UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549 

FORM 10-Q

QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended June 30, 2021March 31, 2022
OR

TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the transition period from                    to                     
Commission file number: 000-51948

jllipt-20220331_g1.jpg
Jones Lang LaSalle Income Property Trust, Inc.
(Exact name of registrant as specified in its charter)

Maryland 20-1432284
(State or other jurisdiction of incorporation or organization) (I.R.S. Employer Identification Number)
333 West Wacker Drive, Chicago IL, 60606
(Address of principal executive offices, including Zip Code)
(312) 897-4000
(Registrant’s telephone number, including area code)
N/A
(Former name or former address, if changed since last report)

Securities registered pursuant to Section 12(b) of the Act: None
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.    Yes      NO  
Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files).    Yes      NO  
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See definitions of "large accelerated filer," "accelerated filer," "smaller reporting company" and "emerging growth company" in Rule 12b-2 of the Exchange Act.
Large accelerated filer   Accelerated filer 
Non-accelerated filer   Smaller reporting company 
Emerging growth company
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). YES NO
The number of shares of the registrant’s Common Stock, $.01 par value, outstanding on August 11, 2021May 16, 2022 were 94,655,245105,696,898 shares of Class A Common Stock, 35,053,19123,755,997 shares of Class M Common Stock, 9,584,8315,930,623 shares of Class A-I Common Stock, 43,003,45084,744,571 shares of Class M-I Common Stock and 7,513,2816,041,611 shares of Class D Common Stock.



Jones Lang LaSalle Income Property Trust, Inc.
INDEX

 PAGE
NUMBER

2


Item 1. Financial Statements.
Jones Lang LaSalle Income Property Trust, Inc.
CONSOLIDATED BALANCE SHEETS
$ in thousands, except per share amounts
 June 30, 2021December 31, 2020
(Unaudited)
ASSETS
Investments in real estate:
Land (including from VIEs of $22,605 and $22,605, respectively)$461,639 $428,313 
Buildings and equipment (including from VIEs of $143,051 and $142,946, respectively)2,166,985 1,892,023 
Less accumulated depreciation (including from VIEs of $(24,774) and $(23,083), respectively)(245,077)(219,833)
Net property and equipment2,383,547 2,100,503 
Investment in unconsolidated real estate affiliates181,224 187,890 
Real estate fund investment79,156 79,192 
Investments in real estate and other assets held for sale34,148 
Net investments in real estate2,643,927 2,401,733 
Cash and cash equivalents (including from VIEs of $5,364 and $3,159, respectively)175,691 84,805 
Restricted cash (including from VIEs of $478 and $800, respectively)38,935 16,629 
Tenant accounts receivable, net (including from VIEs of $2,466 and $2,679, respectively)8,681 8,680 
Deferred expenses, net (including from VIEs of $470 and $516, respectively)14,408 10,982 
Acquired intangible assets, net (including from VIEs of $2,122 and $2,638, respectively)138,532 105,206 
Deferred rent receivable, net (including from VIEs of $1,117 and $1,087, respectively)22,856 21,274 
Prepaid expenses and other assets (including from VIEs of $224 and $164, respectively)17,881 9,290 
TOTAL ASSETS$3,060,911 $2,658,599 
LIABILITIES AND EQUITY
Mortgage notes and other debt payable, net (including from VIEs of $81,769 and $82,033, respectively)$1,008,496 $868,102 
Liabilities held for sale18,242 
Accounts payable and other liabilities (including from VIEs of $1,403 and $1,335, respectively)61,095 36,137 
Financing obligation285,201 155,882 
Accrued offering costs116,033 106,908 
Accrued interest (including from VIEs of $294 and $296, respectively)2,232 2,153 
Accrued real estate taxes (including from VIEs of $1,141 and $738, respectively)9,340 6,640 
Advisor fees payable2,270 2,122 
Acquired intangible liabilities, net28,644 14,990 
TOTAL LIABILITIES1,513,311 1,211,176 
Commitments and contingencies
Equity:
Class A common stock: $0.01 par value; 200,000,000 shares authorized; 92,740,925 and 89,671,096 shares issued and outstanding at June 30, 2021 and December 31, 2020, respectively927 897 
Class M common stock: $0.01 par value; 200,000,000 shares authorized; 35,056,224 and 35,612,156 shares issued and outstanding at June 30, 2021 and December 31, 2020, respectively351 356 
Class A-I common stock: $0.01 par value; 200,000,000 shares authorized; 9,584,832 and 9,616,299 shares issued and outstanding at June 30, 2021 and December 31, 2020, respectively96 96 
Class M-I common stock: $0.01 par value; 200,000,000 shares authorized; 39,559,491 and 33,247,001 shares issued and outstanding at June 30, 2021, and December 31, 2020, respectively396 332 
Class D common stock: $0.01 par value; 200,000,000 shares authorized; 7,513,281 and 4,957,915 shares issued and outstanding at June 30, 2021 and December 31, 2020, respectively75 50 
Additional paid-in capital (net of offering costs of $233,628 and $216,405 as of June 30, 2021 and December 31, 2020, respectively)2,040,114 1,922,136 
Distributions to stockholders(525,732)(481,760)
Retained earnings11,605 (14,723)
Total Jones Lang LaSalle Income Property Trust, Inc. stockholders’ equity1,527,832 1,427,384 
Noncontrolling interests19,768 20,039 
Total equity1,547,600 1,447,423 
TOTAL LIABILITIES AND EQUITY$3,060,911 $2,658,599 
 March 31, 2022December 31, 2021
ASSETS(Unaudited)
Investments in real estate:
Land (including from VIEs of $59,006 and $59,006, respectively)$609,217 $598,564 
Buildings and equipment (including from VIEs of $206,360 and $206,016, respectively)3,150,267 3,010,359 
Less accumulated depreciation (including from VIEs of $(28,193) and $(26,955), respectively)(277,859)(259,362)
Net property and equipment3,481,625 3,349,561 
Investment in unconsolidated real estate affiliates217,070 217,044 
Real estate fund investments376,813 352,905 
Investments in real estate and other assets held for sale— 39,326 
Net investments in real estate4,075,508 3,958,836 
Investment in marketable securities40,599 43,206 
Cash and cash equivalents (including from VIEs of $6,678 and $6,740, respectively)124,415 70,273 
Restricted cash (including from VIEs of $484 and $859, respectively)61,161 51,203 
Tenant accounts receivable, net (including from VIEs of $2,808 and $1,850, respectively)8,817 9,066 
Deferred expenses, net (including from VIEs of $536 and $533, respectively)15,001 14,511 
Acquired intangible assets, net (including from VIEs of $11,254 and $12,500, respectively)204,677 216,227 
Deferred rent receivable, net (including from VIEs of $1,103 and $1,135, respectively)27,289 25,634 
Prepaid expenses and other assets (including from VIEs of $325 and $284, respectively)18,760 13,290 
TOTAL ASSETS$4,576,227 $4,402,246 
LIABILITIES AND EQUITY
Mortgage notes and other debt payable, net (including from VIEs of $146,985 and $147,076, respectively)$1,816,956 $1,817,664 
Liabilities held for sale— 271 
Accounts payable and other liabilities (including from VIEs of $2,375 and $2,477, respectively)70,578 70,551 
Financing obligation458,207 448,319 
Accrued offering costs154,773 137,776 
Accrued interest (including from VIEs of $389 and $368, respectively)3,340 3,321 
Accrued real estate taxes (including from VIEs of $612 and $679, respectively)11,385 9,497 
Advisor fees payable11,877 39,709 
Acquired intangible liabilities, net (including from VIEs of $510 and $541, respectively)29,855 31,022 
TOTAL LIABILITIES2,556,971 2,558,130 
Commitments and contingencies— — 
Redeemable noncontrolling interests6,970 — 
Equity:
Class A common stock: $0.01 par value; 200,000,000 shares authorized; 104,576,961 and 100,038,362 shares issued and outstanding at March 31, 2022 and December 31, 2021, respectively1,046 1,000 
Class M common stock: $0.01 par value; 200,000,000 shares authorized; 37,681,185 and 36,458,191 shares issued and outstanding at March 31, 2022 and December 31, 2021, respectively377 365 
Class A-I common stock: $0.01 par value; 200,000,000 shares authorized; 9,335,732 and 9,356,309 shares issued and outstanding at March 31, 2022 and December 31, 2021, respectively93 94 
Class M-I common stock: $0.01 par value; 200,000,000 shares authorized; 61,681,208 and 52,676,693 shares issued and outstanding at March 31, 2022 and December 31, 2021, respectively617 527 
Class D common stock: $0.01 par value; 200,000,000 shares authorized; 6,041,611 and 7,513,281 shares issued and outstanding at March 31, 2022 and December 31, 2021, respectively60 75 
Additional paid-in capital (net of offering costs of $286,136 and $264,066 as of March 31, 2022 and December 31, 2021, respectively)2,448,952 2,284,839 
Distributions to stockholders(601,310)(573,963)
Retained earnings69,285 34,398 
Total Jones Lang LaSalle Income Property Trust, Inc. stockholders’ equity1,919,120 1,747,335 
Noncontrolling interests93,166 96,781 
Total equity2,012,286 1,844,116 
TOTAL LIABILITIES AND EQUITY$4,576,227 $4,402,246 
The abbreviation “VIEs” above means consolidated Variable Interest Entities.
See notes to consolidated financial statements.
3


Jones Lang LaSalle Income Property Trust, Inc.
CONSOLIDATED STATEMENTS OF OPERATIONS
$ in thousands, except share and per share amounts
(Unaudited)
Three Months Ended June 30, 2021Three Months Ended June 30, 2020Six Months Ended June 30, 2021Six Months Ended June 30, 2020Three Months Ended March 31, 2022Three Months Ended March 31, 2021
Revenues:Revenues:Revenues:
Rental revenueRental revenue$52,538 $45,483 $103,269 $92,400 Rental revenue$74,955 $50,731 
Other revenueOther revenue3,508 1,433 5,358 3,176 Other revenue2,216 1,850 
Total revenuesTotal revenues56,046 46,916 108,627 95,576 Total revenues77,171 52,581 
Operating expenses:Operating expenses:Operating expenses:
Real estate taxesReal estate taxes8,205 7,306 16,291 14,847 Real estate taxes11,311 8,086 
Property operating expensesProperty operating expenses10,194 8,821 20,105 17,579 Property operating expenses14,001 9,911 
Property general and administrativeProperty general and administrative(184)333 476 2,881 Property general and administrative697 660 
Advisor feesAdvisor fees6,749 6,279 13,074 12,857 Advisor fees17,858 6,325 
Company level expensesCompany level expenses990 594 2,183 1,548 Company level expenses1,074 1,193 
Depreciation and amortizationDepreciation and amortization21,218 18,564 41,163 37,620 Depreciation and amortization32,974 19,945 
Total operating expensesTotal operating expenses47,172 41,897 93,292 87,332 Total operating expenses77,915 46,120 
Other income (expenses):Other income (expenses):Other income (expenses):
Interest expenseInterest expense(10,288)(9,265)(19,550)(23,800)Interest expense(17,852)(9,262)
Loss from unconsolidated real estate affiliates and fund investments(2,412)(3,970)(2,751)(12,897)
Income (loss) from unconsolidated real estate affiliates and fund investmentsIncome (loss) from unconsolidated real estate affiliates and fund investments29,025 (339)
Investment income on marketable securitiesInvestment income on marketable securities304 — 
Net realized gain upon sale of marketable securitiesNet realized gain upon sale of marketable securities79 — 
Net unrealized change in fair value of investment in marketable securitiesNet unrealized change in fair value of investment in marketable securities(2,984)— 
Gain on disposition of property and extinguishment of debt, netGain on disposition of property and extinguishment of debt, net33,422 1,708 Gain on disposition of property and extinguishment of debt, net31,492 33,422 
Total other income and (expenses)Total other income and (expenses)(12,700)(13,235)11,121 (34,989)Total other income and (expenses)40,064 23,821 
Net (loss) income(3,826)(8,216)26,456 (26,745)
Less: Net loss (income) attributable to the noncontrolling interests49 12 (128)(8)
Net (loss) income attributable to Jones Lang LaSalle Income Property Trust, Inc.$(3,777)$(8,204)$26,328 $(26,753)
Net incomeNet income39,320 30,282 
Less: Net income attributable to the noncontrolling interestsLess: Net income attributable to the noncontrolling interests(1,385)(177)
Net income attributable to Jones Lang LaSalle Income Property Trust, Inc.Net income attributable to Jones Lang LaSalle Income Property Trust, Inc.$37,935 $30,105 
Net (loss) income attributable to Jones Lang LaSalle Income Property Trust, Inc. per share-basic and diluted:0000
Net income attributable to Jones Lang LaSalle Income Property Trust, Inc. per share-basic and diluted:Net income attributable to Jones Lang LaSalle Income Property Trust, Inc. per share-basic and diluted:
Class AClass A(0.02)(0.05)0.15 (0.16)Class A0.18 0.17 
Class MClass M(0.02)(0.05)0.15 (0.16)Class M0.18 0.17 
Class A-IClass A-I(0.02)(0.05)0.15 (0.16)Class A-I0.18 0.17 
Class M-IClass M-I(0.02)(0.05)0.15 (0.16)Class M-I0.18 0.17 
Class DClass D(0.02)(0.05)0.15 (0.16)Class D0.18 0.17 
Weighted average common stock outstanding-basic and dilutedWeighted average common stock outstanding-basic and diluted181,126,712 170,103,439 177,963,466 171,423,839 Weighted average common stock outstanding-basic and diluted212,104,884 174,765,072 

See notes to consolidated financial statements.
4


Jones Lang LaSalle Income Property Trust, Inc.
CONSOLIDATED STATEMENTS OF EQUITY
$ in thousands, except share and per share amounts (Unaudited)
Common StockAdditional Paid
In Capital
Distributions to 
Stockholders
Retained Earnings / (Accumulated Deficit)Noncontrolling
Interests
Total
Equity
Common StockAdditional Paid
In Capital
Distributions to 
Stockholders
Retained Earnings / (Accumulated Deficit)Noncontrolling
Interests
Total
Equity
SharesAmountDistributions to 
Stockholders
Balance, April 1, 2020173,260,200 $1,733 $1,938,168 $(419,875)$10,734 $5,989 $1,536,749 
Issuance of common stock3,786,774 38 44,968 — — — 45,006 
Repurchase of shares(7,116,405)(71)(84,674)— — — (84,745)
Conversion of shares(193)— — — — — 
Offering costs— — (3,592)— — — (3,592)
Stock based compensation— — — — 
Net loss— — — — (8,204)(12)(8,216)
Cash contributions from noncontrolling interests— — — — — (3)(3)
Distributions declared per share ($0.135)— — — (20,431)— — (20,431)
Balance, June 30, 2020169,930,376 $1,700 $1,894,870 $(440,306)$2,530 $5,974 $1,464,768 
Balance, January 1, 2020165,745,572 $1,658 $1,860,734 $(398,939)$29,283 $6,021 $1,498,757 
Issuance of common stock18,884,524 189 230,872 — — — 231,061 
Repurchase of shares(14,715,002)(147)(177,762)— — — (177,909)
Conversion of shares(718)— — — — — 
Offering costs— — (19,166)— — — (19,166)
Stock based compensation16,000 — 192 — — — 192 
Net (loss) income— — — — (26,753)(26,745)
Cash contributions from noncontrolling interests— — — — — 
Cash distributed to noncontrolling interests— — — — — (56)(56)
Distributions declared per share ($0.270)— — — (41,367)— — (41,367)
Balance, June 30, 2020169,930,376 $1,700 $1,894,870 $(440,306)$2,530 $5,974 $1,464,768 
Balance, April 1, 2021178,048,517 $1,780 $1,974,251 $(503,381)$15,382 $20,022 $1,508,054 
Issuance of common stock9,540,603 96 114,150 — — — 114,246 
Repurchase of shares(3,134,052)(31)(37,310)— — — (37,341)
Conversion of shares(315)— — — — — 
Offering costs— — (10,977)— — — (10,977)
Net loss— — — — (3,777)(49)(3,826)
Cash distributed to noncontrolling interests— — — — — (205)(205)
Distributions declared per share ($0.135)— — — (22,351)— — (22,351)
Balance, June 30, 2021184,454,753 $1,845 $2,040,114 $(525,732)$11,605 $19,768 $1,547,600 
SharesAmountAdditional Paid
In Capital
Distributions to 
Stockholders
Retained Earnings / (Accumulated Deficit)Noncontrolling
Interests
Total
Equity
Balance, January 1, 2021Balance, January 1, 2021173,104,467 $1,731 $1,922,136 $(481,760)$(14,723)$20,039 $1,447,423 173,104,467 $1,731 $1,447,423 
Issuance of common stockIssuance of common stock18,299,587 183 217,078 — — — 217,261 Issuance of common stock8,758,984 87 102,928 — — — 103,015 
Repurchase of sharesRepurchase of shares(6,964,644)(69)(82,066)— — — (82,135)Repurchase of shares(3,830,592)(38)(44,756)— — — (44,794)
Conversion of sharesConversion of shares(657)— — — — — Conversion of shares(342)— — — — — — 
Offering costsOffering costs— — (17,223)— — — (17,223)Offering costs— — (6,246)— — — (6,246)
Stock based compensationStock based compensation16,000 — 189 — — — 189 Stock based compensation16,000 — 189 — — — 189 
Net incomeNet income— — — — 26,328 128 26,456 Net income— — — — 30,105 177 30,282 
Cash distributed to noncontrolling interestsCash distributed to noncontrolling interests— — — — — (194)(194)
Distributions declared per share ($0.135)Distributions declared per share ($0.135)— — — (21,621)— — (21,621)
Balance, March 31, 2021Balance, March 31, 2021178,048,517 $1,780 $1,974,251 $(503,381)$15,382 $20,022 $1,508,054 
Balance, January 1, 2022Balance, January 1, 2022206,042,836 $2,061 $2,284,839 $(573,963)$34,398 $96,781 $1,844,116 
Issuance of common stockIssuance of common stock16,263,717 162 227,089 — — — 227,251 
Repurchase of sharesRepurchase of shares(3,012,118)(30)(41,236)— — — (41,266)
Conversion of sharesConversion of shares(96)— — — — — — 
Offering costsOffering costs— — (22,070)— — — (22,070)
Stock based compensationStock based compensation22,358 — 330 — — — 330 
Net incomeNet income— — — — 37,935 1,385 39,320 
Cash distributed to noncontrolling interestsCash distributed to noncontrolling interests— — — — — (399)(399)Cash distributed to noncontrolling interests— — — — — (1,078)(1,078)
Distributions declared per share ($0.270)— — — (43,972)— — (43,972)
Balance, June 30, 2021184,454,753 $1,845 $2,040,114 $(525,732)$11,605 $19,768 $1,547,600 
Allocation to redeemable noncontrolling interestsAllocation to redeemable noncontrolling interests— — — — (3,048)(3,922)(6,970)
Distributions declared per share ($0.140)Distributions declared per share ($0.140)— — — (27,347)— — (27,347)
Balance, March 31, 2022Balance, March 31, 2022219,316,697 $2,193 $2,448,952 $(601,310)$69,285 $93,166 $2,012,286 

