Investment in Unconsolidated Joint Ventures (Tables)

3 Months Ended

Mar. 31, 2021

Investment in Unconsolidated Joint Ventures

Summary of the preferred equity investments

Type

Total

Contractual

Number

Preferred

Cash

Investment

Carrying

State

Properties

Investment

Return

Portion

Beds/ Units

Commitment

Value

Washington

UDP

Preferred Equity

⁽¹⁾

—

⁽¹⁾

6,340

⁽¹⁾

Washington

UDP

Preferred Equity

⁽²⁾

—

⁽²⁾

13,000

⁽²⁾

Total

—

19,340

(1)

Invested $6,340 of preferred equity in an entity that will develop and own a 95-unit ALF and MC in Washington and withheld $1,425 as a reserve. Our investment represents 15.5% of the estimated total investment. The preferred equity investment earns an initial cash rate of 7% increasing to 9% in year four until the internal rate of return (“IRR”) is 8%. After achieving an 8% IRR, the cash rate drops to 8% until achieving an IRR ranging between 12% to 14%.

(2)

Invested $13,000 of preferred equity in an entity that will develop and own a 267-unit ILF and ALF in Washington and withheld $3,777 as a reserve. Our investment represents 11.6% of the estimated total investment. The preferred equity investment earns an initial cash rate of 8% until achieving an IRR ranging between 12% and 14%.

Summary of capital contributions, income recognized and cash interest received from investments in unconsolidated joint ventures

The following table summarizes our capital contributions, income recognized, and cash interest received related to our investments in unconsolidated joint ventures for the three months ended March 31, 2021 and 2020 (in thousands):


	Type
	of			Capital			Income			Cash Interest
Year	Properties			Contribution			Recognized			Earned
2021	UDP	⁽¹⁾	$	—	⁽¹⁾	$	112	⁽¹⁾	$	75	⁽¹⁾
	UDP	⁽²⁾		8,000	⁽²⁾		177	⁽²⁾		89	⁽²⁾
Total			$	8,000		$	289		$	164

2020	ALF/MC/ILF	⁽³⁾	$	58	⁽³⁾	$	231	⁽³⁾	$	231	⁽³⁾
Total			$	58		$	231		$	231

(1)	During 2020, we provided a total preferred equity investment of $6,340 to a JV for the development of a 95-unit ALF and MC.

(2)	During the first quarter of 2021, we funded the remaining $8,000 related to a $13,000 preferred equity investment commitment in an entity that will develop and own a 267-unit ILF and ALF in Washington.

(3)	Relates to our preferred equity investment in Arizona discussed above. During 2020, the properties comprising the JV were sold.