Greystone Housing Impact Investors LP Debt Disclosure
13. Debt Financing
The following tables summarize the Partnership’s debt financings, net of deferred financing costs, as of December 31, 2025 and 2024:
|
|
Outstanding Debt Financings |
|
|
Restricted |
|
|
Stated |
|
Interest Rate Type |
|
Tax-Exempt Interest on Senior Securities (1) |
|
Remarketing Senior |
|
Facility Fees |
|
Period End |
|
||
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 |
|
|
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 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Outstanding Debt Financings |
|
|
Restricted |
|
|
Stated |
|
Interest Rate Type |
|
Tax-Exempt Interest on Senior Securities (1) |
|
Remarketing Senior |
|
Facility Fees |
|
Period End |
|
||
TEBS Financings |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
M33 TEBS |
|
$ |
28,153,143 |
|
|
$ |
2,606 |
|
|
2030 |
|
Fixed |
|
Yes |
|
N/A |
|
N/A |
|
3.24% |
|
M45 TEBS |
|
|
207,487,593 |
|
|
|
5,000 |
|
|
2034 |
|
Fixed |
|
Yes |
|
N/A |
|
N/A |
|
4.39% |
|
Subtotal/Weighed Average Period End Rate |
|
|
235,640,736 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4.25% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
2024 PFA Securitization Transaction |
|
$ |
72,928,607 |
|
|
$ |
499,000 |
|
|
2039 |
|
Fixed |
|
Yes |
|
N/A |
|
N/A |
|
4.90% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
TEBS Residual Financing |
|
$ |
51,574,033 |
|
|
$ |
265,000 |
|
|
2034 |
|
Fixed |
|
Yes |
|
N/A |
|
N/A |
|
7.16% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
TOB Trust Securitizations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
Mizuho Capital Markets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
SoLa Impact Opportunity Zone Fund |
|
$ |
23,353,548 |
|
|
(3) |
|
|
2025 |
|
Variable |
|
No |
|
4.60% |
|
1.78% |
|
6.38% |
|
|
The Park at Sondrio - Series 2022A |
|
|
30,439,932 |
|
|
(3) |
|
|
2025 |
|
Variable |
|
Yes |
|
3.94% |
|
1.43% |
|
5.37% |
|
|
The Park at Vietti - Series 2022A |
|
|
21,556,510 |
|
|
(3) |
|
|
2025 |
|
Variable |
|
Yes |
|
3.94% |
|
1.43% |
|
5.37% |
|
|
Residency at the Entrepreneur MRBs |
|
|
34,060,000 |
|
|
(3) |
|
|
2025 |
|
Variable |
|
Yes |
|
3.94% |
|
1.45% |
|
5.39% |
|
|
Legacy Commons at Signal Hills GIL |
|
|
31,155,000 |
|
|
(3) |
|
|
2025 |
|
Variable |
|
Yes |
|
3.94% |
|
0.91% |
|
4.85% |
|
|
Osprey Village GIL |
|
|
49,475,000 |
|
|
(3) |
|
|
2025 |
|
Variable |
|
Yes |
|
3.94% |
|
1.19% |
|
5.13% |
|
|
Residency at Empire MRBs |
|
|
42,456,840 |
|
|
(3) |
|
|
2026 |
|
Variable |
|
Yes |
|
3.94% |
|
1.42% |
|
5.36% |
|
|
The Ivy Apartments |
|
|
24,364,083 |
|
|
(3) |
|
|
2026 |
|
Variable |
|
Yes |
|
3.94% |
|
1.44% |
|
5.38% |
|
|
Windsor Shores Apartments |
|
|
17,209,991 |
|
|
(3) |
|
|
2026 |
|
Variable |
|
Yes |
|
3.94% |
|
1.44% |
|
5.38% |
|
|
Village at Hanford Square |
|
|
7,777,224 |
|
|
(3) |
|
|
2026 |
|
Variable |
|
Yes |
|
3.94% |
|
1.44% |
|
5.38% |
|
|
MaryAlice Circle Apartments |
|
|
4,698,486 |
|
|
(3) |
|
|
2026 |
|
Variable |
|
Yes |
|
3.94% |
|
1.44% |
|
5.38% |
|
|
Meadow Valley |
|
|
30,709,433 |
|
|
(3) |
|
|
2026 |
|
Variable |
|
Yes |
|
3.94% |
|
1.44% |
|
5.38% |
|
|
40rty on Colony |
|
|
4,450,508 |
|
|
(3) |
|
|
2026 |
|
Variable |
|
Yes |
|
3.94% |
|
1.44% |
|
5.38% |
|
|
Sandy Creek Apartments GIL |
|
|
9,640,533 |
|
|
(3) |
|
|
2026 |
|
Variable |
|
Yes |
|
3.94% |
|
1.44% |
|
5.38% |
|
|
Residency at the Mayer MRBs |
|
|
33,806,861 |
|
|
(3) |
|
|
2026 |
|
Variable |
|
Yes |
