These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ý
|
ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
¨
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
Maryland
|
|
47-4156046
|
|
(State or Other Jurisdiction of
Incorporation or Organization)
|
|
(I.R.S. Employer
Identification No.)
|
|
|
|
|
|
3090 Bristol Street Suite 550
Costa Mesa, CA
|
|
92626
|
|
(Address of Principal Executive Offices)
|
|
(Zip Code)
|
|
Title of Each Class
|
|
Trading Symbol(s)
|
|
Name of Each Exchange on Which Registered
|
|
None
|
|
None
|
|
None
|
|
Large accelerated filer
|
¨
|
Accelerated filer
|
¨
|
|
Non-accelerated filer
|
ý
|
Smaller reporting company
|
ý
|
|
|
|
Emerging growth company
|
ý
|
|
|
|
|
|
||
|
|
|||
|
|
|||
|
|
|||
|
|
|||
|
|
|||
|
|
|||
|
|
|
||
|
|
|||
|
|
|||
|
|
|||
|
|
|||
|
|
|||
|
|
|||
|
|
|||
|
|
|||
|
|
|
||
|
|
|||
|
|
|||
|
|
|||
|
|
|||
|
|
|||
|
|
|
||
|
|
|||
|
|
|||
|
|
|
|
|
|
ITEM
1.
|
BUSINESS
|
|
|
Hurdles
|
|
|
||||||
|
|
AUM
|
|
AFFO Per Share
|
|
Class M
|
||||
|
|
($)
|
|
($)
|
|
Conversion Ratio
|
||||
|
Initial Conversion Ratio
|
|
|
|
|
1:5.00
|
||||
|
Fiscal Year 2021
|
$
|
860,000,000
|
|
|
$
|
0.590
|
|
|
1:5.75
|
|
Fiscal Year 2022
|
$
|
1,175,000,000
|
|
|
$
|
0.650
|
|
|
1:7.50
|
|
Fiscal Year 2023
|
$
|
1,551,000,000
|
|
|
$
|
0.700
|
|
|
1:9.00
|
|
•
|
to provide our stockholders with attractive and stable cash distributions; and
|
|
•
|
to preserve and return stockholder capital contributions.
|
|
•
|
where construction is substantially complete to reduce risks associated with construction of new buildings;
|
|
•
|
leased on a “net” basis, where the tenant is responsible for the payment, and fluctuations in costs, of real estate and other taxes, insurance, utilities, and property maintenance;
|
|
•
|
located in primary, secondary and certain select tertiary markets;
|
|
•
|
leased to tenants with strong financial statements, including, but not limited to investment grade credit quality, at the time we acquire them; and
|
|
•
|
subject to long-term leases with defined rental rate increases.
|
|
•
|
a cohesive management team experienced in all aspects of real estate investment with a track record of acquiring single tenant net leased properties;
|
|
•
|
stable cash flow backed by a portfolio of single tenant net leased real estate assets;
|
|
•
|
minimal exposure to operating and maintenance expense increases via the net lease structure where the tenant assumes responsibility for these costs;
|
|
•
|
contractual rental rate increases enabling higher potential distributions and a hedge against inflation;
|
|
•
|
insulation from short-term economic cycles resulting from the long-term nature of the tenant leases;
|
|
•
|
enhanced stability resulting from strong credit characteristics of tenants; and
|
|
•
|
portfolio stability promoted through geographic and product type investment diversification.
|
|
•
|
tenant creditworthiness;
|
|
•
|
lease terms, including length of lease term, scope of landlord responsibilities, if any, and frequency of contractual rental increases;
|
|
•
|
projected demand in the area;
|
|
•
|
a property’s geographic location and type;
|
|
•
|
proposed purchase price, terms and conditions;
|
|
•
|
historical financial performance;
|
|
•
|
a property’s physical location, visibility, curb appeal and access;
|
|
•
|
construction quality and condition;
|
|
•
|
potential for capital appreciation;
|
|
•
|
demographics of the area, neighborhood growth patterns, economic conditions, and local market conditions;
|
|
•
|
potential capital reserves required to maintain the property;
|
|
•
|
potential for the construction of new properties in the area;
|
|
•
|
evaluation of title and ability to obtain satisfactory title insurance;
|
|
•
|
evaluation of any reasonable ascertainable risks such as environmental contamination; and
|
|
•
|
replacement use of the property in the event of loss of existing tenant (limited special use properties).
|
|
•
|
property surveys and site audits;
|
|
•
|
building plans and specifications, if available;
|
|
•
|
soil reports, seismic studies, flood zone studies, if available;
|
|
•
|
licenses, permits, maps and governmental approvals;
|
|
•
|
tenant leases and estoppel certificates;
|
|
•
|
tenant financial statements and information, as permitted;
|
|
•
|
historical financial statements and tax statement summaries of the properties;
|
|
•
|
proof of marketable title, subject to such liens and encumbrances as are acceptable to us; and
|
|
•
|
liability and title insurance policies.
|
|
•
|
a majority of our directors, including a majority of our conflicts committee, not otherwise interested in the transaction, approve the transaction as being fair and reasonable to us; and
|
|
•
|
the investments by us and such affiliate are on substantially the same terms and conditions.
|
|
ITEM
1A.
|
RISK FACTORS
|
|
•
|
identify and acquire investments that further our investment objectives;
|
|
•
|
increase awareness of the brand within the investment products market;
|
|
•
|
attract, integrate, motivate and retain qualified personnel to manage our day-to-day operations;
|
|
•
|
respond to competition for our targeted real estate properties and other investments as well as for potential investors; and
|
|
•
|
continue to build and expand our operational structure to support our business.
|
|
•
|
disrupt the proper functioning of our networks and systems and therefore our operations;
|
|
•
|
result in misstated financial reports, violations of loan covenants and/or missed reporting deadlines to the SEC;
|
|
•
|
result in our inability to properly monitor our compliance with the rules and regulations regarding our qualification as a REIT;
|
|
•
|
result in the unauthorized access to, and destruction, loss, theft, misappropriation or release of, proprietary, confidential, sensitive or otherwise valuable information of ours or others, which others could use to compete against us or which could expose us to damage claims by third-parties for disruptive, destructive or otherwise harmful purposes and outcomes;
|
|
•
|
require significant management attention and resources to remedy any damages that result;
|
|
•
|
subject us to claims for breach of contract, damages, credits, penalties or termination of leases or other agreements; or
|
|
•
|
damage our reputation among investors.
|
|
•
|
the values of our investments in commercial properties could decrease below the amounts paid for such investments; and/or
|
|
•
|
revenues from our properties could decrease due to fewer tenants and/or lower rental rates, making it more difficult for us to pay distributions or meet our debt service obligations on debt financing.
|
|
•
|
a stockholder would ultimately realize distributions per share equal to our estimated NAV per share upon a sale of our company;
|
|
•
|
our shares of common stock would trade at our estimated NAV per share on a national securities exchange;
|
|
•
|
a third party would offer our estimated NAV per share in an arm’s-length transaction to purchase all or substantially all of our shares of common stock;
|
|
•
|
another independent third-party appraiser or third-party valuation firm would agree with our estimated NAV per share; or
|
|
•
|
the methodology used to determine our estimated NAV per share would be acceptable for compliance with ERISA reporting requirements.
|
|
•
|
We could enter into transactions with BRIX REIT, such as property sales, acquisitions or financing arrangements. Such transactions might entitle our subsidiary to fees and other compensation. For example, acquisitions from other programs advised by our affiliates might entitle our affiliates to disposition fees in connection with their services for the seller. Similarly, property sales to other programs advised by our affiliates might entitle our affiliates to acquisition fees in connection with their services to the purchaser. Decisions of our board or our conflicts committee regarding the terms of those transactions may be influenced by our board’s responsibilities to such other programs.
|
|
•
|
A decision of our board or our conflicts committee regarding the timing of a debt or equity offering could be influenced by concerns that the offering would compete with offerings of other programs advised by our affiliates.
|
|
•
|
A decision of our board or our conflicts committee regarding the timing of property sales could be influenced by concerns that the sales would compete with those of other programs advised by our affiliates.
|
|
•
|
A decision of our board or our conflicts committee regarding whether and when we seek to list our common stock on a national securities exchange could be influenced by concerns that such listing could adversely affect the sales efforts of other programs advised by our affiliates, depending on the price at which our shares trade.
|
|
•
|
limitations on capital structure;
|
|
•
|
restrictions on specified investments;
|
|
•
|
prohibitions on transactions with affiliates; and
|
|
•
|
compliance with reporting, record keeping, voting, proxy disclosure and other rules and regulations that would significantly increase our operating expenses.
|
|
•
|
is or holds itself out as being engaged primarily, or proposes to engage primarily, in the business of investing, reinvesting or trading in securities (the “primarily engaged test”); or
|
|
•
|
is engaged or proposes to engage in the business of investing, reinvesting, owning, holding or trading in securities and owns or proposes to acquire “investment securities” having a value exceeding 40% of the value of such issuer’s total assets (exclusive of U.S. government securities and cash items) on an unconsolidated basis (the “40% test”). “Investment securities” excludes U.S. government securities and securities of majority-owned subsidiaries that are not themselves investment companies and are not relying on the exception from the definition of investment company under Section 3(c)(1) or Section 3(c)(7) (relating to private investment companies).
|
|
•
|
staggering the board of directors into three classes;
|
|
•
|
requiring a two-thirds vote of stockholders to remove directors;
|
|
•
|
providing that only the board of directors can fix the size of the board;
|
|
•
|
providing that all vacancies on the board, regardless of how the vacancy was created, may be filled only by the affirmative vote of a majority of the remaining directors in office and for the remainder of the full term of the class of directors in which the vacancy occurred; and
|
|
•
|
providing for a majority requirement for the calling of a special meeting of stockholders.
|
|
•
|
80% of all votes entitled to be cast by holders of outstanding shares of our voting stock; and
|
|
•
|
two-thirds of all of the votes entitled to be cast by holders of outstanding shares of our voting stock other than those shares owned or held by the interested stockholder with whom or with whose affiliate the business combination is to be effected or held by an affiliate or associate of the interested stockholder.
|
|
•
|
downturns in national, regional and local economic conditions, particularly a likely recession in response to the coronavirus;
|
|
•
|
competition from other commercial developments;
|
|
•
|
adverse local conditions, such as oversupply or reduction in demand for commercial buildings and changes in real estate zoning laws that may reduce the desirability of real estate in an area;
|
|
•
|
vacancies, changes in market rental rates and the need to periodically repair, renovate and re-let space;
|
|
•
|
changes in interest rates and the availability of permanent mortgage financing, which may render the sale of a property or loan difficult or unattractive;
|
|
•
|
changes in tax (including real and personal property tax), real estate, environmental and zoning laws;
|
|
•
|
material failures, inadequacy, interruptions or security failures of the technology on which our operations rely;
|
|
•
|
natural disasters such as hurricanes, earthquakes and floods;
|
|
•
|
acts of war or terrorism, including the consequences of terrorist attacks;
|
|
•
|
a pandemic or other public health crisis (such as the recent coronavirus outbreak);
|
|
•
|
the potential for uninsured or underinsured property losses; and
|
|
•
|
periods of high interest rates and tight money supply.
|
|
•
|
our co-owner in an investment could become insolvent or bankrupt;
|
|
•
|
our co-owner may at any time have economic or business interests or goals that are or that become inconsistent with our business interests or goals;
|
|
•
|
our co-owner may be in a position to take action contrary to our instructions or requests or contrary to our policies or objectives; or
|
|
•
|
disputes between us and our co-owner may result in litigation or arbitration that would increase our expenses and prevent our officers and directors from focusing their time and effort on our operations.
|
|
•
|
If we sell properties by providing financing to purchasers, defaults by the purchasers would adversely affect our cash flows.
|
|
•
|
If we purchase an option to acquire a property but do not exercise the option, we likely would forfeit the amount we paid for such option, which would reduce the amount of cash we have available to make other investments.
|
|
•
|
We may not have funding for future tenant improvements, which may adversely affect the value of our assets, our results of operations and returns to stockholders.
|
|
•
|
We depend on the availability of public utilities and services, especially for water and electric power. Any reduction, interruption or cancellation of these services may adversely affect us.
|
|
•
|
We may be required to reimburse tenants for overpayments of estimated operating expenses.
|
|
•
|
REIT I would be subject to U.S. federal income tax on its net income at regular corporate rates for the years it did not qualify for taxation as a REIT (and, for such years, would not be allowed a deduction for dividends paid to stockholders in computing its taxable income);
|
|
•
|
REIT I could be subject to the federal alternative minimum tax and possibly increased state and local taxes for such periods;
|
|
•
|
we would inherit any such liability, including any interest and penalties that have accrued on such federal income tax liabilities;
|
|
•
|
we, if we were considered a “successor corporation” under the Internal Revenue Code and applicable Treasury Regulations, could not elect to be taxed as a REIT until the fifth taxable year following the year during which REIT I was disqualified; and
|
|
•
|
for up to 5 years following re-election of REIT status, upon a taxable disposition of an asset owned as of such re-election, we could be subject to corporate level tax with respect to any built-in gain inherent in such asset at the time of re-election.
|
|
•
|
In order to qualify as a REIT, we must distribute annually at least 90% of our REIT taxable income to stockholders (which is determined without regard to the dividends-paid deduction or net capital gain). To the extent that we satisfy the distribution requirement but distribute less than 100% of our REIT taxable income, we will be subject to U.S. federal corporate income tax on the undistributed income.
|
|
•
|
We will be subject to a 4% nondeductible excise tax on the amount, if any, by which distributions we pay in any calendar year are less than the sum of 85% of our ordinary income, 95% of our capital gain net income and 100% of our undistributed income from prior years.
|
|
•
|
If we elect to treat property that we acquire in connection with certain leasehold terminations as ‘‘foreclosure property,’’ we may avoid the 100% tax on the gain from a resale of that property, but the income from the sale or operation of that property may be subject to corporate income tax at the highest applicable rate.
|
|
•
|
If we sell an asset, other than foreclosure property, that we hold primarily for sale to customers in the ordinary course of business, our gain would be subject to the 100% ‘‘prohibited transaction’’ tax unless such sale were made by one of our taxable REIT subsidiaries or the sale met certain ‘‘safe harbor’’ requirements under the Internal Revenue Code.
|
|
•
|
part of the income and gain recognized by certain qualified employee pension trusts with respect to our common stock may be treated as UBTI if the shares of our common stock are predominately held by qualified employee pension trusts, and we are required to rely on a special look-through rule for purposes of meeting one of the REIT share ownership tests, and we are not operated in a manner to avoid treatment of such income or gain as UBTI;
|
|
•
|
part of the income and gain recognized by a tax-exempt stockholder with respect to the shares of our common stock would constitute UBTI if the stockholder incurs debt in order to acquire the shares of our common stock; and
|
|
•
|
part or all of the income or gain recognized with respect to the shares of our common stock by social clubs, voluntary employee benefit associations, supplemental unemployment benefit trusts and qualified group legal services plans which are exempt from U.S. federal income taxation under Sections 501(c)(7), (9), (17) or (20) of the Internal Revenue Code may be treated as UBTI.
|
|
•
|
the investment is consistent with their fiduciary and other obligations under ERISA and the Internal Revenue Code;
|
|
•
|
the investment is made in accordance with the documents and instruments governing the plan or IRA, including the plan’s or account’s investment policy;
|
|
•
|
the investment satisfies the prudence and diversification requirements of Sections 404(a)(1)(B) and 404(a)(1)(C) of ERISA and other applicable provisions of ERISA and the Internal Revenue Code;
|
|
•
|
the investment in our shares, for which no public market currently exists, is consistent with the liquidity needs of the plan or IRA;
|
|
•
|
the investment will not produce an unacceptable amount of “unrelated business taxable income” for the plan or IRA;
|
|
•
|
stockholders will be able to comply with the requirements under ERISA and the Internal Revenue Code to value the assets of the plan or IRA annually; and
|
|
•
|
the investment will not constitute a prohibited transaction under Section 406 of ERISA or Section 4975 of the Internal Revenue Code.
|
|
ITEM 1B.
|
UNRESOLVED STAFF COMMENTS
|
|
ITEM 2.
