Greystone Housing Impact Investors LP
For the period ended Sep 30, 2026. Filed Nov 9, 2026.
View on SEC.govAbout this filing
A company's report for each of its first three quarters. The financial statements are not audited. It shows how the business has moved since the last annual report, and what management says changed.
Sep 30, 2026 · Filed Nov 9, 2026
Extracted filing text, with the paragraph anchors used by the comparison.
See the whole filing, with its images and exhibitsContents
Notes to Condensed Consolidated Financial Statements
- Basis of Presentation
The Partnership was formed on April 2, 1998, under the Delaware Revised Uniform Limited Partnership Act for the purpose of acquiring, holding, selling and otherwise dealing with a portfolio of MRBs that have been issued to provide construction and/or permanent financing for affordable multifamily and student housing residential properties and commercial properties. The Partnership has also invested in GILs, which, similar to MRBs, provide financing for affordable multifamily properties. The Partnership expects and believes the interest earned on these MRBs and GILs is excludable from gross income for federal income tax purposes. The Partnership may also invest in other types of securities, including taxable MRBs and taxable GILs secured by real estate and may make property loans to multifamily residential properties which may or may not be financed by MRBs or GILs held by the Partnership and may or may not be secured by real estate. The Partnership also makes noncontrolling equity investments in unconsolidated entities for the construction, stabilization, and ultimate sale of market-rate multifamily properties. In addition, the Partnership may acquire and hold interests in MF Properties until the “highest and best use” can be determined by management.
The Partnership has issued BUCs representing assigned limited partnership interests to investors. The Partnership has designated three series of non-cumulative, non-voting, non-convertible preferred units that represent limited partnership interests in the Partnership consisting of the Series A Preferred Units, the Series A-1 Preferred Units, and the Series B Preferred Units. The outstanding Preferred Units are redeemable in the future at the option of either the holders or the Partnership (Note 17).
On December 5, 2022, America First Capital Associates Limited Partnership Two, in its capacity as the General Partner of the Partnership, and Greystone ILP, Inc., in its capacity as the initial limited partner of the Partnership, entered into the Partnership Agreement. Mortgage investments, as defined in the Partnership Agreement, consist of MRBs, taxable MRBs, GILs, taxable GILs and property loans. The Partnership Agreement authorizes the Partnership to make investments in tax-exempt securities other than mortgage investments provided that the tax-exempt investments are rated inone of thefour highest rating categories by a national securities rating agency. The Partnership Agreement also allows the Partnership to invest in other securities whose interest may be taxable for federal income tax purposes. Total tax-exempt investments and other investments cannot exceed 25% of the Partnership's total assets at the time of acquisition as required under the Partnership Agreement. Tax-exempt investments and other investments primarily consist of real estate assets and investments in unconsolidated entities. In addition, the amount of other investments is limited based on the conditions to the exemption from registration under the Investment Company Act of 1940.
The General Partner is the sole general partner of the Partnership. Greystone Manager, the general partner of the General Partner, is an affiliate of Greystone.
- Summary of Significant Accounting Policies
Consolidation
The “Partnership,” as used herein, includes Greystone Housing Impact Investors LP, its consolidated subsidiaries and consolidated variable interest entities (Note 3). All intercompany transactions are eliminated. The consolidated subsidiaries of the Partnership for the periods presented consist of:
ATAX TEBS II, LLC, a special purpose entity owned and controlled by the Partnership, created to hold MRBs to facilitate the M31 TEBS Financing with Freddie Mac, and subsequently, to facilitate the 2024 PFA Securitization Transaction;
ATAX TEBS III, LLC, a special purpose entity owned and controlled by the Partnership, created to hold MRBs to facilitate the M33 TEBS Financing with Freddie Mac;
ATAX TEBS IV, LLC, a special purpose entity owned and controlled by the Partnership, created to hold MRBs to facilitate the M45 TEBS Financing with Freddie Mac;
ATAX Vantage Holdings, LLC, a wholly owned subsidiary of the Partnership, which is committed to provide equity for the development of multifamily properties;
ATAX Freestone Holdings, LLC, a wholly owned subsidiary of the Partnership, which is committed to provide equity for the development of multifamily properties;
ATAX Senior Housing Holdings I, LLC, a wholly owned subsidiary of the Partnership, which is committed to provide equity for the development of seniors housing properties;
ATAX Great Hill Holdings, LLC, a wholly owned subsidiary of the Partnership, which is committed to provide equity for the development of multifamily properties;
GHI-BIO AC Debt JV MM, LLC, a wholly owned subsidiary of the Partnership, which manages and is committed to provide capital to the Construction Lending JV;
Greens Hold Co, awholly owned corporation, which owns certain property loans and owned 100% of The 50/50 MF Property, a prior real estate asset; and
GHI South Carolina Holdings LLC, a wholly owned subsidiary of the Partnership, which owns 99.99% of the membership interests of certain limited liability companies that own the Century Plaza Apartments (f/k/a The Ivy Apartments), The Park at Sondrio, The Park at Vietti, and the Windsor Shores Apartments MF Properties. An unaffiliated non-profit entity owns a 0.01% non-controlling interest in each of these MF Properties. The Partnership has determined that such noncontrolling interests are not material to these condensed consolidated financial statements and are not reflected herein.
Use of Estimates and Assumptions in Preparation of Consolidated Financial Statements
The preparation of financial statements in conformity with GAAP requires the Partnership to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities as of the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates. The accompanying interim unaudited condensed consolidated financial statements have been prepared in accordance with the rules and regulations of the SEC. Certain information and footnote disclosures normally included in financial statements prepared in accordance with GAAP have been condensed or omitted in accordance with such SEC rules and regulations, although the Partnership believes that the disclosures are adequate to make the information presented not misleading. The most significant estimates and assumptions include those used in determining: (i) the fair value of MRBs and taxable MRBs; (ii) investment impairments; and (iii) allowances for credit losses.
The Partnership’s condensed consolidated financial statements should be read in conjunction with the consolidated financial statements and notes thereto included in the Partnership’s Annual Report on Form 10-K for the year ended December 31, 2025. These condensed consolidated financial statements and notes have been prepared consistently with the 2025 Form 10-K. In the opinion of management, all adjustments (consisting of normal and recurring accruals) necessary to present fairly the Partnership’s financial position as of September 30, 2026, and the results of operations for the interim periods presented, have been made. The results of operations for the interim periods are not necessarily indicative of the results to be expected for the full year. The accompanying condensed consolidated balance sheet as of December 31, 2025 was derived from the audited annual consolidated financial statements but does not contain all the footnote disclosures from the annual consolidated financial statements.
Risks and Uncertainties
Our results of operations and the value of the Partnership’s investment assets are impacted by market interest rates, including the level of target federal funds rates set by the Federal Reserve. In September 2026, the Federal Reserve increased the target range for the federal funds rate by 25 basis points to 3.75% to 4.00%. The Federal Reserve has indicated that future monetary policy decisions will continue to be data dependent, taking into account a broad range of economic and financial information. In this regard, many market analysts are projecting the Federal Reserve will increase the federal funds rate at least one more time, by 25 basis points, before the end of 2026. Geopolitical conflicts, changing global trade and tariff policies, and uncertainty regarding the effects of these matters on U.S. and international macroeconomic conditions continue to impact the global economic environment. Continued market volatility may impact the value of some of the Partnership’s investment assets, particularly those with fixed interest rates, which may result in collateral posting requirements under our debt financing arrangements. In addition, changes in short-term interest rates will directly impact the interest cost associated with the Partnership’s variable rate debt financing arrangements and the construction debt of properties underlying our investments in unconsolidated entities. The extent to which general economic, geopolitical, and financial conditions will impact the Partnership’s financial condition or results of operations in the future is uncertain and actual results and outcomes could differ from current estimates.
Continued elevated inflation levels, caused primarily by higher energy prices, or a resurgence in core inflation beyond the volatile food and energy sectors, may adversely impact operating expenses at properties securing the Partnership’s inve stments and general operations, which may reduce net operating results of the related properties and result in lower debt service coverage or higher than anticipated capitalized interest requirements for properties under construction. Such occurrences may negatively impact the value of the Partnership’s investments. Elevated levels of general and administrative expenses of the Partnership may adversely affect the Partnership’s operating results, including a reduction in net income.
Furthe rmore, the potential for an economic recession either globally or locally in the U.S. or other economies could further impact the valuation of our investment assets, limit the Partnership’s ability to obtain additional debt financing from lenders, and limit opportunities for additional investments.
Allowance for Credit Losses
Held-to-Maturity Debt Securities, Held-for-Investment Loans and Related Unfunded Commitments
The Partnership estimates allowances for credit losses for its GILs, taxable GILs, property loans and related non-cancelable funding commitments using a WARM method loss-rate model, combined with qualitative factors that are sensitive to changes in forecasted economic conditions. The Partnership applies qualitative factors related to risk factors and changes in current economic conditions that may not be adequately reflected in quantitatively derived results, or other relevant factors to ensure the allowance for credit losses reflects the Partnership’s best estimate of current expected credit losses. The WARM method pools assets sharing similar characteristics and utilizes a historical annual charge-off rate which is applied to the outstanding asset balances over the remaining weighted average life of the pool, adjusted for certain qualitative factors to estimate expected credit losses. The Partnership has minimal loss history with GILs, taxable GILs, and property loans to date and has had minimal historical credit losses to date. As such, the Partnership uses historical annual charge-off data for similar assets from publicly available loan data through the FFIEC. The Partnership adjusts for current conditions and the impact of qualitative forecasts that are reasonable and supportable. The Partnership assesses qualitative adjustments related to, but not limited to, credit quality changes in the asset portfolio, general economic conditions, changes in the affordable multifamily real estate markets, changes in lending policies and underwriting, and underlying collateral values.
The Partnership will elect to separately evaluate an asset if it no longer shares the same risk characteristics as the respective pool or the specific investment attributes do not lend to analysis with a model-based approach. For collateral-dependent assets when foreclosure is probable, the Partnership will apply a practical expedient to estimate current expected credit losses as the difference between the fair value of collateral and the amortized cost of the asset.
Charge-offs to the allowance for credit losses occur when losses are confirmed through the receipt of cash or other consideration from the completion of a sale, when a modification or restructuring takes place in which the Partnership grants a concession to a borrower or agrees to a discount in full or partial satisfaction of the asset, when the Partnership takes ownership and control of the underlying collateral in full satisfaction of the asset, or when significant collection efforts have ceased and it is highly likely that a loss has been realized.
The Partnership has elected to not measure an allowance for credit losses on accrued interest receivables related to its GILs, taxable GILs and property loans because uncollectible accrued interest receivable is written off in a timely manner pursuant to policies for placing assets on non-accrual status.
Available-for-Sale Debt Securities
The Partnership periodically determines if allowances of credit losses are needed for its MRBs and taxable MRBs under the applicable guidance for available-for-sale debt securities. The Partnership evaluates whether unrealized losses are considered impairments based on various factors including, but not necessarily limited to, the following:
The severity of the decline in fair value;
The Partnership’s intent to hold and the likelihood of it being required to sell the security before its value recovers;
Adverse conditions specifically related to the security, its collateral, or both;
The likelihood of the borrower being able to make scheduled interest and principal payments; and
Failure of the borrower to make scheduled interest or principal payments.
While the Partnership evaluates all available information, it focuses specifically on whether the estimated fair value of the security is below amortized cost. If the estimated fair value of an MRB is below amortized cost, and the Partnership has the intent to sell or may be required to sell the MRB prior to the time that its value recovers or until maturity, the Partnership will record an impairment through earnings equal to the difference between the MRB’s carrying value and its fair value. If the Partnership does not expect to sell an other-than-temporarily impaired MRB, only the portion of the impairment related to credit losses is recognized through earnings as a provision for credit loss, with the remainder recognized as a component of other comprehensive income. In determining the provision for credit loss, the Partnership compares the present value of cash flows expected to be collected to the amortized cost basis of the MRB and records any provision for credit losses as an adjustment to the allowance for credit losses. The Partnership has elected to not measure an allowance for credit losses on accrued interest receivables related to its MRBs and taxable MRBs because uncollectable accrued interest receivable is written off in a timely manner pursuant to policies for placing assets on non-accrual status.
The recognition of impairments, provisions for credit loss, and the potential impairment analysis are subject to a considerable degree of judgment, the results of which, when applied under different conditions or assumptions, could have a material impact on the Partnership's consolidated financial statements. If the Partnership experiences deterioration in the values of its MRB portfolio, the Partnership may incur impairments or provisions for credit losses that could negatively impact the Partnership’s financial condition, cash flows, and reported earnings. The Partnership periodically reviews any previously impaired MRBs for indications of a recovery of value. If a recovery of value is identified, the Partnership will report the recovery of prior credit losses through its allowance for credit losses as a provision for credit losses (recoveries). For MRB impairment recoveries identified prior to the adoption of the CECL model, the Partnership will accrete the recovery of prior credit losses into investment income over the remaining term of the MRB.
Recently Issued Accounting Pronouncements
In November 2024, the FASB issued ASU 2024-03, which improves the disclosures about a public business entity’s expenses. ASU 2024-03 is effective for the Partnership for fiscal years beginning after December 15, 2026 and interim periods within fiscal years beginning after December 15, 2027. The Partnership is currently assessing the impact of the adoption of this pronouncement on the consolidated financial statements.
Revisions to Previously Issued Quarterly Financial Statements
In connection with the preparation of the Partnership’s consolidated financial statements as of and for the year ended December 31, 2025, the Partnership identified certain immaterial errors in previously issued financial statements for the quarters ended March 31, June 30, and September 30, 2025. The errors related to the sale of The 50/50 MF Property in December 2022 specific to the deferral of gain on sale and valuation of the related assets received and liabilities incurred upon sale; errors in the recognition of preferred return investment income from certain equity method investees; errors in the calculations of the Partnership’s proportionate share of earnings (losses) from certain equity method investees when applying the hypothetical liquidation at book value method; and the capitalization of interest costs as a basis difference related to equity method investees that are undergoing development activities. The Partnership assessed the aggregate effects and materiality of these errors, including the presentation on previously issued quarterly condensed consolidated financial statements, on a qualitative and quantitative basis in accordance with SEC Staff Accounting Bulletin (“SAB”) No. 99, Materiality and SAB No. 108 on Quantifying Financial Statement Errors, codified in Accounting Standards Codification Topic 250, Accounting Changes and Error Corrections and concluded the errors were not material to previously issued financial statements. The Partnership has voluntarily revised the condensed consolidated financial statements for the quarter ended September 30, 2025 to correct these immaterial errors. The following is a summary of the impacts on financial statement line items for the three and nine months ended September 30, 2025:
A decrease in investment income of approximately $569,000 and $2.2 million for the three and nine months ended September 30, 2025, respectively;
A decrease in interest expense of approximately $64,000 and $1.0 million for the three and nine months ended September 30, 2025, respectively; and
An increase in losses from investment in unconsolidated entities of approximately $612,000 and $2.1 million for the three and nine months ended September 30, 2025, respectively.
The net impact to income (loss) before income taxes, net income (loss), and net income (loss) available to Partners was a decrease of approximately $1.1 million and $3.2 million for the three and nine months ended September 30, 2025, respectively.
- Variable Interest Entities
Non-Consolidated Variable Interest Entities
The Partnership acquires investments in the form of MRBs, taxable MRBs, GILs, taxable GILs, and property loans to finance the construction and/or operation of affordable multifamily properties that are obligations of the property-owning entity, which is considered the borrower entity. The Partnership’s individual investment assets are considered debt obligations of each individual borrower entity, and the investment assets are secured by a mortgage on real and personal property of the respective borrower entity. The Partnership’s associated investment asset(s) is considered a variable interest in the borrower entity as the Partnership will absorb losses of the VIEs if the borrower entities are unable to repay the outstanding principal of the respective MRBs, taxable MRBs, GILs, taxable GILs, and property loans. The Partnership evaluates whether each borrower entity is a VIE under the accounting guidance, and if so, the Partnership performs an evaluation to determine if the Partnership is the primary beneficiary of the VIE. When evaluating whether the Partnership is the primary beneficiary of a VIE, the Partnership identifies the rights that grant the power to direct the activities that most significantly impact the VIE’s economic performance, which are those rights to manage regular property operations of the VIE, to sell the assets of the VIE, or to refinance the debt of the VIE. Generally, all such rights are held by the equity investors in the VIE and not the Partnership.
As a result, the Partnership is not considered the primary beneficiary and does not consolidate the financial statements of these VIEs in the Partnership’s condensed consolidated financial statements. The Partnership reports its investments in the MRBs, taxable MRBs, GILs, taxable GILs, and property loans on the Partnership’s condensed consolidated balance sheet and the related interest income on the Partnership’s condensed consolidated statement of operations.
The Partnership also makes equity investments in entities formed for the construction, operation and sale of market-rate multifamily or seniors housing properties (Note 7). The Partnership’s equity investments in these VIEs are considered variable interests as the Partnership, and the respective managing members, are entitled to returns and absorb losses from the underlying properties according to the entities’ respective operating agreements. The Partnership has determined that the underlying investee entities are VIEs for financial reporting purposes and the Partnership performs an evaluation to determine if the Partnership is the primary beneficiary of the VIE. The Partnership and the respective managing members have various rights within the respective operating agreement for each VIE. When evaluating whether the Partnership is the primary beneficiary of a VIE, it identifies the rights that grant the power to direct the activities that most significantly impact the VIE’s performance, which are those rights to manage regular property operations of the VIE, to sell the assets of the VIE, or to refinance the debt of the VIE. Generally, all such rights are held by the managing members of the VIE. In addition, the Partnership does not have kick-out rights or substantive participating rights. As a result, the Partnership is not considered the primary beneficiary and does not consolidate the financial statements of these VIEs in the Partnership’s condensed consolidated financial statements, with one exception as disclosed in the “Consolidated Variable Interest Entities” section below. The Partnership reports its equity investments in the VIEs as “Investments in unconsolidated entities” on the Partnership’s condensed consolidated balance sheet and the related preferred return, earnings (losses) from investments in unconsolidated entities, and gains on sale on the Partnership’s condensed consolidated statement of operations.
The Partnership held variable interests in 21 and 24 non-consolidated VIEs as of September 30, 2026 and December 31, 2025, respectively. The following table summarizes the Partnership’s carrying value by asset and maximum exposure to loss associated with its variable interests as of September 30, 2026 and December 31, 2025:
| September 30, 2026 | December 31, 2025 | |||
|---|---|---|---|---|
| Carrying Value | Maximum Exposure to Loss | Carrying Value | Maximum Exposure to Loss | |
| Mortgage revenue bonds | $183,377,667 | $186,163,127 | $189,169,313 | $186,206,660 |
| Taxable mortgage revenue bonds (reported within other assets) | 51,702,556 | 52,333,058 | 9,811,108 | 9,800,000 |
| Governmental issuer loans | 31,000,000 | 31,000,000 | 138,757,835 | 138,757,835 |
| Taxable governmental issuer loans (reported within other assets) | 1,000,000 | 1,000,000 | 44,879,465 | 44,879,465 |
| Property loans | 24,824,000 | 24,824,000 | 39,824,000 | 39,824,000 |
| Investments in unconsolidated entities | 135,553,069 | 135,553,069 | 145,952,838 | 145,952,838 |
| $427,457,292 | $430,873,254 | $568,394,559 | $565,420,798 | |
The Partnership’s maximum exposure to loss for non-consolidated VIEs associated with the MRBs and taxable MRBs as of September 30, 2026 and December 31, 2025 is equal to the Partnership’s cost basis adjusted for paydowns. The difference between the MRB carrying value in the Partnership's condensed consolidated balance sheets and the maximum exposure to loss is due to the unrealized gains or losses. The Partnership has remaining taxable MRB funding commitments related to non-consolidated VIEs totaling$2.0 million as of September 30, 2026 (Note 16).
The Partnership’s maximum exposure to loss for non-consolidated VIEs associated with GILs, taxable GILs, property loans and investments in unconsolidated entities as of September 30, 2026 and December 31, 2025 is equal to the Partnership’s carrying value. The Partnership has future GIL and investment in unconsolidated entities funding commitments related to non-consolidated VIEs totaling$3.0 million and$11.2 million, respectively, as of September 30, 2026 (Note 16).
Consolidated Variable Interest Entities
The Partnership obtains leverage on its investment assets to enhance returns and lower its net capital investment. The Partnership’s leverage programs generally consist of selling MRBs, taxable MRBs, GILs, taxable GILs, and property loans into debt financing entities in the form of TOBs, TEBS financings, the 2024 PFA Securitization Transaction, and the TEBS Residual Financing. These debt financing entities issue senior securities and residual beneficial interests that share in the cash flows from the securitized investment assets. The senior securities are sold to third-party investors for cash and the Partnership retains the residual beneficial interest. The Partnership determined that its residual beneficial interest in a debt financing entity absorbs potential losses of the entity as the interests are in a first-loss position and subordinate to the senior securities in the distribution of cash flows of the debt financing entity. The Partnership has determined that each debt financing entity is a VIE for financial reporting purposes and the Partnership performs an evaluation to determine if the Partnership is the primary beneficiary of the VIE. In determining the primary beneficiary of each VIE, the Partnership considered which party has the power to control the activities of the VIE which most significantly impact its financial performance and the obligation to absorb losses or rights to receive benefits of the entity that could potentially be significant to the VIE. The Partnership determined that the right to direct the VIE to sell the underlying assets most significantly impacts the economic performance of the VIE, and such right is held by the Partnership through its ownership of the residual beneficial interests. The Partnership has the obligation to absorb losses that could potentially be significant to the VIE given its first-loss position noted previously. As the Partnership meets both primary beneficiary criteria, it is considered the primary beneficiary of the VIEs and reports the VIEs on a consolidated basis. The Partnership reports the underlying investment assets of the VIEs in the Partnership’s assets (Notes 4, 5, 6 and 9) and the senior securities of the VIEs are reported within “Debt financing, net” (Note 13) on the Partnership’s condensed consolidated balance sheets. The interest income earned from the underlying investment assets of the VIEs is reported within “Investment income” and “Other interest income” on the Partnership’s condensed consolidated statement of operations. Interest expense and facility fees associated with the debt financing are reported within “Interest expense” on the Partnership’s condensed consolidated statement of operations.
As noted previously, the Partnership also makes equity investments in certain entities formed for the construction, operation and sale of market-rate multifamily or seniors housing properties (Note 7). The investee entities are VIEs for financial reporting purposes and the Partnership is typically not considered the primary beneficiary, making such entities non-consolidated VIEs. Within one of the Partnership’s equity investments, Vantage at San Marcos, the Partnership has additional rights compared to its other equity investments and such rights are considered in the Partnership’s assessment of the primary beneficiary of the VIE. In determining the primary beneficiary of the VIEs, the Partnership considered which party has the power to control the activities of the VIE which most significantly impact its financial performance and the obligation to absorb losses or rights to receive benefits of the entity that could potentially be significant to the VIE. For the Vantage at San Marcos investee, the Partnership can currently require the managing member of the VIE to purchase the Partnership’s equity investment in the VIE at a price equal to the Partnership’s carrying value. The only assets of the VIE are land and capitalized development costs such that if the Partnership were to require the managing member to purchase its equity investment, all underlying assets of the VIE would likely need to be sold, which would significantly impact the VIE’s economic performance. The Partnership would be exposed to gains or losses of the VIE based on the sales price of the underlying asset in relation to the Partnership’s equity investment. As the Partnership meets both the primary beneficiary criteria for the Vantage at San Marcos investee, it is considered the primary beneficiary of the VIE and reports the VIE on a consolidated basis. The Partnership reports the land and capitalized development costs of the VIE within “Real estate assets, net” and a mortgage loan on the property within “Mortgages payable, net” on the Partnership’s condensed consolidated balance sheets. The VIE has not reported any income or expenses during the three and nine months ended September 30, 2026 and 2025. If certain events occur in the future, the Partnership’s option to redeem the investment will terminate and the VIE may be deconsolidated.
The following table summarizes the assets and liabilities of the Partnership’s consolidated VIEs as of September 30, 2026 and December 31, 2025:
| September 30, 2026 | December 31, 2025 | |
|---|---|---|
| Assets: | ||
| Restricted cash | $342,940 | $484,729 |
| Interest receivable, net | 4,918,134 | 6,776,949 |
| Mortgage revenue bonds, at fair value | 844,896,046 | 1,005,670,497 |
| Governmental issuer loans | ||
| Governmental issuer loans | - | 109,757,835 |
| Allowance for credit losses | - | (609,000) |
| Governmental issuer loans, net | - | 109,148,835 |
| Property loans | ||
| Property loans | 32,074,000 | 46,074,000 |
| Allowance for credit losses | (614,000) | (453,000) |
| Property loans, net | 31,460,000 | 45,621,000 |
| Real estate assets | 2,513,092 | 2,513,092 |
| Other assets | 60,181,080 | 76,584,131 |
| Total Assets | $944,311,292 | $1,246,799,233 |
| Liabilities: | ||
| Accounts payable, accrued expenses and other liabilities (1) | $6,068,146 | $7,440,856 |
| Debt financing (2) | 802,841,346 | 1,019,313,731 |
| Mortgages payable (3) | 231,679 | 231,679 |
| Total Liabilities | $809,141,171 | $1,026,986,266 |
(1)
Of the amounts reported,$4,129,064 and$4,552,373 are associated with VIEs where the creditor does not have recourse to the general credit of the Partnership as of September 30, 2026 and December 31, 2025, respectively.