|
3.94% |
|
1.19% |
|
5.13% |
|
|
The Safford |
|
|
29,772,042 |
|
|
(3) |
|
|
2026 |
|
Variable |
|
Yes |
|
3.94% |
|
1.44% |
|
5.38% |
|
|
Avistar at Wood Hollow - Series A |
|
|
32,254,020 |
|
|
(3) |
|
|
2027 |
|
Variable |
|
Yes |
|
3.94% |
|
1.44% |
|
5.38% |
|
|
Live 929 |
|
|
53,092,000 |
|
|
(3) |
|
|
2027 |
|
Variable |
|
Yes |
|
3.94% |
|
1.18% |
|
5.12% |
|
|
Woodington Gardens - Series A-1 |
|
|
24,841,650 |
|
|
(3) |
|
|
2027 |
|
Variable |
|
Yes |
|
3.94% |
|
1.44% |
|
5.38% |
|
|
Aventine Apartments |
|
|
7,560,184 |
|
|
(3) |
|
|
2027 |
|
Variable |
|
Yes |
|
3.94% |
|
1.44% |
|
5.38% |
|
|
Avistar at Copperfield - Series A |
|
|
11,232,828 |
|
|
(3) |
|
|
2027 |
|
Variable |
|
Yes |
|
3.94% |
|
1.68% |
|
5.62% |
|
|
Avistar at Wilcrest - Series A |
|
|
4,255,827 |
|
|
(3) |
|
|
2027 |
|
Variable |
|
Yes |
|
3.94% |
|
1.68% |
|
5.62% |
|
|
Trust 2024-XF3219 |
(4) |
|
46,436,706 |
|
|
(3) |
|
|
2027 |
|
Variable |
|
No |
|
4.60% |
|
1.79% |
|
6.39% |
|
|
The Centurion Foundation |
|
|
5,051,557 |
|
|
(3) |
|
|
2027 |
|
Variable |
|
No |
|
4.60% |
|
1.79% |
|
6.39% |
|
|
Avistar at the Crest - Series A |
|
|
7,240,898 |
|
|
(3) |
|
|
2027 |
|
Variable |
|
Yes |
|
3.94% |
|
1.44% |
|
5.38% |
|
|
Avistar on the Blvd - Series A |
|
|
12,060,628 |
|
|
(3) |
|
|
2027 |
|
Variable |
|
Yes |
|
3.94% |
|
1.44% |
|
5.38% |
|
|
Avistar on the Hills - Series A |
|
|
4,001,672 |
|
|
(3) |
|
|
2027 |
|
Variable |
|
Yes |
|
3.94% |
|
1.44% |
|
5.38% |
|
|
Avistar at the Oaks - Series A |
|
|
5,858,331 |
|
|
(3) |
|
|
2027 |
|
Variable |
|
Yes |
|
3.94% |
|
1.44% |
|
5.38% |
|
|
Avistar in 09 - Series A |
|
|
5,053,972 |
|
|
(3) |
|
|
2027 |
|
Variable |
|
Yes |
|
3.94% |
|
1.44% |
|
5.38% |
|
|
Barclays Capital Inc.: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
Trust 2021-XF2953 |
(5) |
|
28,254,089 |
|
|
|
- |
|
|
2025 |
|
Variable |
|
No |
|
4.45% |
|
1.27% |
|
5.72% |
|
Poppy Grove I GIL |
|
|
28,545,470 |
|
|
|
- |
|
|
2025 |
|
Variable |
|
Yes |
|
4.05% |
|
1.25% |
|
5.30% |
|
Poppy Grove II GIL |
|
|
17,231,470 |
|
|
|
- |
|
|
2025 |
|
Variable |
|
Yes |
|
4.05% |
|
1.25% |
|
5.30% |
|
Poppy Grove III GIL |
|
|
26,838,470 |
|
|
|
- |
|
|
2025 |
|
Variable |
|
Yes |
|
4.05% |
|
1.25% |
|
5.30% |
|
Village Point |
|
|
18,394,018 |
|
|
|
- |
|
|
2025 |
|
Variable |
|
Yes |
|
4.05% |
|
1.61% |
|
5.66% |
|
Subtotal/Weighed Average Period End Rate |
|
|
733,129,781 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5.43% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
Total |
|
$ |
1,093,273,157 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The TOBs, term TOB, 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, term TOB, TEBS Financings, TEBS Residual Financing, and 2024 PFA Securitization Transaction on the Partnership's consolidated financial statements. See information regarding the MRBs, GILs, property loans, taxable MRBs and taxable GILs securitized within the TOBs, term TOB, 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 TOB trust financings, term TOB trust financing, 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.
TEBS Financings
