XML 24 R13.htm IDEA: XBRL DOCUMENT v3.10.0.1
Mortgage Notes Payable
9 Months Ended
Sep. 30, 2018
Mortgage Loans On Real Estate [Abstract]  
Mortgage Notes Payable

7.  MORTGAGE NOTES PAYABLE

Mortgage notes payable consisted of the following:

 

 

 

 

 

Principal as of

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30,

 

 

December 31,

 

 

Loan

 

Interest

 

 

 

Mortgage note property

 

Notes

 

2018

 

 

2017

 

 

Type

 

Rate (1)

 

 

Maturity

Port of San Diego Complex

 

(5)

 

 

9,359,077

 

 

 

9,575,508

 

 

Fixed

 

 

4.75

%

 

3/5/2020

Garden Gateway Plaza

 

 

 

 

6,303,202

 

 

 

6,445,300

 

 

Fixed

 

 

5.00

%

 

4/5/2020

World Plaza

 

(6)

 

 

6,011,564

 

 

 

-

 

 

Variable

 

 

4.83

%

 

6/5/2020

West Fargo Industrial

 

 

 

 

4,311,440

 

 

 

4,365,449

 

 

Fixed

 

 

4.79

%

 

8/4/2020

Morena Office Center

 

 

 

 

2,102,058

 

 

 

2,156,479

 

 

Fixed

 

 

4.30

%

 

6/1/2021

Waterman Plaza

 

 

 

 

3,786,784

 

 

 

3,850,365

 

 

Fixed

 

 

4.25

%

 

4/29/2021

Pacific Oaks Plaza

 

 

 

 

1,429,346

 

 

 

1,466,351

 

 

Fixed

 

 

4.30

%

 

6/1/2021

300 N.P.

 

 

 

 

2,354,328

 

 

 

2,380,703

 

 

Fixed

 

 

4.95

%

 

6/11/2022

Highland Court

 

 

 

 

6,591,783

 

 

 

6,695,541

 

 

Fixed

 

 

3.82

%

 

8/28/2022

Dakota Center

 

 

 

 

10,347,159

 

 

 

10,492,904

 

 

Fixed

 

 

4.74

%

 

7/6/2024

Union Terrace Building

 

 

 

 

6,372,478

 

 

 

6,454,448

 

 

Fixed

 

 

4.50

%

 

9/5/2024

The Presidio

 

 

 

 

6,000,000

 

 

 

6,000,000

 

 

Fixed

 

 

4.54

%

 

12/1/2024

Centennial Tech Center

 

 

 

 

9,773,141

 

 

 

9,908,235

 

 

Fixed

 

 

4.43

%

 

1/5/2025

Research Parkway

 

 

 

 

1,872,419

 

 

 

1,909,012

 

 

Fixed

 

 

3.94

%

 

1/5/2025

Arapahoe Service Center

 

 

 

 

8,255,412

 

 

 

8,364,088

 

 

Fixed

 

 

4.34

%

 

1/5/2025

Union Town Center

 

 

 

 

8,440,000

 

 

 

8,440,000

 

 

Fixed

 

 

4.28

%

 

1/5/2025

Yucca Valley Retail Center

 

(5)

 

 

5,952,658

 

 

 

6,000,000

 

 

Fixed

 

 

4.30

%

 

4/11/2025

Executive Office Park

 

(2)

 

 

4,965,346

 

 

 

4,151,161

 

 

Fixed

 

 

5.80

%

 

7/1/2025

Genesis Plaza

 

 

 

 

6,500,000

 

 

 

6,500,000

 

 

Fixed

 

 

4.65

%

 

8/25/2025

One Park Centre

 

 

 

 

6,601,714

 

 

 

6,610,000

 

 

Fixed

 

 

4.77

%

 

9/5/2025

Shea Center II

 

 

 

 

17,727,500

 

 

 

17,727,500

 

 

Fixed

 

 

4.92

%

 

1/5/2026

Bismarck Office Building

 

(4)

 

 

3,979,105

 

 

 

4,057,752

 

 

Fixed

 

 

4.02

%

 

8/1/2037

Subtotal, Presidio Property Trust, Inc. Properties

 

 

 

 

139,036,514

 

 

 

133,550,796

 

 

 

 

 

4.58

%

 

 

Model Home mortgage notes

 

 

 

 

33,585,165

 

 

 

28,454,883

 

 

Fixed

 

(3)

 

 

2019-2021

Mortgage Notes Payable

 

 

 

$

172,621,679

 

 

$

162,005,679

 

 

 

 

 

 

 

 

 

Unamortized loan costs

 

 

 

 

(1,789,959

)

 

 

(1,682,942

)

 

 

 

 

 

 

 

 

Mortgage Notes Payable, net

 

 

 

$

170,831,720

 

 

$

160,322,737

 

 

 

 

 

 

 

 

 

 

(1)  Interest rates as of September 30, 2018.

(2)  Interest rate is subject to reset on June 1, 2021 and June 1, 2024.

(3)  Each model home has a stand-alone mortgage note at interest rates ranging from 3.8% to 5.75% per annum (at September 30, 2018).

(4)  Interest rate is subject to reset on September 1, 2023 and on September 1, 2030.

(5) Properties held for sale as of September 30, 2018.

(6) Interest rate is Libor plus 2.75% or 5.75% as of September 30, 2018.

 

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

 

Scheduled principal payments of mortgage notes payable were as follows as of September 30, 2018:

 

 

 

Presidio Property Trust, Inc.

 

 

Model Homes

 

 

Principal

 

 

 

Notes Payable

 

 

Notes Payable

 

 

Payments

 

Three months remaining in 2018

 

$

537,754

 

 

$

314,997

 

 

$

852,751

 

Years ending December 31:

 

 

 

 

 

 

 

 

 

 

 

 

2019

 

 

2,307,005

 

 

 

12,265,710

 

 

$

14,572,715

 

2020

 

 

27,187,327

 

 

 

11,192,731

 

 

$

38,380,058

 

2021

 

 

14,518,280

 

 

 

9,811,727

 

 

$

24,330,007

 

2022

 

 

10,154,452

 

 

 

-

 

 

$

10,154,452

 

Thereafter

 

 

84,331,696

 

 

 

-

 

 

$

84,331,696

 

Total

 

$

139,036,514

 

 

$

33,585,165

 

 

$

172,621,679