XML 25 R25.htm IDEA: XBRL DOCUMENT
v3.20.1

DEBT (Tables) | 12 Months Ended
--- | ---
Dec. 31, 2019
Debt Disclosure [Abstract] |
Companies Mortgage Notes | As of December 31, 2019 and 2018, the Company’s mortgage notes payable consisted of the following:
Collateral |  | 2019 Principal Balance |  | 2018 Principal Balance |  | Contractual Interest Rate (1) |  | Effective Interest Rate (1) |  | Loan Maturity
Accredo Health/Walgreens properties |  | $ | 6,853,442 |  |  | $ | 6,996,469 |  |  | 3.95% |  | 3.95% |  | 7/1/2021
Six Dollar General properties |  | 3,819,264 |  |  | 3,885,334 |  |  | 4.69% |  | 4.69% |  | 4/1/2022
Dana property |  | 4,551,250 |  |  | 4,632,398 |  |  | 4.56% |  | 4.56% |  | 4/1/2023
Northrop Grumman property |  | 5,666,866 |  |  | 5,809,367 |  |  | 4.40% |  | 4.40% |  | 3/2/2021
exp US Services property |  | 3,385,353 |  |  | 3,446,493 |  |  | (3) |  | 4.25% |  | 11/17/2024
Harley property |  | 6,748,029 |  |  | 6,868,254 |  |  | 4.25% |  | 4.25% |  | 9/1/2024
Wyndham property (2) |  | 5,716,200 |  |  | 5,820,600 |  |  | One-month LIBOR + 2.05% |  | 4.34% |  | 6/5/2027
Williams Sonoma property (2) |  | 4,530,600 |  |  | 4,615,800 |  |  | One-month LIBOR + 2.05% |  | 4.34% |  | 6/5/2022
Omnicare property |  | 4,273,552 |  |  | 4,349,963 |  |  | 4.36% |  | 4.36% |  | 5/1/2026
EMCOR property |  | 2,862,484 |  |  | 2,911,577 |  |  | 4.35% |  | 4.35% |  | 12/1/2024
Husqvarna property |  | 6,379,182 |  |  | 6,379,182 |  |  | (4) |  | 4.60% |  | 2/20/2028
AvAir property |  | 14,575,000 |  |  | 14,575,000 |  |  | (5) |  | 4.84% |  | 3/27/2028
3M property |  | 8,290,000 |  |  | 8,360,000 |  |  | One-month LIBOR + 2.25% |  | 5.09% |  | 3/29/2023
Cummins property |  | 8,458,600 |  |  | 8,530,000 |  |  | One-month LIBOR + 2.25% |  | 5.16% |  | 4/4/2023
24 Hour Fitness property (6) |  | 6,283,898 |  |  | 8,900,000 |  |  | 4.64% |  | 4.64% |  | 4/1/2049
Texas Health property (7) |  | 4,400,000 |  |  | 4,842,500 |  |  | 4.00% |  | 4.00% |  | 12/5/2024
Bon Secours property |  | 5,250,000 |  |  | 5,250,000 |  |  | 5.41% |  | 5.41% |  | 9/15/2026
Costco property |  | 18,850,000 |  |  | 18,850,000 |  |  | 4.85% |  | 4.85% |  | 1/1/2030
Taylor Fresh Foods property (8) |  | 12,350,000 |  |  | — |  |  | 3.85% |  | 3.85% |  | 11/1/2029
Levins property (8) |  | 2,079,793 |  |  | — |  |  | One-month LIBOR + 1.93% |  | 3.74% |  | 1/5/2021
Island Pacific Supermarket property (8) |  | 1,891,225 |  |  | — |  |  | One-month LIBOR + 1.93% |  | 3.74% |  | 1/5/2021
Dollar General property (8) |  | 2,324,338 |  |  | — |  |  | One-month LIBOR + 1.48% |  | 3.38% |  | 3/5/2021
Rite Aid property (8) |  | 3,659,338 |  |  | — |  |  | One-month LIBOR + 1.50% |  | 3.25% |  | 5/5/2021
PMI Preclinical property (8) |  | 4,118,613 |  |  | — |  |  | One-month LIBOR + 1.48% |  | 3.38% |  | 3/5/2021
EcoThrift property (8) |  | 2,639,237 |  |  | — |  |  | One-month LIBOR + 1.21% |  | 2.96% |  | 7/5/2021
GSA (MSHA) property (8) |  | 1,796,361 |  |  | — |  |  | One-month LIBOR + 1.25% |  | 3.00% |  | 8/5/2021
PreK Education property (8) |  | 5,140,343 |  |  | — |  |  | 4.25% |  | 4.25% |  | 12/1/2021
Dinan Cars property (8) (10) |  | 2,710,834 |  |  | — |  |  | One-month LIBOR + 2.27% |  | 4.02% |  | 1/5/2022
Solar Turbines/Wood Group/ITW Rippey properties (8) |  | 9,434,692 |  |  | — |  |  | 3.35% |  | 3.35% |  | 11/1/2026
Dollar General property (8) |  | 611,161 |  |  | — |  |  | 4.50% |  | 4.50% |  | 4/1/2022
Gap property (8) |  | 3,643,166 |  |  | — |  |  | 4.15% |  | 4.15% |  | 8/1/2023