See notes to consolidated financial statements.
5


Jones Lang LaSalle Income Property Trust, Inc.
CONSOLIDATED STATEMENTS OF CASH FLOWS
$ in thousands
(Unaudited)
Six Months Ended June 30, 2021Six Months Ended June 30, 2020Three Months Ended March 31, 2022Three Months Ended March 31, 2021
CASH FLOWS FROM OPERATING ACTIVITIES:CASH FLOWS FROM OPERATING ACTIVITIES:CASH FLOWS FROM OPERATING ACTIVITIES:
Net income (loss)$26,456 $(26,745)
Adjustments to reconcile net income to net cash provided by operating activities:
Net incomeNet income$39,320 $30,282 
Adjustments to reconcile net income to net cash (used in) provided by operating activities:Adjustments to reconcile net income to net cash (used in) provided by operating activities:
Depreciation and amortizationDepreciation and amortization40,539 37,237 Depreciation and amortization32,719 19,630 
Gain on disposition of property and extinguishment of debtGain on disposition of property and extinguishment of debt(33,422)(1,724)Gain on disposition of property and extinguishment of debt(31,492)(33,422)
Net realized gain upon sale of marketable securitiesNet realized gain upon sale of marketable securities(79)— 
Net unrealized loss in fair value of marketable securitiesNet unrealized loss in fair value of marketable securities2,984 — 
Straight line rentStraight line rent(1,136)(124)Straight line rent(1,646)(129)
Loss from unconsolidated real estate affiliates and fund investment2,751 12,897 
Distributions from unconsolidated real estate affiliates and fund investment4,748 1,964 
(Income) loss from unconsolidated real estate affiliates and fund investments(Income) loss from unconsolidated real estate affiliates and fund investments(29,025)339 
Distributions from unconsolidated real estate affiliates and fund investmentsDistributions from unconsolidated real estate affiliates and fund investments5,097 1,850 
Net changes in assets, liabilities and otherNet changes in assets, liabilities and other(1,744)6,551 Net changes in assets, liabilities and other(31,609)(1,378)
Net cash provided by operating activities38,192 30,056 
Net cash (used in) provided by operating activitiesNet cash (used in) provided by operating activities(13,731)17,172 
CASH FLOWS FROM INVESTING ACTIVITIES:CASH FLOWS FROM INVESTING ACTIVITIES:CASH FLOWS FROM INVESTING ACTIVITIES:
Purchase of real estate investmentsPurchase of real estate investments(331,497)(101,220)Purchase of real estate investments(153,896)(226,925)
Proceeds from sale of real estate investments and fixed assetsProceeds from sale of real estate investments and fixed assets66,992 5,372 Proceeds from sale of real estate investments and fixed assets74,602 66,992 
Capital improvements and lease commissionsCapital improvements and lease commissions(8,753)(5,413)Capital improvements and lease commissions(3,740)(3,758)
Investment in unconsolidated real estate affiliatesInvestment in unconsolidated real estate affiliates(797)(1,348)Investment in unconsolidated real estate affiliates(7)(677)
Deposits for investments under contractDeposits for investments under contract(7,500)Deposits for investments under contract(1,350)(2,500)
Investment in marketable securitiesInvestment in marketable securities(4,646)— 
Proceeds from sale of marketable securitiesProceeds from sale of marketable securities4,348 — 
Net cash used in investing activitiesNet cash used in investing activities(281,555)(102,609)Net cash used in investing activities(84,689)(166,868)
CASH FLOWS FROM FINANCING ACTIVITIES:CASH FLOWS FROM FINANCING ACTIVITIES:CASH FLOWS FROM FINANCING ACTIVITIES:
Issuance of common stockIssuance of common stock341,487 186,867 Issuance of common stock217,977 152,181 
Repurchase of sharesRepurchase of shares(82,135)(177,909)Repurchase of shares(41,266)(44,794)
Offering costsOffering costs(8,098)(9,632)Offering costs(2,273)(3,840)
Distributions to stockholdersDistributions to stockholders(15,974)(20,714)Distributions to stockholders(9,681)(7,887)
Distributions paid to noncontrolling interestsDistributions paid to noncontrolling interests(399)(56)Distributions paid to noncontrolling interests(1,078)(194)
Contributions received from noncontrolling interests
Deposits for loan commitmentsDeposits for loan commitments— (2,093)
Draws on credit facilityDraws on credit facility100,000 200,000 Draws on credit facility110,000 140,000 
Payment on credit facilityPayment on credit facility(100,000)Payment on credit facility(205,000)(100,000)
Proceeds from mortgage notes and other debt payableProceeds from mortgage notes and other debt payable211,180 35,900 Proceeds from mortgage notes and other debt payable95,800 70,030 
Debt issuance costsDebt issuance costs(6,335)(71)Debt issuance costs(18)(436)
Payment on early extinguishment of debtPayment on early extinguishment of debt— — 
Principal payments on mortgage notes and other debt payablePrincipal payments on mortgage notes and other debt payable(83,171)(31,020)Principal payments on mortgage notes and other debt payable(1,947)(81,925)
Net cash provided by financing activitiesNet cash provided by financing activities356,555 183,366 Net cash provided by financing activities162,514 121,042 
Net increase in cash, cash equivalents and restricted cashNet increase in cash, cash equivalents and restricted cash113,192 110,813 Net increase in cash, cash equivalents and restricted cash64,094 (28,654)
Cash, cash equivalents and restricted cash at the beginning of the periodCash, cash equivalents and restricted cash at the beginning of the period101,434 114,022 Cash, cash equivalents and restricted cash at the beginning of the period121,482 101,434 
Cash, cash equivalents and restricted cash at the end of the periodCash, cash equivalents and restricted cash at the end of the period$214,626 $224,835 Cash, cash equivalents and restricted cash at the end of the period$185,576 $72,780 
Reconciliation of cash, cash equivalents and restricted cash shown per Consolidated Balance Sheets to cash, cash equivalents and restricted cash per Consolidated Statements of Cash FlowsReconciliation of cash, cash equivalents and restricted cash shown per Consolidated Balance Sheets to cash, cash equivalents and restricted cash per Consolidated Statements of Cash FlowsReconciliation of cash, cash equivalents and restricted cash shown per Consolidated Balance Sheets to cash, cash equivalents and restricted cash per Consolidated Statements of Cash Flows
Cash and cash equivalentsCash and cash equivalents$175,691 $215,183 Cash and cash equivalents$124,415 $41,345 
Restricted cashRestricted cash38,935 9,652 Restricted cash61,161 31,435 
Cash, cash equivalents and restricted cash at the end of the periodCash, cash equivalents and restricted cash at the end of the period$214,626 $224,835 Cash, cash equivalents and restricted cash at the end of the period$185,576 $72,780 
Supplemental disclosure of cash flow information:Supplemental disclosure of cash flow information:Supplemental disclosure of cash flow information:
Interest paidInterest paid$17,297 $17,599 Interest paid$12,877 $8,696 
Non-cash activities:Non-cash activities:Non-cash activities:
Write-offs of receivablesWrite-offs of receivables$12 $13 Write-offs of receivables$(75)$(4)
Write-offs of retired assets and liabilitiesWrite-offs of retired assets and liabilities2,952 5,758 Write-offs of retired assets and liabilities2,539 1,382 
Change in liability for capital expendituresChange in liability for capital expenditures(5,572)561 Change in liability for capital expenditures(344)(888)
Net liabilities transferred at disposition of real estate investmentNet liabilities transferred at disposition of real estate investment230 63 Net liabilities transferred at disposition of real estate investment396 230 
Net liabilities assumed at acquisitionNet liabilities assumed at acquisition432 538 Net liabilities assumed at acquisition426 320 
Change in issuance of common stock receivable and redemption of common stock payableChange in issuance of common stock receivable and redemption of common stock payable609 1,246 Change in issuance of common stock receivable and redemption of common stock payable(4,819)(355)
Change in accrued offering costsChange in accrued offering costs9,125 9,534 Change in accrued offering costs19,797 2,406 
See notes to consolidated financial statements.
6


Jones Lang LaSalle Income Property Trust, Inc.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
$ in thousands, except per share amounts
NOTE 1—ORGANIZATION
General
Except where the context suggests otherwise, the terms “we,” “us,” “our” and the “Company” refer to Jones Lang LaSalle Income Property Trust, Inc. The terms “Advisor” and “LaSalle” refer to LaSalle Investment Management, Inc.
Jones Lang LaSalle Income Property Trust, Inc. is an externally advised, daily valued perpetual-life real estate investment trust ("REIT") that owns and manages a diversified portfolio of apartment,residential, industrial, office, retail and other properties located in the United States. Over time, our real estate portfolio may be further diversified on a global basis through the acquisition of properties outside of the United States and may be complemented by investments in real estate-related debt and equity securities. We were incorporated on May 28, 2004 under the laws of the State of Maryland. We believe that we have operated in such a manner to qualify to be taxed as a REIT for federal income tax purposes commencing with the taxable year ended December 31, 2004, when we first elected REIT status. As of June 30, 2021,March 31, 2022, we owned interests in a total of 87119 properties and over 4,000 single-family rental houses located in 2226 states.
We own, and plan to continue to own all or substantially all of our assets through JLLIPT Holdings, LP, a Delaware limited partnership (our “operating partnership”), of which we are the initiala limited partner and JLLIPT Holdings GP, LLC, our wholly owned subsidiary, is the sole general partner. The use of our operating partnership to hold all or substantially all of our assets is referred to as an Umbrella Partnership Real Estate Investment Trust ("UPREIT"). This structure is intended to facilitate tax-deferred contributions of properties to our operating partnership in exchange for limited partnership interests in our operating partnership. A transfer of property directly to a REIT in exchange for shares of common stock of a REIT is generally a taxable transaction to the transferring property owner. InBy using an UPREIT structure, a property owner who desires to defer taxable gain on the disposition of his property may transfer the property to our operating partnership in exchange for limited partnership interests in the operating partnership ("OP Units") and defer taxation of gain until the limited partnership interests are disposed of in a taxable transaction. As of June 30, 2021,March 31, 2022, we raised aggregate proceeds from the issuance of OP Units in our operating partnership of $14,242,$88,925, and owned directly or indirectly 99.3%96.8% of the OP Units of our operating partnership. The remaining 0.7%3.2% of the OP Units are held by third parties.
From our inception to January 15, 2015,March 31, 2022, we raised equityhave received approximately $4,210,010 in gross offering proceeds throughfrom various public and private offerings of shares of our common stock. On January 16, 2015,October 1, 2012, we commenced our follow-on Registration Statement on Form S-11 was declared effective byinitial public offering of common stock and since that time we have offered shares of our common stock in various public offerings registered with the Securities and Exchange Commission (the "SEC") with respect to.
On December 21, 2021, our continuousmost recent public offering (the “First Extended Public Offering”). As of July 6, 2018, the date our First Extended Public Offering terminated, we had raised aggregate gross proceeds from the sale of shares of our common stock in our First Extended Public Offering of $1,138,053.
On July 6, 2018, the SEC declared our second follow-on Registration Statement on Form S-11 (the "Second Extended"Current Public Offering") effective (Commission File No. 333-222533) to offer up to $3,000,000 in any combination of shares of our Class A, Class M, Class A-I and Class M-I common stock, consisting of up to $2,700,000 of shares offered in our primary offering and up to $300,000 in shares offered pursuant to our distribution reinvestment plan. In accordance with SEC rules, we extended our Second Extended Public Offering one additional year through July 6, 2021. We reserve the right to terminate the Second Extended Public Offering at any time and to further extend the Second Extended Public Offering term to the extent permissible under applicable law. As of June 30, 2021, we have raised aggregate gross proceeds from the sale of shares of our common stock in our Second Extended Public Offering of $1,075,496.
On June 4, 2021, we filed a Registration Statement on Form S-11 with the SEC (Commission File No. 333-256823) to register a public offering of up to $3,000,000 in any combination of shares of our Class A, Class M, Class A-I and Class M-I common stock consistingwas declared effective by the SEC. As of up to $2,700,000March 31, 2022, we have raised aggregate gross proceeds from the sale of shares offeredof our common stock in our primary offering and upCurrent Public Offering of $249,802. We intend to $300,000 incontinue to offer shares offered pursuantof our common stock on a continuous basis for an indefinite period of time by filing a new registration statement before the end of each offering.
In addition to our distribution reinvestment plan (the “Third Extended Public Offering”). As of August 11, 2021, the Third Extended Public Offering has not been declared effective.
Onpublic offerings, on March 3, 2015, we commenced a private offering (the "Private Offering") of up to $350,000 in shares of our Class D common stock with an indefinite duration. As of June 30, 2021March 31, 2022, we have raised aggregate gross proceeds from the sale of shares of our Class D common stock in our Private Offering of $98,188.
On In addition, on October 16, 2019, we, through our operating partnership, we initiated a program (the “DST Program”) to raise up to $500,000, which our board of directors may increase in its sole discretion,increased to $1,000,000 on August 10, 2021, in private placements exempt from registration under the Securities Act of 1933, as amended, through the sale of beneficial interests to accredited investors in specific Delaware
7


statutory trusts holding real properties ("DST Properties"), which may be sourced from our real properties or from third parties. As of June 30, 2021,March 31, 2022, we have raised $284,922$465,408 from our DST Program.
As of June 30, 2021, 92,740,925March 31, 2022, 104,576,961 shares of Class A common stock, 35,056,22437,681,185 shares of Class M common stock, 9,584,8329,335,732 shares of Class A-I common stock, 39,559,49161,681,208 shares of Class M-I common stock, and 7,513,2816,041,611 shares of Class D common stock were outstanding and held by a total of 18,45321,336 stockholders.
LaSalle acts as our advisor pursuant to the advisory agreement among us, our operating partnership and LaSalle (the "Advisory Agreement"). The term of our Advisory Agreement expires June 5, 2022, subject to an unlimited number of successive one-year renewals. Our Advisor, a registered investment advisor with the SEC, has broad discretion with respect to our investment decisions and is responsible for selecting our investments and for managing our investment portfolio pursuant to the terms of the Advisory Agreement. Our executive officers are employees of and compensated by our Advisor. We have no employees, as all operations are managed by our Advisor.
7


LaSalle is a wholly-owned,wholly owned, but operationally independent subsidiary of Jones Lang LaSalle Incorporated ("JLL" or our "Sponsor"), a New York Stock Exchange-listed leading professional services firm that specializes in real estate and investment management. As of June 30, 2021,March 31, 2022, JLL and its affiliates owned an aggregate of 2,521,801 Class M shares, which were issued for cash at a price equal to the most recently reported net asset value ("NAV") per share as of the purchase date and have a current value of $30,489.$37,524.
NOTE 2—SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Basis of Presentation and Principles of Consolidation
The accompanying consolidated financial statements have been prepared in accordance with U.S. generally accepted accounting principles (“GAAP”), the instructions to Form 10-Q and Rule 10-01 of Regulation S-X and include the accounts of our wholly owned subsidiaries, consolidated variable interest entities ("VIE") and the unconsolidated investment in real estate affiliates accounted for under the equity method of accounting. We consider the authoritative guidance of accounting for investments in common stock, investments in real estate ventures, investors accounting for an investee when the investor has the majority of the voting interest but the minority partners have certain approval or veto rights, determining whether a general partner or general partners as a group controls a limited partnership or similar entity when the limited partners have certain rights and the consolidation of VIEs in which we own less than a 100% interest. All significant intercompany balances and transactions have been eliminated in consolidation.

