| Schedule of Terms of Agreements and Fair Values of Derivative Financial Instruments |
The table below summarizes the terms of agreements and the fair values of our derivative financial instruments: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (amounts in thousands, except percentages) | | June 30, 2026 | | December 31, 2025 | | Derivative | | Notional Amount | Receive Rate | Pay Rate | Effective Date | Expiration Date | | Asset(1) | Liability(2) | | Asset(1) | Liability(2) | | Interest rate swap | | $ | 36,820 | | 70% of 1 Month SOFR | 2.5000% | December 1, 2021 | November 1, 2030 | | $ | 458 | | $ | — | | | $ | — | | $ | (9) | | | Interest rate swap | | 103,790 | | 70% of 1 Month SOFR | 2.5000% | December 1, 2021 | November 1, 2033 | | 1,942 | | — | | | 698 | | — | | | Interest rate swap | | 10,710 | | 70% of 1 Month SOFR | 1.7570% | December 1, 2021 | November 1, 2033 | | 569 | | — | | | 472 | | — | | | Interest rate swap | | 11,247 | | 1 Month SOFR | 2.2540% | December 1, 2021 | November 1, 2030 | | 421 | | — | | | 354 | | — | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Interest rate swap | | 175,000 | | SOFR Compound | 2.5620% | August 31, 2022 | December 31, 2026 | | 1,112 | | — | | | 1,421 | | — | | | Interest rate cap | | 6,780 | | 70% of 1 Month SOFR | 4.5000% | October 1, 2024 | November 1, 2030 | | 16 | | — | | | 11 | | — | | | Interest rate cap | | 6,676 | | 1 Month SOFR | 5.5000% | October 1, 2024 | November 1, 2030 | | 39 | | — | | | 27 | | — | | | Interest rate swap | | 47,500 | | 1 Month SOFR | 3.3090% | March 19, 2025 | March 8, 2029 | | 711 | | — | | | — | | (13) | | | Interest rate swap | | 47,500 | | 1 Month SOFR | 3.3030% | March 19, 2025 | March 8, 2029 | | 717 | | — | | | — | | (5) | | | Interest rate swap | | 35,000 | | SOFR | 3.2265% | November 14, 2025 | February 1, 2029 | | 576 | | — | | | 68 | | — | | | Interest rate swap | | 35,000 | | SOFR | 3.2530% | December 3, 2025 | February 1, 2029 | | 553 | | — | | | 40 | | — | | | Interest rate swap | | 50,000 | | SOFR | 3.3975% | December 18, 2025 | December 31, 2026 | | 103 | | — | | | — | | (4) | | Interest rate swap(3) | | — | | SOFR | 3.7970% | July 15, 2026 | January 9, 2032 | | 115 | | — | | | — | | — | | Interest rate swap(4) | | — | | SOFR | 3.0110% | December 31, 2026 | February 1, 2029 | | 1,558 | | — | | | 398 | | — | | Interest rate swap(4) | | — | | SOFR | 3.0140% | December 31, 2026 | February 1, 2029 | | 1,552 | | — | | | 393 | | — | | | | $ | 566,023 | | | | | | | $ | 10,442 | | $ | — | | | $ | 3,882 | | $ | (31) | |
(1) Included as a component of prepaid expenses and other assets on the consolidated balance sheets. (2) Included as a component of accounts payable and accrued expenses on the consolidated balance sheets. (3) The notional amount of the interest rate swap effective July 15, 2026 is $50.0 million. (4) The notional amount of each interest rate swap effective December 31, 2026 is $87.5 million.
|
| Schedule of Effect of Derivative Financial Instruments Designated as Cash Flow Hedges |
The table below shows the effect of our derivative financial instruments designated as cash flow hedges on accumulated other comprehensive income (loss): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Three Months Ended June 30, | | Six Months Ended June 30, | | (amounts in thousands) | | 2026 | | 2025 | | 2026 | | 2025 | | Amount of gain (loss) recognized in other comprehensive income (loss) | | $ | 4,819 | | | $ | (1,472) | | | $ | 9,222 | | | $ | (5,588) | | | Amount of (gain) loss reclassified from accumulated other comprehensive income (loss) into interest expense | | 42 | | | (484) | | | 120 | | | (1,533) | |
The table below shows the effect of our derivative financial instruments designated as cash flow hedges on the consolidated statements of operations: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Three Months Ended June 30, | | Six Months Ended June 30, | | (amounts in thousands) | | 2026 | | 2025 | | 2026 | | 2025 | | Total interest expense presented in the consolidated statements of operations in which the effects of cash flow hedges are recorded | | $ | (27,805) | | | $ | (25,126) | | | $ | (55,942) | | | $ | (52,064) | | | Amount of gain (loss) reclassified from accumulated other comprehensive income (loss) into interest expense | | (42) | | | 484 | | | (120) | | | 1,533 | |
|
| Schedule of Carrying and Estimated Fair Values of Financial Instruments |
The following tables summarize the carrying and estimated fair values of our financial instruments: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | June 30, 2026 | | | | Estimated Fair Value | | (amounts in thousands) | Carrying Value | | Total | | Level 1 | | Level 2 | | Level 3 | | Interest rate swaps and caps included in prepaid expenses and other assets | $ | 10,442 | | | $ | 10,442 | | | $ | — | | | $ | 10,442 | | | $ | — | | | | | | | | | | | | | Mortgage notes payable | 443,102 | | | 430,198 | | | — | | | — | | | 430,198 | | | Senior unsecured notes - Series B-L | 1,271,149 | | | 1,219,075 | | | — | | | — | | | 1,219,075 | | | Unsecured term loan facilities | 337,125 | | | 340,000 | | | — | | | — | | | 340,000 | | | Unsecured revolving credit facility | 175,000 | | | 175,000 | | | — | | | — | | | 175,000 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | December 31, 2025 | | | | Estimated Fair Value | | (amounts in thousands) | Carrying Value | | Total | | Level 1 | | Level 2 | | Level 3 | | Interest rate swaps and caps included in prepaid expenses and other assets | $ | 3,882 | | | $ | 3,882 | | | $ | — | | | $ | 3,882 | | | $ | — | | | Interest rate swaps included in accounts payable and accrued expenses | 31 | | | 31 | | | — | | | 31 | | | — | | | Mortgage notes payable | 619,269 | | | 586,773 | | | — | | | — | | | 586,773 | | | Senior unsecured notes - Series B-L | 1,270,668 | | | 1,244,255 | | | — | | | — | | | 1,244,255 | | | Unsecured term loan facilities | 336,794 | | | 340,000 | | | — | | | — | | | 340,000 | | | Unsecured revolving credit facility | 145,000 | | | 145,000 | | | — | | | — | | | 145,000 | |
|