L-3 Communications property (8) |  | 5,284,884 |  |  | — |  |  | 4.69% |  | 4.69% |  | 4/1/2022
Sutter Health property (8) |  | 14,161,776 |  |  | — |  |  | 4.50% |  | 4.50% |  | 3/9/2024
Walgreens property (8) |  | 3,000,000 |  |  | — |  |  | 7.50% |  | 7.50% |  | 5/6/2020
Total mortgage notes payable |  | 195,739,481 |  |  | 125,022,937 |  |  |  |  |  |  |
Plus: unamortized mortgage premium, net of discount (9) |  | 489,664 |  |  | — |  |  |  |  |  |  |
Less: unamortized deferred financing costs |  | (2,189,938 | ) |  | (2,313,629 | ) |  |  |  |  |  |
Mortgage notes payable, net |  | $ | 194,039,207 |  |  | $ | 122,709,308 |  |  |  |  |  |  |
(1) | Contractual interest rate represents the interest rate in effect under the mortgage note payable as of December 31, 2019. Effective interest rate is calculated as the actual interest rate in effect as of December 31, 2019, consisting of the contractual interest rate and the effect of the interest rate swap, if applicable. For further information regarding the Company’s derivative instruments (see Note 8).
(2) | The notes on each of the Williams Sonoma and Wyndham properties (collectively, the “Property”) located in Summerlin, Nevada were originated by Nevada State Bank (“Bank”). The notes are collateralized by a deed of trust and a security agreement with assignment of rents and fixture filing. In addition, the individual loans are subject to a cross collateralization and cross default agreement whereby any default under, or failure to comply with the terms of any one or both of the notes is an event of default under the terms of both notes. The value of the property must be in an amount sufficient to maintain a loan to value ratio of no more than 60%. If the note to value ratio is ever more than 60%, the borrower shall, upon the Bank’s written demand, reduce the principal balance of the notes so that the note to value ratio is no more than 60%.
(3) | The initial contractual interest rate is 4.25% and starting November 18, 2022, the interest rate is T-Bill index plus 3.25%.
(4) | The initial contractual interest rate is 4.60% for the first five years and the greater of 4.60% or five-year Treasury Constant Maturity (“TCM”) plus 2.45% for the second five years.
(5) | The initial contractual interest rate for the note payable outstanding as of December 31, 2019 is 4.84% for the first five-years and the greater of 4.60% or five-year TCM plus 2.45% for the second five-years.
(6) | The loan refinancing on March 7, 2019 reduced the principal amount and the interest rate and it extended the maturity. The interest rate for the note payable outstanding as of December 31, 2019 adjusts in the 133rd, 253rd and 313th months.
(7) | The prior year loan was repaid on the March 13, 2019 maturity date. On December 16, 2019, the Company obtained a mortgage note payable with a new note for $4,400,000 through a nonaffiliated lender. The note is secured by the Texas Health property and it matures on December 5, 2024.
(8) | The loan was acquired through the Merger on December 31, 2019.
(9) | Represents unamortized net mortgage premium acquired through the Merger.
(10) | The Company negotiated a lease termination with Dinan Cars effective January 31, 2020 in exchange for a termination payment of $783,182. Lease termination proceeds from Dinan Cars were used to reduce the principal balance under this mortgage by $650,000 and establish a payment reserve with the remaining $133,182. In connection with the principal prepayment, we terminated the related swap agreement on February 4, 2020 at a cost of 47,000.