Parenthetical disclosures are shown on our Consolidated Balance Sheets regarding the amounts of VIE assets and liabilities that are consolidated. As of June 30, 2021,March 31, 2022, our VIEs included The District at Howell Mill, Grand Lakes Marketplace, and Presley Uptown, 237 Via Vera Cruz, 4211 Starboard Drive, 13500 Danielson Drive, 2840 Loker Ave, and 15890 Bernardo Center Drive due to the joint venture structures and our partners having limited participation rights and no kick-out rights. The creditors of our VIEs do not have general recourse to us.
Noncontrolling interests represent the minority members’ proportionate share of the equity in our VIEs.equity. At acquisition, the assets, liabilities and noncontrolling interests were measured and recorded at the estimated fair value. Noncontrolling interests will increase for the minority members’ share of net income of these entities and contributions and decrease for the minority members’ share of net loss and distributions. As of June 30, 2021,March 31, 2022, noncontrolling interests represented the minority members’ proportionate share of the equity of The District at Howell Mill and the entities listed above as VIEs.operating partnership.
CertainRedeemable noncontrolling interests represent noncontrolling interests which are redeemable at the option of the holder or in circumstances out of our joint venture agreements include provisions whereby,control and therefore are accounted for as temporary equity. The carrying amount of the redeemable noncontrolling interests is adjusted over time on an accretive basis to reflect the fair value at certain specified times, each party has the right to initiate a purchase or sale of itstime the noncontrolling interest become redeemable by the holder. Changes in the redemption value of redeemable noncontrolling interest are recorded as an allocation of retained earnings on our Consolidated Statements of Equity. During the three months ended March 31, 2022, we recorded an allocation from noncontrolling interests to redeemable noncontrolling interests in the amount of $3,922. We have redeemable noncontrolling interest related to Grand Lakes Marketplace, Presley Uptown, 237 Via Vera Cruz, 4211 Starboard Drive, 13500 Danielson Drive, 2840 Loker Ave, and 15890 Bernardo Center Drive as of March 31, 2022. As of March 31, 2022, $6,970 related to these third party joint ventures at an agreed upon fair value. Under these provisions, we are not obligated to purchasewas included in Redeemable noncontrolling interests on our Consolidated Balance Sheet of which $2,870 is immediately puttable by the interestholder of our outside joint venture partners.the noncontrolling interest.
The accompanying unaudited interim consolidated financial statements have been prepared in accordance with the accounting policies described in the consolidated financial statements and related notes included in our Annual Report on Form 10-K filed with the SEC on March 12, 202111, 2022 (our “2020“2021 Form 10-K”) and should be read in conjunction with such consolidated financial statements and related notes. The following notes to these interim consolidated financial statements highlight changes to the notes included in the December 31, 20202021 audited consolidated financial statements included in our 20202021 Form 10-K and present interim disclosures as required by the SEC.
The interim financial data as of June 30, 2021March 31, 2022 and for the three and six months ended June 30,March 31, 2022 and 2021 and 2020 is unaudited. In our opinion, the interim data includes all adjustments, consisting only of normal recurring adjustments, necessary for a fair statement of the results for the interim periods.

8


Restricted Cash
Restricted cash includes amounts established pursuant to various agreements for loan escrow accounts, loan commitments and property sale proceeds. When we sell a property, we can elect to enter into a like-kind exchange pursuant to the applicable Internal Revenue Service guidance whereby the proceeds from the sale are placed in escrow with a qualified intermediary until a replacement property can be purchased. At June 30, 2021,March 31, 2022, our restricted cash balance on our Consolidated Balance Sheets was primarily related to common stock subscriptions received in advance of the issuance of the common stock and loan escrow amounts.
Deferred Expenses
Deferred expenses consist of lease commissions. Lease commissions are capitalized and amortized over the term of the related lease as a component of depreciation and amortization expense. Accumulated amortization of deferred expenses at June 30, 2021March 31, 2022 and December 31, 20202021 was $7,295$8,528 and $6,495,$8,436, respectively.
Rental Revenue Recognition
We recognize rental revenue from tenants under operating leases on a straight-line basis over the non-cancelable term of the lease when collectibility of substantially all rents is reasonably assured. Recognition of rental revenue on a straight-line basis includes the effects of rental abatements, lease incentives and fixed and determinable increases in lease payments over the lease term. For leases where collection of substantially all rents is not deemed to be probable, revenue is recorded equal to cash that has been received from the tenant.  We evaluate the collectibility of rents and other receivables at each reporting period based on factors including, among others, tenant's payment history, the financial condition of the tenant, business conditions and trends in the industry in which the tenant operates and economic conditions in the geographic area where the property is located. If evaluation of these factors or others indicates it is not probable we will collect substantially all rent we recognize an adjustment to rental revenue. If our judgment or estimation regarding probability of collection changes we may adjust or record additional rental revenue in the period such conclusion is reached.
The COVID-19 pandemic has had a negative impact on some of our tenant’s businesses. The duration and extent of the negative effects caused by the COVID-19 pandemic to the economy is uncertain, and as such, collectibility of certain tenants rent receivable balances in the future is also uncertain. We have taken into account current tenant conditions, which include consideration of COVID-19 in our estimation of the tenants uncollectible accounts and deferred rents receivable at June 30, 2021. We are closely monitoring the collectibility of such rents and will adjust future estimations as further information becomes known. During the three and six months ended June 30, 2021, we recorded a reduction in rental revenue of $639 and $1,062, respectively due to concern of collectibility and an increase in straight line revenue of $336 and $149, respectively as a result of collections from certain tenants. During the three and six months ended June 30, 2020, we recorded a reduction in rental revenue of $1,732 and $1,991, respectively, and a reduction in straight line revenue of $1,031 and $2,111 due to concern of collectibility, respectively. During the three and six months ended June 30, 2021, we deferred $231 and $237, respectively, and abated $99 and $254, respectively, of rental revenue. During the three and six months ended June 30, 2020, we deferred $1,070 and abated $855 of rental revenue, respectively.
Acquisitions
We have allocated a portion of the purchase price of our acquisitions to acquired intangible assets, which include acquired in-place lease intangibles, acquired above-market in-place lease intangibles and acquired ground lease intangibles, which are reported net of accumulated amortization of $92,129$102,523 and $82,699$102,842 at June 30, 2021March 31, 2022 and December 31, 2020,2021, respectively, on the accompanying Consolidated Balance Sheets. The acquired intangible liabilities represent acquired below-market in-place leases, which are reported net of accumulated amortization of $13,969$15,445 and $12,724$15,481 at June 30, 2021March 31, 2022 and December 31, 2020,2021, respectively, on the accompanying Consolidated Balance Sheets.
9


Assets and Liabilities Measured at Fair Value
The Financial Accounting Standards Board’s (“FASB”) guidance for fair value measurement and disclosure states that fair value is an exit price, representing the amount that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants. As such, fair value is a market-based measurement that should be determined based on assumptions that market participants would use in pricing an asset or liability. As a basis for considering assumptions, authoritative guidance establishes a three-tier fair value hierarchy, which prioritizes the inputs used in measuring fair value as follows:
Level 1—Inputs are quoted prices (unadjusted) in active markets for identical assets or liabilities that we have access to at the measurement date.
Level 2—Observable inputs, other than quoted prices included in Level 1 that are observable for the asset or liability, either directly or indirectly. Level 2 inputs are those in markets for which there are few transactions, the prices are not current, little public information exists or instances where prices vary substantially over time or among brokered market makers.
Level 3—Unobservable inputs for the asset or liability. Unobservable inputs are those inputs that reflect our own assumptions that market participants would use to price the asset or liability based on the best available information.
The authoritative guidance requires the disclosure of the fair value of our financial instruments for which it is practicable to estimate that value. The guidance does not apply to all balance sheet items. Market information as available or present value techniques have been utilized to estimate the amounts required to be disclosed. Since such amounts are estimates, there can be no assurance that the disclosed value of any financial instrument could be realized by immediate settlement of the instrument.
9


Our investments in marketable securities are valued using Level 1 inputs as the securities are publicly traded on major stock exchanges.
Real estate fund investments accounted for under the fair value option fall within Level 3 of the hierarchy. The fair value is recorded based upon changes in the NAV of the limited partnership as determined from the financial statements of the real estate fund. During the sixthree months ended June 30,March 31, 2022 and 2021, and 2020, we recorded ana net increase and a decrease in fair value classified within the Level 3 category of $36$23,908 and $12,088,$1,081, respectively, inwhich related to our investmentinvestments in the NYC Retail Portfolio (as defined below) and the Single-family Rental Portfolio (see Note 4-Unconsolidated Real Estate Affiliates and Fund Investments).
We have estimated the fair value of our mortgage notes and other debt payable reflected on the Consolidated Balance Sheets at amounts that are based upon an interpretation of available market information and valuation methodologies (including discounted cash flow analysis with regard to fixed rate debt) for similar loans made to borrowers with similar credit ratings and for the same maturities. The fair value of our mortgage notes and other debt payable using Level 2 inputs was $25,760$67,899 lower and $30,923$3,794 higher than the aggregate carrying amounts at June 30, 2021March 31, 2022 and December 31, 2020,2021, respectively. Such fair value estimates are not necessarily indicative of the amounts that would be realized upon disposition of our mortgage notes payable.
Derivative Financial Instruments
We record all derivatives on the Consolidated Balance Sheets at fair value in prepaid expenses and other assets or accounts payable and other accrued expenses. Changes in the fair value of our derivatives are recorded as a component of interest expense on our Consolidated Statements of Operations as we have not designated our derivative instruments as hedges. Our objective in using interest rate derivatives is to manage our exposure to interest rate movements. To accomplish this objective, we use interest rate swaps.
As of June 30, 2021,March 31, 2022, we had the following outstanding interest rate derivatives related to managing our interest rate risk:
Interest Rate DerivativeNumber of InstrumentsNotional Amount
Interest Rate Swaps5$190,000 
The fair value of our interest rate swaps represent liabilities of $4,715$595 and $6,500$2,580 at June 30, 2021March 31, 2022 and December 31, 2020,2021, respectively.
Investment in Marketable Securities
In accordance with our investment guidelines, investments in marketable securities consist of stock of publicly traded REITs. The net unrealized change in the fair value of our investments in marketable securities is recorded in earnings as part of net income in accordance with Accounting Standard Update ("ASU") 2016-1, Financial Statements - Overall (Subtopic 825-10) - Recognition and Measurement of Financial Assets and Financial Liabilities.
Ground Lease
As of June 30, 2021,March 31, 2022, we have a single ground lease arrangement for which we are the lessee and recorded a right-of-use asset within prepaid expenses and other assets on our Consolidated Balance Sheets in the amount of $2,125$2,094 and a lease liability within accounts payable and other liabilities on our Consolidated Balance Sheets in the amount of $2,247.
10


Use of Estimates
The preparation of consolidated financial statements in conformity with GAAP requires us to make estimates and assumptions. These estimates and assumptions impact the reported amounts of assets and liabilities and the disclosure of contingent assets and liabilities at the date of the consolidated financial statements and the reported amounts of revenues and expenses during the reporting period. For example, significant estimates and assumptions have been made with respect to useful lives of assets, recoverable amounts of receivables, fair value of derivatives and real estate assets, initial valuations and related amortization periods of deferred costs and intangibles, particularly with respect to property acquisitions. Actual results could differ from those estimates.
Recent
10


Recently Issued Accounting Pronouncements
In April 2020, the FASB issued a question and answer document that focused on the application of lease guidance applicable on concessions related to the effects of the COVID-19 pandemic. Per the guidance, we made an election to account for lease concessions related to the effects of the COVID-19 pandemic consistent with how those concessions would be accounted for under Topic 842, Leases, as though enforceable rights and obligations for those concessions existed.
In March 2020, the FASB issued Accounting Standard Update ("ASU")ASU No. 2020-04, Reference Rate Reform (Topic 848) ("ASU 2020-04"), which provides guidance containing practical expedients for reference rate reform related activities that impact debt, leases, derivatives and other contracts. The guidance in ASU 2020-04 is optional and may be elected over time as reference rate reform activities occur. We are evaluating the impact of this guidance.
In June 2016, the FASB issued ASU No. 2016-13, Financial Instruments Credit Losses (Topic 326), which changes how entities measure credit losses for most financial assets and certain other instruments that are not measured at fair value through net income. The guidance replaces the current incurred loss model with an expected loss approach, resulting in more timely recognition of such losses. In November 2018, the FASB released ASU 2018-19, Codification Improvements to Topic 326, Financial Instrument - Credit Losses, which clarifies that receivables arising from operating leases are not within the scope of Subtopic 326-20. The guidance was effective for us as of January 1, 2020 and did not have a material impact on our consolidated financial statements.
Effective January 1, 2019, we adopted ASU 2016-02 Leases and 2018-11 Leases: Targeted Improvements (Topic 842) ("ASU 842"). The new guidance sets out the principles for the recognition, measurement, presentation and disclosure of leases for both parties to a contract (i.e., lessees and lessors). We elected a practical expedient, by class of underlying assets, to not separate non-lease components from the related lease components and, instead, to account for those components as a single lease component, when certain criteria are met. Upon adoption, we reclassified these components for prior periods to conform with the current period presentation. We also elected permitted practical expedients to not reassess lease classification and use of the standard’s effective date as the date of initial application and therefore financial information under ASU 842 is not provided for periods prior to January 1, 2019. The accounting for lessors remained largely unchanged from previous GAAP; however, the standard required that lessors expense, on an as-incurred basis, certain initial direct costs that are not incremental in negotiating a lease. Under previous standards, certain of these costs were capitalizable and therefore this new standard will result in certain of these costs being expensed as incurred after adoption. Additionally, the standard requires lessors to evaluate whether the collectability of all rents is probable before recognizing rental revenues on a straight-line basis over the applicable lease term. The new standard requires lessees to apply a dual approach, classifying leases as either finance or operating leases based on the principle of whether or not the lease is effectively a financed purchase by the lessee. This classification will determine whether lease expense is recognized based on an effective interest method or on a straight line basis over the term of the lease. A lessee is also required to record a right-of-use asset and a lease liability for all leases with a term of greater than 12 months regardless of their classification. Leases with a term of 12 months or less will be accounted for similar to existing guidance for operating leases today. As of June 30, 2021, we have a ground lease arrangement for which we are the lessee and recorded a right-of-use asset within prepaid expenses and other assets on our Consolidated Balance Sheets in the amount of $2,125 and a lease liability within accounts payable and other liabilities on our Consolidated Balance Sheets in the amount of $2,247.
NOTE 3—PROPERTY
The primary reason we make acquisitions of real estate investments in the apartment, industrial, office, residential, retail and other property sectors is to invest capital contributed by stockholders in a diversified portfolio of real estate assets. All references to square footage and units are unaudited.
Acquisitions
On January 21, 2021,March 30, 2022, we acquired Louisville Distribution Center,Jefferson Lake Howell, a 1,040,000 square foot industrial384-unit residential property located in Shepherdsville, KentuckyCasselberry, Florida for approximately $95,000.$154,100. The acquisition was funded with cash on hand.
11


On February 2, 2021, we acquired 170 Park Ave,hand and a 147,000 square foot life sciences property located in Florham Park, New Jersey for approximately $46,600. The acquisition was funded with cashdraw on hand.
On February 23, 2021, we acquired Southeast Phoenix Distribution Center, a four property industrial distribution center totaling 474,000 square feet located in Chandler, Arizona for approximately $91,000. The acquisition was funded with cash on hand.
On May 3, 2021, we acquired Princeton North Andover, a newly constructed, 192-unit apartment property located in North Andover, Massachusetts, for approximately $72,500. The acquisition was funded with cash on hand.
On June 24, 2021, we acquired Louisville Airport Distribution Center, a nearly 284,000 square-foot, newly constructed Class A industrial property located in the Southside/Airport industrial submarket for approximately $32,100. The acquisition was funded with cash on hand.our Credit Facility (defined below).
We allocated the purchase price for our 2021 acquisitions2022 acquisition in accordance with authoritative guidance as follows:
 20212022 Acquisitions
Land$33,32611,200 
Building and equipment266,491140,964 
In-place lease intangible (acquired intangible assets)44,6552,090 
Above-market lease intangible (acquired intangible assets)2,214 
Below-market lease intangible (acquired intangible liabilities)(15,514)
 $331,172154,254 
Amortization period for intangible assets and liabilities6 - 180 months
DispositionDispositions
On January 8, 2021,6, 2022, we sold South SeattleNorfleet Distribution Center, a three702,000 square foot industrial property industrial center totaling 323,000 square feet located in Seattle, WashingtonKansas City, Missouri for approximately $72,600$60,375 less closing costs. In connection with the disposition, the mortgage loan associated with the property of $17,841 was retired. We recorded a gain on the sale of the property in the amount of $33,580.approximately $34,186.
12
On January 24, 2022, we sold The Edge at Lafayette, a 207,000 square foot student housing apartment property located in Lafayette, Louisiana for approximately $16,500 less closing costs. We recorded a gain on the sale of the property in the amount of approximately $13.


