10-Q 1 sqft-10q_20190630.htm 10-Q

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q

☒ | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended June 30, 2019

OR

☐ | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the period from _____ to _____

000-53673

(Commission file No.)

PRESIDIO PROPERTY TRUST, INC.

(Exact name of registrant as specified in its charter)

Maryland |  | 33-0841255
(State or other jurisdiction of incorporation or organization |  | (I.R.S. employer identification no.)

4995 Murphy Canyon Road, Suite 300, San Diego, CA 92123

(Address of principal executive offices)

(760) 471-8536

(Registrant’s telephone number, including area code)

Title of class of registered securities | Trading symbol | Name of exchange on which registered
None | N/A | N/A

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ☒ No ☐

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files) Yes ☒ No ☐

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.

Large accelerated filer | ☐ |  | Accelerated filer | ☐
Non-accelerated filer | ☐ |  | Smaller reporting company | ☒
Emerging Growth company | ☐ |  |  |

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ☐ No ☒

At August 19, 2019, registrant had issued and outstanding 17,708,523 shares of its Series A common stock, $0.01 par value.

Index

|  | Page
Part I. FINANCIAL INFORMATION: |  |
Item 1. FINANCIAL STATEMENTS: |  |
| Condensed Consolidated Balance Sheets as of J une 30, 2019 (unaudited) and December 31, 2 018 |  | 4
| Condensed Consolidated Statements of Operations for the Three a nd Six Months Ended J une 30, 2019 and 2018 (unaudited) |  | 5
| Condensed Consolidated Statement of Changes in Equity for the T hree and Six Months Ended June 30, 2019 and 201 8 (unaudited) |  | 6
| Condensed Consolidated Statements of Cash Flows for the Six Months Ended June 30, 2019 and 2018 (unaudited) |  | 7
| Notes to Condensed Consolidated Financial Statements (unaudited) |  | 8
Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations |  | 21
Item 3. Quantitative and Qualitative Disclosures about Market Risk |  | 30
Item 4. Controls and Procedures |  | 30
Part II. OTHER INFORMATION |  | 30
| Item 1. Legal Proceedings |  | 30
| Item 1A. Risk Factors |  | 30
| Item 2. Unregistered Sales of Equity Securities and Use of Proceeds |  | 30
| Item 3. Defaults Upon Senior Securities |  | 30
| Item 4. Mine Safety Disclosures |  | 30
| Item 5. Other Information |  | 30
| Item 6. Exhibits |  | 31
| Signatures |  | 32

2

CAUTIONARY STATEMENTS

This report contains “forward-looking statements” within the meaning of the federal securities laws that involve risks and uncertainties, many of which are beyond our control. Our actual results could differ materially and adversely from those anticipated in such forward-looking statements as a result of certain factors, including those set forth in this report and in our other filings with the Securities and Exchange Commission (the “SEC”). Forward-looking statements relate to matters such as our industry, business strategy, goals and expectations concerning our market position, future operations, margins, profitability, capital expenditures, financial condition, liquidity, capital resources, cash flows, results of operations and other financial and operating information. When used in this report, the words “will,” “may,” “believe,” “anticipate,” “intend,” “estimate,” “expect,” “should,” “project,” “plan,” and similar expressions are intended to identify forward-looking statements, although not all forward-looking statements contain such identifying words. Important factors that may cause actual results to differ from projections include, but are not limited to:

| • | adverse economic conditions in the real estate market and overall financial market fluctuations;

| • | adverse changes in the real estate and capital financing markets;

| • | inability to redeem or retire our Series B Preferred Stock;

| • | inability to borrow or raise sufficient additional capital to maintain or expand our real estate investment portfolio;

| • | insufficient cash to pay or restrictions on paying dividends to our stockholders;

| • | unexpected costs and/or increases in our operating costs;

| • | inability to attract or retain qualified personnel, including real estate management personnel;

| • | adverse results of any legal proceedings;

| • | inability to compete effectively;

| • | inability to collect rent from tenants and/or defaults on leases by tenants;

| • | early termination or non-renewal of leases by tenants;

| • | increased interest rates, particularly with respect to Series B Preferred Stock;

| • | lower than expected rents and revenues from our properties and/or increased vacancy rates;

| • | inability to complete real estate acquisitions or dispositions on favorable terms and/or without significant defeasance cost;

| • | failure to manage or operate properties efficiently and effectively;

| • | changes in our business strategy;

| • | failure to generate sufficient cash flows to service our outstanding indebtedness;

| • | failure or inability to implement the recapitalization;

| • | environmental uncertainties, risks and cost related to adverse weather conditions and natural disasters (resulting in uninsured and underinsured losses), and compliance with any environmental requirements;

| • | failure to qualify and maintain our status as a REIT;

| • | government approvals, actions and initiatives, including compliance with American with Disabilities Act of 1990 (ADA);

| • | new legislation or unexpected interpretations of existing legislation;

| • | adverse changes in real estate and zoning laws, increases in real property tax rates, and adverse rulings with respect to tax-deferred exchanges; and

| • | additional factors discussed in our filings with the SEC.

3

Presidio Property Trust, Inc. and Subsidiaries

Condensed Consolidated Balance Sheets

|  | June 30, |  |  | December 31, |
|  | 2019 |  |  | 2018 |
|  | (Unaudited) |  |  |  |  |
ASSETS |  |  |  |  |  |  |  |
Real estate assets and lease intangibles: |  |  |  |  |  |  |  |
Land |  | $ | 29,906,354 |  |  | $ | 29,850,681 |
Buildings and improvements |  |  | 150,703,421 |  |  |  | 152,642,115 |
Tenant improvements |  |  | 17,143,107 |  |  |  | 15,457,302 |
Lease intangibles |  |  | 6,382,637 |  |  |  | 6,552,142 |
Real estate assets and lease intangibles held for investment, cost |  |  | 204,135,519 |  |  |  | 204,502,240 |
Accumulated depreciation and amortization |  |  | (34,237,272 | ) |  |  | (31,732,241 | )
Real estate assets and lease intangibles held for investment, net |  |  | 169,898,247 |  |  |  | 172,769,999 |
Real estate assets held for sale, net |  |  | 35,827,398 |  |  |  | 38,338,066 |
Real estate assets, net |  |  | 205,725,645 |  |  |  | 211,108,065 |
Cash equivalents and restricted cash |  |  | 11,652,864 |  |  |  | 9,776,215 |
Deferred leasing costs, net |  |  | 2,185,514 |  |  |  | 2,096,553 |
Goodwill |  |  | 2,423,000 |  |  |  | 2,423,000 |
Other assets, net |  |  | 5,741,653 |  |  |  | 7,646,207 |
TOTAL ASSETS |  | $ | 227,728,676 |  |  | $ | 233,050,040 |
LIABILITIES AND EQUITY |  |  |  |  |  |  |  |
Liabilities: |  |  |  |  |  |  |  |
Mortgage notes payable, net |  | $ | 121,423,081 |  |  | $ | 123,039,215 |
Mortgage notes payable related to properties held for sale, net |  |  | 26,681,682 |  |  |  | 26,674,961 |
Mortgage notes payable, total net |  |  | 148,104,763 |  |  |  | 149,714,176 |
Accounts payable and accrued liabilities |  |  | 6,937,212 |  |  |  | 5,751,245 |
Accrued real estate taxes |  |  | 1,522,889 |  |  |  | 3,094,380 |
Dividends payable |  |  | 1,082,947 |  |  |  | 1,075,371 |
Lease liability, net |  |  | 613,074 |  |  |  | - |
Below-market leases, net |  |  | 401,386 |  |  |  | 495,927 |
Mandatorily redeemable Series B Preferred Stock, net, $0.01 par value, $1,000 liquidating preference; shares authorized: 40,000; 16,000 and 16,900 shares issued and outstanding at June 30, 2019 and December 31, 2018, respectively, net |  |  | 16,000,000 |  |  |  | 16,777,898 |
Total liabilities |  |  | 174,662,271 |  |  |  | 176,908,997 |
Commitments and contingencies (Note 8) |  |  |  |  |  |  |  |
Equity: |  |  |  |  |  |  |  |
Series A Common Stock, $0.01 par value, shares authorized: 100,000,000; 17,715,778 and 17,721,422 shares issued and outstanding at June 30, 2019 and December 31, 2018, respectively |  |  | 177,159 |  |  |  | 177,216 |
Additional paid-in capital |  |  | 151,692,674 |  |  |  | 151,582,017 |
Dividends and accumulated losses |  |  | (115,414,927 | ) |  |  | (111,343,840 | )
Total stockholders' equity before noncontrolling interest |  |  | 36,454,906 |  |  |  | 40,415,393 |
Noncontrolling interest |  |  | 16,611,499 |  |  |  | 15,725,650 |
Total equity |  |  | 53,066,405 |  |  |  | 56,141,043 |
TOTAL LIABILITIES AND EQUITY |  | $ | 227,728,676 |  |  | $ | 233,050,040 |

See Notes to Condensed Consolidated Financial Statements

4

Presidio Property Trust, Inc. and Subsidiaries

Condensed Consolidated Statements of Operations

(Unaudited)

|  | For the Three Months Ended June 30, |  |  | For the Six Months Ended June 30, |
|  | 2019 |  |  | 2018 |  |  | 2019 |  |  | 2018 |
Revenues: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Rental income |  | $ | 6,799,575 |  |  | $ | 7,843,654 |  |  | $ | 13,694,755 |  |  | $ | 15,789,760 |
Fees and other income |  |  | 321,412 |  |  |  | 320,762 |  |  |  | 605,496 |  |  |  | 599,490 |
Total revenue |  |  | 7,120,987 |  |  |  | 8,164,416 |  |  |  | 14,300,251 |  |  |  | 16,389,250 |
Costs and expenses: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Rental operating costs |  |  | 2,526,002 |  |  |  | 2,662,223 |  |  |  | 5,289,552 |  |  |  | 5,312,132 |
General and administrative |  |  | 1,419,668 |  |  |  | 1,357,578 |  |  |  | 3,180,371 |  |  |  | 2,692,672 |
Depreciation and amortization |  |  | 1,749,113 |  |  |  | 2,265,889 |  |  |  | 3,959,194 |  |  |  | 4,604,933 |
Total costs and expenses |  |  | 5,694,783 |  |  |  | 6,285,690 |  |  |  | 12,429,117 |  |  |  | 12,609,737 |
Other income (expense): |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Interest expense-Series B preferred stock |  |  | (627,273 | ) |  |  | (1,105,626 | ) |  |  | (1,275,724 | ) |  |  | (2,199,314 | )
Interest expense-mortgage notes |  |  | (1,864,597 | ) |  |  | (2,041,553 | ) |  |  | (3,761,349 | ) |  |  | (4,024,842 | )
Interest and other income (expense), net |  |  | 4,409 |  |  |  | 12,449 |  |  |  | 9,933 |  |  |  | (5,842 | )
Gain on sales of real estate, net |  |  | 176,392 |  |  |  | 355,276 |  |  |  | 1,390,634 |  |  |  | 429,489 |
Deferred offering costs |  |  | - |  |  |  | (1,507,599 | ) |  |  | - |  |  |  | (1,507,599 | )
Income tax expense |  |  | (191,809 | ) |  |  | (88,671 | ) |  |  | (273,239 | ) |  |  | (119,465 | )
Total other expense, net |  |  | (2,502,878 | ) |  |  | (4,375,724 | ) |  |  | (3,909,745 | ) |  |  | (7,427,573 | )
Net loss |  |  | (1,076,674 | ) |  |  | (2,496,998 | ) |  |  | (2,038,611 | ) |  |  | (3,648,060 | )
Less: Income attributable to noncontrolling interests |  |  | (182,924 | ) |  |  | (400,762 | ) |  |  | (949,379 | ) |  |  | (567,892 | )
Net loss attributable to Presidio Property Trust, Inc. common stockholders |  | $ | (1,259,598 | ) |  | $ | (2,897,760 | ) |  | $ | (2,987,990 | ) |  | $ | (4,215,952 | )
Basic and diluted loss per common share |  | $ | (0.07 | ) |  | $ | (0.16 | ) |  | $ | (0.17 | ) |  | $ | (0.24 | )
Weighted average number of common shares outstanding - basic and diluted |  |  | 17,715,778 |  |  |  | 17,667,857 |  |  |  | 17,724,812 |  |  |  | 17,564,805 |

See Notes to Condensed Consolidated Financial Statements

5

Presidio Property Trust, Inc. and Subsidiaries

Condensed Consolidated Statement of Changes in Equity

For the Three and Six Months Ended June 30, 2019 and 2018

(Unaudited)

|  |  |  |  |  |  |  |  |  | Additional |  |  | Dividends and |  |  | Total |  |  | Non- |  |  |  |  |
|  | Common Stock |  |  | Paid-in |  |  | Accumulated |  |  | Stockholders’ |  |  | controlling |  |  | Total |
|  | Shares |  |  | Amount |  |  | Capital |  |  | Losses |  |  | Equity |  |  | Interests |  |  | Equity |
Balance, December 31, 2018 |  |  | 17,721,422 |  |  | $ | 177,216 |  |  | $ | 151,582,017 |  |  | $ | (111,343,840 | ) |  | $ | 40,415,393 |  |  | $ | 15,725,650 |  |  | $ | 56,141,043 |
Net loss |  |  | - |  |  |  | - |  |  |  | - |  |  |  | (1,728,392 | ) |  |  | (1,728,392 | ) |  |  | 766,455 |  |  |  | (961,937 | )
Dividends paid |  |  | - |  |  |  | - |  |  |  | - |  |  |  | (150 | ) |  |  | (150 | ) |  |  | - |  |  |  | (150 | )
Contributions received from noncontrolling interests, net of distributions paid |  |  | - |  |  |  | - |  |  |  | - |  |  |  | - |  |  |  | - |  |  |  | (258,708 | ) |  |  | (258,708 | )
Repurchase of common stock |  |  | (14,322 | ) |  |  | (143 | ) |  |  | (52,006 | ) |  |  |  |  |  |  | (52,149 | ) |  |  | - |  |  |  | (52,149 | )
Vesting of restricted stock |  |  | 26,847 |  |  |  | 268 |  |  |  | 230,615 |  |  |  | - |  |  |  | 230,883 |  |  |  | - |  |  |  | 230,883 |
Balance, March 31, 2019 |  |  | 17,733,947 |  |  | $ | 177,341 |  |  | $ | 151,760,626 |  |  | $ | (113,072,382 | ) |  | $ | 38,865,585 |  |  | $ | 16,233,397 |  |  | $ | 55,098,982 |
Net loss |  |  | - |  |  |  | - |  |  |  | - |  |  |  | (1,259,598 | ) |  |  | (1,259,598 | ) |  |  | 182,924 |  |  |  | (1,076,674 | )
Dividends declared |  |  |  |  |  |  |  |  |  |  |  |  |  |  | (1,082,947 | ) |  |  | (1,082,947 | ) |  |  | - |  |  |  | (1,082,947 | )
Contributions received from noncontrolling interests, net of distributions paid |  |  | - |  |  |  | - |  |  |  | - |  |  |  | - |  |  |  | - |  |  |  | 195,178 |  |  |  | 195,178 |
Repurchase of common stock |  |  | (18,169 | ) |  |  | (182 | ) |  |  | (67,952 | ) |  |  |  |  |  |  | (68,134 | ) |  |  | - |  |  |  | (68,134 | )
Balance, June 30, 2019 |  |  | 17,715,778 |  |  | $ | 177,159 |  |  | $ | 151,692,674 |  |  | $ | (115,414,927 | ) |  | $ | 36,454,906 |  |  | $ | 16,611,499 |  |  | $ | 53,066,405 |
|  |  |  |  |  |  |  |  |  | Additional |  |  | Dividends and |  |  | Total |  |  | Non- |  |  |  |  |
|  | Common Stock |  |  | Paid-in |  |  | Accumulated |  |  | Stockholders’ |  |  | controlling |  |  | Total |
|  | Shares |  |  | Amount |  |  | Capital |  |  | Losses |  |  | Equity |  |  | Interests |  |  | Equity |
Balance, December 31, 2017 |  |  | 17,667,857 |  |  | $ | 176,680 |  |  | $ | 151,121,902 |  |  | $ | (113,652,763 | ) |  | $ | 37,645,819 |  |  | $ | 14,396,349 |  |  | $ | 52,042,168 |
Net loss |  |  | - |  |  |  | - |  |  |  | - |  |  |  | (1,318,191 | ) |  |  | (1,318,191 | ) |  |  | 167,130 |  |  |  | (1,151,061 | )
Contributions received from noncontrolling interests, net of distributions paid |  |  | - |  |  |  | - |  |  |  | - |  |  |  | - |  |  |  | - |  |  |  | 1,017,739 |  |  |  | 1,017,739 |
Balance, March 31, 2018 |  |  | 17,667,857 |  |  | $ | 176,680 |  |  | $ | 151,121,902 |  |  | $ | (114,970,954 | ) |  | $ | 36,327,628 |  |  | $ | 15,581,218 |  |  | $ | 51,908,846 |
Net loss |  |  | - |  |  |  | - |  |  |  | - |  |  |  | (2,897,760 | ) |  |  | (2,897,760 | ) |  |  | 400,762 |  |  |  | (2,496,998 | )
Contributions received from noncontrolling interests, net of distributions paid |  |  | - |  |  |  | - |  |  |  | - |  |  |  | - |  |  |  | - |  |  |  | 159,770 |  |  |  | 159,770 |
Balance, June 30, 2018 |  |  | 17,667,857 |  |  | $ | 176,680 |  |  | $ | 151,121,902 |  |  | $ | (117,868,714 | ) |  | $ | 33,429,868 |  |  | $ | 16,141,750 |  |  | $ | 49,571,618 |

See Notes to Condensed Consolidated Financial Statements

6

Presidio Property Trust, Inc. and Subsidiaries

Condensed Consolidated Statements of Cash Flows

(Unaudited)

|  | For the |  |  | For the |
|  | Six Months Ended |  |  | Six Months Ended |
|  | June 30, 2019 |  |  | June 30, 2018 |
Cash flows from operating activities: |  |  |  |  |  |  |  |
Net loss |  | $ | (2,038,611 | ) |  | $ | (3,648,060 | )
Adjustments to reconcile net loss to net cash provided by operating activities: |  |  |  |  |  |  |  |
Depreciation and amortization |  |  | 3,959,194 |  |  |  | 4,604,933 |
Stock compensation |  |  | 635,758 |  |  |  | 286,182 |
Bad debt expense |  |  | 19,088 |  |  |  | 26,661 |
Gain on sale of real estate assets, net |  |  | (1,390,634 | ) |  |  | (429,489 | )
Amortization of financing costs |  |  | 400,131 |  |  |  | 272,989 |
Amortization of above-market leases |  |  | 30,125 |  |  |  | 37,401 |
Amortization of below-market leases |  |  | (94,541 | ) |  |  | (123,120 | )
Straight-line rent adjustment |  |  | (9,267 | ) |  |  | (249,065 | )
Changes in operating assets and liabilities: |  |  |  |  |  |  |  |
Other assets |  |  | 947,911 |  |  |  | 1,190,605 |
Accounts payable and accrued liabilities |  |  | 1,525,219 |  |  |  | 251,331 |
Accrued real estate taxes |  |  | (1,571,491 | ) |  |  | (1,500,066 | )
Net cash provided by operating activities |  |  | 2,412,882 |  |  |  | 720,302 |
Cash flows from investing activities: |  |  |  |  |  |  |  |
Real estate acquisitions |  |  | (6,116,035 | ) |  |  | (10,196,098 | )
Additions to buildings and tenant improvements |  |  | (4,660,917 | ) |  |  | (1,808,140 | )
Additions to deferred leasing costs |  |  | (661,401 | ) |  |  | (348,579 | )
Proceeds from sales of real estate, net |  |  | 14,848,959 |  |  |  | 4,215,867 |
Net cash provided by (used in) investing activities |  |  | 3,410,606 |  |  |  | (8,136,950 | )
Cash flows from financing activities: |  |  |  |  |  |  |  |
Proceeds from mortgage notes payable, net of issuance costs |  |  | 9,151,851 |  |  |  | 18,169,709 |
Repayment of mortgage notes payable |  |  | (10,939,681 | ) |  |  | (7,790,196 | )
Redemption of mandatorily redeemable preferred stock |  |  | (900,000 | ) |  |  | - |
Contributions from noncontrolling interests net of distributions paid |  |  | (63,530 | ) |  |  | 1,177,510 |
Repurchase of common stock |  |  | (119,958 | ) |  |  | - |
Dividends paid to stockholders |  |  | (1,075,521 | ) |  |  | - |
Net cash (used in) provided by financing activities |  |  | (3,946,839 | ) |  |  | 11,557,023 |
Net increase in cash equivalents and restricted cash |  |  | 1,876,649 |  |  |  | 4,140,375 |
Cash equivalents and restricted cash - beginning of period |  |  | 9,776,215 |  |  |  | 8,310,575 |
Cash equivalents and restricted cash - end of period |  | $ | 11,652,864 |  |  | $ | 12,450,950 |
Supplemental disclosure of cash flow information: |  |  |  |  |  |  |  |
Interest paid Series B preferred stock |  | $ | 1,146,872 |  |  | $ | 2,160,939 |
Interest paid-mortgage notes payable |  | $ | 3,072,901 |  |  | $ | 3,795,201 |

See Notes to Condensed Consolidated Financial Statements

7

Presidio Property Trust, Inc. and Subsidiaries

Notes to Condensed Consolidated Financial Statements (unaudited)

June 30, 2019

1. ORGANIZATION

Organization. Presidio Property Trust, Inc. (“we”, “our”, “us” or the “Company”) is a self-managed real estate investment trust (“REIT”). We were incorporated in the State of California on September 28, 1999, and in August 2010, we reincorporated as a Maryland corporation. In October 2017, we changed our name from “NetREIT, Inc.” to “Presidio Property Trust, Inc.” The Company’s portfolio includes the following properties:

| • | Thirteen office buildings and one industrial property (“Office/Industrial Properties”) which total approximately 1,273,788 rentable square feet;

| • | Four retail shopping centers (“Retail Properties”) which total approximately 131,722 rentable square feet; and

| • | 136 model home residential properties (“Model Homes”) leased back to homebuilders that are owned by five affiliated limited partnerships and one wholly-owned corporation (“Model Home Properties”).

The Company operates in the following partnerships during the periods covered by these condensed consolidated financial statements:

| • | The Company is the sole general partner in two limited partnerships (NetREIT Palm Self-Storage LP and NetREIT Casa Grande LP), all with ownership interest in real estate income producing properties.

| • | The Company is the general and/ or limited partner in five limited partnerships that purchase Model Homes and lease them back to homebuilders (Dubose Model Home Investors #202, LP, Dubose Model Home Investors #203, LP, Dubose Model Home Investors #204, LP, Dubose Model Homes Investor #205, LP and NetREIT Dubose Model Home REIT, LP). The Company refers to these entities collectively, as the “Model Home Partnerships”.

The Company has determined that the limited partnerships in which it owns less than 100%, should be included in the Company’s consolidated financial statements as the Company directs their activities and has control of such limited partnerships.

We have elected to be taxed as a REIT under Sections 856 through 860 of the Internal Revenue Code (“Code”), for federal income tax purposes. To maintain our qualification as a REIT, we are required to distribute at least 90% of our REIT taxable income to our stockholders and meet the various other requirements imposed by the Code relating to such matters as operating results, asset holdings, distribution levels and diversity of stock ownership. Provided we maintain our qualification for taxation as a REIT, we are generally not subject to corporate level income tax on the earnings distributed currently to our stockholders that we derive from our REIT qualifying activities. If we fail to maintain our qualification as a REIT in any taxable year and are unable to avail ourselves of certain savings provisions set forth in the Code, all of our taxable income would be subject to federal income tax at regular corporate rates, including any applicable alternative minimum tax. We are subject to certain state and local income taxes.

We, together with one of our entities, have elected to treat our subsidiaries as a taxable REIT subsidiary (a “TRS”) for federal income tax purposes. Certain activities that we undertake must be conducted by a TRS, such as non-customary services for our tenants, and holding assets that we cannot hold directly. A TRS is subject to federal and state income taxes.

The Company has concluded that there are no significant uncertain tax positions requiring recognition in its financial statements. Neither the Company nor its subsidiaries have been assessed any significant interest or penalties for tax positions by any major tax jurisdictions.

Liquidity. The Company’s 16,000 shares of its Series B Preferred Stock are mandatorily redeemable by the Company on August 1, 2019 (“Mandatory Redemption Date”) for $16.0 million in cash. On August 2, 2019, the Company received a notice from PFP III Sub II, LLC (“Prime”), the sole holder of the Company’s Series B Preferred Stock, that an event of default occurred when the Company failed to redeem the Series B Preferred Stock on its Mandatory Redemption Date pursuant to the terms of the Investor Agreement dated August 4, 2014 and the corresponding Articles Supplementary. This event of default triggered an annual cash dividend payable per share equal to 24% of the liquidation preference of $1,000 per share, effective as of the Mandatory Redemption Date.

8

Prime demanded immediate payment of all amounts due and reiterated the Company’s recourse obligation for costs and expenses in connection with Prime’s enforcement of its rights and remedies. Prime has not waived the event of default and has expressly reserved its rights and remedies. Prime has certain rights and remedies following t he occurrence and during the continuation of an event of default and additional rights and remedies that commence on the Mandatory Redemption Date. Subject to certain limitations under certain agreements (including mortgage loan documents), the Maryland G eneral Corporation Law and/or the Company’s charter, Prime’s right to take unilateral action to, or cause the Company to, among other rights, include the following:

| • | Replace property managers and leasing agents;

| • | Terminate contracts between the Company and/or any of its subsidiaries and any affiliate of the Company to the extent that such contracts relate to the ownership, leasing, management, or use of the Company’s real property:

| • | Replace any managing member or general partner;

| • | Following 180 days after the Mandatory Redemption Date, sell any real property;

| • | Sell any property (in addition to real property);

| • | Implement Major Decisions (as defined in the Investor Agreement), including the suspension of dividend payments to common stockholders;

| • | Refinance, repay or prepay any indebtedness, including existing mortgage loans secured by real property;

| • | Cure any default under any indebtedness, including mortgages; and

| • | Elect six individuals to serve as members of the Board of Directors of the Company.

Except for the annual cash dividend rate of 24%, which is 10% in excess of the 14% dividend rate that the Company had been accruing and paying, the Company has not received any notice or other communication from Prime that it intends to exercise any of the rights or remedies available to it in connection with the event of default. The exercise of additional rights and remedies by Prime, including its right to replace a majority of the Company’s board of directors (and, in effect, take control of the Company) and its right to sell real property, may have a material adverse effect on the Company, including its business, results of operations, cash flows, and financial condition.

The foregoing descriptions of Prime’s rights and remedies and the Company’s recourse obligations in an event of default are only summaries and are qualified in their entirety by reference to the Investor Agreement and Articles Supplementary (which designates the preferences, powers, rights and other terms of the Series B Preferred Stock), copies of which were filed as exhibits to the Form 8-K filed on August 8, 2014.

On August 14, 2019, the Company redeemed 2,000 shares of its Series B Preferred Stock for $2.0 million and 14,000 shares of Series B Preferred Stock remaining outstanding.

The Company is pursuing financing alternatives to redeem the outstanding shares of Series B Preferred Stock, and the Company expects such financing and redemption to be completed before the end of the Company’s third fiscal quarter, September 30, 2019. The Company also continues to review its portfolio of real property to determine which properties to sell in order to generate sufficient net proceeds to redeem its Series B Preferred Stock. However, there is no guarantee that the Company will be able to obtain the financing necessary to redeem any or all Series B Preferred Stock outstanding or sell real property on terms favorable to the Company or on any terms.

For the six months remaining in 2019 and the year ending December 31, 2020, we have $5.2 million and $11.5 million of mortgage notes payable maturing, respectively, related to the model home properties. We plan to sell the model home properties or refinance a significant portion of the mortgage notes payable to repay the mortgage notes payable.

2. SIGNIFICANT ACCOUNTING POLICIES

There have been no significant changes to the Company’s accounting policies since it filed its audited financial statements in its Annual Report on Form 10-K for the year ended December 31, 2018. For further information about the Company’s accounting policies, refer to the Company’s consolidated financial statements and notes thereto for the year ended December 31, 2018 included in the Company’s Annual Report on Form 10-K filed with the SEC on March 22, 2019.

Basis of Presentation. The accompanying condensed consolidated financial statements have been prepared by the Company's management in accordance with accounting principles generally accepted in the United States of America ("GAAP") for interim financial statement and the instructions to Form 10-Q and Article 8 of Regulation S-X. Certain information and footnote disclosures

9

required for annual consolidated financial statements have been condensed or excluded pursuant to rules and regulations of the SEC. In the op inion of management, the accompanying condensed consolidated financial statements reflect all adjustments of a normal and recurring nature that are considered necessary for a fair presentation of our financial position, results of our operations, and cash flows as of and for the six months ended June 30, 2019 and 2018, respectively. However, the results of operations for the interim periods are not necessarily indicative of the results that may be expected for the year ending December 31, 2019. These conden sed consolidated financial statements should be read in conjunction with the audited financial statements and notes thereto included in the Company's Annual Report on Form 10-K for the year ended December 31, 2018. The condensed consolidated balance sheet as of December 31, 2018 has been derived from the audited consolidated financial statements included in the Form 10-K filed with the SEC on March 2 2, 201 9.

Principles of Consolidation. The accompanying condensed consolidated financial statements include the accounts of the Company and its direct and indirect wholly-owned subsidiaries and entities the Company controls or of which it is the primary beneficiary. All significant intercompany balances and transactions have been eliminated in consolidation.

Use of Estimates. The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and the disclosure of contingent assets and liabilities as of the date of the financial statements, and the reported amounts of revenues and expenses during the reporting periods. Significant estimates include the allocation of purchase price paid for property acquisitions among land, building and intangible assets acquired including their useful lives; valuation of long-lived assets, and the allowance for doubtful accounts, which is based on an evaluation of the tenants’ ability to pay. Actual results may differ from those estimates.

Cash Equivalents and Restricted Cash. At June 30, 2019 and December 31, 2018, we had approximately $5.1 million and $5.8 million in cash equivalents, respectively and $6.6 million and $4.0 million of restricted cash, respectively. Our cash equivalents and restricted cash consist of invested cash and cash in our operating accounts and are held in bank accounts at third party institutions. Restricted cash consists of funds used for property taxes, insurance, capital expenditures and leasing commissions.

Real Estate Held for Sale. Real estate held for sale during the current period is classified as “real estate held for sale” for all prior periods presented in the accompanying condensed consolidated financial statements. Mortgage notes payable related to the real estate held for sale during the current period is classified as “mortgage notes payable related to real estate held for sale, net” for all prior periods presented in the accompanying condensed consolidated financial statements. As of June 30, 2019, four properties meet the criteria to be classified as held for sale which are World Plaza, The Presidio, Union Terrace and Centennial Tech Center.

Impairments of Real Estate Asset. We review for impairment on a property by property basis. Impairment is recognized on properties held for use when the expected undiscounted cash flows for a property are less than its carrying amount at which time the property is written-down to fair value. The calculation of both discounted and undiscounted cash flows requires management to make estimates of future cash flows including revenues, operating expenses, required maintenance and development expenditures, market conditions, demand for space by tenants and rental rates over long periods. Since our properties typically have a long life, the assumptions used to estimate the future recoverability of book value requires significant management judgment. Actual results could be significantly different from the estimates. These estimates have a direct impact on net income because recording an impairment charge results in a negative adjustment to net income. The evaluation of anticipated cash flows is highly subjective and is based in part on assumptions regarding future occupancy, rental rates and capital requirements that could differ materially from actual results in future periods.

Properties held for sale are recorded at the lower of the carrying amount or the expected sales price less costs to sell. Although our strategy is to hold our properties over the long-term, if our strategy changes or market conditions otherwise dictate an earlier sale date, an impairment loss may be recognized to reduce the property to fair value and such loss could be material.

During the six months ended June 30, 2019, the Company determined that no impairment existed, and no impairment charge was recorded for the six months ended June 30, 2019.

10

Fair Value Measurements. Under GAAP, we are required to measure certain financial instruments at fair value on a recurring basis. In addition, we are required to measure other non-financial and financial assets at fair value on a non-recurring basis (e.g., carrying value of impaired real estate loans receivable and long-lived assets). F air value is defined as the price that would be received upon the sale of an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. The GAAP fair value framework uses a three-tiered approach. Fa ir value measurements are classified and disclosed in one of the following three categories:

| • | Level 1: unadjusted quoted prices in active markets that are accessible at the measurement date for identical assets or liabilities;

| • | Level 2: quoted prices for similar instruments in active markets, quoted prices for identical or similar instruments in markets that are not active, and model-derived valuations in which significant inputs and significant value drivers are observable in active markets; and

| • | Level 3: prices or valuation techniques where little or no market data is available that requires inputs that are both significant to the fair value measurement and unobservable.

When available, we utilize quoted market prices from independent third-party sources to determine fair value and classify such items in Level 1 or Level 2. In instances where the market for a financial instrument is not active, regardless of the availability of a nonbinding quoted market price, observable inputs might not be relevant and could require us to make a significant adjustment to derive a fair value measurement. Additionally, in an inactive market, a market price quoted from an independent third party may rely more on models with inputs based on information available only to that independent third party. When we determine the market for a financial instrument owned by us to be illiquid or when market transactions for similar instruments do not appear orderly, we use several valuation sources (including internal valuations, discounted cash flow analysis and quoted market prices) and establish a fair value by assigning weights to the various valuation sources. Additionally, when determining the fair value of a liability in circumstances in which a quoted price in an active market for an identical liability is not available, we measure fair value using (i) a valuation technique that uses the quoted price of the identical liability when traded as an asset or quoted prices for similar liabilities when traded as assets or (ii) another valuation technique that is consistent with the principles of fair value measurement, such as the income approach or the market approach.

Changes in assumptions or estimation methodologies can have a material effect on these estimated fair values. In this regard, the derived fair value estimates cannot be substantiated by comparison to independent markets and, in many cases, may not be realized in an immediate settlement of the instrument.

Reclassifications. Certain reclassifications have been made to the previously presented consolidated financial statements and condensed consolidated financial statements to conform to the current period presentation. These reclassifications had no effect on previously reported results of consolidated operations or equity.

Subsequent Events. We evaluate subsequent events up until the date the consolidated financial statements are issued.

Exchange and Disposition Transactions

On July 1, 2019, NetREIT Genesis, LLC sold a 43% tenants-in-common interest in Genesis Plaza (“TIC Interest”) for $5.6 million to a newly formed entity, NetREIT Genesis II, LLC, in which NetREIT Casa Grande LP is the sole member. NetREIT Casa Grande LP owned and sold Morena Office Center on January 15, 2019. The sale of the TIC Interest was structured as a 1031 exchange and included $2.9 million in cash and assumption of debt. The Company remains a guarantor of the debt and NetREIT Genesis, LLC and NetREIT Genesis II, LLC are jointly and severally liable for the debt securing Genesis Plaza, the financial terms and conditions of which remain materially unchanged.

On July 31, 2019, we sold The Presidio office building for approximately $12.3 million and recognized a gain of $4.5 million.

Default Upon Senior Securities; Partial Redemption of Series B Preferred Stock

The Company’s 16,000 shares of its Series B Preferred Stock are mandatorily redeemable by the Company on August 1, 2019 for $16.0 million in cash. On August 2, 2019, the Company received a notice from PFP III Sub II, LLC, the sole holder of the Company’s Series B Preferred Stock, that an event of default occurred when the Company failed to redeem the Series B Preferred Stock on its maturity date, August 1, 2019. This event of default triggered an annual cash dividend payable per share equal to 24% of the liquidation preference of $1,000 per share, effective as of August 1, 2019. Prime demanded immediate payment of all amounts due and reiterated the Company’s recourse obligation for costs and expenses in connection with Prime’s enforcement of its rights and remedies. See additional discussion regarding the Series B Mandatorily Redeemable Preferred Stock in footnote 9.

11

On August 14, 2019, the Company redeemed 2,000 shares of its Series B Preferred Stock for $2.0 million and 14,000 shares of Series B Preferred Stock remaining outstanding.

Recently Issued Accounting Pronouncements. In February 2016, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update ("ASU") No. 2016-02, Leases (Topic 842), which amended the existing accounting standards for lease accounting to increase transparency and comparability among organizations by requiring the recognition of right-of-use assets and lease liabilities on the balance sheet.

We adopted the standard effective January 1, 2019 and have elected to use January 1, 2019 as our date of initial application. Consequently, financial information will not be updated and disclosures required under the new standard will not be provided for periods presented before January 1, 2019 as these prior periods conform to the Accounting Standards Codification 840. We elected the package of practical expedients permitted under the transition guidance within the new standard. By adopting these practical expedients, we were not required to reassess (1) whether an existing contract meets the definition of a lease; (2) the lease classification for existing leases; or (3) costs previously capitalized as initial direct costs. We evaluated all leases within this scope under existing accounting standards and under the new ASU lease standard recognized approximately $514,000 of right-of-use assets and lease liabilities upon adoption and for the three months ended June 30, 3019 we recorded additional right-of-use assets and liabilities of approximately $147,000 for a total balance of $661,000 as of June 30, 2019.

As a lessor, our rental revenue remained mainly consistent with previous guidance, apart from the narrower definition of initial direct costs that can be capitalized. The new standard defines initial direct costs as only the incremental costs of signing a lease. As such, certain compensation and certain external legal fees related to the execution of successful lease agreements no longer meet the definition of initial direct costs under the new standard and will be accounted for in the line item General and Administrative Expense. However, the adoption of the standard, along with the adoption of ASU No. 2018-11, Leases - Targeted Improvements which the FASB issued in July 2018, did change our presentation of our results from operations in the Consolidated Statements of Operations. The main changes caused by the adoption of the standards are:

| • | The new standard provided a practical expedient, which allows lessors to combine non-lease components with the related lease components if both the timing and pattern of transfer are the same for the non-lease components(s) and the related lease components, and the lease components would be classified as an operating lease. Lessors are permitted to apply the practical expedient to all existing leases on a retrospective or prospective basis. We elected the practical expedient to combine our lease and non-lease components that meet the defined criteria. The non-lease components of our leases primarily consist of common area maintenance reimbursements from our tenants.

| • | The new standard requires our expected credit loss related to the collectability of lease receivables to be reflected as an adjustment to the line item Rental Income. For the six months ended June 30, 2019, the credit loss related to the collectability of lease receivables was recognized in the line item Rental Operating Expense and was not significant.

In June 2016, the FASB issued ASU No. 2016-13, Financial Instruments – Credit Losses. ASU 2016-13 introduces a new model for estimating credit losses for certain types of financial instruments, including loans receivable, held-to-maturity debt securities, and net investments in direct financing leases, amongst other financial instruments. ASU 2016-13 also modifies the impairment model for available-for-sale debt securities and expands the disclosure requirements regarding an entity’s assumptions, models, and methods for estimating the allowance for losses. ASU 2016-13 is effective for periods beginning after December 15, 2019, with adoption permitted for fiscal years beginning after December 15, 2018. Retrospective adjustments shall be applied through a cumulative-effect adjustment to retained earnings. The Company is currently evaluating the impact on the Company’s consolidated financial statements.

In June 2018, the FASB issued ASU No. 2018-07, Compensation—Stock Compensation (Topic 718): Improvements to Nonemployee Share-Based Payment Accounting. These amendments provide specific guidance for transactions for acquiring goods and services from nonemployees and specify that Topic 718 applies to all share-based payment transactions in which a grantor acquires goods or services to be used or consumed in a grantor’s own operations by issuing share-based payment awards. The amendments also clarify that Topic 718 does not apply to share-based payments used to effectively provide (i) financing to the issuer or (ii) awards granted in conjunction with selling goods or services to customers as part of a contract accounted for under Topic 606, Revenue from Contracts with Customers. This guidance is effective for fiscal years beginning after December 15, 2018, and interim periods beginning after December 15, 2020. Early adoption is permitted but not earlier than the adoption of Topic 606. The Company does not believe that this guidance will have a material effect on its consolidated financial statements as it has not historically issued share-based payments to nonemployees in exchange for goods or services to be consumed within its operations.

In August 2018, the FASB issued ASU No. 2018-13, Disclosure Framework — Changes to the Disclosure Requirements for Fair Value Measurement which removes, modifies, and adds certain disclosure requirements related to fair value measurements in ASC 820. This guidance is effective for public companies in fiscal years beginning after December 15, 2019 with early adoption permitted. The Company is currently assessing the impact this guidance will have on its consolidated financial statements.

12

3. RECENT REAL ESTATE TRANSACTIONS

During the six months ended June 30, 2019, the Company disposed of the following properties:

| • | Morena Office Center was sold on January 15, 2019 for approximately $5.6 million and recognized a gain of approximately $700,000.

| • | Nightingale land was sold on May 8, 2019 for approximately $875,000 and recognized a loss of approximately $93,000.

During the six months ended June 30, 2019, the Company acquired 18 model homes for approximately $6.1 million. The purchase price was paid through cash payments of approximately $1.8 million and mortgage notes of approximately $4.3 million.

During the six months ended June 30, 2019, the Company disposed of 26 model homes for approximately $9.4 million and recognized a gain of approximately $783,000.

During the six months ended June 30, 2018, the Company acquired 26 model homes for approximately $10.2 million. The purchase price was paid through cash payments of approximately $3.1 million and mortgage notes of approximately $7.1 million.

During the six months ended June 30, 2018, the Company disposed of 13 model homes for approximately $4.6 million and recognized a gain of approximately $429,000.

4. REAL ESTATE ASSETS

A summary of the properties owned by the Company as of June 30, 2019 is as follows:

|  |  |  |  |  | Real estate |
|  | Date |  |  |  | assets, net |
Property Name |  | Acquired |  | Location |  | (in thousands) |
Garden Gateway Plaza |  | March 2007 |  | Colorado Springs, Colorado |  | $ | 11,312 |
World Plaza (1) |  | September 2007 |  | San Bernardino, California |  |  | 8,329 |
Executive Office Park |  | July 2008 |  | Colorado Springs, Colorado |  |  | 7,858 |
Waterman Plaza |  | August 2008 |  | San Bernardino, California |  |  | 4,933 |
Genesis Plaza |  | August 2010 |  | San Diego, California |  |  | 8,946 |
Dakota Center |  | May 2011 |  | Fargo, North Dakota |  |  | 8,951 |
The Presidio (1)(2) |  | November 2012 |  | Colorado Springs, Colorado |  |  | 6,498 |
Grand Pacific Center |  | March 2014 |  | Bismarck, North Dakota |  |  | 5,903 |
Union Terrace (1) |  | August 2014 |  | Lakewood, Colorado |  |  | 8,174 |
Centennial Tech Center (1) |  | December 2014 |  | Colorado Springs, Colorado |  |  | 12,826 |
Arapahoe Center |  | December 2014 |  | Centennial, Colorado |  |  | 10,006 |
Union Town Center |  | December 2014 |  | Colorado Springs, Colorado |  |  | 9,764 |
West Fargo Industrial |  | August 2015 |  | West Fargo, North Dakota |  |  | 7,279 |
300 N.P. |  | August 2015 |  | Fargo, North Dakota |  |  | 3,474 |
Research Parkway |  | August 2015 |  | Colorado Springs, Colorado |  |  | 2,546 |
One Park Center |  | August 2015 |  | Westminster, Colorado |  |  | 8,532 |
Highland Court |  | August 2015 |  | Centennial, Colorado |  |  | 11,554 |
Shea Center II |  | December 2015 |  | Highlands Ranch, Colorado |  |  | 22,305 |
Presidio Property Trust, Inc. properties |  |  |  |  |  |  | 159,190 |
Model Home properties |  | 2010-2019 |  | AZ, CA, FL, IL, PA, SC, TX, WI |  |  | 46,536 |
|  | Total real estate assets and lease intangibles, net |  | $ | 205,726 |

(1) | Properties held for sale as of June 30, 2019.

(2) | The Presidio was sold on July 31, 2019.

13

Geographic Diversification Table

The following tables show a list of properties owned by the Company grouped by state and geographic region as of June 30, 2019:

State |  | No. of Properties |  |  | Aggregate Square Feet |  |  | Approximate % of Square Feet |  |  | Current Base Annual Rent |  |  | Approximate % of Aggregate Annual Rent |
California |  |  | 3 |  |  |  | 134,787 |  |  |  | 9.6 | % |  | $ | 1,822,676 |  |  |  | 10.0 | %
Colorado |  |  | 11 |  |  |  | 873,684 |  |  |  | 62.2 | % |  |  | 12,814,687 |  |  |  | 70.1 | %
North Dakota |  |  | 4 |  |  |  | 397,039 |  |  |  | 28.2 | % |  |  | 3,626,926 |  |  |  | 19.9 | %
Total |  |  | 18 |  |  |  | 1,405,510 |  |  |  | 100.0 | % |  | $ | 18,264,289 |  |  |  | 100.0 | %

Model Home properties:

Geographic Region |  | No. of Properties |  |  | Aggregate Square Feet |  |  | Approximate % of Square Feet |  |  | Current Base Annual Rent |  |  | Approximate of Aggregate % Annual Rent |
Southwest |  |  | 98 |  |  |  | 298,345 |  |  |  | 76.3 | % |  | $ | 2,794,116 |  |  |  | 71.1 | %
West |  |  | 1 |  |  |  | 2,324 |  |  |  | 0.6 | % |  |  | 16,020 |  |  |  | 0.4 | %
Southeast |  |  | 30 |  |  |  | 69,198 |  |  |  | 17.7 | % |  |  | 830,172 |  |  |  | 21.1 | %
Midwest |  |  | 2 |  |  |  | 6,602 |  |  |  | 1.7 | % |  |  | 99,276 |  |  |  | 2.5 | %
East |  |  | 2 |  |  |  | 5,255 |  |  |  | 1.3 | % |  |  | 70,716 |  |  |  | 1.8 | %
Northeast |  |  | 3 |  |  |  | 9,271 |  |  |  | 2.4 | % |  |  | 121,020 |  |  |  | 3.1 | %
Total |  |  | 136 |  |  |  | 390,995 |  |  |  | 100.0 | % |  | $ | 3,931,320 |  |  |  | 100.0 | %

5. LEASE INTANGIBLES

The following table summarizes the net value of other intangible assets acquired and the accumulated amortization for each class of intangible asset:

|  | June 30, 2019 |  |  | December 31, 2018 |
|  | Lease Intangibles |  |  | Accumulated Amortization |  |  | Lease Intangibles, net |  |  | Lease Intangibles |  |  | Accumulated Amortization |  |  | Lease Intangibles, net |
In-place leases |  | $ | 4,924,439 |  |  | $ | (3,654,980 | ) |  | $ | 1,269,459 |  |  | $ | 4,958,477 |  |  | $ | (3,467,781 | ) |  | $ | 1,490,696 |
Leasing costs |  |  | 3,593,077 |  |  |  | (2,524,054 | ) |  |  | 1,069,023 |  |  |  | 3,628,080 |  |  |  | (2,405,514 | ) |  |  | 1,222,566 |
Above-market leases |  |  | 339,414 |  |  |  | (221,327 | ) |  |  | 118,087 |  |  |  | 439,878 |  |  |  | (291,666 | ) |  |  | 148,212 |
|  | $ | 8,856,930 |  |  | $ | (6,400,361 | ) |  | $ | 2,456,569 |  |  | $ | 9,026,435 |  |  | $ | (6,164,961 | ) |  | $ | 2,861,474 |

As of June 30, 2019, and December 31, 2018, $953,062 and $1,000,618, respectively, of net lease intangible assets were included in real estate assets held for sale.

The net value of acquired intangible liabilities was $401,386 and $495,927 relating to below-market leases as of June 30, 2019 and December 31, 2018, respectively.

Future aggregate approximate amortization expense for the Company's lease intangible assets is as follows:

Six months remaining in 2019 |  | $ | 500,709 |
Years ending December 31: |  |  |  |
2020 |  |  | 687,974 |
2021 |  |  | 510,215 |
2022 |  |  | 360,116 |
2023 |  |  | 173,785 |
Thereafter |  |  | 223,770 |
Total |  | $ | 2,456,569 |

The weighted average remaining amortization period of the intangible assets as of June 30, 2019 is 3.1 years.

14

6. OTHER ASSETS

Other assets consist of the following:

|  | June 30, |  |  | December 31, |
|  | 2019 |  |  | 2018 |
Deferred rent receivable |  | $ | 2,810,101 |  |  | $ | 2,883,581 |
Prepaid expenses, deposits and other |  |  | 636,064 |  |  |  | 407,106 |
Tenant receivable, net |  |  | 1,110,627 |  |  |  | 2,845,314 |
Raw land |  |  | - |  |  |  | 900,000 |
Right-of-use assets, net |  |  | 615,104 |  |  |  | - |
Other intangibles, net |  |  | 253,383 |  |  |  | 293,832 |
Notes receivable |  |  | 316,374 |  |  |  | 316,374 |
Total other assets |  | $ | 5,741,653 |  |  | $ | 7,646,207 |

7. MORTGAGE NOTES PAYABLE

Mortgage notes payable consist of the following:

|  |  |  | Principal as of |  |  |  |  |  |  |  |  |
|  |  |  | June 30, |  |  | December 31, |  |  | Loan |  | Interest |  |  |
Mortgage note property |  | Notes |  | 2019 |  |  | 2018 |  |  | Type |  | Rate (1) |  |  | Maturity
Garden Gateway Plaza |  |  |  |  | 6,172,350 |  |  |  | 6,270,896 |  |  | Fixed |  |  | 5.00 | % |  | 2/5/2020
World Plaza |  | (3)(4) |  |  | 5,031,037 |  |  |  | 3,350,539 |  |  | Variable |  |  | 5.18 | % |  | 7/5/2020
West Fargo Industrial |  |  |  |  | 4,254,866 |  |  |  | 4,292,809 |  |  | Fixed |  |  | 4.79 | % |  | 9/6/2020
Morena Office Center |  | (2) |  |  | - |  |  |  | 1,567,358 |  |  | Fixed |  |  | 4.30 | % |  | 6/1/2021
Waterman Plaza |  |  |  |  | 3,312,486 |  |  |  | 3,369,960 |  |  | Fixed |  |  | 5.78 | % |  | 4/29/2021
300 N.P. |  |  |  |  | 2,330,160 |  |  |  | 2,348,443 |  |  | Fixed |  |  | 4.95 | % |  | 6/11/2022
Highland Court |  |  |  |  | 6,497,029 |  |  |  | 6,568,320 |  |  | Fixed |  |  | 3.82 | % |  | 9/1/2022
Dakota Center |  |  |  |  | 10,213,650 |  |  |  | 10,314,520 |  |  | Fixed |  |  | 4.74 | % |  | 7/6/2024
Union Terrace |  | (3) |  |  | 6,297,528 |  |  |  | 6,354,153 |  |  | Fixed |  |  | 4.50 | % |  | 8/5/2024
The Presidio |  | (7) |  |  | 5,945,942 |  |  |  | 5,992,905 |  |  | Fixed |  |  | 4.54 | % |  | 12/1/2021
Centennial Tech Center |  | (3) |  |  | 9,654,169 |  |  |  | 9,745,811 |  |  | Fixed |  |  | 4.43 | % |  | 12/5/2024
Research Parkway |  |  |  |  | 1,838,972 |  |  |  | 1,864,139 |  |  | Fixed |  |  | 3.94 | % |  | 1/5/2025
Arapahoe Service Center |  |  |  |  | 8,159,966 |  |  |  | 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 |  |  |  |  | 4,894,344 |  |  |  | 4,947,808 |  |  | Fixed |  |  | 4.83 | % |  | 6/1/2027
Genesis Plaza |  |  |  |  | 6,427,233 |  |  |  | 6,476,032 |  |  | Fixed |  |  | 4.71 | % |  | 9/6/2025
One Park Centre |  |  |  |  | 6,536,887 |  |  |  | 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) |  |  | 3,907,181 |  |  |  | 3,961,304 |  |  | Fixed |  |  | 4.02 | % |  | 8/1/2037
Subtotal, Presidio Property Trust, Inc. Properties |  |  |  |  | 117,641,300 |  |  |  | 118,411,986 |  |  |  |  |  |  |  |  |
Model Home mortgage notes |  |  |  |  | 31,711,787 |  |  |  | 32,728,930 |  |  | Fixed |  | (6) |  |  | 2019-2022
Mortgage Notes Payable |  |  |  | $ | 149,353,087 |  |  | $ | 151,140,916 |  |  |  |  |  |  |  |  |
Unamortized loan costs |  |  |  |  | (1,248,324 | ) |  |  | (1,426,740 | ) |  |  |  |  |  |  |  |
Mortgage Notes Payable, net |  |  |  | $ | 148,104,763 |  |  | $ | 149,714,176 |  |  |  |  |  |  |  |  |

(1) | Interest rates as of June 30, 2019.

(2) | Morena Office Center was sold on January 15, 2019.

(3) | Properties held for sale as of June 30, 2019.

(4) | Interest on this loan is ABR plus 0.75% and LIBOR plus 2.75%. For the six months ended June 30, 2019, the weighted average interest rate was 5.29%.

(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 3.72% to 5.75% per annum (at June 30, 2019).

(7) | Property held for sale as of June 30, 2019 and sold on July 31, 2019.

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

15

Scheduled principal payments of mortgage notes payable were as follows as of June 30, 2019:

|  | Presidio Property Trust, Inc. |  |  | Model Homes |  |  | Total Principal |
|  | Notes Payable |  |  | Notes Payable |  |  | Payments |
Six months remaining in 2019 |  | $ | 951,000 |  |  | $ | 5,216,637 |  |  | $ | 6,167,637 |
Years ending December 31: |  |  |  |  |  |  |  |  |  |  |  |
2020 |  |  | 16,968,243 |  |  |  | 11,462,749 |  |  | $ | 28,430,992 |
2021 |  |  | 10,745,976 |  |  |  | 11,165,553 |  |  | $ | 21,911,529 |
2022 |  |  | 10,055,656 |  |  |  | 3,866,848 |  |  | $ | 13,922,504 |
2023 |  |  | 1,783,291 |  |  |  | - |  |  | $ | 1,783,291 |
Thereafter |  |  | 77,137,134 |  |  |  | - |  |  | $ | 77,137,134 |
Total |  | $ | 117,641,300 |  |  | $ | 31,711,787 |  |  | $ | 149,353,087 |

8. COMMITMENTS AND CONTINGENCIES

The Company is obligated under certain tenant leases to fund tenant improvements and the expansion of the underlying leased properties.

Under various federal, state and local laws, ordinances and regulations relating to the protection of the environment, a current or previous owner or operator of real estate may be liable for the cost of removal or remediation of certain hazardous or toxic substances disposed, stored, generated, released, manufactured or discharged from, on, at, under, or in a property. As such, the Company may be potentially liable for costs associated with any potential environmental remediation at any of its formerly or currently owned properties.

The Company believes that it is in compliance in all material respects with all federal, state and local ordinances and regulations regarding hazardous or toxic substances. Management is not aware of any environmental liability that it believes would have a material adverse impact on the Company’s financial position or results of operations. Management is unaware of any instances in which the Company would incur significant environmental costs if any or all properties were sold, disposed of or abandoned. However, there can be no assurance that any such non-compliance, liability, claim or expenditure will not arise in the future.

The Company is involved from time to time in lawsuits and other disputes which arise in the ordinary course of business. As of June 30, 2019, management believes that these matters will not have a material adverse effect, individually or in the aggregate, on the Company’s financial position or results of operations.

9. SERIES B MANDATORILY REDEEMABLE PREFERRED STOCK

In August 2014, the Company closed on a private placement offering of its mandatorily redeemable Series B Preferred Stock (“Series B Preferred Stock”). The financing was funded in installments and completed on December 24, 2015. As of December 31, 2015, the Company had issued 35,000 shares of its Series B Preferred Stock. As of June 30, 2019 and December 31, 2018, the outstanding number of shares was 16,000 and 16,900, respectively. The Company has classified the Series B Preferred Stock as a liability in accordance with ASC Topic No. 480, “Distinguishing Liabilities from Equity,” which states that mandatorily redeemable financial instruments should be classified as liabilities and therefore the related dividend payments are treated as a component of interest expense in the accompanying consolidated statements of operations.

The Series B Preferred Stock has a $0.01 par value and a $1,000 liquidation preference. The Series B Preferred Stock shall be redeemed through a cash payment of the face value of the shares outstanding at redemption. The preferred return on the funds invested is 14% and shall be paid on a monthly basis. The Series B Preferred Stock was scheduled to be redeemed on August 1, 2017; however, the Company had two one-year options to extend the redemption date. On June 30, 2017, the Company exercised its option to extend the redemption date to August 1, 2018 and paid an extension fee of $153,500. The Company paid an additional $153,500 to exercise its option to extend the redemption date to August 1, 2019 in July 2018. The Company incurred approximately $3.1 million in legal and underwriting costs related to this offering. These costs have been recorded as deferred financing costs on the accompanying consolidated balance sheets as a direct deduction from the carrying amount of that debt liability and are being amortized over the term of the agreement. Amortization expense totaling approximately $61,000 and $19,000 was included in interest expense for the three months ended June 30, 2019 and 2018, respectively and approximately $122,000 and $254,000 was included in interest expense for the six months ended June 30, 2019 and 2018, respectively in the accompanying condensed consolidated statements of operations. The unamortized deferred costs totaled $0 and $122,000 as of June 30, 2019 and December 31, 2018, respectively.

During the six months ended June 30, 2019, the Company redeemed 900 shares of its Series B Preferred Stock for $900,000. During the year ended December 31, 2018, the Company redeemed 13,800 shares of its Series B Preferred Stock for $13.8 million. As of

16

June 3 0, 201 9 and December 31, 201 8, the outstanding number of shares was 16,000 and 16,900, respectively, which are redeemable for $16 million and $16.9 million in cash, respectively.

The Company’s 16,000 shares of its Series B Preferred Stock are mandatorily redeemable by the Company on August 1, 2019 (“Mandatory Redemption Date”) for $16.0 million in cash. On August 2, 2019, the Company received a notice from PFP III Sub II, LLC (“Prime”), the sole holder of the Company’s Series B Preferred Stock, that an event of default occurred when the Company failed to redeem the Series B Preferred Stock on its Mandatory Redemption Date pursuant to the terms of the Investor Agreement dated August 4, 2014 and the corresponding Articles Supplementary. This event of default triggered an annual cash dividend payable per share equal to 24% of the liquidation preference of $1,000 per share, effective as of the Mandatory Redemption Date.

Prime demanded immediate payment of all amounts due and reiterated the Company’s recourse obligation for costs and expenses in connection with Prime’s enforcement of its rights and remedies. Prime has not waived the event of default and has expressly reserved its rights and remedies. Prime has certain rights and remedies following the occurrence and during the continuation of an event of default and additional rights and remedies that commence on the Mandatory Redemption Date. Subject to certain limitations under certain agreements (including mortgage loan documents), the Maryland General Corporation Law and/or the Company’s charter, Prime’s right to take unilateral action to, or cause the Company to, among other rights, include the following:

| • | Replace property managers and leasing agents;

| • | Terminate contracts between the Company and/or any of its subsidiaries and any affiliate of the Company to the extent that such contracts relate to the ownership, leasing, management, or use of the Company’s real property:

| • | Replace any managing member or general partner;

| • | Following 180 days after the Mandatory Redemption Date, sell any real property;

| • | Sell any property (in addition to real property);

| • | Implement Major Decisions (as defined in the Investor Agreement), including the suspension of dividend payments to common stockholders;

| • | Refinance, repay or prepay any indebtedness, including existing mortgage loans secured by real property;

| • | Cure any default under any indebtedness, including mortgages; and

| • | Elect six individuals to serve as members of the Board of Directors of the Company.

Except for the annual cash dividend rate of 24%, which is 10% in excess of the 14% dividend rate that the Company had been accruing and paying, the Company has not received any notice or other communication from Prime that it intends to exercise any of the rights or remedies available to it in connection with the event of default. The exercise of additional rights and remedies by Prime, including its right to replace a majority of the Company’s board of directors (and, in effect, take control of the Company) and its right to sell real property, may have a material adverse effect on the Company, including its business, results of operations and financial condition.

The foregoing descriptions of Prime’s rights and remedies and the Company’s recourse obligations in an event of default are only summaries and are qualified in their entirety by reference to the Investor Agreement and Articles Supplementary (which designates the preferences, powers, rights and other terms of the Series B Preferred Stock), copies of which were filed as exhibits to the Form 8-K filed on August 8, 2014.

On August 14, 2019, the Company redeemed 2,000 shares of its Series B Preferred Stock for $2.0 million and 14,000 shares of Series B Preferred Stock remaining outstanding.

The Company is pursuing financing alternatives to redeem the outstanding shares of Series B Preferred Stock, and the Company expects such financing and redemption to be completed before the end of the Company’s third fiscal quarter, September 30, 2019. The Company also continues to review its portfolio of real property to determine which properties to sell in order to generate sufficient net proceeds to redeem its Series B Preferred Stock. However, there is no guarantee that the Company will be able to obtain the financing necessary to redeem any or all Series B Preferred Stock outstanding or sell real property on terms favorable to the Company or on any terms.

10. STOCKHOLDERS' EQUITY

Preferred Stock. The Company is authorized to issue up to 8,990,000 shares of preferred stock (the “Preferred Stock”). The Preferred Stock may be issued from time to time in one or more series. The Board of Directors is authorized to fix the number of shares of any series of the Preferred Stock, to determine the designation of any such series, and to determine or alter the rights granted to or imposed

17

upon any wholly unissued series of preferred stock including the dividend rights, dividend rate, conversion rights, voting rights, redemption rights (including sinking fund prov isions), redemption price, and liquidation preference.

The Board of Directors authorized the original issuance of 1,000,000 shares of the Preferred Stock as Series AA Convertible Preferred Stock (“Series AA”). Each share of Series AA (i) is non-voting, except under certain circumstances as provided in the Articles of Incorporation; (ii) is entitled to annual cash dividends of 7% which are cumulative and payable quarterly; (iii) ranks senior, as to the payment of dividends and distributions of assets upon liquidation, to common stock or any other series of Preferred Stock that is not senior to or on parity with the Series AA; (iv) is entitled to receive $25.00 plus accrued dividends upon liquidation; (v) may be redeemed by the Company prior to the mandatory conversion date at a price of $25.00 plus accrued dividends, and (vi) may be converted into two shares of common stock at the option of the holder prior to the mandatory conversion date. The conversion price is subject to certain anti-dilution adjustments. The Company has not issued any shares of this Series AA Preferred Stock.

Common Stock. The Company is authorized to issue up to 100,000,000 shares of Series A Common Stock $0.01 par value (“Series A Common Stock”) and 1,000 shares of Series B Common Stock $0.01 par value (“Series B Common Stock”). The Series A Common Stock and the Series B Common Stock have identical rights, preferences, terms and conditions except that the holders of Series B Common Stock are not entitled to receive any portion of Company assets in the event of Company liquidation. There have been no shares of Series B Common Stock issued. Each share of Series A Common Stock and Series B Common Stock entitles the holder to one vote. The Series A Common Stock and Series B Common Stock are not subject to redemption and do not have any preference, conversion, exchange or pre-emptive rights. The articles of incorporation contain a restriction on ownership of the common stock that prevents one person from owning more than 9.8% of the outstanding shares of common stock.

Cash Dividends. During the six months ended June 30, 2019 the Company paid a cash dividend of approximately $1,075,000 or $0.06 per share. During the six months ended June 30, 2018 the Company suspended the payment of dividends and no dividends were declared or paid.

Dividend Reinvestment Plan. The Company had adopted a distribution reinvestment plan (“Plan) that allowed stockholders to receive dividends and other distributions otherwise distributable to them invested in additional shares of the Company’s common stock. The Company registered 3,000,000 shares of common stock pursuant to the Plan. The Plan became effective on January 23, 2012 and was suspended on December 7, 2018. The purchase price per share used in the past was 95% of the price the Company sold its shares or $9.50 per share. No sales commission or dealer manager fee were paid on shares sold through the Plan. The Company may amend, suspend or terminate the Plan at any time. Any such amendment, suspension or termination will be effective upon a designated dividend record date and notice of such amendment, suspension or termination will be sent to all participants at least thirty (30) days prior to such record date. As of June 30, 2019, approximately $17.4 million or approximately 1,834,147 shares of common stock have been issued under the Plan. No shares were issued under the Plan during the six months ended June 30, 2019.

11. RELATED PARTY TRANSACTIONS

The Company leases a portion of its corporate headquarters in San Diego, California to entities 100% owned by the Company’s Chairman and Chief Executive Officer. Rental income recorded for the three and six months ended June 30, 2019 and 2018 totaled $2,000 and $3,000, respectively, and $7,000 and $14,000, respectively.

12. SEGMENTS

The Company’s reportable segments consist of three types of commercial real estate properties for which the Company’s decision-makers internally evaluate operating performance and financial results: Office/Industrial Properties, Model Home Properties and Retail Properties. The Company also has certain corporate-level activities including accounting, finance, legal administration and management information systems which are not considered separate operating segments. The accounting policies of the reportable segments are the same as those described in Note 2. There is no inter segment activity.

The Company evaluates the performance of its segments based upon net operating income (“NOI”), which is a non-GAAP supplemental financial measure. The Company defines NOI for its segments as operating revenues (rental income, tenant reimbursements and other operating income) less property and related expenses (property operating expenses, real estate taxes, insurance, asset management fees, impairments and provision for bad debt). NOI excludes certain items that are not considered to be controllable in connection with the management of an asset such as non-property income and expenses, depreciation and amortization, real estate acquisition fees and expenses and corporate general and administrative expenses. The Company uses NOI to evaluate the operating performance of the Company’s real estate investments and to make decisions about resource allocations.

18

The following tables reconcile the Company’s segment activity to its results of operations and financial position as of and for the three and six months ended June 30, 2019.

|  | For the Three Months Ended June 30, |  |  | For the Six Months Ended June 30, |
|  | 2019 |  |  | 2018 |  |  | 2019 |  |  | 2018 |
Office/Industrial Properties: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Rental, fees and other income |  | $ | 5,496,096 |  |  | $ | 6,058,387 |  |  | $ | 10,950,249 |  |  | $ | 12,215,534 |
Property and related expenses |  |  | (2,299,126 | ) |  |  | (2,306,483 | ) |  |  | (4,803,914 | ) |  |  | (4,657,093 | )
Net operating income, as defined |  |  | 3,196,970 |  |  |  | 3,751,904 |  |  |  | 6,146,335 |  |  |  | 7,558,441 |
Model Home Properties: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Rental, fees and other income |  |  | 1,001,918 |  |  |  | 1,169,890 |  |  |  | 2,083,602 |  |  |  | 2,293,657 |
Property and related expenses |  |  | (48,187 | ) |  |  | (34,825 | ) |  |  | (98,609 | ) |  |  | (87,351 | )
Net operating income, as defined |  |  | 953,731 |  |  |  | 1,135,065 |  |  |  | 1,984,993 |  |  |  | 2,206,306 |
Retail Properties: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Rental, fees and other income |  |  | 622,973 |  |  |  | 936,139 |  |  |  | 1,266,400 |  |  |  | 1,880,059 |
Property and related expenses |  |  | (178,689 | ) |  |  | (320,915 | ) |  |  | (387,030 | ) |  |  | (567,688 | )
Net operating income, as defined |  |  | 444,284 |  |  |  | 615,224 |  |  |  | 879,370 |  |  |  | 1,312,371 |
Reconciliation to net loss: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Total net operating income, as defined, for reportable segments |  |  | 4,594,985 |  |  |  | 5,502,193 |  |  |  | 9,010,698 |  |  |  | 11,077,118 |
General and administrative expenses |  |  | (1,419,668 | ) |  |  | (1,357,578 | ) |  |  | (3,180,371 | ) |  |  | (2,692,672 | )
Depreciation and amortization |  |  | (1,749,113 | ) |  |  | (2,265,889 | ) |  |  | (3,959,194 | ) |  |  | (4,604,933 | )
Interest expense |  |  | (2,491,870 | ) |  |  | (3,147,179 | ) |  |  | (5,037,073 | ) |  |  | (6,224,156 | )
Other income (expense) |  |  | 4,409 |  |  |  | 12,449 |  |  |  | 9,933 |  |  |  | (5,842 | )
Registration fees |  |  | - |  |  |  | (1,507,599 | ) |  |  | - |  |  |  | (1,507,599 | )
Income tax expense |  |  | (191,809 | ) |  |  | (88,671 | ) |  |  | (273,239 | ) |  |  | (119,465 | )
Gain on sale of real estate |  |  | 176,392 |  |  |  | 355,276 |  |  |  | 1,390,634 |  |  |  | 429,489 |
Net loss |  | $ | (1,076,674 | ) |  | $ | (2,496,998 | ) |  | $ | (2,038,611 | ) |  | $ | (3,648,060 | )

|  | June 30, |  |  | December 31, |
Assets by Reportable Segment: |  | 2019 |  |  | 2018 |
Office/Industrial Properties: |  |  |  |  |  |  |  |
Land, buildings and improvements, net (1) |  | $ | 133,617,761 |  |  | $ | 138,694,773 |
Total assets (2) |  | $ | 136,706,716 |  |  | $ | 143,620,315 |
Model Home Properties: |  |  |  |  |  |  |  |
Land, buildings and improvements, net (1) |  | $ | 46,535,828 |  |  | $ | 48,762,869 |
Total assets (2) |  | $ | 50,101,419 |  |  | $ | 48,864,060 |
Retail Properties: |  |  |  |  |  |  |  |
Land, buildings and improvements, net (1) |  | $ | 25,572,056 |  |  | $ | 23,650,423 |
Total assets (2) |  | $ | 26,634,809 |  |  | $ | 27,702,384 |
Reconciliation to Total Assets: |  |  |  |  |  |  |  |
Total assets for reportable segments |  | $ | 213,442,944 |  |  | $ | 220,186,759 |
Other unallocated assets: |  |  |  |  |  |  |  |
Cash equivalents and restricted cash |  |  | 11,652,864 |  |  |  | 9,776,215 |
Other assets, net |  |  | 2,632,868 |  |  |  | 3,087,066 |
Total Assets |  | $ | 227,728,676 |  |  | $ | 233,050,040 |

(1) | Includes lease intangibles and the land purchase option related to property acquisitions.

(2) | Includes land, buildings and improvements, current receivables, deferred rent receivables and deferred leasing costs and other related intangible assets, all shown on a net basis.

19

|  | For the Six Months Ended June 30, |
Capital Expenditures by Reportable Segment |  | 2019 |  |  | 2018 |
Office/Industrial Properties: |  |  |  |  |  |  |  |
Capital expenditures and tenant improvements |  | $ | 4,645,667 |  |  | $ | 1,788,880 |
Model Home Properties: |  |  |  |  |  |  |  |
Acquisition of operating properties |  |  | 6,116,035 |  |  |  | 10,196,098 |
Retail Properties: |  |  |  |  |  |  |  |
Capital expenditures and tenant improvements |  |  | 15,250 |  |  |  | 19,260 |
Totals: |  |  |  |  |  |  |  |
Acquisition of operating properties, net |  |  | 6,116,035 |  |  |  | 10,196,098 |
Capital expenditures and tenant improvements |  |  | 4,660,917 |  |  |  | 1,808,140 |
Total real estate investments |  | $ | 10,776,952 |  |  | $ | 12,004,238 |

20

ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

The following discussion relates to our financial statements and should be read in conjunction with the financial statements, footnotes and to Cautionary Statements appearing elsewhere in this report.

OVERVIEW

The Company operates as a self-managed and self-administered real estate investment trust, or REIT. In October 2017, we changed our name from “NetREIT, Inc.” to “Presidio Property Trust, Inc.” The Company acquires, owns and manages a geographically diversified portfolio of real estate assets including office, industrial, retail and model home residential properties leased to homebuilders located throughout the United States. As of June 30, 2019, the Company owned or had an equity interest in:

| • | Thirteen office buildings and one industrial property (“Office/Industrial Properties”) which totals approximately 1,273,788 rentable square feet;

| • | Four retail shopping centers (“Retail Properties”) which total approximately 131,722 rentable square feet; and

| • | 136 Model Homes owned by five affiliated limited partnerships and one wholly-owned limited liability company (“Model Home Properties”).

The Company’s office, industrial and retail properties are located primarily in Southern California and Colorado, with four properties located in North Dakota. Our geographical clustering of assets enables us to reduce our operating costs through economies of scale by servicing a number of properties with less staff, but it also makes us more susceptible to changing market conditions in these discrete geographic areas. We do not develop properties but acquire properties that are stabilized or that we anticipate will be stabilized within two or three years of acquisition. We consider a property to be stabilized once it has achieved an 80% occupancy rate for a full year as of January 1 of such year or has been operating for three years.

Most of our office, industrial and retail properties are leased to a variety of tenants ranging from small businesses to large public companies, many of which do not have publicly rated debt. We have in the past entered into, and intend in the future to enter into triple net leases that require tenants to pay, among other expense, all of the operating expenses or pay increases in operating expenses over specific base years. Decreased demand and other negative trends or unforeseeable events that may impair our ability to timely renew or re-lease space could have a negative effect on our future financial condition, results of operations and cash flow.

Our Model Homes are typically leased for two to three years to the homebuilder under a triple net lease. Under a triple net lease, the tenant is required to pay all operating, maintenance and insurance costs and real estate taxes with respect to the leased property. We seek to diversify our portfolio by commercial real estate segments to reduce the adverse effect of a single under-performing segment, geographic market and/or tenant. We further supplement this at the tenant level through our credit review process, which varies by tenant class. For example, our commercial and industrial tenants tend to be corporations or individual owned businesses. In these cases, we typically obtain financial records, including financial statements and tax returns, and run credit reports for any prospective tenant to support our decision to enter into a rental arrangement. We also typically obtain security deposits from these commercial tenants and, as we deem prudent, personal guarantees or parental guarantees. Our Model Home tenants are typically homebuilders with established records of homebuilding and credit histories. These tenants are subject to financial review and analysis prior to entering into a sale-leaseback transaction. Our ownership of the underlying property provides a further means of reducing significant credit losses.

SIGNIFICANT TRANSACTIONS IN 2019 AND 2018

Acquisitions

| • | During the six months ended June 30, 2019, the Company acquired 18 model homes for approximately $6.1 million. The purchase price was paid through cash payments of approximately $1.8 million and mortgage notes of approximately $4.3 million.

| • | The Company acquired 26 Model Home Properties and leased them back to the homebuilders during the six months ended June 30, 2018. The purchase price for the properties was $10.2 million. The purchase price was paid through cash payments of $3.1 million and mortgage notes of $7.1 million.

21

Dispositions - We review our portfolio of investment properties for value appreciation potential on an ongoing basis and dispose of any properties that no longer satisfy our requirements in this regard. The proceeds from any such property sale, after repayment of any ass ociated mortgage, are available for investing in properties that we believe will have a much greater likelihood of future price appreciation, for the payment of other debt and for general corporate purposes. We disposed of the following properties during t he six months ended June 3 0, 201 9 and 201 8:

| • | On January 15, 2019, the Company sold the Morena Office Center for approximately $5.6 million and recognized a gain of approximately $700,000;

| • | On May 8, 2019, the Company sold the Nightingale land for approximately $875,000 and recognized a loss of $93,000.

| • | During the six months ended June 30, 2019, the Company disposed of 26 model homes for approximately $9.4 million and recognized a gain of approximately $783,000; and

| • | During the six months ended June 30, 2018, the Company disposed of 13 model homes for approximately $4.6 million and recognized a gain of approximately $429,000.

ECONOMIC ENVIRONMENT

The United States continues to expand its economy and perform well over the last five quarters. Real gross domestic product (“GDP”) by the Bureau of Economic Analysis increased at an annual rate of 2.1% in the second quarter of 2019. The Federal Reserve has remained optimistic about the United States’ economic outlook across many sectors.

The U.S. labor market remains strong, with an unemployment rate of 3.6% as of June 30, 2019. Unemployment in the office-using sector of professional and business services is consistent with the overall unemployment rate at 3.6% as of June 30, 2019. The U.S. office market continued its expansion in the second quarter of 2019 with sustained leasing velocity and broad-based growth leading to 3.9 million square feet of absorption, a 0.6% increase in asking rents as national vacancy rates for the office sector of commercial real estate increased to 16.8% as of June 30, 2019.

It is impossible to project U.S. economic growth, and economic conditions may have a material effect on our business, financial condition and results of operations.

CRITICAL ACCOUNTING POLICIES

There have been no material changes to our critical accounting policies as previously disclosed in our Annual Report on Form 10-K for the year ended December 31, 2018 filed with the SEC on March 22, 2019.

MANAGEMENT EVALUATION OF RESULTS OF OPERATIONS

Management’s evaluation of operating results includes an assessment of our ability to generate cash flow necessary to pay operating expenses, general and administrative expenses, debt service and to fund distributions to our stockholders. As a result, management’s assessment of operating results gives less emphasis to the effects of unrealized gains and losses and other non-cash charges, such as depreciation and amortization and impairment charges, which may cause fluctuations in net income for comparable periods but have no impact on cash flows. Management’s evaluation of our potential for generating cash flow includes assessments of our recently acquired properties, our non-stabilized properties, long-term sustainability of our real estate portfolio, our future operating cash flow from anticipated acquisitions, and the proceeds from the sales of our real estate assets.

In addition, management evaluates the results of our operations of our portfolio and individual properties with a primary focus on increasing and enhancing the value, quality and quantity of properties in our real estate holdings. Management focuses its efforts on improving underperforming assets through re-leasing efforts, including negotiation of lease renewals and rental rates. Properties that have reached goals in occupancy and rental rates are evaluated for potential added value appreciation and, if lacking such potential, are sold with the equity reinvested in properties that have better potential without foregoing cash flow. Our ability to increase assets under management is affected by our ability to raise borrowings and/or capital, coupled with our ability to identify appropriate investments.

RESULTS OF OPERATIONS FOR THE THREE MONTHS ENDED JUNE 30, 2019 AND 2018.

Revenues. Total revenue was $7.1 million for the three months ended June 30, 2019 compared to $8.2 million for the same period in 2018, a decrease of $1.1 million or 12.8%, which is primarily due to a net decrease in rental income related to the sale of three properties during the fourth quarter of 2018 and one property in January 2019 and due to the decrease in occupancy to 81.7% as of June 30, 2019 compared to 84.0% as of June 30, 2018.

22

Rental Operat ing Costs. Rental operating costs de creased by $1 36,000 to $2.5 million for the three months ended June 30, 2019 compared to $2.7 million for the same period in 2018. Rental operating costs as a percentage of total revenue was 35.5% and 3 2.6% for the thr ee months ended June 30, 2019 and 2018, respectively. The de crease in rental operating cost s for the three months ended June 3 0, 2019 as compared to 2018 is due to the sale of the three properties during the fourth quarter of 2018 and one property in Janua ry 2019, offset by a n overall increases in all expense categories as a result of higher wages and cost of operations in 2019 compared to 2018.

General and Administrative Expenses. G&A expenses remained relatively flat at $1.4 million for the three months ended June 30, 2019 compared to the same period in 2018. G&A expenses as a percentage of total revenue was 19.9% and 16.6% for three months ended June 30, 2019 and 2018, respectively. The increase in G&A expenses for the three months ended June 30, 2019 as compared to 2018 is mainly due to an increase in stock compensation expense.

Depreciation and Amortization. Depreciation and amortization expense totaled approximately $1.7 million for the three months ended June 30, 2019, compared to approximately $2.3 million for the same period in 2018, representing a decrease of approximately $517,000 or 22.8%. The decrease in depreciation and amortization expense in 2019 compared to the same period in 2018 is primarily due to the sale of three properties in the fourth quarter of 2018 and one property in the first quarter of 2019. In addition, the decrease is also due to four properties that are classified as real estate held for sale as of March 31, 2019 and no depreciation and amortization was recognized for the three months ended June 30, 2019.

Asset Impairments. We review the carrying value of each of our real estate properties quarterly to determine if circumstances indicate an impairment in the carrying value of these investments exists. During the three months ended June 30, 2019 and 2018, management did not believe any impairment reserve was required.

Interest Expense-Series B Preferred Stock. The Series B Preferred Stock issued in August 2014 includes a mandatory redemption provision and therefore, is treated as a liability for financial reporting purposes. The interest paid and accrued and the amortization of the deferred offering costs are considered interest expense. Interest expense, including amortization of the deferred offering costs, totaled $627,000 for the three months ended June 30, 2019 compared to $1.1 million for the same period in 2018, a decrease of $478,000 or 43.3%. For the three months ended June 30, 2019 and 2018 interest paid totaled $566,000 and $1.1 million, respectively, and the amortization of the deferred offering costs associated with that transaction totaled $61,000 and $19,000, respectively, and were included in interest expense-Series B Preferred Stock in the accompanying financial statements. There were 16,000 and 30,700 shares outstanding as of June 30, 2019 and 2018, respectively.

Interest Expense-mortgage notes. Interest expense, including amortization of deferred finance charges was $1.9 million for the three months ended June 30, 2019 when compared to $2.0 million for the same period in 2018, a decrease of $177,000 or 8.7%. The decrease in interest relates to the decreased number of commercial properties owned in 2019 compared to 2018 and the related debt. The weighted average interest rate on our outstanding debt was 4.7% as of June 30, 2019 and 2018.

Gain on Sale of Real Estate Assets, net. For the three months ended June 30, 2019, the Company recognized a net gain of approximately $270,000 due to the sale of 11 Model Homes, offset by the sale of Nightingale land, which resulted in a loss of approximately $93,000. For the three months ended June 30, 2018, the Company recognized a net gain of $355,000 from the sale of 11 Model Homes.

Income allocated to non-controlling interests. Income allocated to non-controlling interests for the three months ended June 30, 2019 totaled approximately $183,000 when compared to the income allocated during the three months ended June 30, 2018 of $401,000. The decrease is related to the lower allocated net gain on sale of 11 Model Homes during the three months ended June 30, 2019 compared to the sale of 11 Model Homes during the three months ended June 30, 2018.

RESULTS OF OPERATIONS FOR THE SIX MONTHS ENDED JUNE 30, 2019 AND 2018.

Revenues. Total revenue was $14.3 million for the six months ended June 30, 2019 compared to $16.4 million for the same period in 2018, a decrease of $2.1 million or 12.8%. The decrease in revenue for the six months period in 2019 as compared to 2018 is due to $1.8 million decrease in rental income directly related to the sale of three properties during the fourth quarter of 2018 and one property in January 2019 and the remaining decrease in revenues is due to the decrease in occupancy to 81.7% as of June 30, 2019 compared to 84.0% as of June 30, 2018.

23

Rental Operating Costs. Rental operating costs remained relatively consistent at $5.3 million for the six months ended June 30, 2019 and 2018. Rental operating costs as a percentage of total revenue was 37.0% and 32.4% for the six months ended June 30, 2019 and 2018, respectively. Rental operating costs as a percentage of total revenue increased for the six months ended June 30, 2019 as compared to 2018 due to the following:

| • | Higher snow removal expense in 2019 for inclement weather;

| • | Overall increases in all expense categories as a result of higher wages and cost of operations in 2019 compared to 2018; offset by

| • | Decreased rental operating cost due to the sale of the three properties during the fourth quarter of 2018 and one property in January 2019.

General and Administrative Expenses. G&A expenses increased by $488,000 or 18.1% to $3.2 million for the six months ended June 30, 2019 compared to $2.7 million for the same period in 2018. G&A expenses as a percentage of total revenue was 22.2% and 16.5% for six months ended June 30, 2019 and 2018, respectively. The increase in G&A expense for the six months ended June 30, 2019 compared to 2018 is due to an increase in stock compensation expense of $350,000 primarily to new employees and officers related to the vesting of shares in January 2019 and higher number of share grants in 2019 compared to 2018 and additional expenses incurred due to the relocation of the corporate office in March 2019.

Depreciation and Amortization. Depreciation and amortization expense totaled approximately $4.0 million for the six months ended June 30, 2019, compared to approximately $4.6 million for the same period in 2018, representing a decrease of approximately $646,000 or 14.0%. The decrease in depreciation and amortization during the six months ended June 30, 2019 when compared to the same period in 2018 is primarily due to the properties sold during the fourth quarter of 2018 and the first quarter of 2019. In addition, the decrease is also due to four properties that are classified as real estate held for sale as of March 31, 2019 and no depreciation and amortization was recognized for the three months ended June 30, 2019.

