Texas State Affordable Housing Corporation MF
MF Mortgage Rev Note (Walnut Creek Apartments) Ser 2018
$9,223,249 of principal outstanding at the end of fiscal year 2025.
Terms
- Closing date
- November 2, 2018
- Fiscal year issued
- 2019
- Par amount
- $10,017,000
- New money / refunding
- $10,017,000 / $0
- Pledge
- Revenue
- Purpose
- Housing land
- Program
- TSAHC Multifamily Programs
- Sale
- Private placement
- Final maturity
- November 1, 2034
Debt outstanding by fiscal year
Download CSV| Fiscal year | Period | Principal | Interest | Total debt service |
|---|---|---|---|---|
| 2025 | Year end | $9,223,249 | $3,978,377 | $13,201,626 |
| 2025 | Period 1 | $9,293,724 | $4,110,159 | $13,403,883 |
| 2024 | Year end | $9,358,581 | $4,342,905 | $13,701,487 |
| 2024 | Period 1 | $9,424,398 | $4,574,715 | $13,999,113 |
| 2023 | Year end | $9,485,966 | $4,810,672 | $14,296,638 |
| 2023 | Period 1 | $9,549,932 | $5,044,289 | $14,594,221 |
| 2022 | Year end | $9,608,339 | $5,283,332 | $14,891,670 |
| 2022 | Period 1 | $9,669,273 | $5,519,908 | $15,189,180 |
| 2021 | Year end | $9,724,675 | $5,761,883 | $15,486,558 |
| 2021 | Period 1 | $9,782,727 | $6,001,272 | $15,783,998 |
| 2020 | Year end | $9,835,272 | $6,246,035 | $16,081,307 |
| 2020 | Period 1 | $9,878,493 | $6,489,433 | $16,367,926 |
| 2019 | Year end | $9,931,319 | $6,736,814 | $16,668,132 |
| 2019 | Period 1 | $9,991,820 | $6,981,387 | $16,973,207 |
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: $236,177, or $23.58 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 | $0.95 |
| Bond counsel | Norton Rose Fulbright US LLP | One time | $125,000.00 | $12.48 |
| Co bond counsel | Mahomes Bolden & Warren PC | One time | $15,000.00 | $1.50 |
| Financial advisor | Hilltop Securities Inc | One time | $50,000.00 | $4.99 |
| Issuer fee | Texas State Affordable Housing Corp | One time | $10,017.00 | $1.00 |
| Issuer fee | Texas State Affordable Housing Corp | One time | $4,410.00 | $0.44 |
| Issuer fee | Texas State Affordable Housing Corp | One time | $1,500.00 | $0.15 |
| Other costs | Freddie Mac | One time | Not reported | |
| Other costs | Gallagher Evelius & Jones LLP | One time | Not reported | |
| Other costs | Locke Lord LLP | One time | Not reported | |
| Private activity | Texas Bond Review Board | One time | $8,750.00 | $0.87 |
| Trustee | Wilmington Trust NA | One time | $6,000.00 | $0.60 |
| Trustee counsel | Naman Howell Smith & Lee PLLC | One time | $6,000.00 | $0.60 |
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.