NOTE 4—UNCONSOLIDATED REAL ESTATE AFFILIATES AND FUND INVESTMENTS
Unconsolidated Real Estate Affiliates
In addition to investments in consolidated properties, we may make investments in real estate, which are classified as unconsolidated real estate affiliates under GAAP. The residential sector includes apartment properties and single-family rental homes.
Unconsolidated Real Estate Affiliates
The following represent our unconsolidated real estate affiliates as of June 30, 2021March 31, 2022 and December 31, 2020.2021.
Carrying Amount of InvestmentCarrying Amount of Investment
PropertyPropertyProperty TypeLocationAcquisition Date June 30, 2021December 31, 2020PropertyProperty TypeLocationAcquisition Date March 31, 2022December 31, 2021
Chicago Parking GarageChicago Parking GarageOtherChicago, ILDecember 23, 2014$14,075 $14,000 Chicago Parking GarageOtherChicago, ILDecember 23, 2014$13,843 $13,992 
Pioneer TowerPioneer TowerOfficePortland, ORJune 28, 2016103,666 108,715 Pioneer TowerOfficePortland, ORJune 28, 2016102,463 103,529 
The TremontThe TremontApartmentBurlington, MAJuly 19, 201821,490 21,430 The TremontResidentialBurlington, MAJuly 19, 201821,360 21,345 
The HuntingtonThe HuntingtonApartmentBurlington, MAJuly 19, 201811,189 11,549 The HuntingtonResidentialBurlington, MAJuly 19, 201810,630 10,773 
Siena Suwanee Town CenterSiena Suwanee Town CenterApartmentSuwanee, GADecember 15, 202030,804 32,196 Siena Suwanee Town CenterResidentialSuwanee, GADecember 15, 202030,456 30,685 
Kingston at McLean CrossingKingston at McLean CrossingResidentialMcLean, VADecember 3, 202138,318 36,720 
TotalTotal$181,224 $187,890 Total$217,070 $217,044 
11



Summarized Combined Statements of Operations—Unconsolidated Real Estate Affiliates—Equity Method Investments
Three Months Ended June 30, 2021Three Months Ended June 30, 2020Six Months Ended June 30, 2021Six Months Ended June 30, 2020Three Months Ended March 31, 2022Three Months Ended March 31, 2021
Total revenuesTotal revenues$5,276 $3,870 $10,402 $8,266 Total revenues$7,697 $5,707 
Total operating expensesTotal operating expenses5,736 3,955 11,437 8,008 Total operating expenses6,352 6,043 
Operating income$(460)$(85)$(1,035)$258 
Operating income (loss)Operating income (loss)$1,345 $(336)
Interest expenseInterest expense834 533 1,680 1,067 Interest expense(1,417)1,021 
Net loss$(1,294)$(618)$(2,715)$(809)
Net income (loss)Net income (loss)$2,762 $(1,357)
Real Estate Fund InvestmentInvestments
NYC Retail Portfolio
On December 8, 2015, a wholly-ownedwholly owned subsidiary of the Companyours acquired an approximate 28% interest in a newly formed limited partnership, Madison NYC Core Retail Partners, L.P., which acquired an approximate 49% interest in entities that initially owned 15 retail properties located in the greater New York City area (the “NYC Retail Portfolio”), the result of which is that we own an approximate 14% interest in the NYC Retail Portfolio. The purchase price for such portion was approximately $85,600 including closing costs. As of June 30, 2021,March 31, 2022, the NYC Retail Portfolio owned 8eight retail properties totaling approximately 1,940,000 square feet across urban infill locations in Manhattan, Brooklyn, Queens and New Jersey.
At acquisition we made the election to account for our interest in the NYC Retail Portfolio under the fair value option. This fair value election was made as the investment is in the form of a commingled fund with institutional partners where fair value accounting provides the most relevant information about the financial condition of the investment. We record increases and decreases in our investment each reporting period based on the change in the fair value of the investment as estimated by the general partner. Critical inputs to NAV estimates include valuations of the underlying real estate assets, which incorporate investment-specific assumptions such as discount rates, capitalization rates and rental growth rates. We did not consider adjustments to NAV estimates provided by the general partner, including adjustments for any restrictions to the transferability of ownership interests embedded within the investment agreement to which we are a party, to be necessary based upon (1) our understanding of the methodology utilized and inputs incorporated to estimate NAV at the investment level, (2) consideration of market demand for the retail assets held by the venture, and (3) contemplation of real estate and capital markets conditions in the localities in which the venture operates. We have no unfunded commitments. Our investment in the NYC Retail Portfolio is presented on our Consolidated Balance Sheets within real estate fund investment.investments. Changes in the fair value of our investment as well as cash distributions received are recorded on our Consolidated Statements of Operations within income from unconsolidated real estate affiliates and fund investments. As of June 30, 2021March 31, 2022 and December 31, 2020,2021, the carrying amount of our investment in the NYC Retail Portfolio was $79,156$83,427 and $79,192,$84,874, respectively. During the three and six months ended June 30, 2021,March 31, 2022, we recorded a decrease in fair value of our investment in the NYC Retail Portfolio of $1,118 and $36, respectively$1,447 and received no cash distributions. During the three and six months ended June 30, 2020,March 31, 2021, we recorded a decreasean increase in fair value of our investment in the NYC Retail Portfolio of $3,352 and $12,088, respectively$1,081 and received no cash distributions.
Single-Family Rental Portfolio
On March 4, 2020,August 5, 2021, we acquired a retail property47% interest in a portfolio of approximately 4,000 stabilized single family rental homes located in various markets across the United States, including Atlanta, Dallas, Phoenix, Nashville and Charlotte, among others (the "Single-Family Rental Portfolio"). The portfolio is encumbered by securitized mortgages in a net amount of approximately $760,000 maturing in the NYC Retailfourth quarter of 2025 at a weighted average interest rate of 2.1%. The equity purchase price of our 47% interest was approximately $205,000. We funded the transaction using cash on hand and a draw on our Revolving Credit Facility.
At acquisition we made the election to account for our interest in the Single-Family Rental Portfolio with a square footageunder the fair value option. As of 74,000March 31, 2022 and December 31, 2021, the carrying amount of our investment in the Single-Family Rental Portfolio was sold$293,386 and $268,031, respectively. During the mortgage loan was extinguished.three months ended March 31, 2022, we recorded an increase in fair value of our investment in the Single-Family Rental Portfolio of $25,355. During the three months ended March 31, 2022, we received distributions of income totaling $2,355. This cash distribution of income increased income from unconsolidated real estate affiliates and fund investments.
13


Summarized Statement of Operations—NYC Retail Portfolio Investment—Investment and Single-Family Rental Portfolio—FairValue Option Investment
Three Months Ended June 30, 2021Three Months Ended June 30, 2020Six Months Ended June 30, 2021Six Months Ended June 30, 2020Three Months Ended March 31, 2022Three Months Ended March 31, 2021
Total revenueTotal revenue$1,040 $428 $1,076 $1,934 Total revenue$19,795 $36 
Net investment income (loss)Net investment income (loss)525 (174)32 910 Net investment income (loss)7,684 (493)
Net change in unrealized loss on investment in real estate venture(4,039)(12,113)(132)(43,673)
Net loss$(3,514)$(12,287)$(100)$(42,763)
Net change in unrealized gain on investment in real estate ventureNet change in unrealized gain on investment in real estate venture66,844 3,907 
Net incomeNet income$74,528 $3,414 
12


NOTE 5—MORTGAGE NOTES AND OTHER DEBT PAYABLE
Mortgage notes and other debt payable have various maturities through 20312032 and consist of the following:
Mortgage notes and other debt payableMortgage notes and other debt payableMaturity DateInterest
Rate
Amount payable as ofMortgage notes and other debt payableMaturity DateInterest
Rate
Amount payable as of
June 30, 2021December 31, 2020March 31, 2022December 31, 2021
Mortgage notes payable (1) (2) (3) (4) (5) (6) (7)
June 1, 2023 - March 1, 20382.41% - 5.30%$916,925 $771,043 
Mortgage notes payable (1)
Mortgage notes payable (1)
June 1, 2023 - March 1, 20321.76% - 5.30%$1,278,479 $1,184,620 
Credit facilityCredit facilityCredit facility
Revolving line of creditRevolving line of creditMay 25, 20241.90%205,000 300,000 
Bridge loanBridge loanJune 1, 20221.86%100,000 100,000 
Term loansTerm loansMay 25, 20243.10%100,000 100,000 Term loansMay 25, 20241.90% - 3.40%235,000 235,000 
TOTALTOTAL$1,016,925 $871,043 TOTAL$1,818,479 $1,819,620 
Net debt discount on assumed debt and debt issuance costsNet debt discount on assumed debt and debt issuance costs(8,429)(2,941)Net debt discount on assumed debt and debt issuance costs(1,523)(1,956)
Mortgage notes and other debt payable, netMortgage notes and other debt payable, net$1,008,496 $868,102 Mortgage notes and other debt payable, net$1,816,956 $1,817,664 
South Seattle Distribution Center (8)
$$17,873 
Mortgage notes and other debt payable of held for sale property$$17,873 
________
(1)     During the three months ending March 31, 2022, we entered into the following new mortgage notes payable:
On February 10, 2021,March 1, 2022, we entered into a $34,000$55,800 mortgage payable on WhitestownReserve at Venice. The mortgage note bears an interest of 2.98% and matures on March 1, 2032.
On March 1, 2022, we entered into a $40,000 mortgage payable on Friendship Distribution Center. The mortgage note bears an interest rate of 2.95%SOFR plus 1.75% (2.03% at March 31, 2022) and matures on February 10, 2028.
(2)    On March 8, 2021, we repaid the mortgage note payable related to 140 Park Avenue in the amount of $22,800.
(3)    On March 11, 2021, we entered into a $36,030 mortgage payable on Townlake of Coppell. The mortgage note bears an interest rate of 2.41% and matures on April 10, 2028.
(4)     On March 17, 2021, we repaid the mortgage note payable related to Monument IV in the amount of $40,000.
(5)     On April 26, 2021, we entered into a $52,250 mortgage payable on Louisville Distribution Center. The mortgage bears an interest rate of 1.76% and matures on May 1, 2026.
(6)    On May 18, 2021, we entered into a $49,000 mortgage payable on Southeast Phoenix Distribution Center. The mortgage bears an interest rate of 2.70% and matures on June 1, 2028.
(7)    On June 30, 2021, we entered into a $39,900 mortgage payable on Princeton North Andover. The mortgage bears an interest rate of LIBOR + 1.55% (1.65% at June 30, 2021) and matures on June 1, 2028.
(8)    The property associated with this loan was designated as held for sale as of December 31, 2020. The property associated with this loan was sold on January 8, 2021 and the loan was repaid.




14



2029.
Aggregate future principal payments of mortgage notes and other debt payable as of June 30, 2021March 31, 2022 are as follows: 
YearYearAmountYearAmount
2021$6,856 
2022202288,896 2022$105,869 
20232023123,889 202389,890 
20242024191,221 2024464,917 
20252025191,152 2025192,296 
20262026308,023 
ThereafterThereafter414,911 Thereafter657,484 
TotalTotal$1,016,925 Total$1,818,479 
Credit Facility
On May 24, 2021, we entered into a credit agreement providing for a $650,000 revolving line of credit and unsecured term loan (collectively, the “Credit Facility”) with a syndicate of eight lenders led by JPMorgan Chase Bank, N.A., Bank of America, N.A., PNC Capital Markets LLC and Wells Fargo Bank, N.A. The Credit Facility provides us with the ability, from time to time, to increase the size of the Credit Facility up to a total of $800 million, subject to receipt of lender commitments and other conditions. The $650,000 Credit Facility consists of a $415,000 revolving credit facility (the “Revolving Credit Facility”) and a $235,000 term loan (the “Term Loan”) with the ability to delay the draw of up to $135,000 for a period of six months.. The Revolving Credit Facility contains a sublimit of $25,000 for letters of credit. The primary interest rate for the Revolving Credit Facility is based on LIBOR, plus a margin ranging from 1.40% to 2.10%, depending on our total leverage ratio. The primary interest rate for the Term Loan is based on LIBOR, plus a margin ranging from 1.35% to 2.05%, depending on our total leverage ratio. The maturity date of the Revolving Credit Facility and the Term Loan is May 24, 2024. Based on our current total leverage ratio, we can elect to borrow at LIBOR plus 1.45% and LIBOR plus 1.40% for the Revolving Credit Facility and Term Loan, respectively, or alternatively, we can choose to borrow at a “base rate” equal to (i) the highest of (a) the Federal Funds Rate plus 0.5%, (b) the prime rate announced by JPMorgan Chase Bank, N.A., and (c) LIBOR plus 1.0%, plus (ii) a margin ranging from 0.40% to 1.10% for base rate loans under the Revolving Credit Facility or a margin ranging from 0.35% to 1.05% for base rate loans under the Term Loan. If the “base rate” is less than 1.0%, it will be deemed to be 1.0% for purposes of the Credit Facility. We intend to use the Revolving Credit Facility to cover short-term capital needs, for new property acquisitions and working capital. We may not draw funds on our Credit Facility if we (i) experience a material adverse effect, which is defined to include, among other things, (a) a material adverse effect on the
13


business, assets, operations or financial condition of the Company taken as a whole; (b) the inability of any loan party to perform any of its obligations under any loan document; or (c) a material adverse effect upon the validity or enforceability of any loan document or (ii) are in default, as that term is defined in the agreement, including a default under certain other loan agreements and/or guarantees entered into by us or our subsidiaries. As of June 30, 2021,March 31, 2022, we believe no material adverse effects had occurred. The Credit Facility provides for alternative rate benchmarks in the event that LIBOR is no longer appropriate or available.
At June 30,On December 10, 2021, we entered into an additional $100,000 short-term bridge loan (the "Bridge Loan") with JPMorgan Chase Bank, N.A. under the same terms as our Credit Facility. The Bridge Loan bears interest at the secured overnight financing rate ("SOFR") plus 1.45% to 2.15% depending on our total leverage ratio. The maturity date of the Bridge Loan is June 10, 2022 and has two, three month extension options. Based on our current total leverage ratio, this borrowing is priced at SOFR plus 1.70%.
Borrowings under the Credit Facility are guaranteed by us and certain of our subsidiaries. The Credit Facility requires the maintenance of certain financial covenants, including: (i) unencumbered property pool leverage ratio; (ii) debt service coverage ratio; (iii) maximum total leverage ratio; (iv) fixed charges coverage ratio; (v) minimum NAV; (vi) maximum secured debt ratio; (vii) maximum secured recourse debt ratio; (viii) maximum permitted investments; and (ix) unencumbered property pool criteria. The Credit Facility provides the flexibility to move assets in and out of the unencumbered property pool during the term of the Credit Facility.
At March 31, 2022, we had $0$205,000 outstanding under the Revolving Credit Facility at LIBOR + 1.40% and $100,0001.65%, $235,000 outstanding under the Term Loan at LIBOR + 1.35%1.60%, and $100,000 outstanding under the Bridge Loan at SOFR +1.70%. We swapped the LIBOR portion on $190,000 of our $100,000 Term Loan to a blended fixed rate of 1.80%1.93% (all in rate of 3.15%3.53% at June 30, 2021)March 31, 2022) and swapped $90,000 of the Revolving Credit Facility to a fixed rate of 2.64% (all in rate of 4.04%) at June 30, 2021.March 31, 2022). The interest rate swap agreements have maturity dates ranging from May 26, 2022 through February 17, 2023.
Covenants
At June 30, 2021,March 31, 2022, we were in compliance with all debt covenants.
Debt Issuance Costs
Debt issuance costs are capitalized, and presented net of mortgage notes and other debt payable, and amortized over the terms of the respective agreements as a component of interest expense. Accumulated amortization of debt issuance costs at June 30, 2021March 31, 2022 and December 31, 20202021 was $6,690$8,818 and $6,749,$8,024, respectively.
1514


NOTE 6—COMMON STOCK
We have five classes of common stock: Class A, Class M, Class A-I, Class M-I, and Class D. The fees payable to LaSalle Investment Management Distributors, LLC, an affiliate of our Advisor and the dealer manager for our offerings (the "Dealer Manager"), with respect to each outstanding share of each class, as a percentage of NAV, are as follows:
Selling Commission (1)
Dealer Manager Fee (2)
Class A Sharesup to 3.0%0.85%
Class M Shares0.30%
Class A-I Sharesup to 1.5%0.30%
Class M-I SharesNone
Class D Shares (3)
up to 1.0%None
________
(1)     Selling commissions are paid on the date of sale of our common stock.
(2)     We accrue all future dealer manager fees up to the ten percent regulatory limitation as accrued offering costs on our Consolidated Balance Sheets on the date of sale of our common stock. For NAV calculation purposes, dealer manager fees are accrued daily, on a continuous basis equal to 1/365th of the stated fee. Each Class A, Class M and Class A-I share sold in a public offering will automatically convert into the number of Class M-I shares based on the then-current applicable NAV of each class on the date following the termination of the primary portion of such public offering in which we, with the assistance of the Dealer Manager, determine that total underwriting compensation paid with respect to such public offering equals 10% of the gross proceeds from the primary portion of such public offering.
(3)     Shares of Class D common stock are only being offered pursuant to a private offering.
The selling commissions and dealer manager fees are offering costs and are recorded as a reduction of additional paid in capital.
Stock Transactions
The stock transactions for each of our classes of common stock for the sixthree months ended June 30, 2021March 31, 2022 were as follows:
Shares of
Class A
Common Stock
Shares of
Class M
Common Stock
Shares of
Class A-I
Common Stock
Shares of
Class M-I
Common Stock
Shares of
Class D
Common Stock
Shares of
Class A
Common Stock
Shares of
Class M
Common Stock
Shares of
Class A-I
Common Stock
Shares of
Class M-I
Common Stock
Shares of
Class D
Common Stock
Balance, December 31, 202089,671,096 35,612,156 9,616,299 33,247,001 4,957,915 
Balance, December 31, 2021Balance, December 31, 2021100,038,362 36,458,191 9,356,309 52,676,693 7,513,281 
Issuance of common stockIssuance of common stock7,185,987 1,276,355 144,404 7,153,475 2,555,366 Issuance of common stock5,159,782 1,813,590 46,569 9,266,134 — 
Repurchase of common stockRepurchase of common stock(4,029,628)(1,316,457)(175,871)(1,442,688)Repurchase of common stock(617,910)(411,640)(67,146)(443,752)(1,471,670)
Share conversionsShare conversions(86,530)(515,830)601,703 Share conversions(3,273)(178,956)— 182,133 — 
Balance, June 30, 202192,740,925 35,056,224 9,584,832 39,559,491 7,513,281 
Balance, March 31, 2022Balance, March 31, 2022104,576,961 37,681,185 9,335,732 61,681,208 6,041,611 
Stock Issuances
The stock issuances for our classes of common stock, including those issued through our distribution reinvestment plan, for the sixthree months ended June 30, 2021March 31, 2022 were as follows:
Six Months Ended June 30, 2021Three Months Ended March 31, 2022
# of sharesAmount# of sharesAmount
Class A SharesClass A Shares7,185,987$85,794 Class A Shares5,159,782$72,277 
Class M SharesClass M Shares1,276,35515,162 Class M Shares1,813,59025,361 
Class A-I SharesClass A-I Shares144,4041,722 Class A-I Shares46,569677 
Class M-I SharesClass M-I Shares7,153,47584,772 Class M-I Shares9,266,134129,266 
Class D SharesClass D Shares2,555,36630,000 Class D Shares— 
TotalTotal$217,450 Total$227,581 
1615


