XML 48 R41.htm IDEA: XBRL DOCUMENT v3.24.1.u1
Investments in Unconsolidated Entities (Tables)
3 Months Ended
Mar. 31, 2024
Equity Method Investments and Joint Ventures [Abstract]  
Summary of Investments in Unconsolidated Entities

The following table provides the details of the investments in unconsolidated entities as of March 31, 2024 and December 31, 2023:

Property Name

 

Location

 

Units

 

 

Construction Commencement Date

 

Construction Completion Date

 

Carrying Value as of March 31, 2024

 

 

Carrying Value as of December 31, 2023

 

Current Investments

 

 

 

 

 

 

 

 

 

 

 

 

 

Vantage at Tomball

 

Tomball, TX

 

 

288

 

 

August 2020

 

April 2022

 

$

14,199,870

 

 

 

13,235,090

 

Vantage at Hutto

 

Hutto, TX

 

 

288

 

 

December 2021

 

December 2023

 

 

14,573,715

 

 

 

13,908,660

 

Vantage at Loveland

 

Loveland, CO

 

 

288

 

 

April 2021

 

N/A

 

 

21,157,573

 

 

 

20,464,906

 

Vantage at Helotes

 

Helotes, TX

 

 

288

 

 

May 2021

 

November 2022

 

 

15,090,681

 

 

 

15,090,681

 

Vantage at Fair Oaks

 

Boerne, TX

 

 

288

 

 

September 2021

 

May 2023

 

 

13,485,258

 

 

 

12,996,316

 

Vantage at McKinney Falls

 

McKinney Falls, TX

 

 

288

 

 

December 2021

 

N/A

 

 

14,349,293

 

 

 

13,131,272

 

Freestone Greeley

 

Greeley, CO

 

 

296

 

 

N/A

 

N/A

 

 

5,784,762

 

 

 

5,346,007

 

Freestone Cresta Bella

 

San Antonio, TX

 

 

296

 

 

February 2023

 

N/A

 

 

17,661,138

 

 

 

17,325,494

 

Valage Senior Living Carson Valley

 

Minden, NV

 

 

102

 

 (1)

February 2023

 

N/A

 

 

8,684,133

 

 

 

8,608,322

 

The Jessam at Hays Farm

 

Huntsville, AL

 

 

318

 

 

July 2023

 

N/A

 

 

10,941,810

 

 

 

7,518,717

 

Freestone Greenville

 

Greenville, TX

 

 

300

 

 

April 2024

 

N/A

 

 

5,470,516

 

 

 

5,366,551

 

Freestone Ladera

 

Ladera, TX

 

 

288

 

 

N/A

 

N/A

 

 

3,732,158

 

 

 

3,661,230

 

 

 

 

 

 

 

 

 

 

 

 

$

145,130,907

 

 

$

136,653,246

 

(1)
Valage Senior Living Carson Valley is a seniors housing property with 102 beds in 88 units.
Summary of Sales Information of Partnership Investment in Unconsolidated Entities

The following table summarizes sales information of the Partnership’s investments in unconsolidated entities during the three months ended March 31, 2024:

Property Name

 

Location

 

Units

 

 

Month Sold

 

Gross Proceeds to the Partnership

 

 

Investment Income

 

 

Gain (loss)
on Sale

 

Vantage at Coventry

 

Omaha, NE

 

 

294

 

 

(1)

 

$

50,000

 

 

$

-

 

 

$

50,000

 

(1)
In January 2024, the Partnership received sales proceeds of approximately $50,000 associated with final settlements of the Vantage at Coventry sale in January 2023. The Partnership recognized the amount in “Gain on sale of investment in an unconsolidated entity” on the Partnership’s condensed consolidated statement of operations.

The following table summarizes sales information of the Partnership’s investments in unconsolidated entities during the three months ended March 31, 2023:

Property Name

 

Location

 

Units

 

 

Month Sold

 

Gross Proceeds to the Partnership

 

 

Investment Income

 

 

Gain on Sale

 

Vantage at Stone Creek

 

Omaha, NE

 

 

294

 

 

January 2023

 

$

14,689,244

 

 

$

108,295

 

 

$

9,114,980

 

Vantage at Coventry

 

Omaha, NE

 

 

294

 

 

January 2023

 

 

13,220,218

 

 

 

135,501

 

 

 

6,258,133

 

Vantage at Murfreesboro

 

Murfreesboro, TN

 

 

288

 

 

(1)

 

 

(6,184

)

 

 

-

 

 

 

(6,184

)

 

 

 

 

 

 

 

 

 

$

27,903,278

 

 

$

243,796

 

 

$

15,366,929

 

(1)
In February 2023, the Partnership paid additional cash of approximately $6,200 associated with final settlements of the Vantage at Murfreesboro sale in March 2022. The Partnership recognized the full amount in "Gain on sale of investment in an unconsolidated entity" on the Partnership’s condensed consolidated statements of operations.
Summary of Partnership's Investments in Unconsolidated Entities

The following table provides summary combined financial information for the properties underlying the Partnership’s investments in unconsolidated entities for the three months ended March 31, 2024 and 2023:

 

 

For the Three Months Ended March 31,

 

 

 

2024

 

 

2023

 

Property revenues

 

$

3,785,318

 

 

$

3,749,443

 

Gain on sale of property

 

$

-

 

 

$

38,104,333

 

Net income (loss)

 

$

(1,124,174

)

 

$

37,742,938