|
PROPERTIES
|
|
Property and Location (1)
|
|
Rentable
Square
Feet
|
|
Property
Type
|
|
Investment
in Real
Property,
Net, Plus
Above-/Below-
Market
Lease Intangibles, Net
|
|
Mortgage
Financing
(Principal)
|
|
Annualized
Base Lease
Revenue (2)
|
|
Acquisition
Fee (3)
|
|
Lease
Expiration
(4)
|
|
Renewal Options (Number/Years) (4)
|
|||||||||||
|
Accredo Health, Orlando, FL
|
|
63,000
|
|
|
Office
|
|
$
|
9,154,640
|
|
|
$
|
4,738,338
|
|
(5)
|
$
|
953,820
|
|
|
$
|
5,796
|
|
|
12/31/2024
|
|
1/5-yr
|
||
|
Walgreens, Stockbridge, GA
|
|
15,120
|
|
|
Retail
|
|
3,726,898
|
|
|
2,115,104
|
|
(5)
|
360,000
|
|
|
—
|
|
|
2/28/2031
|
|
8/5-yr
|
||||||
|
Dollar General, Litchfield, ME
|
|
9,026
|
|
|
Retail
|
|
1,272,352
|
|
|
634,809
|
|
(6)
|
92,960
|
|
|
40,008
|
|
|
9/30/2030
|
|
3/5-yr
|
||||||
|
Dollar General, Wilton, ME
|
|
9,100
|
|
|
Retail
|
|
1,523,481
|
|
|
640,014
|
|
(6)
|
112,439
|
|
|
48,390
|
|
|
7/31/2030
|
|
3/5-yr
|
||||||
|
Dollar General, Thompsontown, PA
|
|
9,100
|
|
|
Retail
|
|
1,185,756
|
|
|
640,014
|
|
(6)
|
85,998
|
|
|
37,014
|
|
|
10/31/2030
|
|
3/5-yr
|
||||||
|
Dollar General, Mt. Gilead, OH
|
|
9,026
|
|
|
Retail
|
|
1,170,182
|
|
|
634,809
|
|
(6)
|
85,924
|
|
|
36,981
|
|
|
6/30/2030
|
|
3/5-yr
|
||||||
|
Dollar General, Lakeside, OH
|
|
9,026
|
|
|
Retail
|
|
1,094,828
|
|
|
634,809
|
|
(6)
|
81,036
|
|
|
34,875
|
|
|
5/31/2030
|
|
3/5-yr
|
||||||
|
Dollar General, Castalia, OH
|
|
9,026
|
|
|
Retail
|
|
1,072,970
|
|
|
634,809
|
|
(6)
|
79,320
|
|
|
34,140
|
|
|
5/31/2030
|
|
3/5-yr
|
||||||
|
Dana, Cedar Park, TX
|
|
45,465
|
|
|
Industrial
|
|
8,021,486
|
|
|
4,551,250
|
|
|
696,335
|
|
|
274,200
|
|
|
6/30/2024
|
|
2/5-yr
|
||||||
|
Northrop Grumman, Melbourne, FL
|
|
107,419
|
|
|
Office
|
|
11,538,234
|
|
|
5,666,866
|
|
|
1,232,096
|
|
|
398,100
|
|
|
5/31/2021
|
|
1/5-yr
|
||||||
|
exp US Services, Maitland, FL
|
|
33,118
|
|
|
Office
|
|
6,274,208
|
|
|
3,385,353
|
|
|
753,434
|
|
|
200,837
|
|
|
11/30/2026
|
|
2/5-yr
|
||||||
|
Harley, Bedford, TX
|
|
70,960
|
|
|
Retail
|
|
12,271,058
|
|
|
6,748,029
|
|
|
900,000
|
|
|
382,500
|
|
|
4/12/2032
|
|
2/5-yr
|
||||||
|
Wyndham, Summerlin, NV
|
|
41,390
|
|
|
Office
|
|
10,259,985
|
|
|
5,716,200
|
|
(7)
|
864,097
|
|
|
390,906
|
|
|
2/28/2025
|
|
1/5-yr
|
||||||
|
Williams Sonoma, Summerlin, NV
|
|
35,867
|
|
|
Office
|
|
7,694,853
|
|
|
4,530,600
|
|
(7)
|
662,093
|
|
|
239,880
|
|
|
10/31/2022
|
|
None
|
||||||
|
Omnicare, Richmond, VA
|
|
51,800
|
|
|
Industrial
|
|
6,956,314
|
|
|
4,273,552
|
|
|
565,828
|
|
|
217,678
|
|
|
5/31/2026
|
|
1/5-yr
|
||||||
|
EMCOR, Cincinnati, OH
|
|
39,385
|
|
|
Office
|
|
5,748,557
|
|
|
2,862,484
|
|
|
491,712
|
|
|
177,210
|
|
|
2/28/2027
|
|
2/5-yr
|
||||||
|
Husqvarna, Charlotte, NC
|
|
64,637
|
|
|
Industrial
|
|
11,338,003
|
|
|
6,379,182
|
|
|
830,716
|
|
|
348,000
|
|
|
6/30/2027
|
(8)
|
2/5-yr
|
||||||
|
AvAir, Chandler, AZ
|
|
162,714
|
|
|
Industrial
|
|
25,940,838
|
|
|
14,575,000
|
|
|
2,184,840
|
|
|
795,000
|
|
|
12/31/2032
|
|
2/5-yr
|
||||||
|
3M, DeKalb, IL
|
|
410,400
|
|
|
Industrial
|
|
14,055,775
|
|
|
8,290,000
|
|
|
1,173,744
|
|
|
456,000
|
|
|
7/31/2022
|
|
1/5-yr
|
||||||
|
Cummins, Nashville, TN
|
|
87,230
|
|
|
Office
|
|
14,645,113
|
|
|
8,458,600
|
|
|
1,385,573
|
|
|
465,000
|
|
|
2/28/2023
|
|
3/5-yr
|
||||||
|
Northrop Grumman Parcel, Melbourne, FL
|
|
—
|
|
|
Land
|
|
329,410
|
|
|
—
|
|
|
—
|
|
|
9,000
|
|
|
—
|
|
—
|
|
|||||
|
24 Hour Fitness, Las Vegas NV
|
|
45,000
|
|
|
Retail
|
|
12,036,111
|
|
|
6,283,898
|
|
(9)
|
842,199
|
|
|
366,000
|
|
|
3/31/2030
|
|
3/5-yr
|
||||||
|
Texas Health, Dallas, TX
|
|
38,794
|
|
|
Office
|
|
7,305,895
|
|
|
4,400,000
|
|
|
535,191
|
|
|
222,750
|
|
|
12/5/2024
|
|
None
|
||||||
|
Bon Secours, Richmond, VA
|
|
72,890
|
|
|
Office
|
|
10,316,669
|
|
|
5,250,000
|
|
|
781,117
|
|
|
313,293
|
|
|
8/31/2026
|
|
None
|
||||||
|
Costco, Issaquah, WA
|
|
97,191
|
|
|
Retail
|
|
28,704,942
|
|
|
18,850,000
|
|
|
2,113,904
|
|
|
870,000
|
|
|
7/31/2025
|
(10)
|
1/5-yr
|
||||||
|
Taylor Fresh Foods, Yuma, AZ
|
|
216,727
|
|
|
Industrial
|
|
25,458,415
|
|
|
12,350,000
|
|
|
1,561,437
|
|
|
741,000
|
|
|
9/30/2033
|
|
None
|
||||||
|
Chevron Gas Station, San Jose, CA
|
|
1,060
|
|
|
Retail
|
|
4,242,075
|
|
|
—
|
|
|
199,800
|
|
|
—
|
|
|
5/31/2025
|
|
4/5-yr
|
||||||
|
Levins, Sacramento, CA
|
|
76,000
|
|
|
Industrial
|
|
4,677,786
|
|
|
2,079,793
|
|
|
291,924
|
|
|
—
|
|
|
8/20/2023
|
|
2/5-yr
|
||||||
|
Chevron Gas Station, Roseville, CA
|
|
3,300
|
|
|
Retail
|
|
3,809,418
|
|
|
—
|
|
|
201,600
|
|
|
—
|
|
|
9/30/2025
|
|
4/5-yr
|
||||||
|
Island Pacific Supermarket, Elk Grove, CA
|
|
13,963
|
|
|
Retail
|
|
2,681,455
|
|
|
1,891,225
|
|
|
195,482
|
|
|
—
|
|
|
5/30/2033
|
|
2/5-yr
|
||||||
|
Dollar General, Bakersfield, CA
|
|
18,827
|
|
|
Retail
|
|
5,119,605
|
|
|
2,324,338
|
|
|
328,250
|
|
|
—
|
|
|
7/31/2028
|
|
3/5-yr
|
||||||
|
Rite Aid, Lake Elsinore, CA
|
|
17,272
|
|
|
Retail
|
|
7,448,827
|
|
|
3,659,338
|
|
|
535,777
|
|
|
—
|
|
|
2/29/2028
|
|
6/5-yr
|
||||||
|
PMI Preclinical, San Carlos, CA
|
|
20,800
|
|
|
Office
|
|
10,195,435
|
|
|
4,118,613
|
|
|
607,894
|
|
|
—
|
|
|
10/31/2025
|
|
2/5-yr
|
||||||
|
EcoThrift, Sacramento, CA
|
|
38,536
|
|
|
Retail
|
|
5,435,190
|
|
|
2,639,237
|
|
|
371,919
|
|
|
—
|
|
|
2/28/2026
|
|
2/5-yr
|
||||||
|
GSA (MHSA), Vacaville, CA
|
|
11,014
|
|
|
Office
|
|
3,253,581
|
|
|
1,796,361
|
|
|
340,279
|
|
|
—
|
|
|
8/24/2026
|
|
None
|
||||||
|
PreK Education, San Antonio, TX
|
|
50,000
|
|
|
Retail
|
|
12,866,710
|
|
|
5,140,343
|
|
|
825,000
|
|
|
—
|
|
|
7/31/2021
|
|
2/8-yr
|
||||||
|
Dollar Tree, Morrow, GA
|
|
10,906
|
|
|
Retail
|
|
1,403,845
|
|
|
—
|
|
|
103,607
|
|
|
—
|
|
|
7/31/2025
|
|
3/5-yr
|
||||||
|
Dinan Cars, Morgan Hill, CA
|
|
27,296
|
|
|
Industrial
|
|
6,252,657
|
|
|
2,710,834
|
|
(11
|
)
|
501,939
|
|
|
—
|
|
|
1/31/2020
|
|
None
|
|||||
|
Solar Turbines, San Diego, CA
|
|
26,036
|
|
|
Office
|
|
7,396,907
|
|
|
2,843,863
|
|
|
712,035
|
|
|
—
|
|
|
7/31/2022
|
|
1/5-yr
|
||||||
|
Wood Group, San Diego, CA
|
|
37,449
|
|
|
Office
|
|
10,070,220
|
|
|
3,478,480
|
|
|
518,932
|
|
|
—
|
|
|
7/31/2022
|
|
2/3-yr
|
||||||
|
ITW Rippey, El Dorado Hills, CA
|
|
38,500
|
|
|
Industrial
|
|
7,340,917
|
|
|
3,112,349
|
|
|
513,218
|
|
|
—
|
|
|
7/31/2022
|
|
1/3-yr
|
||||||
|
Dollar General, Big Spring, TX
|
|
9,026
|
|
|
Retail
|
|
1,230,782
|
|
|
611,161
|
|
|
86,041
|
|
|
—
|
|
|
6/30/2030
|
|
3/5-yr
|
||||||
|
Gap, Rocklin, CA
|
|
40,110
|
|
|
Office
|
|
8,670,446
|
|
|
3,643,166
|
|
|
567,958
|
|
|
—
|
|
|
2/28/2023
|
|
1/5-yr
|
||||||
|
L-3 Communications, Carlsbad, CA
|
|
46,214
|
|
|
Office
|
|
11,911,811
|
|
|
5,284,884
|
|
|
764,844
|
|
|
—
|
|
|
4/30/2022
|
|
2/3-yr
|
||||||
|
Sutter Health, Rancho Cordova, CA
|
|
106,592
|
|
|
Office
|
|
31,259,214
|
|
|
14,161,776
|
|
|
1,963,141
|
|
|
—
|
|
|
10/31/2025
|
|
3/5-yr
|
||||||
|
Walgreens, Santa Maria, CA
|
|
14,490
|
|
|
Retail
|
|
5,832,214
|
|
|
3,000,000
|
|
|
369,000
|
|
|
—
|
|
|
3/31/2032
|
|
8/5-yr
|
||||||
|
|
|
2,360,802
|
|
|
|
|
$
|
390,196,068
|
|
|
$
|
195,739,481
|
|
|
$
|
29,424,453
|
|
|
$
|
7,104,558
|
|
|
|
|
|
||
|
(1)
|
Each of the properties was 100% occupied by a single tenant at the time of acquisition and has remained 100% occupied by that tenant through
December 31, 2019
, except for the Dana and Dinan Cars properties which are currently vacant. Dana is obligated to continue paying rent until the lease expires on June 30, 2024. We negotiated a termination of the lease with Dinan Cars effective January 31, 2020 in exchange for a termination payment of $783,182.
|
|
(2)
|
Annualized base lease revenue is calculated based on the contractual monthly base rent, excluding rent abatements, at
December 31, 2019
, multiplied by 12.
|
|
(3)
|
The acquisition fee was paid to our Former Advisor in connection with the acquisition of a property. The fee was equal to 3.0% of the contract purchase price of a property, as defined in the Advisory Agreement.
|
|
(4)
|
Represents the lease term beginning with the later of the purchase date or the rent commencement date through the end of the non-cancelable lease term, assuming no renewals are exercised unless otherwise noted.
|
|
(5)
|
These properties are both collateral for one mortgage note payable. The amounts shown on this schedule are based on the pro- rata investment in the two properties.
|
|
(6)
|
There is one loan for these six Dollar General properties and the amounts shown in this schedule are based on the pro-rata investment in the six properties. The deeds of trust contain cross-collateralization and cross-default provisions.
|
|
(7)
|
The loans for each of the Wyndham and Williams Sonoma properties located in Summerlin, Nevada were originated by Nevada State Bank (“Bank”). The loans are collateralized by a deed of trust and a security agreement with assignment of rents and fixture filing; in addition, the individual loans are subject to a cross-collateralization and cross-default agreement whereby any default under, or failure to comply with the terms of any one loan is an event of default under the terms of both loans. The value of the property must be in an amount sufficient to maintain a loan to value ratio of no more than 60%. If the loan to value ratio is ever more than 60%, the borrower shall, upon the Bank’s written demand, reduce the principal balance of the loans so that the loan to value ratio is no more than 60%.
|
|
(8)
|
The tenant’s right to cancel the lease on June 30, 2025 was not determined to be probable for financial accounting purposes.
|
|
(9)
|
Refinanced on March 7, 2019 with a 30-year mortgage note of $6,350,000 at a fixed rate of 4.64% for 11 years and a floating rate thereafter based on rates to be provided by the lender for new five-year commercial mortgage loans of similar size, quality, terms and security.
|
|
(10)
|
The tenant’s right to cancel the lease on July 31, 2023 was not determined to be probable for financial accounting purposes.
|
|
(11)
|
We used the lease termination proceeds from Dinan Cars described in footnote (1) above to reduce the principal balance under this mortgage by $650,000 and established a payment reserve with the remaining $133,182. In connection with the principal prepayment, we terminated the related swap agreement on February 4, 2020 at a cost of $47,000.
|
|
Year
|
|
Number of Leases Expiring
|
|
Leased Square Footage Expiring
|
|
Percentage of Leased Square Footage Expiring
|
|
Cumulative Percentage of Leased Square Footage Expiring
|
|
Annualized Base Rent Expiring (1)
|
|
Percentage of Annualized Base Rent Expiring
|
|
Cumulative Percentage of Annualized Base Rent Expiring
|
||||||||
|
2020
|
|
—
|
|
|
—
|
|
|
—
|
%
|
|
—
|
%
|
|
—
|
|
|
—
|
%
|
|
—
|
%
|
|
|
2021
|
|
8
|
|
|
325,762
|
|
|
13.8
|
%
|
|
13.8
|
%
|
|
$
|
4,754,348
|
|
|
16.1
|
%
|
|
16.1
|
%
|
|
2022
|
|
4
|
|
|
530,981
|
|
|
22.5
|
%
|
|
36.3
|
%
|
|
3,113,899
|
|
|
10.6
|
%
|
|
26.7
|
%
|
|
|
2023
|
|
4
|
|
|
194,612
|
|
|
8.3
|
%
|
|
44.6
|
%
|
|
3,314,307
|
|
|
11.3
|
%
|
|
38.0
|
%
|
|
|
2024
|
|
1
|
|
|
45,465
|
|
|
1.9
|
%
|
|
46.5
|
%
|
|
696,335
|
|
|
2.4
|
%
|
|
40.4
|
%
|
|
|
2025
|
|
7
|
|
|
314,868
|
|
|
13.3
|
%
|
|
59.8
|
%
|
|
6,344,662
|
|
|
21.6
|
%
|
|
62.0
|
%
|
|
|
2026
|
|
4
|
|
|
178,608
|
|
|
7.6
|
%
|
|
67.4
|
%
|
|
2,708,273
|
|
|
9.2
|
%
|
|
71.2
|
%
|
|
|
2017
|
|
2
|
|
|
104,022
|
|
|
4.4
|
%
|
|
71.8
|
%
|
|
1,322,428
|
|
|
4.5
|
%
|
|
75.7
|
%
|
|
|
2028
|
|
2
|
|
|
17,263
|
|
|
0.7
|
%
|
|
72.5
|
%
|
|
397,082
|
|
|
1.3
|
%
|
|
77.0
|
%
|
|
|
2029
|
|
—
|
|
|
—
|
|
|
—
|
%
|
|
72.5
|
%
|
|
—
|
|
|
—
|
%
|
|
77.0
|
%
|
|
|
Thereafter
|
|
13
|
|
|
649,221
|
|
|
27.5
|
%
|
|
100.0
|
%
|
|
6,773,119
|
|
|
23.0
|
%
|
|
100.0
|
%
|
|
|
Total
|
|
45
|
|
|
2,360,802
|
|
|
100.0
|
%
|
|
|
|
$
|
29,424,453
|
|
|
100.0
|
%
|
|
|
||
|
(1)
|
Annualized lease revenue is calculated based on the contractual monthly base rent at
December 31, 2019
multiplied by 12.
|
|
|
Investment
Balance
|
||
|
Santa Clara Property – an approximate 72.7% TIC Interest (1)
|
$
|
10,388,588
|
|
|
(1)
|
This office property was acquired in 2017 and has approximately 91,740 rentable square feet. The purchase price was $29,625,075, including closing costs. The annualized base lease revenue is $1,981,584. The acquisition fee was $861,055, of which $626,073 was paid by us and the balance was paid by the other investors in the TIC. The lease expiration date is March 16, 2026 and the lease provides for three five-year renewal options.
|
|
ITEM 3.
|
LEGAL PROCEEDINGS
|
|
ITEM 4.
|
MINE SAFETY DISCLOSURES
|
|
ITEM 5.
|
MARKET FOR REGISTRANT’S COMMON EQUITY, RELATED STOCKHOLDER MATTERS AND ISSUER PURCHASES OF EQUITY SECURITIES
|
|
Estimated Value per Share (Unaudited)
|
|
Effective Date of Valuation
|
|
Filing with the SEC
|
|
$10.27
|
|
January 31, 2020
|
|
January 31, 2020
|
|
$10.16
|
|
January 11, 2019
|
|
January 14, 2019
|
|
$10.05
|
|
January 18, 2018
|
|
January 19, 2018
|
|
$10.00 (initial offering price)
|
|
N/A
|
|
N/A
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flows
Provided by
Operating
Activities
|
|
Sources of Distribution Payment
|
||||||||||||||||||||||||
|
Period (1)(2)
|
|
Total
Distributions
Declared
|
|
Distributions
Declared Per
Share
|
|
|
|
|
|
|
Net Rental
Income
Received
|
|
Waived
Advisor
Asset
Management
Fees
|
|
Deferred
Advisor Asset
Management
Fees
|
|
Offering
Proceeds (11)
|
|||||||||||||||||||
|
|
|
|
Distributions Paid
|
|
|
|
|
|
||||||||||||||||||||||||||||
|
|
|
|
Cash
|
|
Reinvested
|
|
|
|
|
|
||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
2019:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
First Quarter 2019 (7)
|
|
$
|
2,388,694
|
|
|
$
|
0.175875
|
|
|
$
|
552,134
|
|
|
$
|
1,763,630
|
|
|
$
|
773,736
|
|
|
$
|
2,388,694
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Second Quarter 2019 (8)
|
|
2,605,268
|
|
|
0.175875
|
|
|
630,184
|
|
|
1,900,893
|
|
|
2,112,395
|
|
|
2,605,268
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||||
|
Third Quarter 2019 (9)
|
|
2,784,235
|
|
|
0.175875
|
|
|
719,257
|
|
|
2,020,768
|
|
|
1,677,064
|
|
(*)
|
2,784,235
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||||
|
Fourth Quarter 2019 (10)
|
|
2,807,322
|
|
|
0.175875
|
|
|
2,116,411
|
|
|
667,391
|
|
|
185,709
|
|
(*)
|
2,807,322
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||||
|
2019 Totals
|
|
$
|
10,585,519
|
|
|
$
|
0.703500
|
|
|
$
|
4,017,986
|
|
|
$
|
6,352,682
|
|
|
$
|
4,748,904
|
|
(*)
|
$
|
10,585,519
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
2018:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
First Quarter 2018 (3)
|
|
$
|
2,173,195
|
|
|
$
|
0.175875
|
|
|
$
|
335,216
|
|
|
$
|
1,260,232
|
|
|
$
|
38,144
|
|
|
$
|
2,173,195
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Second Quarter 2018 (4)
|
|
1,864,493
|
|
|
0.175875
|
|
|
392,014
|
|
|
1,404,441
|
|
|
1,279,870
|
|
|
1,864,493
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||||
|
Third Quarter 2018 (5)
|
|
2,041,912
|
|
|
0.175875
|
|
|
445,312
|
|
|
1,539,893
|
|
|
1,237,975
|
|
|
2,041,912
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||||
|
Fourth Quarter 2018 (6)
|
|
2,202,217
|
|
|
0.175875
|
|
|
483,531
|
|
|
1,669,538
|
|
|
3,325,900
|
|
|
2,202,217
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||||
|
2018 Totals
|
|
$
|
8,281,817
|
|
|
$
|
0.703500
|
|
|
$
|
1,656,073
|
|
|
$
|
5,874,104
|
|
|
$
|
5,881,889
|
|
|
$
|
8,281,817
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
(*)
|
Includes non-recurring merger costs of
$1,468,913
for the year ended December 31, 2019 ($800,359 during the quarter ended September 30, 2019 and $668,554 during the quarter ended December 31, 2019).
|
|
(1)
|
The distribution paid per share of Class S common stock is net of deferred selling commissions.
|
|
(2)
|
Our board of directors declared distributions for four months (December 2017 through March 2018) beginning in the first quarter of 2018. To transition to a process of declaring dividends prior to the beginning of each month, dividends declared per share of common stock in succeeding quarters reflects four rather than three months of dividends.
|
|
(3)
|
The distribution of $577,747 for the month of March 2018 was declared in March 2018 and paid on April 25, 2018. The amount was recorded as a liability as of the balance sheet date March 31, 2018.
|
|
(4)
|
The distribution of $641,785 for the month of June 2018 was declared in June 2018 and paid on July 25, 2018. The amount was recorded as a liability as of the balance sheet date June 30, 2018.
|
|
(5)
|
The distribution of $698,492 for the month of September 2018 was declared in September 2018 and paid on October 25, 2018. The amount was recorded as a liability as of the balance sheet date September 30, 2018.
|
|
(6)
|
The distribution of $751,640 for the month of December 2018 was declared in December 2018 and paid on January 25, 2019. The amount was recorded as a liability as of December 31, 2018 in the accompanying consolidated balance sheets.
|
|
(7)
|
The distribution of $821,300 for the month of March 2019 was declared in February 2019 and paid on April 25, 2019. The amount was recorded as a liability as of March 31, 2019.
|
|
(8)
|
The distribution of $896,291 for the month of June 2019 was declared in February 2019 and paid on July 25, 2019. The amount was recorded as a liability as of June 30, 2019.
|
|
(9)
|
The distribution of $937,863 for the month of September 2019 was declared in August 30, 2019 and paid on October 25, 2019. The amount was recorded as a liability as of September 30, 2019.
|
|
(10)
|
The distribution of $966,491 for the month of December 2019 was declared in August 30, 2019 and paid on January 25, 2020. The amount was recorded as a liability as of December 31, 2019 in the accompanying consolidated balance sheets.
|
|
(11)
|
In connection with the acquisition of some properties, we may negotiate a reduced purchase price for the acquired property in an amount that equals an agreed-upon rent abatement. During the period of any rent abatement on properties that we acquire, we may be unable to fully fund our distributions from net rental income received and waivers or deferrals of Advisor asset management fees. In connection with the extension of the lease term of some existing properties, we may agree to pay a lease extension fee. In those events, we may expand the sources of cash used to fund our stockholder distributions to include proceeds from the sale of our common stock, but only during the periods, and up to the amounts, of any rent abatements where we are able to negotiate a reduced purchase price or the amounts extend a lease term by payment of an extension fee.
|
|
|
Years Ended December 31
|
||||||
|
|
2019
|
|
2018
|
||||
|
Ordinary income
|
$
|
0.1275
|
|
|
$
|
0.0352
|
|
|
Non-taxable distribution
|
0.5760
|
|
|
0.6683
|
|
||
|
Total
|
$
|
0.7035
|
|
|
$
|
0.7035
|
|
|
Distribution Period
|
|
Rate Per Share
Per Day (1)
|
|
Declaration Date
|
|
Payment Date
|
||
|
2019
|
|
|
|
|
|
|
||
|
January 1-31
|
|
$
|
0.00191183
|
|
|
December 26, 2018
|
|
February 25, 2019
|
|
February 1-28
|
|
$
|
0.00209375
|
|
|
January 31, 2019
|
|
March 25, 2019
|
|
March 1-31
|
|
$
|
0.00192740
|
|
|
February 28, 2019
|
|
April 25, 2019
|
|
April 1-30
|
|
$
|
0.00192740
|
|
|
February 28, 2019
|
|
May 28, 2019
|
|
May 1-31
|
|
$
|
0.00192740
|
|
|
February 28, 2019
|
|
June 25, 2019
|
|
June 1-30
|
|
$
|
0.00192740
|
|
|
February 28, 2019
|
|
July 25, 2019
|
|
July 1-31
|
|
$
|
0.00189113
|
|
|
June 25, 2019
|
|
August 26, 2019
|
|
August 1-31
|
|
$
|
0.00189113
|
|
|
July 31, 2019
|
|
September 25, 2019
|
|
September 1-30
|
|
$
|
0.00192740
|
|
|
August 30, 2019
|
|
October 25, 2019
|
|
October 1-31
|
|
$
|
0.00192740
|
|
|
August 30, 2019
|
|
November 25, 2019
|
|
November 1-30
|
|
$
|
0.00192740
|
|
|
August 30, 2019
|
|
December 26, 2019
|
|
December 1-31
|
|
$
|
0.00192740
|
|
|
August 30, 2019
|
|
January 25, 2019
|
|
|
|
|
|
|
|
|
||
|
2020
|
|
|
|
|
|
|
||
|
January 1-31
|
|
$
|
0.00192210
|
|
|
December 18, 2019
|
|
February 25, 2020
|
|
February 1-29
|
|
$
|
0.00191257
|
|
|
January 24, 2020
|
|
March 25, 2020
|
|
March 1-31
|
|
$
|
0.00191257
|
|
|
January 24, 2020
|
|
(2)
|
|
April 1-30
|
|
$
|
0.00191257
|
|
|
January 24, 2020
|
|
(2)
|
|
May 1-31
|
|
$
|
0.00191257
|
|
|
January 24, 2020
|
|
(2)
|
|
June 1-30
|
|
$
|
0.00191257
|
|
|
January 24, 2020
|
|
(2)
|
|
July 1-31
|
|
$
|
0.00191257
|
|
|
January 24, 2020
|
|
(2)
|
|
August 1-31
|
|
$
|
0.00191257
|
|
|
January 24, 2020
|
|
(2)
|
|
September 1-30
|
|
$
|
0.00191257
|
|
|
January 24, 2020
|
|
(2)
|
|
October 1-31
|
|
$
|
0.00191257
|
|
|
January 24, 2020
|
|
(2)
|
|
November 1-30
|
|
$
|
0.00191257
|
|
|
January 24, 2020
|
|
(2)
|
|
December 1-31
|
|
$
|
0.00191257
|
|
|
January 24, 2020
|
|
(2)
|
|
(1)
|
The distribution paid per share of Class S common stock is net of deferred selling commissions.