(2)
Of the amounts reported,$322,978,347 and$326,534,732 are associated with VIEs where the creditor does not have recourse to the general credit of the Partnership as of September 30, 2026 and December 31, 2025, respectively.
(3)
The entire mortgages payable balance is associated with a VIE where the creditor does not have recourse to the general credit of the Partnership as of September 30, 2026 and December 31, 2025, respectively.
In certain instances, the Partnership has investment assets in the form of MRBs, taxable MRBs, GILs, taxable GILs and property loans that are variable interests in non-consolidated borrower entity VIEs which are also assets of consolidated debt financing entity VIEs. Accordingly, such investment assets are reported within tables related to both non-consolidated VIEs and consolidated VIEs presented in this Note 3.
- Mortgage Revenue Bonds
The Partnership’s MRBs provide construction and/or permanent financing for income-producing multifamily rental, seniors housing and skilled nursing properties. MRBs are either held directly by the Partnership or are held in trusts created in connection with debt financing transactions (Note 13). The MRBs predominantly bear interest at fixed interest rates and require regular principal and interest payments on either a monthly or semi-annual basis. The Partnership had the following investments in MRBs as of September 30, 2026 and December 31, 2025:
| Description of Mortgage Revenue Bonds · State · Cost Adjusted forPaydowns and Allowances · CumulativeUnrealized Gain · CumulativeUnrealized Loss · Estimated Fair Value | ||||||
|---|---|---|---|---|---|---|
| The Safford (4) | AZ | $43,001,428 | $18,428 | $ | - | $43,019,856 |
| 40rty on Colony - Series P (4) | CA | 5,958,773 | 220,075 | - | 6,178,848 | |
| CCBA Senior Garden Apartments (1), (6) | CA | 3,651,212 | - | (306,625) | 3,344,587 | |
| Courtyard - Series A (3) | CA | 9,470,431 | 66,297 | - | 9,536,728 | |
| Glenview Apartments - Series A (2) | CA | 4,127,068 | 63,502 | - | 4,190,570 | |
| Harmony Court Bakersfield - Series A (3) | CA | 3,453,051 | 11,476 | - | 3,464,527 | |
| Harmony Terrace - Series A (3) | CA | 6,394,309 | 30,473 | - | 6,424,782 | |
| Harden Ranch - Series A (1) | CA | 6,067,796 | 38,340 | - | 6,106,136 | |
| Las Palmas II - Series A (3) | CA | 1,565,871 | 5,670 | - | 1,571,541 | |
| Montclair Apartments - Series A (2) | CA | 2,235,863 | 30,599 | - | 2,266,462 | |
| Montecito at Williams Ranch Apartments - Series A (1) | CA | 7,245,140 | 8,459 | - | 7,253,599 | |
| Montevista - Series A (1) | CA | 6,460,097 | 188,099 | - | 6,648,196 | |
| Ocotillo Springs - Series A (1), (7) | CA | 3,392,850 | - | (433,939) | 2,958,911 | |
| Ocotillo Springs - Series A-1 (1) | CA | 491,057 | 19,223 | - | 510,280 | |
| Residency at Empire - Series BB-1 (4) | CA | 14,090,725 | 141,682 | - | 14,232,407 | |
| Residency at Empire - Series BB-2 (4) | CA | 4,000,000 | 66,402 | - | 4,066,402 | |
| Residency at Empire - Series BB-3 (4) | CA | 14,000,000 | 203,265 | - | 14,203,265 | |
| Residency at Empire - Series BB-4 (4) | CA | 47,000,000 | 79,075 | - | 47,079,075 | |
| Residency at the Entrepreneur - Series J-1 (4), (7) | CA | 9,070,974 | - | (877,158) | 8,193,816 | |
| Residency at the Entrepreneur - Series J-2 (4), (6) | CA | 7,500,000 | - | (671,821) | 6,828,179 | |
| Residency at the Entrepreneur - Series J-3 (4), (6) | CA | 26,080,000 | - | (1,745,333) | 24,334,667 | |
| Residency at the Entrepreneur - Series J-4 (4) | CA | 16,420,000 | - | - | 16,420,000 | |
| Residency at the Entrepreneur - Series J-5 (4) | CA | 5,000,000 | - | - | 5,000,000 | |
| Residency at the Mayer - Series A (4) | CA | 16,750,930 | 502,810 | - | 17,253,740 | |
| Residency at the Mayer - Series KK (4) | CA | 11,500,000 | - | - | 11,500,000 | |
| San Vicente - Series A (3) | CA | 3,228,742 | 11,692 | - | 3,240,434 | |
| Santa Fe Apartments - Series A (2) | CA | 2,708,665 | 18,723 | - | 2,727,388 | |
| Seasons at Simi Valley - Series A (3) | CA | 3,917,258 | 115,859 | - | 4,033,117 | |
| Seasons Lakewood - Series A (3) | CA | 6,811,329 | 32,460 | - | 6,843,789 | |
| Seasons San Juan Capistrano - Series A (3) | CA | 11,468,054 | 54,653 | - | 11,522,707 | |
| Solano Vista - Series A (1), (6) | CA | 2,552,957 | - | (128,619) | 2,424,338 | |
| Summerhill - Series A (3), (6) | CA | 5,946,097 | - | (12,870) | 5,933,227 | |
| Sycamore Walk - Series A (3) | CA | 3,234,910 | 39,701 | - | 3,274,611 | |
| The Village at Madera - Series A (3) | CA | 2,855,941 | 9,491 | - | 2,865,432 | |
| Tyler Park Townhomes - Series A (1) | CA | 5,279,716 | - | - | 5,279,716 | |
| Village at Hanford Square - Series H | CA | 10,400,000 | - | - | 10,400,000 | |
| Vineyard Gardens - Series A (1) | CA | 3,773,862 | 76,578 | - | 3,850,440 | |
| Wellspring Apartments (1), (6) | CA | 3,665,612 | - | (120,792) | 3,544,820 | |
| Westside Village Market - Series A (1) | CA | 3,450,285 | 55,009 | - | 3,505,294 | |
| Handsel Morgan Village Apartments (4) | GA | 2,146,457 | 186,973 | - | 2,333,430 | |
| MaryAlice Circle Apartments (4) | GA | 5,890,276 | 602,301 | - | 6,492,577 | |
| Renaissance - Series A (2), (6) | LA | 9,949,028 | - | (536,430) | 9,412,598 | |
| Live 929 Apartments - Series 2022A (4) | MD | 58,569,656 | 4,166,506 | - | 62,736,162 | |
| Woodington Gardens Apartments - Series A-1 (4) | MD | 31,150,000 | 1,555,708 | - | 32,705,708 | |
| Meadow Valley (4), (8) | MI | 43,315,641 | - | (407,663) | 42,907,978 | |
| Jackson Manor Apartments (1), (6) | MS | 4,700,526 | - | (480,425) | 4,220,101 | |
| Village Point (5), (6) | NJ | 22,850,000 | - | (750,635) | 22,099,365 | |
| Silver Moon - Series A (2) | NM | 7,243,766 | 563,594 | - | 7,807,360 | |
| Village at Avalon (1) | NM | 15,395,926 | 383,839 | - | 15,779,765 | |
| Columbia Gardens (3) | SC | 11,774,128 | 143,979 | - | 11,918,107 | |
| Village at River's Edge (3) | SC | 9,308,810 | 378,693 | - | 9,687,503 | |
| Willow Run (3) | SC | 11,610,069 | 141,734 | - | 11,751,803 | |
| Agape Helotes - Series A-1 (4) | TX | 5,557,218 | 520,333 | - | 6,077,551 | |
| Agape Helotes - Series B (4), (6) | TX | 7,980,020 | - | (1,847,832) | 6,132,188 | |
| Avistar at Copperfield - Series A (4) | TX | 12,905,605 | 109,162 | - | 13,014,767 | |
| Avistar at the Crest - Series A (4) | TX | 8,351,542 | 162,844 | - | 8,514,386 | |
| Avistar at the Crest - Series B | TX | 697,415 | 4,789 | - | 702,204 | |
| Avistar at the Oaks - Series A (4), (6) | TX | 6,769,351 | - | (248,315) | 6,521,036 | |
| Avistar at the Oaks - Series B (8), (6) | TX | 511,610 | - | (25,890) | 485,720 | |
| Avistar at the Parkway - Series A (2),(6) | TX | 11,780,414 | - | (115,475) | 11,664,939 | |
| Avistar at the Parkway - Series B | TX | 121,060 | 3,007 | - | 124,067 | |
| Avistar at Wilcrest - Series A (4), (6) | TX | 4,890,963 | - | (113,665) | 4,777,298 | |
| Avistar at Wood Hollow - Series A (4), (6) | TX | 37,136,971 | - | (279,612) | 36,857,359 | |
| Avistar in 09 - Series A (4), (6) | TX | 5,845,067 | - | (205,182) | 5,639,885 | |
| Avistar in 09 - Series B (6) | TX | 422,032 | - | (20,729) | 401,303 | |
| Avistar on the Boulevard - Series A (4),(6) | TX | 14,227,760 | - | (396,773) | 13,830,987 | |
| Avistar on the Boulevard - Series B (6) | TX | 414,406 | - | (16,960) | 397,446 | |
| Avistar on the Hills - Series A (4), (6) | TX | 4,634,447 | - | (170,002) | 4,464,445 | |
| Bruton Apartments (3), (6) | TX | 16,726,172 | - | (615,316) | 16,110,856 | |
| Concord at Gulfgate - Series A (3) | TX | 17,531,004 | 162,337 | - | 17,693,341 | |
| Concord at Little York - Series A (3), (6) | TX | 12,281,297 | - | (351,705) | 11,929,592 | |
| Concord at Williamcrest - Series A (3) | TX | 19,025,045 | 23,411 | - | 19,048,456 | |
| Crossing at 1415 - Series A (3), (6) | TX | 6,811,516 | - | (165,595) | 6,645,921 | |
| Decatur Angle (3), (6) | TX | 20,969,388 | - | (678,567) | 20,290,821 | |
| Esperanza at Palo Alto (3), (6) | TX | 18,245,670 | - | (208,454) | 18,037,216 | |
| Heights at 515 - Series A (3), (6) | TX | 6,236,060 | - | (134,938) | 6,101,122 | |
| Heritage Square - Series A (2), (6) | TX | 9,758,984 | - | (35,072) | 9,723,912 | |
| Hillcrest Apartments | TX | 10,000,000 | - | - | 10,000,000 | |
| Oaks at Georgetown - Series A (3), (6) | TX | 11,426,353 | - | (689,871) | 10,736,482 | |
| 15 West Apartments (3) | WA | 9,116,500 | 448,093 | - | 9,564,593 | |
| Aventine Apartments (4) | WA | 9,500,000 | 534,549 | - | 10,034,549 | |
| Mortgage revenue bonds | $867,999,156 | $12,199,893 | $(12,792,263) | $867,406,786 | ||
(1)
2024 PFA Securitization Bond associated with the 2024 PFA Securitization Transaction, Note 13.
(2)
MRB owned by ATAX TEBS III, LLC (M33 TEBS Financing), Note 13. The TEBS financing has contractual limitations on the Partnership’s ability to sell the MRB.
(3)
MRB owned by ATAX TEBS IV, LLC (M45 TEBS Financing), Note 13. The TEBS financing has contractual limitations on the Partnership’s ability to sell the MRB.
(4)
MRB held by Mizuho in a debt financing transaction, Note 13.
(5)
MRB held by Barclays in a debt financing transaction, Note 13.
(6)
As of the date presented, the Partnership determined that the unrealized loss on the MRB is a result of increasing market interest rates from the date of acquisition and is not considered a credit loss. As of September 30, 2026, the MRB has been in an unrealized loss position for less than 12 months.
(7)
As of the date presented, the Partnership determined that the unrealized loss on the MRB is a result of increasing market interest rates from the date of acquisition and is not considered a credit loss. As of September 30, 2026, the MRB has been in an unrealized loss position for at least 12 months.
(8)
The Partnership has a remaining MRB funding commitment of approximately $750,000 as of September 30, 2026. The MRB and the unfunded MRB commitment are accounted for as available-for-sale securities and reported at fair value. The reported unrealized loss includes the unrealized loss on the current MRB carrying value (based on current fair value) as well as the unrealized loss on the Partnership’s remaining funding commitment outstanding as of September 30, 2026 (also based on current fair value). The Partnership determined the unrealized loss is a result of increasing market interest rates and that the cumulative unrealized loss is not considered a credit loss. As of September 30, 2026, the MRB has been in an unrealized loss position for more than 12 months.
| Description of Mortgage Revenue Bonds · State · Cost Adjusted forPaydowns and Allowances · CumulativeUnrealized Gain · CumulativeUnrealized Loss · Estimated Fair Value | ||||||
|---|---|---|---|---|---|---|
| The Safford (4) | AZ | $43,039,213 | $825,255 | $ | - | $43,864,468 |
| 40rty on Colony - Series P (4) | CA | 5,960,299 | 508,166 | - | 6,468,465 | |
| CCBA Senior Garden Apartments (1) | CA | 3,681,447 | 36,906 | - | 3,718,353 | |
| Courtyard - Series A (3) | CA | 9,557,426 | 582,658 | - | 10,140,084 | |
| Glenview Apartments - Series A (2) | CA | 4,180,438 | 172,492 | - | 4,352,930 | |
| Harmony Court Bakersfield - Series A (3) | CA | 3,484,770 | 196,775 | - | 3,681,545 | |
| Harmony Terrace - Series A (3) | CA | 6,452,743 | 382,696 | - | 6,835,439 | |
| Harden Ranch - Series A (1) | CA | 6,150,834 | 174,042 | - | 6,324,876 | |
| Las Palmas II - Series A (3) | CA | 1,580,405 | 88,460 | - | 1,668,865 | |
| Montclair Apartments - Series A (2) | CA | 2,264,777 | 87,128 | - | 2,351,905 | |
| Montecito at Williams Ranch Apartments - Series A (1) | CA | 7,301,933 | 502,273 | - | 7,804,206 | |
| Montevista - Series A (1) | CA | 6,502,767 | 701,929 | - | 7,204,696 | |
| Ocotillo Springs - Series A (1), (6) | CA | 3,420,248 | - | (122,272) | 3,297,976 | |
| Ocotillo Springs - Series A-1 (1) | CA | 493,399 | 75,177 | - | 568,576 | |
| Residency at Empire - Series BB-1 (4) | CA | 14,093,724 | 649,973 | - | 14,743,697 | |
| Residency at Empire - Series BB-2 (4) | CA | 4,000,000 | 212,485 | - | 4,212,485 | |
| Residency at Empire - Series BB-3 (4) | CA | 14,000,000 | 565,690 | - | 14,565,690 | |
| Residency at Empire - Series BB-4 (4) | CA | 47,000,000 | 356,007 | - | 47,356,007 | |
| Residency at the Entrepreneur - Series J-1 (4), (6) | CA | 9,073,723 | - | (65,074) | 9,008,649 | |
| Residency at the Entrepreneur - Series J-2 (4) | CA | 7,500,000 | 7,207 | - | 7,507,207 | |
| Residency at the Entrepreneur - Series J-3 (4) | CA | 26,080,000 | 411,110 | - | 26,491,110 | |
| Residency at the Entrepreneur - Series J-4 (4) | CA | 16,420,000 | - | - | 16,420,000 | |
| Residency at the Entrepreneur - Series J-5 (4) | CA | 5,000,000 | - | - | 5,000,000 | |
| Residency at the Mayer - Series A (4) | CA | 16,753,398 | 2,357,236 | - | 19,110,634 | |
| Residency at the Mayer - Series KK (4) | CA | 11,500,000 | - | - | 11,500,000 | |
| San Vicente - Series A (3) | CA | 3,258,711 | 182,399 | - | 3,441,110 | |
| Santa Fe Apartments - Series A (2) | CA | 2,743,692 | 105,552 | - | 2,849,244 | |
| Seasons at Simi Valley - Series A (3) | CA | 3,965,162 | 286,086 | - | 4,251,248 | |
| Seasons Lakewood - Series A (3) | CA | 6,873,574 | 407,654 | - | 7,281,228 | |
| Seasons San Juan Capistrano - Series A (3) | CA | 11,572,853 | 686,356 | - | 12,259,209 | |
| Solano Vista - Series A (1) | CA | 2,569,997 | 254,394 | - | 2,824,391 | |
| Summerhill - Series A (3) | CA | 6,000,718 | 245,404 | - | 6,246,122 | |
| Sycamore Walk - Series A (3) | CA | 3,276,834 | 186,786 | - | 3,463,620 | |
| The Village at Madera - Series A (3) | CA | 2,882,176 | 162,749 | - | 3,044,925 | |
| Tyler Park Townhomes - Series A (1) | CA | 5,352,891 | - | - | 5,352,891 | |
| Village at Hanford Square - Series H (4) | CA | 10,400,000 | 729,339 | - | 11,129,339 | |
| Vineyard Gardens - Series A (1) | CA | 3,802,965 | 338,419 | - | 4,141,384 | |
| Wellspring Apartments (1) | CA | 3,759,908 | 291,715 | - | 4,051,623 | |
| Westside Village Market - Series A (1) | CA | 3,498,104 | 153,938 | - | 3,652,042 | |
| Handsel Morgan Village Apartments (4) | GA | 2,150,000 | 374,482 | - | 2,524,482 | |
| MaryAlice Circle Apartments (4) | GA | 5,900,000 | 654,257 | - | 6,554,257 | |
| Renaissance - Series A (2) | LA | 10,087,972 | 360,474 | - | 10,448,446 | |
| Live 929 Apartments - Series 2022A (4) | MD | 58,452,715 | 5,193,310 | - | 63,646,025 | |
| Woodington Gardens Apartments - Series A-1 (4) | MD | 31,150,000 | 2,971,637 | - | 34,121,637 | |
| Meadow Valley (4), (7) | MI | 43,329,595 | - | (493,593) | 42,836,002 | |
| Jackson Manor Apartments (1) | MS | 4,735,841 | 6,789 | - | 4,742,630 | |
| Village Point (5), (8) | NJ | 22,937,000 | - | (885,455) | 22,051,545 | |
| Silver Moon - Series A (2) | NM | 7,312,227 | 1,073,556 | - | 8,385,783 | |
| Village at Avalon (1) | NM | 15,514,941 | 1,521,472 | - | 17,036,413 | |
| Columbia Gardens (3) | SC | 11,939,032 | 460,705 | - | 12,399,737 | |
| The Ivy Apartments (a/k/a Century Plaza Apartments) (4), (8) | SC | 30,548,389 | - | (769,606) | 29,778,783 | |
| The Park at Sondrio - Series 2022A (4) | SC | 33,621,006 | - | - | 33,621,006 | |
| The Park at Vietti - Series 2022A (4) | SC | 23,927,167 | - | - | 23,927,167 | |
| Village at River's Edge (3) | SC | 9,383,233 | 818,618 | - | 10,201,851 | |
| Willow Run (3) | SC | 11,772,937 | 453,899 | - | 12,226,836 | |
| Windsor Shores Apartments - Series A (4) | SC | 20,641,927 | - | - | 20,641,927 | |
| Agape Helotes - Series A-1 (4) | TX | 5,551,146 | 1,094,713 | - | 6,645,859 | |
| Agape Helotes - Series B (4) | TX | 7,623,744 | 647,350 | - | 8,271,094 | |
| Avistar at Copperfield - Series A (4) | TX | 13,042,027 | 596,361 | - | 13,638,388 | |
| Avistar at the Crest - Series A (4) | TX | 8,470,504 | 517,602 | - | 8,988,106 | |
| Avistar at the Crest - Series B | TX | 703,640 | 27,212 | - | 730,852 | |
| Avistar at the Oaks - Series A (4) | TX | 6,862,655 | 8,054 | - | 6,870,709 | |
| Avistar at the Oaks - Series B (8) | TX | 515,988 | - | (8,786) | 507,202 | |
| Avistar at the Parkway - Series A (2) | TX | 11,922,214 | 330,959 | - | 12,253,173 | |
| Avistar at the Parkway - Series B | TX | 121,562 | 10,103 | - | 131,665 | |
| Avistar at Wilcrest - Series A (4) | TX | 4,942,664 | 6,128 | - | 4,948,792 | |
| Avistar at Wood Hollow - Series A (4) | TX | 37,529,536 | 1,488,820 | - | 39,018,356 | |
| Avistar in 09 - Series A (4) | TX | 5,925,632 | 298,778 | - | 6,224,410 | |
| Avistar in 09 - Series B | TX | 425,643 | 2,774 | - | 428,417 | |
| Avistar on the Boulevard - Series A (4) | TX | 14,430,424 | 827,399 | - | 15,257,823 | |
| Avistar on the Boulevard - Series B | TX | 418,105 | 17,648 | - | 435,753 | |
| Avistar on the Hills - Series A (4) | TX | 4,698,326 | 236,896 | - | 4,935,222 | |
| Bruton Apartments (3) | TX | 16,869,420 | - | - | 16,869,420 | |
| Concord at Gulfgate - Series A (3) | TX | 17,721,824 | 1,061,872 | - | 18,783,696 | |
| Concord at Little York - Series A (3) | TX | 12,414,976 | 281,448 | - | 12,696,424 | |
| Concord at Williamcrest - Series A (3) | TX | 19,232,128 | 1,190,877 | - | 20,423,005 | |
| Crossing at 1415 - Series A (3) | TX | 6,889,954 | 59,727 | - | 6,949,681 | |
| Decatur Angle (3) | TX | 21,164,887 | - | - | 21,164,887 | |
| Esperanza at Palo Alto (3) | TX | 18,391,634 | 1,199,900 | - | 19,591,534 | |
| Heights at 515 - Series A (3) | TX | 6,307,872 | 129,093 | - | 6,436,965 | |
| Description of Mortgage Revenue Bonds | State | Cost Adjusted forPaydowns and Allowances | CumulativeUnrealized Gain | CumulativeUnrealized Loss | Estimated Fair Value |
|---|---|---|---|---|---|
| Heritage Square - Series A (2) | TX | 9,882,614 | 78,097 | - | 9,960,711 |
| Oaks at Georgetown - Series A (3), (8) | TX | 11,530,770 | - | (73,157) | 11,457,613 |
| 15 West Apartments (3) | WA | 9,190,524 | 1,121,776 | - | 10,312,300 |
| Aventine Apartments (4) | WA | 9,500,000 | 1,141,563 | - | 10,641,563 |
| Mortgage revenue bonds | $971,133,524 | $39,188,805 | $(2,417,943) | $1,007,904,386 |
(1)
2024 PFA Securitization Bond associated with the 2024 PFA Securitization Transaction, Note 13.
(2)
MRB owned by ATAX TEBS III, LLC (M33 TEBS Financing), Note 13. The TEBS financing has contractual limitations on the Partnership’s ability to sell the MRB.
(3)
MRB owned by ATAX TEBS IV, LLC (M45 TEBS Financing), Note 13. The TEBS financing has contractual limitations on the Partnership’s ability to sell the MRB.
(4)
MRB held by Mizuho in a debt financing transaction, Note 13.
(5)
MRB held by Barclays in a debt financing transaction, Note 13.
(6)
As of the date presented, the Partnership determined that the unrealized loss on the MRB is a result of increasing market interest rates from the date of acquisition and is not considered a credit loss. As of December 31, 2025, the MRB has been in an unrealized loss position for at least 12 months.
(7)
The Partnership has a remaining MRB funding commitment of approximately $750,000 as of December 31, 2025. The MRB and the unfunded MRB commitment are accounted for as available-for-sale securities and reported at fair value. The reported unrealized loss includes the unrealized loss on the current MRB carrying value (based on current fair value) as well as the unrealized loss on the Partnership’s remaining funding commitment outstanding as of December 31, 2025 (also based on current fair value). The Partnership determined the unrealized loss is a result of increasing market interest rates and that the cumulative unrealized loss is not considered a credit loss. As of December 31, 2025, the MRB has been in an unrealized loss position for more than 12 months.
(8)
As of the date presented, the Partnership determined that the unrealized loss on the MRB is a result of increasing market interest rates from the date of acquisition and is not considered a credit loss. As of December 31, 2025, the MRB has been in an unrealized loss position for less than 12 months.
The Partnership has accrued interest receivable related to its MRBs of approximately$5.8 million and$5.5 million as of September 30, 2026 and December 31, 2025, respectively, that is reported within "Interest receivable, net" in the Partnership's condensed consolidated balance sheets.
An entity that is an affiliate of the borrowers for the Residency at Empire, Residency at the Entrepreneur, and Residency at the Mayer MRBs and taxable MRBs (Note 9) has provided full payment guaranties during the construction phase prior to stabilization. The MRBs and taxable MRBs had total outstanding principal of$171.2 million and$19.4 million, respectively, as of September 30, 2026. The same affiliate also provides guaranties for the Residency at Sky Village Hollywood GIL and taxable GIL.
The Partnership has committed to provide funding for certain MRBs on a draw-down basis during construction and/or rehabilitation of the secured properties as of September 30, 2026. See Note 16 for information regarding the Partnership’s MRB funding commitments.
