Texas State Affordable Housing Corporation MF
MF Mortgage Rev Note (Pythian Manor Apartments) Ser 2019
$7,760,000 of principal outstanding at the end of fiscal year 2025.
Terms
- Closing date
- September 25, 2019
- Fiscal year issued
- 2020
- Par amount
- $8,300,000
- New money / refunding
- $8,300,000 / $0
- Pledge
- Revenue
- Purpose
- Housing land
- Program
- TSAHC Multifamily Programs
- Sale
- Private placement
- Final maturity
- September 1, 2059
Debt outstanding by fiscal year
Download CSV| Fiscal year | Period | Principal | Interest | Total debt service |
|---|---|---|---|---|
| 2025 | Year end | $7,760,000 | $6,628,344 | $14,388,344 |
| 2025 | Period 1 | $7,810,000 | $6,787,048 | $14,597,048 |
| 2024 | Year end | $7,860,000 | $6,946,771 | $14,806,771 |
| 2024 | Period 1 | $7,910,000 | $7,107,513 | $15,017,513 |
| 2023 | Year end | $7,960,000 | $7,269,274 | $15,229,274 |
| 2023 | Period 1 | $8,010,000 | $7,432,053 | $15,442,053 |
| 2022 | Year end | $8,055,000 | $7,595,766 | $15,650,766 |
| 2022 | Period 1 | $8,100,000 | $7,760,447 | $15,860,447 |
| 2021 | Year end | $8,145,000 | $7,926,045 | $16,071,045 |
| 2021 | Period 1 | $8,190,000 | $8,092,509 | $16,282,509 |
| 2020 | Year end | $8,235,000 | $8,259,889 | $16,494,889 |
| 2020 | Period 1 | $8,275,000 | $8,484,428 | $16,759,428 |
State issues are reported twice each fiscal year. "Year end" is the balance at the end of the fiscal year (reporting period 2), which the totals on this site use; "Period 1" is the earlier report in the same year.
Costs of issuance
Download CSVOne-time costs reported: $305,275, or $36.78 per $1,000 of par (computed here).
| Cost | Paid to | Type | Amount | Per $1,000 |
|---|---|---|---|---|
| Attorney General review | Not reported | One time | $9,500.00 | $1.14 |
| Bond counsel | Norton Rose Fulbright US LLP | One time | $97,500.00 | $11.75 |
| Co bond counsel | Mahomes Bolden & Warren PC | One time | $15,000.00 | $1.81 |
| Financial advisor | Hilltop Securities Inc | One time | $26,600.00 | $3.20 |
| Issuer fee | Texas State Affordable Housing Corp | One time | $1,500.00 | $0.18 |
| Issuer fee | Texas State Affordable Housing Corp | One time | $8,300.00 | $1.00 |
| Issuer fee | Texas State Affordable Housing Corp | One time | $22,800.00 | $2.75 |
| Other costs | Coats Rose PC | One time | Not reported | |
| Other costs | Colliers Securities | One time | $50,000.00 | $6.02 |
| Other costs | Kutak Rock LLP | One time | $55,000.00 | $6.63 |
| Private activity | Texas Bond Review Board | One time | $7,075.00 | $0.85 |
| Trustee | Wilmington Trust NA | One time | $6,000.00 | $0.72 |
| Trustee counsel | Naman Howell Smith & Lee PLLC | One time | $6,000.00 | $0.72 |
Source: State Issuance Fee By Year (updated by the publisher Aug 27, 2026); Debt Outstanding By Issuance State By Year (updated by the publisher Aug 26, 2026). Loaded here Oct 3, 2026.
Texas fiscal years run September 1 to August 31.
Figures are as reported to the agency and have not been independently verified.