Share Repurchase Plan
Our share repurchase plan allows stockholders, subject to a one-year holding period, with certain exceptions, to request that we repurchase all or a portion of their shares of common stock on a daily basis at that day's NAV per share, limited to 5% of aggregate Company NAV per quarter. For the sixthree months ended June 30, 2021,March 31, 2022, we repurchased 6,964,6443,012,118 shares of common stock in the amount of $82,135.$41,266. During the sixthree months ended June 30, 2020,March 31, 2021, we repurchased 14,715,0023,830,592 shares of common stock in the amount of $177,909.$44,794.
Distribution Reinvestment Plan
Pursuant to our distribution reinvestment plan, holders of shares of any class of our common stock may elect to have their cash distributions reinvested in additional shares of our common stock at the NAV per share applicable to the class of shares being purchased on the distribution date. For the sixthree months ended June 30, 2021,March 31, 2022, we issued 2,348,5511,217,520 shares of common stock for $27,998$17,666 under the distribution reinvestment plan. For the sixthree months ended June 30, 2020,March 31, 2021, we issued 3,370,1131,161,954 shares of common stock for $40,541$13,734 under the distribution reinvestment plan.
Operating Partnership Units
In connection with the acquisitionacquisitions of Siena Suwanee Town Center and South San Diego Distribution Center, we issued 1,217,0927,037,257 OP Units to third parties for a total of $14,252.$88,925. After a one-year holding period, holders of OP Units generally have the right to cause the operating partnership to redeem all or a portion of their OP Units for, at our sole discretion, shares of our common stock, cash, or a combination of both. During the three months ended March 31, 2022 we did not issue any additional OP Units.
Earnings Per Share
We compute net income per share for Class A, Class M, Class A-I, Class M-I and Class D common stock using the two-class method. Our Advisor may earn a performance fee (see Note 9-Related Party Transactions), which may impact the net income of each class of common stock differently. In periods where no performance fee is recognized in our Consolidated Statements of Operations and Comprehensive Income, the net income per share will be the same for each class of common stock.
Basic and diluted net income per share for each class of common stock is computed using the weighted-average number of common shares outstanding during the period for each class of common stock. We have not issued any dilutive or potentially dilutive securities, and thus the basic and diluted net income per share for a given class of common stock is the same for each period presented.
17


The following table sets forth the computation of basic and diluted net income per share for each of our Class A, Class M, Class A-I, Class M-I and Class D common stock:
Three Months Ended March 31, 2022
Class AClass MClass A-IClass M-IClass D
Basic and diluted net income per share:
Allocation of net income per share before performance fee$22,431 $8,042 $2,044 $12,498 $1,405 
Allocation of performance fee3,793 1,463 353 2,370 236 
Total$18,638 $6,579 $1,691 $10,128 $1,169 
Weighted average number of common shares outstanding102,496,685 36,744,790 9,338,376 57,107,329 6,417,704 
Basic and diluted net income per share:$0.18 $0.18 $0.18 $0.18 $0.18 
Three Months Ended March 31, 2021
Class AClass MClass A-IClass M-IClass D
Basic and diluted net loss per share:
Allocation of net loss per share before performance fee$15,464 $6,060 $1,659 $5,916 $1,006 
Weighted average number of common shares outstanding89,762,121 35,177,589 9,637,799 34,349,467 5,838,096 
Basic and diluted net loss per share:$0.17 $0.17 $0.17 $0.17 $0.17 
Three Months Ended June 30, 2021
Class AClass MClass A-IClass M-IClass D
Basic and diluted net loss per share:
Allocation of net loss per share before performance fee$(1,904)$(729)$(201)$(786)$(157)
Weighted average number of common shares outstanding91,360,963 34,932,190 9,625,797 37,694,481 7,513,281 
Basic and diluted net loss per share:$(0.02)$(0.02)$(0.02)$(0.02)$(0.02)
Six Months Ended June 30, 2021
Class AClass MClass A-IClass M-IClass D
Basic and diluted net income per share:
Allocation of net income per share before performance fee$13,398 $5,187 $1,424 $5,332 $987 
Weighted average number of common shares outstanding90,565,959 35,054,212 9,631,765 36,031,214 6,680,316 
Basic and diluted net income per share:$0.15 $0.15 $0.15 $0.15 $0.15 
Three Months Ended June 30, 2020
Class AClass MClass A-IClass M-IClass D
Basic and diluted net loss per share:
Allocation of net loss per share before performance fee$(4,344)$(1,760)$(480)$(1,381)$(239)
Weighted average number of common shares outstanding90,076,114 36,489,588 9,958,587 28,621,235 4,927,915 
Basic and diluted net loss per share:$(0.05)$(0.05)$(0.05)$(0.05)$(0.05)
Six Months ended June 30, 2020
Class AClass MClass A-IClass M-IClass D
Basic and diluted net loss per share:
Allocation of net loss per share before performance fee$(14,187)$(5,878)$(1,643)$(4,272)$(773)
Weighted average number of common shares outstanding90,903,509 37,668,688 10,520,723 27,373,005 4,927,915 
Basic and diluted net loss per share:$(0.16)$(0.16)$(0.16)$(0.16)$(0.16)

16


Organization and Offering Costs
Organization and offering costs include, but are not limited to, legal, accounting, printing fees and personnel costs of our Advisor attributable to our organization, preparation of the registration statement, registration and qualification of our common stock for sale with the SEC, or in a private placement, and in the various states and filing fees incurred by our Advisor. LaSalle agreed to fund our organization and offering expenses for the Second ExtendedCurrent Public Offering until July 6, 2018,December 21, 2021, the day the registration statement was declared effective by the SEC, following which time we commenced reimbursing LaSalle over 36 months. Following the Second ExtendedCurrent Public Offering commencement date, we began paying directly or reimbursing LaSalle if it pays on our behalf any organization and offering costs incurred during the Second ExtendedCurrent Public Offering period (other than selling commissions and dealer manager fees) as and when incurred. After the termination of the Second ExtendedCurrent Public Offering, LaSalle has agreed to reimburse us to the extent that the organization and offering costs that we incur exceed 15% of our gross proceeds from the Second ExtendedCurrent Public Offering. Organization costs are expensed, whereas offering costs are recorded as a reduction of capital in excess of par value. As of June 30, 2021March 31, 2022 and December 31, 2020,2021, LaSalle had paid $1,535$2,244 and $1,138,$2,113, respectively, of organization and offering costs on our behalf which we had not yet reimbursed. These costs are included in accrued offering costs on the Consolidated Balance Sheets.
1817


NOTE 7—DST PROGRAM
On October 16, 2019, we, through our operating partnership, initiated the DST Program, and on August 10, 2021, our board of directors approved an increase to raise up to $500,000a total of $1,000,000 in privateprivate placements through the sale of beneficial interests in specific Delaware statutory trusts (“DST”) holding DST Properties, which may be sourced from our existing portfolio or from newly acquired properties sourced from third parties. Each DST Property will be leased back by a wholly owned subsidiary of our operating partnership on a long-term basis of up to ten years pursuant to a master lease agreement. The master lease agreements are expected to be guaranteed by our operating partnership. As compensation for the master lease guarantee, our operating partnership will retain a fair market value purchase option giving it the right, but not the obligation, to acquire the beneficial interests in the DST from the investors at any time after two years from the closing of the applicable DST offering in exchange for OP Units or cash, at our discretion.
The sale of beneficial interests in the DST Property will be accounted for as a failed sale-leaseback transaction due to the fair market value purchase option retained by the operating partnership and as such, the property will remain on our books and records. The proceeds received from each DST offering will be accounted for as a financing obligation on the Consolidated Balance Sheets. Upfront costs for legal work and debt placement costs for the DST totaling $267$2,162 are accounted for as deferred loan costs and are netted against the financing obligation.
Under the master lease, we are responsible for subleasing the DST Property to tenants, for covering all costs associated with operating the underlying DST Property, and for paying base rent to the DST that owns such property. For financial reporting purposes (and not for income tax purposes), the DST Properties are included in our consolidated financial statements, with the master lease rent payments accounted for using the interest method whereby a portion is accounted for as interest expense and a portion is accounted for as a reduction of the outstanding principal balance of the financing obligation. For the three months ended March 31, 2022 and March 31, 2021, we recorded non-cash interest expense related to the master lease in the amounts of $3,824 and $1,350, respectively. Upon the determination that it is probable that we will exercise the fair market value purchase option, we will recognize additional interest expense or interest income to the financing obligation to account for the difference between the fair value of the property and the outstanding liabilities. We determined that certain properties were probable for exercising the fair market value purchase option and recorded additional non-cash interest expense of $2,567 during the three months ended March 31, 2022. We will remeasure the fair value of these properties at each balance sheet date and adjust the non-cash interest expense recognized over the remaining term of the master lease for any changes in fair value. If we elect to repurchase the property prior to the maturity date of the master lease, we will record the difference between the repurchase amount and the financial obligation as additional non-cash interest expense in the period of repurchase. For financial reporting purposes, the rental revenues and rental expenses associated with the underlying property of each master lease are included in the respective line items on our Consolidated Statements of Operations and Comprehensive Income. The net amount we receive from the underlying DST Properties may be more or less than the amount we pay to the investors in the specific DST and could fluctuate over time.
As of June 30, 2021,March 31, 2022, we have sold approximately $284,922 $465,408 in interests related to the DST Program. As of June 30, 2021,March 31, 2022, the following properties are included in our DST Program:
The Reserve at Johns Creek,
Summit at San Marcos,
Mason Mill Distribution Center,
San Juan Medical Center,
The Penfield,
Milford Crossing,
Villas at Legacy,
Montecito Marketplace,
Whitestown Distribution Center, and
Louisville Airport Distribution Center,
The Preserve at the Meadows,
The Rockwell,
9101 Stony Point Drive,
Reserve at Venice, and
Friendship Distribution Center.
1918


NOTE 8—RENTALS UNDER OPERATING LEASES
We receive rental income from operating leases. The minimum future rentals from consolidated properties based on operating leases in place at June 30, 2021March 31, 2022 are as follows:
YearYearAmount YearAmount 
2021$85,585 
20222022132,092 2022$212,123 
20232023110,755 2023167,098 
2024202494,432 2024141,643 
2025202584,245 2025123,891 
20262026107,261 
ThereafterThereafter292,010 Thereafter380,806 
TotalTotal$799,119 Total$1,132,822 
 Minimum future rentals do not include amounts payable by certain tenants based upon a percentage of their gross sales or as reimbursement of property operating expenses. During the three and six months ended June 30, 2021,March 31, 2022, no individual tenanttenants accounted for greater than 10% of minimum base rents.
NOTE 9—RELATED PARTY TRANSACTIONS
Pursuant to our Advisory Agreement with LaSalle, we pay a fixed advisory fee of 1.25% of our NAV calculated daily. The Advisory Agreement allows for a performance fee to be earned for each share class based on the total return of that share class or OP Unit during the calendar year. The performance fee is calculated as 10% of the return in excess of 7% per annum. The term of our Advisory Agreement expires June 5, 2022,2023, subject to an unlimited number of successive one year renewals.
Fixed advisory fees for the three and six months ended June 30,March 31, 2022 and 2021 were $6,749$9,374 and $13,074,$6,325, respectively. The fixed advisoryPerformance fees for the three and six months ended June 30, 2020March 31, 2022 were $6,279 and $12,857, respectively.$8,484. There were 0no performance fees for the sixthree months ended June 30, 2021 and 2020.March 31, 2021. Included in Advisor fees payable at June 30, 2021March 31, 2022 was $2,270$3,393 of fixed advisory fee expense and $8,484 of performance fee expense. Included in Advisor fees payable for the year ended December 31, 20202021 was $2,122$2,998 of fixed advisory fee expense.expense and $36,711 of performance fee expenses.
We pay Jones Lang LaSalle Americas, Inc. (“JLL Americas”), an affiliate of our Advisor, for property management, construction management, leasing, mortgage brokerage and sales brokerage services performed at various properties we own. For the three and six months ended June 30,March 31, 2022 and 2021, we paid JLL Americas $240$419 and $479,$166, respectively, for property management and leasing services. For the three and six months ended June 30, 2020, we paid JLL Americas $214 and $402, respectively, for property management and leasing services During the three and six months ended June 30,March 31, 2022, there were no mortgage brokerage fees paid to JLL Americas. During the three months ended March 31, 2021, we paid JLL Americas $209 and $371, respectively$162 in mortgage brokerage fees related to the mortgage notesnote payable for Louisville Airport Distribution Center and Townlake of Coppell. During the three and six months ended June 30, 2020, we paid JLL Americas $0 and $75, respectively, in sales brokerage fees.
We pay the Dealer Manager selling commissions and dealer manager fees in connection with our offerings. For the three and six months ended June 30,March 31, 2022 and 2021, we paid the Dealer Manager selling commissions and dealer manager fees totaling $2,938$3,762 and $5,552, respectively. For the three and six months ended June 30, 2020, we paid the Dealer Manager selling commissions and dealer manager fees totaling $2,588 and $6,178,$2,614, respectively. A majority of the selling commissions and dealer manager fees are reallowed to participating broker-dealers. Included in accrued offering costs, at June 30, 2021March 31, 2022 and December 31, 2020,2021, were $114,498$152,529 and $105,770$135,663 of future dealer manager fees payable, respectively.
As of June 30, 2021March 31, 2022 and December 31, 2020,2021, we owed $1,535$2,244 and $1,138,$2,113, respectively, for organization and offering costs paid by LaSalle (see Note 6-Common Stock). These costs are included in accrued offering costs.
LaSalle Investment Management Distributors, LLC also serves as the dealer manager for the DST Program on a “best efforts” basis. Our taxable REIT subsidiary, which is a wholly owned subsidiary of our operating partnership, will pay the Dealer Manager upfront selling commissions, upfront dealer manager fees and placement fees of up to 5.0%, 1.0% and 1.0%, respectively, of the gross purchase price per unit of beneficial interest sold in the DST Program. All upfront selling commissions and upfront dealer manager fees are reallowed to participating broker-dealers. For the three and six months ended June 30,March 31, 2022 and 2021, the taxable REIT subsidiary paid $1,715$125 and $2,742, respectively, to the Dealer Manager. For the three and six months ended June 30, 2020, the taxable REIT subsidiary paid $249 and $912,$1,027, respectively, to the Dealer Manager. In addition, the Dealer Manager may receive an ongoing investor servicing fee that is calculated daily on a continuous basis from year to year equal to 1/365th of (a) 0.25% of the total equity of each outstanding unit of beneficial interest for such day, payable by the
20


Delaware statutory trusts; DSTs; (b) 0.85% of the NAV of each outstanding Class A OP Unit, 0.30% of the NAV of each outstanding Class M OP Unit or 0.30% of the NAV of each outstanding Class A-I OP Unit for such day issued in connection with our operating partnership's fair market value purchase option, payable by our operating partnership; and (c) 0.85% of the NAV of each outstanding Class A share, 0.30% of the NAV of each outstanding Class M share or 0.30% of the NAV of each outstanding Class A-I share for such
19


day issued in connection with the investors' redemption right, payable by us. The investor servicing fee may continue for so long as the investor in the DST Program holds beneficial interests, Class A, Class M and Class A-I OP Units or Class A, Class M and Class A-I shares that were issued in connection with the DST Program. No investor servicing fee will be paid on Class M-I OP Units or Class M-I shares. For the three and six months ended June 30,March 31, 2022 and 2021, the Delaware statutory trustsDSTs paid $178$287 and $305$126, respectively, in investor servicing fees to the Dealer Manager in connection with the DST Program. For the three and six months ended June 30, 2020, the Delaware statutory trusts paid $14 and $18, respectively, in investor servicing fees to the Dealer Manager in connection with the DST program.
LaSalle also serves as the manager for the DST Program. Each Delaware statutory trustDST pays the manager a management fee equal to a to-be-agreed upon percentage of the total equity of such Delaware statutory trust.DST. For the three and six months ended June 30,March 31, 2022 and 2021, the Delaware statutory trustsDSTs paid $107$184 and $183 , respectively, in management fees to our Advisor in connection with the DST Program. For the three and six months ended June 30, 2020, the Delaware statutory trusts paid $8 and $10,$76, respectively, in management fees to our Advisor in connection with the DST Program.
NOTE 10—COMMITMENTS AND CONTINGENCIES
We are involved in various claims and litigation matters arising in the ordinary course of business, some of which involve claims for damages. Many of these matters are covered by insurance, although they may nevertheless be subject to deductibles or retentions. Although the ultimate liability for these matters cannot be determined, based upon information currently available, we believe the ultimate resolution of such claims and litigation will not have a material adverse effect on our financial position, results of operations or liquidity.
From time to time, we have entered into contingent agreements for the acquisition and financing of properties. Such acquisitions and financings are subject to satisfactory completion of due diligence or meeting certain leasing or occupancy thresholds.
We are subject to fixed ground lease payments on South Beach Parking Garage of $100$112 per year until September 30, 2021,2024, which will increase every five years thereafter by the lesser of 12% or the cumulative CPI over the previous five year period. We are also subject to a variable ground lease payment calculated as 2.5% of revenue. The lease expires September 30, 2041 and has a ten-year renewal option.
The operating agreement for Grand Lakes Marketplace allows the unrelated third party joint venture partner, owning a 10% interest, to put its interest to us at a market determined value.
The operating agreement for 237 Via Vera Cruz, 13500 Danielson Street, 4211 Starboard, 2840 Loaker Avenue and 15890 Bernardo Center Drive allows the unrelated third party joint venture partner, owning a 5% interest, to put its interest to us at a market determined value starting July 31, 2024.
The operating agreement for Presley Uptown allows the unrelated third party joint venture partner, owning a 2.5% interest, to put its interest to us at a market determined value starting September 30, 2022 until September 30, 2024.