|
|
(2)
|
Distribution has not been paid as of the filing date of this Annual Report on Form 10-K.
|
|
(i)
|
less than one year from the purchase date, 97% of the most recently published NAV per share;
|
|
(ii)
|
after at least one year but less than two years from the purchase date, 98% of the most recently published NAV per share;
|
|
(iii)
|
after at least two years but less than three years from the purchase date, 99% of the most recently published NAV per share; and
|
|
(iv)
|
after three years from the purchase date, 100% of the most recently published NAV per share.
|
|
•
|
Repurchases per month will be limited to no more than 2% of our most recently determined aggregate NAV, which we currently intend to calculate on an annual basis, in the first quarter of each year (and calculated as of December 31 of the immediately preceding year). Repurchases for any calendar quarter will be limited to no more than 5% of our most recently determined aggregate NAV, which means we will be permitted to repurchase shares with a value of up to an aggregate limit of approximately 20% of our aggregate NAV in any 12-month period.
|
|
•
|
We currently intend that the foregoing repurchase limitations will be based on “net repurchases” during a quarter or month, as applicable. The term “net repurchases” means the excess of our share repurchases (capital outflows) over the proceeds from the sale of our shares (capital inflows) for a given period. Thus, for any given calendar quarter or month, the maximum amount of repurchases during that quarter or month will be equal to (1) 5% or 2% (as applicable) of our most recently determined aggregate NAV, plus (2) proceeds from sales of new shares in the offering (including purchases pursuant to our dividend reinvestment plan) since the beginning of a current calendar quarter or month, less (3) repurchase proceeds paid since the beginning of the current calendar quarter or month.
|
|
•
|
While we currently intend to calculate the foregoing repurchase limitations on a net basis, our board of directors may choose whether the 5% quarterly limit will be applied to “gross repurchases,” meaning that amounts paid to repurchase shares would not be netted against capital inflows. If repurchases for a given quarter are measured on a gross basis rather than on a net basis, the 5% quarterly limit could limit the number of shares redeemed in a given quarter despite us receiving a net capital inflow for that quarter.
|
|
•
|
In order for our board of directors to change the basis of repurchases from net to gross, or vice versa, we will provide notice to our stockholders in a supplement to the prospectus for the Follow-on Offering or current or periodic report filed with the SEC, as well as in a press release or on our website, at least 10 days before the first business day of the quarter for which the new test will apply. The determination to measure repurchases on a gross or net basis, or vice versa, will only be made for an entire quarter, and not particular months within a quarter.
|
|
Repurchases (1)
|
|
Total Number of
Shares
Repurchased
During the
Quarter
|
|
Average Price
Paid per Share (2)
|
|
Total Number of Shares Purchased As Part of Publicly Announced Plan or Program
|
|
Dollar Value of
Shares Available
That May
Be Repurchased
Under the
Program
|
||||
|
September 1-30 (3)
|
|
120,600
|
|
|
$
|
9.98
|
|
|
120,600
|
|
|
(4)
|
|
October 1 - 31
|
|
255,347
|
|
|
$
|
10.02
|
|
|
255,347
|
|
|
(4)
|
|
November 1 - 30
|
|
—
|
|
|
$
|
—
|
|
|
—
|
|
|
(4)
|
|
December 1 -31
|
|
—
|
|
|
$
|
—
|
|
|
—
|
|
|
(4)
|
|
Total
|
|
375,947
|
|
|
$
|
10.01
|
|
|
375,947
|
|
|
(4)
|
|
(1)
|
We generally repurchase shares within three business days following the end of the applicable month in which requests were received and not withdrawn. We temporarily suspended our SRPs on September 19, 2019 and reinstated the SRPs effective January 2, 2020. All shares repurchased were repurchased pursuant to our SRPs.
|
|
(2)
|
Following our board of directors’ initial determination of our NAV and NAV per share on January 11, 2019 and calculated as of December 31, 2018, we repurchased shares based on NAV per share during 2019.
|
|
(3)
|
The shares of Class C common stock requested for repurchase in September 2019 were repurchased in October 2019.
|
|
(4)
|
A description of the maximum number of shares that may be purchased under our SRPs is included in the narrative preceding this table.
|
|
ITEM 6.
|
SELECTED FINANCIAL DATA
|
|
|
|
December 31,
|
||||||||||||||||||
|
Balance sheet data
|
|
2019
|
|
2018
|
|
2017
|
|
2016
|
|
2015
|
||||||||||
|
Total real estate investment, net
|
|
$
|
413,924,282
|
|
|
$
|
238,924,160
|
|
|
$
|
149,759,638
|
|
|
$
|
36,275,665
|
|
|
$
|
—
|
|
|
Goodwill
|
|
50,588,000
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Intangible assets
|
|
7,700,000
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Total assets
|
|
490,917,263
|
|
|
252,425,902
|
|
|
157,073,447
|
|
|
41,302,560
|
|
|
200,815
|
|
|||||
|
Mortgage notes payable, net
|
|
194,039,207
|
|
|
122,709,308
|
|
|
60,487,303
|
|
|
7,113,701
|
|
|
—
|
|
|||||
|
Unsecured credit facility, net
|
|
7,649,861
|
|
|
8,998,000
|
|
|
12,000,000
|
|
|
10,156,685
|
|
|
—
|
|
|||||
|
Total liabilities
|
|
236,675,009
|
|
|
143,332,182
|
|
|
77,777,232
|
|
|
18,874,794
|
|
|
7,000
|
|
|||||
|
Redeemable common stock (1)
|
|
14,069,692
|
|
|
6,000,951
|
|
|
46,349
|
|
|
196,660
|
|
|
—
|
|
|||||
|
Total equity
|
|
240,172,562
|
|
|
103,092,769
|
|
|
79,249,866
|
|
|
22,231,106
|
|
|
193,815
|
|
|||||
|
(1)
|
Redeemable common stock as of
December 31, 2019
is a contingent obligation which reflects the maximum amount of common stock that could be repurchased during the first quarter of 2020.
|
|
|
|
Years Ended December 31,
|
||||||||||||||||||
|
Operating data
|
|
2019
|
|
2018
|
|
2017
|
|
2016
|
|
2015
|
||||||||||
|
Total revenues
|
|
$
|
24,544,958
|
|
|
$
|
17,984,625
|
|
|
$
|
7,390,206
|
|
|
$
|
861,744
|
|
|
$
|
—
|
|
|
Net loss
|
|
$
|
(4,415,992
|
)
|
|
$
|
(1,801,724
|
)
|
|
$
|
(868,484
|
)
|
|
$
|
(1,237,441
|
)
|
|
$
|
(6,185
|
)
|
|
Other data:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Cash flows provided by (used in) operations
|
|
$
|
4,748,904
|
|
|
$
|
5,881,889
|
|
|
$
|
3,790,837
|
|
|
$
|
(672,132
|
)
|
|
$
|
815
|
|
|
Cash flows used in investing activities
|
|
$
|
(29,602,469
|
)
|
|
$
|
(92,019,684
|
)
|
|
$
|
(115,593,935
|
)
|
|
$
|
(37,155,065
|
)
|
|
$
|
—
|
|
|
Cash flows provided by financing activities
|
|
$
|
23,034,567
|
|
|
$
|
90,710,968
|
|
|
$
|
112,308,480
|
|
|
$
|
41,303,755
|
|
|
$
|
200,000
|
|
|
Per share data:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Distributions declared per common share per the period:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Class C Common Stock
|
|
$
|
0.7035
|
|
|
$
|
0.7035
|
|
|
$
|
0.7000
|
|
|
$
|
0.3200
|
|
|
$
|
—
|
|
|
Class S Common Stock (1)
|
|
$
|
0.7035
|
|
|
$
|
0.7035
|
|
|
$
|
0.1750
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Net loss per common share – basic and diluted (see
Note 2 to our consolidated financial statements)
|
|
$
|
(0.29
|
)
|
|
$
|
(0.16
|
)
|
|
$
|
(0.15
|
)
|
|
$
|
(2.89
|
)
|
|
$
|
(4.95
|
)
|
|
Weighted-average number of common shares outstanding, basic and diluted
|
|
15,036,474
|
|
|
11,069,864
|
|
|
5,982,930
|
|
|
428,255
|
|
|
1,250
|
|
|||||
|
(1)
|
The distribution paid per share of Class S common stock is net of deferred selling commissions.
|
|
ITEM 7.
|
MANAGEMENT
’
S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
|
|
•
|
We are subject to risks associated with deteriorating economic conditions resulting from the coronavirus and related disruptions in the financial markets.
|
|
•
|
The magnitude and duration of the coronavirus pandemic and its impact on our tenants, operations and liquidity is uncertain as of the filing date of this annual report on Form 10-K and may have an adverse impact on our business and results of operations.
|
|
•
|
We may be unable to renew leases, lease vacant space or re-lease space as leases expire on favorable terms or at all.
|
|
•
|
We are subject to risks associated with tenant, geographic and industry concentrations with respect to our properties.
|
|
•
|
Our properties, intangible assets and other assets may be subject to impairment charges.
|
|
•
|
We are subject to competition in the acquisition and disposition of properties and in the leasing of our properties, and we may be unable to acquire or dispose of properties on advantageous terms.
|
|
•
|
We could be subject to risks associated with bankruptcies or insolvencies of tenants or from tenant defaults generally.
|
|
•
|
We have substantial indebtedness, and may incur additional secured or unsecured debt, which may affect our ability to pay distributions, expose us to interest rate fluctuation risk, impose limitations on how we operate and expose us to the risk of default under our debt obligations.
|
|
•
|
We may not be able to achieve or maintain profitability.
|
|
•
|
The only sources of cash for distributions to investors will be cash flow from our operations (including sales of properties) or any net proceeds that result from financing or refinancing our properties.
|
|
•
|
We may not generate cash flows sufficient to pay distributions to stockholders or meet our debt service obligations.
|
|
•
|
We may be affected by risks resulting from losses in excess of insured limits.
|
|
•
|
We may fail to qualify as a REIT for U.S. federal income tax purposes.
|
|
|
|
2019
|
|
2018
|
||||
|
Net cash provided by operating activities
|
|
$
|
4,748,904
|
|
|
$
|
5,881,889
|
|
|
Net cash used in investing activities
|
|
$
|
(29,602,469
|
)
|
|
$
|
(92,019,684
|
)
|
|
Net cash provided by financing activities
|
|
$
|
23,034,567
|
|
|
$
|
90,710,968
|
|
|
•
|
$24,820,410
for the acquisition of one operating property;
|
|
•
|
$1,665,180
for capitalized costs and improvements to existing real estate investments;
|
|
•
|
$3,486,927
for payment of tenant improvements;
|
|
•
|
$746,459
for payment of acquisition fees to affiliate;
|
|
•
|
$1,016,507
for cash acquired from acquisitions of affiliates; and
|
|
•
|
$100,000
collection of refundable purchase deposit.
|
|
•
|
$87,064,535
for the acquisition of six operating properties and one parcel of land;
|
|
•
|
$1,730,666
for improvements to existing real estate investments;
|
|
•
|
$2,702,043
for payment of acquisition fees to affiliate;
|
|
•
|
$422,440
of investments in unconsolidated entities; and
|
|
•
|
$100,000
refundable purchase deposit for a prospective acquisition property.
|
|
•
|
$34,555,691
of proceeds from issuance of common stock, partially offset by payments for offering costs and commissions of
$1,715,370
;
|
|
•
|
$23,100,000
of proceeds from mortgage notes payable, partially offset by principal payments of
$14,879,217
and deferred financing cost payments to affiliates of
$107,500
; partially offset by
$1,260,000
of net repayments under our unsecured credit facility;
|
|
•
|
$495,148
of payments for deferred financing costs;
|
|
•
|
$12,145,903
used for repurchases of shares under the share repurchase plan; and
|
|
•
|
$4,017,986
of distributions paid to stockholders, after giving effect to distributions reinvested by stockholders of
$6,352,682
.
|
|
•
|
$44,223,885
of proceeds from issuance of common stock and investor deposits, partially offset by payments for offering costs and commissions of
$1,500,285
;
|
|
•
|
$75,687,500
of proceeds from mortgage notes payable, partially offset by principal payments of
$12,892,970
, deferred financing cost payments to third parties of
$1,200,010
and deferred financing fee payments to affiliates of
$262,050
;
|
|
•
|
$3,000,000
of net proceeds from borrowings under our new unsecured credit facility;
|
|
•
|
$8,688,479
used for repurchases of shares under the share repurchase plan; and
|
|
•
|
$1,656,073
of distributions paid to stockholders, after giving effect to distributions reinvested by stockholders of
$5,878,104
.
|
|
|
December 31,
|
||||
|
|
2019
|
|
2018
|
||
|
Number of properties: (1)
|
|
|
|
||
|
Retail
|
20
|
|
|
9
|
|
|
Office
|
16
|
|
|
10
|
|
|
Industrial
|
9
|
|
|
5
|
|
|
Total operating properties
|
45
|
|
|
24
|
|
|
Parcel of land
|
1
|
|
|
1
|
|
|
Total properties
|
46
|
|
|
25
|
|
|
|
|
|
|
||
|
Leasable square feet: (2)
|
|
|
|
||
|
Retail
|
362,764
|
|
|
185,384
|
|
|
Office
|
800,036
|
|
|
616,284
|
|
|
Industrial
|
1,198,002
|
|
|
735,016
|
|
|
Total leasable square feet
|
2,360,802
|
|
|
1,536,684
|
|
|
(1)
|
Includes 20 properties acquired through the Merger with REIT I as follows: (i) 11 retail properties with an aggregate leasable square feet of 177,380; (ii) six office properties with an aggregate leasable square feet of 183,752 and (iii) three industrial properties with an aggregate leasable square feet of 246,259.
|
|
•
|
whether the lease stipulates how a tenant improvement allowance may be spent;
|
|
•
|
whether the amount of a tenant improvement allowance is in excess of market rates;
|
|
•
|
whether the tenant or landlord retains legal title to the improvements at the end of the lease term;
|
|
•
|
whether the tenant improvements are unique to the tenant or general-purpose in nature; and
|
|
•
|
whether the tenant improvements are expected to have any residual value at the end of the lease.
|
|
.
|
Buildings
|
10-48 years
|
|
.
|
Site improvements
|
Shorter of 15 years or remaining lease term
|
|
.
|
Tenant improvements
|
Shorter of 15 years or remaining lease term
|
|
.
|
Tenant origination and absorption costs, and above-/below-market lease intangibles
|
Remaining lease term
|
|
ITEM 7A.
|
QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
|
|
ITEM 8.
|
FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA
|
|
ITEM 9.
|
CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL DISCLOSURE
|
|
ITEM 9A.
|
CONTROLS AND PROCEDURES
|
|
1)
|
Pertain to the maintenance of records that in reasonable detail accurately and fairly reflect the transactions and dispositions of the assets of the issuer;
|
|
2)
|
Provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with generally accepted accounting principles, and that receipts and expenditures of the issuer are being made only in accordance with the authorization of management and trust managers of the issuer; and
|
|
3)
|
Provide reasonable assurance regarding prevention or timely detection of unauthorized acquisitions, use or disposition of the issuer’s assets that could have a material effect on the financial statements.
|
|
ITEM 9B.
|
OTHER INFORMATION
|
|
ITEM 10.
|
DIRECTORS, EXECUTIVE OFFICERS AND CORPORATE GOVERNANCE
|
|
Name (1)
|
|
Age (2)
|
|
Positions
|
|
Aaron S. Halfacre
|
|
47
|
|
Chief Executive Officer, President and Director
|
|
Raymond E. Wirta
|
|
76
|
|
Chairman of the Board and Director (5)
|
|
Raymond J. Pacini
|
|
64
|
|
Executive Vice President, Chief Financial Officer, Secretary and Treasurer
|
|
Adam S. Markman
|
|
55
|
|
Independent Director (3)(4)
|
|
Curtis B. McWilliams
|
|
64
|
|
Independent Director (4)(5)(7)
|
|
Thomas H. Nolan, Jr.
|
|
62
|
|
Independent Director(4)(5)(8)
|
|
Jeffrey Randolph
|
|
63
|
|
Independent Director (3)(4)(6)
|
|
Joe F. Hanauer
|
|
82
|
|
Director (3)
|
|
(1)
|
The address of each executive officer and director listed is 3090 Bristol Street, Suite 550, Costa Mesa, California 92626.
|
|
(2)
|
As of March 30, 2020.
|
|
(3)
|
Member of the audit committee of our board of directors.
|
|
(4)
|
Member of the conflicts committee of our board of directors.
|
|
(5)
|
Member of the compensation committee of our board of directors.
|
|
(6)
|
Chair of the audit committee of our board of directors
|
|
(7)
|
Chair of the conflicts committee of our board of directors.
|
|
(8)
|
Chair of the compensation committee of our board of directors.
|
|
ITEM 11.
|
EXECUTIVE COMPENSATION
|
|
Name (1)
|
|
Compensation
|
||
|
Adam S. Markman
|
|
$
|
87,500
|
|
|
Curtis B. McWilliams
|
|
$
|
97,500
|
|
|
Thomas H. Nolan, Jr.
|
|
$
|
90,000
|
|
|
Jeffrey Randolph
|
|
$
|
97,500
|
|
|
Joe F. Hanauer (2)
|
|
$
|
2,083
|
|
|
(1)
|
The compensation paid to Mr. Halfacre, the Company’s Chief Executive Officer, and Mr. Wirta, our Chairman of the Board, is not included in this table because they are also executive officers of the Company and, therefore, received no compensation for their service as director.
|
|
(2)
|
Mr. Hanauer’s compensation commenced on December 17, 2019 when he was elected to serve on the board at the 2019 Annual Meeting of Stockholders.
|
|
ITEM 12.
|
SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT AND RELATED STOCKHOLDER MATTERS
|
|
Name (1)
|
|
Class C Shares Beneficially Owned (2)
|
|
Class M and Class P OP Units
|
|
Percent of Class C Shares (3)
|
|
Class S Shares Beneficially Owned
|
|
Percent of Common Stock (4)
|
|||
|
Aaron S. Halfacre (2)
|
|
13,754
|
|
|
60,000
|
|
|
*
|
|
—
|
|
|
*
|
|
Raymond E. Wirta
|
|
94,029
|
|
|
190,282
|
|
|
*
|
|
—
|
|
|
*
|
|
Raymond J. Pacini (2)
|
|
1,000
|
|
|
16,029
|
|
|
*
|
|
—
|
|
|
*
|
|
Joe F. Hanauer
|
|
206
|
|
|
7,461
|
|
|
*
|
|
—
|
|
|
*
|
|
Adam S. Markman
|
|
8,833
|
|
|
—
|
|
|
*
|
|
—
|
|
|
*
|
|
Curtis B. McWilliams
|
|
9,839
|
|
|
—
|
|
|
*
|
|
—
|
|
|
*
|
|
Thomas H. Nolan, Jr.
|
|
9,080
|
|
|
—
|
|
|
*
|
|
—
|
|
|
*
|
|
Jeffrey Randolph
|
|
28,265
|
|
|
—
|
|
|
*
|
|
—
|
|
|
*
|
|
All directors and executive officers as a group (8 persons)
|
|
165,006
|
|
|
273,772
|
|
|
*
|
|
—
|
|
|
*
|
|
*
|
Less than 1% of the outstanding Class C or Class S common stock (as applicable) and none of the shares is pledged as security.
|
|
(1)
|
The address of each named beneficial owner is 3090 Bristol Street, Suite 550, Costa Mesa, CA 92626.
|
|
(2)
|
On December 31, 2019, Mr. Halfacre and Mr. Pacini were granted 40,000 and 16,029 of Class P OP Units in the Operating Partnership, respectively, which will vest on March 31, 2024, or upon change of control of our Company or involuntary termination, as defined in the Amended OP Agreement. Upon vesting, each Class P OP Units is convertible into five Class C OP Units in the Operating Partnership subject to certain adjustments. The Class C OP Units are exchangeable for cash or shares of Class C common stock on a 1-for-1 basis, as determined by the Company.
|
|
(3)
|
Based on
23,788,542
shares of Class C common stock outstanding on February 29, 2020.
|
|
(4)
|
Based on
23,975,837
shares of common stock (Class C and Class S) outstanding on February 29, 2020.
|
|
ITEM 13.
|
CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS AND DIRECTOR INDEPENDENCE
|
|
•
|
accepting and executing any and all delegated duties from us as a general partner of our operating partnership;
|
|
•
|
finding, presenting and recommending to us real estate investment opportunities consistent with our investment policies and objectives;
|
|
•
|
structuring the terms and conditions of our investments, sales and co-ownerships;
|
|
•
|
acquiring real estate investments on our behalf in compliance with our investment objectives and policies;
|
|
•
|
arranging for financing and refinancing of our real estate investments;
|
|
•
|
entering into leases and service contracts for our properties;
|
|
•
|
reviewing and analyzing our operating and capital budgets;
|
|
•
|
assisting us in obtaining insurance;
|
|
•
|
generating an annual budget for us;
|
|
•
|
reviewing and analyzing financial information for each of our assets and our overall portfolio;
|
|
•
|
formulating and overseeing the implementation of strategies for the administration, promotion, management, operation, maintenance, improvement, financing and refinancing, marketing, leasing and disposition of our real estate investments;
|
|
•
|
performing investor-relations services;
|
|
•
|
maintaining our accounting and other records and assisting us in filing all reports required to be filed with the SEC, the IRS and other regulatory agencies;
|
|
•
|
engaging in and supervising the performance of our agents, including our registrar and transfer agents;
|
|
•
|
performing administrative and operational duties reasonably requested by us;
|
|
•
|
performing any other services reasonably requested by us; and
|
|
•
|
doing all things necessary to assure its ability to render the services described in the Advisory Agreement.
