XML 31 R16.htm IDEA: XBRL DOCUMENT v3.21.2
INVESTMENT IN UNCONSOLIDATED ENTITY (FY)
6 Months Ended 12 Months Ended
Jun. 30, 2021
Dec. 31, 2020
Investments, Debt and Equity Securities [Abstract]    
INVESTMENT IN UNCONSOLIDATED ENTITY
NOTE 4. INVESTMENT IN UNCONSOLIDATED ENTITY
 

The Company’s investment in unconsolidated entity as of June 30, 2021 and December 31, 2020 is as follows:
 
   
June 30,
2021
   
December 31,
2020
 
The TIC Interest
 
$
9,987,703
   
$
10,002,368
 
 

The Company’s income from investment in unconsolidated entity for the three and six months ended June 30, 2021 and 2020, is as follows:
 
   
Three Months Ended
June 30,
   
Six Months Ended
June 30,
 
   
2021
   
2020
   
2021
   
2020
 
The TIC Interest
 
$
74,834
   
$
125,658
   
$
147,302
   
$
146,411
 
 
TIC Interest
 

During 2017, the Company, through a wholly-owned subsidiary of the Operating Partnership, acquired an approximate 72.7% interest in an industrial property in Santa Clara, California. The remaining approximate 27.3% of undivided interest in the Santa Clara property is held by Hagg Lane II, LLC (an approximate 23.4% interest) and Hagg Lane III, LLC (an approximate 3.9% interest). The manager of both Hagg Lane II, LLC and Hagg Lane III, LLC became a member of the Company's board of directors in December 2019. The Santa Clara property does not qualify as a variable interest entity and consolidation is not required as the Company’s TIC Interest does not control the property. Therefore, the Company accounts for the TIC Interest using the equity method. The Company receives approximately 72.7% of the cash flow distributions and recognizes approximately 72.7% of the results of operations.



During the three months ended June 30, 2021 and 2020, the Company received $82,588 and $169,158 in cash distributions, respectively, and $161,967 and $334,189 during the six months ended June 30, 2021 and 2020, respectively.
 

The following is summarized financial information for the Santa Clara property as of June 30, 2021 and December 31, 2020 and for the three and six months ended June 30, 2021 and 2020:
 
   
June 30,
2021
   
December 31,
2020
 
Assets:
           
Real estate investments, net
 
$
29,406,115
   
$
29,906,146
 
Cash and cash equivalents
   
786,775
     
380,774
 
Other assets
   
50,041
     
164,684
 
Total assets
 
$
30,242,931
   
$
30,451,604
 
Liabilities:
               
Mortgage note payable, net
 
$
13,354,714
   
$
13,489,126
 
Below-market lease, net
   
2,733,780
     
2,806,973
 
Other liabilities
   
111,598
     
92,777
 
Total liabilities
   
16,200,092
     
16,388,876
 
Total equity
   
14,042,839
     
14,062,728
 
Total liabilities and equity
 
$
30,242,931
   
$
30,451,604
 
 
   
Three Months Ended
June 30,
   
Six Months Ended
June 30,
 
   
2021
   
2020
   
2021
   
2020
 
Total revenues
 
$
676,936
   
$
751,653
   
$
1,350,912
   
$
1,349,573
 
Expenses:
   












 
Interest expense
   
138,036
     
140,906
     
275,642
     
282,609
 
Depreciation and amortization
   
250,015
     
250,680
     
500,030
     
499,898
 
Other expenses
   
185,964
     
187,246
     
372,652
     
365,703
 
Total expenses
   
574,015
     
578,832
     
1,148,324
     
1,148,210
 
Net income
 
$
102,921
   
$
172,821
   
$
202,588
   
$
201,363
 
NOTE 5. INVESTMENT IN UNCONSOLIDATED ENTITY
 

The Company’s investment in unconsolidated entity as of December 31, 2020 and 2019 is as follows:
 
   
December 31,
 
   
2020
   
2019
 
The TIC Interest
 
$
10,002,368
   
$
10,388,588
 
 

As discussed in Note 3, REIT I merged with and into the Company on December 31, 2019. The Company’s income (loss) from investments in unconsolidated entities for the years ended December 31, 2020 and 2019 is as follows:
 
 
Years Ended December 31,
 
 
2020
 
2019
 
The TIC Interest
 
$
296,780
   
$
296,691
 
REIT I
   

     
(62,643
)
Total
 
$
296,780
   
$
234,048
 
 
The TIC Interest
 

During 2017, the Company, through a wholly-owned subsidiary of the Operating Partnership, acquired the approximate 72.7% TIC Interest. The remaining approximate 27.3% undivided interest in the Santa Clara property is held by Hagg Lane II, LLC (an approximate 23.4%) and Hagg Lane III, LLC (an approximate 3.9%). The manager of Hagg Lane II, LLC and Hagg Lane III, LLC became a member of the Company's board of directors in December 2019. The Santa Clara property does not qualify as a variable interest entity and consolidation is not required as the Company's TIC Interest does not control the property. Therefore, the Company accounts for the TIC Interest using the equity method. The property lease expiration date is March 16, 2026 and the lease provides for three five-year renewal options. The Company receives approximately 72.7% of the cash flow distributions and recognizes approximately 72.7% of the results of operations. During the years ended December 31, 2020 and 2019, the Company received $683,000 and $657,435 in cash distributions, respectively.
 

The following is summarized financial information for the Santa Clara property as of and for the years ended December 31, 2020 and 2019:
 
   
December 31,
 
   
2020
   
2019
 
Assets:
           
Real estate investments, net
 
$
29,906,146
   
$
30,858,240
 
Cash and cash equivalents
   
380,774
     
275,760
 
Other assets
   
164,684
     
228,770
 
Total assets
 
$
30,451,604
   
$
31,362,770
 
                 
Liabilities:
               
Mortgage notes payable, net
 
$
13,489,126
   
$
13,746,635
 
Below-market lease, net
   
2,806,973
     
2,953,360
 
Other liabilities
   
92,777
     
68,587
 
Total liabilities
   
16,388,876
     
16,768,582
 
Total equity
   
14,062,728
     
14,594,188
 
Total liabilities and equity
 
$
30,451,604
   
$
31,362,770
 

   
Years Ended December 31,
 
   
2020
   
2019
 
Total revenue
 
$
2,694,874
   
$
2,705,126
 
                 
Expenses:
               
Depreciation and amortization
   
999,929
     
993,564
 
Interest expense
   
565,778
     
574,086
 
Other expenses
   
721,279
     
731,044
 
Total expenses
   
2,286,986
     
2,298,694
 
Net income
 
$
407,888
   
$
406,432
 

REIT I
 

Prior to the Merger on December 31, 2019, the Company had an approximate 4.8% ownership interest in REIT I. The Company recorded its share of loss of REIT I based on REIT I’s results of operations for the year ended December 31, 2019. During the year ended December 31, 2019, the Company received $372,351 in cash distributions related to its investment in REIT I. The following is REIT I's summarized results of operations for the year ended December 31, 2019:
 
   
Year Ended
December 31, 2019
 
Total revenue
 
$
13,132,226
 
         
Expenses:
   
 
Depreciation and amortization
   
5,787,709
 
Interest expense
   
3,425,625
 
Other expenses
   
5,342,365
 
Total expenses
   
14,555,699
 
Other income:
       
Gain on sale of real estate investment property, net
   
(1,850,845
)
Loss on debt restructuring
   
1,964,618
 
Total other income
   
113,773
 
Net loss
 
$
(1,309,700
)