21


NOTE 11—SEGMENT REPORTING
We have five reportable operating segments: apartment, industrial, office, residential, retail and other properties. Consistent with how our chief operating decision makers evaluate performance and manage our properties, the financial information summarized below is presented by operating segment and reconciled to net income for the three and six months ended June 30, 2021March 31, 2022 and 2020.
 Apartment Industrial Office RetailOther Total
Assets as of June 30, 2021$854,281 $838,704 $333,190 $571,639 $22,752 $2,620,566 
Assets as of December 31, 2020788,060 659,870 277,556 577,588 22,134 2,325,208 
Three Months Ended June 30, 2021
Capital expenditures by segment$1,907 $5,906 $903 $964 $$9,680 
Revenues:
Rental revenue$16,934 $15,979 $7,425 $12,138 $62 $52,538 
Other revenue2,119 57 443 93 796 3,508 
Total revenues$19,053 $16,036 $7,868 $12,231 $858 $56,046 
Operating expenses:
   Real estate taxes$3,065 $2,518 $861 $1,639 $122 $8,205 
   Property operating expenses5,103 1,142 1,569 2,197 183 10,194 
Total segment operating expenses$8,168 $3,660 $2,430 $3,836 $305 $18,399 
Reconciliation to net income
   Property general and administrative$(184)
   Advisor fees6,749 
   Company level expenses990 
   Depreciation and amortization21,218 
Total operating expenses$47,172 
Other income and (expenses):
   Interest expense$(10,288)
   Loss from unconsolidated real estate affiliates and fund investment(2,412)
Total other income and (expenses)$(12,700)
Net loss$(3,826)
Reconciliation to total consolidated assets as of June 30, 2021
Assets per reportable segments$2,620,566 
Investment in unconsolidated real estate affiliates, real estate fund investment and corporate level assets440,345 
Total consolidated assets$3,060,911 
Reconciliation to total consolidated assets as of December 31, 2020
Assets per reportable segments2,325,208 
Investment in unconsolidated real estate affiliates, real estate fund investment and corporate level assets333,391 
Total consolidated assets$2,658,599 

2021.
2220


 Apartment Industrial Office RetailOther Total Industrial OfficeResidential RetailOther Total
Three Months Ended June 30, 2020
Assets as of March 31, 2022Assets as of March 31, 2022$1,324,928 $476,747 $1,432,265 $558,009 $23,448 $3,815,397 
Assets as of December 31, 2021Assets as of December 31, 20211,352,580 479,306 1,301,454 564,565 23,412 3,721,317 
Three Months Ended March 31, 2022Three Months Ended March 31, 2022
Capital expenditures by segmentCapital expenditures by segment$715 $542 $663 $226 $$2,146 Capital expenditures by segment$1,005 $1,121 $— $316 $— $2,442 
Revenues:Revenues:Revenues:
Rental revenueRental revenue$16,039 $11,890 $6,912 $10,567 $75 $45,483 Rental revenue$24,886 $11,332 $25,061 $13,615 $61 $74,955 
Other revenueOther revenue728 81 381 89 154 1,433 Other revenue35 286 1,222 72 601 2,216 
Total revenuesTotal revenues$16,767 $11,971 $7,293 $10,656 $229 $46,916 Total revenues$24,921 $11,618 $26,283 $13,687 $662 $77,171 
Operating expenses:Operating expenses:Operating expenses:
Real estate taxes Real estate taxes$2,936 $2,026 $858 $1,417 $69 $7,306  Real estate taxes$4,107 $1,164 $4,256 $1,671 $113 $11,311 
Property operating expenses Property operating expenses4,557 1,005 1,451 1,656 152 8,821  Property operating expenses2,284 2,173 7,212 2,124 208 14,001 
Total segment operating expensesTotal segment operating expenses$7,493 $3,031 $2,309 $3,073 $221 $16,127 Total segment operating expenses$6,391 $3,337 $11,468 $3,795 $321 $25,312 
Reconciliation to net incomeReconciliation to net incomeReconciliation to net income
Property general and administrative Property general and administrative$333  Property general and administrative$697 
Advisor fees Advisor fees6,279  Advisor fees17,858 
Company level expenses Company level expenses594  Company level expenses1,074 
Depreciation and amortization Depreciation and amortization18,564  Depreciation and amortization32,974 
Total operating expensesTotal operating expenses$41,897 Total operating expenses$77,915 
Other income and (expenses):Other income and (expenses):Other income and (expenses):
Interest expense Interest expense$(9,265) Interest expense(17,852)
Gain from unconsolidated real estate affiliates and fund investment Gain from unconsolidated real estate affiliates and fund investment29,025 
Loss from unconsolidated real estate affiliates and fund investment(3,970)
Investment income on marketable securities Investment income on marketable securities304 
Net realized gain upon sale of marketable securities Net realized gain upon sale of marketable securities79 
Net unrealized change in fair value of investment in marketable securities Net unrealized change in fair value of investment in marketable securities(2,984)
Gain on disposition of property and extinguishment of debt, net Gain on disposition of property and extinguishment of debt, net31,492 
Total other income and (expenses)Total other income and (expenses)$40,064 
Net incomeNet income$39,320 
Reconciliation to total consolidated assets as of March 31, 2022Reconciliation to total consolidated assets as of March 31, 2022
Assets per reportable segmentsAssets per reportable segments$3,815,397 
Investment in unconsolidated real estate affiliates, real estate fund investments and corporate level assetsInvestment in unconsolidated real estate affiliates, real estate fund investments and corporate level assets760,830 
Total consolidated assetsTotal consolidated assets$4,576,227 
Total other income and (expenses)$(13,235)
Net loss$(8,216)
Reconciliation to total consolidated assets as of December 31, 2021Reconciliation to total consolidated assets as of December 31, 2021
Assets per reportable segmentsAssets per reportable segments3,721,317 
Investment in unconsolidated real estate affiliates, real estate fund investments and corporate level assetsInvestment in unconsolidated real estate affiliates, real estate fund investments and corporate level assets680,929 
Total consolidated assetsTotal consolidated assets$4,402,246 

23


 Apartments Industrial Office RetailOther Total
Six Months Ended June 30, 2021
Capital expenditures by segment$2,616 $8,881 $1,337 $1,476 $16 $14,326 
Revenues:
   Rental revenue$32,783 $31,205 $14,997 $24,191 $93 $103,269 
   Other revenue2,878 62 815 176 1,427 5,358 
Total revenues$35,661 $31,267 $15,812 $24,367 $1,520 $108,627 
Operating expenses:
   Real estate taxes$6,176 $4,978 $1,628 $3,272 $237 $16,291 
   Property operating expenses9,933 2,496 3,056 4,243 377 20,105 
Total segment operating expenses$16,109 $7,474 $4,684 $7,515 $614 $36,396 
Reconciliation to net income
   Property general and administrative$476 
   Advisor fees13,074 
   Company level expenses2,183 
   Depreciation and amortization41,163 
Total operating expenses$93,292 
Other income and (expenses):
   Interest expense$(19,550)
   Loss from unconsolidated real estate affiliates and fund investments(2,751)
   Gain on disposition of property and extinguishment of debt, net33,422 
Total other income and (expenses)$11,121 
Net income$26,456 
2421


 Apartments Industrial Office RetailOther Total Industrial OfficeResidential RetailOther Total
Six Months Ended June 30, 2020
Three Months Ended March 31, 2021Three Months Ended March 31, 2021
Capital expenditures by segmentCapital expenditures by segment$1,728 $815 $1,461 $849 $$4,853 Capital expenditures by segment$433 $710 $2,975 $512 $16 $4,646 
Revenues:Revenues:Revenues:
Rental revenue Rental revenue$32,280 $23,882 $13,312 $22,782 $144 $92,400 Rental revenue$15,226 $7,572 $15,848 $12,053 $32 $50,731 
Other revenue Other revenue1,515 188 656 212 605 3,176 Other revenue372 759 83 631 1,850 
Total revenuesTotal revenues$33,795 $24,070 $13,968 $22,994 $749 $95,576 Total revenues$15,231 $7,944 $16,607 $12,136 $663 $52,581 
Operating expenses:Operating expenses:Operating expenses:
Real estate taxes Real estate taxes$5,833 $4,126 $1,706 $3,010 $172 $14,847  Real estate taxes$2,459 $767 $3,112 $1,633 $115 $8,086 
Property operating expenses Property operating expenses9,052 1,984 2,654 3,529 360 17,579  Property operating expenses1,354 1,487 4,830 2,046 194 9,911 
Total segment operating expensesTotal segment operating expenses$14,885 $6,110 $4,360 $6,539 $532 $32,426 Total segment operating expenses$3,813 $2,254 $7,942 $3,679 $309 $17,997 
Reconciliation to net incomeReconciliation to net incomeReconciliation to net income
Property general and administrative Property general and administrative$2,881  Property general and administrative$660 
Advisor fees Advisor fees12,857  Advisor fees6,325 
Company level expenses Company level expenses1,548  Company level expenses1,193 
Depreciation and amortization Depreciation and amortization37,620  Depreciation and amortization19,945 
Total operating expensesTotal operating expenses$87,332 Total operating expenses$46,120 
Other income and (expenses):Other income and (expenses):Other income and (expenses):
Interest expense Interest expense$(23,800) Interest expense(9,262)
Loss from unconsolidated real estate affiliates and fund investments(12,897)
Loss from unconsolidated real estate affiliates and fund investment Loss from unconsolidated real estate affiliates and fund investment(339)
Gain on disposition of property and extinguishment of debt, net Gain on disposition of property and extinguishment of debt, net1,708  Gain on disposition of property and extinguishment of debt, net33,422 
Total other income and (expenses)Total other income and (expenses)$(34,989)Total other income and (expenses)$23,821 
Net loss$(26,745)
Net IncomeNet Income$30,282 

NOTE 12—INVESTMENT IN MARKETABLE SECURITIES
The following is a summary of our investment in marketable securities held as of March 31, 2022 and December 31, 2021, which consisted entirely of stock of publicly traded REITs.
March 31, 2022December 31, 2021
Investment in marketable securities - cost$40,650 40,273 
Unrealized gains1,312 3,161 
Unrealized losses(1,363)(228)
Net unrealized (loss) gain(51)2,933 
Investment in marketable securities - fair value$40,599 $43,206 
Upon the sale of a particular security, the realized net gain or loss is computed assuming the shares purchased first are sold first. During the three months ended March 31, 2022, marketable securities sold generated proceeds of $4,348, resulting in realized gains of $157, and realized losses of $78.
2522


NOTE 12—13—SUBSEQUENT EVENTS
On July 2, 2021,April 8, 2022, we acquired two industrial buildings totaling 153,000 square feet located in San Marcos and Poway, California for approximately $36,640. The acquisitions were funded with cash on hand.
On July 9, 2021, we acquiredNortheast Atlanta Distribution Center, a 130,000459,000 square foot industrial property located in Fremont, CaliforniaJefferson, GA for approximately $32,000 using cash on hand.$54,100.
On August 5, 2021,April 28, 2022, we acquiredentered into a 49% interest in GVI RH JV Investor, LLC, which ownscredit agreement providing for a 95% interest in a joint venture, alongside a prominent national single family rental operating company, of a portfolio of approximately 4,000 stabilized single family rental homes located in various markets across the United States, including Atlanta, Dallas, Phoenix, Nashville and Charlotte, among others. The seller will retain a 51% interest. The portfolio is encumbered by RMBS in a net amount of $760,000 maturing in the fourth quarter of 2025 at an interest rate of 2.1%. The equity purchase price is approximately $205,000. We funded the transaction using cash on hand and a draw on our$1,000,000 revolving line of credit.credit and unsecured term loan (collectively, the “Credit Facility”) with a syndicate of nine lenders led by JPMorgan Chase Bank, N.A., Bank of America, N.A., PNC Capital Markets LLC, Wells Fargo Securities, LLC and Capital One, National Association. The Credit Facility provides us with the ability, from time to time, to increase the size of the Credit Facility up to a total of $1,300,000, subject to receipt of lender commitments and other conditions. The $1,000,000 Credit Facility consists of a $600,000 revolving credit facility (the “Revolving Credit Facility”) and a $400,000 term loan (the “Term Loan”). The primary interest rate for the Revolving Credit Facility is based on one-month SOFR plus 0.10% (“Adjusted Term SOFR”), plus a margin ranging from 1.30% to 2.00%, depending on our total leverage ratio. The primary interest rate for the Term Loan is based on Adjusted Term SOFR, plus a margin ranging from 1.25% to 1.95%, depending on our total leverage ratio. The maturity date of the Revolving Credit Facility is April 28, 2025 and the Term Loan is April 28, 2027. The credit facility contains two, twelve-month extension options at our election. Based on our current total leverage ratio, we can elect to borrow at Adjusted Term SOFR plus 1.35% and Adjusted Term SOFR plus 1.30% for the Revolving Credit Facility and Term Loan, respectively, or alternatively, we can choose to borrow at a “base rate” equal to (i) the highest of (a) the Federal Funds Rate plus 0.5%, (b) the prime rate announced by JPMorgan Chase Bank, N.A., and (c) Adjusted Term SOFR plus 1.0%, plus (ii) a margin ranging from 0.30% to 1.00% for base rate loans under the Revolving Credit Facility or a margin ranging from 0.25% to 0.95% for base rate loans under the Term Loan. If the “base rate” is less than 1.0%, it will be deemed to be 1.0% for purposes of the Credit Facility.
On AugustApril 29, 2022, we acquired Flagstaff Medical Center, a 26,000 square foot medical office property located in Flagstaff, AZ for approximately $17,200.
On May 10, 2021,2022, our board of directors approved a gross dividend for the thirdsecond quarter of 20212022 of $0.135$0.14 per share to stockholders of record as of September 24, 2021.June 28, 2022. The dividend will be paid on or around SeptemberJune 29, 2021.2022. Class A, Class M, Class A-I, Class M-I and Class D stockholders will receive $0.135$0.14 per share, less applicable class-specific fees, if any.
On AugustMay 10, 2021,2022, we renewed our board of directors approved increasing our DST Program by an additional $500,000 in private placements through the sale of beneficial interests in specific DST Properties, which may be sourced from our existing portfolio or from newly acquired properties sourced from third parties.

Advisory Agreement for a one-year term expiring on June 5, 2023, without any other changes.
*  *  *  *  *  *
2623


Item 2.Management’s Discussion and Analysis of Financial Condition and Results of Operations.
$ in thousands, except per share amounts
Cautionary Note Regarding Forward-Looking Statements
This Quarterly Report on Form 10-Q ("Form 10-Q") may contain forward-looking statements within the meaning of Section 21E of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), and Section 27A of the Securities Act of 1933, as amended (the "Securities Act"), regarding, among other things, our plans, strategies and prospects, both business and financial. Forward-looking statements include, but are not limited to, statements that represent our beliefs concerning future operations, strategies, financial results or other developments. Forward-looking statements can be identified by the use of forward-looking terminology such as, but not limited to, “may,” “should,” “expect,” “anticipate,” “estimate,” “would be,” “believe,” or “continue” or the negative or other variations of comparable terminology. Because these forward-looking statements are based on estimates and assumptions that are subject to significant business, economic and competitive uncertainties, many of which are beyond our control or are subject to change, actual results could be materially different. Although we believe that our plans, intentions and expectations reflected in or suggested by these forward-looking statements are reasonable, we cannot assure you that we will achieve or realize these plans, intentions or expectations. Forward-looking statements are inherently subject to risks, uncertainties and assumptions. Readers are cautioned not to place undue reliance on these forward-looking statements, which speak only as of the date this Form 10-Q is filed with the SEC. Except as required by law, we do not undertake to update or revise any forward-looking statements contained in this Form 10-Q. Important factors that could cause actual results to differ materially from the forward-looking statements are disclosed in “Item 1A. Risk Factors,” “Item 1. Business” and “Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations” contained in our 20202021 Form 10-K and our periodic reports filed with the SEC.
Management Overview
The following Management’s Discussion and Analysis of Financial Condition and Results of Operations (“MD&A”) is intended to help the reader understand our results of operations and financial condition. This MD&A is provided as a supplement to, and should be read in conjunction with, our consolidated financial statements and the accompanying notes to the consolidated financial statements appearing elsewhere in this Form 10-Q. All references to numbered Notes are to specific notes to our consolidated financial statements beginning on page 7 of this Form 10-Q, and the descriptions referred to are incorporated into the applicable portion of this section by reference. References to “base rent” in this Form 10-Q refer to cash payments made under the relevant lease(s), excluding real estate taxes and certain property operating expenses that are paid by us and are recoverable under the relevant lease(s) and exclude adjustments for straight-line rent revenue and above- and below-market lease amortization.
The discussions surrounding our Consolidated Propertiesportfolio of properties refer to our wholly or majority owned and controlled properties,Consolidated Properties, including our DST Properties, which as of June 30, 2021, were comprised of:
Apartment
The Edge at Lafayette,
Townlake of Coppell,
AQ Rittenhouse,
Lane Parke Apartments,
Dylan Point Loma,
The Penfield,
180 North Jefferson,
Jory Trail at the Grove,
The Reserve at Johns Creek,
Villas at Legacy,
Stonemeadow Farms,
Summit at San Marcos,
Presley Uptown, and
Princeton North Andover (acquired in 2021).
27



Industrial
Kendall Distribution Center,
Norfleet Distribution Center,
Suwanee Distribution Center,
3325 Trinity Boulevard,
Charlotte Distribution Center,
DFW Distribution Center,
O'Hare Industrial Portfolio,
Tampa Distribution Center,
Aurora Distribution Center,
Valencia Industrial Portfolio,
Pinole Point Distribution Center,
Mason Mill Distribution Center,
Fremont Distribution Center,
3324 Trinity Boulevard,
Taunton Distribution Center,
Chandler Distribution Center,
Fort Worth Distribution Center, (acquired in 2020),
Whitestown Distribution Center (acquired in 2020),
Louisville Distribution Center (acquired in 2021),
Southeast Phoenix Distribution Center (acquired in 2021), and
Louisville Airport Distribution Center (acquired in 2021).
Office
Monument IV at Worldgate,
140 Park Avenue,
San Juan Medical Center,
Genesee Plaza,
Fountainhead Corporate Park (acquired in 2020), and
170 Park Avenue (acquired in 2021).
Retail
The District at Howell Mill,
Grand Lakes Marketplace,
Oak Grove Plaza,
Rancho Temecula Town Center,
Skokie Commons,
Whitestone Market,
Maui Mall,
Silverstone Marketplace,
Kierland Village Center,
Timberland Town Center,
Montecito Marketplace, and
Milford Crossing (acquired in 2020).