|
|
•
|
30% of the product of (a) the difference of (x) the Preliminary NAV per share minus (y) the Highest Prior NAV per share, multiplied by (b) the number of shares outstanding as of December 31 of the relevant annual period, but only if this resulted in a positive number, plus finding, presenting and recommending to us real estate investment opportunities consistent with our investment policies and objectives;
|
|
•
|
30% of the product of: (a) the amount by which aggregate distributions to stockholders during the annual period, excluding return of capital distributions, divided by the weighted average number of shares outstanding for the annual period, exceeded the Preferred Return, multiplied by (b) the weighted average number of shares outstanding for the annual period calculated on a monthly basis.
|
|
•
|
We will not purchase or lease assets in which any of our directors or officers or any of their affiliates has an interest without a determination by a majority of our board of directors (including a majority of our conflicts committee) not otherwise interested in the transaction that such transaction is fair and reasonable to us and at a price to us no greater than the cost of the asset to the affiliated seller or lessor, unless there is substantial justification for the excess amount. In no event may we acquire any such real property at an amount in excess of its current appraised value.
|
|
•
|
A majority of our board of directors (including a majority of our conflicts committee) not otherwise interested in the transactions must conclude that all other transactions between us and any of our officers or directors or any of their affiliates are fair and reasonable to us and on terms and conditions not less favorable to us than those available from unaffiliated third parties.
|
|
•
|
We may not repurchase shares of our Class C common stock or our Class S common stock if such repurchase would impair our capital or operations. In addition, our charter prohibits us from paying a fee to our directors or officers, or any of their affiliates, in connection with our repurchase of our Class C common stock or our Class S common stock.
|
|
•
|
We will not make any loans to our directors or officers or any of their affiliates. In addition, we will not borrow from these affiliates unless a majority of our board of directors (including a majority of our conflicts committee) not otherwise interested in the transaction approves the transaction as being fair, competitive and commercially reasonable and no less favorable to us than comparable loans between unaffiliated parties.
|
|
ITEM 14.
|
PRINCIPAL ACCOUNTING FEES AND SERVICES
|
|
|
|
2019
|
|
2018
|
||||
|
Audit fees
|
|
|
|
|
||||
|
Squar Milner
|
|
$
|
396,778
|
|
|
$
|
210,295
|
|
|
Ernst & Young
|
|
—
|
|
|
69,984
|
|
||
|
Audit-related fees
|
|
|
|
|
||||
|
Squar Milner
|
|
—
|
|
|
—
|
|
||
|
Ernst & Young
|
|
—
|
|
|
—
|
|
||
|
Tax fees
|
|
|
|
|
||||
|
Squar Milner (1)
|
|
3,219
|
|
|
—
|
|
||
|
Ernst & Young (2)
|
|
—
|
|
|
12,360
|
|
||
|
All other fees
|
|
|
|
|
||||
|
Squar Milner
|
|
—
|
|
|
—
|
|
||
|
Ernst & Young
|
|
—
|
|
|
—
|
|
||
|
Total
|
|
$
|
399,997
|
|
|
$
|
292,639
|
|
|
(1)
|
Tax fees were related to the review of REIT I compliance tests for 2014, 2015 and 2016 in connection with the REIT I Merger transaction discussed in Note 3 to our consolidated financial statements.
|
|
(2)
|
Tax fees consisted of fees for services rendered during the fiscal year for professional services related to federal and state tax income preparation, tax compliance and planning, tax advice, tax filing assistance and qualification tests for REIT status.
|
|
•
|
Audit Fees.
These are fees for professional services performed for the audit of our annual consolidated financial statements, the required review of quarterly financial statements, registration statements and other procedures performed by independent auditors in order for them to be able to form an opinion on our consolidated financial statements.
|
|
•
|
Audit-Related Fees.
These are fees for assurance and related services that traditionally are performed by independent auditors that are reasonably related to the performance of the audit or review of the financial statements, such as due diligence related to acquisitions and dispositions, attestation services that are not required by statute or regulation, internal control reviews, and consultation concerning financial accounting and reporting standards.
|
|
•
|
Tax Fees.
These are fees for all professional services performed by professional staff in our independent auditor’s tax division, except those services related to the audit of our consolidated financial statements. These include fees for tax compliance, tax planning, and tax advice, including federal, state, and local issues. Services may also include assistance with tax audits and appeals before the IRS and similar state and local agencies, as well as federal, state, and local tax issues related to due diligence.
|
|
•
|
All Other Fees.
These are fees for any services not included in the above-described categories, including assistance with internal audit plans and risk assessments.
|
|
ITEM 15.
|
EXHIBITS, FINANCIAL STATEMENT SCHEDULES
|
|
(a)(1)
|
Financial Statements:
|
|
(a)(2)
|
Financial Statement Schedule:
|
|
(a)(3)
|
Exhibits:
|
|
(b)
|
Exhibits:
|
|
(c)
|
Financial Statements Schedule:
|
|
Exhibit
|
Description
|
|
1.1*
|
|
|
2.1
|
|
|
2.2
|
|
|
3.1
|
|
|
3.2
|
|
|
4.1
|
|
|
4.2
|
|
|
4.3
|
|
|
4.4
|
|
|
4.5
|
|
|
4.6
|
|
|
4.7
|
|
|
4.8*
|
|
|
10.1
|
|
|
10.2
|
|
|
10.3
|
|
|
10.4
|
|
|
10.5
|
|
|
10.6
|
|
|
10.7
|
|
|
10.8
|
|
|
10.9
|
|
|
10.10
|
|
|
10.10.1
|
|
|
10.10.2
|
|
|
10.11
|
|
|
10.12
|
|
|
10.13
|
|
|
10.14
|
|
|
10.15
|
|
|
10.16
|
|
|
10.17
|
|
|
21.1*
|
|
|
31.1*
|
|
|
31.2*
|
|
|
32.1**
|
|
|
101.INS
|
XBRL INSTANCE DOCUMENT
|
|
101.SCH
|
XBRL TAXONOMY EXTENSION SCHEMA DOCUMENT
|
|
101.CAL
|
XBRL TAXONOMY EXTENSION CALCULATION LINKBASE
|
|
101.DEF
|
XBRL TAXONOMY EXTENSION DEFINITION LINKBASE
|
|
101.LAB
|
XBRL TAXONOMY EXTENSION LABELS LINKBASE
|
|
101.PRE
|
XBRL TAXONOMY EXTENSION PRESENTATION LINKBASE
|
|
*
|
Filed herewith.
|
|
**
|
Furnished herewith.
|
|
ITEM 16.
|
FORM 10-K SUMMARY
|
|
Consolidated Financial Statements
|
|
|
|
|
|
Financial Statement Schedule
|
|
|
/s/ SQUAR MILNER LLP
|
|
|
|
|
|
We have served as the Company’s auditor since 2018.
|
|
|
|
|
|
Irvine, California
|
|
|
April 6, 2020
|
|
|
|
As of December 31,
|
||||||
|
|
2019
|
|
2018
|
||||
|
Assets
|
|
|
|
|
|
||
|
Real estate investments:
|
|
|
|
|
|
||
|
Land
|
$
|
86,775,988
|
|
|
$
|
41,126,392
|
|
|
Building and improvements
|
309,904,890
|
|
|
176,367,798
|
|
||
|
Tenant origination and absorption costs
|
27,266,610
|
|
|
17,717,819
|
|
||
|
Total investments in real estate property
|
423,947,488
|
|
|
235,212,009
|
|
||
|
Accumulated depreciation and amortization
|
(20,411,794
|
)
|
|
(10,563,664
|
)
|
||
|
Total investments in real estate property, net
|
403,535,694
|
|
|
224,648,345
|
|
||
|
Investments in unconsolidated entities (Note 5)
|
10,388,588
|
|
|
14,275,815
|
|
||
|
Total investments in real estate property, net
|
413,924,282
|
|
|
238,924,160
|
|
||
|
|
|
|
|
||||
|
Cash and cash equivalents
|
6,823,568
|
|
|
5,252,686
|
|
||
|
Restricted cash
|
113,362
|
|
|
3,503,242
|
|
||
|
Tenant receivables
|
6,224,764
|
|
|
3,659,114
|
|
||
|
Above-market lease intangibles, net
|
1,251,734
|
|
|
584,248
|
|
||
|
Due from affiliates (Note 9)
|
2,332
|
|
|
16,838
|
|
||
|
Purchase and other deposits
|
—
|
|
|
100,000
|
|
||
|
Prepaid expenses and other assets
|
1,867,777
|
|
|
234,399
|
|
||
|
Interest rate swap derivatives
|
34,567
|
|
|
151,215
|
|
||
|
Operating lease right-of-use asset
|
2,386,877
|
|
|
—
|
|
||
|
Goodwill
|
50,588,000
|
|
|
—
|
|
||
|
Intangible assets
|
7,700,000
|
|
|
—
|
|
||
|
Total assets
|
$
|
490,917,263
|
|
|
$
|
252,425,902
|
|
|
|
|
|
|
||||
|
Liabilities and Equity
|
|
|
|
||||
|
Mortgage notes payable, net
|
$
|
194,039,207
|
|
|
$
|
122,709,308
|
|
|
Unsecured credit facility, net
|
7,649,861
|
|
|
8,998,000
|
|
||
|
Short-term notes payable
|
4,800,000
|
|
|
—
|
|
||
|
Accounts payable, accrued and other liabilities
|
11,555,161
|
|
|
7,164,713
|
|
||
|
Share repurchases payable
|
—
|
|
|
584,676
|
|
||
|
Below-market lease intangibles, net
|
14,591,359
|
|
|
2,595,382
|
|
||
|
Due to affiliates (Note 9)
|
630,820
|
|
|
979,174
|
|
||
|
Interest rate swap derivatives
|
1,021,724
|
|
|
300,929
|
|
||
|
Operating lease liability
|
2,386,877
|
|
|
—
|
|
||
|
Total liabilities
|
236,675,009
|
|
|
143,332,182
|
|
||
|
|
|
|
|
||||
|
Commitments and contingencies (Note 10)
|
|
|
|
|
|
||
|
|
|
|
|
||||
|
Redeemable common stock
|
14,069,692
|
|
|
6,000,951
|
|
||
|
|
|
|
|
||||
|
Preferred stock, $0.001 par value, 50,000,000 shares authorized, no shares issued and outstanding
|
—
|
|
|
—
|
|
||
|
Class C common stock $0.001 par value, 300,000,000 shares authorized, 23,647,466 and 12,943,294 shares issued and outstanding as of December 31, 2019 and 2018, respectively
|
23,647
|
|
|
12,943
|
|
||
|
Class S common stock $0.001 par value, 100,000,000 shares authorized, 186,606 and 17,594 shares issued and outstanding as of December 31, 2019 and 2018, respectively
|
187
|
|
|
18
|
|
||
|
Additional paid-in-capital
|
220,714,676
|
|
|
119,247,245
|
|
||
|
Cumulative distributions and net losses
|
(31,168,948
|
)
|
|
(16,167,437
|
)
|
||
|
Total RW Holdings NNN REIT, Inc. equity
|
189,569,562
|
|
|
103,092,769
|
|
||
|
Noncontrolling interest in the Operating Partnership
|
50,603,000
|
|
|
—
|
|
||
|
Total equity
|
240,172,562
|
|
|
103,092,769
|
|
||
|
Total liabilities and equity
|
$
|
490,917,263
|
|
|
$
|
252,425,902
|
|
|
|
For the Years Ended December 31,
|
||||||
|
|
2019
|
|
2018
|
||||
|
Rental income
|
$
|
24,544,958
|
|
|
$
|
17,984,625
|
|
|
|
|
|
|
||||
|
Expenses:
|
|
|
|
||||
|
Fees to affiliates (Note 9)
|
3,305,021
|
|
|
2,843,810
|
|
||
|
General and administrative
|
2,711,573
|
|
|
2,570,529
|
|
||
|
Self-management transaction expense (Note 3)
|
1,468,913
|
|
|
—
|
|
||
|
Depreciation and amortization
|
9,848,130
|
|
|
6,988,925
|
|
||
|
Interest expense (Note 7)
|
7,382,610
|
|
|
5,577,828
|
|
||
|
Property expenses
|
4,877,658
|
|
|
3,185,629
|
|
||
|
Total expenses
|
29,593,905
|
|
|
21,166,721
|
|
||
|
Less: Expenses reimbursed by Former Sponsor or affiliates (Note 9)
|
(332,337
|
)
|
|
(1,136,469
|
)
|
||
|
Net expenses
|
29,261,568
|
|
|
20,030,252
|
|
||
|
|
|
|
|
||||
|
Other income:
|
|
|
|
||||
|
Interest income
|
66,570
|
|
|
17,879
|
|
||
|
Income from investments in unconsolidated entities (Note 5)
|
234,048
|
|
|
226,024
|
|
||
|
Total other income
|
300,618
|
|
|
243,903
|
|
||
|
|
|
|
|
||||
|
Net loss
|
$
|
(4,415,992
|
)
|
|
$
|
(1,801,724
|
)
|
|
|
|
|
|
||||
|
Net loss per common share, basic and diluted (Note 2)
|
$
|
(0.29
|
)
|
|
$
|
(0.16
|
)
|
|
|
|
|
|
||||
|
Weighted-average number of shares of common stock outstanding, basic and diluted
|
15,036,474
|
|
|
11,069,864
|
|
||
|
|
Common Stock
|
|
Additional
Paid-in
Capital
|
|
Cumulative
Distributions
and Net
Losses
|
|
Total RW Holdings NNN, Inc. Equity
|
|
Noncontrolling Interest in the Operating Partnership
|
|
Total
Equity
|
||||||||||||||||||||||
|
|
Class C
|
|
Class S
|
|
|
|
|
|
|||||||||||||||||||||||||
|
|
Shares
|
|
Amounts
|
|
Shares
|
|
Amounts
|
|
|
|
|
|
|||||||||||||||||||||
|
Balance, December 31, 2017
|
8,838,002
|
|
|
$
|
8,838
|
|
|
3,032
|
|
|
$
|
3
|
|
|
$
|
85,324,921
|
|
|
$
|
(6,083,896
|
)
|
|
$
|
79,249,866
|
|
|
$
|
—
|
|
|
$
|
79,249,866
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Issuance of common stock in offerings
|
4,972,792
|
|
|
4,972
|
|
|
14,562
|
|
|
15
|
|
|
50,097,002
|
|
|
—
|
|
|
50,101,989
|
|
|
—
|
|
|
50,101,989
|
|
|||||||
|
Stock issued as compensation expense
|
16,700
|
|
|
17
|
|
|
—
|
|
|
—
|
|
|
167,818
|
|
|
—
|
|
|
167,835
|
|
|
—
|
|
|
167,835
|
|
|||||||
|
Offering costs
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,502,462
|
)
|
|
—
|
|
|
(1,502,462
|
)
|
|
—
|
|
|
(1,502,462
|
)
|
|||||||
|
Reclassification to redeemable common stock
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(6,152,439
|
)
|
|
—
|
|
|
(6,152,439
|
)
|
|
—
|
|
|
(6,152,439
|
)
|
|||||||
|
Repurchases of common stock
|
(884,200
|
)
|
|
(884
|
)
|
|
—
|
|
|
—
|
|
|
(8,687,595
|
)
|
|
—
|
|
|
(8,688,479
|
)
|
|
—
|
|
|
(8,688,479
|
)
|
|||||||
|
Distributions declared
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(8,281,817
|
)
|
|
(8,281,817
|
)
|
|
—
|
|
|
(8,281,817
|
)
|
|||||||
|
Net loss
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,801,724
|
)
|
|
(1,801,724
|
)
|
|
—
|
|
|
(1,801,724
|
)
|
|||||||
|
Balance, December 31, 2018
|
12,943,294
|
|
|
12,943
|
|
|
17,594
|
|
|
18
|
|
|
119,247,245
|
|
|
(16,167,437
|
)
|
|
103,092,769
|
|
|
—
|
|
|
103,092,769
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Issuance of common stock in offerings
|
3,859,981
|
|
|
3,860
|
|
|
169,012
|
|
|
169
|
|
|
40,904,344
|
|
|
—
|
|
|
40,908,373
|
|
|
—
|
|
|
40,908,373
|
|
|||||||
|
Issuance of common stock in merger (Note 3)
|
8,042,222
|
|
|
8,042
|
|
|
—
|
|
|
—
|
|
|
81,700,929
|
|
|
—
|
|
|
81,708,971
|
|
|
—
|
|
|
81,708,971
|
|
|||||||
|
Contribution of equity in self-management transaction (Note 3)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
50,603,000
|
|
|
50,603,000
|
|
|||||||
|
Stock issued as compensation expense
|
31,004
|
|
|
31
|
|
|
—
|
|
|
—
|
|
|
314,969
|
|
|
—
|
|
|
315,000
|
|
|
—
|
|
|
315,000
|
|
|||||||
|
Offering costs
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,716,672
|
)
|
|
—
|
|
|
(1,716,672
|
)
|
|
—
|
|
|
(1,716,672
|
)
|
|||||||
|
Reclassification to redeemable common stock
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(7,484,065
|
)
|
|
—
|
|
|
(7,484,065
|
)
|
|
—
|
|
|
(7,484,065
|
)
|
|||||||
|
Shares eliminated in self-management transaction (Note 3)
|
(10,740
|
)
|
|
(10
|
)
|
|
—
|
|
|
—
|
|
|
(107,390
|
)
|
|
—
|
|
|
(107,400
|
)
|
|
—
|
|
|
(107,400
|
)
|
|||||||
|
Repurchases of common stock
|
(1,218,295
|
)
|
|
(1,219
|
)
|
|
—
|
|
|
—
|
|
|
(12,144,684
|
)
|
|
—
|
|
|
(12,145,903
|
)
|
|
—
|
|
|
(12,145,903
|
)
|
|||||||
|
Distributions declared
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(10,585,519
|
)
|
|
(10,585,519
|
)
|
|
—
|
|
|
(10,585,519
|
)
|
|||||||
|
Net loss
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(4,415,992
|
)
|
|
(4,415,992
|
)
|
|
—
|
|
|
(4,415,992
|
)
|
|||||||
|
Balance, December 31, 2019
|
23,647,466
|
|
|
$
|
23,647
|
|
|
186,606
|
|
|
$
|
187
|
|
|
$
|
220,714,676
|
|
|
$
|
(31,168,948
|
)
|
|
$
|
189,569,562
|
|
|
$
|
50,603,000
|
|
|
$
|
240,172,562
|
|
|
|
For the Years Ended December 31,
|
||||||
|
|
2019
|
|
2018
|
||||
|
Cash Flows from Operating Activities:
|
|
|
|
||||
|
Net loss
|
$
|
(4,415,992
|
)
|
|
$
|
(1,801,724
|
)
|
|
Adjustments to reconcile net loss to net cash provided by operating activities:
|
|
|
|
||||
|
Depreciation and amortization
|
9,848,130
|
|
|
6,988,925
|
|
||
|
Stock issued as compensation expense
|
372,500
|
|
|
167,835
|
|
||
|
Deferred rents
|
(1,309,272
|
)
|
|
(1,236,145
|
)
|
||
|
Amortization of lease incentives
|
61,203
|
|
|
8,350
|
|
||
|
Amortization of deferred financing costs
|
638,200
|
|
|
927,535
|
|
||
|
Amortization of above-market lease intangibles
|
97,045
|
|
|
97,045
|
|
||
|
Amortization of below-market lease intangibles
|
(646,745
|
)
|
|
(406,329
|
)
|
||
|
Unrealized loss on interest rate swap valuation
|
820,496
|
|
|
157,613
|
|
||
|
Income from investments in unconsolidated entities
|
(234,048
|
)
|
|
(226,024
|
)
|
||
|
Distributions from investments in unconsolidated entities
|
1,029,786
|
|
|
896,670
|
|
||
|
Changes in operating assets and liabilities:
|
|
|
|
||||
|
Tenant receivables
|
(946,209
|
)
|
|
(1,159,874
|
)
|
||
|
Due from affiliate
|
—
|
|
|
17,356
|
|
||
|
Prepaid expenses and other assets
|
(1,374,345
|
)
|
|
8,592
|
|
||
|
Accounts payable, accrued and other liabilities
|
1,770,491
|
|
|
1,373,044
|
|
||
|
Due to affiliate
|
(962,336
|
)
|
|
69,020
|
|
||
|
Net cash provided by operating activities
|
4,748,904
|
|
|
5,881,889
|
|
||
|
|
|
|
|
||||
|
Cash Flows from Investing Activities:
|
|
|
|
||||
|
Acquisition of real estate investments
|
(24,820,410
|
)
|
|
(87,064,535
|
)
|
||
|
Improvements to existing real estate investments
|
(1,665,180
|
)
|
|
(1,730,666
|
)
|
||
|
Payment of tenant improvements
|
(3,486,927
|
)
|
|
—
|
|
||
|
Payments of acquisition fees to affiliate
|
(746,459
|
)
|
|
(2,702,043
|
)
|
||
|
Cash acquired from acquisitions of affiliates
|
1,016,507
|
|
|
—
|
|
||
|
Investments in unconsolidated entities
|
—
|
|
|
(422,440
|
)
|
||
|
Collection (payment) of refundable purchase deposits
|
100,000
|
|
|
(100,000
|
)
|
||
|
Net cash used in investing activities
|
(29,602,469
|
)
|
|
(92,019,684
|
)
|
||
|
|
|
|
|
||||
|
Cash Flows from Financing Activities:
|
|
|
|
||||
|
Borrowings from unsecured credit facility
|
12,609,000
|
|
|
36,450,000
|
|
||
|
Repayments of unsecured credit facility
|
(13,869,000
|
)
|
|
(39,450,000
|
)
|
||
|
Proceeds from mortgage notes payable
|
23,100,000
|
|
|
75,687,500
|
|
||
|
Principal payments on mortgage notes payable
|
(14,879,217
|
)
|
|
(12,892,970
|
)
|
||
|
Payments of deferred financing costs to third parties
|
(495,148
|
)
|
|
(1,200,010
|
)
|
||
|
Payments of financing fees to affiliates
|
(107,500
|
)
|
|
(262,050
|
)
|
||
|
Proceeds from issuance of common stock and investor deposits
|
34,555,691
|
|
|
44,223,885
|
|
||
|
Payment of offering costs
|
(1,716,672
|
)
|
|
(1,500,285
|
)
|
||
|
Payment of Class S commissions
|
1,302
|
|
|
(550
|
)
|
||
|
Repurchases of common stock
|
(12,145,903
|
)
|
|
(8,688,479
|
)
|
||
|
Distributions paid to common stockholders
|
(4,017,986
|
)
|
|
(1,656,073
|
)
|
||
|
Net cash provided by financing activities
|
23,034,567
|
|
|
90,710,968
|
|
||
|
|
|
|
|
||||
|
Net (decrease) increase in cash, cash equivalents and restricted cash
|
(1,818,998
|
)
|
|
4,573,173
|
|
||
|
|
|
|
|
||||
|
Cash, cash equivalents and restricted cash, beginning of year
|
8,755,928
|
|
|
4,182,755
|
|
||
|
|
|
|
|
||||
|
Cash, cash equivalents and restricted cash, end of year
|
$
|
6,936,930
|
|
|
$
|
8,755,928
|
|
|
|
|
|
|
||||
|
Supplemental disclosure of cash flow information:
|
|
|
|
||||
|
Cash paid for interest
|
$
|
5,862,393
|
|
|
$
|
4,235,739
|
|
|
|
|
|
|
||||
|
Supplemental disclosure of noncash flow information:
|
|
|
|
||||
|
Reclassifications to redeemable common stock
|
$
|
7,484,065
|
|
|
$
|
6,152,439
|
|
|
Distributions paid to common stockholders through common stock issuance pursuant to the dividend reinvestment plan
|
$
|
6,352,682
|
|
|
$
|
5,878,104
|
|
|
Reduction in lease incentive obligation
|
$
|
—
|
|
|
$
|
(853,232
|
)
|
|
(Decrease) increase in share repurchases payable
|
$
|
(584,676
|
)
|
|
$
|
197,837
|
|
|
Increase in accrued dividends
|
$
|
214,851
|
|
|
$
|
747,640
|
|
|
Unpaid portion of real estate acquired
|
$
|
—
|
|
|
$
|
3,486,927
|
|
|
Unpaid portion of capitalized costs related to acquisitions of affiliates
|
$
|
1,570,622
|
|
|
$
|
—
|
|
|
Supplemental disclosure of noncash flow information in REIT I merger transaction (Note 3):
|
|
|
|
||||
|
Real estate properties acquired
|
$
|
148,054,617
|
|
|
$
|
—
|
|
|
Mortgage debt assumed
|
$
|
62,985,425
|
|
|
$
|
—
|
|
|
Net liabilities assumed
|
$
|
268,732
|
|
|
$
|
—
|
|
|
Cancellation of investment in REIT I
|
$
|
3,091,489
|
|
|
$
|
—
|
|
|
Class C common stock issued
|
$
|
81,708,971
|
|
|
$
|
—
|
|
|
Supplemental disclosure of noncash flow information in self-management transaction (Note 3):
|
|
|
|
||||
|
Goodwill in self-management transaction
|
$
|
50,588,000
|
|
|
$
|
—
|
|
|
Intangible assets acquired
|
$
|
7,700,000
|
|
|
$
|
—
|
|
|
Operating lease right-of-use asset acquired / operating lease liability assumed
|
$
|
2,386,877
|
|
|
$
|
—
|
|
|
Notes payable and short-term credit facility assumed
|
$
|
6,230,820
|
|
|
$
|
—
|
|
|
Net liabilities assumed
|
$
|
1,561,580
|
|
|
$
|
—
|
|
|
Issuance of Class M OP Units and Class P OP Units in the Operating Partnership
|
$
|
50,603,000
|
|
|
$
|
—
|
|
|
Cancellation of investment in the Company
|
$
|
107,400
|
|
|
$
|
—
|
|
|
•
|
whether the lease stipulates how a tenant improvement allowance may be spent;
|
|
•
|
whether the amount of a tenant improvement allowance is in excess of market rates;
|
|
•
|
whether the tenant or landlord retains legal title to the improvements at the end of the lease term;
|
|
•
|
whether the tenant improvements are unique to the tenant or general-purpose in nature; and
|
|
•
|
whether the tenant improvements are expected to have any residual value at the end of the lease.
