XML 55 R44.htm IDEA: XBRL DOCUMENT v3.10.0.1
Debt - Schedule of Mortgage Loans (Details)
$ in Thousands
9 Months Ended
Oct. 09, 2018
USD ($)
Jul. 09, 2018
USD ($)
Sep. 30, 2018
USD ($)
extension
Sep. 30, 2017
USD ($)
Dec. 31, 2017
USD ($)
Debt Instrument [Line Items]          
Less: deferred financing costs, net     $ (66,544)    
Long-term debt     9,454,919    
Payments on mortgage loans     3,416,296 $ 2,086,622  
Debt instrument, unamortized discount     $ 19,912   $ 26,464
London Interbank Offered Rate (LIBOR)          
Debt Instrument [Line Items]          
Debt instrument, variable rate     2.26%    
Secured Debt          
Debt Instrument [Line Items]          
Total Securitizations     $ 7,466,382   7,608,228
Less: deferred financing costs, net     (56,682)   (28,075)
Long-term debt     7,409,700   7,580,153
Payments on mortgage loans     3,416,296 $ 2,086,622  
Debt instrument, unamortized discount     0    
CAH 2014-1 | Secured Debt          
Debt Instrument [Line Items]          
Total Securitizations     0   473,384
CAH 2014-2 | Secured Debt          
Debt Instrument [Line Items]          
Total Securitizations     0   385,401
IH 2015-1 | Secured Debt          
Debt Instrument [Line Items]          
Total Securitizations     0   528,795
IH 2015-2 | Secured Debt          
Debt Instrument [Line Items]          
Total Securitizations     0   627,259
IH 2015-3 | Secured Debt          
Debt Instrument [Line Items]          
Total Securitizations     $ 0   1,165,886
CAH 2015-1 | Secured Debt          
Debt Instrument [Line Items]          
Interest rate     4.16%    
Total Securitizations     $ 646,760   656,551
CAH 2015-1 | Secured Debt | Minimum          
Debt Instrument [Line Items]          
Basis spread     1.28%    
CAH 2015-1 | Secured Debt | Maximum          
Debt Instrument [Line Items]          
Basis spread     3.73%    
CSH 2016-1 | Secured Debt          
Debt Instrument [Line Items]          
Interest rate     4.58%    
Total Securitizations     $ 325,838   531,517
Payments on mortgage loans   $ 200,000      
CSH 2016-1 | Secured Debt | Minimum          
Debt Instrument [Line Items]          
Basis spread     1.58%    
CSH 2016-1 | Secured Debt | Maximum          
Debt Instrument [Line Items]          
Basis spread     5.08%    
CSH 2016-1 | Subsequent Event | Secured Debt          
Debt Instrument [Line Items]          
Payments on mortgage loans $ 50,000        
CSH 2016-2 | Secured Debt          
Debt Instrument [Line Items]          
Interest rate     4.11%    
Total Securitizations     $ 603,076   609,815
CSH 2016-2 | Secured Debt | Minimum          
Debt Instrument [Line Items]          
Basis spread     1.33%    
CSH 2016-2 | Secured Debt | Maximum          
Debt Instrument [Line Items]          
Basis spread     4.23%    
IH 2017-1 | Secured Debt          
Debt Instrument [Line Items]          
Interest rate     4.23%    
Total Securitizations     $ 995,870   996,453
Coupon Rate     4.23%    
Debt instrument, term     10 years    
Debt instrument, unamortized discount     $ 3,081   3,345
SWH 2017-1 | Secured Debt          
Debt Instrument [Line Items]          
Interest rate     3.81%    
Total Securitizations     $ 767,835   769,754
SWH 2017-1 | Secured Debt | Minimum          
Debt Instrument [Line Items]          
Basis spread     1.02%    
SWH 2017-1 | Secured Debt | Maximum          
Debt Instrument [Line Items]          
Basis spread     3.47%    
IH 2017-2 | Secured Debt          
Debt Instrument [Line Items]          
Interest rate     3.77%    
Total Securitizations     $ 862,181   863,413
IH 2017-2 | Secured Debt | Minimum          
Debt Instrument [Line Items]          
Basis spread     0.91%    
IH 2017-2 | Secured Debt | Maximum          
Debt Instrument [Line Items]          
Basis spread     3.06%    
IH 2018-1 | Secured Debt          
Debt Instrument [Line Items]          
Interest rate     3.50%    
Total Securitizations     $ 913,317   0
IH 2018-1 | Secured Debt | Minimum          
Debt Instrument [Line Items]          
Basis spread     0.76%    
IH 2018-1 | Secured Debt | Maximum          
Debt Instrument [Line Items]          
Basis spread     2.56%    
IH 2018-2 | Secured Debt          
Debt Instrument [Line Items]          
Interest rate     3.64%    
Total Securitizations     $ 1,051,996   0
IH 2018-2 | Secured Debt | Minimum          
Debt Instrument [Line Items]          
Basis spread     0.95%    
IH 2018-2 | Secured Debt | Maximum          
Debt Instrument [Line Items]          
Basis spread     2.30%    
IH 2018-3 | Secured Debt          
Debt Instrument [Line Items]          
Interest rate     3.68%    
Total Securitizations     $ 1,299,509   $ 0
IH 2018-3 | Secured Debt | Minimum          
Debt Instrument [Line Items]          
Basis spread     1.05%    
IH 2018-3 | Secured Debt | Maximum          
Debt Instrument [Line Items]          
Basis spread     2.30%    
CAH 2015-1, CSH 2016-1, CSH 2016-2, SWH 2017-1, IH 2017-2, IH 2018-1, IH 2018-2, IH 2018-3 | Secured Debt          
Debt Instrument [Line Items]          
Debt instrument, extended term     1 year    
CAH 2015-1, CSH 2016-1, CSH 2016-2, SWH 2017-1, IH 2017-2, IH 2018-1, IH 2018-2, IH 2018-3 | Secured Debt | Minimum          
Debt Instrument [Line Items]          
Debt instrument, term     2 years    
Debt instrument, number of extensions | extension     2    
CAH 2015-1, CSH 2016-1, CSH 2016-2, SWH 2017-1, IH 2017-2, IH 2018-1, IH 2018-2, IH 2018-3 | Secured Debt | Maximum          
Debt Instrument [Line Items]          
Debt instrument, term     3 years    
Debt instrument, number of extensions | extension     5