Mortgage Notes Payable and Credit Facility (Tables)
|
3 Months Ended |
Mar. 31, 2019 |
|---|
| Debt Disclosure [Abstract] |
|
| Company's Mortgage Notes Payable and Line of Credit |
Our mortgage notes payable and Credit Facility as of March 31, 2019 and December 31, 2018 are summarized below (dollars in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Encumbered properties at |
|
|
|
Carrying Value at |
|
Stated Interest Rates at |
|
Scheduled Maturity Dates at |
|
|
March 31, 2019 |
|
|
|
March 31, 2019 |
|
December 31, 2018 |
|
March 31, 2019 |
|
March 31, 2019 |
Mortgage and other secured loans: |
|
|
|
|
|
|
|
|
|
|
|
|
Fixed rate mortgage loans |
|
50 |
|
|
|
|
$ |
389,501 |
|
|
$ |
385,051 |
|
|
(1) |
|
(2) |
Variable rate mortgage loans |
|
18 |
|
|
|
|
60,158 |
|
|
60,659 |
|
|
(3) |
|
(2) |
Premiums and discounts, net |
|
- |
|
|
|
|
(285 |
) |
|
(301 |
) |
|
N/A |
|
N/A |
Deferred financing costs, mortgage loans, net |
|
- |
|
|
|
|
(3,962 |
) |
|
(4,063 |
) |
|
N/A |
|
N/A |
Total mortgage notes payable, net |
|
68 |
|
|
|
|
$ |
445,412 |
|
|
$ |
441,346 |
|
|
(4) |
|
|
Variable rate revolving credit facility |
|
33 |
|
|
(6) |
|
$ |
32,800 |
|
|
$ |
50,600 |
|
|
LIBOR + 1.75% |
|
10/27/2021 |
Deferred financing costs, revolving credit facility |
|
- |
|
|
|
|
(465 |
) |
|
(516 |
) |
|
N/A |
|
N/A |
Total revolver, net |
|
33 |
|
|
|
|
$ |
32,335 |
|
|
$ |
50,084 |
|
|
|
|
|
Variable rate term loan facility |
|
- |
|
|
(6) |
|
$ |
75,000 |
|
|
$ |
75,000 |
|
|
LIBOR + 1.70% |
|
10/27/2022 |
Deferred financing costs, term loan facility |
|
- |
|
|
|
|
(347 |
) |
|
(371 |
) |
|
N/A |
|
N/A |
Total term loan, net |
|
N/A |
|
|
|
|
$ |
74,653 |
|
|
$ |
74,629 |
|
|
|
|
|
Total mortgage notes payable and credit facility |
|
101 |
|
|
|
|
$ |
552,400 |
|
|
$ |
566,059 |
|
|
(5) |
|
|
|
|
(1) |
Interest rates on our fixed rate mortgage notes payable vary from 3.55% to 6.63%.
|
|
|
(2) |
We have 48 mortgage notes payable with maturity dates ranging from 4/22/2019 through 7/1/2045.
|
|
|
(3) |
Interest rates on our variable rate mortgage notes payable vary from one month LIBOR + 2.25% to one month LIBOR + 2.75%. At March 31, 2019, one month LIBOR was approximately 2.49%.
|
|
|
(4) |
The weighted average interest rate on the mortgage notes outstanding at March 31, 2019 was approximately 4.69%.
|
|
|
(5) |
The weighted average interest rate on all debt outstanding at March 31, 2019 was approximately 4.60%.
|
|
|
(6) |
The amount we may draw under our senior unsecured revolving credit facility and term loan facility is based on a percentage of the fair value of a combined pool of 33 unencumbered properties as of March 31, 2019.
|
N/A - Not Applicable
|
| Schedule of Repaid Debt |
During the three months ended March 31, 2019, we partially repaid one mortgage collateralized by three properties, releasing one of the collateralized properties which was sold on January 31, 2019, which is summarized below (dollars in thousands):
|
|
|
|
|
|
|
Fixed Rate Debt Repaid |
|
Interest Rate on Fixed Rate Debt Repaid |
$ |
3,530 |
|
|
3.86 |
% |
|
| Summary of Long-Term Mortgages |
During the three months ended March 31, 2019, we issued one mortgage, collateralized by one property, which is summarized in the table below (dollars in thousands):
|
|
|
|
|
|
Aggregate Fixed Rate Debt Issued or Assumed |
|
Weighted Average Interest Rate on Fixed Rate Debt |
$ |
10,640 |
|
(1) |
4.70% |
|
|
(1) |
We issued $10.6 million of fixed rate debt in connection with one property acquired on December 27, 2018 with a maturity date of February 8, 2029. The interest rate is fixed at 4.70% for the first seven years of the mortgage. After the fixed interest rate period expires, we have the option to adjust the interest rate to a fixed interest rate equal to 1.8% plus the three year treasury rate per annum, or a variable interest rate equal to 1.8% plus the 30 day LIBOR rate per annum.
