XML 28 R10.htm IDEA: XBRL DOCUMENT v3.20.1
Investments in Real Estate Ventures at Fair Value
12 Months Ended
Dec. 31, 2019
Equity Method Investments And Joint Ventures [Abstract]  
Investments in Real Estate Ventures at Fair Value

4. INVESTMENTS IN REAL ESTATE VENTURES AT FAIR VALUE

Based upon elections made at the date of investment, the Company reports the investments in real estate ventures at fair value. For such investments, the Company increases or decreases the investment each reporting period by the change in the fair value and the Company reports the fair value adjustments in the Consolidated Statement of Operations in the (loss) on equity method investments carried at fair value line item. Fair value of equity method investments are classified as Level 3 of the fair value hierarchy. As of December 31, 2019, the Company had Investments in real estate ventures at fair value of $8.4 million. The Company had no investments in real estate ventures at fair value as of December 31, 2018. The table below shows the movement in the Company’s investments in real estate ventures reported at fair value.

 

 

 

Year Ended

December 31,

 

 

 

2019

 

Fair value investments as of July 23,

 

$

9,306

 

Investments

 

 

1,200

 

Distributions

 

 

(1,525

)

Change in fair value

 

 

(560

)

Fair value investments as of December 31,

 

$

8,421

 

See Note 11 for additional discussion of our investments in real estate ventures at fair value.

Investors X

The Company has elected to account for the equity method investment in Investors X at fair value. Fair Value is determined using a discounted cash flow model based on expected future cash flows for income and realization events of the underlying asset. Expected future cash flows includes contractually fixed revenues and expenses as well as estimates for future revenues and expenses where contracts do not currently exist.

The fair value of the Company’s investment in Investors X was $9.3 million as of the July 23, 2019 deconsolidation. As of December 31, 2019, the fair value of the Company’s investment in Investors X is $7.2 million. The Company received distributions of $1.5 million during the year ended December 31, 2019 and recognized a loss in fair value of $560 thousand due to lower estimated cash flows from a project in the Investors X portfolio.

The Hartford

The Company has elected to account for the equity method investment in The Hartford at fair value. Fair Value is determined using an income approach and sales comparable approach models.

The fair value of the Company’s investment in the Hartford was $1.2 million as of the investment date of December 30, 2019. The $1.2 million is equal to the cash invested into the Hartford. There were no distributions or changes in fair value as of December 31, 2019.

Summarized Financial Information

The following table summarizes the combined financial information for our unconsolidated real estate ventures accounted for under the fair value option.

 

 

2019

 

Balance Sheets:

 

 

 

 

Real estate inventories

 

$

11,328

 

Investments in real estate, net of depreciation

 

 

1,200

 

Cash

 

 

2,616

 

Accounts receivable

 

 

200

 

Other assets

 

 

1,456

 

Total assets

 

 

16,800

 

Notes payable

 

 

6,166

 

Warranty reserves

 

 

150

 

Accounts payable

 

 

1,787

 

Accrued liabilities

 

 

500

 

Purchaser deposits

 

 

1,773

 

Total liabilties

 

 

10,376

 

Total equity

 

 

6,424

 

 

 

 

 

 

Statements of Operations:

 

 

 

 

Revenue

 

 

6,832

 

Net loss

 

 

(1,364

)