v3.8.0.1
REAL ESTATE (Tables)
3 Months Ended
Mar. 31, 2018
Real Estate [Abstract]  
Schedule of Real Estate Properties [Table Text Block]
As of March 31, 2018, the Company’s real estate portfolio consisted of 19 properties in 11 states consisting of: (i) eight retail, (ii) six office and (iii) five industrial properties. The following table provides summary information regarding the Company’s real estate as of March 31, 2018:
 
Property
 
Location
 
Acquisition
Date
 
Property Type
 
Land,
Buildings and
Improvements
 
Tenant
Origination
and
Absorption
Costs
 
Accumulated
Depreciation
and
Amortization
 
Total
Investments
in Real
Estate 
Property,
Net
 
Accredo Health
 
Orlando, FL
 
6/15/2016
 
Office
 
$
9,855,847
 
$
1,053,637
 
$
(889,101)
 
$
10,020,383
 
Walgreens
 
Stockbridge, GA
 
6/21/2016
 
Retail
 
 
4,147,948
 
 
705,423
 
 
(587,592)
 
 
4,265,779
 
Dollar General
 
Litchfield, ME
 
11/4/2016
 
Retail
 
 
1,281,812
 
 
116,302
 
 
(55,335)
 
 
1,342,779
 
Dollar General
 
Wilton, ME
 
11/4/2016
 
Retail
 
 
1,543,776
 
 
140,653
 
 
(70,817)
 
 
1,613,612
 
Dollar General
 
Thompsontown, PA
 
11/4/2016
 
Retail
 
 
1,199,860
 
 
106,730
 
 
(53,167)
 
 
1,253,423
 
Dollar General
 
Mt. Gilead, OH
 
11/4/2016
 
Retail
 
 
1,174,188
 
 
111,847
 
 
(50,975)
 
 
1,235,060
 
Dollar General
 
Lakeside, OH
 
11/4/2016
 
Retail
 
 
1,112,872
 
 
100,857
 
 
(52,316)
 
 
1,161,413
 
Dollar General
 
Castalia, OH
 
11/4/2016
 
Retail
 
 
1,102,086
 
 
86,408
 
 
(50,831)
 
 
1,137,663
 
Dana
 
Cedar Park, TX
 
12/27/2016
 
Industrial
 
 
8,392,906
 
 
1,210,874
 
 
(633,662)
 
 
8,970,118
 
Northrop Grumman
 
Melbourne, FL
 
3/7/2017
 
Office
 
 
12,382,991
 
 
1,341,199
 
 
(815,655)
 
 
12,908,535
 
exp US Services
 
Maitland, FL
 
3/27/2017
 
Office
 
 
5,920,121
 
 
388,248
 
 
(226,187)
 
 
6,082,182
 
Harley
 
Bedford, TX
 
4/13/2017
 
Retail
 
 
13,178,288
 
 
 
 
(303,992)
 
 
12,874,296
 
Wyndham
 
Summerlin, NV
 
6/22/2017
 
Office
 
 
9,447,270
 
 
669,232
 
 
(230,013)
 
 
9,886,489
 
Williams Sonoma
 
Summerlin, NV
 
6/22/2017
 
Office
 
 
7,531,809
 
 
550,486
 
 
(209,289)
 
 
7,873,006
 
Omnicare
 
Richmond, VA
 
7/20/2017
 
Industrial
 
 
7,042,928
 
 
281,442
 
 
(162,878)
 
 
7,161,492
 
EMCOR
 
Cincinnati, OH
 
8/29/2017
 
Office
 
 
5,960,610
 
 
463,488
 
 
(110,969)
 
 
6,313,129
 
Husqvarna
 
Charlotte, NC
 
11/30/2017
 
Industrial
 
 
11,840,201
 
 
1,013,948
 
 
(131,909)
 
 
12,722,240
 
AvAir
 
Chandler, AZ
 
12/28/2017
 
Industrial
 
 
27,357,900
 
 
 
 
(202,437)
 
 
27,155,463
 
3M
 
DeKalb, IL
 
3/29/2018
 
Industrial
 
 
14,762,798
 
 
2,356,361
 
 
(51,889)
 
