v3.25.3
Debt (Tables)
9 Months Ended
Sep. 30, 2025
Debt Disclosure [Abstract]  
Schedule of Summarized Real Estate Secured Debt

Our debt is summarized as follows (in thousands):

Loan

 

September 30,
2025

 

 

December 31,
2024

 

 

Interest
Rate

 

 

Maturity
Date

KeyBank CMBS Loan(1)

 

$

87,835

 

 

$

89,240

 

 

 

3.89

%

 

8/1/2026

Ladera Office Loan

 

 

3,661

 

 

 

3,736

 

 

 

4.29

%

 

11/1/2026

Credit Facility

 

 

11,826

 

 

 

614,831

 

 

 

5.74

%

 

2/22/2027

2027 Ladera Ranch Loan

 

 

42,000

 

 

 

42,000

 

 

 

5.00

%

 

12/5/2027

2028 Canadian Notes(5)

 

 

359,250

 

 

 

—

 

 

 

3.91

%

 

6/16/2028

Kelowna Canadian Property Loan

 

 

17,376

 

 

 

—

 

 

 

3.45

%

 

9/30/2028

2028 Canadian Term Loan (5) (7)

 

 

79,035

 

 

 

76,527

 

 

 

6.41

%

 

12/1/2028

CMBS Loan(3)

 

 

104,000

 

 

 

104,000

 

 

 

5.00

%

 

2/1/2029

SST IV CMBS Loan (4)

 

 

40,500

 

 

 

40,500

 

 

 

3.56

%

 

2/1/2030

2030 Canadian Notes (5)

 

 

143,700

 

 

 

—

 

 

 

3.89

%

 

9/24/2030

2032 Private Placement Notes(8)

 

 

150,000

 

 

 

150,000

 

 

 

5.28

%

 

4/19/2032

Houston Property Loan

 

 

8,774

 

 

 

—

 

 

 

5.15

%

 

5/1/2034

2027 NBC Loan (5) (6)

 

 

—

 

 

 

51,425

 

 

 

 

 

 

2025 KeyBank Acquisition Facility

 

 

—

 

 

 

100,200

 

 

 

 

 

 

KeyBank Florida CMBS Loan(2)

 

 

—

 

 

 

49,915

 

 

 

 

 

 

Discount on secured debt, net

 

 

(1,912

)

 

 

(1,570

)

 

 

 

 

 

Debt issuance costs, net

 

 

(4,384

)

 

 

(3,369

)

 

 

 

 

 

Total debt

 

$

1,041,661

 

 

$

1,317,435

 

 

 

 

 

 

 

(1)
This fixed rate loan encumbers 29 properties (Whittier, La Verne, Santa Ana, Upland, La Habra, Monterey Park, Huntington Beach, Chico, Lancaster I, Riverside, Fairfield, Lompoc, Santa Rosa, Federal Heights, Aurora, Littleton, Bloomingdale, Crestwood, Forestville, Warren I, Sterling Heights, Troy, Warren II, Beverly, Everett, Foley, Tampa, Boynton Beach, and Lancaster II) with monthly interest only payments until September 2021, at
which time both interest and principal payments became due monthly. The separate assets of these encumbered properties are not available to pay our other debts, and we serve as a non-recourse guarantor under this loan.
(2)
On February 4, 2025, we completed a series of transactions whereby we (i) defeased this loan (the “Defeasance”), and (ii) exercised the accordion rights under the Credit Facility to increase commitments by $50 million to a total of $700 million and simultaneously drew approximately $51 million.

(3)
This fixed rate, interest only loan encumbers 10 properties (Myrtle Beach I, Myrtle Beach II, Port St. Lucie, Plantation, Sonoma, Las Vegas I, Las Vegas II, Las Vegas III, Ft Pierce, and Nantucket Island). The separate assets of these encumbered properties are not available to pay our other debts, and we serve as a non-recourse guarantor under this loan.
(4)
On March 17, 2021, in connection with the SST IV Merger, we assumed a $40.5 million fixed rate CMBS financing with KeyBank as the initial lender pursuant to a mortgage loan (the “SST IV CMBS Loan”). This fixed rate loan encumbers seven properties owned by us (Jensen Beach, Texas City, Riverside, Las Vegas IV, Puyallup, Las Vegas V, and Plant City). The separate assets of these encumbered properties are not available to pay our other debts, and we serve as a non-recourse guarantor under this loan. The loan has a maturity date of February 1, 2030. Monthly payments due under the loan agreement (the “SST IV CMBS Loan Agreement”) are interest only, with the full principal amount becoming due and payable on the maturity date.
(5)
The amounts shown above are in USD based on the foreign exchange rate in effect as of the date presented.
(6)
This loan incurred interest at an all in rate of CORRA (as defined further below under the section entitled "2027 NBC Loan"), plus a CORRA adjustment of approximately 0.30%, plus a spread of 2.20%. The effective interest rate on this loan was 6.42% when factoring the effects of a CORRA Swap which we entered into with the National Bank of Canada for the initial term of the loan. The Dufferin, Oakville II, Burlington II, Iroquois Shore Rd, and Stoney Creek I properties were encumbered by this loan. See Note 7 – Derivative Instruments for additional information. This loan was fully paid off on June 16, 2025 with proceeds from the 2028 Canadian Notes offering, as described below.
(7)
On November 16, 2023, we, through eight of our wholly-owned Canadian subsidiaries entered into a term loan (the "2028 Canadian Term Loan") with affiliates of QuadReal Finance LP, receiving net proceeds of $110.0 million CAD on such date. The 2028 Canadian Term Loan is secured by eight Canadian properties, has a maturity date of December 1, 2028, and carries a fixed interest rate for the term of the loan of 6.41%. The first two years of the Canadian Term Loan are interest only, after which it requires monthly amortizing payments based on a 25-year amortization schedule.
(8)
Subsequent to September 30, 2025, the Total Leverage Ratio Event had ended, and the interest rate reverted to 4.53% as of October 1, 2025.
Future Principal Payment Requirements on Outstanding Debt

The following table presents the future principal payments required on outstanding debt as of September 30, 2025 (in thousands):

 

2025

 

$

792

 

2026

 

 

93,030

 

2027

 

 

55,982

 

2028

 

 

452,021

 

2029

 

 

104,289

 

2030 and thereafter

 

 

341,843

 

Total payments

 

 

1,047,957

 

Discount on secured debt

 

 

(1,912

)

Debt issuance costs, net

 

 

(4,384

)

Total

 

$

1,041,661