See Note 20 for a description of the methodology and significant assumptions used in determining the fair value of the MRBs. Unrealized gains or losses on the MRBs are recorded in the Partnership's condensed consolidated statements of comprehensive income to reflect changes in their estimated fair values resulting from market conditions and fluctuations in the present value of the expected cash flows from the MRBs.
See Note 10 for information regarding the Partnership’s allowance for credit losses.
Acquisitions:
The following MRBs were acquired during the nine months ended September 30, 2026:
| Property Name · MonthAcquired · Property Location · Units · Maturity Date · Interest Rate · Principal Funding | |||||||
|---|---|---|---|---|---|---|---|
| Hillcrest Apartments | September 2026 | Euless, Texas | 282 | 8/1/2029 | SOFR + 5.25% | (1) | $10,000,000 |
(1)
The variable index interest rate component is subject to an all-in floor of 5.75% and the spread increases by 25 basis points on August 1, 2027 and 2028.
During the nine months ended September 30, 2026, four MRBs were redeemed via deed in lieu of foreclosure. See Note 8 for further information regarding the deed in lieu of foreclosure transactions. The following table provides details of the MRBs that were redeemed:
| Property Name · MonthRedeemed · Property Location · Units · OriginalMaturity Date · Interest Rate · PrincipalOutstanding at Dateof Redemption | |||||||
|---|---|---|---|---|---|---|---|
| The Park at Sondrio - Series 2022A | January 2026 | Greenville, SC | 271 | 1/1/2030 | 6.50% | $38,100,000 | |
| The Park at Vietti - Series 2022A | January 2026 | Spartanburg, SC | 204 | 1/1/2030 | 6.50% | 26,985,000 | |
| Windsor Shores Apartments | February 2026 | Columbia, SC | 176 | 2/1/2030 | 6.50% | 21,545,000 | |
| The Ivy Apartments (a/k/a Century Plaza Apartments) | February 2026 | Greenville, SC | 212 | 2/1/2030 | 6.50% | 30,500,000 | |
| $117,130,000 | |||||||
Amendments:
During the nine months ended September 30,2026, the Partnership recognized fees totaling approximately $1.1 millionin "Other income" in the Partnership's condensed consolidated statements of operations in connection with extensions of the conversion and maturity dates of the Residency at the Entrepreneur MRBs and taxable MRB, the Residency at Empire MRBs and taxable MRB, and the Meadow Valley MRB.
Acquisitions:
The following MRBs were acquired during the nine months ended September 30, 2025:
| Property Name · MonthAcquired · Property Location · Units · Maturity Date · Interest Rate · Initial Principal Funded | |||||||
|---|---|---|---|---|---|---|---|
| Agape Helotes - Series A-1 (1) | May 2025 | Helotes, TX | 288 | 1/1/2065 | 6.25% | $6,060,000 | |
| Agape Helotes - Series B (2) | May 2025 | Helotes, TX | 288 | 1/1/2065 | 8.00% | 7,289,945 | |
| $13,349,945 | |||||||
(2)
The Agape Helotes - Series A-1 MRB was acquired at a discount of approximately $514,000 or 8.5% of par.
(3)
The Agape Helotes - Series B MRB is a capital appreciation bond, is subordinate to the Series A-1 and Series A-2 (held by third-party investors), and is payable from excess revenues of the underlying property.
Amendments:
In March 2025, the Residency at the Mayer – Series A and Residency at the Mayer – Series M MRBs were amended to remove the Partnership's post-stabilization funding commitment to the property. In August 2025, the Residency at the Mayer - Series M MRB was fully redeemed and the Residency at the Mayer - Series A MRB was partially redeemed. The following table summarizes the paydowns:
| Property Name · MonthRestructured · Property Location · Units · OriginalMaturity Date · Interest Rate · PrincipalPayment Received | |||||||
|---|---|---|---|---|---|---|---|
| Residency at the Mayer - Series M | August 2025 | Hollywood, CA | 79 | 4/1/2039 | SOFR + 3.60% | $11,500,000 | |
| Residency at the Mayer - Series A | August 2025 | Hollywood, CA | 79 | 4/1/2039 | SOFR + 3.60% | 12,800,000 | |
| $24,300,000 | |||||||
In August 2025, the Partnership re-committed to providing post-stabilization funding for the Residency at the Mayer - Series A MRB at a fixed interest rate and acquired the Residency at the Mayer - Series KK MRB. The following table summarizes the amended terms of the Residency at the Mayer MRBs:
| Property Name · MonthAmended/Acquired · Property Location · Units · Maturity Date · Interest Rate · PrincipalOutstanding | |||||||
|---|---|---|---|---|---|---|---|
| Residency at the Mayer - Series A | August 2025 | Hollywood, CA | 79 | 4/1/2039 | 7.25% | $16,700,000 | |
| Residency at the Mayer - Series KK | August 2025 | Hollywood, CA | 79 | 10/6/2026 | 7.25% | 11,500,000 | |
| $28,200,000 | |||||||
During the nine months ended September 30, 2025, the Partnership recognized fees totaling approximately $709,000 in other income in connection with extensions of the maturity dates of the Residency at the Entrepreneur MRBs, Residency at the Mayer MRBs, and Residency at the Entrepreneur taxable MRB.
The following MRBs were redeemed during the nine months ended September 30, 2025:
| Property Name · MonthRedeemed · Property Location · Units · OriginalMaturity Date · Interest Rate · PrincipalOutstanding at Dateof Redemption | |||||||
|---|---|---|---|---|---|---|---|
| Lutheran Gardens | March 2025 | Compton, CA | 76 | 2/1/2025 | 4.90% | $10,352,000 | |
| Companion at Thornhill Apartments | June 2025 | Lexington, SC | 180 | 1/1/2052 | 5.80% | 10,402,953 | |
| The Palms at Premier Park Apartments | June 2025 | Columbia, SC | 240 | 1/1/2050 | 6.25% | 17,443,513 | |
| Copper Gate Apartments | August 2025 | Lafayette, IN | 129 | 12/1/2029 | 6.25% | 4,715,000 | |
| $42,913,466 | |||||||
The Companion at Thornhill Apartments MRB was redeemed at 102% of par value plus accrued interest. The redemption premium of approximately $208,000 is reported as “Contingent interest income” on the Partnership’s condensed consolidated statements of operations. All other MRBs were redeemed at a price that approximated the Partnership’s carrying value plus accrued interest.
- Governmental Issuer Loans
The Partnership invests in GILs that are issued by state or local governmental authorities to finance the construction of affordable multifamily properties. The Partnership expects and believes the interest earned on the GILs is excludable from gross income for federal income tax purposes. GILs do not constitute an obligation of any government, agency or authority and no government, agency or authority is liable for them, nor is the taxing power of any state government pledged to the payment of principal or interest on the GILs. Each GIL is secured by a mortgage on all real and personal property of the affordable multifamily property. A first mortgage lien position with property loans and/or taxable GILs owned by the Partnership is shared with certain GILs (Notes 6 and 9). Sources of the funds to pay principal and interest on a GIL consist of the net cash flow or the sale or refinancing proceeds from the secured property and limited-to-full payment guaranties provided by affiliates of the borrower.
The Poppy Grove I, Poppy Grove II, and Poppy Grove III GILs were held in trust in connection with TOB trust financings as of December 31, 2025 (Note 13). Typically at the closing of each GIL, Freddie Mac, through a servicer, has forward committed to purchase the GIL at maturity at par if the property has reached stabilization and other conditions are met. There is no forward commitment from Freddie Mac for the Residency at Sky Village GIL as of September 30, 2026, though one is expected to close in 2026.
The Partnership had the following GIL investments as of September 30, 2026 and December 31, 2025:
| Property Name · Month Acquired · PropertyLocation · Units · MaturityDate · Interest Rate · Current InterestRate · AmortizedCost | ||||||||
|---|---|---|---|---|---|---|---|---|
| Residency at Sky Village Hollywood (1) | December 2025 | Hollywood, CA | 523 | 12/31/2030 | SOFR + 3.20% | (2) | 6.95% | 31,000,000 |
(1)
The GIL is considered to be available-for-sale sale and reported at fair value, which approximated amortized cost as of September 30, 2026. The Partnership expects to sell the GIL into the Construction Lending JV in the future.
(2)
| Property Name · Month Acquired · PropertyLocation · Units · MaturityDate (1) · InterestRate (2) · Current InterestRate · AmortizedCost | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| Poppy Grove I (1), (2) | September 2022 | Elk Grove, CA | 147 | 4/1/2026 | 6.78% | 6.78% | 40,888,328 | ||
| Poppy Grove II (1), (2) | September 2022 | Elk Grove, CA | 82 | 4/1/2026 | 6.78% | 6.78% | 24,050,000 | ||
| Poppy Grove III (1), (2) | September 2022 | Elk Grove, CA | 158 | 5/1/2026 | 6.78% | 6.78% | 44,819,507 | ||
| Residency at Sky Village Hollywood (3) | December 2025 | Hollywood, CA | 523 | 12/31/2030 | SOFR + 3.20% | (4) | 7.04% | 29,000,000 | |
| 910 | $138,757,835 | ||||||||
(1)
Freddie Mac, through a servicer, has forward committed to purchase the GIL at maturity at par if the property has reached stabilization and other conditions are met. The Freddie Mac servicer that has forward committed to purchase the GIL at maturity is an affiliate of the Partnership (Note 19).
(2)
The Partnership has agreed to provide a subordinate GIL after the execution of Freddie Mac’s forward purchase commitment if needed by the property. The potential subordinate GIL amounts are up to $3.8 million, $2.2 million, and $4.2 million for Poppy Grove I, Poppy Grove II, and Poppy Grove III, respectively.
(3)
The Residency at Sky Village Hollywood GIL is considered to be available-for-sale sale and reported at fair value, which approximated amortized cost as of December 31, 2025. The Partnership expects to sell the GIL into the Construction Lending JV in the future.
(4)
The variable index interest rate component is subject to an all-in floor of 6.95%. The borrower has the option to convert to fixed rate within 210 days of closing equal to the greater of: (a) the 5-year SOFR Swap Rate +3.40% or (b)6.95%.
The Partnership has accrued interest receivable related to its GILs of approximately$180,000 and approximately$698,000 as of September 30, 2026 and December 31, 2025, respectively, that is reported within "Interest receivable, net" in the Partnership’s condensed consolidated balance sheets.
The Partnership has remaining commitments to provide funding of certain GILs on a draw-down basis during construction and/or rehabilitation of the secured properties as of September 30, 2026. See Note 16 for information regarding the Partnership's remaining GIL funding commitments.
See Note 10 for information regarding the Partnership’s allowance for credit losses.
In March 2026, the Partnership recognized fees totaling approximately $386,000 in "Other income" in the Partnership's condensed consolidated statements of operations in connection with the extension of the maturity dates of the Poppy Grove I and Poppy Grove II GILs and taxable GILs to mid-April 2026. There were no additional material changes to terms associated with the Poppy Grove I and Poppy Grove II GILs and taxable GILs.
During the nine months ended September 30, 2026, the following GILs were purchased by Freddie Mac through a servicer and all principal and accrued interest amounts due were paid in full:
| Property Name | MonthRedeemed | Principal Proceeds |
|---|---|---|
| Poppy Grove I | April 2026 | $40,888,328 |
| Poppy Grove II | April 2026 | 24,050,000 |
| Poppy Grove III | May 2026 | 44,819,507 |
| $109,757,835 | ||
In June 2026, the Partnership entered into a $29.3 million GIL commitment to provide new construction financing for Everett Pointe Apartments. In July 2026, the Partnership sold the Everett Pointe Apartments GIL to the Construction Lending JV at par plus accrued interest for gross proceeds of approximately $6.5 million. The Partnership also novated an interest rate swap associated with the expected TOB financingfor the Construction Lending JV associated with this GIL.
In July 2026, the Partnership entered into a $22.7 million GIL commitment to provide new construction financing for Chapanoke Village Apartments. In July 2026, the Partnership sold the Chapanoke Village Apartments GIL to the Construction Lending JV at par plus accrued interest for gross proceeds of approximately $6.5 million. The Partnership also novated an interest rate swap associated with the expected TOB financingfor the Construction Lending JV associated with this GIL.
In September 2026, the Partnership entered into a $73.5 million GIL commitment to provide new construction financing for Gallery at Lummus Parc. In September 2026, the Partnership sold the Gallery at Lummus Parc GIL to the Construction Lending JV at par plus accrued interest for gross proceeds of approximately $6.5 million.
During the nine months ended September 30, 2025, the following GILs were purchased by Freddie Mac through a servicer and all principal and accrued interest amounts due were paid in full:
| Property Name | MonthRedeemed | Principal Proceeds |
|---|---|---|
| Osprey Village | January 2025 | $60,000,000 |
| Willow Place Apartments | January 2025 | 20,702,594 |
| Willow Place Apartments Supplemental | January 2025 | 1,500,000 |
| Legacy Commons at Signal Hills | May 2025 | 34,620,000 |
| $116,822,594 | ||
In January 2025, the Partnership recognized a fee of approximately $87,000 in other income in connection with an extension of the maturity date of the Legacy Commons at Signal Hills GIL to August 2025.
In February 2025, the borrowers for Poppy Grove I, Poppy Grove II , and Poppy Grove III re-allocated $5.2 million, $1.8 million, and $5.7 million, respectively, from a taxable GIL (Note 9) to a GIL for each property. The Partnership received no net proceeds and advanced no net funding upon re-allocation.
In February 2025, the Partnership recognized fees totaling approximately $307,000 in other income in connection with the extension of the maturity dates of the Poppy Grove I, Poppy Grove II, and Poppy Grove III GILs and taxable GILs to October 2025.In September 2025, the Partnership recognized fees totaling approximately $126,000 in other income in connection with an additional extension of the maturity dates of the Poppy Grove I, Poppy Grove II, and Poppy Grove III GILs and taxable GILs to December 2025, January 2026, and February 2026, respectively. There were no additional material changes to terms associated with the Poppy Grove I, Poppy Grove II, and Poppy Grove III GILs and taxable GILs.
In April 2025, the Partnership sold the Natchitoches GIL to the Construction Lending JV at par plus accrued interest for gross proceeds of approximately $6.5 million. The Partnership also novated an interest rate swap associated with the expected TOB financing associated with the investment asset.
- Property Loans
The following tables summarize the Partnership’s property loans, net of asset-specific allowances for credit losses, as of September 30, 2026 and December 31, 2025:
| Outstanding Balance · Asset-Specific Allowance for Credit Losses · Property Loan Principal,net of allowance · Maturity Date · Interest Rate | |||||||
|---|---|---|---|---|---|---|---|
| Mezzanine Financing (1) | |||||||
| SoLa Impact Opportunity Zone Fund | $24,824,000 | $ | - | $24,824,000 | 7/1/2029 | 14.00% (2) | |
| The Centurion Foundation | 7,250,000 | - | 7,250,000 | 6/15/2039 | 10.50% | ||
| Subtotal | 32,074,000 | - | 32,074,000 | ||||
| Other | |||||||
| The 50/50 (a former MF Property) (3) | $4,315,093 | $ | - | $4,315,093 | 3/11/2048 | 9.00% | |
| Live 929 Apartments | 495,000 | (495,000) | - | 7/31/2049 | 8.00% | ||
| Opportunity South Carolina | 1,808,115 | (1,808,115) | - | 2/1/2030 | 10.00% | ||
| Gallery at Lummus Parc | 4,080,956 | - | 4,080,956 | 9/30/2028 | 7.00% | ||
| Subtotal | 10,699,164 | (2,303,115) | 8,396,049 | ||||
| Total | $42,773,164 | $(2,303,115) | $40,470,049 | (4) | |||
(1)
The property loans are held in trust in connection with a TOB trust financing (Note 13).
(2)
The interest rate increases to 14.5% on January 1, 2027 and by an additional 0.5% every three months thereafter, up to a maximum rate of 16.0%.
(3)
The property loan is unsecured, will be repaid from net cash flows of the property, and is subordinate to the mortgage debt of the property.
(4)
The Partnership has also recorded a CECL allowance for credit losses utilizing a pooled approach per ASC 326 associated with its property loans of approximately $1.5 million.
| Outstanding Balance · Asset-Specific Allowance for Credit Losses · Property Loan Principal,net of allowance · Maturity Date · Interest Rate | |||||||
|---|---|---|---|---|---|---|---|
| Mezzanine Financing (1) | |||||||
| SoLa Impact Opportunity Zone Fund | $38,824,000 | $ | - | $38,824,000 | 3/31/2026 | 9.00% | |
| The Centurion Foundation | 7,250,000 | - | 7,250,000 | 6/15/2039 | 10.50% | ||
| Subtotal | 46,074,000 | - | 46,074,000 | ||||
| Other | |||||||
| The 50/50 (a former MF Property) (2) | $4,315,094 | $ | - | $4,315,094 | 3/11/2048 | 9.00% | |
| Live 929 Apartments | 495,000 | (495,000) | - | 7/31/2049 | 8.00% | ||
| Sandoval Flats (3) | 1,000,000 | - | 1,000,000 | 12/1/2027 | 7.48% | ||
| Opportunity South Carolina | 1,715,133 | (1,715,133) | - | 2/1/2030 | 10.00% | ||
| Subtotal | 7,525,227 | (2,210,133) | 5,315,094 | ||||
| Total | $53,599,227 | $(2,210,133) | $51,389,094 | (4) | |||
(1)
The property loans are held in trust in connection with a TOB trust financing (Note 13).
(2)
The property loan is unsecured, will be repaid from net cash flows of the property, and is subordinate to the mortgage debt of the property.
(3)
The Sandoval Flats property loan was considered to be held-for-sale and reported at fair value, which approximated amortized cost as of December 31, 2025. The Partnership expects to sell the property loan to the Construction Lending JV in the future.
(4)
The Partnership has also recorded a CECL allowance for credit losses utilizing a pooled approach per ASC 326 associated with its property loans of approximately $1.3 million.
The Partnership has accrued interest receivable related to its property loans of approximately$272,000 and$371,000 as of September 30, 2026 and December 31, 2025, respectively, that is reported within "Interest receivable, net" in the Partnership’s condensed consolidated balance sheets.
See Note 10 for information regarding the Partnership’s allowance for credit losses related to its property loans.
During the nine months ended September 30, 2026, the Partnership advanced funds of approximately $93,000 to Opportunity South Carolina to finance the funding of reserves, operating deficits and other operating expenses. Opportunity South Carolina was the borrower associated with The Park at Sondrio MRBs, The Park at Vietti MRBs, and the Windsor Shores Apartments MRBs prior to the deed in lieu of foreclosure transactions in the first quarter of 2026 (See Note 8). The property loan is in non-accrual status as of September 30, 2026 because interest payments under the loan are not required until maturity.
In June 2026, the Partnership amended its mezzanine loan agreement with SoLa Impact Opportunity Zone Fund. Pursuant to the amendment, the contractual interest rate was increased to 14.0% effective June 30, 2026 and will increase to 14.5% on January 1, 2027, with additional increases of 0.5% every three months thereafter, up to a maximum rate of 16.0%. The borrower is required to make current cash interest payments at a rate of 9.0% per annum, with any additional interest resulting from the rate escalation feature payable from available property-level cash flows. Management's estimate of expected future cash flows reflects expected collections of principal and required current-pay interest under the terms of the modified loan agreement and is evaluated periodically based on updated facts and circumstances associated with the pledged collateral for the loan. Currently, interest income in excess of the 9.0% current-pay rate is not recognized until collection is deemed probable. The amendment also extended the maturity date of the loan to July 1, 2029. Upon execution of the amendment, the Partnership received an extension fee of approximately $241,000 and is entitled to an exit fee equal to 1.0% of the outstanding loan balance upon repayment of the loan.
In July 2026, a partial redemption was made on the SoLa Impact Opportunity Zone Fund property loan. Proceeds of approximately $14.0 million were used to pay down the loan and related TOB trust financing (See Note 13). In connection with the partial repayment, the Partnership acquired SoLa Affordable Portfolio - Series B taxable MRB for approximately $1.9 million, net of a discount of approximately $701,000 to its approximately $2.6 million par amount (See Note 9).
In July 2026, the Partnership sold the Sandoval Flats property loan to the Construction Lending JV at par plus accrued interest for gross proceeds of approximately $6.7 million. The Partnership also novated an interest rate swap associated with the expected TOB financingfor the Construction Lending JV associated with this property loan.
In September 2026, the Partnership acquired a 100% participation interest in an approximately $4.1 million loan originated by an independent third party to GREC in connection with its investment in the Gallery at Lummus Parc.
The following property loan principal payments were received during the nine months ended September 30, 2025:
| Property Name | MonthRedeemed | PrincipalProceeds |
|---|---|---|
| Sandy Creek Apartments | January 2025 | $7,241,754 |
| SoLa Impact Opportunity Zone Fund | March 2025 | 556,000 |
| Sandy Creek Apartments | April 2025 | 588,246 |
| $8,386,000 | ||
During the nine months ended September 30, 2025, the Partnership advanced funds of approximately $1.2 million to Opportunity South Carolina to finance the funding of reserves, operating deficits and other operating expenses. Opportunity South Carolina was the borrower associated with The Park at Sondrio MRBs, The Park at Vietti MRBs, and the Windsor Shores Apartments MRBs. The property loan was in non-accrual status as of September 30, 2025 because interest payments under the loan are not required until maturity and operations at the related properties were stressed.
In June 2025, the Partnership advanced additional funds of $6.0 million to the SoLa Impact Opportunity Zone Fund and the interest rate was changed to 9.00%. There were no additional changes to terms or fees associated with the additional loan proceeds and interest rate update.
- Investments in Unconsolidated Entities
The Partnership has non-controlling investments in unconsolidated entities. The Partnership applies the equity method of accounting by initially recording these investments at cost, subsequently adjusted for accrued preferred returns, the Partnership’s share of earnings (losses) of the unconsolidated entities, cash contributions, and distributions. The carrying value of the equity investments and the limited guaranties of construction loans disclosed in Note 16, represent the Partnership’s maximum exposure to loss. The Partnership is entitled to a preferred return on invested capital in each unconsolidated entity. The Partnership’s preferred return is reported as “Investment income” on the Partnership’s condensed consolidated statements of operations.
An affiliate of the Vantage Properties guarantees a preferred return on the Partnership’s invested capital through December 31, 2028 in connection with each Vantage Property.
The following table provides the details of the investments in unconsolidated entities as of September 30, 2026 and December 31, 2025:
| Property Name · Location · Units · Construction Commencement Date · Construction Completion Date · Carrying Value as of September 30, 2026 · Carrying Value as of December 31, 2025 | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Market Rate Multifamily Investments | |||||||||||
| Vantage at Hutto | Hutto, TX | 288 | December 2021 | December 2023 | $16,052,754 | $14,988,329 | |||||
| Vantage at Fair Oaks | Boerne, TX | 288 | September 2021 | May 2023 | 14,835,375 | 14,346,224 | |||||
| Vantage at McKinney Falls | McKinney Falls, TX | 288 | December 2021 | July 2024 | 24,257,273 | 16,076,440 | |||||
| Freestone Greeley | Greeley, CO | 296 | N/A | N/A | 5,959,392 | 5,909,710 | |||||
| Freestone Cresta Bella | San Antonio, TX | 296 | February 2023 | November 2024 | 13,235,657 | 13,701,640 | |||||
| The Jessam at Hays Farm | Huntsville, AL | 318 | July 2023 | December 2025 | 14,966,030 | 16,125,448 | |||||
| Freestone Greenville | Greenville, TX | 300 | April 2024 | September 2025 | 15,106,504 | 17,175,697 | |||||
| Freestone Ladera | Ladera, TX | 288 | August 2024 | December 2025 | 14,716,972 | 17,085,732 | |||||
| Subtotal | 119,129,957 | 115,409,220 | |||||||||
| Market Rate Seniors Housing Investments | |||||||||||
| Valage Senior Living Carson Valley | Minden, NV | 102 | (1) | February 2023 | April 2025 | 1,569,812 | 2,531,540 | ||||
| Valage Senior Living Mt. Rose | Reno, NV | 122 | April 2026 | N/A | 14,853,300 | 6,913,343 | |||||
| Subtotal | 16,423,112 | 9,444,883 | |||||||||
| Other Investments | |||||||||||
| Construction Lending JV (2) | N/A | N/A | N/A | N/A | 1,993,029 | 347,006 | |||||
| Previously Sold Investments | |||||||||||
| Vantage at Loveland | Loveland, CO | 288 | April 2021 | October 2024 | - | 21,098,735 | |||||
| $137,546,098 | $146,299,844 | ||||||||||
(1)
Valage Senior Living Carson Valley is a seniors housing property with 102 beds in 88 units.
(2)
The Construction Lending JV invests in loans to finance the construction and/or rehabilitation of affordable multifamily housing properties across the United States, similar to the Partnership’s current GIL, taxable GIL and property loan investments
In October 2024, the Partnership entered into the Construction Lending JV to invest in loans to finance the construction and/or rehabilitation of affordable multifamily housing properties across the United States, similar to the Partnership’s current GIL, taxable GIL and property loan investments. The Partnership has committed to contribute 10% of the total capital for the Construction Lending JV with the remainder funded by third-party investors with each party contributing their respective proportionate capital contributions upon funding of future investments. The Partnership’s maximum capital contribution to the Construction Lending JV is approximately $15.1 million as of September 30, 2026. A wholly owned subsidiary of the Partnership is the Construction Lending JV’s managing member responsible for identifying, evaluating, underwriting, and closing investments, subject to the conditions of the joint venture and third-party investor evaluation and approval. The Partnership earns proportionate returns on its invested capital plus promote income if the joint venture meets certain earnings thresholds. The Partnership accounts for its investment in the Construction Lending JV using the equity method. The Partnership made its first capital contribution to the Construction Lending JV in April 2025.