|
|
●
|
Buildings
|
10-48 years
|
|
●
|
Site improvements
|
Shorter of 15 years or remaining lease term
|
|
●
|
Tenant improvements
|
Shorter of 15 years or remaining lease term
|
|
●
|
Tenant origination and absorption costs, and above-/below-market lease intangibles
|
Remaining lease term
|
|
|
Years Ended December 31
|
||||||
|
|
2019
|
|
2018
|
||||
|
Ordinary income
|
$
|
0.0352
|
|
|
$
|
0.0352
|
|
|
Non-taxable distribution
|
0.6683
|
|
|
0.6683
|
|
||
|
Total
|
$
|
0.7035
|
|
|
$
|
0.7035
|
|
|
(i)
|
less than one year from the purchase date,
97%
of the most recently published NAV per share;
|
|
(ii)
|
after at least one year but less than two years from the purchase date,
98%
of the most recently published NAV per share;
|
|
(iii)
|
after at least two years but less than three years from the purchase date,
99%
of the most recently published NAV per share; and
|
|
(iv)
|
after three years from the purchase date,
100%
of the most recently published NAV per share.
|
|
•
|
Repurchases per month will be limited to no more than
2%
of the Company’s most recently determined aggregate NAV, which the Company currently intends to calculate on an annual basis, in the first quarter of each year (and calculated as of
December 31
of the immediately preceding year). Repurchases for any calendar quarter will be limited to no more than
5%
of the Company’s most recently determined aggregate NAV, which means the Company will be permitted to repurchase shares with a value of up to an aggregate limit of approximately
20%
of its aggregate NAV in any 12-month period.
|
|
•
|
The Company currently intends that the foregoing repurchase limitations will be based on “net repurchases” during a quarter or month, as applicable. The term “net repurchases” means the excess of the Company’s share repurchases (capital outflows) over the proceeds from the sale of its shares (capital inflows) for a given period. Thus, for any given calendar quarter or month, the maximum amount of repurchases during that quarter or month will be equal to (1)
5%
or
2%
(as applicable) of the Company’s most recently determined aggregate NAV, plus (2) proceeds from sales of new shares in the offering (including purchases pursuant to its dividend reinvestment plan) since the beginning of a current calendar quarter or month, less (3) repurchase proceeds paid since the beginning of the current calendar quarter or month.
|
|
•
|
While the Company currently intends to calculate the foregoing repurchase limitations on a net basis, the Company’s board of directors may choose whether the
5%
quarterly limit will be applied to “gross repurchases,” meaning that amounts paid to repurchase shares would not be netted against capital inflows. If repurchases for a given quarter are measured on a gross basis rather than on a net basis, the
5%
quarterly limit could limit the number of shares redeemed in a given quarter despite us receiving a net capital inflow for that quarter.
|
|
•
|
In order for the Company’s board of directors to change the basis of repurchases from net to gross, or vice versa, the Company will provide notice to its stockholders in a prospectus supplement or current or periodic report filed with the SEC, as well as in a press release or on its website, at least 10 days before the first business day of the quarter for which the new test will apply. The determination to measure repurchases on a gross basis, or vice versa, will only be made for an entire quarter, and not particular months within a quarter.
|
|
Fair Values Assigned
|
|
December 31,
2019 |
||
|
Assets:
|
|
|
||
|
Real estate property, including above/below lease intangibles
|
|
$
|
151,099,097
|
|
|
Cash and cash equivalents
|
|
1,612,331
|
|
|
|
Tenant receivable
|
|
310,169
|
|
|
|
Prepaid expenses and other assets
|
|
51,924
|
|
|
|
Liabilities:
|
|
|
||
|
Mortgage notes payable, net
|
|
(62,985,425
|
)
|
|
|
Accounts payable and other liabilities
|
|
(2,243,156
|
)
|
|
|
Net
|
|
87,844,940
|
|
|
|
Less: Cancellation of investment in REIT I (Note 5)
|
|
(3,091,489
|
)
|
|
|
Capitalized transaction-related costs
|
|
(3,044,480
|
)
|
|
|
Net Assets Acquired
|
|
$
|
81,708,971
|
|
|
|
Hurdles
|
|
|
||||||
|
|
AUM
|
|
AFFO Per Share
|
|
Class M
|
||||
|
|
($ in billions)
|
|
($)
|
|
Conversion Ratio
|
||||
|
Initial Conversion Ratio
|
|
|
|
|
1:5.00
|
||||
|
Fiscal Year 2021
|
$
|
0.860
|
|
|
$
|
0.59
|
|
|
1:5.75
|
|
Fiscal Year 2022
|
$
|
1.175
|
|
|
$
|
0.65
|
|
|
1:7.50
|
|
Fiscal Year 2023
|
$
|
1.551
|
|
|
$
|
0.70
|
|
|
1:9.00
|
|
Fair Values Assigned
|
|
December 31,
2019 |
||
|
Assets:
|
|
|
||
|
Cash and cash equivalents
|
|
$
|
204,176
|
|
|
Prepaid expenses and other assets
|
|
305,212
|
|
|
|
Operating lease right-of-use asset
|
|
2,386,877
|
|
|
|
Intangible assets
|
|
7,700,000
|
|
|
|
Liabilities:
|
|
|
||
|
Short-term notes payable
|
|
(4,800,000
|
)
|
|
|
Due to affiliates
|
|
(630,820
|
)
|
|
|
Bank line of credit
|
|
(800,000
|
)
|
|
|
Accounts payable and other liabilities
|
|
(2,070,968
|
)
|
|
|
Operating lease liability
|
|
(2,386,877
|
)
|
|
|
Net
|
|
(92,400
|
)
|
|
|
Add: Cancellation of investment in the Company
|
|
107,400
|
|
|
|
Less: Contribution of Class M OP Units and Class P OP Units
|
|
50,603,000
|
|
|
|
Goodwill
|
|
$
|
50,588,000
|
|
|
Intangible Assets
|
|
Weighted-Average Useful Life
|
|
Amount
|
||
|
Customer list
|
|
5.0 years
|
|
$
|
4,800,000
|
|
|
Web services technology, domains and licenses
|
|
3.0 years
|
|
2,900,000
|
|
|
|
Total
|
|
|
|
$
|
7,700,000
|
|
|
Pro Forma Financial Information (Unaudited)
|
|
Company
|
|
REIT I
|
|
BrixInvest
|
|
Adjustments
|
|
Consolidated
|
||||||||||
|
Revenue
|
|
$
|
24,544,958
|
|
|
$
|
13,132,226
|
|
|
$
|
7,814,987
|
|
|
$
|
(5,524,969
|
)
|
|
$
|
39,967,202
|
|
|
Net loss
|
|
$
|
(4,415,992
|
)
|
|
$
|
(1,311,153
|
)
|
|
$
|
(2,719,200
|
)
|
|
$
|
2,678,782
|
|
|
$
|
(5,767,563
|
)
|
|
Loss per share:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Basic and diluted
|
|
$
|
(0.29
|
)
|
|
$
|
(0.16
|
)
|
|
$
|
(3.97
|
)
|
|
|
|
$
|
(0.22
|
)
|
||
|
Weighted average shares:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Basic and diluted
|
|
15,036,474
|
|
|
8,340,602
|
|
|
684,268
|
|
|
2,333,090
|
|
|
26,394,434
|
|
|||||
|
Pro Forma Financial Information (Unaudited)
|
|
Company
|
|
REIT I
|
|
BrixInvest
|
|
Adjustments
|
|
Consolidated
|
||||||||||
|
Revenue
|
|
$
|
17,984,625
|
|
|
$
|
13,166,631
|
|
|
$
|
9,715,769
|
|
|
$
|
(7,556,678
|
)
|
|
$
|
33,310,347
|
|
|
Net loss
|
|
$
|
(1,801,724
|
)
|
|
$
|
(896,595
|
)
|
|
$
|
(48,875
|
)
|
|
$
|
(4,610,233
|
)
|
|
$
|
(7,357,427
|
)
|
|
Loss per share:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Basic and diluted
|
|
$
|
(0.16
|
)
|
|
$
|
(0.11
|
)
|
|
$
|
(0.07
|
)
|
|
|
|
$
|
(0.33
|
)
|
||
|
Weighted average shares:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Basic and diluted
|
|
11,069,864
|
|
|
8,404,346
|
|
|
684,268
|
|
|
2,333,090
|
|
|
22,491,568
|
|
|||||
|
Property
|
|
Location
|
|
Acquisition
Date
|
|
Property
Type
|
|
Land,
Buildings and
Improvements
|
|
Tenant
Origination
and Absorption
Costs
|
|
Accumulated
Depreciation
and
Amortization
|
|
Total
Investment in
Real Estate
Property, Net
|
||||||||
|
Accredo Health
|
|
Orlando, FL
|
|
6/15/2016
|
|
Office
|
|
$
|
9,855,847
|
|
|
$
|
1,053,637
|
|
|
$
|
(1,754,846
|
)
|
|
$
|
9,154,638
|
|
|
Walgreens
|
|
Stockbridge, GA
|
|
6/21/2016
|
|
Retail
|
|
4,147,948
|
|
|
705,423
|
|
|
(1,175,073
|
)
|
|
3,678,298
|
|
||||
|
Dollar General
|
|
Litchfield, ME
|
|
11/4/2016
|
|
Retail
|
|
1,281,812
|
|
|
116,302
|
|
|
(125,762
|
)
|
|
1,272,352
|
|
||||
|
Dollar General
|
|
Wilton, ME
|
|
11/4/2016
|
|
Retail
|
|
1,543,776
|
|
|
140,653
|
|
|
(160,948
|
)
|
|
1,523,481
|
|
||||
|
Dollar General
|
|
Thompsontown, PA
|
|
11/4/2016
|
|
Retail
|
|
1,199,860
|
|
|
106,730
|
|
|
(120,834
|
)
|
|
1,185,756
|
|
||||
|
Dollar General
|
|
Mt. Gilead, OH
|
|
11/4/2016
|
|
Retail
|
|
1,174,188
|
|
|
111,847
|
|
|
(115,853
|
)
|
|
1,170,182
|
|
||||
|
Dollar General
|
|
Lakeside, OH
|
|
11/4/2016
|
|
Retail
|
|
1,112,872
|
|
|
100,857
|
|
|
(118,901
|
)
|
|
1,094,828
|
|
||||
|
Dollar General
|
|
Castalia, OH
|
|
11/4/2016
|
|
Retail
|
|
1,102,086
|
|
|
86,408
|
|
|
(115,524
|
)
|
|
1,072,970
|
|
||||
|
Dana
|
|
Cedar Park, TX
|
|
12/27/2016
|
|
Industrial
|
|
8,392,906
|
|
|
1,210,874
|
|
|
(1,492,171
|
)
|
|
8,111,609
|
|
||||
|
Northrop Grumman
|
|
Melbourne, FL
|
|
3/7/2017
|
|
Office
|
|
12,382,991
|
|
|
1,341,199
|
|
|
(2,185,956
|
)
|
|
11,538,234
|
|
||||
|
exp US Services
|
|
Maitland, FL
|
|
3/27/2017
|
|
Office
|
|
6,056,668
|
|
|
388,248
|
|
|
(609,311
|
)
|
|
5,835,605
|
|
||||
|
Harley
|
|
Bedford, TX
|
|
4/13/2017
|
|
Retail
|
|
13,178,288
|
|
|
—
|
|
|
(907,230
|
)
|
|
12,271,058
|
|
||||
|
Wyndham
|
|
Summerlin, NV
|
|
6/22/2017
|
|
Office
|
|
10,406,483
|
|
|
669,232
|
|
|
(815,730
|
)
|
|
10,259,985
|
|
||||
|
Williams Sonoma
|
|
Summerlin, NV
|
|
6/22/2017
|
|
Office
|
|
8,079,612
|
|
|
550,486
|
|
|
(746,900
|
)
|
|
7,883,198
|
|
||||
|
Omnicare
|
|
Richmond, VA
|
|
7/20/2017
|
|
Industrial
|
|
7,262,747
|
|
|
281,442
|
|
|
(587,875
|
)
|
|
6,956,314
|
|
||||
|
EMCOR
|
|
Cincinnati, OH
|
|
8/29/2017
|
|
Office
|
|
5,960,610
|
|
|
463,488
|
|
|
(424,764
|
)
|
|
5,999,334
|
|
||||
|
Husqvarna
|
|
Charlotte, NC
|
|
11/30/2017
|
|
Industrial
|
|
11,840,200
|
|
|
1,013,948
|
|
|
(756,557
|
)
|
|
12,097,591
|
|
||||
|
AvAir
|
|
Chandler, AZ
|
|
12/28/2017
|
|
Industrial
|
|
27,357,900
|
|
|
—
|
|
|
(1,417,062
|
)
|
|
25,940,838
|
|
||||
|
3M
|
|
DeKalb, IL
|
|
3/29/2018
|
|
Industrial
|
|
14,762,819
|
|
|
2,356,361
|
|
|
(2,231,246
|
)
|
|
14,887,934
|
|
||||
|
Cummins
|
|
Nashville, TN
|
|
4/4/2018
|
|
Office
|
|
14,465,491
|
|
|
1,536,998
|
|
|
(1,357,376
|
)
|
|
14,645,113
|
|
||||
|
Northrop Grumman Parcel
|
|
Melbourne, FL
|
|
6/21/2018
|
|
Land
|
|
329,410
|
|
|
—
|
|
|
—
|
|
|
329,410
|
|
||||
|
24 Hour Fitness
|
|
Las Vegas, NV
|
|
7/27/2018
|
|
Retail
|
|
11,484,784
|
|
|
1,204,973
|
|
|
(653,647
|
)
|
|
12,036,110
|
|
||||
|
Texas Health
|
|
Dallas, TX
|
|
9/13/2018
|
|
Office
|
|
6,976,703
|
|
|
713,221
|
|
|
(384,029
|
)
|
|
7,305,895
|
|
||||
|
Bon Secours
|
|
Richmond, VA
|
|
10/31/2018
|
|
Office
|
|
10,042,551
|
|
|
800,356
|
|
|
(526,238
|
)
|
|
10,316,669
|
|
||||
|
Costco
|
|
Issaquah, WA
|
|
12/20/2018
|
|
Retail
|
|
27,292,418
|
|
|
2,765,136
|
|
|
(1,352,612
|
)
|
|
28,704,942
|
|
||||
|
Taylor Fresh Foods
|
|
Yuma, AZ
|
|
10/24/2019
|
|
Industrial
|
|
34,194,370
|
|
|
2,894,017
|
|
|
(275,349
|
)
|
|
36,813,038
|
|
||||
|
Chevron Gas Station
|
|
San Jose, CA
|
|
12/31/2019
|
|
Retail
|
|
4,054,759
|
|
|
145,577
|
|
|
—
|
|
|
4,200,336
|
|
||||
|
Levins
|
|
Sacramento, CA
|
|
12/31/2019
|
|
Industrial
|
|
4,429,390
|
|
|
221,927
|
|
|
—
|
|
|
4,651,317
|
|
||||
|
Chevron Gas Station
|
|
Roseville, CA
|
|
12/31/2019
|
|
Retail
|
|
3,648,571
|
|
|
136,415
|
|
|
—
|
|
|
3,784,986
|
|
||||
|
Island Pacific Supermarket
|
|
Elk Grove, CA
|
|
12/31/2019
|
|
Retail
|
|
2,560,311
|
|
|
197,495
|
|
|
—
|
|
|
2,757,806
|
|
||||
|
Dollar General
|
|
Bakersfield, CA
|
|
12/31/2019
|
|
Retail
|
|
4,899,714
|
|
|
261,630
|
|
|
—
|
|
|
5,161,344
|
|
||||
|
Rite Aid
|
|
Lake Elsinore, CA
|
|
12/31/2019
|
|
Retail
|
|
6,842,089
|
|
|
420,441
|
|
|
—
|
|
|
7,262,530
|
|
||||
|
PMI Preclinical
|
|
San Carlos, CA
|
|
12/31/2019
|
|
Office
|
|
9,672,174
|
|
|
408,225
|
|
|
—
|
|
|
10,080,399
|
|
||||
|
EcoThrift
|
|
Sacramento, CA
|
|
12/31/2019
|
|
Retail
|
|
5,550,226
|
|
|
273,846
|
|
|
—
|
|
|
5,824,072
|
|
||||
|
GSA (MSHA)
|
|
Vacaville, CA
|
|
12/31/2019
|
|
Office
|
|
3,112,076
|
|
|
243,307
|
|
|
—
|
|
|
3,355,383
|
|
||||
|
PreK Education
|
|
San Antonio, TX
|
|
12/31/2019
|
|
Retail
|
|
12,447,287
|
|
|
447,927
|
|
|
—
|
|
|
12,895,214
|
|
||||
|
Dollar Tree
|
|
Morrow, GA
|
|
12/31/2019
|
|
Retail
|
|
1,320,367
|
|
|
73,298
|
|
|
—
|
|
|
1,393,665
|
|
||||
|
Dinan Cars
|
|
Morgan Hill, CA
|
|
12/31/2019
|
|
Industrial
|
|
6,252,657
|
|
|
—
|
|
|
—
|
|
|
6,252,657
|
|
||||
|
Solar Turbines
|
|
San Diego, CA
|
|
12/31/2019
|
|
Office
|
|
7,133,241
|
|
|
284,026
|
|
|
—
|
|
|
7,417,267
|
|
||||
|
Wood Group
|
|
San Diego, CA
|
|
12/31/2019
|
|
Office
|
|
9,731,220
|
|
|
392,955
|
|
|
—
|
|
|
10,124,175
|
|
||||
|
ITW Rippey
|
|
El Dorado Hills, CA
|
|
12/31/2019
|
|
Industrial
|
|
7,071,143
|
|
|
304,387
|
|
|
—
|
|
|
7,375,530
|
|
||||
|
Dollar General
|
|
Big Spring, TX
|
|
12/31/2019
|
|
Retail
|
|
1,281,683
|
|
|
76,351
|
|
|
—
|
|
|
1,358,034
