v3.25.2
Real Estate Investments (Tables)
6 Months Ended
Jun. 30, 2025
Real Estate Investments  
Summary of investments in owned properties

Our owned property investments include 108 properties leased to 20 different operators under Triple-Net leases, and 13 properties operated on our behalf by two independent operators pursuant to separate management agreements. The following tables summarize our investments in owned properties at June 30, 2025 (dollar amounts in thousands):

Average

 

Percentage

Number

Number of

Investment

 

Gross

of

of

SNF

SH

per

 

Type of Property

Investment

Investment

Properties (1)

Beds

Units

Bed/Unit

 

Seniors Housing-NNN

$

544,031

40.9

%

57

3,404

$

159.82

Seniors Housing-SHOP

174,847

13.2

%

13

832

$

210.15

Seniors Housing

718,878

54.1

70

4,236

$

169.71

Skilled Nursing

598,800

45.0

%

50

6,113

236

$

94.31

Other (2)

12,005

0.9

1

118

$

Total

$

1,329,683

100.0

121

6,231

4,472

(1)We own properties in 23 states.

(2)Includes three parcels of land held-for-use, and one behavioral health care hospital.
Schedule of investments in owned real estate properties

NNN

SHOP

Total

Percentage

Number

Percentage

Number

Percentage

Number

Gross

of

of

Gross

of

of

Gross

of

of

Type of Property

Investment

Investment

Properties

Investment

Investment

Properties

Investment

Investment

Properties

Seniors Housing

$

544,031

40.9

%

57

$

174,847

13.2

%

13

$

718,878

54.1

%

70

Skilled Nursing

598,800

45.0

%

50

%

598,800

45.0

%

50

Other

12,005

0.9

%

1

%

12,005

0.9

%

1

Total

$

1,154,836

86.8

%

108

$

174,847

13.2

%

13

$

1,329,683

100.0

%

121

Schedule of Capital improvement projects

During the six months ended June 30, 2025 and 2024, we invested in the following capital improvement projects in our owned properties (dollar amounts in thousands):

Six Months Ended June 30, 

Type of Property

2025

2024

NNN

SHOP

NNN

SHOP

Seniors Housing Communities

$

1,668

$

91

$

2,787

$

Skilled Nursing Centers

736

848

Total

$

2,404

$

91

$

3,635

$

Schedule of triple-net lease extensions of real estate investments portfolio

The following table outlines information related to our Triple-Net lease extensions during the six months ended June 30, 2025:

Number

Number

Gross

of

of

Original

Extended

Type of Property

Investment

Properties

Beds/Units

State

Maturity

Maturity

SH

$

68,353

7

461

IL, MI, OH

May 31, 2025

May 31, 2026

SNF

53,339

6

782

AL, NM

April 30, 2026

(1)

April 30, 2031

SH

32,361

2

159

GA, SC

December 31, 2025

December 31, 2026

SH

25,704

2

88

TX

February 28, 2025

February 28, 2026

SNF

13,054

2

211

SC

February 28, 2026

February 28, 2031

SNF

5,275

2

141

TN

December 31, 2025

(2)

December 31, 2026

$

198,086

21

1,842

(1)Subsequent to June 30, 2025, Genesis Healthcare, Inc. (“Genesis”) filed for Chapter 11 bankruptcy. Genesis has paid their contractual rent through August 2025.

(2)The purchase option window provided in the master lease, which expired on December 31, 2024, was extended for another year to December 31, 2025.
Summary of components of our rental income

The following table summarizes components of our rental income for the three and six months ended June 30, 2025 and 2024 (in thousands):

Three Months Ended

Six Months Ended

June 30, 

June 30, 

Rental Income

2025

2024

2025

2024

Contractual cash rental income

$

28,079

(1)

$

28,976

(1)

$

57,702

(2)

$

59,927

(2)

Variable cash rental income (3)

2,777

3,255

5,866

6,636

Straight-line rent adjustment

(497)

(48)

(1,075)

(4)

(598)

(4)

Adjustment of lease incentives and rental income

(321)

(492)

(5)

(321)

(6)

Amortization of lease incentives

(182)

(205)

(380)

(438)

Total

$

30,177

$

31,657

$

61,621

$

65,206

(1)Decreased primarily due to the conversion of 13 communities from Triple-Net to our new SHOP segment, partially offset by rent increases from fair-market rent resets.

(2)Decreased primarily due to turnaround impact of one-time revenue received in 2024 related to the repayment of $2,377 in rent credit, lower rent from property sales, and (1) above, partially offset by higher rent from escalations.

(3)The variable rental income includes reimbursement of real estate taxes by our lessees. Decrease primarily due to conversion of 13 communities from Triple-Net to our new SHOP segment and property sales.

(4)Straight-line rental income decreased primarily due to scheduled annual escalations.

(5)In connection with the termination of two existing leases with the same operator, and combining them into a single master lease, we wrote-off a straight-line rent receivable of $243 and a lease incentive balance of $249.

(6)Represents a lease incentive balance write-off as a result of converting a lease to fair-market rent resets.
Summary of information about purchase options included in our lease agreements

Some of our lease agreements provide purchase options allowing the lessees to purchase the properties they currently lease from us. The following table summarizes information about purchase options included in our lease agreements (dollar amounts in thousands):

Type

Number

Option

of

of

Gross

Net Book

Window

State

Property

Properties

Investments (1)

Value

2024-2028

(2)

North Carolina

SH

4

$

41,000

$

41,000

2024-2028

(2)

North Carolina/ South Carolina

SH

13

122,460

122,460

2025

(3)

Tennessee

SNF

2

5,275

2,051

2025-2027

(4)

Florida

SNF

3

76,560

76,560

2025-2029

(5)

North Carolina

SH

11

121,419

121,419

2026

South Carolina

SH

1

11,680

7,657

2027

Georgia/South Carolina

SH

2

32,361

24,484

2027-2029

(6)

Oklahoma

SH

4

9,052

3,134

2027-2029

(7)

Texas

SNF

4

52,726

48,276

2029

Colorado/Kansas/Ohio/Texas

SH

17

65,403

29,784

2029

North Carolina

ALF

5

15,239

7,096

Total

66

$

553,175

$

483,921

(1)Gross investments include previously recorded impairment losses, if any.

(2)The purchase option can be exercised through 2028, with an exit Internal Rate of Return (“IRR”) of 8.0%. These assets are accounted for as financing receivables. For more information see Financing Receivables below.

(3)The purchase option window which expired on December 31, 2024, was extended for another year to December 31, 2025.

(4)These assets are accounted for as financing receivables. For more information see Financing Receivables below.

(5)The operator has the option to buy the properties in multiple tranches and in serial closings approved by LTC with an exit IRR of 9.0% on any portion of the properties being purchased. These assets are accounted for as financing receivables. For more information see Financing Receivables below.

(6)The purchase option can be exercised starting in November 2027 through October 2029 if the lessee exercises its four-year extension option under the master lease.

(7)The operator may elect to either receive an earn-out payment or exercise its purchase option. If neither option is elected within the timeframe defined in the lease, both elections are terminated. For more information regarding the earn-out see Note 12. Commitments and Contingencies.
Schedule of properties held-for-sale The following summarizes our held-for-sale properties as of June 30, 2025 and December 31, 2024 (dollar amounts in thousands):

Type

Number

Number

of

of

of

Gross

Accumulated

State

Property

Properties

Beds/units

Investment

Depreciation

At June 30, 2025

CA/FL/VA

SNF

(1)

7

896

$

71,742

$

(29,284)

At December 31, 2024

OK

SH

(2)

1

29

$

2,016

$

(1,346)

(1)During 2025, we engaged a broker to sell seven SNFs under a master lease, following the operator’s election not to exercise the renewal option available under the master lease. The master lease covers SNFs in California (1), Florida (2) and Virginia (4) and matures in January 2026. At June 30, 2025, these centers met the criteria under GAAP as held-for-sale. The operator is obligated to pay rent on the portfolio through maturity and is current on rent obligations through July 2025.

(2)This community was sold during the first quarter of 2025. Upon sale, the community was removed from a master lease covering five SHs in Oklahoma and rent under the master lease was not reduced as a result of the sale.
Summary of acquisitions The following table summarizes our acquisitions for the six months ended June 30, 2025 and 2024 (dollar amounts in thousands):

Cash

Number

Number

Paid at

Transaction

Assets

of

of

Year

Type of Property

Acquisition

Costs

Acquired

Properties

Beds/Units

2025

n/a

$

$

$

n/a

n/a

2024

OTH (1)

300

19

319

(1)During the six months ended June 30, 2024, we acquired a parcel of land in Kansas adjacent to an existing community operated by Brookdale. Rent was increased by 8.0% of our total cost of the investment.
Summary of the carrying amount of intangible assets The following is a summary of the carrying amount of intangible assets as of June 30, 2025 and December 31, 2024 (in thousands):

June 30, 2025

December 31, 2024

Accumulated

Accumulated

Assets

Cost

Amortization

Net

Cost

Amortization

Net

In-place leases

$

11,047

(1)

$

(7,169)

(2)

$

3,878

$

11,047

(1)

$

(6,758)

(2)

$

4,289

Tax abatement intangible

$

8,309

(3)

$

(1,443)

(3)

$

6,866

$

8,309

(3)

$

(1,097)

(3)

$

7,212

(1)Included in the Buildings and improvements line item in our Consolidated Balance Sheets.

(2)Included in the Accumulated depreciation and amortization line item in our Consolidated Balance Sheets.

(3)Included in the Prepaid expenses and other assets line item in our Consolidated Balance Sheets.

Schedule of property sold

Type

Number

Number

of

of

of

Sales

Carrying

Net

Year

State

Properties

Properties

Beds/Units

Price

Value

(Loss) Gain (1)

2025

Ohio

SH

1

39

$

1,000

$

670

$

259

Ohio (2)

n/a

1,800

1,342

340

Oklahoma

SH

1

29

670

670

(96)

Total

2

68

$

3,470

$

2,682

$

503

2024

Florida

SH

1

60

$

4,500

$

4,579

$

(335)

Texas

SH

5

208

1,600

1,282

(380)

Texas

SH

2

500

389

8

Wisconsin

SH

1

110

20,193

(3)

16,195

(3)

3,986

n/a

n/a

(60)

(4)

Total

9

378

$

26,793

$

22,445

$

3,219

(

(1)Calculation of net gain includes cost of sales and write-off of straight-line receivable and lease incentives, when applicable.

(2)We sold a parcel of land adjacent to a memory care community within our portfolio.

(3)Represents the price to sell our portion of interest in a JV, net of the JV partner’s $2,305 contributions in the joint venture.

(4)We recognized additional loss due to additional incurred costs related to properties sold during 2023.
Schedule of owned real estate properties by segment The following table provides information regarding our SHOP (dollar amounts in thousands):

Seniors

Average

Resident

Housing

Investment

Number

Number

Gross

Fees and

Operating

per

of

of

Type of Property

Investment

Services (1)

Expenses

Unit

Properties

Beds/Units

State

SH

$

152,462

$

11,755

(2)

$

9,302

(2)

$

208.28

12

732

CA, CO, KS, IL, OH

SH

22,385

195

(2)

117

(2)

$

223.85

1

100

WI

Total

$

174,847

$

11,950

$

9,419

$

210.15

13

832

(1)Resident fees and services include all amounts earned from residents, based on individual resident agreements, at our SHOP communities. The individual resident agreements typically vary in duration. Resident fees and services are primarily service-based and are recognized in accordance with ASC 606 once performance obligations are satisfied.

