Biggest changeOur ability to maintain or increase our level of dividends to stockholders, however, depends in significant part upon the level of rental income from our real properties, property dispositions and our interest costs. Operating Activities Cash provided by our operating activities for the year ended December 31, 2024 of $9.0 million was primarily attributable to a net loss of $52.7 million excluding net losses on sale of properties of $20.8 million, plus the add-back of $50.7 million of non-cash expenses, less $6.1 million increase in payments of deferred leasing commissions, less a $4.3 million increase in accounts payable and accrued expenses, less a $0.7 million increase in lease acquisition costs plus an increase in tenant rent receivables of $0.9 million and a $0.4 million increase in prepaid expenses and other assets. Investing Activities Cash provided by investing activities for the year ended December 31, 2024 of $70.3 million was primarily attributable to proceeds from the sale of three properties of $95.5 million, which was partially offset by capital expenditures and office equipment investments of approximately $25.2 million. Financing Activities Cash used in financing activities for the year ended December 31, 2024 of $164.5 million is primarily attributable to repayment of a portion of the BMO Term Loan (defined below) of $43.9 million, repayment of a portion of the BofA Revolver (defined below) of $22.7 million, repayment of a portion of the BofA Term Loan (defined below) of $11.7 million, repayment of a portion of the Senior Notes (defined below) of $76.4 million, payment of deferred financing costs of $5.7 million and payment of distributions to stockholders of $4.1 million. Liquidity beyond the next 12 months Our ability to generate cash adequate to meet our needs is dependent primarily on income from real estate investments, the sale of real estate investments, leveraging of real estate investments, proceeds from public offerings of stock, private placement of debt and access to the capital markets.
Biggest changeWe believe that we have adequate funds to cover unusual expenses and capital improvements, in addition to normal operating expenses. Operating Activities Cash provided by our operating activities for the year ended December 31, 2025 of $3.7 million was primarily attributable to a net loss of $45.0 million excluding $12.9 million from a loss on the sale of a property, plus the add-back of $45.7 million of non-cash expenses, less a decrease in accounts payable and accrued compensation of $4.6 million, less an increase in payment of deferred leasing commissions of $4.2 million, less an increase in lease acquisition costs of $1.2 million, less a decrease in prepaid expenses of $0.7 million and plus a decrease in tenant receivables of $0.8 million. Investing Activities Cash used in investing activities for the year ended December 31, 2025 of $10.3 million was primarily attributable to capital expenditures and office equipment investments of approximately $16.4 million, which was partially offset by proceeds from the disposition of one property of $6.1 million. Financing Activities Cash used in financing activities for the year ended December 31, 2025 of $5.5 million is primarily attributable to payment of distributions to stockholders of $4.1 million and the repayment of $1.4 million of our debt. Liquidity beyond the next 12 months As of March 5, 2026, we had aggregate outstanding indebtedness of $275 million.
The increase was primarily due to higher interest expense as a result of higher interest rates under the loan amendments we entered into in February 2024, which are described below and was partially offset by a lower principal amount of debt outstanding compared to the year ended December 31, 2023. Loss on extinguishment of debt During the years ended December 31, 2024 and December 31, 2023, we repaid debt and incurred a loss on extinguishment of debt of approximately $1.1 million and $0.1 million, respectively, related to unamortized deferred financing costs on the dates of the repayments. Gain on consolidation of Sponsored REIT During the year ended December 31, 2023, we recorded a gain on consolidation of Sponsored REIT as a result of reducing the Monument Circle loan loss reserve, which resulted in a $0.4 million gain. Gain and loss on sale of properties and impairment of assets held for sale During the three months ended March 31, 2023, we sold an office property located in Elk Grove, Illinois on March 10, 2023, for a gross sales price of $29.1 million, at a gain of approximately $8.4 million. During the three months ended September 30, 2023, we sold an office property located in Charlotte, North Carolina known as Forest Park, for a sales price of $9.2 million at a loss of approximately $0.8 million.
The increase was primarily due to higher interest expense as a result of higher interest rates under the loan amendments we entered into in February 2024, which are described below and was partially offset by a lower principal amount of debt outstanding compared to the year ended December 31, 2023. Loss on extinguishment of debt During the years ended December 31, 2024 and December 31, 2023, we repaid debt and incurred a loss on extinguishment of debt of approximately $1.1 million and $0.1 million, respectively, related to unamortized deferred financing costs on the dates of the repayments. Gain on consolidation of Sponsored REIT During the year ended December 31, 2023, we recorded a gain on consolidation of Sponsored REIT as a result of reducing the Monument Circle loan loss reserve, which resulted in a $0.4 million gain. Gain and loss on sale of properties and impairment of assets held for sale, net During the three months ended March 31, 2023, we sold an office property located in Elk Grove, Illinois on March 10, 2023, for a gross sales price of $29.1 million, at a gain of approximately $8.4 million. During the three months ended September 30, 2023, we sold an office property located in Charlotte, North Carolina known as Forest Park, for a sales price of $9.2 million at a loss of approximately $0.8 million.
We exclude FFO from any Sponsored REIT that is consolidated from the calculation of FFO. FFO should not be considered as an alternative to net income (determined in accordance with GAAP), nor as an indicator of the Company’s financial performance, nor as an alternative to cash flows from operating activities (determined in accordance with GAAP), nor as a measure of the Company’s liquidity, nor is it necessarily indicative of sufficient cash flow to fund all of the Company’s needs. Other real estate companies and the National Association of Real Estate Investment Trusts, or NAREIT, may define this term in a different manner.
We exclude FFO from any Sponsored REIT that is consolidated from the calculation of FFO. FFO should not be considered as an alternative to net income or loss (determined in accordance with GAAP), nor as an indicator of the Company’s financial performance, nor as an alternative to cash flows from operating activities (determined in accordance with GAAP), nor as a measure of the Company’s liquidity, nor is it necessarily indicative of sufficient cash flow to fund all of the Company’s needs. Other real estate companies and the National Association of Real Estate Investment Trusts, or NAREIT, may define this term in a different manner.
The property sold on October 23, 2024, with a $0.4 million increase to loss from final sales adjustments on the date of sale . 31 Table of Contents Interest Income Interest income increased $1.5 million to $2.1 million during the year ended December 31, 2024, compared to the year ended December 31, 2023.
The property sold on October 23, 2024, with a $0.4 million increase to loss from final sales adjustments on the date of sale. 32 Table of Contents Interest Income Interest income increased $1.5 million to $2.1 million during the year ended December 31, 2024, compared to the year ended December 31, 2023.
The decrease was primarily a result of: ● A decrease in real estate operating expenses and real estate taxes and insurance of approximately $10.2 million was primarily attributable to the property dispositions noted above. ● A decrease in depreciation and amortization of approximately $10.0 million was primarily attributable to the property dispositions noted above. ● A decrease in general and administrative expenses of $0.1 million, which was primarily attributable to lower personnel costs, which were partially offset by higher professional fees 30 Table of Contents related to debt transactions completed in 2024 and the costs associated with adding a new director to our Board of Directors in the fourth quarter of 2024. These decreases were partially offset by: ● An increase in interest expense of approximately $2.1 million.
