Mortgage Notes Payable (Tables)

3 Months Ended

Mar. 31, 2016

Mortgage Loans On Real Estate [Abstract]

Mortgage notes payable consisted of the following:

		Principal as of
		March 31,			December 31,			Loan	Interest
Mortgage note property	Notes	2016			2015			Type	Rate (1)			Maturity
Havana/Parker Complex		$	2,500,000		$	2,500,000		Fixed		6.51	%	7/1/2016
Bismarck Office Building			3,233,912			3,252,016		Fixed		4.50	%	10/1/2016
Rangewood Medical Office Building			1,010,117			1,027,085		Fixed		4.95	%	1/1/2019
Regatta Square			1,175,319			1,183,473		Fixed		4.95	%	1/1/2019
Port of San Diego Complex			10,032,884			10,097,726		Fixed		4.75	%	3/5/2020
Garden Gateway Plaza			6,756,895			6,799,229		Fixed		5.00	%	4/5/2020
West Fargo Industrial			4,483,666			4,500,000		Fixed		4.79	%	8/4/2020
Morena Office Center	(2)		2,273,768			2,289,899		Fixed		4.50	%	1/1/2021
Pacific Oaks Plaza	(2)		1,545,919			1,556,891		Fixed		4.50	%	6/1/2021
Shoreline Medical Building	(2)		3,696,575			3,727,569		Fixed		5.10	%	6/1/2022
Highland Court			6,926,406			6,958,147		Fixed		3.82	%	8/28/2022
Dakota Bank Buildings			10,781,541			10,825,201		Fixed		4.74	%	7/6/2024
Union Terrace Building			6,600,000			6,600,000		Fixed		4.34	%	9/5/2024
The Presidio			6,000,000			6,000,000		Fixed		4.54	%	12/1/2024
Centennial Tech Center			10,197,553			10,237,591		Fixed		4.34	%	1/5/2025
Arapahoe Service Center			8,500,000			8,500,000		Fixed		4.28	%	1/5/2025
Union Town Center			8,440,000			8,440,000		Fixed		4.28	%	1/5/2025
Yucca Valley Retail Center			6,000,000			6,000,000		Fixed		4.30	%	4/11/2025
Executive Office Park	(3)		4,289,015			4,307,975		Fixed		5.80	%	7/1/2025
Genesis Plaza			6,500,000			6,500,000		Fixed		4.65	%	8/25/2025
One Parke Centre			6,610,000			6,610,000		Fixed		4.77	%	9/5/2025
Shea Center II			17,727,500			17,727,500		Fixed		4.92	%	1/5/2026
Subtotal, NetREIT, Inc. properties			135,281,070			135,640,302				4.71	%
Model Home mortgage notes			13,656,750			9,050,268		Fixed	(4)			2016-2020
Mortgage Notes Payable		$	148,937,820		$	144,690,570
Unamortized loan costs			(2,015,055	)		(2,052,169	)
Mortgage Notes Payable, net		$	146,922,765		$	142,638,401

(1) Interest rates as of March 31, 2016.

(2) Interest rate subject to resetting on the 6th loan anniversary.

(3) Interest rate is subject to reset on July 1, 2018.

(4) Each Model Home has a standalone mortgage note at interest rates ranging from 3.8% to 5.8% per annum (at March 31, 2016).

The Company is in compliance with all conditions and covenants of its mortgage notes payable.

Scheduled Principal Payments of Mortgage Notes Payable

Scheduled principal payments of mortgage notes payable were as follows as of March 31, 2016:

	NetREIT, Inc.		Model Homes		Principal
	Notes Payable		Notes Payable		Payments
Nine months remaining in 2016	$	6,911,373	$	1,091,291	$	8,002,664
Years ending December 31:
2017		1,793,725		1,732,105	$	3,525,830
2018		6,002,953		1,504,089	$	7,507,042
2019		2,908,937		6,938,944	$	9,847,881
2020		2,276,108		2,390,321	$	4,666,429
Thereafter		115,387,974		-	$	115,387,974
Total	$	135,281,070	$	13,656,750	$	148,937,820