The Partnership has remaining commitments to provide additional equity funding for certain unconsolidated entities as of September 30, 2026. See Note 16 for further details regarding the Partnership’s remaining funding commitments.
The following table summarizes sales information of the Partnership’s investments in unconsolidated entities during the nine months ended September 30, 2026:
| Property Name · Location · Units · Month Sold · Gross Proceeds to the Partnership · Investment Income · Gain on Sale | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| Vantage at Helotes | Helotes, TX | 288 | (1) | $16,624 | $ | - | $16,624 | ||
| Vantage at Loveland | Loveland, CO | 288 | August 2026 | 23,559,673 | 2,460,937 | - | |||
| $23,576,297 | $2,460,937 | $16,624 | |||||||
(1)
In June 2026, the Partnership received sales proceeds of approximately $17,000 associated with final settlements of the Vantage at Helotes sale in May 2025. The Partnership recognized the amount in “Gain on sale of investment in an unconsolidated entity” on the Partnership’s condensed consolidated statement of operations.
During the first nine months of 2026, the Partnership contributed funds beyond its original equity commitments to three Vantage Properties, Freestone at Cresta Bella, and The Jessam at Hays Farm totaling approximately $13.8 million to cover additional interest costs, a required mortgage loan amortization payment, and various operating expenses.
The following table summarizes sales information of the Partnership’s investments in unconsolidated entities during the nine months ended September 30, 2025:
| Property Name · Location · Units · Month Sold · Gross Proceeds to the Partnership · Investment Income · Gain (Loss) on Sale | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| Vantage at Tomball | Tomball, TX | 288 | January 2025 | $14,199,870 | $ | - | $ | - | |
| Vantage at Coventry | Omaha, NE | 294 | (1) | 5,220 | - | 5,220 | |||
| Vantage at Helotes (2) | Helotes, TX | 288 | May 2025 | 17,083,556 | 1,829,525 | 163,350 | |||
| Vantage at O'Connor | San Antonio, TX | 288 | (3) | 32,166 | - | 32,166 | |||
| $31,320,812 | $1,829,525 | $200,736 | |||||||
(1)
In February 2025, the Partnership received sales proceeds of approximately $5,000 associated with final settlements of the Vantage at Coventry sale in January 2023. The Partnership recognized the amount in “Gain on sale of investment in an unconsolidated entity” on the Partnership’s condensed consolidated statement of operations.
(2)
Vantage at Helotes, at the direction of its managing member, sold substantially all its assets to a non-profit entity that financed the purchase by issuing tax-exempt and taxable bonds. The Partnership acquired two MRBs issued by the buyer to finance the purchase of the property (see Note 4).
(3)
In June 2025, the Partnership received sales proceeds of approximately $32,000 associated with final settlements of the Vantage at O'Connor sale in July 2022. The Partnership recognized the amount in “Gain on sale of investment in an unconsolidated entity” on the Partnership’s condensed consolidated statement of operations.
During the first nine months of 2025, the Partnership advanced funds beyond its original commitments to four Vantage Properties and Freestone at Cresta Bella totaling approximately $3.4 million to cover additional interest costs.
Summarized Unconsolidated Entity Level Financial Data
The following table provides summary combined financial information for the properties underlying the Partnership’s investments in unconsolidated entities for the three and nine months ended September 30, 2026 and 2025:
| For the Three Months Ended September 30, · For the Nine Months Ended September 30, | |||||
|---|---|---|---|---|---|
| 2026 · 2025 · 2026 · 2025 | |||||
| Property revenues | $8,696,777 | $6,249,483 | $25,971,012 | $16,424,962 | |
| Interest income | $828,853 | $160,509 | $1,468,562 | $287,497 | |
| Gain on sale | $12,639,524 | $ | - | $12,639,524 | $17,272,325 |
| Net income (loss) | $7,022,534 | $(3,143,111) | $(2,671,202) | $7,844,676 | |
- Real Estate Assets
The following tables summarize information regarding the Partnership’s real estate assets, net of depreciation, as of September 30, 2026 and December 31, 2025:
| Real Estate Assets as of September 30, 2026 | ||||||
|---|---|---|---|---|---|---|
| Property Name · Location · Number ofUnits · Land and LandImprovements · Buildings andImprovements · Carrying Value | ||||||
| The Park at Sondrio | Greenville, SC | 271 | $6,706,487 | $25,953,264 | $32,659,751 | |
| The Park at Vietti | Spartanburg, SC | 204 | 3,298,540 | 19,913,679 | 23,212,219 | |
| Windsor Shores Apartments | Columbia, SC | 176 | 2,360,633 | 20,024,258 | 22,384,891 | |
| Century Plaza Apartments | Greenville, SC | 212 | 5,826,323 | 25,636,841 | 31,463,164 | |
| Vantage at San Marcos | San Marcos, TX | (1) | 2,513,092 | - | 2,513,092 | |
| Land held for development | Richland County, SC | 1,109,482 | - | 1,109,482 | ||
| $113,342,599 | ||||||
| Less accumulated depreciation | (3,123,659) | |||||
| Real estate assets, net | $110,218,940 | |||||
(1)
The assets are owned by a consolidated VIE for future development of a market-rate multifamily property. See Note 3 for further information.
| Real Estate Assets as of December 31, 2025 | |||||||
|---|---|---|---|---|---|---|---|
| Property Name · Location · Number ofUnits · Land and LandImprovements · Buildings andImprovements · Carrying Value | |||||||
| Vantage at San Marcos | San Marcos, TX | (1) | $2,513,092 | $ | - | $2,513,092 | |
| Land held for development | Richland County, SC | 1,109,482 | - | 1,109,482 | |||
| $3,622,574 | |||||||
(1) The assets are owned by a consolidated VIE for future development of a market-rate multifamily property. See Note 3 for further information.
During the first quarter of 2026, the Partnership acquired four multifamily properties previously owned by the non-profit borrowers of The Park at Sondrio MRB and taxable MRB, The Park at Vietti MRB and taxable MRB, The Ivy Apartments MRB (a/k/a Century Plaza Apartments), and Windsor Shores Apartments MRB and taxable MRB via deed in lieu of foreclosure. Allfour MF Properties are located in South Carolina. Prior to the acquisition of each property, the Partnership's total aggregate outstanding principal balance and the estimated aggregate fair value of the MRBs and taxable MRBs was approximately $119.9 million and $110.3 million, respectively. The difference between the aggregate outstanding principal and the estimated fair value of both the MRBs and taxable MRBs was due to approximately $8.7 million of allowance for credit loss (Note 10) and approximately $987,000 of unrealized losses. The Partnership recorded the SC MF Properties at fair value upon acquisition and recognized a recovery of provision for credit loss and gain upon the deed in lieu of foreclosure transactions of approximately $2.0 million and $2.2 million, respectively. The SCMF Properties are currently being managed by an unaffiliated third-party property management firm to maximize operating cash flows and property values. The Partnership may look to sell the SC MF Properties once operations are maximized.
In February 2025, Vantage at San Marcos received proceeds of approximately $1.4 million, net of selling costs, upon sale of a parcel of land. Proceeds from the sale were used to pay down outstanding principal on the associated mortgage payable (Note 14).
- Other Assets
The following table summarizes the Partnership’s other assets as of September 30, 2026 and December 31, 2025:
| September 30, 2026 | December 31, 2025 | |
|---|---|---|
| Deferred financing costs, net | $370,618 | $659,420 |
| Derivative instruments at fair value (Note 15) | 6,891,942 | 1,338,175 |
| Taxable mortgage revenue bonds, at fair value | 87,824,680 | 43,162,714 |
| Taxable governmental issuer loans: | ||
| Taxable governmental issuer loans | 1,000,000 | 44,879,465 |
| Allowance for credit losses (Note 10) | - | (244,000) |
| Taxable governmental issuer loans, net | 1,000,000 | 44,635,465 |
| Bond purchase commitment, at fair value (Note 16) | 609,409 | 3,323,510 |
| Other assets | 1,958,893 | 1,507,512 |
| Total other assets | $98,655,542 | $94,626,796 |
The Partnership has remaining commitments to provide additional funding of taxable MRBs and taxable GIL's during construction and/or rehabilitation of the secured properties as of September 30, 2026. See Note 16 for further information regarding the Partnership’s remaining taxable GIL and taxable MRB funding commitments.
As of the dates of acquisition of the SC MF properties (Note 8), the Partnership also recorded in-place lease intangible assets at fair value that are being amortized on a straight-line basis over six months from the date of acquisition of the respective properties and are now fully amortized. Accumulated amortization and amortization expense as of and for the nine months ended September 30, 2026 was approximately $5.0 million.
See Note 10 for information regarding the Partnership’s allowance for credit losses related to its taxable GILs and taxable MRBs.
See Note 20 for a description of the methodology and significant assumptions for determining the fair value of derivative instruments, taxable MRBs, taxable GILs, and bond purchase commitments. Unrealized gains or losses on derivative instruments are reported within “Net result from derivative transactions” in the Partnership’s condensed consolidated statements of operations. Unrealized gains and losses on taxable MRBs and bond purchase commitments are recorded in the Partnership’s condensed consolidated statements of comprehensive income to reflect changes in their estimated fair values resulting from market conditions and fluctuations in the present value of the expected cash flows from the assets.
As of September 30, 2026, seven taxable MRBs with reported carrying values totaling approximately$61.1 million were held in trust in connection with TOB trust financings (Note 13).
The following table includes details of the taxable MRBs acquired during the nine months ended September 30, 2026:
| Property Name | MonthAcquired | Property Location | Maturity Date | Interest Rate | Initial Principal Funding |
|---|---|---|---|---|---|
| SoLa Affordable Portfolio (1) | April 2026 | Los Angeles, CA | 5/1/2029 | 7.50% | $29,000,000 |
| SoLa Affordable Portfolio - Series B (2) | July 2026 | Los Angeles, CA | 8/1/2033 | (2) | $2,615,000 |
| Total | $31,615,000 | ||||
(1)
The taxable MRB is providing financing for the acquisition and development oftwo multifamily rental housing facilities containing a total of 154 units known as 4252 Whittier and 11001 S Vermont.
(2)
The taxable MRB was acquired at a discount of approximately $701,000 or 26.8% of par. The taxable MRB consists of a subordinate taxable municipal bond certificate collateralized by a pool of taxable multifamily housing revenue bonds and will receive residual interest based on available cash flow.
During the first quarter of 2026, three taxable MRBs were redeemed via deed in lieu of foreclosure. See Note 8 for further information regarding the deed in lieu of foreclosure transactions. The following table provides details of the MRBs that were redeemed:
| Property Name | Redemption Date | Property Location | Units | OriginalMaturity Date | Interest Rate | Principal Outstanding at Date of Redemption |
|---|---|---|---|---|---|---|
| Park at Sondrio - Series 2022B | January 2026 | Greenville, SC | 271 | 1/1/2030 | 6.50% | $1,100,000 |
| Park at Vietti - Series 2022B | January 2026 | Spartanburg, SC | 204 | 1/1/2030 | 6.50% | 880,000 |
| Windsor Shores Apartments - Series B | February 2026 | Columbia, SC | 176 | 2/1/2030 | 6.50% | 805,000 |
| Total | $2,785,000 | |||||
The following taxable GIL principal payments were received during the nine months ended September 30, 2026:
| Property Name | Redemption Date | Property Location | Units | Maturity Date | Interest Rate | Principal Outstanding at Date of Redemption |
|---|---|---|---|---|---|---|
| Poppy Grove I | April 2026 | Elk Grove, CA | 147 | 4/15/2026 | 6.78% | 15,957,672 |
| Poppy Grove II | April 2026 | Elk Grove, CA | 82 | 4/15/2026 | 6.78% | 9,141,300 |
| Poppy Grove III | May 2026 | Elk Grove, CA | 158 | 6/1/2026 | 6.78% | 18,780,493 |
| Total | $43,879,465 | |||||
During the nine months ended September 30, 2026, the Partnership provided additional funding of approximately $4.0 million to the Residency at the Entrepreneur - Series J-T taxable MRB and extended the maturity date to December 2026. There were no additional changes to terms associated with the increased commitment.
During the nine months ended September 30, 2026, the Partnership increased its commitment related to the Triangle Square Predevelopment Project taxable MRB by $5.0 million and extended the maturity date to January 2027. The Partnership recognized fees of approximately $23,000 in "Other income" in the partnership's condensed consolidated statements of operations in connection with the extension. There were no additional changes to terms associated with the amendments.
The following table summarizes terms of the amended taxable MRBs:
| Property Name · MonthAmended · Property Location · Maturity Date · Interest Rate · Additional Commitment · Total Commitment | |||||||
|---|---|---|---|---|---|---|---|
| Residency at the Entrepreneur - Series J-T | January 2026 | Hollywood, CA | 12/1/2026 | SOFR + 3.65% | $4,000,000 | $12,000,000 | |
| Triangle Square Predevelopment Project | April 2026 | Raleigh, NC | 1/3/2027 | 9.00% | 5,000,000 | 14,300,000 | |
| Total | $26,300,000 | ||||||
During the nine months ended September 30,2026, the Partnership recognized fees totaling approximately $70,000 in "Other income" in the Partnership's condensed consolidated statements of operations in connection with an extension of the maturity date of the Gateway and Yarbrough Predevelopment Project taxable MRB to April 2027.
During the nine months ended September 30, 2026, the Partnership advanced funds of approximately $614,000 to the borrower associated with the Village at Hanford Square MRB and taxable MRB to finance the funding of certain additional construction costs and operating deficits. The Partnership expects these amounts to be fully recoverable and to be repaid by the borrower.
The following table includes details of the taxable MRB acquired during the nine months ended September 30, 2025:
| Property Name | Date Committed | Original Maturity Date | Initial Principal Funding | Total Commitment |
|---|---|---|---|---|
| Gateway and Yarbrough Predevelopment Project | June 2025 | 7/1/2026 | $800,000 | $2,000,000 |
| Triangle Square Predevelopment Project | July 2025 | 7/3/2026 | 6,000,000 | $9,300,000 |
| Total | $6,800,000 | $11,300,000 | ||
In February 2025, the borrower for the Poppy Grove I, Poppy Grove II, and Poppy Grove III taxable GILs re-allocated $5.2 million, $1.8 million, and $5.7 million, respectively, from a taxable GIL to a GIL (Note 5). There were no additional material changes to terms associated with the Poppy Grove I, Poppy Grove II, and Poppy Grove III GILs and taxable GILs. The following table summarizes terms of the principal repaid:
| Property Name | Month Repaid | Location | Units | OriginalMaturity Date | Interest Rate | PrincipalRepaid |
|---|---|---|---|---|---|---|
| Poppy Grove I | February 2025 | Elk Grove, CA | 147 | 4/1/2025 | 6.78% | $5,200,000 |
| Poppy Grove II | February 2025 | Elk Grove, CA | 82 | 4/1/2025 | 6.78% | 1,800,000 |
| Poppy Grove III | February 2025 | Elk Grove, CA | 158 | 4/1/2025 | 6.78% | 5,700,000 |
| Total | $12,700,000 | |||||
In April 2025, the Partnership sold the Natchitoches taxable GIL to the Construction Lending JV at par plus accrued interest for gross proceeds of approximately $1.0 million. The Partnership also novated an interest rate swap associated with the expected TOB financing associated with the investment asset.
- Allowance for Credit Losses
Held-to-Maturity Debt Securities, Held-for-Investment Loans and Related Unfunded Commitments
The Partnership considers key credit quality indicators when estimating expected credit losses for assets recorded at amortized cost. Such assets primarily finance the construction or rehabilitation of affordable multifamily properties. The GILs are primarily repaid through a conversion to permanent financing pursuant to a forward commitment from Freddie Mac dependent on completion of construction and various other conditions that each property must meet. The property loans related to GILs are primarily to be repaid from future equity contributions by investors and other forward financing commitments provided by various parties. If Freddie Mac is not required to purchase the GIL and payment of the property loans from available sources is not made, the GIL and associated property loan will have defaulted, and the Partnership has the right to foreclose on the underlying property, the associated LIHTCs, and enforce the guaranty provisions against affiliates of the individual property borrower. Accordingly, the Partnership’s key credit quality indicators include, but are not limited to, construction status of the property, financial strength of borrowers and guarantors, adequacy of capitalized interest reserves, lease up and occupancy of the property, the status of other conversion conditions, and operating results of the underlying property. The property loans secured by other multifamily properties are repaid through property operations or future sales proceeds.
The following table summarizes the changes in the Partnership’s allowance for credit losses for the three and nine months ended September 30, 2026:
| Governmental Issuer Loans · Taxable Governmental Issuer Loans · Property Loans · Unfunded Commitments · Total | ||||||||
|---|---|---|---|---|---|---|---|---|
| Balance, beginning of period | $ | - | $ | - | $3,927,115 | $ | - | $3,927,115 |
| Current provision for credit losses | - | - | (174,000) | - | (174,000) | |||
| Balance, end of period | $ | - | $ | - | $3,753,115 | $ | - | $3,753,115 |
| Governmental Issuer Loans · Taxable Governmental Issuer Loans · Property Loans · Unfunded Commitments · Total | ||||||||
|---|---|---|---|---|---|---|---|---|
| Balance, beginning of period | $609,000 | $244,000 | $3,477,134 | $ | - | $4,330,134 | ||
| Current provision for credit losses (1) | (609,000) | (244,000) | 275,981 | - | (577,019) | |||
| Balance, end of period | $ | - | $ | - | $3,753,115 | $ | - | $3,753,115 |
(1)
The current provision for credit losses includes an asset-specific allowance of approximately $93,000 related to the Opportunity South Carolina property loan.
The following table summarizes the changes in the Partnership’s allowance for credit losses for the three and nine months ended September 30, 2025:
| Governmental Issuer Loans · Taxable Governmental Issuer Loans · Property Loans · Unfunded Commitments · Total | ||||||
|---|---|---|---|---|---|---|
| Balance, beginning of period | $696,000 | $212,000 | $2,465,734 | $30,000 | $3,403,734 | |
| Current provision for credit losses(1) | (5,000) | 32,000 | 537,084 | (30,000) | 534,084 | |
| Balance, end of period | $691,000 | $244,000 | $3,002,818 | $ | - | $3,937,818 |
(1)
The current provision for credit losses includes an asset-specific allowance of approximately $596,000 related to the Opportunity South Carolina property loan.
| Governmental Issuer Loans · Taxable Governmental Issuer Loans · Property Loans · Unfunded Commitments · Total | ||||||
|---|---|---|---|---|---|---|
| Balance, beginning of period | $1,038,000 | $76,000 | $1,930,000 | $186,000 | $3,230,000 | |
| Current provision for credit losses(1) | (347,000) | 168,000 | 1,072,818 | (186,000) | 707,818 | |
| Balance, end of period | $691,000 | $244,000 | $3,002,818 | $ | - | $3,937,818 |
(1)
The current provision for credit losses includes an asset-specific allowance of approximately $1.2 million related to the Opportunity South Carolina property loan.
The Partnership recorded a recovery of provision for credit losses of approximately$174,000 and a provision for credit losses of approximately$534,000 for the three months ended September 30, 2026 and 2025, respectively. The net recovery of provision for credit losses for the three months ended September 30, 2026 is due to a property loan paydown, partially offset by a provision due to a property loan acquisition. The net provision for credit losses for the three months ended September 30, 2025 includes an asset-specific allowance of approximately $596,000 related to the Opportunity South Carolina property loan partially offset by a recovery due to a decrease in the weighted average life of the remaining investment portfolio.
The Partnership recorded a recovery of provision for credit losses of approximately$577,000 and a provision for credit losses of approximately$708,000 for the nine months ended September 30, 2026 and 2025, respectively. The net recovery of provision for credit losses for the nine months ended September 30, 2026 isprimarily due to GIL and property loan redemptions, partially offset bya provision due to an increase in the weighted average life of the remaining investment portfolio and an asset-specific allowance of approximately $93,000 related to the Opportunity South Carolina property loan. The net provision for credit losses for the nine months ended September 30, 2025 includes an asset-specific allowance of approximately $1.2 million related to the Opportunity South Carolina property loan, partially offset by a recovery due to GIL and property loan redemptions and a decrease in the weighted average life of the remaining investment portfolio.
Risk Ratings
The Partnership evaluates held-to-maturity GILs and taxable GILs and held-for-investment property loans on a quarterly basis and assigns a risk rating based upon management’s assessment of the borrower’s ability to pay debt service and the likelihood of repayment through the GIL’s conversion to Freddie Mac financing and the property loan’s payment from future equity contribution commitments. The assessment is subjective and based on multiple factors, including but not limited to, construction status of the property, financial strength of borrowers and guarantors, adequacy of capitalized interest reserves, lease up and occupancy of the property, the status of other conversion conditions, and operating results of the underlying property. The credit risk analysis and rating assignment is performed quarterly in conjunction with the Partnership’s assessment of its allowance for credit losses. The Partnership uses the following definitions for its risk ratings:
Performing – The underlying property currently meets or exceeds management’s performance expectations and metrics. There are currently no material indicators that current debt service or repayment of the GILs, taxable GILs, and property loans is at risk.
Watch – The underlying property associated with the GILs, taxable GILs, and property loans currently has certain performance or other risk factors that require specific attention from management. The Partnership could experience loss if these factors are not resolved in a timely or satisfactory manner. The Partnership currently estimates that such factors will be adequately resolved and that current debt service and final repayment of the GILs, taxable GILs, and property loans is not at material risk.
Nonperforming – The underlying property associated with the GILs, taxable GILs, and property loans is not current on debt service payments and/or has material performance or other risk factors. The Partnership currently believes that full collection of debt service and final repayment is questionable and/or improbable.
The following tables summarize the Partnership’s outstanding balance by acquisition year, grouped by risk rating as of September 30, 2026 and December 31, 2025:
| 2026 · 2025 · 2024 · 2023 · 2022 · Prior · Total | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Property Loans | ||||||||||
| Performing | $28,904,956 | $ | - | $7,250,000 | $ | - | $4,315,093 | $ | - | $40,470,049 |
| Watch | - | - | - | - | - | - | - | |||
| Nonperforming | - | 1,808,115 | - | - | - | 495,000 | 2,303,115 | |||
| Total | $28,904,956 | $1,808,115 | $7,250,000 | $ | - | $4,315,093 | $495,000 | $42,773,164 | ||
| 2025 · 2024 · 2023 · 2022 · 2021 · Prior · Total | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Governmental Issuer Loans | ||||||||||||
| Performing | $ | - | $ | - | $ | - | $109,757,835 | $ | - | $ | - | $109,757,835 |
| Watch | - | - | - | - | - | - | - | |||||
| Nonperforming | - | - | - | - | - | - | - | |||||
| Subtotal | - | - | - | 109,757,835 | - | - | 109,757,835 | |||||
| Taxable Governmental Issuer Loans | ||||||||||||
| Performing | $ | - | $ | - | $ | - | $43,879,465 | $ | - | $ | - | $43,879,465 |
| Watch | - | - | - | - | - | - | - | |||||
| Nonperforming | - | - | - | - | - | - | - | |||||
| Subtotal | - | - | - | 43,879,465 | - | - | 43,879,465 | |||||
| Property Loans | ||||||||||||
| Performing | $ | - | $7,250,000 | $ | - | $43,139,094 | - | $ | - | $50,389,094 | ||
| Watch | - | - | - | - | - | - | - | |||||
| Nonperforming | 1,715,133 | - | - | - | $ | - | 495,000 | 2,210,133 | ||||
| Subtotal | 1,715,133 | 7,250,000 | - | 43,139,094 | - | 495,000 | 52,599,227 | |||||
| Total | $1,715,133 | $7,250,000 | $ | - | $196,776,394 | $ | - | $495,000 | $206,236,527 | |||
The Partnership evaluates its outstanding principal and interest receivable balances associated with its GILs, taxable GILs, and property loans for collectability. If collection of these balances is not probable, the loan is placed on non-accrual status and either an asset-specific allowance for credit loss will be recognized or the outstanding balance will be written off. There are no GILs, taxable GILs, or property loans that are currently past due on contractual debt service payments and the Partnership considered all GILs, taxable GILs and property loans to be performing as of September 30, 2026, except as noted below. The Partnership currently hasthree property loans on nonaccrual status.
During the nine months ended September 30, 2026 and 2025, the interest to be earned on the Live 929 Apartments property loan was in nonaccrual status. The discounted cash flow method used by management to establish the net realizable value of the property loan determined the collection of the interest accrued was not probable and the loan is considered to be nonperforming. The Live 929 Apartments property loan has outstanding principal of approximately $495,000 as of September 30, 2026 and December 31, 2025, which was fully reserved with an asset-specific allowance.
