Schedule of Mortgages Payable |
The following is a summary of mortgages payable as of March 31, 2025 and December 31, 2024. | | | | | | | | | | | | | | | | | | | | | | | | | | | (Amounts in thousands) | | Maturity | | Interest Rate at March 31, 2025 | | March 31, 2025 | | December 31, 2024 | Mortgages secured by: | | | | | | | | | Variable rate | | | | | | | | | Plaza at Woodbridge(1) | | 6/8/2027 | | 5.26% | | $ | 50,554 | | | $ | 50,905 | | Total variable rate debt | | | | | | 50,554 | | | 50,905 | | Fixed rate | | | | | | | | | West End Commons | | 12/10/2025 | | 3.99% | | 23,594 | | | 23,717 | | Town Brook Commons | | 12/1/2026 | | 3.78% | | 29,451 | | | 29,610 | | Rockaway River Commons | | 12/1/2026 | | 3.78% | | 26,075 | | | 26,215 | | Hanover Commons | | 12/10/2026 | | 4.03% | | 59,855 | | | 60,155 | | Tonnelle Commons | | 4/1/2027 | | 4.18% | | 94,816 | | | 95,286 | | Manchester Plaza | | 6/1/2027 | | 4.32% | | 12,500 | | | 12,500 | | Millburn Gateway Center | | 6/1/2027 | | 3.97% | | 21,396 | | | 21,525 | | Totowa Commons | | 12/1/2027 | | 4.33% | | 50,800 | | | 50,800 | | Woodbridge Commons | | 12/1/2027 | | 4.36% | | 22,100 | | | 22,100 | | Brunswick Commons | | 12/6/2027 | | 4.38% | | 63,000 | | | 63,000 | | Rutherford Commons | | 1/6/2028 | | 4.49% | | 23,000 | | | 23,000 | | Hackensack Commons | | 3/1/2028 | | 4.36% | | 66,400 | | | 66,400 | | Marlton Commons | | 12/1/2028 | | 3.86% | | 35,844 | | | 36,024 | | Yonkers Gateway Center | | 4/10/2029 | | 6.30% | | 50,000 | | | 50,000 | | Ledgewood Commons | | 5/5/2029 | | 6.03% | | 50,000 | | | 50,000 | | The Shops at Riverwood | | 6/24/2029 | | 4.25% | | 20,862 | | | 20,958 | | Shops at Bruckner | | 7/1/2029 | | 6.00% | | 37,220 | | | 37,350 | | Greenbrook Commons | | 9/1/2029 | | 6.03% | | 31,000 | | | 31,000 | | Huntington Commons | | 12/5/2029 | | 6.29% | | 43,704 | | | 43,704 | | Bergen Town Center | | 4/10/2030 | | 6.30% | | 290,000 | | | 290,000 | | The Outlets at Montehiedra | | 6/1/2030 | | 5.00% | | 73,029 | | | 73,551 | | Montclair(2) | | 8/15/2030 | | 3.15% | | 7,250 | | | 7,250 | | Garfield Commons | | 12/1/2030 | | 4.14% | | 38,700 | | | 38,886 | | The Village at Waugh Chapel(3) | | 12/1/2031 | | 3.76% | | 55,249 | | | 55,071 | | Brick Commons | | 12/10/2031 | | 5.20% | | 50,000 | | | 50,000 | | Woodmore Towne Centre | | 1/6/2032 | | 3.39% | | 117,200 | | | 117,200 | | Newington Commons | | 7/1/2033 | | 6.00% | | 15,666 | | | 15,719 | | Shops at Caguas | | 8/1/2033 | | 6.60% | | 81,132 | | | 81,504 | | Briarcliff Commons | | 10/1/2034 | | 5.47% | | 30,000 | | | 30,000 | | Mount Kisco Commons(4) | | 11/15/2034 | | 6.40% | | 10,205 | | | 10,390 | | Total fixed rate debt | | | | | | 1,530,048 | | | 1,532,915 | | Total mortgages payable | | 1,580,602 | | | 1,583,820 | | Total unamortized debt issuance costs | | (13,354) | | | (14,067) | | Total mortgages payable, net | | $ | 1,567,248 | | | $ | 1,569,753 | | | | | | | | | | |
(1)Bears interest at one month SOFR plus 226 bps. The variable component of the debt is hedged with an interest rate cap agreement to limit SOFR to a maximum of 3%, which expires July 1, 2025. (2)Bears interest at SOFR plus 257 bps. The fixed and variable components of the debt are hedged with an interest rate swap agreement, fixing the rate at 3.15%, which expires at the maturity of the loan. (3)The mortgage payable balance includes unamortized debt mark-to-market discount of $4.8 million. (4)The mortgage payable balance includes unamortized debt mark-to-market discount of $0.6 million.
|
Schedule of Principal Repayments |
As of March 31, 2025, the principal repayments of the Company’s total outstanding debt for the remainder of 2025, the five succeeding years, and thereafter are as follows: | | | | | | | | | (Amounts in thousands) | | | Year Ending December 31, | | | 2025(1) | | $ | 33,155 | | 2026 | | 124,959 | | 2027 | | 316,636 | | 2028 | | 206,188 | | 2029 | | 232,380 | | 2030 | | 395,835 | | Thereafter | | 346,449 | |
(1) Remainder of 2025.
|