Biggest changeThe following table summarizes our outstanding investment commitments as of December 31, 2022: 61 Projected Funding by Year (1) Property Name Commitment Date Asset Maturity Date Total Initial Commitment Remaining Commitment as of December 31, 2022 2023 2024 2025 Interest Rate (2) Related Debt Financing (3) Mortgage Revenue Bonds Residency at the Mayer - Series A October 2021 April 2039 $ 29,500,000 $ 3,500,000 $ 3,500,000 $ - $ - SOFR + 3.60% Variable TOB Meadow Valley December 2021 December 2029 44,000,000 39,276,563 17,200,000 22,076,563 - 6.25% (6) Residency at the Entrepreneur- Series J-3 April 2022 March 2040 26,080,000 22,180,000 22,180,000 - - 6.00% Variable TOB Residency at the Entrepreneur- Series J-4 April 2022 March 2040 16,420,000 16,420,000 6,400,000 10,020,000 - SOFR + 3.60% (4) Variable TOB Residency at Empire - Series BB-3 December 2022 December 2040 14,000,000 13,945,000 13,945,000 - - 6.45% (9) (6) Residency at Empire - Series BB-4 December 2022 December 2040 47,000,000 47,000,000 8,400,000 34,700,000 3,900,000 6.45% (11) (6) Subtotal 177,000,000 142,321,563 71,625,000 66,796,563 3,900,000 Taxable Mortgage Revenue Bonds Residency at the Mayer Series A-T October 2021 April 2024 (5) $ 12,500,000 $ 11,500,000 $ 11,500,000 $ - $ - SOFR + 3.70% Variable TOB Residency at the Entrepreneur Series J-T April 2022 April 2025 (5) 13,000,000 12,000,000 - 12,000,000 - SOFR + 3.65% Variable TOB Residency at Empire - Series BB-T December 2022 December 2025 (5) 9,404,500 8,404,500 - - 8,404,500 7.45% (6) Subtotal 34,904,500 31,904,500 11,500,000 12,000,000 8,404,500 Governmental Issuer Loans Osprey Village July 2021 August 2024 (5) $ 60,000,000 $ 20,106,960 $ 20,106,960 $ - $ - SOFR + 3.07% Variable TOB Willow Place Apartments September 2021 October 2024 (5) 25,000,000 7,645,528 7,645,528 - - SOFR + 3.30% Variable TOB Poppy Grove I September 2022 April 2025 (5) 35,688,328 27,842,328 27,842,328 - - 6.78% Variable TOB Poppy Grove II September 2022 April 2025 (5) 22,250,000 17,708,700 12,410,000 5,298,700 - 6.78% Variable TOB Poppy Grove III September 2022 April 2025 (5) 39,119,507 30,569,507 21,880,000 8,689,507 - 6.78% Variable TOB Subtotal 182,057,835 103,873,023 89,884,816 13,988,207 - Taxable Governmental Issuer Loans Hope on Avalon January 2021 August 2023 $ 10,573,000 $ 5,573,000 $ 5,573,000 $ - $ - SOFR + 3.55% Variable TOB 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 67,152,465 59,152,465 5,573,000 50,079,465 3,500,000 Property Loans Oasis at Twin Lakes July 2020 August 2023 (5) $ 27,704,180 $ 3,685,523 $ 3,685,523 $ - $ - LIBOR + 2.50% Variable TOB Hilltop at Signal Hills January 2021 August 2023 (5) 21,197,939 1,479,605 1,479,605 - - SOFR + 3.07% Variable TOB Legacy Commons at Signal Hills January 2021 February 2024 (5) 32,233,972 2,567,067 2,567,067 - - SOFR + 3.07% Variable TOB Osprey Village July 2021 August 2024 (5) 25,500,000 24,500,000 24,500,000 - - SOFR + 3.07% Variable TOB Willow Place Apartments September 2021 October 2024 (5) 21,351,328 20,351,328 20,351,328 - - SOFR + 3.30% Variable TOB Magnolia Heights June 2022 July 2024 (5) 10,300,000 4,111,399 4,111,399 - - SOFR + 3.85% Variable TOB Subtotal 138,287,419 56,694,922 56,694,922 - - Equity Investments Vantage at San Marcos (7), (10) November 2020 N/A $ 9,914,529 $ 8,943,914 $ 8,943,914 $ - $ - N/A N/A Freestone Greeley (10) October 2022 N/A 16,035,710 11,325,008 11,325,008 - - N/A N/A Freestone Cresta Bella (10) November 2022 N/A 16,405,514 10,204,191 10,204,191 - - N/A N/A Subtotal 42,355,753 30,473,113 30,473,113 - - Bond Purchase Commitments Anaheim & Walnut September 2021 Q3 2024 (8) $ 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 $ 645,657,972 $ 428,319,586 $ 265,750,851 $ 146,764,235 $ 15,804,500 (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, 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.