|
|
||||
|
Gap
|
|
Rocklin, CA
|
|
12/31/2019
|
|
Office
|
|
8,378,276
|
|
|
360,377
|
|
|
—
|
|
|
8,738,653
|
|
||||
|
L-3 Communications
|
|
Carlsbad, CA
|
|
12/31/2019
|
|
Office
|
|
11,631,857
|
|
|
454,035
|
|
|
—
|
|
|
12,085,892
|
|
||||
|
Sutter Health
|
|
Rancho Cordova, CA
|
|
12/31/2019
|
|
Office
|
|
29,555,055
|
|
|
1,616,610
|
|
|
—
|
|
|
31,171,665
|
|
||||
|
Walgreens
|
|
Santa Maria, CA
|
|
12/31/2019
|
|
Retail
|
|
5,223,442
|
|
|
335,945
|
|
|
—
|
|
|
5,559,387
|
|
||||
|
|
|
|
|
|
|
|
|
$
|
396,680,878
|
|
|
$
|
27,266,610
|
|
|
$
|
(20,411,794
|
)
|
|
$
|
403,535,694
|
|
|
Property
|
|
Land
|
|
Buildings and
Improvements |
|
Tenant
Origination and Absorption Costs |
|
Above-Market Lease Intangibles
|
|
Below-Market Lease Intangibles
|
|
Total
|
||||||||||||
|
REIT I Property Portfolio:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Chevron Gas Station
|
|
$
|
3,787,021
|
|
|
$
|
267,738
|
|
|
$
|
145,577
|
|
|
$
|
41,739
|
|
|
$
|
—
|
|
|
$
|
4,242,075
|
|
|
Levins
|
|
1,404,863
|
|
|
3,024,527
|
|
|
221,927
|
|
|
26,469
|
|
|
—
|
|
|
4,677,786
|
|
||||||
|
Chevron Gas Station
|
|
2,636,663
|
|
|
1,011,908
|
|
|
136,415
|
|
|
24,432
|
|
|
—
|
|
|
3,809,418
|
|
||||||
|
Island Pacific Supermarket
|
|
676,981
|
|
|
1,883,330
|
|
|
197,495
|
|
|
—
|
|
|
(76,351
|
)
|
|
2,681,455
|
|
||||||
|
Dollar General
|
|
1,099,458
|
|
|
3,800,256
|
|
|
261,630
|
|
|
—
|
|
|
(41,739
|
)
|
|
5,119,605
|
|
||||||
|
Rite Aid
|
|
3,939,724
|
|
|
2,902,365
|
|
|
420,441
|
|
|
186,297
|
|
|
—
|
|
|
7,448,827
|
|
||||||
|
PMI Preclinical
|
|
4,774,497
|
|
|
4,897,677
|
|
|
408,225
|
|
|
115,036
|
|
|
—
|
|
|
10,195,435
|
|
||||||
|
EcoThrift
|
|
2,300,717
|
|
|
3,249,509
|
|
|
273,846
|
|
|
—
|
|
|
(388,882
|
)
|
|
5,435,190
|
|
||||||
|
GSA (MSHA)
|
|
399,062
|
|
|
2,713,014
|
|
|
243,307
|
|
|
—
|
|
|
(101,802
|
)
|
|
3,253,581
|
|
||||||
|
PreK San Antonio
|
|
963,044
|
|
|
11,484,243
|
|
|
447,927
|
|
|
—
|
|
|
(28,504
|
)
|
|
12,866,710
|
|
||||||
|
Dollar Tree
|
|
159,829
|
|
|
1,160,538
|
|
|
73,298
|
|
|
10,180
|
|
|
—
|
|
|
1,403,845
|
|
||||||
|
Dinan Cars
|
|
2,453,420
|
|
|
3,799,237
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
6,252,657
|
|
||||||
|
Solar Turbines
|
|
2,483,960
|
|
|
4,649,281
|
|
|
284,026
|
|
|
—
|
|
|
(108,928
|
)
|
|
7,308,339
|
|
||||||
|
Amec Foster
|
|
3,461,256
|
|
|
6,269,964
|
|
|
392,955
|
|
|
—
|
|
|
—
|
|
|
10,124,175
|
|
||||||
|
ITW Rippey
|
|
787,945
|
|
|
6,283,198
|
|
|
304,387
|
|
|
—
|
|
|
—
|
|
|
7,375,530
|
|
||||||
|
Dollar General Big Spring
|
|
103,838
|
|
|
1,177,845
|
|
|
76,351
|
|
|
—
|
|
|
(127,252
|
)
|
|
1,230,782
|
|
||||||
|
Gap
|
|
2,076,754
|
|
|
6,301,522
|
|
|
360,377
|
|
|
—
|
|
|
(68,207
|
)
|
|
8,670,446
|
|
||||||
|
L-3 Communications
|
|
3,552,878
|
|
|
8,078,979
|
|
|
454,035
|
|
|
—
|
|
|
(174,081
|
)
|
|
11,911,811
|
|
||||||
|
Sutter Health
|
|
2,443,240
|
|
|
27,111,815
|
|
|
1,616,610
|
|
|
87,549
|
|
|
—
|
|
|
31,259,214
|
|
||||||
|
Walgreens
|
|
1,832,430
|
|
|
3,391,012
|
|
|
335,945
|
|
|
272,829
|
|
|
—
|
|
|
5,832,216
|
|
||||||
|
|
|
41,337,580
|
|
|
103,457,958
|
|
|
6,654,774
|
|
|
764,531
|
|
|
(1,115,746
|
)
|
|
151,099,097
|
|
||||||
|
Taylor Fresh Foods
|
|
4,312,016
|
|
|
29,882,353
|
|
|
2,894,017
|
|
|
—
|
|
|
(11,526,976
|
)
|
|
25,561,410
|
|
||||||
|
|
|
$
|
45,649,596
|
|
|
$
|
133,340,311
|
|
|
$
|
9,548,791
|
|
|
$
|
764,531
|
|
|
$
|
(12,642,722
|
)
|
|
$
|
176,660,507
|
|
|
Purchase price and other acquisition costs
|
|
$
|
176,660,507
|
|
|
Purchase deposit applied
|
|
(2,000,000
|
)
|
|
|
Acquisition fees to affiliate related to Taylor Fresh Foods (Note 9)
|
|
(741,000
|
)
|
|
|
Acquisition of real estate before financing
|
|
$
|
173,919,507
|
|
|
Property
|
|
Amount
|
||
|
Taylor Fresh Foods
|
|
$
|
741,000
|
|
|
Property
|
|
Lease Expiration
|
|
Chevron Gas Station
|
|
5/27/2025
|
|
Levins
|
|
8/20/2023
|
|
Chevron Gas Station
|
|
9/30/2025
|
|
Island Pacific Supermarket
|
|
5/31/2025
|
|
Dollar General
|
|
7/31/2028
|
|
Rite Aid
|
|
2/25/2028
|
|
PMI Preclinical
|
|
10/31/2025
|
|
EcoThrift
|
|
2/28/2026
|
|
GSA (MSHA)
|
|
8/24/2026
|
|
PreK San Antonio
|
|
7/31/2021
|
|
Dollar Tree
|
|
7/31/2025
|
|
Dinan Cars
|
|
4/30/2023
|
|
Solar Turbines
|
|
2/28/2021
|
|
Amec Foster
|
|
7/31/2021
|
|
ITW Rippey
|
|
8/1/2022
|
|
Dollar General Big Spring
|
|
4/30/2030
|
|
Gap
|
|
2/28/2023
|
|
L-3 Communications
|
|
4/30/2022
|
|
Sutter Health
|
|
10/31/2025
|
|
Walgreens
|
|
2/28/2031
|
|
Taylor Fresh Foods
|
|
9/30/2033
|
|
Property
|
|
Land
|
|
Buildings and
Improvements
|
|
Tenant
Origination
and Absorption
Costs
|
|
Above-Market Lease Intangibles
|
|
Below-Market Lease Intangibles
|
|
Total
|
||||||||||||
|
3M
|
|
$
|
758,780
|
|
|
$
|
14,004,039
|
|
|
$
|
2,356,361
|
|
|
$
|
—
|
|
|
$
|
(1,417,483
|
)
|
|
$
|
15,701,697
|
|
|
Cummins
|
|
3,347,959
|
|
|
11,117,531
|
|
|
1,536,998
|
|
|
—
|
|
|
—
|
|
|
16,002,488
|
|
||||||
|
Northrop Grumman Parcel
|
|
329,410
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
329,410
|
|
||||||
|
24 Hour Fitness
|
|
3,121,985
|
|
|
8,331,352
|
|
|
1,204,974
|
|
|
—
|
|
|
—
|
|
|
12,658,311
|
|
||||||
|
Texas Health
|
|
1,827,914
|
|
|
5,148,789
|
|
|
713,221
|
|
|
—
|
|
|
—
|
|
|
7,689,924
|
|
||||||
|
Bon Secours
|
|
1,658,659
|
|
|
8,383,892
|
|
|
800,356
|
|
|
—
|
|
|
—
|
|
|
10,842,907
|
|
||||||
|
Costco
|
|
8,202,915
|
|
|
19,060,717
|
|
|
2,765,136
|
|
|
—
|
|
|
—
|
|
|
30,028,768
|
|
||||||
|
|
|
$
|
19,247,622
|
|
|
$
|
66,046,320
|
|
|
$
|
9,377,046
|
|
|
$
|
—
|
|
|
$
|
(1,417,483
|
)
|
|
$
|
93,253,505
|
|
|
Purchase price and other acquisition costs
|
|
$
|
93,253,505
|
|
|
Acquisition fees to affiliate
|
|
(2,702,043
|
)
|
|
|
Acquisition of real estate before financing
|
|
$
|
90,551,462
|
|
|
Property
|
|
Amount
|
||
|
3M
|
|
$
|
456,000
|
|
|
Cummins
|
|
465,000
|
|
|
|
Northrop Grumman Parcel
|
|
9,000
|
|
|
|
24 Hour Fitness
|
|
366,000
|
|
|
|
Texas Health
|
|
222,750
|
|
|
|
Bon Secours
|
|
313,293
|
|
|
|
Costco
|
|
870,000
|
|
|
|
Total
|
|
$
|
2,702,043
|
|
|
Property
|
|
Lease Expiration
|
|
3M
|
|
7/31/2022
|
|
Cummins
|
|
2/28/2023
|
|
24 Hour Fitness
|
|
3/31/2030
|
|
Texas Health
|
|
12/31/2025
|
|
Bon Secours
|
|
8/31/2026
|
|
Costco (1)
|
|
7/31/2025
|
|
(1)
|
The tenant’s right to cancel the lease on July 31, 2023 was not determined to be probable for financial accounting purposes.
|
|
|
|
December 31, 2019
|
|
December 31, 2018
|
||||||||
|
Property and Location
|
|
Net Carrying Value
|
|
Percentage of Total Assets
|
|
Net Carrying Value
|
|
Percentage of
Total Assets
|
||||
|
AvAir, Chandler, AZ
|
|
$
|
—
|
|
|
—
|
|
$
|
27,353,125
|
|
|
17.4%
|
|
|
|
2019
|
|
2018
|
||||||||
|
Property and Location
|
|
Revenue
|
|
Percentage of
Total Revenue
|
|
Revenue
|
|
Percentage of
Total Revenue
|
||||
|
AvAir, Chandler, AZ
|
|
$
|
2,670,159
|
|
|
10.9%
|
|
$
|
2,100,000
|
|
|
19.9%
|
|
Northrop Grumman, Melbourne, FL
|
|
$
|
—
|
|
|
—
|
|
$
|
1,162,274
|
|
|
11.0%
|
|
2020
|
$
|
29,114,325
|
|
|
2021
|
27,866,428
|
|
|
|
2022
|
25,639,567
|
|
|
|
2023
|
22,401,061
|
|
|
|
2024
|
21,838,412
|
|
|
|
Thereafter
|
75,964,673
|
|
|
|
|
$
|
202,824,466
|
|
|
|
December 31, 2019
|
|
December 31, 2018
|
||||||||||||||||||||
|
|
Tenant
Origination
and
Absorption
Costs
|
|
Above-Market
Lease Intangibles
|
|
Below-Market
Lease Intangibles
|
|
Tenant
Origination
and
Absorption
Costs
|
|
Above-Market
Lease Intangibles
|
|
Below-Market
Lease Intangibles
|
||||||||||||
|
Cost
|
$
|
27,266,610
|
|
|
$
|
1,547,646
|
|
|
$
|
(15,713,975
|
)
|
|
$
|
17,717,819
|
|
|
$
|
783,115
|
|
|
$
|
(3,071,253
|
)
|
|
Accumulated amortization
|
(6,005,248
|
)
|
|
(295,912
|
)
|
|
1,122,616
|
|
|
(3,173,254
|
)
|
|
(198,867
|
)
|
|
475,871
|
|
||||||
|
Net amount
|
$
|
21,261,362
|
|
|
$
|
1,251,734
|
|
|
$
|
(14,591,359
|
)
|
|
$
|
14,544,565
|
|
|
$
|
584,248
|
|
|
$
|
(2,595,382
|
)
|
|
|
Tenant
Origination and
Absorption Costs
|
|
Above-Market Lease Intangibles
|
|
Below-Market Lease Intangibles
|
||||||
|
2020
|
$
|
4,909,081
|
|
|
$
|
197,933
|
|
|
$
|
(1,559,285
|
)
|
|
2021
|
4,014,676
|
|
|
179,882
|
|
|
(1,551,783
|
)
|
|||
|
2022
|
2,979,198
|
|
|
164,607
|
|
|
(1,158,227
|
)
|
|||
|
2023
|
2,102,056
|
|
|
161,957
|
|
|
(182,928
|
)
|
|||
|
2024
|
1,897,592
|
|
|
157,327
|
|
|
(168,559
|
)
|
|||
|
Thereafter
|
5,358,759
|
|
|
390,028
|
|
|
(9,970,577
|
)
|
|||
|
|
$
|
21,261,362
|
|
|
$
|
1,251,734
|
|
|
$
|
(14,591,359
|
)
|
|
Weighted-Average Remaining Amortization Period
|
7.2 years
|
|
|
7.7 years
|
|
|
12.6 years
|
|
|||
|
|
December 31,
|
||||||
|
|
2019
|
|
2018
|
||||
|
The TIC Interest
|
$
|
10,388,588
|
|
|
$
|
10,749,332
|
|
|
REIT I (1)
|
—
|
|
|
3,526,483
|
|
||
|
Total
|
$
|
10,388,588
|
|
|
$
|
14,275,815
|
|
|
(1)
|
REIT I was merged with the Company effective December 31, 2019 (
see
Note 3
).
|
|
|
Years Ended December 31,
|
||||||
|
|
2019
|
|
2018
|
||||
|
The TIC Interest
|
$
|
296,691
|
|
|
$
|
269,191
|
|
|
REIT I
|
(62,643
|
)
|
|
(43,167
|
)
|
||
|
Total
|
$
|
234,048
|
|
|
$
|
226,024
|
|
|
|
December 31,
|
||||||
|
|
2019
|
|
2018
|
||||
|
Assets:
|
|
|
|
||||
|
Real estate investments, net
|
$
|
30,858,240
|
|
|
$
|
31,668,300
|
|
|
Cash and cash equivalents
|
275,760
|
|
|
466,379
|
|
||
|
Other assets
|
228,770
|
|
|
117,075
|
|
||
|
Total assets
|
$
|
31,362,770
|
|
|
$
|
32,251,754
|
|
|
|
|
|
|
||||
|
Liabilities:
|
|
|
|
||||
|
Mortgage notes payable, net
|
$
|
13,746,635
|
|
|
$
|
13,994,844
|
|
|
Below-market lease, net
|
2,953,360
|
|
|
3,103,778
|
|
||
|
Other liabilities
|
68,587
|
|
|
61,188
|
|
||
|
Total liabilities
|
16,768,582
|
|
|
17,159,810
|
|
||
|
Total equity
|
14,594,188
|
|
|
15,091,944
|
|
||
|
Total liabilities and equity
|
$
|
31,362,770
|
|
|
$
|
32,251,754
|
|
|
|
Years Ended December 31,
|
||||||
|
|
2019
|
|
2018
|
||||
|
Total revenue
|
$
|
2,705,126
|
|
|
$
|
2,678,110
|
|
|
|
|
|
|
||||
|
Expenses:
|
|
|
|
||||
|
Depreciation and amortization
|
993,564
|
|
|
991,621
|
|
||
|
Interest expense
|
574,086
|
|
|
584,059
|
|
||
|
Other expenses
|
731,044
|
|
|
730,448
|
|
||
|
Total expenses
|
2,298,694
|
|
|
2,306,128
|
|
||
|
Net income
|
$
|
406,432
|
|
|
$
|
371,982
|
|
|
|
December 31,
|
||||||
|
|
2019
|
|
2018
|
||||
|
Assets:
|
|
|
|
||||
|
Real estate investments, net
|
$
|
—
|
|
|
$
|
125,075,537
|
|
|
Cash and cash equivalents and restricted cash
|
—
|
|
|
3,376,145
|
|
||
|
Other assets
|
—
|
|
|
3,070,475
|
|
||
|
Total assets
|
$
|
—
|
|
|
$
|
131,522,157
|
|
|
Liabilities:
|
|
|
|
||||
|
Mortgage notes payable, net
|
$
|
—
|
|
|
$
|
61,446,068
|
|
|
Below-market lease, net
|
—
|
|
|
3,105,843
|
|
||
|
Other liabilities
|
—
|
|
|
3,359,618
|
|
||
|
Total liabilities
|
—
|
|
|
67,911,529
|
|
||
|
Redeemable common stock
|
—
|
|
|
163,572
|
|
||
|
Total shareholders' equity
|
—
|
|
|
63,447,056
|
|
||
|
Total liabilities, redeemable common stock and shareholders' equity
|
$
|
—
|
|
|
$
|
131,522,157
|
|
|
|
Years Ended December 31,
|
||||||
|
|
2019
|
|
2018
|
||||
|
Total revenue
|
$
|
13,132,226
|
|
|
$
|
13,166,631
|
|
|
|
|
|
|
||||
|
Expenses:
|
|
|
|
||||
|
Depreciation and amortization
|
5,787,709
|
|
|
5,783,643
|
|
||
|
Interest expense
|
3,425,625
|
|
|
2,813,430
|
|
||
|
Other expenses
|
5,342,365
|
|
|
4,603,963
|
|
||
|
Impairment of real estate investment property
|
—
|
|
|
862,190
|
|
||
|
Total expenses
|
14,555,699
|
|
|
14,063,226
|
|
||
|
Other income:
|
|
|
|
||||
|
Gain on sale of real estate investment property, net
|
(1,850,845
|
)
|
|
—
|
|
||
|
Loss on debt restructuring
|
1,964,618
|
|
|
—
|
|
||
|
Total other income
|
113,773
|
|
|
—
|
|
||
|
Net loss
|
$
|
(1,309,700
|
)
|
|
$
|
(896,595
|
)
|
|
|
December 31,
|
||||||
|
|
2019
|
|
2018
|
||||
|
Straight-line rent
|
$
|
3,541,238
|
|
|
$
|
2,231,966
|
|
|
Tenant rent
|
420,959
|
|
|
312,171
|
|
||
|
Tenant reimbursements
|
1,854,883
|
|
|
1,019,355
|
|
||
|
Tenant other
|
407,684
|
|
|
95,622
|
|
||
|
Total
|
$
|
6,224,764
|
|
|
$
|
3,659,114
|
|
|
|
December 31,
|
||||||
|
|
2019
|
|
2018
|
||||
|
Accounts payable
|
$
|
660,111
|
|
|
$
|
227,793
|
|
|
Accrued expenses (a)
|
5,772,164
|
|
|
1,421,197
|
|
||
|
Accrued dividends
|
962,615
|
|
|
749,170
|
|
||
|
Accrued interest payable
|
1,690,168
|
|
|
445,481
|
|
||
|
Unearned rent
|
1,963,896
|
|
|
827,338
|
|
||
|
Deferred commission payable
|
1,050
|
|
|
1,650
|
|
||
|
Lease incentive obligation
|
505,157
|
|
|
3,492,084
|
|
||
|
Total
|
$
|
11,555,161
|
|
|
$
|
7,164,713
|
|
|
(a)
|
Includes accrued merger expenses of
$1,570,622
.
