v3.25.2
Mortgage Notes and Repurchase Facility
6 Months Ended
Jun. 30, 2025
Debt Disclosure [Abstract]  
Mortgage Notes and Repurchase Facility

8. Mortgage Notes and Repurchase Facility

Mortgage notes

The following is a summary of the mortgage notes secured by the Company’s properties ($ in thousands):

 

 

 

 

 

 

 

Principal Balance Outstanding

 

Indebtedness

 

Interest Rate

 

 

Maturity Date

 

June 30, 2025

 

 

December 31, 2024

 

Fixed rate

 

 

 

 

 

 

 

 

 

 

 

Caroline West Gray

 

 

5.44

%

 

December 1, 2029

 

$

45,911

 

 

$

45,911

 

Caroline Post Oak

 

 

5.44

%

 

December 1, 2029

 

 

40,528

 

 

 

40,528

 

Coda on Centre

 

 

4.28

%

 

May 1, 2029

 

 

28,130

 

 

 

28,397

 

The Elmstead(1)

 

 

4.30

%

 

April 1, 2031

 

 

21,245

 

 

 

 

Bass Lofts

 

 

3.95

%

 

September 7, 2027

 

 

15,089

 

 

 

 

Total fixed rate

 

 

 

 

 

 

 

150,903

 

 

 

114,836

 

Variable rate

 

 

 

 

 

 

 

 

 

 

 

6200 Bristol(2)

 

SOFR + 2.05%

 

 

April 1, 2029

 

 

10,000

 

 

 

10,000

 

Norfolk Industrial Portfolio(3)

 

SOFR + 1.75%

 

 

June 19, 2030

 

 

43,700

 

 

 

 

Total variable rate

 

 

 

 

 

 

 

53,700

 

 

 

10,000

 

Total loans secured by real estate

 

 

 

 

 

 

 

204,603

 

 

 

124,836

 

Deferred financing costs, net

 

 

 

 

 

 

 

(2,396

)

 

 

(1,142

)

Mortgage discount, net

 

 

 

 

 

 

 

(1,604

)

 

 

(603

)

Mortgage notes, net

 

 

 

 

 

 

$

200,603

 

 

$

123,091

 

(1) This loan is comprised of a senior and a mezzanine loan. The interest rate and maturity date presented are the weighted average.

(2) The Company entered into a non-hedge interest rate swap on April 2, 2024, which fixed the rate at 6.26%.

(3) The Company entered into a non-hedge interest rate swap on June 20, 2025, which fixed the rate at 5.41%.

On June 20, 2025, the Company entered into a $43.7 million mortgage secured by the Norfolk Industrial Portfolio properties, which bears an interest rate of SOFR plus 1.75% and matures on June 19, 2030. The Company entered into a non-hedge interest rate swap on June 20, 2025, which fixed the rate at 5.41%.

On May 22, 2025, in connection with the Elmstead Acquisition, the Company assumed $21.2 million of mortgage loans, which bear a weighted average fixed interest of 4.30% and is amortized on a 30-year schedule with a maturity date of April 1, 2031.

The following table details the future principal payments due under the Company’s mortgage notes as of June 30, 2025 ($ in thousands):

Year

 

Mortgage Notes

 

2025 (remainder)

 

$

457

 

2026

 

 

1,176

 

2027

 

 

15,458

 

2028

 

 

2,188

 

2029

 

 

125,273

 

Thereafter

 

 

60,051

 

Total future principal payments

 

$

204,603

 

Repurchase Facility

On August 22, 2024, the Company entered into a Master Repurchase Agreement (the “Repurchase Facility”) with U.S. Bank National Association (the “Buyer”). The Repurchase Facility provides for a maximum aggregate purchase price of $150 million and has a three-year term plus two, one-year extension options. Subject to the terms and conditions thereof, the Repurchase Facility provides for the purchase, sale and repurchase of senior mortgage loans and participation interests in performing senior mortgage loans satisfying certain conditions set forth in the Repurchase Facility.

Advances under the Repurchase Facility accrue interest at a per annum rate equal to the Term SOFR Base Rate (as defined in the Repurchase Facility) for a one-month period plus a margin as agreed upon by the Buyer and the Company for each transaction. The Repurchase Facility contains affirmative and negative covenants and provisions regarding events of default that are normal and customary for similar repurchase facilities. The Operating Partnership has agreed to provide a limited guarantee of the obligations of the Sellers under the Repurchase Facility.

Borrowings from the Repurchase Facility were used to originate the commercial mortgage loans. On June 24, 2025, the Company financed the Cortland CML using proceeds from the Repurchase Facility (see Note 5).

The Company’s borrowings from the Repurchase Facility as of June 30, 2025 and December 31, 2024 are detailed in the following table ($ in thousands):

 

 

 

 

 

 

 

 

 

Borrowings Outstanding

 

 

 

Maximum Facility Size

 

 

Weighted-Average Interest Rate

 

Maturity Date

 

June 30, 2025

 

 

December 31, 2024

 

Repurchase Facility

 

$

150,000

 

 

SOFR(1) + 1.66%

 

August 22, 2027

 

$

88,575

 

 

$

46,800

 

Less: Unamortized deferred financing costs

 

 

 

 

 

 

 

 

 

(423

)

 

 

(417

)

 

 

$

150,000

 

 

 

 

 

 

$

88,152

 

 

$

46,383

 

(1) SOFR was 4.32% and 4.33% on June 30, 2025 and December 31, 2024, respectively.

The Company is subject to various financial and operational covenants under certain of its mortgage notes and the Repurchase Facility. These covenants require the Company to maintain certain financial ratios, which may include leverage, debt yield, and debt service coverage, among others. As of June 30, 2025, the Company was in compliance with all of its loan covenants that could result in a default under such agreements.