v3.25.4
Debt (Tables)
12 Months Ended
Dec. 31, 2025
Debt Instrument [Line Items]  
Schedule of Summarized Real Estate Secured Debt

Our debt is summarized as follows (dollars in thousands):

 

 

As of December 31,

 

 

Interest

 

Maturity

Loan

 

2025

 

 

2024

 

 

Rate (1)

 

Date (1)

KeyBank CMBS Loan (2)

 

$

87,355

 

 

$

89,240

 

 

3.89%

 

08/01/2026

Ladera Office Loan

 

 

3,635

 

 

 

3,736

 

 

4.29%

 

11/01/2026

Credit Facility (3)

 

 

59,826

 

 

 

614,831

 

 

5.37%

 

02/22/2027

2027 Ladera Ranch Loan

 

 

42,000

 

 

 

42,000

 

 

5.00%

 

12/05/2027

2028 Canadian Notes (4)

 

 

364,700

 

 

 

—

 

 

3.91%

 

06/16/2028

Kelowna Canadian Property Loan (4)

 

 

17,524

 

 

 

—

 

 

3.45%

 

09/30/2028

2028 Canadian Term Loan (4) (5)

 

 

80,234

 

 

 

76,527

 

 

6.41%

 

12/01/2028

CMBS Loan (6)

 

 

104,000

 

 

 

104,000

 

 

5.00%

 

02/01/2029

SST IV CMBS Loan (7)

 

 

40,500

 

 

 

40,500

 

 

3.56%

 

02/01/2030

2030 Canadian Notes (4)

 

 

145,880

 

 

 

—

 

 

3.89%

 

09/24/2030

2032 Private Placement Notes (8)

 

 

150,000

 

 

 

150,000

 

 

4.53%

 

04/19/2032

Houston Property Loan

 

 

8,714

 

 

 

—

 

 

5.15%

 

05/01/2034

KeyBank Florida CMBS Loan (9)

 

 

—

 

 

 

49,915

 

 

 

 

 

2025 KeyBank Acquisition Facility

 

 

—

 

 

 

100,200

 

 

 

 

 

2027 NBC Loan (4) (10)

 

 

—

 

 

 

51,425

 

 

 

 

 

Discount on secured debt, net

 

 

(1,747

)

 

 

(1,570

)

 

 

 

 

Debt issuance costs, net

 

 

(4,373

)

 

 

(3,369

)

 

 

 

 

Total debt, net

 

$

1,098,248

 

 

$

1,317,435

 

 

 

 

 

 

(1)
Reflects the interest rate or maturity date in effect as of December 31, 2025, as applicable.
(2)
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.
(3)
The Credit Facility was recast on February 18, 2026. See Note 16 – Subsequent Events for further information.
(4)
The amounts shown above are in USD based on the foreign exchange rate in effect as of the date presented.
(5)
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. After the third anniversary, any prepayment of the loan are subject to an exit fee, which is equal to a percentage of the then
outstanding principal amount, as follows: (i) 100 bps if the prepayment occurs between the third and fourth anniversaries; and (ii) 75 bps if the prepayment occurs after the fourth anniversary.
(6)
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.
(7)
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.
(8)
On October 1, 2025, the Total Leverage Ratio Event had ended, and the interest rate reverted to 4.53%.
(9)
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.
(10)
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. This loan was fully paid off on June 16, 2025 with proceeds from the 2028 Canadian Notes offering, as described below.
Future Principal Payment Requirements on Outstanding Debt

The following table presents the future principal payments required on outstanding debt as of December 31, 2025 (in thousands):

2026

 

$

93,049

 

2027

 

 

104,003

 

2028

 

 

459,005

 

2029

 

 

104,289

 

2030

 

 

186,684

 

2031 and thereafter

 

 

157,338

 

Total payments

 

$

1,104,368

 

Discount on secured debt

 

 

(1,747

)

Debt issuance costs, net

 

 

(4,373

)

Total

 

$

1,098,248