|
|
Collateral
|
|
2019
Principal
Balance
|
|
2018
Principal
Balance
|
|
Contractual
Interest
Rate (1)
|
|
Effective
Interest
Rate (1)
|
|
Loan
Maturity
|
||||
|
Accredo Health/Walgreens properties
|
|
$
|
6,853,442
|
|
|
$
|
6,996,469
|
|
|
3.95%
|
|
3.95%
|
|
7/1/2021
|
|
Six Dollar General properties
|
|
3,819,264
|
|
|
3,885,334
|
|
|
4.69%
|
|
4.69%
|
|
4/1/2022
|
||
|
Dana property
|
|
4,551,250
|
|
|
4,632,398
|
|
|
4.56%
|
|
4.56%
|
|
4/1/2023
|
||
|
Northrop Grumman property
|
|
5,666,866
|
|
|
5,809,367
|
|
|
4.40%
|
|
4.40%
|
|
3/2/2021
|
||
|
exp US Services property
|
|
3,385,353
|
|
|
3,446,493
|
|
|
(3)
|
|
4.25%
|
|
11/17/2024
|
||
|
Harley property
|
|
6,748,029
|
|
|
6,868,254
|
|
|
4.25%
|
|
4.25%
|
|
9/1/2024
|
||
|
Wyndham property (2)
|
|
5,716,200
|
|
|
5,820,600
|
|
|
One-month LIBOR + 2.05%
|
|
4.34%
|
|
6/5/2027
|
||
|
Williams Sonoma property (2)
|
|
4,530,600
|
|
|
4,615,800
|
|
|
One-month LIBOR + 2.05%
|
|
4.34%
|
|
6/5/2022
|
||
|
Omnicare property
|
|
4,273,552
|
|
|
4,349,963
|
|
|
4.36%
|
|
4.36%
|
|
5/1/2026
|
||
|
EMCOR property
|
|
2,862,484
|
|
|
2,911,577
|
|
|
4.35%
|
|
4.35%
|
|
12/1/2024
|
||
|
Husqvarna property
|
|
6,379,182
|
|
|
6,379,182
|
|
|
(4)
|
|
4.60%
|
|
2/20/2028
|
||
|
AvAir property
|
|
14,575,000
|
|
|
14,575,000
|
|
|
(5)
|
|
4.84%
|
|
3/27/2028
|
||
|
3M property
|
|
8,290,000
|
|
|
8,360,000
|
|
|
One-month LIBOR + 2.25%
|
|
5.09%
|
|
3/29/2023
|
||
|
Cummins property
|
|
8,458,600
|
|
|
8,530,000
|
|
|
One-month LIBOR + 2.25%
|
|
5.16%
|
|
4/4/2023
|
||
|
24 Hour Fitness property (6)
|
|
6,283,898
|
|
|
8,900,000
|
|
|
4.64%
|
|
4.64%
|
|
4/1/2049
|
||
|
Texas Health property (7)
|
|
4,400,000
|
|
|
4,842,500
|
|
|
4.00%
|
|
4.00%
|
|
12/5/2024
|
||
|
Bon Secours property
|
|
5,250,000
|
|
|
5,250,000
|
|
|
5.41%
|
|
5.41%
|
|
9/15/2026
|
||
|
Costco property
|
|
18,850,000
|
|
|
18,850,000
|
|
|
4.85%
|
|
4.85%
|
|
1/1/2030
|
||
|
Taylor Fresh Foods property (8)
|
|
12,350,000
|
|
|
—
|
|
|
3.85%
|
|
3.85%
|
|
11/1/2029
|
||
|
Levins property (8)
|
|
2,079,793
|
|
|
—
|
|
|
One-month LIBOR + 1.93%
|
|
3.74%
|
|
1/5/2021
|
||
|
Island Pacific Supermarket property (8)
|
|
1,891,225
|
|
|
—
|
|
|
One-month LIBOR + 1.93%
|
|
3.74%
|
|
1/5/2021
|
||
|
Dollar General property (8)
|
|
2,324,338
|
|
|
—
|
|
|
One-month LIBOR + 1.48%
|
|
3.38%
|
|
3/5/2021
|
||
|
Rite Aid property (8)
|
|
3,659,338
|
|
|
—
|
|
|
One-month LIBOR + 1.50%
|
|
3.25%
|
|
5/5/2021
|
||
|
PMI Preclinical property (8)
|
|
4,118,613
|
|
|
—
|
|
|
One-month LIBOR + 1.48%
|
|
3.38%
|
|
3/5/2021
|
||
|
EcoThrift property (8)
|
|
2,639,237
|
|
|
—
|
|
|
One-month LIBOR + 1.21%
|
|
2.96%
|
|
7/5/2021
|
||
|
GSA (MSHA) property (8)
|
|
1,796,361
|
|
|
—
|
|
|
One-month LIBOR + 1.25%
|
|
3.00%
|
|
8/5/2021
|
||
|
PreK Education property (8)
|
|
5,140,343
|
|
|
—
|
|
|
4.25%
|
|
4.25%
|
|
12/1/2021
|
||
|
Dinan Cars property (8) (10)
|
|
2,710,834
|
|
|
—
|
|
|
One-month LIBOR + 2.27%
|
|
4.02%
|
|
1/5/2022
|
||
|
Solar Turbines/Wood Group/ITW Rippey properties (8)
|
|
9,434,692
|
|
|
—
|
|
|
3.35%
|
|
3.35%
|
|
11/1/2026
|
||
|
Dollar General property (8)
|
|
611,161
|
|
|
—
|
|
|
4.50%
|
|
4.50%
|
|
4/1/2022
|
||
|
Gap property (8)
|
|
3,643,166
|
|
|
—
|
|
|
4.15%
|
|
4.15%
|
|
8/1/2023
|
||
|
L-3 Communications property (8)
|
|
5,284,884
|
|
|
—
|
|
|
4.69%
|
|
4.69%
|
|
4/1/2022
|
||
|
Sutter Health property (8)
|
|
14,161,776
|
|
|
—
|
|
|
4.50%
|
|
4.50%
|
|
3/9/2024
|
||
|
Walgreens property (8)
|
|
3,000,000
|
|
|
—
|
|
|
7.50%
|
|
7.50%
|
|
5/6/2020
|
||
|
Total mortgage notes payable
|
|
195,739,481
|
|
|
125,022,937
|
|
|
|
|
|
|
|
||
|
Plus: unamortized mortgage premium, net of discount (9)
|
|
489,664
|
|
|
—
|
|
|
|
|
|
|
|
||
|
Less: unamortized deferred financing costs
|
|
(2,189,938
|
)
|
|
(2,313,629
|
)
|
|
|
|
|
|
|
||
|
Mortgage notes payable, net
|
|
$
|
194,039,207
|
|
|
$
|
122,709,308
|
|
|
|
|
|
|
|
|
(1)
|
Contractual interest rate represents the interest rate in effect under the mortgage note payable as of
December 31, 2019
. Effective interest rate is calculated as the actual interest rate in effect as of
December 31, 2019
, consisting of the contractual interest rate and the effect of the interest rate swap, if applicable. For further information regarding the Company’s derivative instruments (
see Note 8
).
|
|
(2)
|
The notes on each of the Williams Sonoma and Wyndham properties (collectively, the “Property”) located in Summerlin, Nevada were originated by Nevada State Bank (“Bank”). The notes are collateralized by a deed of trust and a security agreement with assignment of rents and fixture filing. In addition, the individual loans are subject to a cross collateralization and cross default agreement whereby any default under, or failure to comply with the terms of any one or both of the notes is an event of default under the terms of both notes. The value of the property must be in an amount sufficient to maintain a loan to value ratio of no more than
60%
. If the note to value ratio is ever more than
60%
, the borrower shall, upon the Bank’s written demand, reduce the principal balance of the notes so that the note to value ratio is no more than
60%
.
|
|
(3)
|
The initial contractual interest rate is
4.25%
and starting November 18, 2022, the interest rate is T-Bill index plus
3.25%
.
|
|
(4)
|
The initial contractual interest rate is
4.60%
for the first five years and the greater of
4.60%
or five-year Treasury Constant Maturity (“TCM”) plus
2.45%
for the second five years.
|
|
(5)
|
The initial contractual interest rate for the note payable outstanding as of
December 31, 2019
is
4.84%
for the first five-years and the greater of
4.60%
or five-year TCM plus
2.45%
for the second five-years.
|
|
(6)
|
The loan refinancing on March 7, 2019 reduced the principal amount and the interest rate and it extended the maturity. The interest rate for the note payable outstanding as of December 31, 2019 adjusts in the 133rd, 253rd and 313th months.
|
|
(7)
|
The prior year loan was repaid on the March 13, 2019 maturity date. On December 16, 2019, the Company obtained a mortgage note payable with a new note for
$4,400,000
through a nonaffiliated lender. The note is secured by the Texas Health property and it matures on December 5, 2024.
|
|
(8)
|
The loan was acquired through the Merger on December 31, 2019.
|
|
(9)
|
Represents unamortized net mortgage premium acquired through the Merger.
|
|
(10)
|
The Company negotiated a lease termination with Dinan Cars effective January 31, 2020 in exchange for a termination payment of
$783,182
. Lease termination proceeds from Dinan Cars were used to reduce the principal balance under this mortgage by
$650,000
and establish a payment reserve with the remaining
$133,182
. In connection with the principal prepayment, we terminated the related swap agreement on February 4, 2020 at a cost of
47,000
.
|
|
|
|
2019
|
|
2018
|
||||||||||||||||||||
|
|
|
Face Value
|
|
Carrying
Value
|
|
Fair Value
|
|
Face Value
|
|
Carrying
Value
|
|
Fair Value
|
||||||||||||
|
Mortgage notes payable
|
|
$
|
195,739,481
|
|
|
$
|
194,039,207
|
|
|
$
|
200,535,334
|
|
|
$
|
125,022,937
|
|
|
$
|
122,709,308
|
|
|
$
|
123,821,490
|
|
|
|
|
December 31,
|
||||||
|
|
|
2019
|
|
2018
|
||||
|
Unsecured Credit Facility
|
|
$
|
7,740,000
|
|
|
$
|
9,000,000
|
|
|
Less unamortized deferred financing costs
|
|
(90,139
|
)
|
|
(2,000
|
)
|
||
|
|
|
$
|
7,649,861
|
|
|
$
|
8,998,000
|
|
|
•
|
the maturity date shall be the later of (i) January 6, 2020 or (ii) five business days following the closing of certain transactions as defined in the Agreement;
|
|
•
|
the notes shall be repaid in an amount equal to (i) the sum of (x) all accrued and unpaid interest due on the note and (y)
1.2
times the original outstanding principal balance on the notes, which aggregated
$4,000,000
and
$800,000
(the "Maturity Date Extension Consideration");
|
|
•
|
each investor who does not make a conversion election, as defined in the Agreement, will be entitled to payment by the Company of a one-time amortization fee equal to 50 basis points of the outstanding principal balance of each respective convertible promissory note on the maturity date; and
|
|
•
|
the Company shall repay the outstanding principal and all accrued and unpaid interest due on the convertible promissory notes, along with the Maturity Date Extension Consideration and the amortization fee (collectively, the “Total Balance”) in three equal installments to occur as follows: (i) the first payment of one-third of the Total Balance shall be made on the maturity date; (ii) the second payment of one-third of the Total Balance shall be made 30 days following the maturity date; and (iii) the final payment of one-third of the Total Balance shall be made 60 days following the maturity date. Interest shall continue to accrue on the outstanding principal balance until payment is made in full.
|
|
|
Mortgage Notes
Payable
|
|
New
Credit Facility
|
|
Short-term Notes Payable
|
|
Total
|
||||||||
|
2020
|
$
|
6,262,287
|
|
|
$
|
7,740,000
|
|
|
$
|
4,800,000
|
|
|
$
|
18,802,287
|
|
|
2021
|
33,031,199
|
|
|
—
|
|
|
—
|
|
|
33,031,199
|
|
||||
|
2022
|
24,479,249
|
|
|
—
|
|
|
—
|
|
|
24,479,249
|
|
||||
|
2023
|
26,222,084
|
|
|
—
|
|
|
—
|
|
|
26,222,084
|
|
||||
|
2024
|
27,256,880
|
|
|
—
|
|
|
—
|
|
|
27,256,880
|
|
||||
|
Thereafter
|
78,487,782
|
|
|
—
|
|
|
—
|
|
|
78,487,782
|
|
||||
|
Total principal
|
195,739,481
|
|
|
7,740,000
|
|
|
4,800,000
|
|
|
208,279,481
|
|
||||
|
Plus: unamortized mortgage premium, net of discount
|
489,664
|
|
|
—
|
|
|
—
|
|
|
489,664
|
|
||||
|
Less: deferred financing costs, net
|
(2,189,938
|
)
|
|
(90,139
|
)
|
|
—
|
|
|
(2,280,077
|
)
|
||||
|
Total
|
$
|
194,039,207
|
|
|
$
|
7,649,861
|
|
|
$
|
4,800,000
|
|
|
$
|
206,489,068
|
|
|
|
Years Ended December 31,
|
||||||
|
|
2019
|
|
2018
|
||||
|
Mortgage notes payable:
|
|
|
|
||||
|
Interest expense
|
$
|
5,698,605
|
|
|
$
|
4,065,686
|
|
|
Amortization of deferred financing costs
|
601,659
|
|
|
897,535
|
|
||
|
Loss on interest rate swaps (1)
|
843,174
|
|
|
261,198
|
|
||
|
Unsecured credit facility:
|
|
|
|
||||
|
Interest expense
|
190,130
|
|
|
323,409
|
|
||
|
Amortization of deferred financing costs
|
36,542
|
|
|
30,000
|
|
||
|
Forfeited loan fee
|
12,500
|
|
|
—
|
|
||
|
Total interest expense
|
$
|
7,382,610
|
|
|
$
|
5,577,828
|
|
|
(1)
|
Includes unrealized loss on interest rate swaps of
$970,210
and
$149,714
for years ended
December 31, 2019
and
2018
, respectively (
see Note 8
). Accrued interest payable of
$22,282
and
$7,649
at
December 31, 2019
and
2018
, respectively, represents the unsettled portion of the interest rate swaps for the period from origination of the interest rate swap through the respective balance sheet dates.
|
|
|
|
December 31, 2019
|
|
December 31, 2018
|
|||||||||||||||||||||||
|
Derivative
Instruments
|
|
Number
of
Instruments
|
|
Notional Amount (i)
|
|
Reference
Rate (ii)
|
|
Weighted
Average
Fixed
Pay Rate
|
|
Weighted
Average
Remaining
Term
|
|
Number
of
Instruments
|
|
Notional Amount (i)
|
|
Reference
Rate (iii)
|
|
Weighted
Average
Fixed
Pay Rate
|
|
Weighted
Average
Remaining
Term
|
|||||||
|
Interest Rate
Swap Derivatives |
|
12
|
|
$
|
48,215,139
|
|
|
One-month LIBOR + applicable spread/Fixed at 1.21%-5.16%
|
|
3.87
|
%
|
|
2.9 years
|
|
4
|
|
|
$
|
27,346,400
|
|
|
One-month LIBOR + applicable spread/Fixed at 4.05%-5.16%
|
|
4.73
|
%
|
|
5.1 years
|
|
(i)
|
The notional amount of the Company’s swaps decreases each month to correspond to the outstanding principal balance on the related mortgage. The minimum notional amounts (outstanding principal balance at the maturity date) as of
December 31, 2019
and 2018 were
$45,514,229
and
$24,936,799
, respectively.
|
|
(ii)
|
The reference rate was
December 31, 2019
.
|
|
(iii)
|
The reference rate was
December 31, 2018
.
|
|
|
|
|
|
December 31, 2019
|
|
December 31, 2018
|
|||||||||
|
Derivative Instrument
|
|
Balance Sheet Location
|
|
Number of
Instruments
|
|
Fair Value
|
|
Number of
Instruments
|
|
Fair Value
|
|||||
|
Interest Rate Swaps
|
|
Asset - Interest rate swap derivatives, at fair value (*)
|
|
5
|
|
$
|
34,567
|
|
|
2
|
|
|
$
|
151,215
|
|
|
Interest Rate Swaps
|
|
Liability - Interest rate swap derivatives, at fair value (*)
|
|
7
|
|
$
|
(1,021,724
|
)
|
|
2
|
|
|
$
|
(300,929
|
)
|
|
(*)
|
The fair value of the
five
interest rate swap derivative assets and
three
interest rate derivative liabilities acquired from REIT I were
$34,567
and
$(51,514)
, respectively, as of December 31, 2019.
|
|
|
Year Ended
December 31, 2019 |
|
December 31, 2019
|
|
Year Ended
December 31, 2018 |
|
December 31, 2018
|
||||||||||||||||
|
|
Incurred
|
|
Receivable
|
|
Payable
|
|
Incurred
|
|
Receivable
|
|
Payable
|
||||||||||||
|
Expensed:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Asset management fees (1)
|
$
|
2,777,021
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
2,004,760
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Reimbursable operating expense
|
528,000
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
Subordinated participation fees
|
—
|
|
|
—
|
|
|
—
|
|
|
839,050
|
|
|
—
|
|
|
839,050
|
|
||||||
|
Fees to affiliates
|
3,305,021
|
|
|
—
|
|
|
—
|
|
|
2,843,810
|
|
|
—
|
|
|
—
|
|
||||||
|
Property management fees*
|
224,922
|
|
|
—
|
|
|
—
|
|
|
174,529
|
|
|
—
|
|
|
96,792
|
|
||||||
|
Directors and officers insurance and other reimbursements **
|
250,892
|
|
|
—
|
|
|
—
|
|
|
128,512
|
|
|
—
|
|
|
30,164
|
|
||||||
|
Expense reimbursements (from) to Former Sponsor (2)
|
(332,337
|
)
|
|
—
|
|
|
—
|
|
|
(1,136,469
|
)
|
|
16,838
|
|
|
—
|
|
||||||
|
Capitalized:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Acquisition fees
|
746,459
|
|
|
—
|
|
|
—
|
|
|
2,752,339
|
|
|
—
|
|
|
—
|
|
||||||
|
Financing coordination fees
|
107,500
|
|
|
—
|
|
|
—
|
|
|
262,050
|
|
|
—
|
|
|
—
|
|
||||||
|
Reimbursable organizational and offering expenses (3)
|
1,206,881
|
|
|
—
|
|
|
—
|
|
|
1,503,062
|
|
|
—
|
|
|
13,168
|
|
||||||
|
Other:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Due from BRIX REIT (4)
|
—
|
|
|
1,378
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
Due from TIC
|
—
|
|
|
954
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
Notes due to Chairman of the Board
|
—
|
|
|
—
|
|
|
630,820
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
|
|
|
$
|
2,332
|
|
|
$
|
630,820
|
|
|
|
|
$
|
16,838
|
|
|
$
|
979,174
|
|
||||
|
*
|
Property management fees are classified within property expenses on the consolidated statements of operations.
|
|
**
|
Directors and officers insurance and other reimbursements are classified within general and administrative expenses on the consolidated statements of operations.
|
|
(1)
|
To the extent the Former Advisor elected, in its sole discretion, to defer all or any portion of its monthly asset management fee, the Former Advisor was deemed to have waived, not deferred, that portion up to
0.025%
of the total investment value of the Company’s assets. For the years ended
December 31, 2019
and
2018
,
no
fees were waived by the Former Advisor.
|
|
(2)
|
Includes payroll costs related to Company employees that answer questions from prospective stockholders. See “
Investor Relations Compensation Expense Reimbursements from Former Sponsor
” below. The Former Sponsor agreed to reimburse the Company for these investor relations compensation costs which the Former Sponsor considered to be offering expenses in accordance with the Advisory Agreement through September 30, 2019. The expense reimbursements from the Former Sponsor for the years ended
December 31, 2019
and
December 31, 2018
also include a refund of
$40,914
and the cost of
$261,370
of employment related legal fees which the Former Sponsor also agreed to reimburse the Company, respectively. The receivable related to these costs is reflected in “Due from affiliates” in the consolidated balance sheet as of
December 31, 2018
.
|
|
(3)
|
The Former Sponsor incurred
$9,224,997
of organizational and offering costs on behalf of the Company. The Company was only obligated to reimburse the Former Sponsor for such organizational and offering expenses to the extent of
3%
of gross offering proceeds. The Company reimbursed a total of
$5,429,105
through September 30, 2019, the effective termination date of the Former Sponsor's obligation to fund organizational and offering costs.
|
|
(4)
|
The amount includes unpaid asset management fees of $
285,818
due from BRIX REIT, which have been fully offset by a reserve for uncollectable amounts due to BRIX REIT's early stage of operation and limited real estate assets.
|
|
(i)
|
30%
of the product of (a) the difference of (x) the Preliminary NAV per share minus (y) the Highest Prior NAV per share, multiplied by (b) the number of shares outstanding as of December 31 of the relevant annual period, but only if this resulted in a positive number, plus
|
|
(ii)
|
30%
of the product of: (a) the amount by which aggregate distributions to stockholders during the annual period, excluding return of capital distributions, divided by the weighted average number of shares outstanding for the annual period, exceeded the Preferred Return, multiplied by (b) the weighted average number of shares outstanding for the annual period calculated on a monthly basis.