In December 2022, the Partnership received a property loan in exchange for the sale of its 100% interest in The 50/50 MF Property. The property loan is unsecured, will be repaid from net cash flows of the property, and is subordinate to the mortgage debt of the property which was assumed by the buyer. The property loan is in non-accrual status as of September 30, 2026 because payments under the loan are not required immediately and are expected to be paid from future net cash flows of the property. As such, the loan is considered to be performing. The property loan associated with the 50/50 MF Property had a reported carrying value of approximately $4.3 million as of September 30, 2026 and December 31, 2025.
The Partnership has advanced funds of approximately $1.8 million to Opportunity South Carolina to finance the funding of reserves, operating deficits and other operating expenses. Opportunity South Carolina was the borrower associated with The Park at Sondrio MRBs, The Park at Vietti MRBs, and the Windsor Shores Apartments MRBs prior to the deed in lieu of foreclosure transactions in the first quarter of 2026 (See Note 8). The property loan is in non-accrual status as of September 30, 2026 because interest payments under the loan are not required until maturity. The loan is considered to be nonperforming and was fully reserved with an asset-specific allowance as of September 30, 2026.
Available-for-Sale Debt Securities
The Partnership records impairments for MRBs and taxable MRBs through an allowance for credit losses for the portion of the difference between the estimated fair value and amortized cost that is related to expected credit losses. The following table summarizes the changes in the Partnership’s allowance for credit losses for the three and nine months ended September 30, 2026 and 2025:
| For the Three Months Ended September 30, | For the Nine Months Ended September 30, | |||
|---|---|---|---|---|
| 2026 | 2025 | 2026 | 2025 | |
| Balance, beginning of period | $4,146,279 | $12,898,073 | $12,875,922 | $4,128,849 |
| Current provision for credit loss (1) | - | - | (2,047,440) | 8,707,000 |
| Write-offs (1) | - | - | (6,659,560) | - |
| Recovery of prior credit loss (2) | (11,684) | (11,060) | (34,327) | 51,164 |
| Balance, end of period (3) | $4,134,595 | $12,887,013 | $4,134,595 | $12,887,013 |
(1)
During the first quarter of 2026, the Partnership recovered approximately $2.0 million of its previously recognized allowance for credit loss related to The Park at Sondrio MRB and taxable MRB, The Park at Vietti MRB and taxable MRB, and Windsor Shores Apartments MRB and taxable MRB, with the remaining allowance associated with the MRBs being written off upon closing of the deed in lieu of foreclosure transactions (Note 8).
During the nine months ended September 30, 2025, the Partnership recognized a provision for credit loss of approximately $8.7 million related to The Park at Sondrio MRB and taxable MRB, The Park at Vietti MRB and taxable MRB, and the Windsor Shores Apartments MRB and taxable MRB. The credit loss was driven primarily by worse than projected operating results, financial conditions of the borrowers, and estimated underlying collateral values.
(2)
The Partnership compared the present value of cash flows expected to be collected to the amortized cost basis of the Live 929 Apartments Series 2022A MRB, which indicated a recovery of value. As the recovery was identified prior to the effective date of the CECL standard, the Partnership will accrete the recovery of prior credit loss into investment income over the term of the MRB.
(3)
The allowance for credit losses as of September 30, 2026 was related to the Live 929 Apartments – 2022A MRB. The allowance for credit losses as of September 30, 2025 was related to the Live 929 Apartments – 2022A MRB, The Park at Sondrio MRB and taxable MRB, The Park at Vietti MRB and taxable MRB, and the Windsor Shores Apartments MRB and taxable MRB.
- Accounts Payable, Accrued Expenses and Other Liabilities
The following table summarizes the Partnership’s accounts payable, accrued expenses and other liabilities as of September 30, 2026 and December 31, 2025:
| September 30, 2026 | December 31, 2025 | |
|---|---|---|
| Accounts payable | $2,275,633 | $1,371,459 |
| Accrued expenses | 4,185,010 | 5,183,094 |
| Accrued interest expense | 5,398,805 | 6,404,551 |
| Contingent liability upon deed in lieu of foreclosure transactions (1) | 2,053,981 | - |
| Derivative instruments at fair value (Note 15) | 19,953 | 1,843,464 |
| Deposit liability (2) | - | 4,299,053 |
| Other liabilities | 2,139,303 | 2,032,534 |
| Total accounts payable, accrued expenses and other liabilities | $16,072,685 | $21,134,155 |
(1)
The Partnership has entered into reimbursement agreements with GAHI, an affiliate, in connection with The Park at Sondrio, The Park at Vietti, the Windsor Shores Apartments, and Century Plaza Apartments MF Properties that require the Partnership to distribute certain excess proceeds from future sales of the properties to GAHI. These are nonrecourse liabilities of the Partnership and no payments are required unless excess proceeds are generated upon future property sales. The Partnership has recorded a liability of approximately $1.7 million for these reimbursement agreements. See Note 16 for further details.
The Partnership has entered into a reimbursement agreement with the prior owner of the Century Plaza Apartments MF Property that requires the Partnership to distribute certain excess proceeds from a future sale of the property to the prior owner. This is a nonrecourse liability of the Partnership and no payments are required unless excess proceeds are generated upon a future property sale. The Partnership has recorded a liability of approximately $383,000 for this reimbursement agreement. See Note 16 for further details.
(2)
The deposit liability relates to restricted cash held by the Partnership on behalf of one of its borrowers which was returned in 2026. The deposit liability and the related restricted cash balance are equal.
See Note 10 for information regarding the Partnership’s allowance for credit losses related to its unfunded commitments.
- Secured Lines of Credit
The following tables summarize the Partnership’s LOCs as of September 30, 2026 and December 31, 2025:
| Secured Lines of Credit | Outstanding as of September 30, 2026 | Total Commitment | Commitment Maturity | Variable /Fixed | ResetFrequency | Period EndRate |
|---|---|---|---|---|---|---|
| General LOC | $50,000,000 | $50,000,000 | June 2027 (1) | Variable (2) | Monthly | 7.26% |
| Acquisition LOC | 63,920,000 | 80,000,000 | June 2027 (3) | Variable (4) | Monthly | 6.32% |
| $113,920,000 | $130,000,000 | |||||
(1)
The General LOC containstwo one-year extensions subject to certain conditions and payment of a 0.25% extension fee. The first extension request by the Partnership will be granted by BankUnited if all such conditions are met. Any subsequent extension requested by the Partnership will be granted or denied in the sole discretion of the lenders.
(2)
The variable rate is equal to SOFR +3.50%, subject to an all-in floor of 3.75%.
(3)
The Partnership hastwo one-year extension options subject to certain conditions and payment of a 0.05% extension fee.
(4)
The variable rate is equal to 2.50% plus a variable component based on the Term SOFR.
| Secured Lines of Credit | Outstanding as of December 31, 2025 | Total Commitment | Commitment Maturity | Variable /Fixed | ResetFrequency | Period EndRate |
|---|---|---|---|---|---|---|
| General LOC | $50,000,000 | $50,000,000 | June 2027 (1) | Variable (2) | Monthly | 7.32% |
| Acquisition LOC | 30,850,000 | 80,000,000 | June 2027 (3) | Variable (4) | Monthly | 6.23% |
| $80,850,000 | $130,000,000 | |||||
(1)
The General LOC containstwo one-year extensions subject to certain conditions and payment of a 0.25% extension fee. The first extension request by the Partnership will be granted by BankUnited if all such conditions are met. Any subsequent extension requested by the Partnership will be granted or denied in the sole discretion of the lenders.
(2)
The variable rate is equal to SOFR +3.50%, subject to an all-in floor of 3.75%.
(3)
The Partnership hastwo one-year extension options subject to certain conditions and payment of a 0.05% extension fee.
(4)
The variable rate is equal to 2.50% plus a variable component based on the Term SOFR.
General LOC
The Partnership has entered into a Secured Credit Agreement with a commitment of up to $50.0 million for the General LOC. The aggregate available commitment cannot exceed a borrowing base calculation, that is equal to 35% multiplied by the aggregate value of a pool of eligible encumbered assets. Eligible encumbered assets consist of 100% of the Partnership’s capital contributions to equity investments, seniors housing investments, and other real estate investments, subject to certain restrictions. The proceeds of the General LOC will be used by the Partnership to purchase additional investments and to meet general working capital and liquidity requirements. The Partnership may borrow, prepay and reborrow amounts at any time through the maturity date, subject to the limitations of the borrowing base. As of September 30, 2026, the borrowing base exceeded $50.0 million.
The General LOC is currently secured by first priority security interests in the Partnership’s investments in unconsolidated entities. In addition, an affiliate of the Partnership, Greystone Select, has provided a deficiency guaranty of the Partnership’s obligations under the Secured Credit Agreement. Greystone Select is subject to certain covenants and was in compliance with such covenants as of September 30, 2026. No fees were paid to Greystone Select related to the deficiency guaranty agreement.
The Partnership is subject to various affirmative and negative covenants under the Secured Credit Agreement that, among others, require the Partnership to maintain a minimum liquidity of not less than $6.3 million and maintain a minimum consolidated tangible net worth of $200.0 million. The Partnership may increase the maximum commitment from $50.0 million to $60.0 million in total, subject to the identification of lenders to provide the additional commitment, the payment of certain fees, and other conditions. The minimum liquidity covenant will increase from the current $6.3 million requirement to up to $7.5 million upon increases in the maximum commitment amount. The Partnership was in compliance with all covenants as of September 30, 2026.
Acquisition LOC
The Acquisition LOC has a commitment of up to $80.0 million that may be used to fund purchases of Financed Assets consisting of multifamily real estate, tax-exempt or taxable MRBs, and tax-exempt or taxable loans issued to finance the acquisition, rehabilitation, or construction of affordable housing or which are otherwise secured by real estate, mortgage-backed securities, or master lease agreements guaranteed by investment grade tenants. The Financed Assets acquired with the proceeds of the Acquisition LOC will be held in a custody account and the outstanding balances of the Acquisition LOC will be secured by a first priority interest in the Financed Assets and will be maintained in the custody account until released bythe administrative agent.
Advanceson the Acquisition LOC are due on the 270 th day following the advance date but may be extended for up to three additional 90-day periods, but in no event later than the maturity date by providing the administrative agent with a written request for such extension together with a principal payment of 5% of the principal amount of the original acquisition advance for the first such extension,10% for the second such extension, and 20% for the third such extension. Advances made for tax-exempt or taxable loans secured bymaster lease agreements guaranteed by investment grade tenants are due on the 45th day following such advance. The Partnership is subject to various affirmative and negative covenants related to the Acquisition LOC, with the principal covenant being that the Partnership’s Leverage Ratio (as defined by the Partnership) will not exceed a specific percentage. The Partnership was in compliance with all covenants as of September 30, 2026. Of the amount outstanding as of September 30, 2026, $7.1 million is due in November 2026, $30.7 million is due in December 2026, $16. 1 million is due in May 2027, and $10.0 million is due in June 2027, before consideration of extension payment options.
- Debt Financing
The following tables summarize the Partnership’s debt financings, net of deferred financing costs, as of September 30, 2026 and December 31, 2025:
| Outstanding Debt Financingsas of September 30, 2026, net · RestrictedCash · StatedMaturities · Interest Rate Type · Tax-Exempt Interest on Senior Securities (1) · Remarketing SeniorSecurities Rate (2) · Facility Fees · Period EndRates | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| TEBS Financings | ||||||||||||||||
| M33 TEBS | $26,788,336 | $77,660 | 2030 | Fixed | Yes | N/A | N/A | 3.24% | ||||||||
| M45 TEBS | 194,467,723 | 124,585 | 2034 | Fixed | Yes | N/A | N/A | 4.39% | ||||||||
| Subtotal/Weighed Average Period End Rate | 221,256,059 | 4.25% | ||||||||||||||
| 2024 PFA Securitization Transaction | $52,850,133 | $91,982 | 2039 | Fixed | Yes | N/A | N/A | 4.90% | ||||||||
| TEBS Residual Financing | $45,885,165 | $48,713 | 2034 | Fixed | Yes | N/A | N/A | 7.16% | ||||||||
| TOB Trust Securitizations | ||||||||||||||||
| Mizuho Capital Markets: | ||||||||||||||||
| SoLa Impact Opportunity Zone Fund | $17,370,000 | (3) | 2029 | Variable | No | 4.15% | 1.78% | 5.93% | ||||||||
| Residency at the Mayer - Series KK | 9,490,000 | (3) | 2027 | Variable | Yes | 3.65% | 1.19% | 4.84% | ||||||||
| The Safford | 34,376,134 | (3) | 2027 | Variable | Yes | 3.65% | 1.44% | 5.09% | ||||||||
| Aventine Apartments | 7,586,156 | (3) | 2029 | Variable | Yes | 3.65% | 1.44% | 5.09% | ||||||||
| Avistar at Copperfield - Series A | 10,970,592 | (3) | 2029 | Variable | Yes | 3.65% | 1.68% | 5.33% | ||||||||
| Avistar at the Crest - Series A | 7,068,326 | (3) | 2027 | Variable | Yes | 3.65% | 1.44% | 5.09% | ||||||||
| Avistar at the Oaks - Series A | 5,726,484 | (3) | 2027 | Variable | Yes | 3.65% | 1.44% | 5.09% | ||||||||
| Avistar at Wilcrest - Series A | 4,151,591 | (3) | 2029 | Variable | Yes | 3.65% | 1.68% | 5.33% | ||||||||
| Avistar at Wood Hollow - Series A | 31,435,280 | (3) | 2027 | Variable | Yes | 3.65% | 1.44% | 5.09% | ||||||||
| Avistar in 09 - Series A | 4,943,899 | (3) | 2027 | Variable | Yes | 3.65% | 1.44% | 5.09% | ||||||||
| Avistar on the Blvd - Series A | 11,760,956 | (3) | 2027 | Variable | Yes | 3.65% | 1.44% | 5.09% | ||||||||
| Avistar on the Hills - Series A | 3,914,062 | (3) | 2027 | Variable | Yes | 3.65% | 1.44% | 5.09% | ||||||||
| The Centurion Foundation | 5,066,404 | (3) | 2029 | Variable | No | 4.15% | 1.79% | 5.94% | ||||||||
| Live 929 | 53,092,000 | (3) | 2029 | Variable | Yes | 3.65% | 1.18% | 4.83% | ||||||||
| Woodington Gardens - Series A-1 | 24,896,060 | (3) | 2029 | Variable | Yes | 3.60% | 1.44% | 5.04% | ||||||||
| 40rty on Colony | 4,459,791 | (3) | 2028 | Variable | Yes | 3.65% | 1.44% | 5.09% | ||||||||
| Agape Helotes - Series A-1 | 4,418,501 | (3) | 2028 | Variable | Yes | 3.65% | 1.44% | 5.09% | ||||||||
| Agape Helotes - Series B | 4,748,772 | (3) | 2028 | Variable | Yes | 3.65% | 2.04% | 5.69% | ||||||||
| MaryAlice Circle Apartments | 4,712,881 | (3) | 2028 | Variable | Yes | 3.65% | 1.44% | 5.09% | ||||||||
| Meadow Valley | 32,391,236 | (3) | 2028 | Variable | Yes | 3.65% | 1.44% | 5.09% | ||||||||
| Residency at the Entrepreneur MRBs | 34,060,000 | (3) | 2028 | Variable | Yes | 3.65% | 1.45% | 5.10% | ||||||||
| Residency at Empire MRBs | 63,155,009 | (3) | 2028 | Variable | Yes | 3.65% | 1.42% | 5.07% | ||||||||
| Residency at the Mayer - Series A | 13,769,647 | (3) | 2028 | Variable | Yes | 3.65% | 1.19% | 4.84% | ||||||||
| Trust 2024-XF3219 | (4) | 67,542,051 | (3) | 2029 | Variable | No | 4.15% | 1.79% | 5.94% | |||||||
| Barclays Capital Inc.: | ||||||||||||||||
| Village Point | 18,289,156 | - | 2027 | Variable | Yes | 3.80% | 1.61% | 5.41% | ||||||||
| Subtotal/Weighed Average Period End Rate | 479,394,988 | 5.23% | ||||||||||||||
| Total | $799,386,345 | |||||||||||||||
(1)
The tax treatment of interest paid to the trust senior trust securities is dependent on the structure of the debt financing. Debt financings designated as “tax-exempt” in the table above are such that the Partnership expects and believes the interest on the senior securities is exempt from federal income taxes, which typically requires a lower remarketing rate to place the senior securities at each weekly reset.
(2)
The remarketing senior securities rate is the market interest rate determined by the remarketing agent to ensure all senior securities tendered by holder for weekly remarketing are purchased at par.
(3)
The Partnership has restricted cash totaling approximately$21.5 million related to its ISDA master agreement with Mizuho based on Mizuho’s valuations of the underlying assets and the Partnership’s derivative financial instruments.
(4)
The TOB trust is securitized by three MRBs and seven taxable MRBs.
| Outstanding Debt Financingsas of December 31, 2025, net · RestrictedCash · StatedMaturities · Interest Rate Type · Tax-Exempt Interest on Senior Securities (1) · Remarketing SeniorSecurities Rate (2) · Facility Fees · Period EndRates | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| TEBS Financings | ||||||||||||||||
| M33 TEBS | $27,390,271 | $65,483 | 2030 | Fixed | Yes | N/A | N/A | 3.24% | ||||||||
| M45 TEBS | 196,282,898 | 5,000 | 2034 | Fixed | Yes | N/A | N/A | 4.39% | ||||||||
| Subtotal/Weighed Average Period End Rate | 223,673,169 | 4.25% | ||||||||||||||
| 2024 PFA Securitization Transaction | $53,349,105 | $382,761 | 2039 | Fixed | Yes | N/A | N/A | 4.90% | ||||||||
| TEBS Residual Financing | $46,103,206 | $31,485 | 2034 | Fixed | Yes | N/A | N/A | 7.16% | ||||||||
| TOB Trust Securitizations | ||||||||||||||||
| Mizuho Capital Markets: | ||||||||||||||||
| SoLa Impact Opportunity Zone Fund | $27,169,597 | (3) | 2026 | Variable | No | 3.91% | 1.78% | 5.69% | ||||||||
| Residency at the Mayer - Series KK | 9,490,000 | (3) | 2026 | Variable | Yes | 3.60% | 1.19% | 4.79% | ||||||||
| The Safford | 34,342,303 | (3) | 2026 | Variable | Yes | 3.60% | 1.44% | 5.04% | ||||||||
| Aventine Apartments | 7,576,659 | (3) | 2027 | Variable | Yes | 3.60% | 1.44% | 5.04% | ||||||||
| Avistar at Copperfield - Series A | 11,087,313 | (3) | 2027 | Variable | Yes | 3.60% | 1.68% | 5.28% | ||||||||
| Avistar at the Crest - Series A | 7,143,571 | (3) | 2027 | Variable | Yes | 3.60% | 1.44% | 5.04% | ||||||||
| Avistar at the Oaks - Series A | 5,786,847 | (3) | 2027 | Variable | Yes | 3.60% | 1.44% | 5.04% | ||||||||
| Avistar at Wilcrest - Series A | 4,196,312 | (3) | 2027 | Variable | Yes | 3.60% | 1.68% | 5.28% | ||||||||
| Avistar at Wood Hollow - Series A | 31,794,740 | (3) | 2027 | Variable | Yes | 3.60% | 1.44% | 5.04% | ||||||||
| Avistar in 09 - Series A | 4,995,073 | (3) | 2027 | Variable | Yes | 3.60% | 1.44% | 5.04% | ||||||||
| Avistar on the Blvd - Series A | 11,894,672 | (3) | 2027 | Variable | Yes | 3.60% | 1.44% | 5.04% | ||||||||
| Avistar on the Hills - Series A | 3,951,609 | (3) | 2027 | Variable | Yes | 3.60% | 1.44% | 5.04% | ||||||||
| The Centurion Foundation | 5,060,934 | (3) | 2027 | Variable | No | 3.91% | 1.79% | 5.70% | ||||||||
| Live 929 | 53,092,000 | (3) | 2027 | Variable | Yes | 3.60% | 1.18% | 4.78% | ||||||||
| Trust 2024-XF3219 | (4) | 45,596,471 | (3) | 2027 | Variable | No | 3.91% | 1.79% | 5.70% | |||||||
| Woodington Gardens - Series A-1 | 24,876,472 | (3) | 2027 | Variable | Yes | 3.55% | 1.44% | 4.99% | ||||||||
| 40rty on Colony | 4,457,446 | (3) | 2028 | Variable | Yes | 3.60% | 1.44% | 5.04% | ||||||||
| Agape Helotes - Series A-1 | 4,411,077 | (3) | 2028 | Variable | Yes | 3.60% | 1.44% | 5.04% | ||||||||
| Agape Helotes - Series B | 4,357,469 | (3) | 2028 | Variable | Yes | 3.60% | 2.04% | 5.64% | ||||||||
| The Ivy Apartments (a/k/a Century Plaza Apartments) | 24,376,976 | (3) | 2028 | Variable | Yes | 3.60% | 1.44% | 5.04% | ||||||||
| MaryAlice Circle Apartments | 4,709,678 | (3) | 2028 | Variable | Yes | 3.60% | 1.44% | 5.04% | ||||||||
| Meadow Valley | 32,380,093 | (3) | 2028 | Variable | Yes | 3.60% | 1.44% | 5.04% | ||||||||
| The Park at Sondrio - Series 2022A | 30,454,705 | (3) | 2028 | Variable | Yes | 3.60% | 1.43% | 5.03% | ||||||||
| The Park at Vietti - Series 2022A | 21,568,120 | (3) | 2028 | Variable | Yes | 3.60% | 1.43% | 5.03% | ||||||||
| Residency at the Entrepreneur MRBs | 34,060,000 | (3) | 2028 | Variable | Yes | 3.60% | 1.45% | 5.05% | ||||||||
| Residency at Empire MRBs | 63,132,514 | (3) | 2028 | Variable | Yes | 3.60% | 1.42% | 5.02% | ||||||||
| Residency at the Mayer - Series A | 13,767,457 | (3) | 2028 | Variable | Yes | 3.60% | 1.19% | 4.79% | ||||||||
| Village at Hanford Square | 7,789,072 | (3) | 2028 | Variable | Yes | 3.60% | 1.44% | 5.04% | ||||||||
| Windsor Shores Apartments | 17,219,444 | (3) | 2028 | Variable | Yes | 3.60% | 1.44% | 5.04% | ||||||||
| Barclays Capital Inc.: | ||||||||||||||||
| Trust 2021-XF2953 | (5) | 35,093,888 | - | 2026 | Variable | No | 3.90% | 1.27% | 5.17% | |||||||
| Poppy Grove I GIL | 32,696,851 | - | 2026 | Variable | Yes | 2.70% | 1.25% | 3.95% | ||||||||
| Poppy Grove II GIL | 19,232,683 | - | 2026 | Variable | Yes | 2.70% | 1.25% | 3.95% | ||||||||
| Poppy Grove III GIL | 35,844,851 | - | 2026 | Variable | Yes | 2.70% | 1.25% | 3.95% | ||||||||
| Village Point | 18,363,046 | - | 2026 | Variable | Yes | 2.70% | 1.61% | 4.31% | ||||||||
| Subtotal/Weighed Average Period End Rate | 691,969,943 | 4.94% | ||||||||||||||
| Total | $1,015,095,423 | |||||||||||||||
(1)
The tax treatment of interest paid to the trust senior trust securities is dependent on the structure of the debt financing. Debt financings designated as “tax-exempt” in the table above are such that the Partnership expects and believes the interest on the senior securities is exempt from federal income taxes, which typically requires a lower remarketing rate to place the senior securities at each weekly reset.
(2)
The remarketing senior securities rate is the market interest rate determined by the remarketing agent to ensure all senior securities tendered by holder for weekly remarketing are purchased at par.
(3)
The Partnership has restricted cash totaling approximately $10.6 million related to its ISDA master agreement with Mizuho based on Mizuho’s valuations of the underlying assets and the Partnership’s derivative financial instruments.
(4)
The TOB trust is securitized by three MRBs and nine taxable MRBs.
(5)
The TOB trust is securitized by the Poppy Grove I taxable GIL, Poppy Grove II taxable GIL and Poppy Grove III taxable GILs.
The TOBs, TEBS Financings, TEBS Residual Financing, and 2024 PFA Securitization Transaction are consolidated VIEs of the Partnership (Note 3). The Partnership is the primary beneficiary due to its rights to the underlying assets. Accordingly, the Partnership consolidates the TOBs, TEBS Financings, TEBS Residual Financing, and 2024 PFA Securitization Transaction on the Partnership's condensed consolidated financial statements. See information regarding the MRBs, GILs, property loans, taxable MRBs and taxable GILs securitized within the TOBs, TEBS Financings, TEBS Residual Financing, and 2024 PFA Securitization Transaction in Notes 4, 5, 6 and 9, respectively.
As the residual interest holder in the TOBs, and TEBS Financings, the Partnership may be required to make certain payments or contribute certain assets to the VIEs if certain events occur. Such events include, but are not limited to, a downgrade in the investment rating of the senior securities issued by the VIEs, a ratings downgrade of the liquidity provider for the VIEs, increases in short term interest rates beyond pre-set maximums, an inability to re-market the senior securities, or an inability to obtain liquidity for the senior securities. If such an event occurs in an individual VIE, the Partnership may be required to deleverage the VIE by repurchasing some or all of the senior securities. Otherwise, the underlying collateral will be sold and, if the proceeds are not sufficient to pay the principal amount of the senior securities plus accrued interest and other trust expenses, the Partnership will be required to fund any such shortfall. If the Partnership does not fund the shortfall, the default and liquidation provisions will be invoked against the Partnership. The shortfall on each TEBS financing is limited to the Partnership’s residual interest. The Partnership has never been, and does not expect in the future, to be required to reimburse the VIEs for any shortfall.
