XML 34 R24.htm IDEA: XBRL DOCUMENT v3.10.0.1
Real Estate Investments (Tables)
6 Months Ended
Jun. 30, 2018
Real Estate [Abstract]  
Summary of Major Components of Investments in Multifamily Properties

As of June 30, 2018, the major components of the Company’s investments in multifamily properties were as follows (in thousands):

 

Operating Properties

 

Land

 

 

Buildings and Improvements

 

 

Intangible Lease Assets

 

 

Construction in Progress

 

 

Furniture, Fixtures and Equipment

 

 

Totals

 

Arbors on Forest Ridge

 

$

2,330

 

 

$

11,195

 

 

$

 

 

$

 

 

$

954

 

 

$

14,479

 

Cutter's Point

 

 

3,330

 

 

 

13,169

 

 

 

 

 

 

42

 

 

 

1,189

 

 

 

17,730

 

Eagle Crest

 

 

5,450

 

 

 

22,012

 

 

 

 

 

 

 

 

 

1,398

 

 

 

28,860

 

Silverbrook

 

 

4,860

 

 

 

25,971

 

 

 

 

 

 

 

 

 

2,772

 

 

 

33,603

 

Edgewater at Sandy Springs

 

 

14,290

 

 

 

44,077

 

 

 

 

 

 

 

 

 

4,680

 

 

 

63,047

 

Beechwood Terrace

 

 

1,390

 

 

 

20,883

 

 

 

 

 

 

70

 

 

 

1,540

 

 

 

23,883

 

Willow Grove

 

 

3,940

 

 

 

10,812

 

 

 

 

 

 

 

 

 

1,133

 

 

 

15,885

 

Woodbridge

 

 

3,650

 

 

 

13,088

 

 

 

 

 

 

 

 

 

1,353

 

 

 

18,091

 

Abbington Heights

 

 

1,770

 

 

 

17,091

 

 

 

 

 

 

 

 

 

1,364

 

 

 

20,225

 

The Summit at Sabal Park

 

 

5,770

 

 

 

13,424

 

 

 

 

 

 

 

 

 

1,207

 

 

 

20,401

 

Courtney Cove

 

 

5,880

 

 

 

12,979

 

 

 

 

 

 

 

 

 

1,140

 

 

 

19,999

 

Radbourne Lake

 

 

2,440

 

 

 

22,036

 

 

 

 

 

 

 

 

 

1,434

 

 

 

25,910

 

Timber Creek

 

 

11,260

 

 

 

13,540

 

 

 

 

 

 

 

 

 

1,279

 

 

 

26,079

 

Belmont at Duck Creek

 

 

1,910

 

 

 

17,309

 

 

 

 

 

 

7

 

 

 

1,298

 

 

 

20,524

 

Sabal Palm at Lake Buena Vista

 

 

7,580

 

 

 

41,268

 

 

 

 

 

 

 

 

 

1,157

 

 

 

50,005

 

Cornerstone

 

 

1,500

 

 

 

30,500

 

 

 

 

 

 

 

 

 

1,670

 

 

 

33,670

 

The Preserve at Terrell Mill

 

 

10,170

 

 

 

48,740

 

 

 

 

 

 

 

 

 

4,437

 

 

 

63,347

 

The Ashlar

 

 

4,090

 

 

 

12,789

 

 

 

 

 

 

 

 

 

1,763

 

 

 

18,642

 

Heatherstone

 

 

2,320

 

 

 

8,090

 

 

 

 

 

 

 

 

 

1,105

 

 

 

11,515

 

Versailles

 

 

6,720

 

 

 

20,004

 

 

 

 

 

 

1,322

 

 

 

2,768

 

 

 

30,814

 

Seasons 704 Apartments

 

 

7,480

 

 

 

14,215

 

 

 

 

 

 

 

 

 

1,162

 

 

 

22,857

 

Madera Point

 

 

4,920

 

 

 

17,564

 

 

 

 

 

 

 

 

 

1,293

 

 

 

23,777

 

The Pointe at the Foothills

 

 

4,840

 

 

 

46,931

 

 

 

 

 

 

 

 

 

1,874

 

 

 

53,645

 

Venue at 8651

 

 

2,350

 

 

 

17,958

 

 

 

 

 

 

42

 

 

 

2,206

 

 

 

22,556

 

Parc500

 

 

3,860

 

 

 

19,955

 

 

 

 

 

 

578

 

 

 

2,208

 

 

 

26,601

 

The Colonnade

 

 

8,340

 

 

 

36,960

 

 

 

 

 

 

212

 

 

 

1,208

 

 

 