The decrease was primarily a result of: ● A decrease in real estate operating expenses and real estate taxes and insurance of approximately $10.2 million was primarily attributable to the property dispositions noted above. ● A decrease in depreciation and amortization of approximately $10.0 million was primarily attributable to the property dispositions noted above. ● A decrease in general and administrative expenses of $0.1 million, which was primarily attributable to lower personnel costs, which were partially offset by higher professional fees 31 Table of Contents related to debt transactions completed in 2024 and the costs associated with adding a new director to our Board of Directors in the fourth quarter of 2024. These decreases were partially offset by: ● An increase in interest expense of approximately $2.1 million.
We also exclude properties that have been placed in service, but that do not have operating activity for all periods presented, dispositions and significant nonrecurring income such as bankruptcy 35 Table of Contents settlements and lease termination fees. NOI, as defined by the Company, may not be comparable to NOI reported by other REITs that define NOI differently.
We also exclude properties that have been placed in service, but that do not have operating activity for all periods presented, dispositions and significant nonrecurring income such as bankruptcy 34 Table of Contents settlements and lease termination fees. NOI, as defined by the Company, may not be comparable to NOI reported by other REITs that define NOI differently.
As of December 31, 2024, approximately 50.6% of our total debt constituted unhedged variable rate debt. Increased interest rates could also decrease the amount third parties are willing to pay for our assets and limit our ability to incur new debt or refinance existing debt when it matures.
As of December 31, 2025, approximately 50.6% of our total debt constituted unhedged variable rate debt. Increased interest rates could also decrease the amount third parties are willing to pay for our assets and limit our ability to incur new debt or refinance existing debt when it matures.
As the first quarter of 2025 begins, we believe that: ● approximately half of our operating properties are stabilized with leased occupancy of 75% or more; and ● our remaining operating properties are value add in nature with leased occupancy of less than 75%. Existing vacancy is being actively marketed to numerous potential tenants.
As the first quarter of 2026 begins, we believe that: ● approximately half of our operating properties are stabilized with leased occupancy of 75% or more; and ● our remaining operating properties are value-add in nature with leased occupancy of less than 75%. Existing vacancy is being actively marketed to numerous potential tenants.
See “Risk Factors” in Part I, Item 1A, of this Annual Report on Form 10-K. Although we believe the expectations reflected in the forward-looking statements are reasonable, we cannot guarantee future results, levels of activity, performance or achievements.
See “Risk Factors” in Part I, Item 1A, of this Annual Report on Form 10-K. Although we believe the expectations reflected in the forward-looking statements are reasonable, we cannot guarantee future results, levels of activity, acquisitions, dispositions, performance or achievements.
Our leased space in our owned and consolidated properties was 67.5% as of December 31, 2024, as compared to 71.5% as of December 31, 2023. ● A decrease in other income of $0.2 million during 2024 compared to 2023 from a deposit that was forfeited by a potential buyer in 2023 for a property in Atlanta, Georgia that we had under agreement when the transaction was terminated. Expenses Total expenses decreased by $18.2 million to $152.8 million for the year ended December 31, 2024, as compared to the year ended December 31, 2023.
Our leased space in our owned properties and Monument Circle was 67.5% as of December 31, 2024, as compared to 71.5% as of December 31, 2023. ● A decrease in other income of $0.2 million during 2024 compared to 2023 from a deposit that was forfeited by a potential buyer in 2023 for a property in Atlanta, Georgia that we had under agreement when the transaction was terminated. Expenses Total expenses decreased by $18.2 million to $152.8 million for the year ended December 31, 2024, as compared to the year ended December 31, 2023.
We are unable to estimate the full extent of the long-term impact that the COVID-19 pandemic will have on our future financial results at this time. The long-term impact of the COVID-19 pandemic has had and may continue to have an adverse impact on our financial condition and results of operations.
We are unable to estimate the full extent of the long-term impact that the COVID-19 pandemic has had and will have on our future financial results at this time. See “The long-term impact of the COVID-19 pandemic has had and may continue to have an adverse impact on our financial condition and results of operations.
While leasing activity at our properties has continued, we believe that the impact of geopolitical events, current economic conditions and the long-term impact of the COVID-19 pandemic may limit or delay new tenant leasing during at least the first quarter of 2025 and potentially in future periods. 26 Table of Contents While we cannot generally predict when an existing vacancy in our owned properties will be leased or if existing tenants with expiring leases will renew their leases or what the terms and conditions of the lease renewals will be, we expect to renew or sign new leases at then-current market rates for locations in which the buildings are located, which could be above or below the expiring rates.
While leasing activity at our properties has continued, we believe that the impact of geopolitical events, current economic conditions and the long-term impact of the COVID-19 pandemic may limit or delay new tenant leasing during at least the first quarter of 2026 and potentially in future periods. While we cannot generally predict when an existing vacancy in our owned properties will be leased or if existing tenants with expiring leases will renew their leases or what the terms and conditions of the lease renewals will be, we expect to renew or sign new leases at then-current market rates for locations in which the buildings are located, which could be above or below the expiring rates.
During the three months ended June 30, 2024, the Company entered into an agreement to sell a property in Glen Allen, Virginia for a gross sales price of approximately $31.0 million at an expected loss of $13.2 million, which was recorded as an impairment. The property was sold on July 8, 2024, at the expected loss.
During the three months ended June 30, 2024, the Company entered into an agreement to sell a property in Glen Allen, Virginia for a gross sales price of approximately 26 Table of Contents $31.0 million at an expected loss of $13.2 million, which was recorded as an impairment. The property was sold on July 8, 2024, at the expected loss.
Under some circumstances we may rely upon studies commissioned from independent real estate appraisal firms in determining the purchase price allocations. 28 Table of Contents Purchase price allocated to land and building and improvements is based on management’s determination of the relative fair values of these assets assuming the property was vacant.
Under some circumstances we may rely upon studies commissioned from independent real estate appraisal firms in determining the purchase price allocations. Purchase price allocated to land and building and improvements is based on management’s determination of the relative fair values of these assets assuming the property was vacant.
The acquisition of new properties, the payment of expenses related to real estate operations, capital improvement expenses, debt service payments, general and administrative expenses, and distribution requirements place demands on our liquidity. We intend to operate our properties from the cash flows generated by our properties. However, our expenses are affected by various factors, including inflation.
The acquisition of new properties, the payment of expenses related to real estate operations, capital improvement expenses, debt service payments, general and administrative expenses, and distribution requirements place demands on our liquidity. 36 Table of Contents We intend to operate our properties from the cash flows generated by our properties. However, our expenses are affected by various factors, including inflation.
We believe that our judgments and estimates are consistently applied and produce financial information that fairly presents our results of operations. Our most critical accounting policies involve our investments in sponsored REITs and our investments in real property.
We believe that our judgments and estimates are consistently applied and produce financial information that fairly presents our results of operations. Our 27 Table of Contents most critical accounting policies involve our investments in sponsored REITs and our investments in real property.