|
|
| Schedule of Principal Payments of Mortgage Notes Payable |
Scheduled principal payments of mortgage notes payable for the nine months ending December 31, 2019, and each of the five succeeding fiscal years and thereafter are as follows (dollars in thousands):
|
|
|
|
|
|
|
Year |
|
Scheduled Principal Payments |
|
Nine Months Ending December 31, 2019 |
|
$ |
56,820 |
|
|
2020 |
|
32,238 |
|
|
2021 |
|
37,259 |
|
|
2022 |
|
97,805 |
|
|
2023 |
|
69,721 |
|
|
2024 |
|
19,009 |
|
|
Thereafter |
|
136,807 |
|
|
Total |
|
$ |
449,659 |
|
(1) |
|
|
(1) |
This figure does not include $0.3 million of premiums and discounts, net, and $4.0 million of deferred financing costs, which are reflected in mortgage notes payable, net on the condensed consolidated balance sheets.
|
|
| Summary of Interest Rate Cap Agreement |
The following table summarizes the interest rate caps at March 31, 2019 and December 31, 2018 (dollars in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31, 2019 |
|
December 31, 2018 |
Aggregate Cost |
|
Aggregate Notional Amount |
|
Aggregate Fair Value |
|
Aggregate Notional Amount |
|
Aggregate Fair Value |
$ |
1,105 |
|
(1) |
$ |
116,991 |
|
|
$ |
248 |
|
|
$ |
134,678 |
|
|
$ |
622 |
|
|
|
(1) |
We have entered into various interest rate cap agreements on variable rate debt with LIBOR caps ranging from 2.50% to 3.25%.
|
The following table summarizes our interest rate swaps at March 31, 2019 and December 31, 2018 (dollars in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31, 2019 |
|
December 31, 2018 |
Aggregate Notional Amount |
|
Aggregate Fair Value Asset |
|
Aggregate Fair Value Liability |
|
Aggregate Notional Amount |
|
Aggregate Fair Value Asset |
|
Aggregate Fair Value Liability |
$ |
24,595 |
|
|
$ |
256 |
|
|
$ |
(589 |
) |
|
$ |
24,732 |
|
|
$ |
451 |
|
|
$ |
(396 |
) |
|
| Schedule of Derivative Instruments |
The following tables present the impact of our derivative instruments in the condensed consolidated financial statements (dollars in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
Amount of Gain (Loss), net recognized in Comprehensive Income |
|
|
Three Months Ended March 31, |
|
|
2019 |
|
2018 |
Derivatives in cash flow hedging relationships |
|
|
|
|
Interest rate caps |
|
$ |
(333 |
) |
|
$ |
373 |
|
Interest rate swaps |
|
(389 |
) |
|
122 |
|
|
|
|
|
|
Total |
|
$ |
(722 |
) |
|
$ |
495 |
|
The following table sets forth certain information regarding our derivative instruments (dollars in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Asset Derivatives Fair Value at |
Derivatives Designated as Hedging Instruments |
|
Balance Sheet Location |
|
March 31, 2019 |
|
|
December 31, 2018 |
|
Interest rate caps |
|
Other assets |
|
$ |
226 |
|
|
$ |
552 |
|
Interest rate swaps |
|
Other assets |
|
256 |
|
|
451 |
|
Interest rate swaps |
|
Other liabilities |
|
(589 |
) |
|
(396 |
) |
|
|
|
|
|
|
|
Derivatives Not Designated as Hedging Instruments |
|
|
|
|
|
|
Interest rate caps |
|
Other assets |
|
$ |
22 |
|
|
$ |
70 |
|
|
|
|
|
|
|
|
Total derivatives |
|
|
|
$ |
(85 |
) |
|
$ |
677 |
|
|