| Schedule of Mortgage Notes Payable |
The following table reflects the Company’s mortgage notes payable and other debt as of December 31, 2025 and 2024 (dollars in thousands): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Encumbered properties at December 31, 2025 | | Outstanding balance as of December 31, | | Effective interest rate as of December 31(1), | | Interest Rate | | | | Formerly known as: | | | 2025 | | 2024 | | 2025 | | 2024 | | | Maturity | | Secured Term Loan 1 due 2028 | | 15 | | $ | 85,771 | | | $ | 116,037 | | | 4.60 | % | | 4.60% | | Fixed | | May 2028 | | Multi-Property CMBS Loan | Secured Term Loan 2 due 2026 (2) | | — | | — | | | 363,957 | | | — | % | | 3.63% | | Fixed | | Dec 2026 | | Capital One OMF Loan | Secured Term Loan 3 due 2031 | | 7 | | 33,066 | | | 37,472 | | | 2.93 | % | | 2.93% | | Fixed | | Dec 2031 | | BMO CMBS Loan | | Secured Term Loan 4 due 2033 | | 56 | | 219,500 | | | 234,173 | | | 6.54 | % | | 6.54% | | Fixed | | Jun 2033 | | Barclays OMF Loan | | Single Property Mortgage 1 due 2047 | | 1 | | 6,289 | | | 6,471 | | | 4.04 | % | | 4.04% | | Fixed | | May 2047 | | Fox Ridge Bryant | | Single Property Mortgage 2 due 2049 | | 1 | | 14,412 | | | 14,833 | | | 2.99 | % | | 2.99% | | Fixed | | May 2049 | | Fox Ridge Chenal | | Single Property Mortgage 3 due 2049 | | 1 | | 8,942 | | | 9,204 | | | 2.99 | % | | 2.99% | | Fixed | | May 2049 | | Fox Ridge North Little Rock | | Multi Property Mortgage 1 due 2034 | | 4 | | 7,500 | | | 7,500 | | | 6.94 | % | | 6.94% | | Fixed | | Mar 2034 | | BMO CPC Mortgage | | Gross mortgage notes payable | | 85 | | 375,480 | | | 789,647 | | | 5.52 | % | | 4.62% | | | | | | | Deferred financing costs, net | | | | (6,753) | | | (9,304) | | | | | | | | | | | | | Mortgage premiums and discounts, net | | | | (1,098) | | | (1,183) | | | | | | | | | | | | | Mortgage notes payable, net | | | | $ | 367,629 | | | $ | 779,160 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Secured Fannie Mae Loan 1 due 2026 | | 11 | | $ | 199,866 | | | $ | 203,405 | | | 6.63 | % | | 7.29% | | Variable | | Nov 2026 | | Capital One Secured Debt | | Secured Fannie Mae Loan 2 due 2026 | | 10 | | 134,873 | | | 137,103 | | | 6.68 | % | | 7.34% | | Variable | | Nov 2026 | | KeyBank Secured Debt | Total Secured Fannie Mae Loan (3) | | 21 | | 334,739 | | | 340,508 | | | 6.65 | % | | 7.31% | | | | | | | OMF Warehouse Facility (4) | | — | | — | | | 21,708 | | | — | | | 7.66% | | Variable | | Dec 2026 | | | Fannie Mae and other secured debt | | 21 | | $ | 334,739 | | | $ | 362,216 | | | 6.65 | % | | 7.33% | | | | | | | | | | | | | | | | | | | | | | | | Term loan due 2028 (5) | | — | | $ | 150,000 | | | $ | — | | | 5.51 | % | | —% | | Variable | | Dec 2028 | | | Deferred financing costs, net | | | | (1,595) | | | — | | | | | | | | | | | | Unsecured term loan, net | | | | $ | 148,405 | | | $ | — | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Unsecured revolving credit facility | | 59 | | $ | 186,000 | | | $ | — | | | 5.94 | % | | —% | | Variable | | Dec 2028 | | |
__________ (1)Calculated on a weighted average basis over 365 days for all mortgages outstanding as of December 31, 2025 and 2024. (2)In December 2025, the Company repaid in full and terminated the Secured Term Loan 2 due 2026 in connection with the closing of the Credit Facilities (as defined below). (3)The Secured Fannie Mae Loan has interest rate caps that limit one-month SOFR at 3.50%. (4)In April 2025, the Company repaid in full and terminated the OMF Warehouse Facility. (5)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 December 31, 2025, the Company’s indebtedness had the following maturities (dollars in thousands): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Mortgage notes payable | | Fannie Mae and other secured debt | | Term Loan | | Revolving Facility | | Total | 2026 | | $ | 893 | | | $ | 334,739 | | | $ | — | | | $ | — | | | $ | 335,632 | | | 2027 | | 922 | | | — | | | — | | | — | | | 922 | | | 2028 | | 86,722 | | | — | | | 150,000 | | | 186,000 | | | 422,722 | | | 2029 | | 982 | | | — | | | — | | | — | | | 982 | | | 2030 | | 1,013 | | | — | | | — | | | — | | | 1,013 | | | Thereafter | | 284,948 | | | — | | | — | | | — | | | 284,948 | | | Total | | $ | 375,480 | | | $ | 334,739 | | | $ | 150,000 | | | $ | 186,000 | | | $ | 1,046,219 | |
|