The lease includes a base annual rent and additional rent for our share of taxes and operating costs. Off-Balance Sheet Arrangements Investments in Sponsored REITs As of December 31, 2024, 2023 and 2022, we held a common stock interest in one Sponsored REIT, Monument Circle, which is fully syndicated and in which we do not share economic benefit or risk.
The lease includes a base annual rent and additional rent for our share of taxes and operating costs. Off-Balance Sheet Arrangements Investments in Sponsored REITs As of December 31, 2024 and 2023, we held a common stock interest in one Sponsored REIT, Monument Circle, which was fully syndicated and in which we did not share economic benefit or risk.
These decreases were partially offset by rental income earned from leases commencing after December 31, 2022.
These decreases were partially offset by rental income earned from leases commencing after December 31, 2024.
In addition, at any time, a tenant of one of our properties may seek the protection of bankruptcy laws, which could result in the rejection and termination of such tenant’s lease and thereby cause a reduction in cash available for distribution to our stockholders. Real Estate Acquisition and Investment Activity During 2024: ● on September 27, 2024, we agreed to extend the maturity date of our existing loan to Monument Circle that is secured by a mortgage on real estate owned by Monument Circle, which we refer to as the Sponsored REIT Loan, to September 30, 2025. During 2023: ● on September 26, 2023, we agreed to extend the maturity date of the Sponsored REIT Loan, to September 30, 2024. During 2022: ● we continued to actively explore additional potential real estate investment opportunities. Property Dispositions and Assets Held for Sale During 2024, we sold an office property located in Richardson, Texas on January 26, 2024, for a gross sales price of $35 million.
In addition, at any time, a tenant of one of our properties may seek the protection of bankruptcy laws, which could result in the rejection and termination of such tenant’s lease and thereby cause a reduction in cash available for distribution to our stockholders. Real Estate Acquisition and Investment Activity During 2025: ● we continued to explore additional potential real estate investment opportunities. During 2024: ● on September 27, 2024, we agreed to extend the maturity date of our loan to Monument Circle that was secured by a mortgage on real estate owned by Monument Circle, which we refer to as the Sponsored REIT Loan, to September 30, 2025. During 2023: ● on September 26, 2023, we agreed to extend the maturity date of the Sponsored REIT Loan, to September 30, 2024. Property Dispositions and Assets Held for Sale During 2025, we sold an office property located in Indianapolis, Indiana on June 6, 2025, for a gross sale price of $6 million, at a loss of $12.9 million. During 2024, we sold an office property located in Richardson, Texas on January 26, 2024, for a gross sales price of $35 million.
The BMO Credit Agreement also contains financial covenants that require us to maintain a minimum tangible net worth, a maximum leverage ratio, a maximum secured leverage ratio, a maximum secured recourse leverage ratio, a minimum fixed charge coverage ratio, a maximum unencumbered leverage ratio, and minimum unsecured interest coverage.
The BMO Credit Agreement also contained financial covenants that required us to maintain a minimum tangible net worth, a maximum leverage ratio, a maximum secured leverage ratio, a maximum secured recourse leverage ratio, a minimum fixed charge coverage ratio, a maximum unencumbered leverage ratio, and minimum unsecured interest coverage.
The BofA Credit Agreement also contains financial covenants that require us to maintain a minimum tangible net worth, a maximum leverage ratio, a maximum secured leverage ratio, a maximum secured recourse leverage ratio, a minimum fixed charge coverage ratio, a maximum unencumbered leverage ratio, and minimum unsecured interest coverage.
The BofA Credit Agreement also contained financial covenants that required us to maintain a minimum tangible net worth, a maximum leverage ratio, a maximum secured leverage ratio, a maximum secured recourse leverage ratio, a minimum fixed charge coverage ratio, a maximum unencumbered leverage ratio, and minimum unsecured interest coverage.
The Note Purchase Agreement also contains financial covenants that require us to maintain a minimum tangible net worth, a maximum leverage ratio, a maximum secured leverage ratio, a maximum secured recourse leverage ratio, a minimum fixed charge coverage ratio, a maximum unencumbered leverage ratio, and minimum unsecured interest coverage.
The Note Purchase Agreement also contained financial covenants that required us to maintain a minimum tangible net worth, a maximum leverage ratio, a maximum secured leverage ratio, a maximum secured recourse leverage ratio, a minimum fixed charge coverage ratio, a maximum unencumbered leverage ratio, and minimum unsecured interest coverage.
As a common stockholder, we had no rights to the Sponsored REIT’s earnings or any related cash distributions. However, upon liquidation of the sponsored REIT, we are entitled to our percentage interest as a common stockholder in any proceeds remaining after the preferred stockholders have recovered their investment.
As a common stockholder, we had no rights to the Sponsored REIT’s earnings or any related cash distributions. However, upon liquidation of the 39 Table of Contents Sponsored REIT, we were entitled to our percentage interest as a common stockholder in any proceeds remaining after the preferred stockholders recovered their investment.
Monument Circle had approximately $85,000 and $302,000 of rental income, and, $263,000 and $1,095,000 of operating expenses, for the three and twelve months ended December 31, 2024, respectively, and was 4.1% leased to two retail tenants as of December 31, 2024. Rental Income Commitments Our commercial real estate operations include the leasing of office buildings subject to leases with terms greater than one year.
Monument Circle had approximately $85,000 and $302,000 of rental income, and $263,000 and $1,095,000 of operating expenses, for the three months and year ended December 31, 2024, respectively. Rental Income Commitments Our commercial real estate operations include the leasing of office buildings subject to leases with terms greater than one year.
The impact of the COVID-19 pandemic continues to present material uncertainty and risk with respect to the performance of our properties and our financial results, such as the potential negative impact to the businesses of our tenants, the impact of work-from-home and return-to-work policies, the potential negative impact to leasing efforts and occupancy at our properties, uncertainty regarding future rent collection levels or requests for rent concessions from our tenants, the occurrence of a default under any of our debt agreements, the potential for increased borrowing costs, negative impacts on our ability to refinance existing indebtedness or to secure new sources of capital on favorable terms, fluctuations in our level of dividends, increased costs of operations, making more difficult our ability to complete required capital expenditures in a timely manner and on budget, decreases in values of our real estate assets, changes in law and/or regulation, and uncertainty regarding government and regulatory policy.
The impact of the COVID-19 pandemic continues to present material uncertainty and risk with respect to the performance of our properties and our financial results, such as the potential negative impact to the businesses of our tenants, the impact of work-from-home and return-to-work policies, the potential negative impact to leasing efforts and occupancy at our properties, uncertainty regarding future rent collection levels or requests for rent concessions from our tenants, the occurrence of a default under any of our debt agreements, the potential for increased borrowing costs, negative impacts on our ability to refinance existing indebtedness or to secure new sources of capital on favorable terms decreases in values of our real estate assets, and uncertainty regarding government and regulatory policy.
The Senior Notes consist of (i) Series A Senior Notes due April 1, 2026 in an aggregate principal amount of approximately $71.7 million, which we refer to as the Series A Notes, and (ii) Series B Senior Notes due April 1, 2026 in the aggregate principal amount of approximately $51.9 million, which we refer to as the Series B Notes.