As the residual interest holder in the TEBS Residual Financing and 2024 PFA Securitization Transaction, the Partnership may make certain payments or contribute certain assets to the VIE to prevent a default under the arrangement or related credit enhancement. If the Partnership does not or is unable to cure the default, the default and liquidation provisions will be invoked and the underlying assets will be sold, which may result in the Partnership’s residual interest not being recovered.
The Partnership has entered into various TOB trust financings with Mizuho and Barclays secured by various investment assets. The TOB trusts with Mizuho and Barclays are subject to respective ISDA master agreements that contain certain covenants and requirements. The TOB trust financings with Mizuho and Barclays require that the Partnership's residual interests must maintain a certain value in relation to the total assets in each TOB trust. The Mizuho and Barclays master agreements also require the Partnership's partners' capital, as defined, to maintain a certain threshold and that the Partnership remain listed on a national securities exchange. The master agreement with Barclays also puts limits on the Partnership's Leverage Ratio (as defined by the Partnership). In addition, both Mizuho and Barclays master agreements specify that default(s) on the Partnership’s other senior debts above a specified dollar amount, in the aggregate, will constitute a default under the master agreement. If the Partnership is not in compliance with any of these covenants, a termination event of the financing facilities would be triggered. The Partnership was in compliance with these covenants as of September 30, 2026.
The Partnership is subject to mark-to-market collateral posting provision for positions under the ISDA master agreements with Mizuho and Barclays related to the TOB Trusts. The amount of collateral posting required is dependent on the valuation of the securitized assets and interest rate swaps (Note 15) in relation to thresholds set by Mizuho and Barclays at the initiation of each transaction. The Partnership had posted approximately$21.5 million and $10.6 million of cash collateral with Mizuho as of September 30, 2026 and December 31, 2025, respectively. There wasno required cash collateral posted with Barclays as of September 30, 2026 or December 31, 2025.
As of September 30, 2026 and December 31, 2025, the Partnership posted restricted cash as contractually required under the terms of the TEBS Financings.
The Partnership’s variable rate debt financing arrangements include maximum interest rate provisions that prevent the debt service on the debt financings from exceeding the cash flows from the underlying securitized assets.
New Debt Financings:
In May 2026, the Partnership deposited the SoLa Affordable Portfolio taxable MRB (Note 9) into the TOB financing Trust 2024-XF3219 and received debt financing proceeds of approximately $23.2 million.
In July 2026, the Partnership deposited the SoLa Affordable Portfolio - Series B taxable MRB (Note 9) into the TOB financing Trust 2024-XF3219 and received debt financing proceeds of approximately $1.5 million.
The following is a summary of the debt financing principal payments made in connection with the repayment of underlying assets during the nine months ended September 30, 2026:
| Debt Financing | Debt Facility | Month | Principal Paydown Applied |
|---|---|---|---|
| The Park at Sondrio - Series 2022A | TOB Trust | January 2026 | $30,480,000 |
| The Park at Vietti - Series 2022A | TOB Trust | January 2026 | 21,588,000 |
| Windsor Shores Apartments - Series A | TOB Trust | January 2026 | 17,236,000 |
| Trust 2024-XF3219 - The Park at Sondrio - Series 2022B | TOB Trust | January 2026 | 880,000 |
| Trust 2024-XF3219 - The Park at Vietti - Series 2022B | TOB Trust | January 2026 | 700,000 |
| Trust 2024-XF3219 - Windsor Shore Apartments - Series B | TOB Trust | January 2026 | 640,000 |
| The Ivy Apartments (a/k/a Century Plaza Apartments) | TOB Trust | January 2026 | 24,400,000 |
| Poppy Grove I GIL | TOB Trust | April 2026 | 32,707,000 |
| Poppy Grove II GIL | TOB Trust | April 2026 | 19,238,000 |
| Trust 2021-XF2953 - Poppy Grove I taxable GIL | TOB Trust | April 2026 | 12,765,000 |
| Trust 2021-XF2953 - Poppy Grove II taxable GIL | TOB Trust | April 2026 | 7,310,000 |
| Poppy Grove III GIL | TOB Trust | May 2026 | 35,855,000 |
| Trust 2021-XF2953 - Poppy Grove III taxable GIL | TOB Trust | May 2026 | 15,020,000 |
| SoLa Impact Opportunity Zone Fund property loan | TOB Trust | July 2026 | 9,800,000 |
| Village at Hanford Square | TOB Trust | August 2026 | 7,800,000 |
| Trust 2024-XF3219 - Village at Hanford Square Series H-T | TOB Trust | August 2026 | 8,320,000 |
| $244,739,000 | |||
Refinancing Activity:
The Partnership executed three-month extensions of the maturity dates of the Barclays TOB financings of Trust 2021-XF2953, Poppy Grove I GIL, Poppy Grove II GIL, Poppy Grove III GIL, and Village Point to April 2027. There were no additional changes to terms or fees associated with the extensions. The Barclays TOB financings of Trust 2021-XF2953, Poppy Grove I GIL, Poppy Grove II GIL, Poppy Grove III GIL were fully redeemed during the second quarter of 2026, as noted above.
The Partnership executed an extension of the Mizuho TOB financing of Trust 2024-XF3219 to April 2029. There were no additional changes to terms or fees associated with the extension.
The Partnership executed extensions of the maturity dates of the Mizuho TOB financings of Avistar at Copperfield - Series A, Avistar at Wilcrest - Series A, Live 929, SoLa Impact Opportunity Zone Fund, Woodington Gardens - Series A-1, Aventine Apartments, and The Centurion Foundation to July 2029. There were no additional changes to terms or fees associated with the extensions.
The Partnership executed extensions of the maturity dates of the Mizuho TOB financings of The Safford and Residency at the Mayer - Series KK to October 2027. There were no additional changes to terms or fees associated with the extensions.
The Partnership executed an extensions of the maturity date of the Barclays TOB financing of Village Point to July 2027. There were no additional changes to terms or fees associated with the extensions.
New Debt Financings:
The following is a summary of the new TOB trust financings that were entered into during the nine months ended September 30, 2025:
| TOB Trusts Securitization | Initial TOBTrust Financing | Stated Maturity | Interest Rate Type | Tax-Exempt Interest on Senior Securities | Facility Fees |
|---|---|---|---|---|---|
| Agape Helotes - Series A-1 | $4,435,000 | June 2028 | Variable | Yes | 1.44% |
| Agape Helotes - Series B | 4,410,000 | June 2028 | Variable | Yes | 2.04% |
| Residency at the Mayer - Series KK | 9,490,000 | October 2026 | Variable | Yes | 1.19% |
| Total TOB Trust Financings | $18,335,000 | ||||
In February 2025, the Partnership deposited the re-allocated GIL principal of Poppy Grove I, Poppy Grove II, and Poppy Grove III (Note 5) into the TOB financing Trust 2021-XF2953 and received debt financing proceeds of approximately $10.2 million. The proceeds were used to paydown debt associated with the Poppy Grove I, Poppy Grove II, and Poppy Grove III taxable GILs that were also within the TOB financing Trust 2021-XF2953.
In March 2025, the Partnership transferred the re-allocated GIL principal of Poppy Grove I, Poppy Grove II, and Poppy Grove III (Note 5) from TOB financing Trust 2021-XF2953 to the respective Poppy Grove I GIL, Poppy Grove II GIL, and Poppy Grove III GIL TOB Trust financings for proceeds of $10.2 million.
The following is a summary of the debt financing principal payments made in connection with the repayment of underlying assets during the nine months ended September 30, 2025:
| Debt Financing | Debt Facility | Month | Principal Paydown Applied |
|---|---|---|---|
| Trust 2024-XF3219 - Sandy Creek Taxable Loan | TOB Trust | January 2025 | $5,795,000 |
| Osprey Village GIL | TOB Trust | January 2025 | 49,475,000 |
| Trust 2021-XF2953 - Willow Place Apartments GIL | TOB Trust | January 2025 | 16,535,000 |
| Trust 2021-XF2953 - Willow Place Apartments Supplemental GIL | TOB Trust | January 2025 | 1,200,000 |
| Trust 2021-XF2953 - Poppy Grove I taxable GIL | TOB Trust | March 2025 | 4,160,000 |
| Trust 2021-XF2953 - Poppy Grove II taxable GIL | TOB Trust | March 2025 | 1,440,000 |
| Trust 2021-XF2953 - Poppy Grove III taxable GIL | TOB Trust | March 2025 | 4,560,000 |
| SoLa Impact Opportunity Zone Fund property loan | TOB Trust | March 2025 | 390,000 |
| Trust 2024-XF3219 - Sandy Creek Taxable Loan | TOB Trust | April 2025 | 455,000 |
| Legacy Commons at Signal Hills GIL | TOB Trust | May 2025 | 31,155,000 |
| Companion at Thornhill Apartments MRB | M45 TEBS Financing | June 2025 | 8,842,510 |
| Companion at Thornhill Apartments MRB | TEBS Residual Financing | June 2025 | 1,560,443 |
| The Palms at Premier Park Apartments MRB | 2024 PFA Securitization Transaction | June 2025 | 14,797,642 |
| The Palms at Premier Park Apartments MRB | TEBS Residual Financing | June 2025 | 2,645,871 |
| Copper Gate MRB | 2024 PFA Securitization Transaction | August 2025 | 3,998,000 |
| Copper Gate MRB | TEBS Residual Financing | August 2025 | 717,000 |
| Residency at the Mayer - Series A MRB | TOB Trust | August 2025 | 10,560,000 |
| Residency at the Mayer - Series M MRB | TOB Trust | August 2025 | 9,485,000 |
| $167,771,466 | |||
Refinancing Activity:
In February 2025, the Partnership executed extensions of the maturity dates of The Park at Vietti - Series 2022A, The Park at Sondrio - Series 2022A, Residency at Empire MRBs, Windsor Shores Apartments, The Ivy Apartments (a/k/a Century Plaza Apartments), and Residency at the Entrepreneur MRBs TOB trust financings to January 2028. There were no additional changes to terms or fees associated with the extensions.
In August 2025, the Partnership executed extensions of the maturity dates of the Village at Hanford Square, MaryAlice Circle Apartments, Meadow Valley, and 40rty on Colony TOB trust financings to June 2028. There were no additional changes to terms or fees associated with the extensions.
In August 2025, the Partnership executed an extension of the maturity date of the Residency at the Mayer - Series A TOB trust financing to August 2028. There were no additional changes to terms or fees associated with the extension.
The Partnership executed three-month extensions of the maturity dates of the Barclays TOB financings of Trust 2021-XF2953, Poppy Grove I GIL, Poppy Grove II GIL, Poppy Grove III GIL, and Village Point to July 2026. There were no additional changes to terms or fees associated with the extensions.
Future Maturities
The Partnership’s contractual maturities of borrowings as of September 30, 2026 for the twelve-month periods ending December 31 st for the next five years and thereafter are summarized below. The reported maturities for each individual debt financing are based on the earlier of contractual payments of the underlying securitized assets and the stated maturity date of the debt financing.
| Remainder of 2026 | $119,233,360 |
| 2027 | 89,417,409 |
| 2028 | 126,822,221 |
| 2029 | 161,530,114 |
| 2030 | 44,030,059 |
| Thereafter | 261,664,475 |
| Total | 802,697,638 |
| Unamortized deferred financing costs and debt premium | (3,311,293) |
| Total debt financing, net | $799,386,345 |
- Mortgages Payable
The following is a summary of the Partnership's mortgages payable, net of deferred financing costs, as of September 30, 2026 and December 31, 2025:
| Property Mortgage Payables · Outstanding MortgagePayable as ofSeptember 30, 2026, net · Outstanding MortgagePayable as ofDecember 31, 2025, net · YearAcquired · Stated Maturity · Variable/ Fixed · Period EndRate | ||||||||
|---|---|---|---|---|---|---|---|---|
| Vantage at San Marcos (1) | $231,679 | $231,679 | 2020 | May 2028 | Variable | 7.75% | ||
| SC MF Properties | $83,323,118 | $ | - | 2026 | December 2027 (2) | Variable | 6.57% | (3) |
| Total Mortgage Payable\Weighted Average Period End Rate | $83,554,797 | $231,679 | 6.57% | |||||
(1)
The mortgage payable relates to a consolidated VIE for future development of a market-rate multifamily property (Note 3).
(2)
The mortgage payable has aone-year extension option subject to certain conditions and payment of a 0.25% extension fee.
(3)
The mortgage payable has a stated rate of Term SOFR +2.75%. The Partnership has entered intotwo interest rate swap transactions with a notional amount totaling the outstanding principal on the mortgage payable. The interest rate swaps effectively fix the interest rate on the mortgage payable to 6.11%.
During the first quarter of 2026, the Partnership obtained a mortgage loan secured by the SC MF Properties to facilitate its acquisition of the properties via deed in lieu of foreclosure. Proceeds from the mortgage loan were used to repay the TOB trust financings associated with The Park at Sondrio MRB and taxable MRB, The Park at Vietti MRB and taxable MRB, The Ivy Apartments MRB (a/k/a Century Plaza Apartments), and Windsor Shores Apartments MRB and taxable MRB (Note 13). The terms of the mortgage payable require the SC MF Properties to demonstrate certain aggregate debt service coverage ratios in February 2027 and June 2027, which if not met will require certain debt principal paydowns or posting of collateral. The SC MF Properties mortgage payable is a recourse obligation of the Partnership. The Partnership is subject to various financial covenants to maintain a minimum liquidity of not less than $6.3 million; and maintain a minimum consolidated tangible net worth of $200.0 million. The Partnership was in compliance with all covenants as of September 30, 2026. In addition, an affiliate of the Partnership, Greystone Select, has provided a partial guaranty of the Partnership’s obligations under the mortgage payable.
In February 2025, Vantage at San Marcos paid down approximately $1.4 million outstanding principal of the associated mortgage payable with proceeds from sale of a parcel of land.
- Derivative Instruments
The Partnership’s derivative instruments are not designated as hedging instruments and are recorded at fair value. Changes in fair value are included in current period earnings as “Net result from derivative transactions” in the Partnership's condensed consolidated statements of operations, with gains reported as a reduction to expenses. The following tables are a summary of the realized and unrealized gains and losses of the Partnership's derivative instruments for the three and nine months ended September 30, 2026 and 2025
| For the Three Months ended September 30, 2026 | For the Nine Months ended September 30, 2026 | |||||
|---|---|---|---|---|---|---|
| Realized (gains) losses on derivatives, net | Unrealized (gains) losses on derivatives, net | Net result from derivative transactions | Realized (gains) losses on derivatives, net | Unrealized (gains) losses on derivatives, net | Net result from derivative transactions | |
| Interest rate swaps | $(280,009) | $(4,000,622) | $(4,280,631) | $(516,057) | $(7,410,576) | $(7,926,633) |
| For the Three Months ended September 30, 2025 | For the Nine Months ended September 30, 2025 | |||||
|---|---|---|---|---|---|---|
| Realized (gains) losses on derivatives, net | Unrealized (gains) losses on derivatives, net | Net result from derivative transactions | Realized (gains) losses on derivatives, net | Unrealized (gains) losses on derivatives, net | Net result from derivative transactions | |
| Interest rate swaps | $(814,224) | $714,077 | $(100,147) | $(2,424,844) | $6,740,050 | $4,315,206 |
The value of the Partnership’s interest rate swaps are subject to mark-to-market collateral posting provisions in conjunction with the Partnership’s respective ISDA master agreements with Mizuho and Barclays. See Note 20 for a description of the methodology and significant assumptions for determining the fair value of the derivatives. The derivative instruments are presented within “Other assets” and “Accounts payable, accrued expenses and other liabilities” in the Partnership's condensed consolidated balance sheets.
Interest Rate Swap Agreements
The Partnership has entered into multiple interest rate swap agreements to mitigate interest rate risk associated with variable rate TOB trust financings and a mortgage payable. No fees were paid to the counterparties upon closing of the interest rate swaps.
The following tables summarize the Partnership’s interest rate derivative agreements as of September 30, 2026 and December 31, 2025:
| Contract Type | Notional Amount | Asset | Liability | Weighted AverageRemaining Maturity (Years) |
|---|---|---|---|---|
| Swaps | ||||
| SOFR | $332,173,799 | $6,891,942 | $(19,953) | 2.00 |
| Contract Type | Notional Amount | Asset | Liability | Weighted AverageRemaining Maturity (Years) |
|---|---|---|---|---|
| Swaps | ||||
| SOFR | $294,473,799 | $1,338,175 | $(1,843,464) | 2.78 |
The following table summarizes the average notional amount and weighted average fixed rate by year for our interest rate swaps as of September 30, 2026:
| Year | Average Notional | Weighted AverageFixed Rate Paid |
|---|---|---|
| Remainder of 2026 | $325,523,799 | 3.37% |
| 2027 | 232,120,466 | 3.49% |
| 2028 | 123,395,466 | 3.61% |
| 2029 | 91,017,299 | 3.55% |
| 2030 | 31,452,800 | 3.82% |
| 2031 | 21,205,500 | 3.86% |
| 2032 | 18,931,333 | 3.83% |
| 2033 | 15,863,500 | 3.90% |
| 2034 | 11,755,833 | 3.94% |
| 2035 | 9,145,833 | 3.95% |
| 2036 | 9,066,667 | 3.95% |
| 2037 | 8,983,333 | 3.95% |
| 2038 | 8,893,333 | 3.95% |
| 2039 | 8,833,333 | 3.95% |
- Commitments and Contingencies
Legal Proceedings
The Partnership, from time to time, is subject to various legal proceedings and claims that arise in the ordinary course of business. These matters are frequently covered by insurance. If it has been determined that a loss is probable to occur and the amount of the loss can be reasonably estimated, the estimated amount of the loss is accrued in the Partnership's condensed consolidated financial statements. If the Partnership determines that a loss is reasonably possible, the Partnership will, if material, disclose the nature of the loss contingency and the estimated range of possible loss, or include a statement that no estimate of loss can be made. While the resolution of these matters cannot be predicted with certainty, the Partnership currently believes there are no pending legal proceedings in which the Partnership is currently involved the outcome of which will have a material effect on the Partnership’s financial condition, results of operations, or cash flows.
Bond Purchase Commitments
The Partnership may enter into bond purchase commitments related to MRBs to be issued and secured by properties under construction. Upon execution of the bond purchase commitment, the proceeds from the MRBs will be used to pay off the construction related debt. The Partnership bears no construction or stabilization risk during the commitment period. The Partnership accounts for its bond purchase commitments as available-for-sale securities and reports the asset or liability at fair value. Changes in the fair value of bond purchase commitments are recorded as gains or losses on the Partnership's condensed consolidated statements of comprehensive income (loss). The following table summarizes the Partnership’s bond purchase commitments as of September 30, 2026 and December 31, 2025:
| Bond Purchase Commitments | Commitment Date | MaximumCommittedAmountsRemaining | InterestRate | Estimated ClosingDate | Fair Value as of September 30, 2026 | Fair Value as of December 31, 2025 |
|---|---|---|---|---|---|---|
| Kindred Apartments | March 2025 | $21,921,000 | 6.875% | December 2027 | $609,409 | $3,323,510 |
Investment Commitments
The Partnership has remaining contractual commitments to provide additional funding of certain MRBs, taxable MRBs, GILs, and property loans while the secured properties are under construction, rehabilitation, or predevelopment. See Note 10 for information on the allowance for credit losses on such commitments. The Partnership also has outstanding contractual commitments to contribute additional equity to unconsolidated entities. The following table summarizes the Partnership’s total and remaining commitments as of September 30, 2026:
| Property Name · Commitment Date · Asset Maturity Date · Interest Rate · Total Commitment · Remaining Commitmentas of September 30, 2026 | ||||||
|---|---|---|---|---|---|---|
| Mortgage Revenue Bonds | ||||||
| Meadow Valley | December 2021 | December 2029 | 6.25% | $44,000,000 | $750,000 | |
| Taxable Mortgage Revenue Bonds | ||||||
| Residency at Empire Series BB-T | December 2022 | December 2026 | 7.45% | $9,404,500 | $2,004,500 | |
| Governmental Issuer Loans | ||||||
| Residency at Sky Village Hollywood | December 2025 | December 2030 | SOFR + 3.20% | (1) | $34,000,000 | $3,000,000 |
| Equity Investments | ||||||
| Vantage at San Marcos (3), (4) | November 2020 | N/A | N/A | $9,914,529 | $8,943,914 | |
| Freestone Greeley (4) | October 2022 | N/A | N/A | 16,035,710 | 10,562,345 | |
| Valage Senior Living Mt. Rose | December 2025 | N/A | N/A | 14,541,973 | 679,582 | |
| Subtotal | 40,492,212 | 20,185,841 | ||||
| Bond Purchase Commitments | ||||||
| Kindred Apartments | March 2025 | December 2027 (2) | 6.875% | $21,921,000 | $21,921,000 | |
| Total Commitments | $149,817,712 | $47,861,341 | ||||
(1)
(2)
The borrowers may elect to extend the maturity date for a period ranging betweensix andtwelve months upon meeting certain conditions, which may include payment of a non-refundable extension fee.
(3)
The property became a consolidated VIE effective during the fourth quarter of 2021 (Note 3).
(4)
A development site has been identified for this property but construction had not commenced as of September 30, 2026. The Partnership’s joint venture partners are evaluating the highest and best use for the development sites as of September 30, 2026, which may include a sale of the land or the commencement of construction. The timing of any funding commitment is uncertain and the Partnership’s remaining funding commitment will be terminated if the land is sold.
In addition, the Partnership is committed to funding 10% of the capital for the Construction Lending JV with the remainder to be funded by a third-party investor with each party contributing its proportionate capital contributions upon funding of future investments. The Partnership’s capital is contributed on a draw-down basis over the term of the underlying investments of the Construction Lending JV. As of September 30, 2026, the Partnership had contributed approximately $2.0 million of its maximum capital commitment of approximately $15.1 million.
Construction Loan Guaranties
The Partnership entered into a guaranty and environmental indemnification agreement related to an approximately $103.0 million mortgage loan secured by Vantage at Fair Oaks, Vantage at Hutto, and Vantage at McKinney Falls. The Partnership has guaranteed certain limited recourse obligations of the borrowers, including specified reserve funding obligations and losses arising from fraud, willful misconduct, unauthorized transfers, voluntary bankruptcy filings, and certain other customary nonrecourse carve-out events. The Partnership has not guaranteed repayment of the outstanding loan balance except to the extent such obligations become recourse under the applicable loan documents as a result of a violation of the nonrecourse carve-out events. The guaranty agreement requires the guarantors to maintain a minimum net worth of not less than $103.0 million and liquidity equal to the greater of $6.25 million or 10% of the outstanding loan balance. The outstanding balance of the mortgage loan was approximately $103.0 million as of September 30, 2026. The Partnership was in compliance with these requirements as of September 30, 2026. The Partnership has also provided environmental indemnification to the lender for various costs, including environmental non-compliance, investigation, remediation, and other environmental matters affecting the mortgaged properties during the term of the loan and for a specified period thereafter. A Phase I Environmental Site Assessment obtained in connection with the mortgage loan closing did not identify any material environmental concerns. The Partnership has not accrued any amount for these contingent obligations because management believes the likelihood of guaranty or indemnification claims is remote.
In addition, the Partnership entered into a guaranty for the Freestone Cresta Bella mortgage loan. The Partnership has guaranteed debt service on the loan and certain operating costs. The Partnership has guaranteed 100%of the outstanding loan balance upon the occurrence of fraudor other willful misconduct by the borrower or if the borrower voluntarily files for bankruptcy. The guaranty agreement requires the Partnership to maintain a minimum net worth of not less than $42.0 million and maintain liquid assets of not less than $4.2 million at the end of each quarter. The Partnership was in compliance with these requirements as of September 30, 2026. The Partnership has also provided indemnification to the lender for various costs including interest expenses, environmental non-compliance and remediation during the term. The balance of the Freestone Cresta Bella bridge loan was approximately $42.0 million as of September 30, 2026. The Partnership has not accrued any amount for this contingent liability because the Partnership believes the likelihood of guaranty claims is remote.
