XML 24 R13.htm IDEA: XBRL DOCUMENT v3.19.1
Mortgage Notes Payable
3 Months Ended
Mar. 31, 2019
Mortgage Loans On Real Estate [Abstract]  
Mortgage Notes Payable

7.  MORTGAGE NOTES PAYABLE

Mortgage notes payable consisted of the following:

 

 

 

 

 

Principal as of

 

 

 

 

 

 

 

 

 

 

 

 

 

March 31,

 

 

December 31,

 

 

Loan

 

Interest

 

 

 

Mortgage note property

 

Notes

 

2019

 

 

2018

 

 

Type

 

Rate (1)

 

 

Maturity

Garden Gateway Plaza

 

 

 

 

6,221,930

 

 

 

6,270,896

 

 

Fixed

 

 

5.00

%

 

2/5/2020

World Plaza

 

(3)(4)

 

 

4,652,783

 

 

 

3,350,539

 

 

Variable

 

 

5.10

%

 

7/5/2020

West Fargo Industrial

 

 

 

 

4,273,389

 

 

 

4,292,809

 

 

Fixed

 

 

4.79

%

 

9/6/2020

Morena Office Center

 

(2)

 

 

-

 

 

 

1,567,358

 

 

Fixed

 

 

4.30

%

 

6/1/2021

Waterman Plaza

 

 

 

 

3,342,821

 

 

 

3,369,960

 

 

Fixed

 

 

5.78

%

 

4/29/2021

300 N.P.

 

 

 

 

2,339,040

 

 

 

2,348,443

 

 

Fixed

 

 

4.95

%

 

6/11/2022

Highland Court

 

 

 

 

6,532,844

 

 

 

6,568,320

 

 

Fixed

 

 

3.82

%

 

9/1/2022

Dakota Center

 

 

 

 

10,263,049

 

 

 

10,314,520

 

 

Fixed

 

 

4.74

%

 

7/6/2024

Union Terrace Building

 

(3)

 

 

6,325,217

 

 

 

6,354,153

 

 

Fixed

 

 

4.50

%

 

8/5/2024

The Presidio

 

(3)

 

 

5,976,369

 

 

 

5,992,905

 

 

Fixed

 

 

4.54

%

 

12/1/2021

Centennial Tech Center

 

(3)

 

 

9,699,063

 

 

 

9,745,811

 

 

Fixed

 

 

4.43

%

 

12/5/2024

Research Parkway

 

 

 

 

1,851,618

 

 

 

1,864,139

 

 

Fixed

 

 

3.94

%

 

1/5/2025

Arapahoe Service Center

 

 

 

 

8,195,988

 

 

 

8,233,567

 

 

Fixed

 

 

4.34

%

 

1/5/2025

Union Town Center

 

 

 

 

8,440,000

 

 

 

8,440,000

 

 

Fixed

 

 

4.28

%

 

1/5/2025

Executive Office Park

 

 

 

 

4,921,238

 

 

 

4,947,808

 

 

Fixed

 

 

4.83

%

 

6/1/2027

Genesis Plaza

 

 

 

 

6,450,941

 

 

 

6,476,032

 

 

Fixed

 

 

4.71

%

 

8/25/2025

One Park Centre

 

 

 

 

6,560,690

 

 

 

6,585,922

 

 

Fixed

 

 

4.77

%

 

9/5/2025

Shea Center II

 

 

 

 

17,727,500

 

 

 

17,727,500

 

 

Fixed

 

 

4.92

%

 

1/5/2026

Grand Pacific Center

 

(5)

 

 

3,934,379

 

 

 

3,961,304

 

 

Fixed

 

 

4.02

%

 

8/1/2037

Subtotal, Presidio Property Trust, Inc. Properties

 

 

 

 

117,708,859

 

 

 

118,411,986

 

 

 

 

 

 

 

 

 

Model Home mortgage notes

 

 

 

 

29,423,690

 

 

 

32,728,930

 

 

Fixed

 

(6)

 

 

2019-2021

Mortgage Notes Payable

 

 

 

$

147,132,549

 

 

$

151,140,916

 

 

 

 

 

 

 

 

 

Unamortized loan costs

 

 

 

 

(1,276,667

)

 

 

(1,426,740

)

 

 

 

 

 

 

 

 

Mortgage Notes Payable, net

 

 

 

$

145,855,882

 

 

$

149,714,176

 

 

 

 

 

 

 

 

 

 

(1)

Interest rates as of March 31, 2019.

(2)

Morena Office Center was sold on January 15, 2019.

(3)

Properties held for sale as of March 31, 2019.

(4)

Interest on this loan is ABR plus 0.75% and LIBOR plus 2.75%. For the 3 months ended March 31, 2019, the weighted average interest rate was 5.38%.

(5)

Interest rate is subject to reset on September 1, 2023.

(6)

Each model home has a stand-alone mortgage note at interest rates ranging from 3.7% to 5.75% per annum (at March 31, 2019).

        

 

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 March 31, 2019:

 

 

 

Presidio Property

Trust, Inc.

 

 

Model

Homes

 

 

Principal

 

 

 

Notes Payable

 

 

Notes Payable

 

 

Payments

 

Nine months remaining in 2019

 

$

1,496,106

 

 

$

6,253,663

 

 

$

7,749,769

 

Years ending December 31:

 

 

 

 

 

 

 

 

 

 

 

 

2020

 

 

16,537,438

 

 

 

12,314,258

 

 

$

28,851,696

 

2021

 

 

10,756,794

 

 

 

10,855,769

 

 

$

21,612,563

 

2022

 

 

10,055,656

 

 

 

-

 

 

$

10,055,656

 

2023

 

 

1,783,291

 

 

 

-

 

 

$

1,783,291

 

Thereafter

 

 

77,079,574

 

 

 

-

 

 

$

77,079,574

 

Total

 

$

117,708,859

 

 

$

29,423,690

 

 

$

147,132,549