|
|
|
|
Years Ended December 31,
|
||||||
|
|
|
2019
|
|
2018
|
||||
|
Asset management fees
|
|
$
|
191,907
|
|
|
$
|
191,907
|
|
|
|
|
Years Ended December 31,
|
||||||
|
|
|
2019
|
|
2018
|
||||
|
Expensed:
|
|
|
|
|
||||
|
Asset management fees
|
|
$
|
34,968
|
|
|
$
|
38,903
|
|
|
Other
|
|
16,800
|
|
|
32,274
|
|
||
|
Total
|
|
$
|
51,768
|
|
|
$
|
71,177
|
|
|
|
|
December 31, 2019
|
||
|
2020
|
|
$
|
579,798
|
|
|
2021
|
|
554,772
|
|
|
|
2022
|
|
620,444
|
|
|
|
2023
|
|
639,928
|
|
|
|
2024
|
|
322,483
|
|
|
|
Total undiscounted lease payments
|
|
2,717,425
|
|
|
|
Less imputed interest
|
|
(330,548
|
)
|
|
|
Total lease liability
|
|
$
|
2,386,877
|
|
|
|
|
|
|
|
|
|
|
|
|
Initial Cost to Company
|
|
|
|
Gross Amount at Which Carried at Close of Period
|
|
|
|
|
||||||||||||||||||||||||||||
|
Description
|
|
Location
|
|
Original
Year
of
Construction
|
|
Date
Acquired
|
|
Encumbrances
|
|
Land
|
|
Buildings &
Improvements
(1)
|
|
Total
|
|
Costs
Capitalized
Subsequent
to
Acquisition
|
|
Land
|
|
Buildings &
Improvements
(1)
|
|
Total
|
|
Accumulated
Depreciation
and
Amortization
|
|
Net
|
||||||||||||||||||||
|
Accredo Health
|
|
Orlando, FL
|
|
2006
|
|
6/15/2016
|
|
$
|
4,738,338
|
|
|
$
|
1,706,641
|
|
|
$
|
9,003,859
|
|
|
$
|
10,710,500
|
|
|
$
|
198,986
|
|
|
$
|
1,706,641
|
|
|
$
|
9,202,845
|
|
|
$
|
10,909,486
|
|
|
$
|
(1,754,846
|
)
|
|
$
|
9,154,640
|
|
|
Walgreens
|
|
Stockbridge, GA
|
|
2001
|
|
6/21/2016
|
|
2,115,104
|
|
|
1,033,105
|
|
|
3,820,266
|
|
|
4,853,371
|
|
|
—
|
|
|
1,033,105
|
|
|
3,820,266
|
|
|
4,853,371
|
|
|
(1,175,073
|
)
|
|
3,678,298
|
|
||||||||||
|
Dollar General
|
|
Litchfield, ME
|
|
2015
|
|
11/4/2016
|
|
634,809
|
|
|
293,912
|
|
|
1,104,202
|
|
|
1,398,114
|
|
|
—
|
|
|
293,912
|
|
|
1,104,202
|
|
|
1,398,114
|
|
|
(125,762
|
)
|
|
1,272,352
|
|
||||||||||
|
Dollar General
|
|
Wilton, ME
|
|
2015
|
|
11/4/2016
|
|
640,014
|
|
|
212,036
|
|
|
1,472,393
|
|
|
1,684,429
|
|
|
—
|
|
|
212,036
|
|
|
1,472,393
|
|
|
1,684,429
|
|
|
(160,948
|
)
|
|
1,523,481
|
|
||||||||||
|
Dollar General
|
|
Thompsontown, PA
|
|
2015
|
|
11/4/2016
|
|
640,014
|
|
|
217,912
|
|
|
1,088,678
|
|
|
1,306,590
|
|
|
—
|
|
|
217,912
|
|
|
1,088,678
|
|
|
1,306,590
|
|
|
(120,834
|
)
|
|
1,185,756
|
|
||||||||||
|
Dollar General
|
|
Mt. Gilead, OH
|
|
2015
|
|
11/4/2016
|
|
634,809
|
|
|
283,578
|
|
|
1,002,457
|
|
|
1,286,035
|
|
|
—
|
|
|
283,578
|
|
|
1,002,457
|
|
|
1,286,035
|
|
|
(115,853
|
)
|
|
1,170,182
|
|
||||||||||
|
Dollar General
|
|
Lakeside, OH
|
|
2015
|
|
11/4/2016
|
|
634,809
|
|
|
176,515
|
|
|
1,037,214
|
|
|
1,213,729
|
|
|
—
|
|
|
176,515
|
|
|
1,037,214
|
|
|
1,213,729
|
|
|
(118,901
|
)
|
|
1,094,828
|
|
||||||||||
|
Dollar General
|
|
Castalia, OH
|
|
2015
|
|
11/4/2016
|
|
634,809
|
|
|
154,676
|
|
|
1,033,818
|
|
|
1,188,494
|
|
|
—
|
|
|
154,676
|
|
|
1,033,818
|
|
|
1,188,494
|
|
|
(115,524
|
)
|
|
1,072,970
|
|
||||||||||
|
Dana
|
|
Cedar Park, TX
|
|
2013
|
|
12/27/2016
|
|
4,551,250
|
|
|
1,290,863
|
|
|
8,312,917
|
|
|
9,603,780
|
|
|
—
|
|
|
1,290,863
|
|
|
8,312,917
|
|
|
9,603,780
|
|
|
(1,492,171
|
)
|
|
8,111,609
|
|
||||||||||
|
Northrop Grumman
|
|
Melbourne, FL
|
|
1986
|
|
3/7/2017
|
|
5,666,866
|
|
|
1,191,024
|
|
|
12,533,166
|
|
|
13,724,190
|
|
|
—
|
|
|
1,191,024
|
|
|
12,533,166
|
|
|
13,724,190
|
|
|
(2,185,956
|
)
|
|
11,538,234
|
|
||||||||||
|
exp US Services
|
|
Maitland, FL
|
|
1985
|
|
3/27/2017
|
|
3,385,353
|
|
|
785,801
|
|
|
5,522,567
|
|
|
6,308,368
|
|
|
136,547
|
|
|
785,801
|
|
|
5,659,114
|
|
|
6,444,915
|
|
|
(609,311
|
)
|
|
5,835,604
|
|
||||||||||
|
Harley
|
|
Bedford, TX
|
|
2016
|
|
4/13/2017
|
|
6,748,029
|
|
|
1,145,196
|
|
|
12,033,092
|
|
|
13,178,288
|
|
|
—
|
|
|
1,145,196
|
|
|
12,033,092
|
|
|
13,178,288
|
|
|
(907,230
|
)
|
|
12,271,058
|
|
||||||||||
|
Wyndham
|
|
Summerlin, NV
|
|
2001
|
|
6/22/2017
|
|
5,716,200
|
|
|
4,144,069
|
|
|
5,972,433
|
|
|
10,116,502
|
|
|
959,213
|
|
|
4,144,069
|
|
|
6,931,646
|
|
|
11,075,715
|
|
|
(815,730
|
)
|
|
10,259,985
|
|
||||||||||
|
Williams-Sonoma
|
|
Summerlin, NV
|
|
1996
|
|
6/22/2017
|
|
4,530,600
|
|
|
3,546,744
|
|
|
4,028,821
|
|
|
7,575,565
|
|
|
1,054,532
|
|
|
3,546,744
|
|
|
5,083,353
|
|
|
8,630,097
|
|
|
(746,900
|
)
|
|
7,883,197
|
|
||||||||||
|
Omnicare
|
|
Richmond, VA
|
|
2004
|
|
7/20/2017
|
|
4,273,552
|
|
|
800,772
|
|
|
6,523,599
|
|
|
7,324,371
|
|
|
219,818
|
|
|
800,772
|
|
|
6,743,417
|
|
|
7,544,189
|
|
|
(587,875
|
)
|
|
6,956,314
|
|
||||||||||
|
EMCOR
|
|
Cincinnati, OH
|
|
2010
|
|
8/29/2017
|
|
2,862,484
|
|
|
427,589
|
|
|
5,996,509
|
|
|
6,424,098
|
|
|
—
|
|
|
427,589
|
|
|
5,996,509
|
|
|
6,424,098
|
|
|
(424,764
|
)
|
|
5,999,334
|
|
||||||||||
|
Husqvarna
|
|
Charlotte, NC
|
|
2010
|
|
11/30/2017
|
|
6,379,182
|
|
|
974,663
|
|
|
11,879,485
|
|
|
12,854,148
|
|
|
—
|
|
|
974,663
|
|
|
11,879,485
|
|
|
12,854,148
|
|
|
(756,557
|
)
|
|
12,097,591
|
|
||||||||||
|
AvAir
|
|
Chandler, AZ
|
|
2015
|
|
12/28/2017
|
|
14,575,000
|
|
|
3,493,673
|
|
|
23,864,227
|
|
|
27,357,900
|
|
|
—
|
|
|
3,493,673
|
|
|
23,864,227
|
|
|
27,357,900
|
|
|
(1,417,062
|
)
|
|
25,940,838
|
|
||||||||||
|
3M
|
|
DeKalb, IL
|
|
2007
|
|
2018-03-29
|
|
8,290,000
|
|
|
758,780
|
|
|
16,360,400
|
|
|
17,119,180
|
|
|
—
|
|
|
758,780
|
|
|
16,360,400
|
|
|
17,119,180
|
|
|
(2,231,246
|
)
|
|
14,887,934
|
|
||||||||||
|
Cummins
|
|
Nashville, TN
|
|
2001
|
|
2018-04-04
|
|
8,458,600
|
|
|
3,347,960
|
|
|
12,654,529
|
|
|
16,002,489
|
|
|
—
|
|
|
3,347,960
|
|
|
12,654,529
|
|
|
16,002,489
|
|
|
(1,357,376
|
)
|
|
14,645,113
|
|
||||||||||
|
Northrop Grumman Parcel
|
|
Melbourne, FL
|
|
—
|
|
2018-06-21
|
|
—
|
|
|
329,410
|
|
|
—
|
|
|
329,410
|
|
|
—
|
|
|
329,410
|
|
|
—
|
|
|
329,410
|
|
|
—
|
|
|
329,410
|
|
||||||||||
|
24 Hour Fitness
|
|
Las Vegas, NV
|
|
1995
|
|
2018-07-27
|
|
6,283,898
|
|
|
3,121,985
|
|
|
9,536,325
|
|
|
12,658,310
|
|
|
31,448
|
|
|
3,121,985
|
|
|
9,567,773
|
|
|
12,689,758
|
|
|
(653,647
|
)
|
|
12,036,111
|
|
||||||||||
|
Texas Health
|
|
Dallas, TX
|
|
1978
|
|
2018-09-13
|
|
4,400,000
|
|
|
1,827,914
|
|
|
5,862,010
|
|
|
7,689,924
|
|
|
—
|
|
|
1,827,914
|
|
|
5,862,010
|
|
|
7,689,924
|
|
|
(384,029
|
)
|
|
7,305,895
|
|
||||||||||
|
Bon Secours
|
|
Richmond, VA
|
|
2001
|
|
2018-10-31
|
|
5,250,000
|
|
|
1,658,659
|
|
|
9,184,248
|
|
|
10,842,907
|
|
|
—
|
|
|
1,658,659
|
|
|
9,184,248
|
|
|
10,842,907
|
|
|
(526,238
|
)
|
|
10,316,669
|
|
||||||||||
|
Costco
|
|
Issaquah, WA
|
|
1987
|
|
2018-12-20
|
|
18,850,000
|
|
|
8,202,915
|
|
|
21,825,853
|
|
|
30,028,768
|
|
|
28,786
|
|
|
8,202,915
|
|
|
21,854,639
|
|
|
30,057,554
|
|
|
(1,352,612
|
)
|
|
28,704,942
|
|
||||||||||
|
Taylor Fresh Foods
|
|
Yuma, AZ
|
|
2001
|
|
2019-10-24
|
|
12,350,000
|
|
|
4,312,016
|
|
|
32,776,370
|
|
|
37,088,386
|
|
|
—
|
|
|
4,312,016
|
|
|
32,776,370
|
|
|
37,088,386
|
|
|
(275,349
|
)
|
|
36,813,037
|
|
||||||||||
|
Chevron Gas Station
|
|
San Jose, CA
|
|
1964
|
|
2019-12-31
|
|
—
|
|
|
3,787,021
|
|
|
349,180
|
|
|
4,136,201
|
|
|
64,135
|
|
|
3,787,021
|
|
|
413,315
|
|
|
4,200,336
|
|
|
—
|
|
|
4,200,336
|
|
||||||||||
|
Levins
|
|
Sacramento, CA
|
|
1970
|
|
2019-12-31
|
|
2,079,793
|
|
|
1,404,863
|
|
|
3,204,715
|
|
|
4,609,578
|
|
|
41,739
|
|
|
1,404,863
|
|
|
3,246,454
|
|
|
4,651,317
|
|
|
—
|
|
|
4,651,317
|
|
||||||||||
|
Chevron Gas Station
|
|
Roseville, CA
|
|
2003
|
|
2019-12-31
|
|
—
|
|
|
2,636,663
|
|
|
899,927
|
|
|
3,536,590
|
|
|
248,396
|
|
|
2,636,663
|
|
|
1,148,323
|
|
|
3,784,986
|
|
|
—
|
|
|
3,784,986
|
|
||||||||||
|
Island Pacific Supermarket
|
|
Elk Grove, CA
|
|
2012
|
|
2019-12-31
|
|
1,891,225
|
|
|
676,981
|
|
|
1,877,222
|
|
|
2,554,203
|
|
|
203,603
|
|
|
676,981
|
|
|
2,080,825
|
|
|
2,757,806
|
|
|
—
|
|
|
2,757,806
|
|
||||||||||
|
Dollar General
|
|
Bakersfield, CA
|
|
1952
|
|
2019-12-31
|
|
2,324,338
|
|
|
1,099,458
|
|
|
3,824,688
|
|
|
4,924,146
|
|
|
237,198
|
|
|
1,099,458
|
|
|
4,061,886
|
|
|
5,161,344
|
|
|
—
|
|
|
5,161,344
|
|
||||||||||
|
Rite Aid
|
|
Lake Elsinore, CA
|
|
2008
|
|
2019-12-31
|
|
3,659,338
|
|
|
3,939,724
|
|
|
3,118,185
|
|
|
7,057,909
|
|
|
204,621
|
|
|
3,939,724
|
|
|
3,322,806
|
|
|
7,262,530
|
|
|
—
|
|
|
7,262,530
|
|
||||||||||
|
PMI Preclinical
|
|
San Carlos, CA
|
|
1974
|
|
2019-12-31
|
|
4,118,613
|
|
|
4,774,497
|
|
|
5,243,803
|
|
|
10,018,300
|
|
|
62,099
|
|
|
4,774,497
|
|
|
5,305,902
|
|
|
10,080,399
|
|
|
—
|
|
|
10,080,399
|
|
||||||||||
|
EcoThrift
|
|
Sacramento, CA
|
|
1982
|
|
2019-12-31
|
|
2,639,237
|
|
|
2,300,717
|
|
|
3,103,932
|
|
|
5,404,649
|
|
|
419,423
|
|
|
2,300,717
|
|
|
3,523,355
|
|
|
5,824,072
|
|
|
—
|
|
|
5,824,072
|
|
||||||||||
|
GSA (MSHA)
|
|
Vacaville, CA
|
|
1987
|
|
2019-12-31
|
|
1,796,361
|
|
|
399,062
|
|
|
2,869,790
|
|
|
3,268,852
|
|
|
86,531
|
|
|
399,062
|
|
|
2,956,321
|
|
|
3,355,383
|
|
|
—
|
|
|
3,355,383
|
|
||||||||||
|
PreK Education
|
|
San Antonio, TX
|
|
2014
|
|
2019-12-31
|
|
5,140,343
|
|
|
963,044
|
|
|
11,411,964
|
|
|
12,375,008
|
|
|
520,206
|
|
|
963,044
|
|
|
11,932,170
|
|
|
12,895,214
|
|
|
—
|
|
|
12,895,214
|
|
||||||||||
|
Dollar Tree
|
|
Morrow, GA
|
|
1997
|
|
2019-12-31
|
|
—
|
|
|
159,829
|
|
|
1,020,053
|
|
|
1,179,882
|
|
|
213,783
|
|
|
159,829
|
|
|
1,233,836
|
|
|
1,393,665
|
|
|
—
|
|
|
1,393,665
|
|
||||||||||
|
Dinan Cars
|
|
Morgan Hill, CA
|
|
2001
|
|
2019-12-31
|
|
2,710,834
|
|
|
2,453,420
|
|
|
3,522,337
|
|
|
5,975,757
|
|
|
276,900
|
|
|
2,453,420
|
|
|
3,799,237
|
|
|
6,252,657
|
|
|
—
|
|
|
6,252,657
|
|
||||||||||
|
Solar Turbines
|
|
San Diego, CA
|
|
1985
|
|
2019-12-31
|
|
2,843,863
|
|
|
2,483,960
|
|
|
4,722,578
|
|
|
7,206,538
|
|
|
210,729
|
|
|
2,483,960
|
|
|
4,933,307
|
|
|
7,417,267
|
|
|
—
|
|
|
7,417,267
|
|
||||||||||
|
Wood Group
|
|
San Diego, CA
|
|
1985
|
|
2019-12-31
|
|
3,478,480
|
|
|
3,461,256
|
|
|
6,358,532
|
|
|
9,819,788
|
|
|
304,387
|
|
|
3,461,256
|
|
|
6,662,919
|
|
|
10,124,175
|
|
|
—
|
|
|
10,124,175
|
|
||||||||||
|
ITW Rippey
|
|
El Dorado Hills, CA
|
|
1998
|
|
2019-12-31
|
|
3,112,349
|
|
|
787,945
|
|
|
6,392,126
|
|
|
7,180,071
|
|
|
195,459
|
|
|
787,945
|
|
|
6,587,585
|
|
|
7,375,530
|
|
|
—
|
|
|
7,375,530
|
|
||||||||||
|
Dollar General
|
|
Big Spring, TX
|
|
2015
|
|
2019-12-31
|
|
611,161
|
|
|
103,838
|
|
|
1,114,728
|
|
|
1,218,566
|
|
|
139,468
|
|
|
103,838
|
|
|
1,254,196
|
|
|
1,358,034
|
|
|
—
|
|
|
1,358,034
|
|
||||||||||
|
Gap
|
|
Rocklin, CA
|
|
1998
|
|
2019-12-31
|
|
3,643,166
|
|
|
2,076,754
|
|
|
5,715,144
|
|
|
7,791,898
|
|
|
946,755
|
|
|
2,076,754
|
|
|
6,661,899
|
|
|
8,738,653
|
|
|
—
|
|
|
8,738,653
|
|
||||||||||
|
L-3 Communications
|
|
Carlsbad, CA
|
|
1984
|
|
2019-12-31
|
|
5,284,884
|
|
|
3,552,878
|
|
|
8,099,339
|
|
|
11,652,217
|
|
|
433,675
|
|
|
3,552,878
|
|
|
8,533,014
|
|
|
12,085,892
|
|
|
—
|
|
|
12,085,892
|
|
||||||||||
|
Sutter Health
|
|
Rancho Cordova, CA
|
|
2009
|
|
2019-12-31
|
|
14,161,776
|
|
|
2,443,240
|
|
|
26,690,356
|
|
|
29,133,596
|
|
|
2,038,069
|
|
|
2,443,240
|
|
|
28,728,425
|
|
|
31,171,665
|
|
|
—
|
|
|
31,171,665
|
|
||||||||||
|
Walgreens
|
|
Santa Maria, CA
|
|
2001
|
|
2019-12-31
|
|
3,000,000
|
|
|
1,832,430
|
|
|
3,512,156
|
|
|
5,344,586
|
|
|
214,801
|
|
|
1,832,430
|
|
|
3,726,957
|
|
|
5,559,387
|
|
|
—
|
|
|
5,559,387
|
|
||||||||||
|
|
|
|
|
|
|
|
|
$
|
195,739,481
|
|
|
$
|
86,775,988
|
|
|
$
|
327,480,193
|
|
|
$
|
414,256,181
|
|
|
$
|
9,691,307
|
|
|
$
|
86,775,988
|
|
|
$
|
337,171,500
|
|
|
$
|
423,947,488
|
|
|
$
|
(20,411,794
|
)
|
|
$
|
403,535,694
|
|
|
(1)
|
Building and improvements include tenant origination and absorption costs.
|
|
•
|
The aggregate cost of real estate for U.S. federal income tax purposes was approximately
$232,900,000
(unaudited) as of
December 31, 2019
.
|
|
•
|
Real estate investments (excluding land) are depreciated over their estimated useful lives. Their useful lives are generally
10
-
48 years
for buildings, the shorter of
15 years
or remaining lease term for site/building improvements, the shorter of
15 years
or remaining contractual lease term for tenant improvements and the remaining lease term with consideration as to above- and below-market extension options for above- and below-market lease intangibles for tenant origination and absorption costs.
|
|
•
|
The real estate assets are 100% owned by the Company.
|
|
|
2019
|
|
2018
|
||||
|
Real estate investments:
|
|
|
|
|
|
||
|
Balance at beginning of year
|
$
|
235,212,009
|
|
|
$
|
138,810,355
|
|
|
Acquisitions
|
185,446,483
|
|
|
94,670,988
|
|
||
|
Improvements to real estate
|
3,288,996
|
|
|
1,730,666
|
|
||
|
Balance at end of year
|
$
|
423,947,488
|
|
|
$
|
235,212,009
|
|
|
|
|
|
|
||||
|
Accumulated depreciation and amortization:
|
|
|
|
||||
|
Balance at beginning of year
|
$
|
(10,563,664
|
)
|
|
$
|
(3,574,739
|
)
|
|
Depreciation and amortization
|
(9,848,130
|
)
|
|
(6,988,925
|
)
|
||
|
Balance at end of year
|
$
|
(20,411,794
|
)
|
|
$
|
(10,563,664
|
)
|
|
|
RW HOLDINGS NNN REIT, INC.
|
|
|
|
|
|
|
|
By:
|
/s/ AARON S. HALFACRE
|
|
|
|
Aaron S. Halfacre
|
|
|
|
Chief Executive Officer, President and Director
|
|
|
|
(principal executive officer)
|
|
Name
|
|
Title
|
|
Date
|
|
|
|
|
|
|
|
/s/ AARON S. HALFACRE
|
|
Chief Executive Officer, President and Director
|
|
April 6, 2020
|
|
Aaron S. Halfacre
|
|
(principal executive officer)
|
|
|
|
|
|
|
|
|
|
/s/ RAYMOND WIRTA
|
|
Chairman of the Board
|
|
April 6, 2020
|
|
Raymond Wirta
|
|
|
|
|
|
|
|
|
|
|
|
/s/ RAYMOND J. PACINI
|
|
Executive Vice President and Chief Financial Officer
|
|
April 6, 2020
|
|
Raymond J. Pacini
|
|
(principal financial officer)
|
|
|
|
|
|
|
|
|
|
/s/ SANDRA G. SCIUTTO
|
|
Senior Vice President and Chief Accounting Officer
|
|
April 6, 2020
|
|
Sandra G. Sciutto
|
|
(principal accounting officer)
|
|
|
|
|
|
|
|
|
|
/s/ JOE F. HANAUER
|
|
Director
|
|
April 6, 2020
|
|
Joe F. Hanauer
|
|
|
|
|
|
|
|
|
|
|
|
/s/ ADAM S. MARKMAN
|
|
Independent Director
|
|
April 6, 2020
|
|
Adam S. Markman
|
|
|
|
|
|
|
|
|
|
|
|
/s/ CURTIS B. MCWILLIAMS
|
|
Independent Director
|
|
April 6, 2020
|
|
Curtis B. McWilliams
|
|
|
|
|
|
|
|
|
|
|
|
/s/ THOMAS H. NOLAN, JR.
|
|
Independent Director
|
|
April 6, 2020
|
|
Thomas H. Nolan, Jr.
|
|
|
|
|
|
|
|
|
|
|
|
/s/ JEFFREY RANDOLPH
|
|
Independent Director
|
|
April 6, 2020
|
|
Jeffrey Randolph
|
|
|
|
|
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|