Other Guaranties and Commitments
The Partnership has entered into guaranty agreements with unaffiliated entities under which the Partnership has guaranteed certain obligations of the general partners of certain limited partnerships upon the occurrence of a “repurchase event.” Potential repurchase events include LIHTC recapture and foreclosure. The Partnership’s maximum exposure is limited to 75% of the equity contributed by the limited partner to each limited partnership. No amount has been accrued for these guaranties because the Partnership believes the likelihood of repurchase events is remote. The following table summarizes the Partnership’s maximum exposure under these guaranty agreements as of September 30, 2026:
| Limited Partnership(s) | End of Guaranty Period | Partnership's Maximum Exposure as of September 30, 2026 |
|---|---|---|
| Ohio Properties | 2026 | $1,271,176 |
| Greens of Pine Glen, LP | 2027 | 1,278,767 |
In December 2022, the Partnership sold 100% of its ownership interest in The 50/50 MF Property to an unrelated non-profit organization. The buyer assumed two mortgages payable associated with the property and the Partnership agreed to provide certain recourse support for the assumed mortgages. The TIF Loan was paid off in June 2024, and the Partnership does not have exposure as of September 30, 2026. The mortgage support is in the form of a forward loan purchase agreement upon maturity of the mortgage. The reported value of the credit guaranty was approximately$241,000 and$550,000 as of September 30, 2026 and December 31, 2025, respectively, and is included within other liabilities in the Partnership's condensed consolidated balance sheets. No additional contingent liability has been accrued because the likelihood of claims is remote. The Partnership's remaining forward loan purchase agreement expires in 2027 and its maximum exposure as of September 30, 2026 was approximately$20.2 million.
The Partnership has entered into various forward loan purchase agreements associated with construction loans for its investments in unconsolidated entities. Under these agreements, the Partnership will purchase a loan from the construction lender at maturity of the construction loan, which is typically five toseven years from closing, if not otherwise repaid by the borrower entity. The Partnership has the right to cure any defaults under the construction loan agreement that otherwise could accelerate the maturity of the construction loan. In addition, if the Partnership is required to perform under a forward loan purchase agreement, then it has the right to remove the managing member of the borrower entity, take ownership of the underlying property, and either sell the property or obtain replacement financing. Certain forward loan purchase agreements are only effective upon the receipt by the property of a certificate of occupancy by the borrower entity while others are effective as of the construction loan closing. The Partnership has recourse to the managing member of the borrower entity and/or the project’s general contractor for those agreements that are effective prior to the receipt of a certificate of occupancy. Total construction loan balances associated with effective forward loan purchase agreements are$152.5 million as of September 30, 2026. The Partnership has not recorded any non-contingent or contingent liabilities related to the forward loan purchase agreements as such amounts are deemed minimal.
In conjunction with the deed in lieu of foreclosure of The Park at Sondrio, The Park at Vietti, the Windsor Shores Apartments, and Century Plaza Apartments MF Properties, the Partnership entered into reimbursement agreements with GAHI, an affiliate. GAHI contributed various funds to the properties to support the rehabilitation and operations prior to the deed in lieu of foreclosure process. These amounts were subordinate obligations of the prior property owners. The Partnership and GAHI entered into the reimbursement agreements to maintain GAHI’s subordinate claims through the deed in lieu process. The Partnership will distribute excess proceeds from any future sales of the properties after the Partnership has been reimbursed for: its capital investment in the properties; costs incurred in connection with the acquisition, financing, operation or sale of the properties; and principal and accrued interest on any loans to the property, including the property loan to Opportunity South Carolina (Note 6), to prior property owner; and certain returns on the Partnership’s invested capital. The reimbursement obligations are non-recourse to the Partnership and are payable only to the extent excess proceeds are generated upon sale of the respective properties. The maximum excess proceeds payable by the Partnership to GAHI under the agreements are approximately $2.4 million for The Park at Sondrio, approximately $2.1 million for The Park at Vietti, approximately $904,000 for Windsor Shores Apartments, and approximately $1.7 million for Century Plaza Apartments. The Partnership recorded a liability upon execution of the reimbursement agreements totaling approximately $1.7 million reported within “Accounts payable, accrued expenses and other liabilities” on the condensed consolidated balance sheets.
Inconjunction with the deed in lieu of foreclosure of the Century Plaza Apartments MF Property, the Partnership entered into a reimbursement agreement with the prior owner of the property. The prior owner advanced certain funds to the property to support the rehabilitationand operations prior to the deed in lieu of foreclosure process. The Partnership and the prior owner entered into the reimbursement agreement to provide for the payment of potential excess proceeds upon sale of the property in exchange for the prior owner’s release of any and all potential claims or legal actions against the Partnership from the deed in lieu of foreclosure. The Partnership will distribute excess proceeds from any future sales of the properties after the Partnership has been reimbursed for: its capital investment in the properties; costs incurred in connection with the acquisition, financing, operation or sale of the properties; and principal and accrued interest on any loans to the property; and certain returns on the Partnership’s invested capital. In addition, the prior owner’s reimbursement claim is subordinate to the GAHI reimbursement claim on the property. The reimbursement obligation is non-recourse to the Partnership and is payable only to the extent excess proceeds are generated upon sale of the property. The maximum excess proceeds payable by the Partnership to the prior owner is approximately $10.7 million. The Partnership has recorded a liability upon execution of the reimbursement agreement of approximately $393,000 reported within “Accounts payable, accrued expenses and other liabilities” on the condensed consolidated balance sheets.
- Redeemable Preferred Units
The Partnership has designated three series of non-cumulative, non-voting, non-convertible Preferred Units that represent limited partnership interests in the Partnership consisting of the Series A Preferred Units, the Series A-1 Preferred Units, and the Series B Preferred Units. The Preferred Units have no stated maturity, are not subject to any sinking fund requirements, and will remain outstanding indefinitely unless redeemed by the Partnership or by the holder. If declared by the General Partner, distributions to the holders of Series A Preferred Units, Series A-1 Preferred Units, and Series B Preferred Units, are paid quarterly at annual fixed rates of 3.0%,3.0% and 5.75%, respectively. The Partnership did not have any outstanding Series A Preferred Units as of September 30, 2026 and does not expect to issue any new Series A Preferred Units in the future.
The Partnership filed a registration statement on Form S-3 for the registration of up to 10,000,000 of Series B Preferred Units, which was declared effective by the SEC on September 27, 2024. The Partnership has issued 2,500,000 Series B Preferred Units under this offering as of September 30, 2026.
The following table summarizes the Partnership’s outstanding Preferred Units as of September 30, 2026 and December 31, 2025:
| Month Issued · Units · Purchase Price · DistributionRate · RedemptionPrice per Unit · Earliest Optional RedemptionDate | ||||||
|---|---|---|---|---|---|---|
| Series A-1 Preferred Units | ||||||
| April 2022 | 2,000,000 | $20,000,000 | 3.00% | $10.00 | April 2028 | |
| October 2022 | 1,000,000 | 10,000,000 | 3.00% | 10.00 | October 2028 | |
| February 2023 | 1,500,000 | 15,000,000 | 3.00% | 10.00 | February 2029 | |
| June 2023 | 1,000,000 | 10,000,000 | 3.00% | 10.00 | June 2029 | |
| Total Series A-1 Preferred Units | 5,500,000 | 55,000,000 | ||||
| Series B Preferred Units | ||||||
| January 2024 | 1,750,000 | $17,500,000 | 5.75% | $10.00 | January 2030 | |
| February 2024 | 500,000 | 5,000,000 | 5.75% | 10.00 | February 2030 | |
| March 2025 | 2,000,000 | 20,000,000 | 5.75% | 10.00 | March 2031 | |
| October 2025 | 500,000 | 5,000,000 | 5.75% | 10.00 | October 2031 | |
| Total Series B Preferred Units | 4,750,000 | 47,500,000 | ||||
| Unamortized equity issuance costs | $(70,377) | |||||
| Redeemable Preferred Units outstanding as of September 30, 2026 | 10,250,000 | $102,429,623 | ||||
| Month Issued · Units · Purchase Price · DistributionRate · RedemptionPrice per Unit | |||||
|---|---|---|---|---|---|
| Series A-1 Preferred Units | |||||
| April 2022 | 2,000,000 | $20,000,000 | 3.00% | $10.00 | |
| October 2022 | 1,000,000 | 10,000,000 | 3.00% | 10.00 | |
| February 2023 | 1,500,000 | 15,000,000 | 3.00% | 10.00 | |
| June 2023 | 1,000,000 | 10,000,000 | 3.00% | 10.00 | |
| Total Series A-1 Preferred Units | 5,500,000 | 55,000,000 | |||
| Series B Preferred Units | |||||
| January 2024 | 1,750,000 | $17,500,000 | 5.75% | 10.00 | |
| February 2024 | 500,000 | 5,000,000 | 5.75% | 10.00 | |
| March 2025 | 2,000,000 | 20,000,000 | 5.75% | 10.00 | |
| October 2025 | 500,000 | 5,000,000 | 5.75% | 10.00 | |
| Total Series B Preferred Units | 4,750,000 | 47,500,000 | |||
| Unamortized equity issuance costs | $(89,493) | ||||
| Redeemable Preferred Units outstanding as of December 31, 2025 | 10,250,000 | $102,410,507 | |||
- Restricted Unit Awards
The Partnership’s Equity Incentive Plan permitted the grant of restricted units and other awards to the employees of Greystone Manager, the Partnership, or any affiliate of either, and members of the Board of Managers for up to 1.0 million BUCs. The Partnership’s Equity Incentive Plan expired in June 2025 and, as of the date of this Report, there areno restricted units or other awards available for future issuance under the Equity Incentive Plan. RUAs were granted with vesting conditions ranging from three months to up tofour and a half years. Unvested RUAs are entitled to receive distributions during the restriction period. The Equity Incentive Plan provides for accelerated vesting of the RUAs if there is a change in control related to the Partnership, the General Partner, or the general partner of the General Partner, or upon death or disability of the Equity Incentive Plan participant. According to the terms of the Equity Incentive Plan, awards granted prior to the expiration of the plan extend beyond such expiration date.
The fair value of each RUA was estimated on the grant date based on the Partnership’s exchange-listed closing price of the BUCs. The Partnership recognizes compensation expense for the RUAs on a straight-line basis over the requisite vesting period. For the three months ended September 30, 2026, the Partnership recognized a reduction of compensation expense of approximately$167,000 related primarily to forfeitures of RUAs, compared to compensation expense of approximately$748,000 for the three months ended September 30, 2025. The compensation expense for RUAs totaled approximately$625,000 and$1,487,000 for the nine months ended September 30, 2026 and 2025, respectively. Compensation expense is reported within “General and administrative expenses” on the Partnership’s condensed consolidated statements of operations.
The following table summarizes the RUA activity for the nine months ended September 30, 2026 and for the year ended December 31, 2025:
| Restricted UnitsAwarded | Weighted averageGrant-dateFair Value | |
|---|---|---|
| Unvested as of January 1, 2025 | 99,459 | 16.96 |
| Granted | 329,584 | 12.26 |
| Vested | (115,336) | 14.87 |
| Forfeited | (17,816) | 14.44 |
| Unvested as of December 31, 2025 | 295,891 | 12.69 |
| Forfeited | (69,472) | 12.76 |
| Unvested as of September 30, 2026 | 226,419 | $12.67 |
The unrecognized compensation expense related to unvested RUAs granted under the Equity Incentive Plan was approximately$1.0 million as of September 30, 2026. The remaining compensation expense is expected to be recognized over a weighted average period of 1.2 years. The total intrinsic value of unvested RUAs was approximately$1.3 million as of September 30, 2026.
- Transactions with Related Parties
The Partnership incurs costs for services and makes contractual payments to the General Partner, Greystone Manager, and their affiliates. The costs are reported either as expenses or capitalized costs depending on the nature of each item. The following table summarizes transactions with related parties that are reported in the Partnership's condensed consolidated financial statements for the three and nine months ended September 30, 2026 and 2025:
| For the Three Months Ended September 30, | For the Nine Months Ended September 30, | |||
|---|---|---|---|---|
| 2026 | 2025 | 2026 | 2025 | |
| Partnership administrative fees paid to the General Partner (1) | $1,455,000 | $1,548,000 | $4,555,000 | $4,727,000 |
| Reimbursable franchise margin taxes incurred on behalf of unconsolidated entities (2) | 30,000 | 28,000 | 103,000 | 155,000 |
| Referral fees paid to an affiliate (3) | - | 23,000 | 13,000 | 23,000 |
| Servicing fees paid to an affiliate (4) | 8,000 | 9,000 | 25,000 | 31,000 |
| Guaranty fees paid to an affiliate (5) | 17,000 | - | 50,000 | - |
(1)
The General Partner is entitled to receive an administrative fee from the Partnership equal to 0.45% per annum of the outstanding principal balance of any of its investment assets for which the owner of the financed property or other third party is not obligated to pay such administrative fee directly to the General Partner. The disclosed amounts represent administrative fees paid or accrued during the periods specified and are reported within “General and administrative expenses” on the Partnership’s condensed consolidated statements of operations.
(2)
The Partnership pays franchise margin taxes on revenues in Texas related to its investments in unconsolidated entities. Such taxes are paid by the Partnership as the unconsolidated entities are required by tax regulations to be included in the Partnership’s group franchise tax return. Since the Partnership is reimbursed for the franchise margin taxes paid on behalf of the unconsolidated entities, these taxes are not reported on the Partnership’s condensed consolidated statements of operations.
(3)
The Partnership has an agreement with an affiliate of Greystone, in which the Greystone affiliate is entitled to receive a referral fee up to 0.25% of the original principal amount of executed tax-exempt loan or tax-exempt bond transactions introduced to the Partnership by the Greystone affiliate. The term of the agreement ends December 31, 2026, unless the parties mutually agree to extend the term. The Partnership accounts for referral fees as bond acquisition costs that are deferred and amortized as a yield adjustment to the related investment asset.
(4)
Greystone Servicing, an affiliate of the Partnership, is the servicer for the 2024 PFA Securitization Bonds.
(5)
Greystone Select, an affiliate of the Partnership, has provided a guaranty of $8.4 million of the Partnership's mortgage loan secured by the SC MF Properties (Note 14), which in the event of prepayment, will be reduced to 10% of the outstanding principal under the mortgage. GSI’s obligations under the guaranty shall survive a foreclosure, deed-in-lieu of foreclosure or similar proceeding. GSI is required to comply with certain financial reporting and covenants. The Partnership pays a 0.80% per annum fee on the guaranty amount to Greystone Select.
The General Partner receives fees from the borrowers and sponsors of the Partnership’s investment assets for services provided to the borrower and based on the occurrence of certain investment transactions. These fees were paid by the borrowers or sponsors and are not reported in the Partnership’s condensed consolidated financial statements. The following table summarizes transactions between borrowers of the Partnership’s affiliates for the three and nine months ended September 30, 2026 and 2025:
| For the Three Months Ended September 30, | For the Nine Months Ended September 30, | |||
|---|---|---|---|---|
| 2026 | 2025 | 2026 | 2025 | |
| Investment/mortgage placement fees earned by the General Partner (1) | 976,000 | 93,000 | $1,663,000 | $343,000 |
(1)
The General Partner received placement fees in connection with the acquisition of certain MRBs, taxable MRBs, GILs, taxable GILs and property loans and investments in unconsolidated entities.
Greystone Servicing, an affiliate of the Partnership, previously committed to purchase certain of the Partnership’s GILs (Note 5), once certain conditions are met, at a price equal to the outstanding principal plus accrued interest. Greystone Servicing committed to then immediately sell the GILs to Freddie Mac pursuant to a financing commitment between Greystone Servicing and Freddie Mac.
Greystone Servicing purchased the following GILs during the nine months ended September 30, 2026 and 2025, including principal and accrued interest:
Willow Place GIL for approximately $20.8 million in January 2025;
Osprey Village GIL for approximately $60.4 million in January 2025;
Legacy Commons at Signal Hills GIL for approximately $34.8 million in May 2025;
Poppy Grove I GIL for approximately $41.0 million in April 2026;
Poppy Grove II GIL for approximately $24.1 million in April 2026; and
Poppy Grove III GIL for approximately $44.9 million in May 2026.
An affiliate of the Partnership, Greystone Bridge Lending Fund Manager LLC, entered into an investment management agreement in October 2024 to provide various investment management services for the Construction Lending JV, which are expenses of the Construction Lending JV. Investment management fees of approximately$13,000 and$25,000 were paid to Greystone Bridge Lending Fund Manager LLC by the Construction Lending JV during the three and nine months ended September 30, 2026, respectively. Investment management fees of approximately $3,000 and $6,000 by the Construction Lending JV were paid to Greystone Bridge Lending Fund Manager LLC during the three and nine months ended September 30, 2025, respectively.
The Partnership may invest in GILs and MRBs associated with multifamily affordable housing projects in which GREC serves as the limited partner investor providing LIHTC equity. The Partnership may also acquire participation interests in loans to GREC that are originated and administered by independent third-party lenders. A summary of these investments is as follows:
Chapanoke Village GIL and taxable GIL with a total funding commitment of approximately $36.7 million, sold to the Construction Lending JV in July 2026;
Gallery at Lummus Parc GIL and taxable GIL with a total funding commitment of $80.0 million, sold to the Construction Lending JV in September 2026; and
Gallery at Lummus Parc property loan participation with a total commitment of approximately $4.1 million, acquired in September 2026.
The Partnership invests in certain GILs, taxable GILs, and property loans with the expectation that the related investments will be sold to the Construction Lending JV at a future date. The Partnership sold the following GILs, taxable GILs and property loan to the Construction Lending JV during the nine months ended September 30, 2026 and the year ended 2025, including principal and accrued interest:
Natchitoches GIL and taxable GIL with a total funding commitment of $23.0 million, sold in April 2025;
Everett Pointe GIL with a total funding commitment of approximately $29.3 million, sold in July 2026
Sandoval Flats property loan with a total funding commitment of approximately $29.8 million, sold in July 2026;
Chapanoke Village GIL and taxable GIL with a total funding commitment of approximately $36.7 million, sold in July 2026; and
Gallery at Lummus Parc GIL and taxable GIL with a total funding commitment of $80.0 million, sold in September 2026.
The Partnership also executes interest rate swap agreements in which it expects to novate the swap to the Construction Lending JV upon the sale of the related investment assets. During the nine months ended September 30, 2026, the Partnership novated three interest rate swaps to the Construction Lending JV with a current notional value of $15.2 million for nominal proceeds. During the nine months ended September 30, 2025, the Partnership novated one interest rate swap to the Construction Lending JV with a notional value of $5.0 million for nominal proceeds.
Greystone Select, an affiliate of the Partnership, has provided a deficiency guaranty of the Partnership’s obligations under the Secured Credit Agreement related to the Partnership's General LOC (Note 12). The guaranty is enforceable if an event of default occurs, the administrative agent takes certain actions in relation to the collateral and the amounts due under the Secured Credit Agreement are not collected within a certain period of time after the commencement of such actions. No fees were paid to Greystone Select related to the deficiency guaranty agreement.
The Partnership has entered into a reimbursement agreement with GAHI, an affiliate, in connection with the SC MF Properties that requires the Partnership to distribute excess proceeds from any future sale of the property after the Partnership has been reimbursed for certain amounts. See Note 16 for further details.
The Partnership reported receivables due from related parties of approximately$90,000 and$706,000 as of September 30, 2026 and December 31, 2025, respectively. These amounts are reported within “Other assets” in the Partnership's condensed consolidated balance sheets. The Partnership had outstanding liabilities due to related parties totaling approximately $974,000 and $736,000 as of September 30, 2026 and December 31, 2025, respectively. These amounts are reported within “Accounts payable, accrued expenses and other liabilities” on the Partnership's condensed consolidated balance sheets.
- Fair Value of Financial Instruments
Current accounting guidance on fair value measurements establishes a framework for measuring fair value and provides for expanded disclosures about fair value measurements. The guidance:
Defines fair value as the exchange price that would be received for an asset or paid to transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants at the measurement date; and
Establishes a three-level hierarchy for fair value measurements based upon the transparency of inputs to the valuation of an asset or liability on the measurement date.
Inputs refer broadly to the assumptions that market participants would use in pricing the asset or liability, including assumptions about risk. To increase consistency and comparability in fair value measurements and related disclosures, the fair value hierarchy prioritizes the inputs to valuation techniques used to measure fair value into three broad levels. The three levels of the hierarchy are defined as follows:
Level 1 inputs are quoted prices (unadjusted) in active markets for identical assets or liabilities.
Level 2 inputs are inputs other than quoted prices included within Level 1 that are observable for the asset or liability, either directly or indirectly, for substantially the full term of the financial instrument.
Level 3 inputs are unobservable inputs for assets or liabilities.
The categorization within the valuation hierarchy is based upon the lowest level of input that is significant to the fair value measurement. The following is a description of the valuation methodologies used for the assets and liabilities measured at fair value on a recurring basis.
Investments in MRBs, Taxable MRBs and Bond Purchase Commitments
The fair value of the Partnership’s investments in MRBs, taxable MRBs and bond purchase commitments as of September 30, 2026 and December 31, 2025, is based upon prices obtained from third-party pricing services, which are estimates of market prices. There is no active trading market for these securities, and price quotes for the securities are not available. The valuation methodology of the Partnership’s third-party pricing services incorporates commonly used market pricing methods. The valuation methodology considers the underlying characteristics of each security as well as other quantitative and qualitative characteristics including, but not limited to, market interest rates, illiquidity, legal structure of the borrower, collateral, seniority to other obligations, operating results of the underlying property, geographic location, and property quality. These characteristics are used to estimate an effective yield for each security. The security fair value is estimated using a discounted cash flow and yield to maturity or call analysis by applying the effective yield to contractual cash flows. Significant increases (decreases) in the effective yield would have resulted in a significantly lower (higher) fair value estimate. Changes in fair value due to an increase or decrease in the effective yield do not impact the Partnership’s cash flows.
The Partnership evaluates pricing data received from the third-party pricing services by evaluating consistency with information from either the third-party pricing services or public sources. The fair value estimates of the MRBs, taxable MRBs and bond purchase commitments are based largely on unobservable inputs believed to be used by market participants and requires the use of judgment on the part of the third-party pricing services and the Partnership. Due to the judgments involved, the fair value measurements of the Partnership’s investments in MRBs, taxable MRBs and bond purchase commitments are categorized as Level 3 assets.
The range of effective yields and weighted average effective yields of the Partnership’s investments in MRBs, taxable MRBs and bond purchase commitments as of September 30, 2026 and December 31, 2025 are as follows:
| Range of Effective Yields | Weighted Average Effective Yields (1) | |||
|---|---|---|---|---|
| Security Type | September 30, 2026 | December 31, 2025 | September 30, 2026 | December 31, 2025 |
| Mortgage revenue bonds | 3.7% - 10.6% | 2.4% - 9.8% | 6.1% | 5.5% |
| Taxable mortgage revenue bonds | 6.8% - 13.1% | 6.2% - 12.7% | 8.1% | 7.6% |
| Bond purchase commitments | 6.6% | 5.4% | 6.6% | 5.4% |
(1)
Weighted by the total principal outstanding of all the respective securities as of the reporting date.
Derivative Instruments
The effect of the Partnership’s interest rate swap agreements is to change a variable rate debt obligation to a fixed rate for that portion of the debt equal to the notional amount of the derivative agreement. The Partnership has not historically used interest rate swap agreements to hedge the market value of its MRB investments. The Partnership uses a third-party pricing service that incorporates commonly used market pricing methods to value the interest rate swaps. The fair value is based on a model that considers observable indices and observable market trades for similar arrangements and therefore the interest rate swaps are categorized as Level 2 assets or liabilities.
The effect of the Partnership’s interest rate cap was to set a cap, or upper limit, subject to performance of the counterparty, on the base rate of interest paid on the Partnership’s variable rate debt financings equal to the notional amount of the derivative agreement. The Partnership used a third-party pricing service to value the interest rate cap. The inputs into the interest rate cap agreements valuation model included SOFR rates, unobservable adjustments to account for the SIFMA index, as well as any recent interest rate cap trades with similar terms. The fair value was based on a model with inputs that are not observable and therefore the interest rate cap is categorized as a Level 3 asset.