N Roseville Ramsey MN 55113 Jackson Manor Apartments (6) 6,900,000 5/1/2038 332 Josanna Street Jackson Hinds MS 39202 Greens of Pine Glen 10,315,000 10/1/2047 6201 Pine Glen Trail Durham Durham NC 27713 Silver Moon Apartments 8,500,000 8/1/2055 901 Park Avenue SW Albuquerque Bernalillo NM 87102 Village at Avalon 16,400,000 1/1/2059 915 Park SW Albuquerque Bernalillo NM 87102 Columbia Gardens Apartments 15,000,000 12/1/2050 4000 Plowden Road Columbia Richland SC 29205 Companion at Thornhill Apartments 11,500,000 1/1/2052 930 East Main Street Lexington Lexington SC 29072 The Ivy Apartments 30,500,000 2/1/2030 151 Century Drive Greenville Greenville SC 29607 The Palms at Premier Park 20,152,000 1/1/2050 1155 Clemson Frontage Road Columbia Richland SC 29229 Park at Sondrio Apartments 39,200,000 1/1/2030 3500 Pelham Road Greenville Greenville SC 29615 Park at Vietti Apartments 27,865,000 1/1/2030 1000 Hunt Club Lane Spartanburg Spartanburg SC 29301 Village at River's Edge 10,000,000 6/1/2033 Gibson & Macrae Streets Columbia Richland SC 29203 Willow Run 15,000,000 12/18/2050 511 Alcott Drive Columbia Richland SC 29203 Windsor Shores Apartments 22,350,000 2/1/2030 1000 Windsor Shores Drive Columbia Richland SC 29223 Arbors of Hickory Ridge Apartments 11,581,925 1/1/2049 6296 Lake View Trail Memphis Shelby TN 38115 Angle Apartments 23,000,000 1/1/2054 4250 Old Decatur Rd Fort Worth Tarrant TX 76106 Avistar at Copperfield (Meadow Creek) 14,000,000 5/1/2054 6416 York Meadow Drive Houston Harris TX 77084 Avistar at the Crest Apartments 11,211,961 3/1/2050 12660 Uhr Lane San Antonio Bexar TX 78217 Avistar at the Oaks 8,985,774 8/1/2050 3935 Thousand Oaks Drive San Antonio Bexar TX 78217 Avistar at Wilcrest (Briar Creek) 3,470,000 5/1/2054 1300 South Wilcrest Drive Houston Harris TX 77042 Avistar at Wood Hollow (Oak Hollow) 40,260,000 5/1/2054 7201 Wood Hollow Circle Austin Travis TX 78731 Avistar in 09 Apartments 7,808,622 8/1/2050 6700 North Vandiver Road San Antonio Bexar TX 78209 Avistar on Parkway 13,425,000 5/1/2052 9511 Perrin Beitel Rd San Antonio Bexar TX 78217 Avistar on the Blvd 17,559,976 3/1/2050 5100 USAA Boulevard San Antonio Bexar TX 78240 Avistar on the Hills 5,769,327 8/1/2050 4411 Callaghan Road San Antonio Bexar TX 78228 Crossing at 1415 7,590,000 12/1/2052 1415 Babcock Road San Antonio Bexar TX 78201 Concord at Gulf Gate Apartments 19,185,000 2/1/2032 7120 Village Way Houston Harris TX 77087 Concord at Little York Apartments 13,440,000 2/1/2032 301 W Little York Rd Houston Harris TX 77076 Concord at Williamcrest Apartments 20,820,000 2/1/2032 10965 S Gessner Rd Houston Harris TX 77071 Esperanza at Palo Alto Apartments 19,540,000 7/1/2058 SWC of Loop 410 and Highway 16 South San Antonio Bexar TX 78224 Heights at 515 6,435,000 12/1/2052 515 Exeter Road San Antonio Bexar TX 78209 Heritage Square Apartments 11,185,000 9/1/2051 515 S.