46,720

 

Old Farm

 

 

11,078

 

 

 

70,271

 

 

 

 

 

 

15

 

 

 

1,590

 

 

 

82,954

 

Stone Creek at Old Farm

 

 

3,493

 

 

 

19,371

 

 

 

 

 

 

 

 

 

417

 

 

 

23,281

 

Hollister Place

 

 

2,782

 

 

 

20,859

 

 

 

 

 

 

357

 

 

 

1,050

 

 

 

25,048

 

Rockledge Apartments

 

 

17,451

 

 

 

93,308

 

 

 

 

 

 

1,648

 

 

 

2,126

 

 

 

114,533

 

Atera Apartments

 

 

22,371

 

 

 

35,327

 

 

 

 

 

 

820

 

 

 

869

 

 

 

59,387

 

 

 

 

189,615

 

 

 

811,696

 

 

 

 

 

 

5,113

 

 

 

51,644

 

 

 

1,058,068

 

Accumulated depreciation and amortization

 

 

 

 

 

(79,470

)

 

 

 

 

 

 

 

 

(29,719

)

 

 

(109,189

)

Total Operating Properties

 

$

189,615

 

 

$

732,226

 

 

$

 

 

$

5,113

 

 

$

21,925

 

 

$

948,879

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Held For Sale Property

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Southpoint Reserve at Stoney Creek

 

 

6,120

 

 

 

11,317

 

 

 

 

 

 

 

 

 

755

 

 

 

18,192

 

Accumulated depreciation and amortization

 

 

 

 

 

(736

)

 

 

 

 

 

 

 

 

(161

)

 

 

(897

)

Total Held For Sale Property

 

$

6,120

 

 

$

10,581

 

 

$

 

 

$

 

 

$

594

 

 

$

17,295

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

195,735

 

 

$

742,807

 

 

$

 

 

$

5,113

 

 

$

22,519

 

 

$

966,174

 

As of December 31, 2017, the major components of the Company’s investments in multifamily properties were as follows (in thousands):

Operating Properties

 

Land

 

 

Buildings and Improvements

 

 

Intangible Lease Assets

 

 

Construction in Progress

 

 

Furniture, Fixtures and Equipment

 

 

Totals

 

Arbors on Forest Ridge

 

$

2,330

 

 

$

11,089

 

 

$

 

 

$

 

 

$

829

 

 

$

14,248

 

Cutter's Point

 

 

3,330

 

 

 

13,030

 

 

 

 

 

 

 

 

 

1,080

 

 

 

17,440

 

Eagle Crest

 

 

5,450

 

 

 

22,346

 

 

 

 

 

 

 

 

 

1,299

 

 

 

29,095

 

Silverbrook

 

 

4,860

 

 

 

25,665

 

 

 

 

 

 

 

 

 

2,509

 

 

 

33,034

 

Edgewater at Sandy Springs

 

 

14,290

 

 

 

44,004

 

 

 

 

 

 

 

 

 

4,291

 

 

 

62,585

 

Beechwood Terrace

 

 

1,390

 

 

 

20,729

 

 

 

 

 

 

 

 

 

1,271

 

 

 

23,390

 

Willow Grove

 

 

3,940

 

 

 

10,766

 

 

 

 

 

 

 

 

 

942

 

 

 

15,648

 

Woodbridge

 

 

3,650

 

 

 

13,031

 

 

 

 

 

 

 

 

 

1,093

 

 

 

17,774

 

Abbington Heights

 

 

1,770

 

 

 

16,796

 

 

 

 

 

 

 

 

 

1,171

 

 

 

19,737

 

The Summit at Sabal Park

 

 

5,770

 

 

 

13,377

 

 

 

 

 

 

 

 

 

1,136

 

 

 

20,283

 

Courtney Cove

 

 

5,880

 

 

 

12,961

 

 

 

 

 

 

2

 

 

 

1,096

 

 

 

19,939

 

Radbourne Lake

 

 

2,440

 

 

 

21,924

 

 

 

 

 

 

 

 

 

1,300

 

 

 

25,664

 

Timber Creek

 

 

11,260

 

 

 

13,479

 

 

 

 

 

 

 

 

 

1,158

 

 

 

25,897

 

Belmont at Duck Creek

 

 

1,910

 

 

 

17,190

 

 

 

 

 

 

 

 

 

1,216

 

 

 

20,316

 

Sabal Palm at Lake Buena Vista

 

 

7,580

 

 

 

41,229

 

 

 

 

 

 

1

 

 

 

1,064

 

 

 

49,874

 

Cornerstone

 

 

1,500

 

 

 