(2)These communities were converted from NNN to SHOP during the second quarter of 2025. Accordingly, revenues and expenses do not reflect a full quarter of operations.
Schedule of investments in financing receivables

The following tables provide information regarding our investments in financing receivables (dollar amounts in thousands):

Type

Number

Number

Investment

Interest

Investment

Gross

LTC

of

of

of

per

Rate

Year

Maturity

State

Investments

Investment

Properties

Properties

Beds/Units

Bed/Unit

7.25%

(1)

2022

2032

FL

$

76,559

$

62,234

SNF

3

299

$

256.05

7.25%

(2)

2023

2033

NC

121,419

118,503

SH

11

523

$

232.16

7.25%

(3)

2024

2034

NC/SC

122,460

64,450

SH

13

523

$

234.15

7.25%

(4)

2024

2034

NC

41,000

37,985

SH

4

217

$

188.94

Total

$

361,438

$

283,172

31

1,562

(1)A purchase option available to the seller-lessee is exercisable at the beginning of the fourth lease year (2025) through the end of the fifth lease year (2027).

(2)The seller-lessee has the option to buy the properties in multiple tranches and in serial closings approved by LTC with an exit IRR of 9.0% on any portion of the properties being purchased.

(3)During the second quarter of 2024, we funded an additional $5,546 under a mortgage loan receivable due from an ALG affiliate secured by 13 ALFs and MCs located in North Carolina (12) and South Carolina (1). We then entered into a newly formed $122,460 JV with ALG, whereby we exchanged our $64,450 mortgage loan receivable for a 53% controlling interest in the JV. Concurrently, ALG contributed these properties to the joint venture for a 47% non-controlling interest. The JV leased the properties to an ALG affiliate under a 10-year master lease, with two five-year renewal options and provided the seller-lessee with a purchase option exercisable through 2028, with an exit IRR of 8.0%.

(4)During the second quarter of 2024, we funded an additional $2,766 under a mortgage loan receivable due from an ALG affiliate secured by four ALFs located in North Carolina. We then entered into a newly formed $41,000 JV with ALG, whereby we exchanged $37,985 mortgage loan receivables for a 93% controlling interest in the JV. Concurrently, ALG contributed these properties and a parcel of land to the joint venture for a 7% non-controlling interest. The JV leased the properties to an ALG affiliate under a 10-year master lease, with two five-year renewal options and provided the seller-lessee with a purchase option exercisable through 2028, with an exit IRR of 8.0%.

Summary of investments in mortgage loans secured by first mortgages

The following table sets forth information regarding our investments in mortgage loans secured by first mortgages at June 30, 2025 (dollar amounts in thousands):

Type

Percentage

Number of

Investment

Gross

of

of

SNF

SH

per

Interest Rate

Maturity

State

Investment

Property

Investment

Loans (2)

Properties (3)

Beds

Units

Bed/Unit

8.8%

2025

FL

$

4,000

SH

1.1

%

1

2

92

$

43.48

7.8%

2025

FL

16,706

SH

4.7

%

1

1

112

$

149.16

7.3%

2025

NC

10,750

SH

3.0

%

1

1

45

$

238.89

8.8%

2026

MI

15,793

SH

4.4

%

1

1

85

$

185.80

8.8%

2028

IL

16,500

SNF

4.6

%

1

1

150

$

110.00

8.5%

2030

FL

38,495

SH

10.8

%

1

1

250

$

153.98

11.1% (4)

2043

MI

180,421

SNF

50.6

%

1

14

1,749

$

103.16

10.0% (5)

2045

MI

39,700

SNF

11.1

%

1

4

480

  

$

82.71

10.5% (5)

2045

MI

 

19,650

SNF

5.5

%

1

2

201

 

$

97.76

10.8% (5)

2045

MI

14,800

SNF

4.2

%

1

1

146

$

101.37

Total

$

356,815

(1)

100.0

%

10

28

2,726

 

584

$

107.80

(1)Excludes the impact of the credit loss reserve.

(2)Some loans contain certain guarantees and provide for certain facility fees.

(3)Our mortgage loans are secured by properties located in four states with seven borrowers. Additionally, during 2024, we committed to fund a $26,120 mortgage loan for the construction of a 116-unit ILF, ALF and MC located in Illinois. The borrower contributed $12,300 of equity which will initially fund the construction. Once all of the borrower’s equity has been drawn, we will begin funding the commitment. The loan term is approximately six years at a current rate of 9.0% and an IRR of 9.5%.