Mortgage Notes Payable | The following summarizes the face value, carrying amount and fair value of the Company’s mortgage notes payable as of December (Level 3 measurement):
|  | 2019 |  | 2018
|  | Face Value |  | Carrying Value |  | Fair Value |  | Face Value |  | Carrying Value |  | Fair Value
Mortgage notes payable |  | $ | 195,739,481 |  |  | $ | 194,039,207 |  |  | $ | 200,535,334 |  |  | $ | 125,022,937 |  |  | $ | 122,709,308 |  |  | $ | 123,821,490 |
Schedule of Credit Facilities | Unsecured Credit Facility
|  | December 31,
|  | 2019 |  | 2018
Unsecured Credit Facility |  | $ | 7,740,000 |  |  | $ | 9,000,000 |
Less unamortized deferred financing costs |  | (90,139 | ) |  | (2,000 | )
|  | $ | 7,649,861 |  |  | $ | 8,998,000 |
Future principal repayments | The following summarizes the future principal repayments of the Company’s mortgage notes payable, unsecured credit facility and short-term notes payable as of December 31, 2019:
| Mortgage Notes Payable |  | New Credit Facility |  | Short-term Notes Payable |  | Total
2020 | $ | 6,262,287 |  |  | $ | 7,740,000 |  |  | $ | 4,800,000 |  |  | $ | 18,802,287 |
2021 | 33,031,199 |  |  | — |  |  | — |  |  | 33,031,199 |
2022 | 24,479,249 |  |  | — |  |  | — |  |  | 24,479,249 |
2023 | 26,222,084 |  |  | — |  |  | — |  |  | 26,222,084 |
2024 | 27,256,880 |  |  | — |  |  | — |  |  | 27,256,880 |
Thereafter | 78,487,782 |  |  | — |  |  | — |  |  | 78,487,782 |
Total principal | 195,739,481 |  |  | 7,740,000 |  |  | 4,800,000 |  |  | 208,279,481 |
Plus: unamortized mortgage premium, net of discount | 489,664 |  |  | — |  |  | — |  |  | 489,664 |
Less: deferred financing costs, net | (2,189,938 | ) |  | (90,139 | ) |  | — |  |  | (2,280,077 | )
Total | $ | 194,039,207 |  |  | $ | 7,649,861 |  |  | $ | 4,800,000 |  |  | $ | 206,489,068 |
Interest Expenses Reconciliation | The following is a reconciliation of the components of interest expense:
| Years Ended December 31,
| 2019 |  | 2018
Mortgage notes payable: |  |  |
Interest expense | $ | 5,698,605 |  |  | $ | 4,065,686 |
Amortization of deferred financing costs | 601,659 |  |  | 897,535 |
Loss on interest rate swaps (1) | 843,174 |  |  | 261,198 |
Unsecured credit facility: |  |  |
Interest expense | 190,130 |  |  | 323,409 |
Amortization of deferred financing costs | 36,542 |  |  | 30,000 |
Forfeited loan fee | 12,500 |  |  | — |
Total interest expense | $ | 7,382,610 |  |  | $ | 5,577,828 |
(1) | Includes unrealized loss on interest rate swaps of $970,210 and $149,714 for years ended December 31, 2019 and 2018, respectively (see Note 8). Accrued interest payable of $22,282 and $7,649 at December 31, 2019 and 2018, respectively, represents the unsettled portion of the interest rate swaps for the period from origination of the interest rate swap through the respective balance sheet dates

X
- Definition Tabular disclosure of reconciliation of interest expenses. + References No definition available. + Details
Name: | cik0001645873_ScheduleOfInterestExpensesReconciliationTableTextBlock
Namespace Prefix: | cik0001645873_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- References No definition available. + Details
Name: | us-gaap_DebtDisclosureAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of information pertaining to carrying amount and estimated fair value of short-term and long-term debt instruments or arrangements, including but not limited to, identification of terms, features, and collateral requirements. + References No definition available. + Details
Name: | us-gaap_ScheduleOfCarryingValuesAndEstimatedFairValuesOfDebtInstrumentsTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of information pertaining to short-term and long-debt instruments or arrangements, including but not limited to identification of terms, features, collateral requirements and other information necessary to a fair presentation. + References No definition available. + Details
Name: | us-gaap_ScheduleOfDebtTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of short-term or long-term contractual arrangements with lenders, including letters of credit, standby letters of credit, and revolving credit arrangements, under which borrowings can be made up to maximum amount as of any point in time conditional on satisfaction of specified terms before, as of and after the date of drawdowns on the line. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 210 -SubTopic 10 -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02.19(b),22(b)) -URI http://asc.fasb.org/extlink&oid=6877327&loc=d3e13212-122682 Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 235 -SubTopic 10 -Section S99 -Paragraph 1 -Subparagraph (SX 210.4-08.(e),(f)) -URI http://asc.fasb.org/extlink&oid=26873400&loc=d3e23780-122690 + Details
Name: | us-gaap_ScheduleOfLineOfCreditFacilitiesTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of the combined aggregate amount of maturities and sinking fund requirements for all long-term borrowings for each of the five years following the date of the latest balance sheet date presented. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 470 -SubTopic 10 -Section 50 -Paragraph 1 -URI http://asc.fasb.org/extlink&oid=6802200&loc=d3e1835-112601 + Details
Name: | us-gaap_ScheduleOfMaturitiesOfLongTermDebtTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration