Biggest changeThe following table summarizes our outstanding investment commitments as of December 31, 2023: 63 Projected Funding by Year (1) Property Name Commitment Date Asset Maturity Date Total Initial Commitment Remaining Commitment as of December 31, 2023 2024 2025 Interest Rate (2) Related Debt Financing (3) Mortgage Revenue Bonds Meadow Valley December 2021 December 2029 $ 44,000,000 $ 23,245,000 $ 17,400,000 $ 5,845,000 6.25% Variable TOB Residency at the Entrepreneur- Series J-3 April 2022 March 2040 26,080,000 13,780,000 13,780,000 - 6.00% Variable TOB Residency at the Entrepreneur- Series J-4 April 2022 March 2040 16,420,000 16,420,000 16,420,000 - SOFR + 3.60% (4) Variable TOB Residency at the Entrepreneur- Series J-5 February 2023 April 2025 (5) 5,000,000 4,000,000 3,300,000 700,000 SOFR + 3.60% Variable TOB (6) Residency at Empire - Series BB-3 December 2022 December 2040 14,000,000 8,945,000 8,945,000 - 6.45% (7) Variable TOB Residency at Empire - Series BB-4 December 2022 December 2040 47,000,000 47,000,000 29,755,000 17,245,000 6.45% (8) (9) The Safford October 2023 October 2026 (5) 43,000,000 35,439,966 35,439,966 - 7.59% Variable TOB Subtotal 195,500,000 148,829,966 125,039,966 23,790,000 Taxable Mortgage Revenue Bonds Residency at the Mayer Series A-T October 2021 October 2024 $ 12,500,000 $ 1,000,000 $ 1,000,000 $ - SOFR + 3.70% Variable TOB Residency at the Entrepreneur Series J-T April 2022 April 2025 (5) 8,000,000 7,000,000 - 7,000,000 SOFR + 3.65% Variable TOB (6) Residency at Empire - Series BB-T December 2022 December 2025 (5) 9,404,500 8,404,500 - 8,404,500 7.45% Variable TOB (6) Village at Hanford Square - Series H-T May 2023 May 2030 10,400,000 9,400,000 9,400,000 - 7.25% Variable TOB (6) 40rty on Colony - Series P-T June 2023 June 2030 5,950,000 4,950,000 4,395,000 555,000 7.45% Variable TOB (6) Subtotal 46,254,500 30,754,500 14,795,000 15,959,500 Governmental Issuer Loans Poppy Grove I September 2022 April 2025 (5) $ 35,688,328 $ 15,842,328 $ 15,842,328 $ - 6.78% Variable TOB Poppy Grove II September 2022 April 2025 (5) 22,250,000 12,708,700 12,708,700 - 6.78% Variable TOB Poppy Grove III September 2022 April 2025 (5) 39,119,507 22,569,507 22,569,507 - 6.78% Variable TOB Subtotal 97,057,835 51,120,535 51,120,535 - Taxable Governmental Issuer Loans Poppy Grove I September 2022 April 2025 (5) $ 21,157,672 $ 20,157,672 $ 20,157,672 $ - 6.78% Variable TOB Poppy Grove II September 2022 April 2025 (5) 10,941,300 9,941,300 9,941,300 - 6.78% Variable TOB Poppy Grove III September 2022 April 2025 (5) 24,480,493 23,480,493 19,980,493 3,500,000 6.78% Variable TOB Subtotal 56,579,465 53,579,465 50,079,465 3,500,000 Property Loans Osprey Village July 2021 August 2024 (5) $ 25,500,000 $ 10,501,704 $ 10,501,704 $ - SOFR + 3.07% Variable TOB Willow Place Apartments September 2021 October 2024 (5) 21,351,328 2,475,722 2,475,722 - SOFR + 3.30% Variable TOB Sandy Creek Apartments August 2023 September 2026 (5) 7,830,000 5,410,124 5,410,124 - 8.63% (10) Variable TOB (6) Willow Place Apartments Supplemental November 2023 October 2024 (5) 1,838,254 1,499,254 1,499,254 - SOFR + 3.45% (9) Subtotal 56,519,582 19,886,804 19,886,804 - Equity Investments Vantage at San Marcos (11), (12) November 2020 N/A $ 9,914,529 $ 8,943,914 $ 8,943,914 $ - N/A N/A Vantage at Loveland (13) April 2021 N/A 18,215,000 1,065,061 1,065,061 - N/A N/A Freestone Greeley (12) October 2022 N/A 16,035,710 11,137,993 11,137,993 - N/A N/A The Jessam at Hays Farm July 2023 N/A 16,532,636 9,153,867 9,153,867 - N/A N/A Freestone Greenville (12) December 2023 N/A 19,934,456 14,597,244 14,597,244 - N/A N/A Freestone Ladera (12) December 2023 N/A 17,097,624 13,449,494 13,449,494 - N/A N/A Subtotal 97,729,955 58,347,573 58,347,573 - Bond Purchase Commitments Anaheim & Walnut September 2021 Q3 2024 (14) $ 3,900,000 $ 3,900,000 $ 3,900,000 $ - 4.85% N/A Subtotal 3,900,000 3,900,000 3,900,000 - Total Commitments $ 553,541,337 $ 366,418,843 $ 323,169,343 $ 43,249,500 (1) Projected fundings by year are based on current estimates and the actual funding schedule may differ materially due to, but not limited to, the pace of construction, adverse weather conditions, delays in governmental approvals or permits, the availability of materials and contractors, and labor disputes.