The Senior Notes consisted of (i) Series A Senior Notes due April 1, 2026 in an aggregate principal amount of approximately $71.3 million, which we refer to as the Series A Notes, and (ii) Series B Senior Notes due April 1, 2026 in the aggregate principal amount of approximately $51.6 million, which we refer to as the Series B Notes.
We have included the NAREIT FFO definition as of May 17, 2016 in the table and note that other REITs may not define FFO in accordance with the NAREIT definition or may interpret the current NAREIT definition differently than we do. We believe that in order to facilitate a clear understanding of the results of the Company, FFO should be examined in connection with net income and cash flows from operating, investing and financing activities in the consolidated financial statements. The calculations of FFO are shown in the following table: For the year ended December 31, (in thousands): 2024 2023 2022 Net income (loss) $ (52,723) $ (48,110) $ 1,094 Gain on consolidation of Sponsored REIT — (394) 4,237 (Gain) loss on sale of properties and impairment of assets held for sale, net 20,826 23,384 (27,939) Depreciation and amortization 44,757 54,694 63,689 NAREIT FFO 12,860 29,574 41,081 Lease Acquisition costs 426 390 262 Funds From Operations $ 13,286 $ 29,964 $ 41,343 Net Operating Income (NOI) The Company provides property performance based on Net Operating Income, which we refer to as NOI.
We have included the NAREIT FFO definition as of May 17, 2016 in the table and note that other REITs may not define FFO in accordance with the NAREIT definition or may interpret the current NAREIT definition differently than we do. We believe that in order to facilitate a clear understanding of the results of the Company, FFO should be examined in connection with net income or loss and cash flows from operating, investing and financing activities in the consolidated financial statements. The calculations of FFO are shown in the following table: For the year ended December 31, (in thousands): 2025 2024 2023 Net loss $ (44,960) $ (52,723) $ (48,110) Gain on consolidation of Sponsored REIT — — (394) Loss on sale of properties and impairment of asset held for sale, net 12,902 20,826 23,384 Depreciation and amortization 42,609 44,757 54,694 NAREIT FFO 10,551 12,860 29,574 Lease Acquisition costs 456 426 390 Funds From Operations $ 11,007 $ 13,286 $ 29,964 Net Operating Income (NOI) The Company provides property performance based on Net Operating Income, which we refer to as NOI.
We are focused on long-term growth and appreciation, as well as current income. As of December 31, 2024, approximately 4.8 million square feet, or approximately 95.7% of our total owned and consolidated portfolio, was located in Dallas, Denver, Houston and Minneapolis. The main factor that affects our real estate operations is the broad economic market conditions in the United States.
We are focused on long-term growth and appreciation. As of December 31, 2025, all of our total owned portfolio, consisting of approximately 4.8 million square feet, was located in Dallas, Denver, Houston and Minneapolis. The main factor that affects our real estate operations is the broad economic market conditions in the United States.
The leases thereon expire at various dates through 2037.
The leases thereon expire at various dates through 2042.
We believe these sources of funds will provide sufficient funds to adequately meet our obligations beyond the next twelve months. 37 Table of Contents BMO Term Loan We have a term loan borrowing in the aggregate principal amount of approximately $71.1 million as of December 31, 2024, which we refer to as the BMO Term Loan, with Bank of Montreal, as administrative agent, and the other lending institutions party thereto, that matures on April 1, 2026.
We believe these sources of funds will provide sufficient funds to adequately meet our obligations beyond the next twelve months. BMO Term Loan As of December 31, 2025, we had a term loan borrowing in the aggregate principal amount of approximately $70.7 million, which we refer to as the BMO Term Loan, with Bank of Montreal, as administrative agent, and the other lending institutions party thereto, which would have matured on April 1, 2026.
On average, tenant improvements for such leases were $26.06 per square foot, lease commissions were $9.72 per square foot and rent concessions were approximately four months of free rent.
On average, tenant improvements for such leases were $23.02 per square foot, lease commissions were $9.24 per square foot and rent concessions were approximately four months of free rent.
We have considered adding or refinancing existing term debt or raising capital through public offerings or At The Market (ATM) programs of our common stock.
We have considered raising capital through public offerings or At The Market (ATM) programs of our common stock.
During the year ended December 31, 2024, we leased approximately 616,000 square feet of office space in our owned properties, of which approximately 445,000 square feet were with existing tenants, at a weighted average term of 6.3 years.
During the year ended December 31, 2025, we leased approximately 413,000 square feet of office space in our owned properties, of which approximately 320,000 square feet were with existing tenants, at a weighted average term of 5.7 years.
As of December 31, 2024, we had approximately 1,428,000 square feet of vacancy in our owned properties compared to approximately 1,445,000 square feet of vacancy as of December 31, 2023.
As of December 31, 2025, we had 25 Table of Contents approximately 1,497,000 square feet of vacancy in our owned properties compared to approximately 1,428,000 square feet of vacancy at December 31, 2024.
Although there is no guarantee that we will be able to obtain the funds necessary for our future growth, we anticipate generating funds from continuing real estate operations and property dispositions. We believe that we have adequate funds to cover unusual expenses and capital improvements, in addition to normal operating expenses.
Although there is no guarantee that we will be able to obtain the funds necessary for our future growth, we anticipate generating funds from continuing real estate operations and property dispositions.
The decrease was primarily a result of: ● A decrease in rental revenue of approximately $18.3 million arising primarily from the sale of three properties during 2022 and four properties in 2023 and other losses of rental income from lease expirations during the periods presented.
The decrease was primarily a result of : ● A decrease in rental revenue of approximately $12.9 million arising primarily from the sale of one property in 2025 and three properties in 2024 and other losses of rental income from lease expirations during the periods presented.
Investors are cautioned that our forward-looking statements involve risks and uncertainty, including without limitation, adverse changes in general economic or local market conditions, including the impact of recessionary concerns, inflation, energy prices and interest rates, as well as those resulting from the COVID-19 pandemic, and the impact of work-from-home and return-to-work policies, and other potential infectious disease outbreaks and terrorist attacks or other acts of violence, which may negatively affect the markets in which we and our tenants operate, our inability to extend and/or refinance our debt or effect asset sales sufficient to repay such debt prior to the maturity dates thereof, adverse changes in energy prices, which if sustained, could negatively impact occupancy and rental rates in the markets in which we own properties, including energy-influenced markets such as Dallas, Denver and Houston, expectations for future potential property dispositions, expectations for future potential leasing activity, expectations for the potential payment of special dividends, changes in interest rates as a result of economic market conditions, disruptions in the debt markets, economic conditions in the markets in which we own properties, risks of a lessening of demand for the types of real estate owned by us, uncertainties relating to fiscal policy, changes in government regulations and regulatory uncertainty, geopolitical events, and expenditures that cannot be anticipated such as utility rate and usage increases, delays in construction schedules, unanticipated increases in construction costs, unanticipated repairs, increases in the level of general and administrative costs as a percentage of revenues as revenues decrease as a result of property dispositions, additional staffing, insurance increases and real estate tax valuation reassessments.
Investors are cautioned that our forward-looking statements involve risks and uncertainty, including without limitation, adverse changes in general economic or local market conditions, including as a result of the long-term effects of the COVID-19 pandemic, wars, terrorist attacks or other acts of violence, which may negatively affect the markets in which we and our tenants operate, impacts of changes in tariffs that the United States and other countries have announced or implemented, as well as any additional new tariffs, trade restrictions or export regulations that may be implemented or reversed in the future, inflation rates, interest rates, disruptions in the debt markets, economic conditions in the markets in which we own properties, risks of a lessening of demand for the types of real estate owned by us, adverse changes in energy prices, which if sustained, could negatively impact occupancy and rental rates in the markets in which we own properties, including energy-influenced markets such as Dallas, Denver and Houston, expectations for future potential property dispositions, expectations for future potential leasing activity, changes in government regulations and regulatory uncertainty, uncertainty about governmental fiscal policy, geopolitical events and expenditures that cannot be anticipated, such as utility rate and usage increases, delays in construction schedules, unanticipated increases in construction costs, unanticipated repairs, increases in the level of general and administrative costs as a percentage of revenues as revenues decrease as a result of property dispositions, additional staffing, insurance increases and real estate tax valuation reassessments.
If we misjudge or estimate incorrectly or if future tenant profitability, market or industry factors differ from our expectations, we may record an impairment charge which is inappropriate or fail to record a charge when we should have done so, or the amount of such charges may be inaccurate. 29 Table of Contents Results of Operations The following table shows financial results for the years ended December 31, 2024 and 2023. Year ended December 31, (in thousands) 2024 2023 Change Revenues: Rental $ 120,080 $ 145,446 $ (25,366) Other 32 261 (229) Total revenues 120,112 145,707 (25,595) Expenses: Real estate operating expenses 45,043 50,732 (5,689) Real estate taxes and insurance 22,716 27,200 (4,484) Depreciation and amortization 44,774 54,738 (9,964) General and administrative 13,884 14,021 (137) Interest 26,424 24,318 2,106 Total expenses 152,841 171,009 (18,168) Loss on extinguishment of debt (1,042) (106) (936) Gain on consolidation of Sponsored REIT — 394 (394) Loss on sale of properties and impairment of assets held for sale, net (20,826) (23,384) 2,558 Interest income 2,090 567 1,523 Loss before taxes (52,507) (47,831) (4,676) Tax expense 216 279 (63) Net loss $ (52,723) $ (48,110) $ (4,613) Comparison of the year ended December 31, 2024 to the year ended December 31, 2023 Revenues Total revenues decreased by $25.6 million to $120.1 million for the year ended December 31, 2024, as compared to the year ended December 31, 2023.
During the three months ended September 30, 2024, an additional $0.7 million in costs related to the sale of properties previously sold were recorded. Interest Income During the years ended December 31, 2025 and December 31, 2024, we invested disposition proceeds in an interest-bearing account and earned $1.0 million and $2.1 million, respectively, in interest income. Tax expense on income Included in income taxes is an estimate of federal income taxes of $31,000 from the sale of Monument Circle and the Revised Texas Franchise Tax, which is a tax on revenues from Texas properties, which was $189,000 during the year ended December 31, 2025, compared to $216,000 during the year ended December 31, 2024. Net loss Net loss for the year ended December 31, 2025 was $45.0 million, compared to a net loss of $52.7 million for the year ended December 31, 2024, for the reasons described above. 30 Table of Contents The following table shows financial results for the years ended December 31, 2024 and 2023. Year ended December 31, (in thousands) 2024 2023 Change Revenues: Rental $ 120,080 $ 145,446 $ (25,366) Other 32 261 (229) Total revenues 120,112 145,707 (25,595) Expenses: Real estate operating expenses 45,043 50,732 (5,689) Real estate taxes and insurance 22,716 27,200 (4,484) Depreciation and amortization 44,774 54,738 (9,964) General and administrative 13,884 14,021 (137) Interest 26,424 24,318 2,106 Total expenses 152,841 171,009 (18,168) Loss on extinguishment of debt (1,042) (106) (936) Gain on consolidation of Sponsored REIT — 394 (394) Loss on sale of properties and impairments of assets held for sale, net (20,826) (23,384) 2,558 Interest income 2,090 567 1,523 Loss before taxes (52,507) (47,831) (4,676) Tax expense 216 279 (63) Net loss $ (52,723) $ (48,110) $ (4,613) Comparison of the year ended December 31, 2024 to the year ended December 31, 2023 Revenues Total revenues decreased by $25.6 million to $120.1 million for the year ended December 31, 2024, as compared to the year ended December 31, 2023.
During the three months ended September 30, 2023, we entered into a purchase and sales agreement, which was subsequently amended, to sell a property located in Richardson, Texas for a gross sales price of $35 million, at an expected loss of $2.1 million that was recorded as an impairment loss during the three months ended December 31, 2023. Interest Income During the three months ended December 31, 2023, we invested disposition proceeds in an interest bearing account and earned $0.6 million in interest income. Tax expense on income Included in income taxes is the Revised Texas Franchise Tax, which is a tax on revenues from Texas properties, which was $0.3 million during the year ended December 31, 2023, compared to $0.2 million during the year ended December 31, 2022. Net income and loss Net loss for year ended December 31, 2023, was $48.1 million compared to net income of $1.1 million for the year ended December 31, 2022, for the reasons described above. . 34 Table of Contents Non-GAAP Financial Measures Funds From Operations The Company evaluates performance based on Funds From Operations, which we refer to as FFO, as management believes that FFO represents the most accurate measure of activity and is the basis for distributions paid to equity holders.
During 2024, we used a portion of the disposition proceeds to reduce debt and earned $2.1 million in interest income from proceeds that remained invested. Tax expense on income Included in income taxes is the Revised Texas Franchise Tax, which is a tax on revenues from Texas properties, which was $0.2 million during the year ended December 31, 2024, compared to $0.3 million during the year ended December 31, 2023. Net loss Net loss for year ended December 31, 2024, was $52.7 million compared to $48.1 million for the year ended December 31, 2023, for the reasons described above. 33 Table of Contents Non-GAAP Financial Measures Funds From Operations The Company evaluates performance based on Funds From Operations, which we refer to as FFO, as management believes that FFO represents the most accurate measure of activity and is the basis for distributions paid to equity holders.
The calculations of NOI are shown in the following table: Net Operating Income (NOI) Year Year (in thousands) Rentable Ended Ended Inc % Region Square Feet 31-Dec-24 31-Dec-23 (Dec) Change MidWest 757 5,753 7,008 (1,255) (17.9) % South 1,909 18,139 18,746 (607) (3.2) % West 2,140 24,135 25,335 (1,200) (4.7) % Property NOI from the continuing portfolio 4,806 48,027 51,089 (3,062) (6.0) % Dispositions, Non-Operating, Development or Redevelopment 3,135 14,905 (11,770) (16.5) % Property NOI $ 51,162 $ 65,994 $ (14,832) (22.5) % Same Store $ 48,027 $ 51,089 $ (3,062) (6.0) % Less Nonrecurring Items in NOI (a) 764 2,295 (1,531) 2.9 % Comparative Same Store $ 47,263 $ 48,794 $ (1,531) (3.1) % Year Year Ended Ended Reconciliation to Net loss 31-Dec-24 31-Dec-23 Net loss $ (52,723) $ (48,110) Add (deduct): Loss on extinguishment of debt 1,042 106 Gain on consolidation of Sponsored REIT — (394) Gain on sale of property 20,826 23,384 Management fee income (1,713) (1,707) Depreciation and amortization 44,775 54,738 Amortization of above/below market leases (18) (45) General and administrative 13,884 14,021 Interest expense 26,425 24,318 Interest income (2,091) (567) Non-property specific items, net 755 250 Property NOI $ 51,162 $ 65,994 (a) Nonrecurring Items in NOI include proceeds from bankruptcies, lease termination fees or other significant nonrecurring income or expenses, which may affect comparability. 36 Table of Contents Liquidity and Capital Resources Cash and cash equivalents were $42.7 million and $127.9 million at December 31, 2024 and December 31, 2023, respectively.
The calculations of NOI are shown in the following table: Net Operating Income (NOI) Year Year (in thousands) Rentable Ended Ended Inc % Region Square Feet 31-Dec-25 31-Dec-24 (Dec) Change MidWest 758 5,923 5,753 170 3.0 % South 1,908 17,608 18,139 (531) (2.9) % West 2,142 22,498 24,135 (1,637) (6.8) % Property NOI from the continuing portfolio 4,808 46,029 48,027 (1,998) (4.2) % Dispositions, Non-Operating, Development or Redevelopment (231) 3,135 (3,366) (6.3) % Property NOI $ 45,798 $ 51,162 $ (5,364) (10.5) % Same Store $ 46,029 $ 48,027 $ (1,998) (4.2) % Less Nonrecurring Items in NOI (a) 353 764 (411) 0.8 % Comparative Same Store $ 45,676 $ 47,263 $ (1,587) (3.4) % Year Year Ended Ended Reconciliation to Net loss 31-Dec-25 31-Dec-24 Net loss $ (44,960) $ (52,723) Add (deduct): Loss on extinguishment of debt 12 1,042 Gain on consolidation of Sponsored REIT — — Gain on sale of property 12,902 20,826 Management fee income (1,422) (1,713) Depreciation and amortization 42,609 44,775 Amortization of above/below market leases - (18) General and administrative 12,427 13,884 Interest expense 24,718 26,425 Interest income (986) (2,091) Non-property specific items, net 498 755 Property NOI $ 45,798 $ 51,162 (a) Nonrecurring Items in NOI include proceeds from bankruptcies, lease termination fees or other significant nonrecurring income or expenses, which may affect comparability. 35 Table of Contents Liquidity and Capital Resources Cash and cash equivalents were $30.6 million and $42.7 million at December 31, 2025 and December 31, 2024, respectively.
The weighted average variable interest rate on all amounts outstanding under the BMO Term Loan was 8.34% for the year ended December 31, 2024. As of December 31, 2023, the interest rate on the BMO Term Loan was 8.47% per annum.
The weighted average variable interest rate on all amounts outstanding under the BMO Term Loan was 8.34% for the year ended December 31, 2024. Effective April 1, 2025, the interest rate on the BMO Term Loan increased from 8.00% per annum to 9.00% per annum.
As of the date of this report, the impact of current economic conditions and geopolitical events and the long-term impact of the COVID-19 pandemic are adversely affecting the demand for office space in the United States. Real Estate Operations As of December 31, 2024, our real estate portfolio was comprised of 14 owned properties, which we refer to as our owned properties, and a non-controlling common stock interest in the corporation that is the sole member of FSP Monument Circle LLC, which corporation was organized to operate as a real estate investment trust, which we refer to as the Sponsored REIT.
As of the date of this report, the impact of current economic conditions and geopolitical events and the long-term impact of the COVID-19 pandemic are adversely affecting the demand for office space in the United States. Real Estate Operations As of December 31, 2025, our real estate portfolio was comprised of 14 owned properties, which we refer to as our owned properties.
The weighted average variable interest rate on all amounts outstanding under the BofA Term Loan was 8.34% for the year ended December 31, 2024. As of December 31, 2023, the interest rate on the BofA Revolver was 8.47% per annum.
The weighted average variable interest rate on all amounts outstanding under the BofA Term Loan was approximately 8.34% per annum for the year ended December 31, 2024. Effective April 1, 2025, the interest rate on the BofA Term Loan increased from 8.00% per annum to 9.00% per annum.
We were in compliance with the BofA Term Loan financial covenants as of December 31, 2024. The BofA Credit Agreement provides for customary events of default with corresponding grace periods, including failure to pay any principal or interest when due, failure to comply with the provisions of the BofA Credit Agreement, certain cross defaults and a change in control (as defined in the BofA Credit Agreement).
The BofA Credit Agreement also provided for customary events of default with corresponding grace periods, including failure to pay any principal or interest when due, failure to comply with the provisions of the BofA Credit Agreement, certain cross defaults and a change in control (as defined in the BofA Credit Agreement). Senior Notes As of December 31, 2025, we had senior notes in the aggregate principal amount of approximately $122.9 million, which we refer to as the Senior Notes, which would have matured on April 1, 2026.
Average GAAP base rents under such leases were $30.06 per square foot, or 8.2% higher than average rents in the respective properties as applicable compared to the year ended December 31, 2023. Our owned and consolidated properties were approximately 67.5% leased as of December 31, 2024, compared to 71.5% leased as of December 31, 2023.
Average GAAP base rents under such leases were $32.42 per square foot, or 5.7% higher than average rents in the respective properties as applicable compared to the year ended December 31, 2024. As of December 31, 2025, leases for approximately 7.6% and 10.4% of the square footage in our owned portfolio are scheduled to expire during 2026 and 2027, respectively.
The one remaining asset held for sale was expected to sell for a gross sales price of $40.0 million at a loss of approximately $20.5 million, which was recorded as an impairment as of September 30, 2023; 27 Table of Contents however, on November 15, 2023, we received notice from the buyer indicating that the buyer was terminating the transaction and directing the deposit and interest be disbursed to us. During 2022, we sold two office properties located in Broomfield, Colorado on August 31, 2022 for an aggregate sales price of $102.5 million, at a gain of approximately $24.1 million.
The one remaining asset held for sale was expected to sell for a gross sales price of $40.0 million at a loss of approximately $20.5 million, which was recorded as an impairment as of September 30, 2023; however, on November 15, 2023, we received notice from the buyer indicating that the buyer was terminating the transaction and directing the deposit and interest be disbursed to us. We used, or intend to use, the proceeds of the dispositions primarily to repay outstanding indebtedness. The dispositions of these properties did not represent a strategic shift that has a major effect on our operations and financial results.
Management believes that existing cash and cash anticipated to be generated internally by operations, including property dispositions, will be sufficient to meet working capital requirements and anticipated capital expenditures for at least the next 12 months.