Ardenwood Drive Baton Rouge East Baton Rouge Parish LA 70806 Legacy Commons at Signal Hills 34,620,000 2/1/2024 50 Signal Hills Center West Saint Paul Dakota MN 55118 Jackson Manor Apartments 4,824,474 5/1/2038 332 Josanna Street Jackson Hinds MS 39202 Silver Moon Apartments 8,500,000 8/1/2055 901 Park Avenue SW Albuquerque Bernalillo NM 87102 Village at Avalon 16,400,000 1/1/2059 915 Park SW Albuquerque Bernalillo NM 87102 Columbia Gardens Apartments 15,000,000 12/1/2050 4000 Plowden Road Columbia Richland SC 29205 Companion at Thornhill Apartments 11,500,000 1/1/2052 930 East Main Street Lexington Lexington SC 29072 The Ivy Apartments 30,500,000 2/1/2030 151 Century Drive Greenville Greenville SC 29607 The Palms at Premier Park 20,152,000 1/1/2050 1155 Clemson Frontage Road Columbia Richland SC 29229 Park at Sondrio Apartments 39,200,000 1/1/2030 3500 Pelham Road Greenville Greenville SC 29615 Park at Vietti Apartments 27,865,000 1/1/2030 1000 Hunt Club Lane Spartanburg Spartanburg SC 29301 Village at River's Edge 10,000,000 6/1/2033 Gibson & Macrae Streets Columbia Richland SC 29203 Willow Run 15,000,000 12/18/2050 511 Alcott Drive Columbia Richland SC 29203 Windsor Shores Apartments 22,350,000 2/1/2030 1000 Windsor Shores Drive Columbia Richland SC 29223 Arbors of Hickory Ridge Apartments 11,581,925 1/1/2049 6296 Lake View Trail Memphis Shelby TN 38115 Angle Apartments 21,000,000 1/1/2054 4250 Old Decatur Rd Fort Worth Tarrant TX 76106 Avistar at Copperfield (Meadow Creek) 14,000,000 5/1/2054 6416 York Meadow Drive Houston Harris TX 77084 Avistar at the Crest Apartments 10,211,961 3/1/2050 12660 Uhr Lane San Antonio Bexar TX 78217 Avistar at the Oaks 8,985,774 8/1/2050 3935 Thousand Oaks Drive San Antonio Bexar TX 78217 Avistar at Wilcrest (Briar Creek) 3,470,000 5/1/2054 1300 South Wilcrest Drive Houston Harris TX 77042 Avistar at Wood Hollow (Oak Hollow) 40,260,000 5/1/2054 7201 Wood Hollow Circle Austin Travis TX 78731 Avistar in 09 Apartments 7,808,622 8/1/2050 6700 North Vandiver Road San Antonio Bexar TX 78209 Avistar on Parkway 13,425,000 5/1/2052 9511 Perrin Beitel Rd San Antonio Bexar TX 78217 Avistar on the Blvd 17,559,976 3/1/2050 5100 USAA Boulevard San Antonio Bexar TX 78240 Avistar on the Hills 5,769,327 8/1/2050 4411 Callaghan Road San Antonio Bexar TX 78228 Crossing at 1415 7,590,000 12/1/2052 1415 Babcock Road San Antonio Bexar TX 78201 Concord at Gulf Gate Apartments 9,185,000 2/1/2032 7120 Village Way Houston Harris TX 77087 Concord at Little York Apartments 13,440,000 2/1/2032 301 W Little York Rd Houston Harris TX 77076 Concord at Williamcrest Apartments 19,820,000 2/1/2032 10965 S Gessner Rd Houston Harris TX 77071 Esperanza at Palo Alto Apartments 19,540,000 7/1/2058 SWC of Loop 410 and Highway 16 South San Antonio Bexar TX 78224 Heights at 515 6,435,000 12/1/2052 515 Exeter Road San Antonio Bexar TX 78209 Heritage Square Apartments 11,185,000 9/1/2051 515 S.