The Partnership, through the TEBS Sponsors, sponsored four separate TEBS Financings – the M24 TEBS financing, the M31 TEBS financing, the M33 TEBS financing, and the M45 TEBS financing. The TEBS Financings are structured such that the Partnership transferred MRBs to Freddie Mac to be securitized into the TEBS financings. Freddie Mac then issued the TEBS Certificates which represent beneficial interests in the securitized assets. The Class A TEBS Certificates are senior securities that are sold to unaffiliated investors and entitle the holders to cash flows from the securitized assets. The Class A TEBS Certificates are credit enhanced by Freddie Mac such that Freddie Mac will cover any shortfall if the cash flows from the securitized assets are less than the contractual principal and interest due to the Class A TEBS Certificate holders. The TEBS Sponsors or Partnership would then be required to reimburse Freddie Mac for any credit enhancement payments. The Class B TEBS Certificates are residual interests retained by the TEBS Sponsors and grant the Partnership rights to certain cash flows from the securitized assets after payment to the Class A TEBS Certificates and related facility fees, as well as certain other rights to the securitized assets. The TEBS Financings are non-recourse financing to the Partnership and the maximum exposure to loss is the value of the Class B TEBS Certificates, before consideration of the Partnership’s total return swap.
In October 2024, all outstanding principal and accrued interest of the M31 TEBS Financing was paid in full and the facility was collapsed in accordance with prepayment provisions in the original agreement. Of the 11 MRBs remaining in the M31 TEBS Financing upon redemption, one MRB was sold and the remaining 10 MRBs were transferred into alternative debt financing arrangements during the fourth quarter of 2024.
As of December 31, 2025 and 2024, the Partnership posted restricted cash as contractually required under the terms of the TEBS Financings.
2024 PFA Securitization Transaction
The Partnership has entered into a financing securitization of partial interests in 14 MRBs upon origination. The Wisconsin Public Finance Authority and a trustee created the 2024 PFA Securitization Transaction, into which the Partnership then sold 14 custodial receipts representing partial interests in the 2024 PFA Securitization Bonds. The Wisconsin Public Finance Authority then issued Affordable Housing Multifamily Certificates, which were sold to unaffiliated investors. For financial reporting purposes, the Affordable Housing Multifamily Certificates of the 2024 PFA Securitization Transaction are considered debt financing of the Partnership. Debt service on the Affordable Housing Multifamily Certificates is payable from the cash flows due from the senior custodial receipts associated with the 2024 PFA Securitization Bonds. The holders of the Affordable Housing Multifamily Certificates are entitled to interest at a fixed rate of 4.10% per annum, payable monthly, and all principal payments from the 2024 PFA Securitization Bonds until the stated amount of the Affordable Housing Multifamily Certificates is reduced to zero, which will be no later than September 2039. The Partnership will also pay credit enhancement, servicing, and trustee fees related to the 2024 PFA Securitization Transaction totaling 0.80% per annum. The 2024 PFA Securitization Transaction is non-recourse financing to the Partnership and the maximum exposure to
loss is the value of the residual interests in the 2024 PFA Securitization Bonds. The 2024 PFA Securitization Transaction does not have any mark-to-market collateral posting requirements. The Partnership is required to post certain restricted cash balances on an annual basis related to the credit enhancement arrangement associated with this transaction.
