Investor Presentaiton
A-4
Combined
Year
2021
$
2022
2023
2024
2025
Thereafter
Total
BRT
APARTMENTS
Total Principal Payments
Scheduled Amortization
20,662
$
6,660
$
Principal Payments Due at Maturity
14,002
Percent of Total Principal Payments
Due At Maturity
110,986
6,908
104,078
30,852
6,267
24,585
Weighted Average Interest Rate (1)
2%
4.29%
18%
3.91 %
4%
4.12%
7,098
7,098
33,633
8,388
25,245
4%
4.23%
455,631
53,432
402,198
72%
4.10 %
658,862
$
88,753
$
570,108
100%
Weighted Average Remaining Term to Maturity (2)
Weighted Average Interest Rate (2)
Debt Service Coverage Ratio for the quarter ended December 31, 2020
(1) Based on balloon payments at maturity. Includes consolidated and BRT pro rata share amounts.
(2) Includes consolidated and BRT pro rata share unconsolidated amounts.
(3) See definition under "Non-GAAP Financial Measures and Definitions." Includes consolidated and 100% of the unconsolidated amounts.
Junior Subordinated Notes
Principal Balance
Interest Rate
Maturity
Credit Facility (as of March 11, 2021)
Maximum Amount Available
Amount Outstanding
Interest Rate
Maturity
PAGE 25
$37,400
7.2 years
4.04 %
1.55
(3)
3 month LIBOR + 2.00% (i.e, 2.21% at 12/31/2020)
April 30, 2036
Up to $10,000
$0
Prime +0.50% (floor of 4.25%)
April 18, 2021View entire presentation