| Schedule of Mortgage Notes Payable |
The following table reflects the Company’s mortgage notes payable and other debt as of June 30, 2026 and December 31, 2025 (dollars in thousands): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Encumbered properties at June 30, 2026 | | Outstanding balance as of | | Effective interest rate as of | | | | | | | | | | June 30, 2026 | | December 31, 2025 | | June 30, 2026 | | December 31, 2025 | | Interest rate | | Maturity | | | | Secured Term Loan 1 due 2028 | | 15 | | $ | 85,771 | | | $ | 85,771 | | | 4.60 | % | | 4.60 | % | | Fixed | | May 2028 | | | | | | | | | | | | | | | | | | | | | Secured Term Loan 3 due 2031 | | 7 | | 33,066 | | | 33,066 | | | 2.93 | % | | 2.93 | % | | Fixed | | Dec 2031 | | | | Secured Term Loan 4 due 2033 | | 56 | | 219,500 | | | 219,500 | | | 6.54 | % | | 6.54 | % | | Fixed | | Jun 2033 | | | | Single Property Mortgage 1 due 2047 | | 1 | | 6,195 | | | 6,289 | | | 4.04 | % | | 4.04 | % | | Fixed | | May 2047 | | | | Single Property Mortgage 2 due 2049 | | 1 | | 14,197 | | | 14,412 | | | 2.99 | % | | 2.99 | % | | Fixed | | May 2049 | | | | Single Property Mortgage 3 due 2049 | | 1 | | 8,809 | | | 8,942 | | | 2.99 | % | | 2.99 | % | | Fixed | | May 2049 | | | | Multi Property Mortgage 1 due 2034 | | 4 | | 7,500 | | | 7,500 | | | 6.94 | % | | 6.94 | % | | Fixed | | Mar 2034 | | | Gross mortgage notes payable (1) | | 85 | | 375,038 | | | 375,480 | | | 5.53 | % | | 5.52 | % | | | | | | | | Deferred financing costs, net | | | | (6,354) | | | (6,753) | | | | | | | | | | | | | Mortgage premiums and discounts, net | | | | (1,055) | | | (1,098) | | | | | | | | | | | | | Mortgage notes payable, net | | | | $ | 367,629 | | | $ | 367,629 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Fannie Mae Secured Debt 1 due 2026 | | 11 | | $ | 198,096 | | | $ | 199,866 | | | 6.20 | % | | 6.63 | % | | Variable | | Nov 2026 | | | | Fannie Mae Secured Debt 2 due 2026 | | 10 | | 133,758 | | | 134,873 | | | 6.25 | % | | 6.68 | % | | Variable | | Nov 2026 | | | Total Fannie Mae Secured Debt (1)(2) | | 21 | | $ | 331,854 | | | $ | 334,739 | | | 6.22 | % | | 6.65 | % | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Term Loan due 2028 (3) | | — | | $ | 150,000 | | | $ | 150,000 | | | 5.36 | % | | 5.51 | % | | Variable | | Dec 2028 | | | | Deferred financing costs, net | | | | (1,326) | | | (1,595) | | | | | | | | | | | | | Unsecured term loan, net | | | | $ | 148,674 | | | $ | 148,405 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Unsecured revolving credit facility | | 59 | | $ | — | | | $ | 186,000 | | | 5.65 | % | | 5.94 | % | | Variable | | Dec 2028 | | |
_____________ (1)For total gross mortgage notes payable and total Fannie Mae Secured Debt as of June 30, 2026 and December 31, 2025, effective interest rate is calculated on a weighted average basis. (2)The Fannie Mae Secured Debt had interest rate caps that limit one-month SOFR (as defined below) at 3.50%. (3)The Term Loan due 2028 has interest rate swaps that convert variable interest rates to fixed interest rates.
|
| Schedule of Future Principal Payments |
As of June 30, 2026, the Company’s indebtedness had the following maturities (dollars in thousands): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Mortgage notes payable | | Fannie Mae Secured Debt | | Term Loan | | Revolving Facility | | Total | | 2026 | | $ | 450 | | | $ | 331,854 | | | $ | — | | | $ | — | | | $ | 332,304 | | | 2027 | | 922 | | | — | | | — | | | — | | | 922 | | | 2028 | | 86,722 | | | — | | | 150,000 | | | — | | | 236,722 | | | 2029 | | 982 | | | — | | | — | | | — | | | 982 | | | 2030 | | 1,013 | | | — | | | — | | | — | | | 1,013 | | | Thereafter | | 284,949 | | | — | | | — | | | — | | | 284,949 | | | Total | | $ | 375,038 | | | $ | 331,854 | | | $ | 150,000 | | | $ | — | | | $ | 856,892 | |
|