(4)Minimum interest payable is based on an annual current pay interest rate of 8.5% on the outstanding loan balance. The difference between the contractual interest rate and the current pay interest rate on the outstanding loan balance remains an obligation of the borrower and is payable through the application of security deposits held by LTC on behalf of Prestige Healthcare (“Prestige”), the borrower, or payable upon maturity. Prestige paid full contractual interest through July 2025 and none of Prestige’s security was used to pay the difference between the contractual interest rate and the current pay interest rate. As of June 30, 2025, we hold $6,077 in security on behalf of Prestige. The loan provides for 2.25% annual interest rate increases. During July 2025, we amended the mortgage loan to eliminate the current pay rate and revert monthly interest payments to the full contractual interest rate of 11.14%, effective July 1, 2025. Additionally, the amendment provides Prestige an option to prepay their mortgage loan at par and without penalty within a 12-month window beginning in July 2026. Prestige will have to provide us with a 90-day notice of its intention to exercise the option, and the ability for Prestige to exercise the pre-payment option is contingent on several factors including Prestige being current and in good standing on all its mortgage loans with LTC and obtaining replacement financing. As of June 30, 2025, we have $41,455 of accrued effective interest related to this loan, which is expected to be recovered through payments collected through the contractual maturity of the loan. If Prestige exercises its contingent prepayment option, we will no longer be able to collect our remaining accrued effective interest as of such date.

(5)Mortgage loans provide for 2.25% annual increases in the interest rate.
Schedule of mortgage loan activity

The following table summarizes our mortgage loan activity for the six months ended June 30, 2025 and 2024 (in thousands):

Six Months Ended June 30,

2025

2024

Originations and funding under mortgage loans receivable

$

41,535

(1)

$

15,957

(2)

Exchange of mortgage loans for controlling interests in joint ventures accounted for as financing receivables

(102,435)

(3)

Pay-offs received

(2,013)

Application of interest reserve

169

Scheduled principal payments received

(451)

(380)

Mortgage loan premium amortization

(3)

(3)

(Provision) recovery for loan loss reserve

(411)

887

Net increase (decrease) in mortgage loans receivable

$

40,670

$

(87,818)

(1)Includes the following:

(a)$38,495 under our $42,300 mortgage loan commitment secured by a 250-unit ILF, ALF and MC in Florida. The loan term is five years at a fixed rate of 8.5%; and

(b)$3,040 under our $19,500 mortgage loan commitment for the construction of an 85-unit ALF and MC in Michigan. The borrower contributed $12,100 of equity upon origination in July 2023, which was used to initially fund the construction. Our remaining commitment is $3,706. The interest-only loan term is approximately three years at a rate of 8.75%, and includes two one-year extensions, each of which is contingent on certain coverage thresholds.

(2)Includes the following:

(a)$6,878 under our $19,500 mortgage loan commitment. For an explanation of the terms and other relevant information related to this mortgage loan see (1) (a) above;

(b)$5,546 of additional funding under a mortgage loan receivable agreement with an ALG affiliate secured by 13 ALFs and MCs in North Carolina (12) and South Carolina (1). During the three months ended June 30, 2024, we exchanged this $64,450 mortgage loan receivable for a controlling interest in a JV investment with an ALG affiliate. See Financing Receivables above for more information;

(c) $2,766 of additional funding under a mortgage loan receivable agreement with an ALG affiliate secured by four ALFs in North Carolina. During the three months ended June 30, 2024, we exchanged this $37,985 mortgage loan receivable for a controlling interest in a JV investment with an ALG affiliate. See Financing Receivables above for more information; and

(d)$767 of additional funding.

(3)Includes the following:

(a)$64,450 mortgage loan receivable due from an ALG affiliate was exchanged for a controlling interest in a JV. See (2)(b) above for more information;

(b)$37,985 mortgage loan receivable due from an ALG affiliate was exchanged for a controlling interest in a JV. See (2)(c) above for more information;