Assets and liabilities measured at fair value on a recurring basis as of September 30, 2026 are summarized as follows:
| Description · Assets and Liabilitiesat Fair Value · Quoted Prices inActive Markets forIdentical Assets(Level 1) · Significant OtherObservable Inputs(Level 2) · SignificantUnobservableInputs(Level 3) | ||||||
|---|---|---|---|---|---|---|
| Assets and Liabilities | ||||||
| Mortgage revenue bonds | $867,406,786 | $ | - | $ | - | $867,406,786 |
| Bond purchase commitments (reported within other assets) | 609,409 | - | - | 609,409 | ||
| Taxable mortgage revenue bonds (reported within other assets) | 87,824,680 | - | - | 87,824,680 | ||
| Derivative instruments (reported within other assets) | 6,891,942 | - | 6,891,942 | - | ||
| Derivative instruments (reported within other liabilities) | (19,953) | - | (19,953) | - | ||
| Total Assets and Liabilities at Fair Value, net | $962,712,864 | $ | - | $6,871,989 | $955,840,875 | |
The following table summarizes the activity related to Level 3 assets for the three and nine months ended September 30, 2026:
| Fair Value Measurements Using Significant | ||||||
|---|---|---|---|---|---|---|
| Unobservable Inputs (Level 3) | ||||||
| MortgageRevenue Bonds · Bond PurchaseCommitments · Taxable MortgageRevenue Bonds · Total | ||||||
| Beginning Balance July 1, 2026 | $890,980,554 | $3,843,321 | $80,450,736 | $975,274,611 | ||
| Total gains (losses) (realized/unrealized) | ||||||
| Included in earnings (interest income and interest expense) | 12,104 | - | 12,809 | 24,913 | ||
| Included in other comprehensive income | (32,012,439) | (3,233,912) | (523,536) | (35,769,887) | ||
| Purchases and advances | 10,051,237 | - | 8,113,500 | 18,164,737 | ||
| Settlements and redemptions | (1,624,670) | - | (228,829) | (1,853,499) | ||
| Ending Balance September 30, 2026 | $867,406,786 | $609,409 | $87,824,680 | $955,840,875 | ||
| Total amount of gains for the period included in earnings attributable to the change in unrealized losses relating to assets or liabilities held on September 30, 2026 | $11,684 | $ | - | $ | - | $11,684 |
| Fair Value Measurements Using Significant | |||||
|---|---|---|---|---|---|
| Unobservable Inputs (Level 3) | |||||
| MortgageRevenue Bonds · Bond PurchaseCommitments · Taxable MortgageRevenue Bonds · Total | |||||
| Beginning Balance January 1, 2026 | $1,007,904,386 | $3,323,510 | $43,162,714 | $1,054,390,610 | |
| Total gains (losses) (realized/unrealized) | |||||
| Included in earnings (interest income and interest expense) | (13,116) | - | (6,341) | (19,457) | |
| Included in earnings (provision for credit losses) | 1,970,235 | - | 77,205 | 2,047,440 | |
| Included in other comprehensive income | (37,363,232) | (2,714,101) | (863,560) | (40,940,893) | |
| Purchases and advances | 10,356,275 | - | 48,726,000 | 59,082,275 | |
| Settlements and redemptions | (7,695,493) | - | (676,233) | (8,371,726) | |
| Principal redeemed via deed in lieu of foreclosure | (114,221,934) | - | (2,785,000) | (117,006,934) | |
| Allowance for credit loss written off upon deed in lieu of foreclosure | 6,469,665 | - | 189,895 | 6,659,560 | |
| Ending Balance September 30, 2026 | $867,406,786 | $609,409 | $87,824,680 | $955,840,875 | |
| Total amount of gains for the period included in earnings attributable to the change in unrealized gains relating to assets or liabilities held on September 30, 2026 | $2,004,562 | $ | - | $77,205 | $2,081,767 |
Assets and liabilities measured at fair value on a recurring basis as of December 31, 2025 are summarized as follows:
| Description · Assets and Liabilitiesat Fair Value · Quoted Prices inActive Markets forIdentical Assets(Level 1) · Significant OtherObservable Inputs(Level 2) · SignificantUnobservableInputs(Level 3) | ||||||
|---|---|---|---|---|---|---|
| Assets and Liabilities | ||||||
| Mortgage revenue bonds | $1,007,904,386 | $ | - | $ | - | $1,007,904,386 |
| Bond purchase commitments (reported within other assets) | 3,323,510 | - | - | 3,323,510 | ||
| Taxable mortgage revenue bonds (reported within other assets) | 43,162,714 | - | - | 43,162,714 | ||
| Derivative instruments (reported within other assets) | 1,338,175 | - | 1,338,175 | - | ||
| Derivative instruments (reported within other liabilities) | (1,843,464) | - | (1,843,464) | - | ||
| Total Assets and Liabilities at Fair Value, net | $1,053,885,321 | $ | - | $(505,289) | $1,054,390,610 | |
The following table summarizes the activity related to Level 3 assets and liabilities for the three and nine months ended September 30, 2025:
| Fair Value Measurements Using Significant | ||||||
|---|---|---|---|---|---|---|
| Unobservable Inputs (Level 3) | ||||||
| MortgageRevenue Bonds · Bond Purchase Commitments · Taxable MortgageRevenue Bonds · Total | ||||||
| Beginning Balance July 1, 2025 | $1,004,463,460 | $1,833,078 | $34,742,457 | $1,041,038,995 | ||
| Total gains (losses) (realized/unrealized) | ||||||
| Included in earnings (interest income and interest expense) | 5,746 | - | (7,566) | (1,820) | ||
| Included in other comprehensive income | 16,720,754 | 743,003 | 617,896 | 18,081,653 | ||
| Purchases and advances | 14,746,545 | - | 6,023,250 | 20,769,795 | ||
| Settlements and redemptions | (30,538,195) | - | (218,500) | (30,756,695) | ||
| Ending Balance September 30, 2025 | $1,005,398,310 | $2,576,081 | $41,157,537 | $1,049,131,928 | ||
| Total amount of gains for the period included in earnings attributable to the change in unrealized losses relating to assets or liabilities held on June 30, 2025 | $11,060 | $ | - | $ | - | $11,060 |
| Fair Value Measurements Using Significant | |||||
|---|---|---|---|---|---|
| Unobservable Inputs (Level 3) | |||||
| MortgageRevenue Bonds · Bond PurchaseCommitments · Taxable MortgageRevenue Bonds · Total | |||||
| Beginning Balance January 1, 2025 | $1,026,483,796 | $ | - | $26,671,085 | $1,053,154,881 |
| Total gains (losses) (realized/unrealized) | |||||
| Included in earnings (interest income and interest expense) | (244,276) | - | (12,616) | (256,892) | |
| Included in earnings (provision for credit losses) | (8,439,900) | - | (267,100) | (8,707,000) | |
| Included in other comprehensive income | 7,944,619 | 2,576,081 | 1,118,187 | 11,638,887 | |
| Purchases and advances | 51,559,352 | - | 14,223,250 | 65,782,602 | |
| Settlements and redemptions | (71,905,281) | - | (575,269) | (72,480,550) | |
| Ending Balance September 30, 2025 | $1,005,398,310 | $2,576,081 | $41,157,537 | $1,049,131,928 | |
| Total amount of losses for the period included in earnings attributable to the change in unrealized losses relating to assets or liabilities held on September 30, 2025 | $(8,491,064) | $ | - | $(267,100) | $(8,758,164) |
The Partnership considered the Residency at Sky Village Hollywood GIL and taxable GIL to be available-for-sale securities as of September 30, 2026 and December 31, 2025. The Partnership considered the Sandoval Flats property loan to be held-for-sale as of December 31, 2025. These assets are reported at fair value as of each reporting date, which in all cases, approximated the carrying value withno unrealized gains or losses.
Total gains and losses included in earnings for the derivative instruments are reported within “Net result from derivative transactions” in the Partnership's condensed consolidated statements of operations.
As of September 30, 2026 and December 31, 2025, the Partnership utilized a third-party pricing service to determine the fair value of the Partnership’s GILs, taxable GILs, and construction financing property loans that share a first mortgage lien with the GILs, which is an estimate of their market price. The valuation methodology of the Partnership’s third-party pricing service incorporates commonly used market pricing methods. The valuation methodology considers the underlying characteristics of the GILs and property loans as well as other quantitative and qualitative characteristics including, but not limited to, the progress of construction and operations of the underlying properties, and the financial capacity of guarantors. The valuation methodology also considers the probability that conditions for the execution of forward commitments to purchase the GILs will be met. Due to the judgments involved, the fair value measurements of the Partnership’s GILs, taxable GILs, and construction financing property loans are categorized as Level 3 assets. The estimated fair value of the GILs and taxable GILs approximated amortized cost as of September 30, 2026. The estimated fair value of the GILs and taxable GILs was$139.4 million and$44.8 million as of December 31, 2025, respectively. The estimated fair value of the construction financing property loans approximated amortized cost as of September 30, 2026 and December 31, 2025.
As of September 30, 2026 and December 31, 2025, the Partnership utilized a third-party pricing service to determine the fair value of the Partnership’s financial liabilities, which are estimates of market prices. The valuation methodology of the Partnership’s third-party pricing service incorporates commonly used market pricing methods. The valuation methodology considers the underlying characteristics of each financial liability as well as other quantitative and qualitative characteristics including, but not limited to, market interest rates, legal structure, seniority to other obligations, operating results of the underlying assets, and asset quality. The financial liability values are then estimated using a discounted cash flow and yield to maturity or call analysis.
The Partnership evaluates pricing data received from the third-party pricing service, including consideration of current market interest rates, quantitative and qualitative characteristics of the underlying collateral, and other information from either the third-party pricing service or public sources. The fair value estimates of these financial liabilities are based largely on unobservable inputs believed to be used by market participants and require the use of judgment on the part of the third-party pricing service and the Partnership. Due to the judgments involved, the fair value measurements of the Partnership’s financial liabilities are categorized as Level 3 liabilities. The TEBS Financings and the 2024 PFA Securitization Transaction are credit enhanced by Freddie Mac. The TOB trust financings are credit enhanced by either Mizuho or Barclays. The table below summarizes the fair value of the Partnership’s financial liabilities as of September 30, 2026 and December 31, 2025:
| September 30, 2026 | December 31, 2025 | |||
|---|---|---|---|---|
| Carrying Amount | Fair Value | Carrying Amount | Fair Value | |
| Financial Liabilities: | ||||
| Debt financing | $799,386,345 | $793,084,385 | $1,015,095,423 | $1,020,451,526 |
| Secured lines of credit | 113,920,000 | 113,920,000 | 80,850,000 | 80,850,000 |
| Mortgages payable | 83,554,797 | 84,231,679 | 231,679 | 231,679 |
Assets and Liabilities Acquired Via Deed In Lieu of Foreclosure
The Partnership recorded at fair value the real estate assets, operating assets and liabilities, in-place lease assets, and contingent liabilities acquired via deed in lieu of foreclosure of the SC MF Properties during the first quarter of 2026. The Partnership used a third-party appraised value that incorporated commonly used market pricing methods to value the real estate assets and in-place lease intangibles. The fair value of approximately $115.2 million as of the acquisition dates was based on models incorporating significant unobservable inputs, including assumptions regarding future cash flows and an estimated capitalization rate of 5.25% and therefore the real estate and in-place lease assets are categorized as Level 3 assets (Note 8). The significant inputs used in the valuation of the contingent liability included assumptions regarding the timing of future cash flows and therefore it is categorized as a Level 3 liability (Note 11).
- Income Taxes
The Partnership recognizes income tax expense for federal, state, and local income taxes incurred by the Greens Hold Co, which owned The 50/50 MF Property until December 2022, and also owns certain property loans and real estate. The following table summarizes income tax expense (benefit) for the three and nine months ended September 30, 2026 and 2025:
| For the Three Months Ended September 30, | For the Nine Months Ended September 30, | |||
|---|---|---|---|---|
| 2026 | 2025 | 2026 | 2025 | |
| Current income tax benefit | $(1,840) | $(1,027) | $(7,142) | $(6,760) |
| Deferred income tax benefit | (1,039) | (1,023) | (1,196) | (785) |
| Total income tax benefit | $(2,879) | $(2,050) | $(8,338) | $(7,545) |
The Partnership evaluated whether it is more likely than not that its deferred income tax assets will be realizable. There wasno valuation allowance recorded as of September 30, 2026 and December 31, 2025.
- Partnership Income, Expenses and Distributions
The Partnership Agreement contains provisions for the distribution of Net Interest Income, Net Residual Proceeds and Liquidation Proceeds, for the allocation of income or loss from operations, and for the allocation of income and loss arising from a repayment, sale, or liquidation of investments. Income and losses will be allocated to each Unitholder on a periodic basis, as determined by the General Partner, based on the number of Preferred Units and BUCs held by each Unitholder as of the last day of the period for which such allocation is to be made. Distributions of Net Interest Income and Net Residual Proceeds will be made to each Unitholder of record on the last day of each distribution period based on the number of Preferred Units and BUCs held by each Unitholder on that date. Cash distributions are currently made on a quarterly basis. The holders of the Preferred Units are entitled to distributions at a fixed rate per annum prior to payment of distributions to other Unitholders.
For purposes of the Partnership Agreement, income and cash received by the Partnership from its investments in MF Properties, investments in unconsolidated entities, and property loans will be included in the Partnership’s Net Interest Income, and cash distributions received by the Partnership from the sale or redemption of such investments will be included in the Partnership’s Net Residual Proceeds.
Net Interest Income (Tier 1) is allocated 99% to the limited partners and BUC holders as a class and 1% to the General Partner. Net Interest Income (Tier 2) and Net Residual Proceeds (Tier 2) are allocated 75% to the limited partners and BUC holders as a class and 25% to the General Partner. Net Interest Income (Tier 2) and Net Residual Proceeds (Tier 2) in excess of the maximum allowable amount as set forth in the Partnership Agreement are considered Net Interest Income (Tier 3) and Net Residual Proceeds (Tier 3) and are allocated 100% to the limited partners and BUC holders as a class.
- Net income per BUC
The Partnership has disclosed basic and diluted net income per BUC in the Partnership's condensed consolidated statements of operations. The unvested RUAs issued under the Equity Incentive Plan are considered participating securities and are potentially dilutive. There wereno dilutive BUCs for the nine months ended September 30, 2026 and 2025.
- Segments
As of September 30, 2026, the Partnership hadfour reportable segments: (1) Affordable Multifamily Investments, (2) Seniors and Skilled Nursing Investments, (3) Market-Rate Joint Venture Investments, and (4) MF Properties. The Partnership separately reports its consolidation and elimination information because it does not allocate certain items to the segments. The Partnership’s chief operating decision maker (the “CODM”) is the Chief Executive Officer, who uses net income (loss) to monitor segment performance against budgeted results and to allocate resources. In this regard, the CODM uses net income (loss) to evaluate income generated from each segment’s assets and investments in deciding whether to reinvest income and available capital into such segment or into other investment classes of the Partnership. The CODM has considered recent underperformance in the Market-Rate Joint Venture Investments in conjunction with future market expectations in his decision to reduce the capital allocation to the Market-Rate Joint Venture Investments in the future.
Affordable Multifamily Investments Segment
The Affordable Multifamily Investments segment consists of the Partnership’s portfolio of MRBs, GILs and related taxable MRBs, taxable GILs, and property loans that have been issued to provide construction and/or permanent financing for multifamily residential and commercial properties in their market areas. Such MRBs and GILs are held as investments and the taxable MRBs, taxable GILs, and property loans, net of loan loss allowances, are reported as such on the Partnership's condensed consolidated balance sheets. As of September 30, 2026, the Partnership reported 79 MRBs andone GIL in this segment. As of September 30, 2026, the multifamily residential properties securing the MRBs and GILs contain a total of 10,154 and 523 multifamily rental units, respectively. The Affordable Multifamily Investments segment also includes the Construction Lending JV. All “General and administrative expenses” on the Partnership's condensed consolidated statements of operations are reported within this segment.
Seniors and Skilled Nursing Investments Segment
The Seniors and Skilled Nursing Investments segment consists of two MRBs that have been issued to provide acquisition, construction and/or permanent financing for seniors housing and skilled nursing properties and a property loan associated with a lease of essential healthcare support buildings. Seniors housing consists of a combination of independent living, assisted living and memory care units. As of September 30, 2026, thetwo properties securing the MRBs contain a total of 284 beds.
Market-Rate Joint Venture Investments Segment
The Market-Rate Joint Venture Investments segment consists of the operations of ATAX Vantage Holdings, LLC, ATAX Freestone Holdings, LLC, ATAX Senior Housing Holdings I, LLC, and ATAX Great Hill Holdings LLC, which make noncontrolling investments in unconsolidated entities for the construction, stabilization, and ultimate sale of market-rate multifamily and seniors housing properties (Note 7). The Market-Rate Joint Venture Investments segment also includes the consolidated VIE of Vantage at San Marcos (Note 3).
MF Properties Segment
The MF Properties segment consists primarily of multifamily and student housing residential properties either currently held or previously held by the Partnership (Note 8). During the time the Partnership holds an interest in an MF Property, any excess cash flow will be available for distribution to the Partnership. During the first quarter of 2026, the Partnership acquired the four SC MF Properties containing a total of 863 rental unitsvia deed in lieu of foreclosure. As of December 31, 2025, the Partnership did not own any MF Properties. The Partnership previously sold The 50/50 MF Property to an unrelated non-profit organization in December 2022 in exchange for a seller financing property loan which is included in the MF Properties Segment. Income tax expense for the Greens Hold Co is reported within this segment.
The following tables detail certain financial information for the Partnership’s reportable segments for the periods indicated:
| Affordable Multifamily Investments · Seniors and Skilled Nursing Investments · Market-Rate Joint Venture Investments · MF Properties · Partnership Total | |||||||
|---|---|---|---|---|---|---|---|
| Revenues: | |||||||
| Investment income | $12,916,715 | $1,063,972 | $2,948,015 | $ | - | $16,928,702 | |
| Other interest income | 2,871,406 | 190,313 | - | - | 3,061,719 | ||
| Property revenues | - | - | - | 1,951,179 | 1,951,179 | ||
| Other income | 11,000 | - | - | - | 11,000 | ||
| Total revenues | 15,799,121 | 1,254,285 | 2,948,015 | 1,951,179 | 21,952,600 | ||
| Expenses: | |||||||
| Real estate operating | - | - | - | 1,218,367 | 1,218,367 | ||
| Provision for credit losses | (176,000) | 2,000 | - | - | (174,000) | ||
| Depreciation and amortization | - | - | - | 2,105,091 | 2,105,091 | ||
| Interest expense | 9,855,329 | 649,741 | 804,432 | 1,502,379 | 12,811,881 | ||
| Net result from derivative transactions | (2,909,258) | (847,964) | - | (523,409) | (4,280,631) | ||
| General and administrative | 3,547,433 | - | - | - | 3,547,433 | ||
| Total expenses | 10,317,504 | (196,223) | 804,432 | 4,302,428 | 15,228,141 | ||
| Other Income: | |||||||
| Gain on sale of investments in unconsolidated entities | - | - | - | - | - | ||
| Gain on deed in lieu of foreclosures | - | - | |||||
| Earnings (losses) from investments in unconsolidated entities | (1,806) | - | (3,540,500) | - | (3,542,306) | ||
| Income before income taxes | 5,479,811 | 1,450,508 | (1,396,917) | (2,351,249) | 3,182,153 | ||
| Income tax benefit | - | - | - | (2,879) | (2,879) | ||
| Segment net income (loss) | $5,479,811 | $1,450,508 | $(1,396,917) | $(2,348,370) | $3,185,032 | ||
| Affordable Multifamily Investments · Seniors and Skilled Nursing Investments · Market-Rate Joint Venture Investments · MF Properties · Partnership Total | ||||||
|---|---|---|---|---|---|---|
| Revenues: | ||||||
| Investment income | $41,170,920 | $3,193,638 | $3,714,334 | $ | - | $48,078,892 |
| Other interest income | 8,830,488 | 570,938 | - | - | 9,401,426 | |
| Property revenues | - | - | - | 5,479,031 | 5,479,031 | |
| Other income | 1,852,208 | 110,000 | - | 2,426 | 1,964,634 | |
| Total revenues | 51,853,616 | 3,874,576 | 3,714,334 | 5,481,457 | 64,923,983 | |
| Expenses: | ||||||
| Real estate operating | - | - | - | 3,388,993 | 3,388,993 | |
| Provision for credit losses | (2,621,459) | (3,000) | - | - | (2,624,459) | |
| Depreciation and amortization | - | - | - | 8,123,731 | 8,123,731 | |
| Interest expense | 30,973,765 | 1,891,994 | 2,477,575 | 4,023,817 | 39,367,151 | |
| Net result from derivative transactions | (5,102,584) | (1,481,912) | - | (1,342,137) | (7,926,633) | |
| General and administrative | 12,239,624 | - | - | - | 12,239,624 | |
| Total expenses | 35,489,346 | 407,082 | 2,477,575 | 14,194,404 | 52,568,407 | |
| Other Income: | ||||||
| Gain on deed in lieu of foreclosures | 2,241,813 | - | - | - | 2,241,813 | |
| Gain on sale of investments in unconsolidated entities | - | - | 16,624 | - | 16,624 | |
| Earnings (losses) from investments in unconsolidated entities | 35,902 | - | (11,669,570) | - | (11,633,668) | |
| Income (loss) before income taxes | 18,641,985 | 3,467,494 | (10,416,187) | (8,712,947) | 2,980,345 | |
| Income tax benefit | - | - | - | (8,338) | (8,338) | |
| Segment net income (loss) | $18,641,985 | $3,467,494 | $(10,416,187) | $(8,704,609) | $2,988,683 | |
| Affordable Multifamily Investments · Seniors and Skilled Nursing Investments · Market-Rate Joint Venture Investments · MF Properties · Partnership Total | ||||||
|---|---|---|---|---|---|---|
| Revenues: | ||||||
| Investment income | $16,467,330 | $1,054,459 | $210,732 | $ | - | $17,732,521 |
| Other interest income | 2,915,996 | 190,313 | - | - | 3,106,309 | |
| Contingent interest income | - | - | - | - | - | |
| Other income | 269,890 | - | - | - | 269,890 | |
| Total revenues | 19,653,216 | 1,244,772 | 210,732 | - | 21,108,720 | |
| Expenses: | ||||||
| Provision for credit losses | 536,084 | (2,000) | - | - | 534,084 | |
| Depreciation and amortization | 1,335 | - | - | - | 1,335 | |
| Interest expense | 11,674,307 | 662,304 | 740,225 | - | 13,076,836 | |
| Net result from derivative transactions | (61,071) | (39,076) | - | - | (100,147) | |
| General and administrative | 4,816,648 | - | - | - | 4,816,648 | |
| Total expenses | 16,967,303 | 621,228 | 740,225 | - | 18,328,756 | |
| Other Income: | ||||||
| Gain on sale of investments in unconsolidated entities | - | - | - | - | - | |
| Earnings (losses) from investments in unconsolidated entities | 1,304 | - | (1,932,357) | - | (1,931,053) | |
| Income before income taxes | 2,687,217 | 623,544 | (2,461,850) | - | 848,911 | |
| Income tax benefit | - | - | - | (2,050) | (2,050) | |
| Segment net income (loss) | $2,687,217 | $623,544 | $(2,461,850) | $2,050 | $850,961 | |
| Affordable Multifamily Investments · Seniors and Skilled Nursing Investments · Market-Rate Joint Venture Investments · MF Properties · Partnership Total | |||||||
|---|---|---|---|---|---|---|---|
| Revenues: | |||||||
| Investment income | $51,053,489 | $3,148,264 | $4,644,388 | $ | - | $58,846,141 | |
| Other interest income | 7,381,800 | 570,938 | - | - | 7,952,738 | ||
| Contingent interest income | 208,059 | 208,059 | |||||
| Other income | 1,228,715 | - | - | - | 1,228,715 | ||
| Total revenues | 59,872,063 | 3,719,202 | 4,644,388 | - | 68,235,653 | ||
| Expenses: | |||||||
| Provision for credit losses | 9,410,818 | 4,000 | - | - | 9,414,818 | ||
| Depreciation | 7,523 | - | - | - | 7,523 | ||
| Interest expense | 36,764,356 | 2,028,443 | 1,682,522 | - | 40,475,321 | ||
| Net result from derivative transactions | 3,551,893 | 763,313 | - | - | 4,315,206 | ||
| General and administrative | 14,061,774 | - | - | - | 14,061,774 | ||
| Total expenses | 63,796,364 | 2,795,756 | 1,682,522 | - | 68,274,642 | ||
| Other Income: | |||||||
| Gain on sale of investments in unconsolidated entities | - | - | 200,736 | - | 200,736 | ||
| Earnings (losses) from investments in unconsolidated entities | (28,453) | - | (5,141,935) | - | (5,170,388) | ||
| Income before income taxes | (3,952,754) | 923,446 | (1,979,333) | - | (5,008,641) | ||
| Income tax benefit | - | - | - | (7,545) | (7,545) | ||
| Segment net income (loss) | $(3,952,754) | $923,446 | $(1,979,333) | $7,545 | $(5,001,096) | ||
The following table details total assets for the Partnership’s reportable segments as of September 30, 2026 and December 31, 2025:
| September 30, 2026 | December 31, 2025 | |
|---|---|---|
| Total assets | ||
| Affordable Multifamily Investments | $1,088,285,938 | $1,354,654,552 |
| Seniors and Skilled Nursing Investments | 73,742,095 | 72,334,224 |
| Market-Rate Joint Venture Investments | 138,365,494 | 148,919,228 |
| MF Properties | 113,711,770 | 4,332,730 |
| Consolidation/eliminations | (68,823,288) | (77,353,456) |
| Total assets | $1,345,282,009 | $1,502,887,278 |
- Subsequent Events
In October 2026, the Safford MRB with outstanding principal of approximately $43.0 million was redeemed in full. Proceeds of approximately $34.4 million were used to repay the related TOB trust financings.
In October 2026, the borrower of the Residency at the Mayer - Series KK MRB extended the maturity date from October 6, 2026 to February 1, 2027. The Partnership received a fee of approximately $56,000 associated with the extension. There were no additional changes to terms associated with the extensions.
In October 2026, the borrower of the Triangle Square predevelopment taxable MRB extended the maturity date from October 3, 2026 to January 3, 2027. There were no additional changes to terms associated with the extensions.
In October 2026, the Partnership deposited the Hillcrest Apartments MRB into a new Mizuho TOB Trust and received debt financing proceeds of approximately $8.0 million.
In October 2026, five MRBs secured by Avistar at the Oaks, Avistar at the Parkway, Avistar on the Boulevard, Concord at Williamcrest, and Crossing at 1415 did not make their October 1, 2026 debt service payments in a timely manner. The Partnership provided funds totaling approximately $229,000 to keep debt service current on the associated TOB Trust and TEBS Residual debt financing facilities.
The text of this filing, as the company filed it with the SEC, without its images or exhibits. This is not investment advice.