28


Other
South Beach Parking Garage.
Sold Properties
24823 Anza Drive (sold in 2020), and
South Seattle Distribution Center (sold in 2021).

Discussions surrounding our Unconsolidated Properties refer to the following properties as of June 30, 2021:
PropertyProperty Type
Chicago Parking GarageParking
NYC Retail Portfolio(1)
Retail
Pioneer TowerOffice
The TremontApartment
The HuntingtonApartment
Siena Suwanee Town Center (2)
Apartment
________
(1)     We have elected the fair value option to account for this investment.
(2) Investment was acquired on December 15, 2020.which can be found below (see Item 2 - Properties).
Our primary business is the ownership and management of a diversified portfolio of apartment, industrial, office, residential, retail and other properties primarily located in the United States. The residential sector includes apartment properties and single-family rental homes. It is expected that over time our real estate portfolio will be further diversified on a global basis and will be further complemented by investments in real estate-related assets.
We are managed by our Advisor, LaSalle Investment Management, Inc., a subsidiary of our Sponsor, Jones Lang LaSalle Incorporated (NYSE: JLL), a leading global financial and professional services firm that specializes in commercial real estate and investment management. We hire property management and leasing companies to provide the on-site, day-to-day management and leasing services for our properties. When selecting a property management or leasing company for one of our properties, we look for service providers that have a strong local market or industry presence, create portfolio efficiencies, have the ability to develop new business for us and will provide a strong internal control environment that will comply with our Sarbanes-Oxley Act of 2002 internal control requirements. We currently use a mix of property management and leasing service providers that include large national real estate service firms, including an affiliate of our Advisor and smaller local firms.

24


We seek to minimize risk and maintain stability of income and principal value through broad diversification across property sectors and geographic markets and by balancing tenant lease expirations and debt maturities across the real estate portfolio. Our diversification goals also take into account investing in sectors or regions we believe will create returns consistent with our investment objectives. Under normal conditions, we intend to pursue investments principally in well-located, well-leased properties within the apartment, industrial, office, residential, retail and other sectors. We expect to actively manage the mix of properties and markets over time in response to changing operating fundamentals within each property sector and to changing economies and real estate markets in the geographic areas considered for investment. When consistent with our investment objectives, we also seek to maximize the tax efficiency of our investments through like-kind exchanges and other tax planning strategies.
29


The following charts summarize our portfolio diversification by property sector and geographic region based upon the fair value of our properties. These tables provide examples of how our Advisor evaluates our real estate portfolio when making investment decisions.

Estimated Percent of Fair Value as of June 30, 2021:March 31, 2022:
jllipt-20210630_g2.jpgjllipt-20220331_g2.jpg
jllipt-20210630_g3.jpgjllipt-20220331_g3.jpg
3025


Our investments are not materially impacted by seasonality, despite certain of our retail tenants being impacted by seasonality. Percentage rents (rents computed as a percentage of tenant sales) that we earn from investments in retail properties may, in the future, be impacted by seasonality.
Use of Estimates
The preparation of financial statements in conformity with GAAP requires us to make estimates and assumptions. These estimates and assumptions impact the reported amounts of assets and liabilities and the disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. For example, significant estimates and assumptions have been made with respect to the useful lives of assets, recoverable amounts of receivables, fair value of derivatives and real estate assets, initial valuations and related amortization periods of deferred costs and intangibles, particularly with respect to property acquisitions. Actual results could differ from those estimates.
Critical Accounting Policies
This MD&A is based upon our consolidated financial statements, which have been prepared in accordance with GAAP. The preparation of these consolidated financial statements requires management to make estimates and judgments that affect the reported amounts of assets, liabilities, revenues and expenses. Management bases its estimates on historical experience and assumptions that are believed to be reasonable under the circumstances, the results of which form the basis for making judgments about carrying value of assets and liabilities that are not readily apparent from other sources. Actual results may differ from these estimates under different assumptions or conditions. We believe there have been no significant changes during the sixthree months ended June 30, 2021March 31, 2022 to the items that we disclosed as our critical accounting policies and estimates under “Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations” in our 20202021 Form 10-K.
Initial Valuations and Estimated Useful Lives or Amortization Periods for Real Estate Investments and Intangibles
These estimates are particularly important as they are used for the allocation of purchase price between building, land and other identifiable intangibles, including above, below and at-market leases. As a result, the impact of these estimates on our operations could be substantial. Significant differences in annual depreciation or amortization expense may result from the differing useful life or amortization periods related to such purchased assets and liabilities.
Impairment of Long-Lived Assets
Our estimate of the expected future cash flows used in testing for impairment is subjective and based on, among other things, our estimates regarding future market conditions, rental rates, occupancy levels, costs of tenant improvements, leasing commissions and other tenant concessions, assumptions regarding the residual value of our properties at the end of our anticipated holding period, discount rates and the length of our anticipated holding period. These assumptions could differ materially from actual results. If changes in our strategy or the market conditions result in a reduction in the holding period and an earlier sale date, an impairment loss could be recognized and such loss could be material. No such strategy changes or market conditions have been identified as of June 30, 2021.March 31, 2022.
Collectibility of Rental Revenue
Individual leases are evaluated for collectibility at each reporting period. We evaluate the collectibility of rents and other receivables at each reporting period based on factors including, among others, tenant'stenants' payment history, the financial condition of the tenant, business conditions and trends in the industry in which the tenant operates and economic conditions in the geographic area where the property is located. If evaluation of these factors or others indicates it is not probable we will collect substantially all rent we recognize an adjustment to rental revenue. If our judgment or estimation regarding probability of collection changes we may adjust or record additional rental revenue in the period such conclusion is reached.



3126


Properties
Properties owned at June 30, 2021,March 31, 2022, including DST Properties, are as follows:
Percentage Leased as of June 30, 2021Percentage Leased as of March 31, 2022
Property NameProperty NameLocationAcquisition DateOwnership
%
Net Rentable
Square Feet
Property NameLocationAcquisition DateOwnership
%
Net Rentable
Square Feet
Consolidated Properties:Consolidated Properties:Consolidated Properties:
Apartment Segment:
The Edge at LafayetteLafayette, LAJanuary 15, 2008100%207,000 66%
Townlake of CoppellCoppell, TXMay 22, 2015100351,000 94
AQ RittenhousePhiladelphia, PAJuly 30, 201510092,000 97
Lane Parke ApartmentsMountain Brook, ALMay 26, 2016100263,000 97
Dylan Point LomaSan Diego, CAAugust 9, 2016100204,000 99
The PenfieldSt. Paul, MNSeptember 22, 2016100245,000 89
180 North JeffersonChicago, ILDecember 1, 2016100217,000 97
Jory Trail at the GroveWilsonville, ORJuly 14, 2017100315,000 99
The Reserve at Johns CreekJohns Creek, GAJuly 28, 2017100244,000 94
Villas at LegacyPlano, TXJune 6, 2018100340,000 94
Stonemeadow FarmsBothell, WAMay 13, 2019100228,000 98
Summit at San MarcosChandler, AZJuly 31, 2019100257,000 99
Presley Uptown (1)Charlotte, NCSeptember 30, 201998190,000 94
Princeton North AndoverNorth Andover, MAMay 3, 2021100204,000 97
Industrial Segment:Industrial Segment:Industrial Segment:
Kendall Distribution Center Kendall Distribution Center Atlanta, GAJune 30, 2005100%409,000 100%Kendall Distribution Center Atlanta, GAJune 30, 2005100%409,000 100%
Norfleet Distribution Center Kansas City, MOFebruary 27, 2007100702,000 100
Suwanee Distribution CenterSuwanee Distribution CenterSuwanee, GAJune 28, 2013100559,000 100Suwanee Distribution CenterSuwanee, GAJune 28, 2013100559,000 100
Grand Prairie Distribution Center Grand Prairie Distribution Center Grand Prairie Distribution Center
3325 West Trinity Boulevard3325 West Trinity BoulevardGrand Prairie, TXJanuary 22, 2014100277,000 1003325 West Trinity BoulevardGrand Prairie, TXJanuary 22, 2014100277,000 100
3324 West Trinity Boulevard3324 West Trinity BoulevardGrand Prairie, TXMay 31, 2019100145,000 1003324 West Trinity BoulevardGrand Prairie, TXMay 31, 2019100145,000 100
Charlotte Distribution CenterCharlotte Distribution CenterCharlotte, NCJune 27, 2014100347,000 100Charlotte Distribution CenterCharlotte, NCJune 27, 2014100347,000 100
DFW Distribution CenterDFW Distribution CenterDFW Distribution Center
4050 Corporate Drive4050 Corporate DriveGrapevine, TXApril 15, 2015100441,000 1004050 Corporate DriveGrapevine, TXApril 15, 2015100441,000 100
4055 Corporate Drive4055 Corporate DriveGrapevine, TXApril 15, 2015100202,000 1004055 Corporate DriveGrapevine, TXApril 15, 2015100202,000 89
O'Hare Industrial PortfolioO'Hare Industrial PortfolioO'Hare Industrial Portfolio
200 Lewis200 LewisWood Dale, ILSeptember 30, 201510031,000 82200 LewisWood Dale, ILSeptember 30, 201510031,000 100
1225 Michael Drive1225 Michael DriveWood Dale, ILSeptember 30, 2015100109,000 1001225 Michael DriveWood Dale, ILSeptember 30, 2015100109,000 100
1300 Michael Drive1300 Michael DriveWood Dale, ILSeptember 30, 201510071,000 1001300 Michael DriveWood Dale, ILSeptember 30, 201510071,000 100
1301 Mittel Drive1301 Mittel DriveWood Dale, ILSeptember 30, 201510053,000 1001301 Mittel DriveWood Dale, ILSeptember 30, 201510053,000 100
1350 Michael Drive1350 Michael DriveWood Dale, ILSeptember 30, 201510056,000 661350 Michael DriveWood Dale, ILSeptember 30, 201510056,000 100
2501 Allan Drive2501 Allan DriveElk Grove, ILSeptember 30, 2015100198,000 1002501 Allan DriveElk Grove, ILSeptember 30, 2015100198,000 100
2601 Allan Drive2601 Allan DriveElk Grove, ILSeptember 30, 2015100124,000 1002601 Allan DriveElk Grove, ILSeptember 30, 2015100124,000 100
Tampa Distribution CenterTampa Distribution CenterTampa, FLApril 11, 2016100386,000 100Tampa Distribution CenterTampa, FLApril 11, 2016100386,000 100
Aurora Distribution CenterAurora Distribution CenterAurora, ILMay 19, 2016100305,000 100Aurora Distribution CenterAurora, ILMay 19, 2016100305,000 100
Valencia Industrial Portfolio:Valencia Industrial Portfolio:Valencia Industrial Portfolio:
28150 West Harrison Parkway28150 West Harrison ParkwayValencia, CAJune 29, 201610087,000 10028150 West Harrison ParkwayValencia, CAJune 29, 201610087,000 100
28145 West Harrison Parkway28145 West Harrison ParkwayValencia, CAJune 29, 2016100114,000 10028145 West Harrison ParkwayValencia, CAJune 29, 2016100114,000 100
28904 Paine Avenue28904 Paine AvenueValencia, CAJune 29, 2016100117,000 10028904 Paine AvenueValencia, CAJune 29, 2016100117,000 100
25045 Tibbitts Avenue25045 Tibbitts AvenueSanta Clarita, CAJune 29, 2016100142,000 10025045 Tibbitts AvenueSanta Clarita, CAJune 29, 2016100142,000 100
Pinole Point Distribution Center:Pinole Point Distribution Center:Pinole Point Distribution Center:
6000 Giant Road6000 Giant RoadRichmond, CASeptember 8, 2016100225,000 1006000 Giant RoadRichmond, CASeptember 8, 2016100225,000 100
6015 Giant Road6015 Giant RoadRichmond, CASeptember 8, 2016100252,000 100
6025 Giant Road6025 Giant RoadRichmond, CADecember 29, 201610041,000 100
Mason Mill Distribution CenterMason Mill Distribution CenterBuford, GADecember 20, 2017100340,000 100
Fremont Distribution CenterFremont Distribution Center
45275 Northport Court45275 Northport CourtFremont, CAMarch 29, 2019100117,000 100
45630 Northport Loop East45630 Northport Loop EastFremont, CAMarch 29, 2019100120,000 100
Taunton Distribution CenterTaunton Distribution CenterTaunton, MAAugust 23, 2019100200,000 100
Chandler Distribution CenterChandler Distribution Center
1725 East Germann Road1725 East Germann RoadChandler, AZDecember 5, 2019100122,000 100
1825 East Germann Road1825 East Germann RoadChandler, AZDecember 5, 201910089,000 100
Fort Worth Distribution CenterFort Worth Distribution CenterFort Worth, TXOctober 23, 2020100351,000 100
Whitestown Distribution CenterWhitestown Distribution Center
4993 Anson Boulevard4993 Anson BoulevardWhitestown, INDecember 11, 2020100280,000 100
5102 E 500 South5102 E 500 SouthWhitestown, INDecember 11, 2020100440,000 100
Louisville Distribution CenterLouisville Distribution CenterShepherdsville, KYJanuary 21, 20211001,040,000 100
Southeast Phoenix Distribution CenterSoutheast Phoenix Distribution Center
6511 West Frye Road6511 West Frye RoadChandler, AZFebruary 23, 2021100102,000 100
3227