The Partnership retained the residual custodial receipts associated with the 2024 PFA Securitization Bonds, which grants rights to certain cash flows from the securitized assets after payment to the senior custodial receipts and related facility fees of the 2024 PFA Securitization Transaction, as well as certain other rights to the securitized assets. The residual custodial receipts were sold into the TEBS Residual Financing in November 2024.
TEBS Residual Financing
The Partnership has entered into a financing securitization of its residual interests in the M33 TEBS Financing, the M45 TEBS Financing, and the residual custodial receipts associated with the 2024 PFA Securitization Bonds. The residual interests in the M31 TEBS Financing were included in the TEBS Residual Financing prior to termination in October 2024. The securitization involved the sale of the residual interests to an issuer, which then issued and sold senior Affordable Housing Multifamily Certificates. The Partnership retained the residual Affordable Housing Multifamily Certificates also issued by the issuer. The senior Affordable Housing Multifamily Certificates are considered secured financing of the Partnership and were sold to third-party investors in exchange for financing proceeds. The residual Affordable Housing Multifamily Certificates were retained by the Partnership. The senior Affordable Housing Multifamily Certificates are entitled to interest at a fixed rate of 7.125% per annum and certain principal payments from the assets within the TEBS Residual Financing. The Partnership is entitled to all residual cash flows of the TEBS Residual Financing after payments to the senior Affordable Housing Multifamily Certificates and trustee expenses of 0.03% per annum. The senior Affordable Housing Multifamily Certificates are non-recourse to the Partnership and are not subject to mark-to-market collateral posting.
TOB and Term TOB Trust Financings
The Partnership has entered into various TOB trust financings with Mizuho and Barclays secured by various investment assets. The TOB trust structures under Mizuho and Barclays are functionally similar. Under these TOB trust financings, the trustee issues senior securities and residual interests that represent beneficial interests in the TOB trust that entitle the holders to cash flows from the securitized assets within the TOB trust. The senior securities are sold to unaffiliated investors and entitle the holder to cash flows from the securitized assets at a variable interest rate. The senior securities are credit enhanced by Mizuho or Barclays such that Mizuho or Barclays will cover any shortfall if the cash flows from the securitized assets are less than the contractual principal and interest due to the senior security holders. The Partnership will then be required to reimburse Mizuho or Barclays for any credit enhancement payments. The residual interests are retained by the Partnership and grant the Partnership rights to certain cash flows from the securitized assets after payment to the senior securities and related trust fees, as well as certain other rights to the securitized assets. The TOB trust financings are generally recourse obligations of the partnership under the respective ISDA master agreements discussed below.
The TOB trust financings include maximum interest rate provisions that prevent the debt service on the debt financings from exceeding the cash flows from the underlying securitized assets.
Mizuho Capital Markets
The TOB trusts and Secured Notes with Mizuho are subject to an ISDA master agreement that contains certain covenants and requirements related to the Partnership’s TOB trusts and Secured Notes. The TOB trusts require that Partnership’s residual interests must maintain a certain value in relation to the total assets in each TOB trust. The ISDA master agreement with Mizuho requires the Partnership’s partners’ capital, as defined, to maintain a certain threshold and that the Partnership remain listed on a national securities exchange. If the Partnership is not in compliance with any of these covenants, a termination event of the financing facility would be triggered. The Partnership was in compliance with these covenants as of December 31, 2025. The Partnership is subject to mark-to-market collateral posting provision for positions under the ISDA master agreement with Mizuho. 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 at the initiation of each transaction. As of December 31, 2025, the Partnership had posted required cash collateral totaling approximately $10.6 million related to mark-to-market valuations. As of December 31, 2024, the Partnership had posted required cash collateral totaling approximately $15.8 million related to mark-to-market valuations.
