 

SOFR + 3.07%

 

3.57%

 

 

21,550,584

 

Hope on Avalon

 

January 2021

 

Los Angeles, CA

 

88

 

 

2/1/2023

 

SIFMA + 3.75%

 

4.60%

 

 

9,981,200

 

Hope on Broadway

 

January 2021

 

Los Angeles, CA

 

49

 

 

2/1/2023

 

SIFMA + 3.75%

 

4.60%

 

 

3,691,245

 

Osprey Village (3)

 

July 2021

 

Kissimmee, FL

 

383

 

 

8/1/2024

 

SOFR + 3.07%

 

3.57%

 

 

6,372,030

 

Willow Place Apartments (3)

 

September 2021

 

McDonough, GA

 

182

 

 

10/1/2024

 

SOFR + 3.30%

 

3.55%

 

 

2,971,786

 

 

 

 

 

 

 

 

1,832

 

 

 

 

 

 

 

 

$

184,767,450

 

(1)
The borrowers may elect to extend the maturity dates for periods ranging between six and twelve months upon meeting certain conditions, which may include payment of a non-refundable extension fee.
(2)
The variable index interest rate components are typically subject to floors that range from 0% to 0.85%.
(3)
The Freddie Mac servicer that has forward committed to purchase the GIL at maturity is an affiliate of the Partnership (Note 22).
(4)
The variable rate decreases to SIFMA plus 2.25% upon completion of construction.