| Schedule of Outstanding Indebtedness |
Our outstanding indebtedness as of December 31, 2025 and December 31, 2024 is summarized below: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Number of | | | | | | | | | | | | | Properties | | Principal | | Interest | | | | | | Carrying Value | | Entity | | Secured By | | Balance | | Rate (1) | | Type | | Maturity | | of Collateral | As of December 31, 2025 | | ILPT | | 186 | | $ | 650,000 | | | 4.31% | | Fixed | | 02/07/2029 | | $ | 489,987 | | | ILPT | | 101 | | 1,160,000 | | | 6.40% | | Fixed | | 07/09/2030 | | 976,178 | | | ILPT | | 17 | | 700,000 | | | 4.42% | | Fixed | | 03/09/2032 | | 481,374 | | Mountain JV | | 82 | | 1,400,000 | | | 5.87% | | Floating | | 03/09/2026 | | 1,749,546 | | | Mountain JV | | 4 | | 91,000 | | | 6.25% | | Fixed | | 06/10/2030 | | 173,992 | | | Mountain JV | | 1 | | 8,609 | | | 3.67% | | Fixed | | 05/01/2031 | | 28,492 | | | Mountain JV | | 1 | | 10,302 | | | 4.14% | | Fixed | | 07/01/2032 | | 40,975 | | | Mountain JV | | 1 | | 23,678 | | | 4.02% | | Fixed | | 10/01/2033 | | 80,094 | | | Mountain JV | | 1 | | 33,209 | | | 4.13% | | Fixed | | 11/01/2033 | | 126,170 | | | Mountain JV | | 1 | | 20,784 | | | 3.10% | | Fixed | | 06/01/2035 | | 43,871 | | | Mountain JV | | 1 | | 33,817 | | | 2.95% | | Fixed | | 01/01/2036 | | 93,533 | | | Mountain JV | | 1 | | 39,031 | | | 4.27% | | Fixed | | 11/01/2037 | | 104,474 | | | Mountain JV | | 1 | | 43,606 | | | 3.25% | | Fixed | | 01/01/2038 | | 107,217 | | | Total / weighted average | | 4,214,036 | | | 5.43% | | | | | | $ | 4,495,903 | | | Unamortized debt issuance costs | | (20,842) | | | | | | | | | | | Total indebtedness, net | | $ | 4,193,194 | | | | | | | | | | | | | | | | | | | | | | | As of December 31, 2024 | | ILPT | | 104 | | $ | 1,235,000 | | | 6.71% | | Floating | | 10/09/2025 | | $ | 1,017,228 | | | ILPT | | 186 | | 650,000 | | | 4.31% | | Fixed | | 02/07/2029 | | 490,454 | | | ILPT | | 17 | | 700,000 | | | 4.42% | | Fixed | | 03/09/2032 | | 491,143 | | | Mountain JV | | 82 | | 1,400,000 | | | 5.81% | | Floating | | 03/09/2025 | | 1,802,396 | | | Mountain JV | | 4 | | 91,000 | | | 6.25% | | Fixed | | 06/10/2030 | | 178,465 | | | Mountain JV | | 1 | | 10,020 | | | 3.67% | | Fixed | | 05/01/2031 | | 28,363 | | | Mountain JV | | 1 | | 11,636 | | | 4.14% | | Fixed | | 07/01/2032 | | 42,242 | | | Mountain JV | | 1 | | 26,200 | | | 4.02% | | Fixed | | 10/01/2033 | | 82,443 | | | Mountain JV | | 1 | | 36,684 | | | 4.13% | | Fixed | | 11/01/2033 | | 127,960 | | | Mountain JV | | 1 | | 22,637 | | | 3.10% | | Fixed | | 06/01/2035 | | 45,070 | | | Mountain JV | | 1 | | 36,655 | | | 2.95% | | Fixed | | 01/01/2036 | | 96,321 | | | Mountain JV | | 1 | | 41,491 | | | 4.27% | | Fixed | | 11/01/2037 | | 107,606 | | | Mountain JV | | 1 | | 46,506 | | | 3.25% | | Fixed | | 01/01/2038 | | 110,346 | | | Total / weighted average | | 4,307,829 | | | 5.51% | | | | | | $ | 4,620,037 | | | Unamortized debt issuance costs | | (7,292) | | | | | | | | | | | Total indebtedness, net | | $ | 4,300,537 | | | | | | | | | |
(1)Interest rates reflect the impact of interest rate caps, if any.
|
| Schedule of Weighted Average Interest Rate Under Floating Rate Loans |
The weighted average interest rates under our floating rate loans for the years ended December 31, 2025 and 2024 were as follows:
| | | | | | | | | | | | | Year Ended December 31, | | 2025 | | 2024 | ILPT Floating Rate Loan (1) | 6.71% | | 6.26% | Mountain Floating Rate Loan (2) | 5.85% | | 5.88% |
(1)In June 2025, we repaid in full the ILPT Floating Rate Loan using proceeds from our $1,160,000 mortgage loan and cash on hand. Reflects the impact of interest rate caps, which prior to the repayment, had a SOFR strike rate equal to 2.78% which replaced the previous strike rate equal to 2.25% in October 2024. (2)Reflects the impact of interest rate caps, with a current SOFR strike rate equal to 3.10%, which replaced the previous strike rate equal to 3.04% in March 2025.
|
| Schedule of the Principal Payments Due Under the Outstanding Debt |
The required principal payments due during the next five years and thereafter, excluding extension options, under all our outstanding debt as of December 31, 2025 are as follows: | | | | | | | Principal | | Payment | | 2026 | $ | 1,419,499 | | | 2027 | 20,224 | | | 2028 | 20,989 | | | 2029 | 671,778 | | | 2030 | 1,273,597 | | | Thereafter | 807,949 | | | Total | $ | 4,214,036 | |
|