Barclays Bank PLC
The TOB trusts with Barclays are subject to an ISDA master agreement that contains certain covenants and requirements related to the Partnership’s TOB trusts. The Partnership’s residual interests in the TOB trusts must maintain a certain value in relation to the total assets in the TOB trust. The ISDA master agreement with Barclays requires the Partnership’s partners’ capital, as defined, to maintain a certain threshold, limits on the Partnership’s Leverage Ratio (as defined by the Partnership) and that the Partnership remained
listed on a national securities exchange. If the Partnership is not in compliance with any of these covenants, a termination event of the financing facility would be triggered. The Partnership was in compliance with these covenants as of December 31, 2025.
The Partnership is subject to mark-to-market collateral posting provision for positions under the ISDA master agreement with Barclays. 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 Barclays at the initiation of each transaction. There was no requirement to post collateral for the TOB trusts as of December 31, 2025 and 2024.
Morgan Stanley Bank
The Partnership entered into a term TOB trust financing with Morgan Stanley secured by an MRB. Under the term TOB trust structure, the trustee issued senior certificates and residual certificates that represent beneficial interests in the securitized asset held by the term TOB trust. Morgan Stanley has purchased the senior certificates, and the Partnership retained the residual certificates of the trust. The residual certificates granted the Partnership certain rights to the securitized MRB. The term TOB was terminated and all amounts due to the lender were paid in October 2024.
Contractual Maturities
The Partnership’s contractual maturities of borrowings as of December 31, 2025 for the twelve-month periods ending December 31st 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.
2026 |
|
$ |
287,225,044 |
|
2027 |
|
|
193,959,408 |
|
2028 |
|
|
226,654,221 |
|
2029 |
|
|
5,609,116 |
|
2030 |
|
|
44,030,059 |
|
Thereafter |
|
|
261,662,120 |
|
Total |
|
|
1,019,139,968 |
|
Unamortized deferred financing costs and debt premium |
|
|
(4,044,545 |
) |
Total debt financing, net |
|
$ |
1,015,095,423 |
|
The table above does not reflect certain extensions of certain TOB trust financings after December 31, 2025 in the normal course of business.
Historical Timeline
| Fiscal Year | Filed | |
|---|---|---|
| 2025 | Mar 16, 2026 | Showing above |
| 2024 | Feb 20, 2025 | |
| 2023 | Feb 22, 2024 | |
| 2022 | Feb 23, 2023 | |
| 2021 | Feb 24, 2022 | |
| 2020 | Feb 25, 2021 | |
| 2019 | Feb 26, 2020 | |
| 2018 | Feb 28, 2019 | |
| 2017 | Feb 28, 2018 | |
| 2016 | Mar 3, 2017 | |
| 2015 | Mar 3, 2016 | |
About Debt Disclosures
Debt disclosures detail a company's borrowing structure — the types of instruments, interest rates, maturity schedule, and covenant restrictions that define its financial obligations and flexibility. This section is essential for assessing refinancing risk, interest rate exposure, and the margin of safety against financial distress.
Key signals: the maturity schedule reveals concentration risk — large maturities within 1-2 years during tight credit markets can force dilutive refinancing or asset sales. Compare the fair value of debt against carrying amount to gauge whether the market views the company's credit risk differently than the balance sheet suggests. Watch covenant compliance disclosures for tightening cushions, especially leverage and interest coverage ratios. Variable-rate debt exposure quantifies sensitivity to interest rate changes. Secured versus unsecured mix affects recovery rates and future borrowing capacity. Compare net debt-to-EBITDA against industry peers and covenant limits to assess financial health.