El Segundo Boulevard Compton Los Angeles CA 90222 Montclair Apartments 1,630,000 12/1/2031 150 S 19th Ave Lemoore Kings CA 93245 Montecito at Williams Ranch 7,690,000 10/1/2034 1598 Mesquite Dr Salinas Monterey CA 93905 Montevista 6,720,000 7/1/2036 13728 San Pablo Avenue San Pablo Contra Costa CA 94806 Ocotillo Springs (2) 18,090,000 8/1/2037 1615 I St Brawley Imperial CA 92227 Poppy Grove I 8,846,000 4/1/2025 10149 Bruceville Road Elk Grove Sacramento CA 95624 Poppy Grove II 5,541,300 4/1/2025 10149 Bruceville Road Elk Grove Sacramento CA 95624 Poppy Grove III 9,550,000 4/1/2025 10149 Bruceville Road Elk Grove Sacramento CA 95624 Residency at Empire (3) 19,055,000 12/31/2040 2814 W Empire Avenue Burbank Los Angeles CA 91504 Residency at the Entrepreneur (4) 21,400,000 3/31/2040 1657-1661 North Western Avenue Hollywood Los Angeles CA 90027 Residency at the Mayer (5) 27,000,000 4/1/2039 5500 Hollywood Boulevard Hollywood Los Angeles CA 90028 San Vicente Townhomes 495,000 11/1/2033 250 San Vicente Road Soledad Monterey CA 93960 Santa Fe Apartments 265,000 12/1/2031 16576 Sultana St Hesperia San Bernardino CA 92345 Seasons Lakewood Apartments 5,000,000 1/1/2034 21309 Bloomfield Ave Lakewood Los Angeles CA 90715 Seasons San Juan Capistrano Apartments 3,000,000 1/1/2034 31641 Rancho Viejo Rd San Juan Capistrano Orange CA 92675 Seasons At Simi Valley 4,376,000 9/1/2032 1606 Rory Ln Simi Valley Ventura CA 93063 Solano Vista Apartments 2,655,000 1/1/2036 40 Valle Vista Avenue Vallejo Solano CA 94590 Summerhill Family Apartments 3,623,000 12/1/2033 6200 Victor Street Bakersfield Kern CA 93308 Sycamore Walk 632,000 1/1/2033 380 Pacheco Road Bakersfield Kern CA 93307 Tyler Park Townhomes 75,000 1/1/2030 1120 Heidi Drive Greenfield Monterey CA 93927 Village at Madera Apartments 85,000 12/1/2033 501 Monterey St Madera Madera CA 93637 Vineyard Gardens 3,995,000 1/1/2035 2800 E Vineyard Ave Oxnard Ventura CA 93036 Westside Village Apartments 1,970,000 1/1/2030 595 Vera Cruz Way Shafter Kern CA 93263 Centennial Crossings Senior Apartments 57,330,000 9/1/2023 15475 East Fair Place Centennial Arapahoe CO 80016 Osprey Village 40,893,040 8/1/2024 151 N.
El Segundo Boulevard Compton Los Angeles CA 90222 Montclair Apartments 2,530,000 12/1/2031 150 S 19th Ave Lemoore Kings CA 93245 Montecito at Williams Ranch 7,690,000 10/1/2034 1598 Mesquite Dr Salinas Monterey CA 93905 Montevista 720,000 7/1/2036 13728 San Pablo Avenue San Pablo Contra Costa CA 94806 Ocotillo Springs 2,489,096 8/1/2038 1615 I St Brawley Imperial CA 92227 Poppy Grove I 21,846,000 4/1/2025 10149 Bruceville Road Elk Grove Sacramento CA 95624 Poppy Grove II 12,541,300 4/1/2025 10149 Bruceville Road Elk Grove Sacramento CA 95624 Poppy Grove III 19,550,000 4/1/2025 10149 Bruceville Road Elk Grove Sacramento CA 95624 Residency at Empire (2) 26,055,000 12/31/2040 2814 W Empire Avenue Burbank Los Angeles CA 91504 Residency at the Entrepreneur (3) 32,100,000 3/31/2040 1657-1661 North Western Avenue Hollywood Los Angeles CA 90027 Residency at the Mayer (4) 42,000,000 4/1/2039 5500 Hollywood Boulevard Hollywood Los Angeles CA 90028 San Vicente Townhomes 3,495,000 11/1/2033 250 San Vicente Road Soledad Monterey CA 93960 Santa Fe Apartments 1,565,000 12/1/2031 16576 Sultana St Hesperia San Bernardino CA 92345 Seasons Lakewood Apartments 7,350,000 1/1/2034 21309 Bloomfield Ave Lakewood Los Angeles CA 90715 Seasons San Juan Capistrano Apartments 5,300,000 1/1/2034 31641 Rancho Viejo Rd San Juan Capistrano Orange CA 92675 Seasons At Simi Valley 4,376,000 9/1/2032 1606 Rory Ln Simi Valley Ventura CA 93063 Solano Vista Apartments 2,655,000 1/1/2036 40 Valle Vista Avenue Vallejo Solano CA 94590 Summerhill Family Apartments 6,423,000 12/1/2033 6200 Victor Street Bakersfield Kern CA 93308 Sycamore Walk 2,132,000 1/1/2033 380 Pacheco Road Bakersfield Kern CA 93307 Tyler Park Townhomes 2,075,000 1/1/2030 1120 Heidi Drive Greenfield Monterey CA 93927 Village at Madera Apartments 3,085,000 12/1/2033 501 Monterey St Madera Madera CA 93637 Vineyard Gardens 995,000 1/1/2035 2800 E Vineyard Ave Oxnard Ventura CA 93036 Westside Village Apartments 3,970,000 1/1/2030 595 Vera Cruz Way Shafter Kern CA 93263 Osprey Village 60,000,000 8/1/2024 151 N.