See Note 12, Subsequent Events, of the Notes to Consolidated Financial Statements contained in Part II, Item 8 of this Annual Report on Form 10-K for further information on the Credit Agreement. Management believes that existing cash and cash anticipated to be generated internally by operations, including property dispositions, will be sufficient to meet working capital requirements and anticipated capital expenditures for at least the next 12 months.
On February 21, 2024, we amended the terms of the Senior Notes by entering into a First Amendment to Note Purchase Agreement, which we refer to as the NPA First Amendment, with the purchasers party thereto.
The Notes were subject to the terms of the Note Purchase Agreement dated October 24, 2017, which we refer to as the Original Note Purchase Agreement, as amended by the First Amendment to Note Purchase Agreement dated February 21, 2024.
During the three months ended September 30, 2023, we entered into an agreement to sell a property in Atlanta, Georgia for a gross sales price of approximately $40.0 million, at an expected loss of $20.5 million that was recorded as an impairment loss.
An additional $5,000 of costs related to the sale were recorded during the three months ended March 31, 2024. During the year ended December 31, 2024, we entered into an agreement to sell a property in Glen Allen, Virginia for a gross sales price of approximately $31.0 million at an expected loss of $13.2 million, which was recorded as an impairment, and we classified the property as an asset held for sale as of June 30, 2024.
We were in compliance with the BMO Term Loan financial covenants as of December 31, 2024. The BMO Credit Agreement provides for customary events of default with corresponding grace periods, including failure to pay any principal or interest when due, certain cross defaults and a change in control (as defined in the BMO Credit Agreement).
The BMO Credit Agreement also provided for customary events of default with corresponding grace periods, including failure to pay any principal or interest when due, certain cross defaults and a change in control (as defined in the BMO Credit Agreement). BofA Term Loan As of December 31, 2025, we had a term loan borrowing in the amount of approximately $55.3 million, which we refer to as the BofA Term Loan, with Bank of America, N.A. as administrative agent, and other lending institutions party thereto, which would have matured on April 1, 2026.
We were in compliance with the Note Purchase Agreement financial covenants as of December 31, 2024. Equity Offering From time to time, we may issue debt securities, common stock, preferred stock or depository shares under a registration statement to fund the acquisition of additional properties, to pay down any existing debt financing and for other corporate purposes. Stock Repurchases On June 23, 2021, we announced that our Board of Directors had authorized the repurchase of up to $50 million of the Company’s common stock from time to time in the open market, privately negotiated transactions or other manners as permitted by federal securities laws.
We were in compliance with the Note Purchase Agreement financial covenants as of December 31, 2025. Equity Offering From time to time, we may issue debt securities, common stock, preferred stock or depository shares under a registration statement to fund the acquisition of additional properties, to pay down any existing debt financing and for other corporate purposes. Contingencies On March 9, 2026, the Company received an e-mail message from Iman Hossini, who purports to be a shareholder of the Company, demanding that the Board of Directors investigate alleged breaches of the fiduciary duty of due care and waste of corporate assets by George J.
As of December 31, 2024, approximately $71.7 million aggregate principal amount of the Series A Notes remained outstanding and approximately $51.9 million aggregate principal amount of the Series B Notes remained outstanding. As of December 31, 2024, the interest rate on the Series A Notes was 8.00% per annum and the interest rate on the Series B Notes was 8.00% per annum.
As of December 31, 2025 and December 31, 2024, the interest rate on both the Series A Notes and the Series B Notes was 9.00% per annum and 8.00% per annum, respectively. The Note Purchase Agreement contained customary affirmative and negative covenants.
The increase was primarily due to higher interest expense as a result of higher interest rates under the loan amendments we entered into on February 10, 2023 described below and was partially offset by a lower principal amount of debt outstanding compared to the year ended December 31, 2022. Loss on extinguishment of debt During the year ended December 31, 2023 and December 31, 2022, we repaid debt and incurred a loss on extinguishment of debt of approximately $0.1 million and $0.1 million, respectively, related to unamortized deferred financing costs on the dates of the repayments. Gain on consolidation of Sponsored REIT During the year ended December 31, 2023, we recorded a gain on consolidation of Sponsored REIT as a result of reducing the Monument Circle loan loss reserve, which resulted in a $0.4 million gain. Impairment and loan reserve During the year ended December 31, 2022, we recorded an impairment on a mortgage receivable of $4.2 million. 33 Table of Contents Gain and loss on sale of properties and impairment During the three months ended March 31, 2023, we sold an office property located in Elk Grove, Illinois on March 10, 2023, for a gross sales price of $29.1 million, at a gain of approximately $8.4 million. During the three months ended September 30, 2023, we sold an office property located in Charlotte, North Carolina known as Forest Park, for a sales price of $9.2 million at a loss of approximately $0.8 million.
The decrease was primarily due to a lower principal amount of debt outstanding during the year ended December 31, 2025 compared to 29 Table of Contents the year ended December 31, 2024 and was partially offset by higher interest rates that went into effect on April 1, 2025 under the loan amendment we entered into on February 21, 2024. Loss on extinguishment of debt During the years ended December 31, 2025 and December 31, 2024, we repaid debt and incurred a loss on extinguishment of debt of approximately $12,000 and $1,042,000, respectively, related to unamortized deferred financing costs on the dates of the repayments. Loss on sale of properties and impairment of assets held for sale, net On April 7, 2025, Monument Circle entered into a purchase and sale agreement to sell its property located in Indianapolis, Indiana for a gross sales price of $6.0 million.
“Risk Factors”. Economic Conditions Although recent indicators suggest that economic activity has expanded at a modest pace, the global economy continues to experience significant disruptions as a result of various factors, including geopolitical events such as the wars conflicts in Ukraine and the Middle East, increasing tensions with China and Iran, the long-term impact of the COVID-19 pandemic and continuing supply chain difficulties.
“Risk Factors ”. Economic Conditions The global economy continues to experience significant disruptions as a result of various factors, including changes in U.S. trade or other policies or those policies of other nations, geopolitical events such as the conflicts in Ukraine and the Middle East, increasing tensions with China and Iran, tensions between the U.S. and Europe related to the sovereignty of Greenland, major political shifts domestically or internationally and continuing supply chain difficulties.
On February 21, 2024, we amended the BMO Term Loan by entering into a Second Amendment to Second Amended and Restated Credit Agreement with Bank of Montreal and the other lending institutions party thereto, which we refer to as the BMO Second Amendment.
The BMO Term Loan was subject to the terms of the Second Amended and Restated Credit Agreement dated September 27, 2018, which we refer to as the Original BMO Credit Agreement, as amended by the First Amendment to Second Amended and Restated Credit Agreement dated February 10, 2023, which we refer to as the BMO First Amendment, and the Second Amendment to Second Amended and Restated Credit Agreement dated February 21, 2024, which we refer to as the BMO Second Amendment.
Although occasional adverse decisions (or settlements) may occur, we believe that the final disposition of such matters will not have a material adverse effect on our financial position or results of operations. Loan to Sponsored REIT The Sponsored REIT Loan is secured by a mortgage on the underlying property and has a current term of less than one year.