 
17,067,270
 
 
 
 
 
 
 
 
 
$
145,236,211
 
$
10,697,135
 
$
(4,889,014)
 
$
151,044,332
 
Schedule Of Real Estate Property Acquisitions [Table Text Block]
During the three months ended March 31, 2018, the Company acquired the following property:
 
Property
 
Acquisition
Date
 
Land
 
Buildings and
Improvements
 
Below-Market
Lease
 
Tenant
Origination and
Absorption Costs
 
Total
 
3M
 
3/29/2018
 
$
758,780
 
$
14,004,018
 
$
(1,417,483)
 
$
2,356,361
 
$
15,701,676
 
Schedule Of Real Estate Investment Property Purchase Price [Table Text Block]
Purchase price
 
$
15,701,676
 
Acquisition fees to affiliate
 
 
(456,000)
 
Cash paid for acquisition of real estate investments
 
$
15,245,676
 
Schedule Of Lease Expiration Date [Table Text Block]
The non-cancellable lease term of the property acquired during the three months ended March 31, 2018 is as follows:
 
Property
 
Lease Expiration
 
3M
 
 
7/31/2022
 
Schedule Of Portfolios Asset Concentration [Table Text Block]
As of March 31, 2018, the Company’s portfolio’s asset concentration (greater than 10% of total assets) was as follows:
  
Property and Location
 
Net Carrying
Value
 
Percentage of
Total Assets
 
AvAir, Chandler, AZ
 
$
27,155,463
 
 
14.9
%
Schedule of Future Minimum Rental Payments for Operating Leases [Table Text Block]
As of March 31, 2018, the future minimum contractual rent payments due under the Company’s operating leases, excluding any renewal periods, are as follows:
 
April 2018 to December 2018
 
$
8,863,143
 
2019
 
 
12,029,905
 
2020
 
 
12,139,170
 
2021
 
 
10,919,726
 
2022
 
 
9,508,165
 
2023
 
 
8,394,782
 
Thereafter
 
 
45,898,687
 
 
 
$
107,753,578
 
Schedule Of Portfolios Revenue Concentration [Table Text Block]
For the three months ended March 31, 2018, the following tenants accounted for more than 10% of the Company’s total revenue:
 
Property and Location
 
Revenue
 
Percentage of 
Total Revenue
 
AvAir, AZ
 
$
635,572
 
 
18.4
%
Northrop Grumman, FL
 
$
353,558
 
 
10.2
%
Schedule of Finite-Lived Intangible Assets [Table Text Block]
As of March 31, 2018, the Company’s intangibles were as follows:
 
 
 
Tenant
Origination and
Absorption
Costs
 
Above-Market
Leases
 
Below-Market
Lease
 
Cost
 
$
10,697,135
 
$
783,115
 
$
(3,071,253)
 
Accumulated amortization
 
 
(1,518,526)
 
 
(126,083)
 
 
120,078
 
Net amount
 
$
9,178,609
 
$
657,032
 
$
(2,951,175)
 
Schedule of Finite-Lived Intangible Assets, Future Amortization Expense [Table Text Block]
The amortization of intangible assets over the next five years is expected to be as follows:
 
 
 
Tenant
Origination
and
Absorption
Costs
 
Above-
Market Lease
Intangibles
 
Below-
Market Lease
Intangibles
 
April 2018 through December 2018
 
$
1,318,047
 
$
72,784
 
$
(355,793)
 
2019
 
 
1,757,396
 
 
97,045
 
 
(474,391)
 
2020
 
 
1,757,396
 
 
97,045
 
 
(474,391)
 
2021
 
 
1,341,137
 
 
78,994
 
 
(474,391)
 
2022
 
 
805,067
 
 
63,719
 
 
(306,829)
 
2023
 
 
432,856
 
 
63,719
 
 
(78,369)
 
Thereafter
 
 
1,766,710
 
 
183,726
 
 
(787,011)
 
 
 
$
9,178,609
 
$
657,032
 
$
(2,951,175)
 
 
 
 
 
 
 
 
 
 
 
 
Weighted-average remaining amortization period
 
 
7.7 years
 
 
7.8 years
 
 
10.0 years