v3.10.0.1
INVESTMENTS IN UNCONSOLIDATED ENTITIES (Tables)
6 Months Ended
Jun. 30, 2018
Equity Method Investments [Table Text Block]
The Company’s investments in unconsolidated entities are as follows:
 
  
June 30,
2018
  
December 31,
2017
 
Santa Clara Property Tenant-in-Common Interest (“TIC Interest”) $10,907,699  $11,103,547 
Rich Uncles Real Estate Investment Trust I (“REIT I”)  3,256,641   3,420,475 
  $14,164,340  $14,524,022 
Equity Method Investments, Entities Equity In Earnings [Table Text Block]
The Company’s (loss) income from investments in unconsolidated entities is as follows:
 
  
Three Months Ended

June 30,
  
Six Months Ended

June 30,
 
  
2018
  
2017
  
2018
  
2017
 
REIT I
 
$
(32,301
)
 
$
159,399
  
$
(27,202
)
 
$
167,356
 
TIC Interest
  
70,907
   
   
120,687
   
 
  
$
38,606
  
$
159,399
  
$
93,485
  
$
167,356
 
RuMartin Street Santa Clara [Member]  
Equity Method Investments, Summarized Financial Information [Table Text Block]
The following is summarized financial information for the Santa Clara property:
 
  
June 30,
2018
  
December 31,
2017
 
Assets:        
Real estate investments, net $32,164,572  $32,587,034 
Cash and cash equivalents  273,589   615,436 
Other assets  244,756   103,700 
Total assets $32,682,917  $33,306,170 
Liabilities:        
Mortgage notes payable $14,114,248  $14,235,256 
Below-market lease, net  3,178,988   3,247,480 
Other liabilities  81,687   246,085 
Total liabilities  17,374,923   17,728,821 
Total equity  15,307,994   15,577,349 
Total liabilities and equity $32,682,917  $33,306,170 
 
  
Three Months
Ended
June 30, 2018 (1)
  
Six Months
Ended
June 30, 2018 (1)
 
Total revenues $713,218  $1,322,012 
Expenses:        
Interest expense  145,960   290,985 
Depreciation and amortization  248,136   495,349 
Other expenses  223,358   369,694 
Total expenses  617,454   1,156,028 
Net income $95,764  $165,984 
 
 
 
 (1)The Company’s TIC Interest in the Santa Clara property commenced on September 28, 2017; therefore, no Santa Clara property operating results are presented for the three and six months ended June 30, 2017.
Rich Uncles Real Estate Investment Trust 1 [Member]  
Equity Method Investments, Summarized Financial Information [Table Text Block]
The following is summarized financial information for REIT I:
 
 
  
June 30,
2018
  
December 31,
2017
 
Assets:
        
Real estate investments, net
 
$
127,870,774
  
$
131,166,670
 
Cash and cash equivalents and restricted cash
  
4,606,282
   
6,027,807
 
Other assets
  
3,083,486
   
2,658,777
 
Total assets
 
$
135,560,542
  
$
139,853,254
 
Liabilities:
        
Mortgage notes payable, net
 
$
61,839,052
  
$
62,277,387
 
Below-market lease intangibles, net
  
3,535,926
   
3,966,008
 
Other liabilities
  
3,644,436
   
2,937,247
 
Total liabilities
  
69,019,414
   
69,180,642
 
Redeemable common stock
  
224,035
   
586,242
 
Total shareholders’ equity
  
66,317,093
   
70,086,370
 
Total liabilities and shareholders’ equity
 
$
135,560,542
  
$
139,853,254
 
 
  
Three Months Ended

June 30,
  
Six Months Ended

June 30,
 
  
2018
  
2017
  
2018
  
2017
 
Total revenues
 
$
3,365,163
  
$
3,507,951
  
$
6,596,381
  
$
6,234,218
 
Expenses:
                
Depreciation and amortization
  
1,409,093
   
1,452,354
   
2,857,337
   
2,670,428
 
Interest expense
  
631,838
   
761,743
   
1,116,711
   
1,222,944
 
Impairment of real estate investment property (1)
 
 
862,190
 
 
 
 
 
 
862,190
 
 
 
 
Other expenses
  
1,206,883
   
1,104,954
   
2,386,920
   
1,757,779
 
Total expenses
  
4,110,004
   
3,319,051
   
7,223,158
   
5,651,151
 
Other income:
                
Other income
  
   
748,514
   
   
748,795
 
Net (loss) income
 
$
(744,841
)
 
$
937,414
  
$
(626,777
)
 
$
1,331,862
 
 
(1)   During the three months ended June 30, 2018, REIT I recorded an impairment charge of $862,190 related to its investment in a property in Antioch, California due to the expiration of the tenant’s lease term at December 31, 2017 and REIT I’s subsequent difficulties encountered during the second quarter in its efforts to re-lease the property at acceptable rent rates and without incurring substantial potential tenant improvement costs. The impairment charge is less than 1% of REIT I’s total investments in real estate property and the book value of the property after the impairment charge is less than 2.0% of REIT I’s total investments in real estate property as of June 30, 2018.