XML 25 R13.htm IDEA: XBRL DOCUMENT v3.22.0.1
REAL ESTATE INVESTMENTS
12 Months Ended
Dec. 31, 2021
REAL ESTATE INVESTMENTS  
REAL ESTATE INVESTMENTS

NOTE 4—REAL ESTATE INVESTMENTS

Acquisitions

The following tables detail the Company’s real estate acquisitions and allocations of the purchase price during 2021 and 2020 (amounts in thousands). The Company determined that with respect to each of these acquisitions, the gross assets acquired are concentrated in a single identifiable asset. Therefore, these transactions do not meet the definition of a business and are accounted for as asset acquisitions. As such, direct transaction costs associated with these asset acquisitions have been capitalized to real estate assets and depreciated over their respective useful lives.

Contract

Capitalized

Date

Purchase

Terms of

Transaction

Description of Property

    

Acquired

    

 Price

    

Payment

    

Costs

Pureon, Inc. industrial facility,

Monroe, North Carolina

May 27, 2021

$

7,000

 

Cash and $4,500 mortgage (a)

$

60

Multi-tenant industrial facility,

Lehigh Acres, Florida

September 29, 2021

9,355

Cash and $6,100 mortgage (a)

77

Home Depot USA, Inc. industrial facility,

Omaha, Nebraska

November 12, 2021

7,975

All cash

67

TOTALS FOR 2021

$

24,330

 

  

$

204

Creative Office Environments industrial facility,

Ashland, Virginia

February 20, 2020

$

9,100

 

All cash (b)

$

119

Fed Ex industrial facility,

Lowell, Arkansas

February 24, 2020

19,150

All cash (b)

 

135

TOTALS FOR 2020

  

$

28,250

 

  

$

254

(a)In 2021, simultaneously with the acquisitions of these properties, the Company obtained new mortgage debt of $4,500 and $6,100, bearing interest rates of 3.25% and 3.17% and maturing in 2027 and 2031, respectively.
(b)In 2020, subsequent to these acquisitions, the Company obtained new mortgage debt of $5,700 and $12,500, bearing interest rates of 3.54% and 3.63% and maturing in 2035 and 2027, respectively.

Building &

Intangible Lease

Market Cap

 

Discount

Description of Property

    

Land

    

Improvements

    

Asset (a)

    

Liability (b)

Total

Rate (c)

Rate (c)

Pureon, Inc. industrial facility,

 

  

 

  

  

Monroe, North Carolina

$

897

$

5,106

$

1,057

$

$

7,060

7.00%

6.08%

Multi-tenant industrial facility,

Lehigh Acres, Florida

1,935

7,393

701

(596)

9,433

6.75%

5.60%

Home Depot USA, Inc. industrial facility,

Omaha, Nebraska

1,000

6,547

530

(36)

8,041

6.25%

6.16%

TOTALS FOR 2021

$

3,832

$

19,046

$

2,288

$

(632)

$

24,534

Creative Office Environments industrial facility,

 

  

 

  

  

Ashland, Virginia

$

391

$

7,901

$

927

$

$

9,219

6.50%

n/a

Fed Ex industrial facility,

  

 

  

 

  

Lowell, Arkansas

1,687

 

15,188

2,978

(568)

 

19,285

6.25%

6.16%

TOTALS FOR 2020

$

2,078

$

23,089

$

3,905

$

(568)

$

28,504

(a)The weighted average amortization period for the 2021 and 2020 acquisitions is 4.1 years and 8.3 years for the intangible lease assets, respectively.
(b)The weighted average amortization period for the 2021 and 2020 acquisitions is 8.2 years and 13.7 years for the intangible lease liabilities, respectively.
(c)The fair value of the tangible and intangible lease assets of each property was assessed as of the acquisition date using an income approach with a market capitalization and discount rate categorized as a Level 3 unobservable input in the fair value hierarchy (as definted in Note 2) .

NOTE 4—REAL ESTATE INVESTMENTS (Continued)

The Company assessed the fair value of the lease intangibles based on estimated cash flow projections that utilize appropriate discount rates and available market information. Such inputs are Level 3 (as defined in Note 2) in the fair value hierarchy.

At December 31, 2021 and 2020, accumulated amortization of intangible lease assets was $25,892,000 and $24,530,000, respectively, and accumulated amortization of intangible lease liabilities was $8,968,000 and $8,539,000, respectively.

During 2021, 2020 and 2019, the Company recognized net rental income of $785,000, $780,000 and $914,000, respectively, for the amortization of the above/below market leases. During 2021, 2020 and 2019, the Company recognized amortization expense of $4,700,000, $4,617,000 and $4,039,000, respectively, relating to the amortization of the origination costs associated with in-place leases, which is included in Depreciation and amortization expense.

The unamortized balance of intangible lease assets as a result of acquired above market leases at December 31, 2021 will be deducted from rental income through 2032 as follows (amounts in thousands):

2022

    

$

449

2023

 

256

2024

 

186

2025

 

163

2026

 

125

Thereafter

 

425

Total

$

1,604

The unamortized balance of intangible lease liabilities as a result of acquired below market leases at December 31, 2021 will be added to rental income through 2055 as follows (amounts in thousands):

2022

    

$

1,203

2023

 

961

2024

 

742

2025

 

519

2026

 

512

Thereafter

 

6,470

Total

$

10,407

The unamortized balance of origination costs associated with in-place leases at December 31, 2021 will be charged to amortization expense through 2055 as follows (amounts in thousands):

2022

    

$

4,398

2023

 

3,756

2024

 

2,472

2025

 

2,011

2026

 

1,907

Thereafter

 

4,546

Total

$

19,090

Property Acquisition Subsequent to December 31, 2021

On January 5, 2022, the Company acquired an industrial property located in Fort Myers, Florida for $8,100,000. The initial term of the lease expires in 2030. Subsequent to the acquisition, the Company obtained $4,860,000 of nine-year mortgage debt with an interest rate of 3.09% and amortizing over 25 years.