Biggest changeThe following table summarizes our outstanding investment commitments as of December 31, 2024: 76 Projected Funding by Year (1) Property Name Commitment Date Asset Maturity Date Total Initial Commitment Remaining Commitment as of December 31, 2024 2025 2026 2027 Interest Rate Related Debt Financing (2) Mortgage Revenue Bonds Meadow Valley December 2021 December 2029 $ 44,000,000 $ 2,935,000 $ 2,935,000 $ - $ - 6.25% Variable TOB Residency at Empire Series BB-4 December 2022 December 2040 47,000,000 25,800,000 25,800,000 - - 6.45% (4) Variable TOB The Safford October 2023 October 2026 (3) 43,000,000 5,651,043 5,651,043 - - 7.59% Variable TOB Subtotal 134,000,000 34,386,043 34,386,043 - - Taxable Mortgage Revenue Bonds Residency at the Entrepreneur Series J-T April 2022 April 2025 (3) $ 8,000,000 $ 4,600,000 $ 4,600,000 $ - $ - SOFR + 3.65% (5) Variable TOB Residency at Empire Series BB-T December 2022 December 2025 (3) 9,404,500 8,404,500 8,404,500 - - 7.45% Variable TOB Village at Hanford Square Series H-T May 2023 May 2030 10,400,000 1,400,000 1,400,000 - - 7.25% Variable TOB 40rty on Colony Series P-T June 2023 June 2030 5,950,000 1,400,000 1,400,000 - - 7.45% Variable TOB Subtotal 33,754,500 15,804,500 15,804,500 - - Governmental Issuer Loans Poppy Grove II September 2022 April 2025 (3) $ 22,250,000 $ 708,700 $ 708,700 $ - - 6.78% Variable TOB Poppy Grove III September 2022 April 2025 (3) 39,119,507 5,569,507 5,569,507 - - 6.78% Variable TOB Natchitoches Thomas Apartments December 2024 July 2027 (3) 19,000,000 12,500,000 6,000,000 6,500,000 - 7.92% (6) Subtotal 80,369,507 18,778,207 12,278,207 6,500,000 - Taxable Governmental Issuer Loans Poppy Grove I September 2022 April 2025 (3) $ 21,157,672 $ 10,000,000 $ 10,000,000 $ - $ - 6.78% Variable TOB Poppy Grove II September 2022 April 2025 (3) 10,941,300 9,941,300 9,941,300 - - 6.78% Variable TOB Poppy Grove III September 2022 April 2025 (3) 24,480,493 23,480,493 23,480,493 - - 6.78% Variable TOB Natchitoches Thomas Apartments December 2024 July 2027 (3) 4,000,000 3,000,000 - 3,000,000 - 7.92% (6) Subtotal 60,579,465 46,421,793 43,421,793 3,000,000 - Property Loans Sandoval Flats November 2024 December 2027 (3) $ 29,846,000 $ 28,846,000 $ - $ 24,150,000 $ 4,696,000 7.48% (6) Subtotal 29,846,000 28,846,000 - 24,150,000 4,696,000 Equity Investments Vantage at San Marcos (7), (8) November 2020 N/A $ 9,914,529 $ 8,943,914 $ 8,943,914 $ - $ - N/A N/A Freestone Greeley (8) October 2022 N/A 16,035,710 10,562,345 10,562,345 - - N/A N/A Freestone Ladera December 2023 N/A 17,097,624 7,704,782 7,704,782 - N/A N/A Subtotal 43,047,863 27,211,041 27,211,041 - - Total Commitments $ 381,597,335 $ 171,447,584 $ 133,101,584 $ 33,650,000 $ 4,696,000 (1) Projected fundings by year are based on current estimates and the actual funding schedule may differ materially due to, but not limited to, the pace of construction, adverse weather conditions, delays in governmental approvals or permits, the availability of materials and contractors, and labor disputes.