Asset Impairments. We review the carrying value of each of our real estate properties quarterly to determine if circumstances indicate an impairment in the carrying value of these investments exists. During six months ended June 30, 2019 and 2018, management did not believe any impairment reserve was required.

Interest Expense-Series B preferred stock. The Series B Preferred Stock issued in August 2014 includes a mandatory redemption provision and therefore is treated as a liability for financial reporting purposes. The interest paid and accrued and the amortization of the deferred offering costs are considered interest expense. Interest expense, including amortization of the deferred offering costs, totaled $1.3 million for the six months ended June 30, 2019 compared to $2.2 million for the same period in 2018, a decrease of $924,000 or 42.0%. The decrease is primarily due to the 13,800 and 900 shares redeemed during the fourth quarter of 2018 and first quarter of 2019, respectively. Interest paid totaled $1.1 million and $2.2 million, respectively, and the amortization of the deferred offering costs associated with that transaction totaled $122,000 and $38,000, respectively for the six months ended June 30, 2019 and 2018 and were included in interest expense-Series B preferred stock in the accompanying financial statements. There were 16,000 and 30,700 shares outstanding as of June 30, 2019 and 2018, respectively.

Interest Expense-mortgage notes. Interest expense, including amortization of deferred finance charges was $3.8 million for the six months ended June 30, 2019 when compared to $4.0 million for the same period in 2018, a decrease of $263,000 or 6.6%. The decrease in interest relates to the decreased number of commercial properties owned in 2019 compared to 2018 and the related debt. The weighted average interest rate on our outstanding debt was 4.7% and 4.6% as of June 30, 2019 and 2018, respectively.

Gain on Sale of Real Estate Assets, net. For the six months ended June 30, 2019, the Company recognized a net gain of approximately $1.4 million due to the sales of Morena Office Center, the Nightingale land and 26 Model Home Properties. The sale of Morena Office center resulted in a gain of approximately $700,000 and the sale of the Nightingale land resulted in a loss of approximately $93,000. For the six months ended June 30, 2019, the Company recognized a net gain of approximately $783,000 from to the sales 26 Model Homes. For the six months ended June 30, 2018, the Company recognized a net gain of approximately $429,000 due to the sales of 13 Model Home Properties.

Income allocated to non-controlling interests. Income allocated to non-controlling interests for the six months ended June 30, 2019 totaled approximately $949,000 when compared to the income allocated during the six months ended June 30, 2018 of $568,000. The increase is related to the sale of 26 Model Home Properties during the six months ended June 30, 2019 compared to 13 Model Home Properties during the six months ended June 30, 2018.

24

LIQUIDITY AND CAPITAL RESOURCES

Overview

Our anticipated future sources of liquidity may include existing cash and cash equivalents, cash flows from operations, refinancing of existing mortgages, future real estate sales, new borrowings, and the possible sale of additional equity/debt securities. Our cash and restricted cash at June 30, 2019 was $11.7 million, which included our available liquidity of cash and cash equivalents of $5.1 million.

Our future capital needs include paying down existing borrowings, maintaining our existing properties, funding tenant improvements, paying lease commissions (not covered by lender held reserve deposits), and the payment of competitive dividends to our stockholders. We also are actively seeking investments that are likely to produce income and achieve long term gains in order to pay dividends to our stockholders. To ensure that we can effectively execute these objectives, we routinely review our liquidity requirements and continually evaluate all potential sources of liquidity. We currently do not have a revolving line of credit but have been working to obtain such a line of credit.

Our short-term liquidity needs include redemption of the Company’s 16,000 shares of Series B Preferred Stock that are mandatorily redeemable on August 1, 2019, paying our current operating costs, satisfying the debt service requirements of our existing mortgages, completing tenant improvements, paying leasing commissions, and funding dividends to stockholders. For the six months ended June 30, 2019, the cash dividends to our common stockholders totaled $1.1 million and the net cash provided by operating activities totaled approximately $2.4 million. We believe that the cash flow from our existing portfolio, distributions from joint ventures in Model Home partnerships and property sales during 2019 will be sufficient to fund our near-term operating costs, capital expenditures and dividends declared to stockholders. If our cash flow from operating activities is not sufficient to fund our short-term liquidity needs, we will fund a portion of these needs from additional borrowings of secured or unsecured indebtedness, from real estate sales, or we will reduce the rate of dividends to the stockholders.

The Company received a notice from PFP III Sub II, LLC, the holder of the Company’s Series B Preferred Stock, that an event of default occurred when the Company failed to redeem 16,000 shares of its Series B Preferred Stock for $16.0 million on its maturity date, August 1, 2019. See additional discussion regarding the Series B Mandatorily Redeemable Preferred Stock in footnote 9. On August 14, 2019, the Company redeemed 2,000 shares of its Series B Preferred Stock for $2.0 million and 14,000 shares of Series B Preferred Stock remaining outstanding. The Company is pursuing financing alternatives to redeem the outstanding shares of Series B Preferred Stock, and the Company expects such financing and redemption to be completed before the end of the Company’s third fiscal quarter, September 30, 2019. The Company also continues to review its portfolio of real property to determine which properties to sell in order to generate sufficient net proceeds to redeem its Series B Preferred Stock. However, there is no guarantee that the Company will be able to obtain the financing necessary to redeem any or all Series B Preferred Stock outstanding or sell real property on terms favorable to the Company or on any terms.

As stated above, our short-term liquidity needs include satisfying the debt service requirements of our existing mortgages. If our cash flow from operating activities is not sufficient to fund our short-term liquidity needs, we will fund a portion of these needs from additional borrowings of secured or unsecured indebtedness, from real estate sales, or we will reduce the rate of dividends to the stockholders. For the six months remaining in 2019 and the year ending December 31, 2020, we have $5.2 million and $11.5 million of mortgage notes payable maturing, respectively, related to the Model Home Properties. We plan to sell the Model Home Properties or refinance a significant portion of the mortgage notes payable to repay the mortgage notes payable.

Our long-term liquidity needs include proceeds necessary to grow and maintain our portfolio of investments. We believe that the potential financing capital available to us in the future is sufficient to fund our long-term liquidity needs. We are continually reviewing our existing portfolio to determine which properties have met our short- and long-term goals and reinvesting the proceeds in properties with better potential to increase performance. We expect to obtain additional cash in connection with refinancing of maturing mortgages and assumption of existing debt collateralized by some or all of our real property in the future to meet our long-term liquidity needs. If we are unable to arrange a line of credit, borrow on unencumbered properties, privately place securities or sell securities to the public we may not be able to acquire additional properties to meet our long-term objectives.

Cash Equivalents and Restricted Cash

At June 30, 2019 and December 31, 2018, we had approximately $5.1 million and $5.8 million in cash equivalents and $6.6 million and $4.0 million of restricted cash, respectively. Our cash equivalents and restricted cash consist of invested cash, cash in our operating accounts and cash held in bank accounts at third party institutions. During 2019 and 2018, we did not experience any loss or lack of access to our cash or cash equivalents. Approximately $2.0 million of our cash balance is intended for capital expenditures on existing properties (net of deposits held in reserve accounts by our lenders). We intend to use the remainder of our existing cash and cash equivalents for pay off of principal debt, general corporate purposes or dividends to our stockholders.

25

Secured Debt

As of June 30, 2019, the Company had one variable-rate mortgage note payable with a principal amount of $5.0 million and fixed-rate mortgage notes payable in the aggregate principal amount of $112.6 million, collateralized by a total of 18 commercial properties with loan terms at issuance ranging from 5 to 21 years. The weighted-average interest rate on these mortgage notes payable as of June 30, 2019 was approximately 4.6%, and our debt to estimated market value of these properties was approximately 58.5%.

As of June 30, 2019, the Company had 136 fixed-rate mortgage notes payable in the aggregate principal amount of $31.7 million, collateralized by a total of 136 Model Homes. These loans generally have a term at issuance of three to five years. As of June 30, 2019, the average loan balance per home outstanding and the weighted-average interest rate on these mortgage loans are approximately $230,000 and 4.9%, respectively. Our debt to estimated value on these properties is approximately 59.9%. The Company has guaranteed these mortgages.

We have been able to refinance maturing mortgages before scheduled maturity dates and we have not experienced any unusual difficulties financing our acquisitions.

Cash Flows for the six months ended June 30, 2019 and June 30, 2018.

Operating Activities: Net cash provided by operating activities for the six months ended June 30, 2019 increased by approximately $1.7 million to approximately $2.4 million from $720,000 for the six months ended June 30, 2018. The increase in net cash provided by operating activities is due to lower non-cash items and changes in operating assets and liabilities.

Investing Activities: Net cash provided by investing activities during the six months ended June 30, 2019 was approximately $3.4 million compared to approximately $8.1 million of cash used in investing activities during the same period in 2018. During the six months ended June 30, 2019, the Company received gross proceeds from the sale of one office building for approximately $5.6 million, sale of land for $875,000 and sales of 26 Model Homes for approximately $9.4 million, which was offset by the purchase of 18 Model Homes for approximately $6.1 million and capital expenditures of approximately $4.7 million related to tenant improvements for the new Chuze Fitness tenant at World Plaza. During the six months ended June 30, 2018, the Company received gross proceeds from sales of 13 Model Homes for approximately $4.6 million, which was offset by the purchase of 26 Model Homes for approximately $10.2 million

We currently project that we could spend up to $2.0 million (net of deposits held in reserve accounts by lenders) on capital improvements, tenant improvements and leasing costs for properties within our portfolio on an annual basis. Capital expenditures may fluctuate in any given period subject to the nature, extent, and timing of improvements required to the properties. We may spend more on capital expenditures in the future due to rising construction costs. Tenant improvements and leasing costs may also fluctuate in any given year depending upon factors such as the property, the term of the lease, the type of lease, the involvement of external leasing agents and overall market conditions.

Financing Activities: Net cash used in financing activities during the six months ended June 30, 2019 was $3.9 million compared to $11.6 million provided by financing activities for the same period in 2018 and was primarily due to the following activities for the six months ended June 30, 2019:

| • | Decrease in proceeds from mortgage notes payable for the Model Homes of approximately $9.0 million

| • | Increase in repayment of mortgage notes payable of $3.2 million

| • | Dividend payments of $1.1 million; and

| • | Redemption of 900 shares of Series B Preferred Stock for $900,000.

Off-Balance Sheet Arrangements

As of June 30, 2019, we do not have any off-balance sheet arrangements or obligations, including contingent obligations.

26

Non-GAAP Supplemental Financial Measures:

Funds From Operations (“FFO”)

Management believes that FFO is a useful supplemental measure of our operating performance. We compute FFO using the definition outlined by the National Association of Real Estate Investment Trusts (“NAREIT”). NAREIT defines FFO as net income (loss) in accordance with GAAP, plus depreciation and amortization of real estate assets (excluding amortization of deferred financing costs and depreciation of non-real estate assets) reduced by gains and losses from sales of depreciable operating property and extraordinary items, as defined by GAAP. Other REITs may use different methodologies for calculating FFO and, accordingly, our FFO may not be comparable to other REITs. Since FFO excludes depreciation and amortization, gains and losses from property dispositions that are available for distribution to stockholders and extraordinary items, it provides a performance measure that, when compared year over year, reflects the impact to operations from trends in occupancy rates, rental rates, operating costs, development activities, general and administrative expenses and interest costs, providing a perspective not immediately apparent from net income. In addition, Management believes that FFO provides useful information to the investment community about our financial performance when compared to other REITs since FFO is generally recognized as the industry standard for reporting the operations of REITs. However, FFO should not be viewed as an alternative measure of our operating performance since it does not reflect either depreciation and amortization costs or the level of capital expenditures and leasing costs necessary to maintain the operating performance of our properties which are significant economic costs and could materially impact our results from operations.

Modified Funds From Operations (“MFFO”) and Adjusted Modified Funds From Operations (“Adjusted MFFO”)

We define MFFO, a non-GAAP measure, consistent with the Investment Program Association’s (“IPA”) Guideline 2010-01, Supplemental Performance Measure for Publicly Registered, Non-Listed REIT Modified Funds From Operations, or the Practice Guideline, issued by the IPA in November 2010. The Practice Guideline defines MFFO as FFO further adjusted for the following items, as applicable, included in the determination of GAAP net income: acquisition fees and expenses; amounts relating to deferred rent receivables and amortization of above-market and below-market leases and liabilities (which are adjusted in order to reflect such payments from a GAAP accrual basis to a cash basis of disclosing the rent and lease payments); accretion of discounts and amortization of premiums on debt investments; nonrecurring impairments of real estate-related investments (i.e., infrequent or unusual, not reasonably likely to recur in the ordinary course of business); mark-to-market adjustments included in net income; nonrecurring gains or losses included in net income from the extinguishment or sale of debt, hedges, foreign exchange, derivatives or securities holdings where trading of such holdings is not a fundamental attribute of the business plan, unrealized gains or losses resulting from consolidation from, or deconsolidation to, equity accounting, and after adjustments for consolidated and unconsolidated partnerships and joint ventures, with such adjustments calculated to reflect MFFO on the same basis. The accretion of discounts and amortization of premiums on debt investments, nonrecurring unrealized gains and losses on hedges, foreign exchange, derivatives or securities holdings, unrealized gains and losses resulting from consolidations, as well as other listed cash flow adjustments are adjustments made to net income in calculating the cash flows provided by operating activities and, in some cases, reflect gains or losses which are unrealized and may not ultimately be realized.