30,452

 

 

 

 

 

 

17

 

 

 

1,487

 

 

 

33,456

 

The Preserve at Terrell Mill

 

 

10,170

 

 

 

48,630

 

 

 

 

 

 

32

 

 

 

4,074

 

 

 

62,906

 

The Ashlar

 

 

4,090

 

 

 

12,640

 

 

 

 

 

 

 

 

 

1,575

 

 

 

18,305

 

Heatherstone

 

 

2,320

 

 

 

7,868

 

 

 

 

 

 

36

 

 

 

1,000

 

 

 

11,224

 

Versailles

 

 

6,720

 

 

 

19,798

 

 

 

 

 

 

914

 

 

 

2,365

 

 

 

29,797

 

Seasons 704 Apartments

 

 

7,480

 

 

 

14,079

 

 

 

 

 

 

 

 

 

1,009

 

 

 

22,568

 

Madera Point

 

 

4,920

 

 

 

17,481

 

 

 

 

 

 

9

 

 

 

1,188

 

 

 

23,598

 

The Pointe at the Foothills

 

 

4,840

 

 

 

46,723

 

 

 

 

 

 

142

 

 

 

1,739

 

 

 

53,444

 

Venue at 8651

 

 

2,350

 

 

 

17,625

 

 

 

 

 

 

300

 

 

 

1,835

 

 

 

22,110

 

Parc500

 

 

3,860

 

 

 

19,885

 

 

 

 

 

 

676

 

 

 

1,470

 

 

 

25,891

 

The Colonnade

 

 

8,340

 

 

 

36,828

 

 

 

 

 

 

62

 

 

 

934

 

 

 

46,164

 

Old Farm

 

 

11,078

 

 

 

69,881

 

 

 

 

 

 

323

 

 

 

1,392

 

 

 

82,674

 

Stone Creek at Old Farm

 

 

3,493

 

 

 

19,227

 

 

 

 

 

 

15

 

 

 

374

 

 

 

23,109

 

Hollister Place

 

 

2,782

 

 

 

20,754

 

 

 

 

 

 

89

 

 

 

698

 

 

 

24,323

 

Rockledge Apartments

 

 

17,451

 

 

 

92,397

 

 

 

 

 

 

1,168

 

 

 

1,457

 

 

 

112,473

 

Atera Apartments

 

 

22,371

 

 

 

35,097

 

 

 

1,340

 

 

 

 

 

 

673

 

 

 

59,481

 

 

 

 

189,615

 

 

 

806,981

 

 

 

1,340

 

 

 

3,786

 

 

 

44,725

 

 

 

1,046,447

 

Accumulated depreciation and amortization

 

 

 

 

 

(65,016

)

 

 

(497

)

 

 

 

 

 

(22,739

)

 

 

(88,252

)

Total Operating Properties

 

$

189,615

 

 

$

741,965

 

 

$

843

 

 

$

3,786

 

 

$

21,986

 

 

$

958,195

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Held For Sale Properties

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Timberglen

 

 

2,510

 

 

 

14,717

 

 

 

 

 

 

 

 

 

1,077

 

 

 

18,304

 

Southpoint Reserve at Stoney Creek

 

 

6,120

 

 

 

11,255

 

 

 

 

 

 

 

 

 

679

 

 

 

18,054

 

 

 

 

8,630

 

 

 

25,972

 

 

 

 

 

 

 

 

 

1,756

 

 

 

36,358

 

Accumulated depreciation and amortization

 

 

 

 

 

(2,630

)

 

 

 

 

 

 

 

 

(767

)

 

 

(3,397

)

Total Held For Sale Properties

 

$

8,630

 

 

$

23,342

 

 

$

 

 

$

 

 

$

989

 

 

$

32,961

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

198,245

 

 

$

765,307

 

 

$

843

 

 

$

3,786

 

 

$

22,975

 

 

$

991,156

 

 

Summary of Sold Properties

The following table presents the Company’s sale of real estate during the six months ended June 30, 2018 (in thousands). The Company sold four properties for approximately $83.9 million during the six months ended June 30, 2017.

Property Name

 

Location

 

Date of Sale

 

Sales Price

 

 

Net Cash Proceeds (1)

 

 

Gain on Sale

of Real Estate

 

Timberglen

(2)

Dallas, Texas

 

January 31, 2018

 

$

30,000

 

 

$

29,553

 

 

$

13,742

 

(1)

Represents sales price, net of closing costs.

(2)

The Company completed the reverse portion of the 1031 Exchange of Atera Apartments with the sale of Timberglen, at which time legal title to Atera Apartments transferred to the Company.