Although occasional adverse decisions (or settlements) may occur, we believe that the final disposition of such matters will not have a material adverse effect on our financial position or results of operations. 38 Table of Contents Other Considerations We generally pay the ordinary annual operating expenses of our owned properties and Monument Circle from the rental revenue generated by the properties.
We refer to the Original BMO Credit Agreement, as amended by the BMO First Amendment and the BMO Second Amendment, as the BMO Credit Agreement. The BMO Credit Agreement initially provided for an unsecured term loan borrowing in the amount of $220 million.
We refer to the Original BMO Credit Agreement, as amended by the BMO First Amendment and the BMO Second Amendment, as the BMO Credit Agreement. As of December 31, 2024, the interest rate on the BMO Term Loan was 8.00% per annum.
For the three and twelve months ended December 31, 2024 and 2023, respectively, the rental income exceeded the expenses for each individual property, with the exception of Monument Circle for the three and twelve months ended December 31, 2024. 42 Table of Contents Monument Circle has approximately 214,000 square feet of rentable space comprised of both office and street level retail space.
For the three months and year ended December 31, 2025 and 2024, respectively, the rental income exceeded the expenses for each individual property, with the exception of Monument Circle for the year ended December 31, 2025 and for the three months and year ended December 31, 2024. Monument Circle sold its property on June 6, 2025.
Prior to February 21, 2024, we referred to the BofA Term Loan as the BofA Revolver. On February 21, 2024, we amended the BofA Term Loan by entering into a Second Amendment to Credit Agreement with the lending institutions party thereto, which we refer to as the BofA Second Amendment.
The BofA Term Loan was subject to the terms of the Credit Agreement dated January 10, 2022, which we refer to as the Original BofA Credit Agreement, as amended by the First Amendment to Credit Agreement dated February 10, 2023, which we refer to as the BofA First Amendment, and the Second Amendment to Credit Agreement dated February 21, 2024, which we refer to as the BofA Second Amendment.
Approximate undiscounted cash flows of rental income from non-cancelable operating leases as of December 31, 2024 is: Year ending (in thousands) December 31, 2025 $ 69,392 2026 64,321 2027 54,286 2028 48,479 2029 40,699 Thereafter (2030-2037) 113,033 $ 390,210 Contractual Obligations The following table sets forth our contractual obligations as of December 31, 2024: Payment due by period Contractual (in thousands) Obligations Total 2025 2026 2027 2028 2029 Thereafter BofA Term Loan (1) $ 61,189 $ 4,450 $ 56,739 $ — $ — $ — $ — BMO Term Loan Tranche B (1) 78,187 5,687 72,500 — — — — Series A Notes (1) 78,866 5,736 73,130 — — — — Series B Notes (1) 57,111 4,154 52,957 — — — — Operating Lease 763 436 327 — — — — Total $ 276,116 $ 20,463 $ 255,653 $ — $ — $ — $ — (1) Amounts include principal and interest payments. The operating lease in the table above consists of our lease of corporate office space, which commenced September 1, 2010, and was amended on October 25, 2016 and on February 7, 2024.
Approximate undiscounted cash flows of rental income from non-cancelable operating leases as of December 31, 2025 is: Year ending (in thousands) December 31, 2026 $ 68,480 2027 60,214 2028 55,237 2029 46,683 2030 36,019 Thereafter (2031-2042) 99,271 $ 365,904 Contractual Obligations The following table sets forth our contractual obligations as of December 31, 2025: Payment due by period Contractual (in thousands) Obligations Total 2026 2027 2028 2029 2030 Thereafter BofA Term Loan (1)(2) $ 56,556 $ 56,556 $ — $ — $ — $ — $ — BMO Term Loan Tranche B (1)(2) 72,266 72,266 — — — — — Series A Notes (1)(2) 72,895 72,895 — — — — — Series B Notes (1)(2) 52,786 52,786 — — — — — Operating Lease 327 327 — — — — — Total $ 254,830 $ 254,830 $ — $ — $ — $ — $ — (1) Amounts include principal and interest payments.
The decrease was primarily a result of: ● A decrease in real estate operating expenses and real estate taxes and insurance of approximately $9.4 million primarily attributable to the property dispositions noted above. ● A decrease in depreciation and amortization of approximately $9.1 million primarily attributable to the property dispositions noted above. These decreases were partially offset by: ● An increase in general and administrative expenses of $0.1 million primarily attributable to expenses relating to a proposed sale transaction that was terminated by the prospective buyer. ● An increase in interest expense of approximately $1.5 million.
The decrease was primarily a result of: ● A decrease in real estate operating expenses and real estate taxes and insurance of approximately $7.5 million, which was primarily attributable to the property dispositions noted above. ● A decrease in depreciation and amortization of approximately $2.2 million, which was primarily attributable to the property dispositions noted above. ● A decrease in general and administrative expenses of $1.5 million, which was primarily attributable to lower professional fees and public company expenses of $0.9 million and lower personnel costs of $0.6 million during 2025 and higher fees and costs incurred from the loan amendment we entered into on February 21, 2024 during the year ended December 31, 2024. ● A decrease in interest expense of approximately $1.7 million.
In addition, various economic factors, including but not limited to, inflation and interest rates, are contributing to recessionary concerns for the economy of the United States. Economic conditions directly affect the demand for office space, our primary income producing asset.
Economic conditions directly affect the demand for office space, our primary income producing asset.
We refer to the Original Note Purchase Agreement, as amended by the NPA First Amendment, as the Note Purchase Agreement. On February 21, 2024, as part of the NPA First Amendment, we repaid an approximately $29.2 million portion of the Series A Notes.
We refer to the Original Note Purchase Agreement, as amended by the NPA First Amendment, as the Note Purchase Agreement. Effective April 1, 2025, the interest rates on both the Series A Notes and the Series B Notes permanently increased from 8.00% per annum to 9.00% per annum.
The 3.7% decrease in leased space was primarily a result of lease maturities that occurred during the year ended December 31, 2024, and the impact on leased percentage from the disposition of properties on January 26, 2024, July 8, 2024 and October 23, 2024, respectively. These decreases were partially offset by new leasing during the year ended December 31, 2024.
Our owned properties were approximately 68.9% leased as of December 31, 2025, a decrease from 70.3% leased as of December 31, 2024. The 1.4% decrease in leased space was primarily a result of lease expirations exceeding new executed leases during the year ended December 31, 2025.
During the three months ended September 30, 2023, we also recorded a gain on sale of $53,000 as a result of conveying approximately 7,826 square feet of land at our Addison, Texas property to the Town of Addison as part of a road revitalization project and increased the loss on sale of Forest Park by $38,000 as a result of final sales adjustments. During the three months ended September 30, 2023, we entered into an agreement to sell a property in Miami, Florida, known as Blue Lagoon, for a gross sales price of approximately $68.0 million at an expected loss of $19.2 million that was recorded as an impairment loss.
During the three months ended September 30, 2024, we increased the expected loss on the property in Atlanta, Georgia by $6.6 million after we entered into a new agreement to sell the property for a gross sales price of $34.0 million. During the year ended December 31, 2024, we sold an office property located in Richardson, Texas on January 26, 2024, for a sales price of $35.0 million at a loss of approximately $2.1 million.