Our MFFO calculation complies with the IPA’s Practice Guideline described above. In calculating MFFO, we exclude acquisition related expenses, amortization of above-market and below-market leases, deferred rent receivables and the adjustments of such items related to noncontrolling interests. In addition, our management uses an adjusted MFFO (“Adjusted MFFO”) as an indicator of our ongoing performance. Adjusted MFFO provides adjustments to reduce MFFO related to operating expenses that are capitalized with respect to our deferred offering costs related to the Company’s filing of a registration statement on Form S-11. Under GAAP, acquisition fees and expenses are characterized as operating expenses in determining operating net income. These expenses are paid in cash by us. All paid and accrued acquisition fees and expenses will have negative effects on returns to investors, the potential for future distributions, and cash flows generated by us, unless earnings from operations or net sales proceeds from the disposition of other properties are generated to cover the purchase price of the property, these fees and expenses and other costs related to such property. The acquisition of properties, and the corresponding acquisition fees and expenses, is the key operational feature of our business plan to generate operational income and cash flow to fund distributions to our stockholders. Further, under GAAP, certain contemplated non-cash fair value and other non-cash adjustments are considered operating non-cash adjustments to net income in determining cash flow from operating activities. In addition, we view fair value adjustments of impairment charges and gains and losses from dispositions of assets as non-recurring items or items which are unrealized and may not ultimately be realized, and which are not reflective of on-going operations and are therefore typically adjusted for when assessing operating performance. In particular, we believe it is appropriate to disregard impairment charges, as this is a fair value adjustment that is largely based on market fluctuations and assessments regarding general market conditions which can change over time. An asset will only be evaluated for impairment if certain impairment indications exist and if the carrying, or book value, exceeds the total estimated undiscounted future cash flows (including net rental and lease revenues, net proceeds on the sale of the property, and any other ancillary cash flows at a property or group level under GAAP) from such asset. Investors should note, however, that determinations of whether impairment charges have been incurred are based partly on anticipated operating performance, because estimated undiscounted future cash flows from a property, including estimated future net rental and lease revenues, net proceeds on the sale of the property, and certain other ancillary cash flows, are taken into account in determining whether an impairment charge has been incurred. While impairment

27

charges are excluded from the calculation of MFFO as described above, investors are cautioned that due to the fact that impairments are based on estimated future undiscounted cash flows and the relatively limited term of our operations, i t could be difficult to recover any impairment charges.

The following table presents our FFO and MFFO for the three and six months ended June 30, 2019 and 2018:

|  | For the Three Months Ended June 30, |  |  | For the Six Months Ended June 30, |
|  | 2019 |  |  | 2018 |  |  | 2019 |  |  | 2018 |
Net loss |  | $ | (1,259,597 | ) |  | $ | (2,897,760 | ) |  | $ | (2,987,990 | ) |  | $ | (4,215,952 | )
Adjustments: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Income attributable to noncontrolling interests |  |  | 182,924 |  |  |  | 400,762 |  |  |  | 949,379 |  |  |  | 567,892 |
Depreciation and amortization |  |  | 1,749,113 |  |  |  | 2,265,889 |  |  |  | 3,959,194 |  |  |  | 4,604,933 |
Gain on sale of real estate assets |  |  | (176,392 | ) |  |  | (355,276 | ) |  |  | (1,390,634 | ) |  |  | (429,489 | )
FFO |  | $ | 496,048 |  |  | $ | (586,385 | ) |  | $ | 529,949 |  |  | $ | 527,384 |
Straight-line rent adjustment |  |  | 5,589 |  |  |  | (136,508 | ) |  |  | (9,267 | ) |  |  | (249,065 | )
Amortization of above and below market leases, net |  |  | (34,272 | ) |  |  | (43,607 | ) |  |  | (64,416 | ) |  |  | (85,720 | )
Restricted stock compensation |  |  | 202,473 |  |  |  | 153,090 |  |  |  | 635,758 |  |  |  | 306,180 |
Amortization of financing costs |  |  | 172,757 |  |  |  | 136,918 |  |  |  | 400,131 |  |  |  | 272,989 |
Real estate acquisition costs |  |  | - |  |  |  | 3,488 |  |  |  | - |  |  |  | 24,907 |
MFFO |  | $ | 842,595 |  |  | $ | (473,004 | ) |  | $ | 1,492,155 |  |  | $ | 796,675 |
Deferred offering costs |  |  | - |  |  |  | 1,507,599 |  |  |  | - |  |  |  | 1,507,599 |
Adjusted MFFO |  | $ | 842,595 |  |  | $ | 1,034,595 |  |  | $ | 1,492,155 |  |  | $ | 2,304,274 |

No conclusion or comparisons should be made from the presentation of these figures.

Same-Store Property Operating Results for the six months ended June 30, 2019 and 2018.

The table below presents the operating results for the Company’s commercial properties owned as of January 1, 2018 for each of the three and six months ended June 30, 2019 and 2018, thereby excluding the impact on our results of operations from the real estate properties acquired subsequently. The table below excludes model home operations as the rental rates do not fluctuate during the term of the lease and there are no operating expenses. The Company believes that this type of non-GAAP financial measure, when considered with our financial statements prepared in accordance with GAAP, allows investors to better understand the Company’s operating results. Properties are included in this analysis if they were owned and operated for the entirety of both periods being compared. Further, same-property operating results is a measure for which there is no standard definition and, as such, it is not consistently defined or reported on among the Company’s peers, and thus may not provide an adequate basis for comparison between REITs.

The Company evaluates the performance of its same-store property operating results based upon net operating income from continuing operations (“NOI”), which is a non-GAAP supplemental financial measure. The Company defines NOI as operating revenues (rental income, tenant reimbursements and other operating income) less property and related expenses (property operating expenses, real estate taxes, insurance and provision for bad debt) less interest expense. NOI excludes certain items that are not considered to be controllable in connection with the management of an asset such as non-property income and expenses, depreciation and amortization, asset management fees and corporate general and administrative expenses. The Company believes that net income is the GAAP measure that is most directly comparable to NOI; however, NOI should not be considered as an alternative to net income as the primary indicator of operating performance as it excludes the items described above. Additionally, NOI as defined above may not be comparable to other REITs or companies as their definitions of NOI may differ from the Company’s definition.

28

|  | For the Three Months Ended June 30, |  |  | Variance |  |  | For the Six Months Ended June 30, |  |  | Variance |
|  | 2019 |  |  | 2018 |  |  | $ |  |  | % |  |  | 2019 |  |  | 2018 |  |  | $ |  |  | % |
Rental revenues |  | $ | 6,201,876 |  |  | $ | 6,152,959 |  |  | $ | 48,917 |  |  | 0.8% |  |  | $ | 12,263,535 |  |  | $ | 12,421,019 |  |  | $ | (157,484 | ) |  | -1.3% |
Rental operating costs |  |  | 2,526,507 |  |  |  | 2,514,179 |  |  |  | 12,328 |  |  | 0.5% |  |  |  | 5,214,820 |  |  |  | 4,957,741 |  |  |  | 257,079 |  |  | 5.2% |
Net operating income |  | $ | 3,675,369 |  |  | $ | 3,638,780 |  |  | $ | 36,589 |  |  | 1.0% |  |  | $ | 7,048,715 |  |  | $ | 7,463,278 |  |  | $ | (414,563 | ) |  | -5.6% |
Operating Ratios: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Number of same properties |  |  | 18 |  |  |  | 18 |  |  |  |  |  |  |  |  |  |  |  | 18 |  |  |  | 18 |  |  |  |  |  |  |  |  |
Occupancy, end of period |  |  | 81.7 | % |  |  | 84.0 | % |  |  |  |  |  | -2.3% |  |  |  | 81.7 | % |  |  | 84.0 | % |  |  |  |  |  | -2.3% |
Operating costs as a percentage of total revenues |  |  | 40.7 | % |  |  | 40.9 | % |  |  |  |  |  | -0.2% |  |  |  | 42.5 | % |  |  | 39.9 | % |  |  |  |  |  | 2.6% |

Overview

Same-store property NOI decreased 5.6% for the six months ended June 30, 2019 compared to the corresponding period in 2018 primarily due to lower occupancy. Rental revenues for the six months ended June 30, 2019 decreased by 1.3% compared to the same period in 2018 due to the loss of a major tenant at Genesis Plaza and lower rental rates at Waterman Plaza. Rental operating cost increased by 5.2% for the six months ended June 30, 2019 compared to the same period in 2018 due to an increase in snow removal expense in 2019 for inclement weather and an overall increase in operating expense.

Leasing

Our same-store NOI decline for the six months ended June 30, 2019 compared to the corresponding period in 2018 was primarily driven by a decrease in portfolio occupancy. Over the long-term, we believe that the infill nature and strong demographics of our properties provide us with a strategic advantage, allowing us to maintain relatively high occupancy and increase rental rates. We have continued to see signs of improvement for many of our tenants as well as increased interest from prospective tenants for our spaces. While there can be no assurance that these positive signs will continue, we remain cautiously optimistic regarding the trends we have seen over the past few years. We believe the locations of our properties and diverse tenant base mitigate the potentially negative impact of a poor economic environment. However, any reduction in our tenants' abilities to pay base rent, percentage rent or other charges, may adversely affect our financial condition and results of operations.

During the three months ended June 30, 2019, we signed 13 comparable leases (one new lease and 12 renewals) for a total of 61,102 square feet of comparable space, at an average rental rate decrease of 0.2% on a cash basis and an average rental increase of 23.5 % on a straight-line basis. New leases for comparable office spaces were signed for 1,929 square feet at an average rental rate increase of 7.5% on a cash basis and increase of 4.2% on a straight-line basis. Renewals for comparable office spaces were signed for 59,173 square feet at an average rental rate decrease of 0.6% on a cash basis and increase of 24.3% on a straight-line basis.

During the six months ended June 30, 2019, we signed 18 comparable leases (two new leases and 16 renewals) for a total of 66,990 square feet of comparable space, at an average rental rate increase of 0.7% on a cash basis and an average rental increase of 22.8% on a straight-line basis. New leases for comparable office spaces were signed for 3,066 square feet at an average rental rate increase of 7.7% on a cash basis and increase of 6.2% on a straight-line basis. Renewals for comparable office spaces were signed for 63,924 square feet at an average rental rate increase of 0.2% on a cash basis and increase of 23.7% on a straight-line basis.

Impact of Downtime and Rental Rate Changes

The downtime between lease expiration and new lease commencement, typically ranging from 6-24 months, can negatively impact total NOI and same-store property NOI. In addition, office leases, both new and lease renewals typically contain upfront rental and/or operating expense abatement periods which delay the cash flow benefits of the lease even after the new lease or renewal has commenced. If we are unable to replace expiring leases with new or renewal leases at rental rates equal to or greater than the expiring rates, rental rate roll downs can also negatively impact total NOI and same-store property NOI comparisons. Most of our leases are shorter than seven years and therefore the rental rate roll downs should not have a significant effect on future years. Our geographically diverse portfolio model results in rent roll ups that can fluctuate widely on a market by market basis; however, given the volume of leasing activity over the last several years, we estimate that our portfolio, taken as a whole, is currently at market. Total NOI and same-store property NOI comparisons for any given period may still fluctuate as a result of rent roll ups and roll downs, however, depending on the leasing activity in individual geographic markets during the respective period.

29

ITEM 3. QUANTITATIVE AND QUALITATI VE DISCLOSURES ABOUT MARKET RISK

Not required

ITEM 4. CONTROLS AND PROCEDURES

The Company maintains disclosure controls and procedures that are designed to ensure that information required to be disclosed in the Company's Exchange Act report is recorded, processed, summarized and reported within the time periods specified in the SEC's rules and forms, and that such information is accumulated and communicated to the Company's management, including its Chief Executive Officer, Chief Financial Officer and Principal Accounting Officer, as appropriate, to allow timely decisions regarding required disclosure based closely on the definition of "disclosure controls and procedures" in Rule 13a-14(c). In designing and evaluating the disclosure controls and procedures, management recognized that any controls and procedures, no matter how well designed and operated, can provide only reasonable assurance of achieving the desired control objectives, and management necessarily was required to apply its judgment in evaluating the cost-benefit relationship of possible controls and procedures.

As of the end of the period covered by this report, we carried out an evaluation, under the supervision and with the participation of our management, including our Chief Executive Officer, Chief Financial Officer and our Principal Accounting Officer, of the effectiveness of the design and operation of our disclosure controls and procedures. Based upon that evaluation, our Chief Executive Officer, Chief Financial Officer and Principal Accounting Officer concluded that our disclosure controls and procedures were effective as of the end of the period covered by this report.

Changes in Internal Control over Financial Reporting

There were no changes in our internal control over financial reporting that occurred during the fiscal quarter ended June 30, 2019 that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.

PART II — OTHER INFORMATION

Item 1. Legal Proceedings.

None.

Item 1A. Risk Factors

Not Required

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds.

None.

| 1. | The Company does not have a formal policy with respect to a stock repurchase program and typically restricts repurchases to hardship cases only.

| 2. | See note 11 to the condensed consolidated financial statements for a description of the related party transaction.

Item 3. Defaults Upon Senior Securities.

None.

Item 4. Mine Safety Disclosures

None.

Item 5. Other Information.

None.

30

Item 6. E XHIBITS.

Exhibit Number |  | Description
31.1 |  | Certificate of the Company's Chief Executive Officer (Principal Executive Officer) pursuant to Section 302 of the Sarbanes-Oxley Act of 2002, with respect to the registrant's Quarterly Report on Form 10-Q for the quarter ended June 30, 2019.
31.2 |  | Certification of the Company's Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002, with respect to the registrant's Quarterly Report on Form 10-Q for the quarter ended June 30, 2019.
31.3 |  | Certification of the Company's Principal Accounting Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002, with respect to the registrant's Quarterly Report on Form 10-Q for the quarter ended June 30, 2019.
32.1 |  | Certification of Principal Executive Officer, Principal Financial Officer and Principal Accounting Officer pursuant to 18 U.S.C. 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

101.INSXBRLInstance Document

101.SCHXBRLTaxonomy Extension Schema Document

101.CALXBRLTaxonomy Extension Calculation Linkbase Document

101.DEFXBRLTaxonomy Extension Definition Linkbase Document

101.LABXBRLTaxonomy Extension Label Linkbase Document

101.PREXBRLTaxonomy Extension Presentation Linkbase Document

31

SIGNAT URES

Pursuant to the requirements of the Securities Exchange Act of 1934, as amended, the Registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

Date: August 19, 2019 |  | Presidio Property Trust, Inc.
|  | By: |  | /s/ Jack K. Heilbron
|  | Name: |  | Jack K. Heilbron
|  | Title: |  | Chief Executive Officer

|  | By: |  | /s/ Adam Sragovicz
|  | Name: |  | Adam Sragovicz
|  | Title: |  | Chief Financial Officer

|  | By: |  | /s/ Quyen T. Dao-Haddock
|  | Name: |  | Quyen T. Dao-Haddock
|  | Title: |  | Principal Accounting Officer

32