Percentage Leased as of June 30, 2021
Property NameLocationAcquisition DateOwnership
%
Net Rentable
Square Feet
6015 Giant RoadRichmond, CASeptember 8, 2016100252,000 100
6025 Giant RoadRichmond, CADecember 29, 201610041,000 100
Mason Mill Distribution CenterBuford, GADecember 20, 2017100340,000 100
Fremont Distribution Center
45275 Northport CourtFremont, CAMarch 29, 2019100117,000 100
45630 Northport Loop EastFremont, CAMarch 29, 2019100120,000 100
Taunton Distribution CenterTaunton, MAAugust 23, 2019100200,000 100
Chandler Distribution Center
1725 East Germann RoadChandler, AZDecember 5, 2019100122,000 100
1825 East Germann RoadChandler, AZDecember 5, 201910089,000 89
Fort Worth Distribution CenterFort Worth, TXOctober 23, 2020100351,000 100
Whitestown Distribution Center
4993 Anson BoulevardWhitestown, INDecember 11, 2020100280,000 100
5102 E 500 SouthWhitestown, INDecember 11, 2020100440,000 100
Louisville Distribution CenterShepherdsville, KYJanuary 21, 20211001,040,000 100
Southeast Phoenix Distribution Center
6511 West Frye RoadChandler, AZFebruary 23, 2021100102,000 100
6565 West Frye RoadChandler, AZFebruary 23, 2021100118,000 100
6615 West Frey RoadChandler, AZFebruary 23, 2021100136,000 100
6677 West Frye RoadChandler, AZFebruary 23, 2021100118,000 100
Louisville Airport Distribution CenterLouisville, KYJune 24, 2021100283,844 100
Office Segment: 
Monument IV at Worldgate Herndon, VAAugust 27, 2004100%228,000 100%
140 Park AvenueFlorham Park, NJDecember 21, 2015100100,000 100
San Juan Medical CenterSan Juan Capistrano, CAApril 1, 201610040,000 97
Genesee Plaza
9333 Genesee AveSan Diego, CAJuly 2, 201910080,000 89
9339 Genesee AveSan Diego, CAJuly 2, 201910081,000 88
Fountainhead Corporate Park
Fountainhead Corporate Park ITempe, AZFebruary 6, 2020100167,000 99
Fountainhead Corporate Park IITempe, AZFebruary 6, 2020100128,000 97
170 Park AvenueFlorham Park, NJFebruary 2, 2021100147,000 100
Retail Segment:
The District at Howell Mill (1)Atlanta, GAJune 15, 200788%306,000 96%
Grand Lakes Marketplace (1)Katy, TXSeptember 17, 201390131,000 75
Oak Grove PlazaSachse, TXJanuary 17, 2014100120,000 94
Rancho Temecula Town CenterTemecula, CAJune 16, 2014100165,000 96
Skokie CommonsSkokie, ILMay 15, 201510097,000 98
Whitestone MarketAustin, TXSeptember 30, 2015100145,000 99
Maui MallKahului, HIDecember 22, 2015100235,000 80
Silverstone MarketplaceScottsdale, AZJuly 27, 201610078,000 93
Kierland Village CenterScottsdale, AZSeptember 30, 2016100118,000 95
Timberland Town CenterBeaverton, ORSeptember 30, 201610092,000 98
Montecito MarketplaceLas Vegas, NVAugust 8, 2017100190,000 93
Milford CrossingMilford, MAJanuary 29, 2020100159,000 99
Other Segment:
South Beach Parking Garage (2)Miami Beach, FLJanuary 28, 2014100%130,000 N/A
Percentage Leased as of March 31, 2022
Property NameLocationAcquisition DateOwnership
%
Net Rentable
Square Feet
6565 West Frye RoadChandler, AZFebruary 23, 2021100118,000 100
6615 West Frey RoadChandler, AZFebruary 23, 2021100136,000 100
6677 West Frye RoadChandler, AZFebruary 23, 2021100118,000 100
Louisville Airport Distribution CenterLouisville, KYJune 24, 2021100284,000 100
237 Via Vera Cruz (1)San Marcos, CAJuly 2, 20219566,000 100
13500 Danielson Street (1)Poway, CAJuly 2, 20219573,000 100
4211 Starboard Drive (1)Fremont, CAJuly 9, 202195130,000 100
5 National WayDurham, NCSeptember 28, 2021100188,000 100
47 National WayDurham, NCSeptember 28, 2021100187,000 100
Friendship Distribution Center
4627 Distribution PkwyBuford, GAOctober 20, 2021100126,000 100
4630 Distribution PkwyBuford, GAOctober 20, 2021100149,000 100
4646 Distribution PkwyBuford, GAOctober 20, 2021100102,000 100
4651 Distribution PkwyBuford, GAOctober 20, 2021100272,000 100
South San Diego Distribution Center
2001 Sanyo AvenueSan Diego, CAOctober 28, 2021100320,000 100
2055 Sanyo AvenueSan Diego, CAOctober 28, 2021100209,000 87
2065 Sanyo AvenueSan Diego, CAOctober 28, 2021100136,000 100
1755 Britannia DriveElgin, ILNovember 16, 202110080,000 100
2451 Bath RoadElgin, ILNovember 16, 2021100327,000 100
687 Conestoga ParkwayShepardsville, KYNovember 17, 2021100327,000 100
2840 Loker AvenueCarlsbad, CANovember 30, 202195104,000 100
15890 Bernardo Center DriveSan Diego, CANovember 30, 20219548,000 100
Office Segment: 
Monument IV at Worldgate Herndon, VAAugust 27, 2004100%228,000 100%
140 Park AvenueFlorham Park, NJDecember 21, 2015100100,000 100
San Juan Medical CenterSan Juan Capistrano, CAApril 1, 201610040,000 100
Genesee Plaza
9333 Genesee AveSan Diego, CAJuly 2, 201910080,000 78
9339 Genesee AveSan Diego, CAJuly 2, 201910081,000 91
Fountainhead Corporate Park
Fountainhead Corporate Park ITempe, AZFebruary 6, 2020100167,000 100
Fountainhead Corporate Park IITempe, AZFebruary 6, 2020100128,000 100
170 Park AvenueFlorham Park, NJFebruary 2, 2021100147,000 100
9101 Stony Point DriveRichmond, VASeptember 15, 202110087,000 100
North Tampa Surgery CenterOdessa, FLOctober 8, 202110013,000 100
Duke Medical CenterDurham, NCDecember 23, 202110060,000 96
KC Medical Office Portfolio
8600 NE 82nd StreetKansas City, MODecember 23, 202110011,000 100
1203 SW 7 HighwayBlue Springs, MODecember 23, 202110010,000 100
Roeland Park Medical OfficeRoeland Park, KSDecember 28, 202110030,000 100
South Reno Medical CenterReno, NVDecember 28, 202110032,000 100
Sugar Land Medical PlazaSugar Land, TXDecember 30, 202110037,000 100
Residential Segment:
Townlake of CoppellCoppell, TXMay 22, 2015100351,000 95
AQ RittenhousePhiladelphia, PAJuly 30, 201510092,000 98
Lane Parke ApartmentsMountain Brook, ALMay 26, 2016100263,000 90
3328


Percentage Leased as of June 30, 2021Percentage Leased as of March 31, 2022
Property NameProperty NameLocationAcquisition DateOwnership
%
Net Rentable
Square Feet
Property NameLocationAcquisition DateOwnership
%
Net Rentable
Square Feet
Dylan Point LomaDylan Point LomaSan Diego, CAAugust 9, 2016100204,000 96
The PenfieldThe PenfieldSt. Paul, MNSeptember 22, 2016100245,000 96
180 North Jefferson180 North JeffersonChicago, ILDecember 1, 2016100217,000 96
Jory Trail at the GroveJory Trail at the GroveWilsonville, ORJuly 14, 2017100315,000 95
The Reserve at Johns CreekThe Reserve at Johns CreekJohns Creek, GAJuly 28, 2017100244,000 96
Villas at LegacyVillas at LegacyPlano, TXJune 6, 2018100340,000 95
Stonemeadow FarmsStonemeadow FarmsBothell, WAMay 13, 2019100228,000 97
Summit at San MarcosSummit at San MarcosChandler, AZJuly 31, 2019100257,000 97
Presley Uptown (1)Presley Uptown (1)Charlotte, NCSeptember 30, 201998190,000 96
Princeton North AndoverPrinceton North AndoverNorth Andover, MAMay 3, 2021100204,000 97
The Preserve at the MeadowsThe Preserve at the MeadowsFort Collins, COAugust 23, 2021100208,000 96
The RockwellThe RockwellBerlin, MAAugust 31, 2021100233,000 98
Miramont ApartmentsMiramont ApartmentsFort Collins, COSeptember 29, 2021100212,000 97
Pinecone ApartmentsPinecone ApartmentsFort Collins, COSeptember 29, 2021100176,000 99
Reserve at VeniceReserve at VeniceNorth Venice, FLDecember 17, 2021100268,000 94
Woodside TrumbullWoodside TrumbullTrumbull, CTDecember 21, 2021100207,000 89
Jefferson Lake HowellJefferson Lake HowellCasselberry, FLMarch 30, 2022100374,000 91
Retail Segment:Retail Segment:
The District at Howell Mill (1)The District at Howell Mill (1)Atlanta, GAJune 15, 200788%306,000 96%
Grand Lakes Marketplace (1)Grand Lakes Marketplace (1)Katy, TXSeptember 17, 201390131,000 75
Oak Grove PlazaOak Grove PlazaSachse, TXJanuary 17, 2014100120,000 94
Rancho Temecula Town CenterRancho Temecula Town CenterTemecula, CAJune 16, 2014100165,000 97
Skokie CommonsSkokie CommonsSkokie, ILMay 15, 201510097,000 98
Whitestone MarketWhitestone MarketAustin, TXSeptember 30, 2015100145,000 99
Maui MallMaui MallKahului, HIDecember 22, 2015100235,000 83
Silverstone MarketplaceSilverstone MarketplaceScottsdale, AZJuly 27, 201610078,000 93
Kierland Village CenterKierland Village CenterScottsdale, AZSeptember 30, 2016100118,000 98
Timberland Town CenterTimberland Town CenterBeaverton, ORSeptember 30, 201610092,000 96
Montecito MarketplaceMontecito MarketplaceLas Vegas, NVAugust 8, 2017100190,000 95
Milford CrossingMilford CrossingMilford, MAJanuary 29, 2020100159,000 99
Other Segment:Other Segment:
South Beach Parking Garage (2)South Beach Parking Garage (2)Miami Beach, FLJanuary 28, 2014100%130,000 N/A
Unconsolidated Properties:Unconsolidated Properties:Unconsolidated Properties:
Chicago Parking Garage (3)Chicago Parking Garage (3)Chicago, ILDecember 23, 2014100%167,000 N/AChicago Parking Garage (3)Chicago, ILDecember 23, 2014100%167,000 N/A
NYC Retail Portfolio (4)NY/NJDecember 8, 2015141,938,000 89%
Pioneer Tower (5)Portland, ORJune 28, 2016100296,000 71
NYC Retail Portfolio (4)(5)NYC Retail Portfolio (4)(5)NY/NJDecember 8, 2015141,938,000 91
Pioneer Tower (6)Pioneer Tower (6)Portland, ORJune 28, 2016100296,000 68
The Tremont (1)The Tremont (1)Burlington, MAJuly 19, 201875175,000 93The Tremont (1)Burlington, MAJuly 19, 201875175,000 97
The Huntington (1)The Huntington (1)Burlington, MAJuly 19, 201875115,000 92The Huntington (1)Burlington, MAJuly 19, 201875115,000 93
Siena Suwanee Town CenterSiena Suwanee Town CenterSuwanee, GADecember 15, 2020100226,000 93Siena Suwanee Town CenterSuwanee, GADecember 15, 2020100226,000 92
Single-Family Rental Portfolio (5)Single-Family Rental Portfolio (5)VariousAugust 5, 2021477,207,000 96
Kingston at McLean Crossing (1)Kingston at McLean Crossing (1)McLean, VADecember 3, 202180223,000 97
________
(1)We own a majority interest in the joint venture that owns a fee simple interest in this property.
(2)The parking garage contains 343 stalls. This property is owned leasehold.
(3)We own a condominium interest in the building that contains a 366 stall parking garage.
29


(4)We own an approximate 14% interest in a portfolio of eight urban infill retail properties located in the greater New York City area.
(5)We have elected the fair value option to account for this investment.
(6)We own a condominium interest in the building that contains a 17 story multi-tenant office property.

Operating Statistics
We generally hold investments in properties with high occupancy rates leased to quality tenants under long-term, non-cancelable leases. We believe these leases are beneficial to achieving our investment objectives. The following table shows our operating statistics by property type for our consolidated properties as of June 30, 2021:March 31, 2022:
Number of
Properties
Total Area
(Sq Ft)
% of Total
Area
Occupancy %Average Minimum
Base Rent per
Occupied Sq Ft (1)
Number of
Properties
Total Area
(Sq Ft)
% of Total
Area
Occupancy %Average Minimum
Base Rent per
Occupied Sq Ft (1)
Apartment14 3,358,000 22 %94 %$22.05 
IndustrialIndustrial39 9,250,000 59 100 5.42 Industrial55 11,392,000 59 %99 %$6.31 
OfficeOffice976,000 98 31.82 Office16 1,251,000 98 32.16 
ResidentialResidential20 4,828,000 24 95 22.51 
RetailRetail12 1,834,000 12 92 20.98 Retail12 1,836,000 94 20.84 
OtherOther130,000 N/AN/AOther130,000 N/AN/A
TotalTotal74 15,548,000 100 %97 %$12.37 Total104 19,437,000 99 %98 %$13.36 
________
(1)Amount calculated as in-place minimum base rent for all occupied space at June 30, 2021March 31, 2022 and excludes any straight line rents, tenant recoveries and percentage rent revenues.
As of June 30, 2021,March 31, 2022, our average effective annual rent per square foot, calculated as average minimum base rent per occupied square foot less tenant concessions and allowances, was $10.99$12.31 for our consolidated properties.

34


Recent Events and Outlook
COVID-19 Business Outlook
The outbreak of COVID-19 was declared by the World Health Organization as a global health emergency in January 2020 and then as a pandemic in March 2020. COVID-19 has impacted global financial markets, severely restricted international trade and travel, disrupted business operations (in part or in their entirety) and negatively impacted many investment asset classes including real estate. The ongoing outbreak and corollary response could have a material adverse impact on our financial condition and results of operations. The severity of the impact brought on by these disruptions will be different across property types and markets but could have serious negative impacts on all real estate depending on the longer-term economic effects of COVID-19.
Rent Collections
Rent collections across our portfolio have continued to improve as most tenants have been able to reopen their businesses and return to normal payment patterns. Collections have been in the upper 90 percent range, and we have received very few new requests for rent relief over the last two quarters. Our retail tenants continue to be a slight laggard in collection of outstanding receivables as compared to the other property sectors.
Property Valuations
Property valuations across our portfolio have stabilized, and we are seeing positive valuation increases acrossespecially within our apartment,residential, industrial and healthcare properties driven by good underlying property fundamentals and strong capital markets.
Credit Facility
On May 24, 2021, we entered into our Credit Facility providing for a $650,000 revolving line of credit and unsecured term loan made up of a $415,000 Revolving Credit Facility and a $235,000 of Term Loans.Loan. The Credit Facility provides us with the ability, from time to time, to increase the size of the Credit Facility up to a total of $800 million,$800,000, subject to receipt of lender commitments and other conditions. WeWe are in compliance with our debt covenants as of June 30, 2021.March 31, 2022. We expect to maintain compliance with our debt covenantscovenants.
Liquidity
At June 30, 2021,March 31, 2022, we had in excess of $176,000$124,000 in total cash on hand and $550,000$210,000 of capacity under our Credit Facility. Looking at the remainder of 2022 and into 2021,2023, we expect to utilize our cash on hand and Credit Facility capacity to acquire new properties, fund repurchases of our shares and fund quarterly distributions.
Share Repurchase Plan
During the secondfirst quarter of 2021,2022, we repurchased $37,341$41,266 of our common stock pursuant to our Share Repurchase Plan,share repurchase plan, which had a quarterly limit of $105,224.$139,775. The quarterly limit on repurchases is calculated as 5% of our NAV as of the last day of the previous quarter. The limit for the thirdsecond quarter of 20212022 is $111,435. $161,697.

30


General Company and Market Commentary
On July 6, 2018,December 21, 2021, the SEC declared our Second ExtendedCurrent Public Offering effective registering up to $3,000,000 in any combination of shares of our Class A, Class M, Class A-I and Class M-I common stock, consisting of up to $2,700,000 of shares offered in our primary offering and up to $300,000 in shares offered pursuant to our distribution reinvestment plan. We intend to offer shares of our common stock on a continuous basis for an indefinite period of time by filing a new registration statement before the end of each offering period, subject to regulatory approval. The per share purchase price varies from day to day and, on each day, equals our NAV per share for each class of common stock, plus, for Class A and Class A-I shares, applicable selling commissions. The Dealer Manager is distributing shares of our common stock in our Second ExtendedCurrent Public Offering. We intend to primarily use the net proceeds from the offering, after we pay the fees and expenses attributable to the offerings and our operations, to (1) grow and further diversify our portfolio by making investments in accordance with our investment strategy and policies, (2) reduce borrowings and repay indebtedness incurred under various financing instruments and (3) fund repurchases of our shares under our share repurchase plan.
On March 3, 2015, we commenced a private offeringour Private Offering of up to $350,000 in shares of our Class D common stock with an indefinite duration. Proceeds from our private offeringPrivate Offering will be used for the same corporate purposes as the proceeds from the First Extended Public Offering.
35


our public offerings.
On October 16, 2019, we through our operating partnership, we initiated the DST Program to raise up to $500,000, which our board of directors may increase in its sole discretion,increased to $1,000,000 on August 10, 2021, in private placements exempt from registration under the Securities Act through the sale of beneficial interests to accredited investors in specific Delaware statutory trustsDSTs holding DST Properties, which may be sourced from our real properties or from third parties.
On June 4, 2021, we filed a Registration Statement on Form S-11 with the SEC for our Third Extended Public Offering to register a public offering of up to $3,000,000 in any combination of shares of our Class A, Class M, Class A-I and Class M-I common stock, consisting of up to $2,700,000 of shares offered in our primary offering and up to $300,000 in shares offered pursuant to our distribution reinvestment plan. As of August 11, 2021, the Third Extended Public Offering has not been declared effective.
Over the past nine years we have acquired 92 properties (all of these consistent with our investment strategy), sold 38 non-strategic properties, reduced our Company leverage ratio, decreased our average interest rate on debt, and increased cash reserves and Company-wide liquidity, while also providing cash flow to our stockholders through our regular quarterly dividend payments.
Capital Raised and Use of Proceeds
As of June 30, 2021,March 31, 2022, we have raised gross proceeds of over $2,684,000$3,368,000 from our public and private offerings and private share sales since 2012. We used these proceeds along with proceeds from mortgage debt to acquire approximately $3,129,000$4,653,000 of real estate investments, deleverage the Company by repaying mortgage loans of approximately $647,000 and repurchase shares of our common stock for approximately $850,000.$947,000.
Property Acquisitions
On January 21, 2021,March 30, 2022, we acquired Louisville Distribution Center,Jefferson Lake Howell, a 1,040,000 square foot industrial384-unit residential property located in Shepherdsville, KentuckyCasselberry, Florida for approximately $95,000.$154,100. The acquisition was funded with cash on hand.
On February 2, 2021, we acquired 170 Park Ave,hand and a 147,000 square foot life sciences property located in Florham Park, New Jersey for approximately $46,600. The acquisition was funded with cashdraw on hand.
On February 23, 2021, we acquired Southeast Phoenix Distribution Center, a four property industrial distribution center totaling 474,000 square feet located in Chandler, Arizona for approximately $91,000. The acquisition was funded with cash on hand.
On May 3, 2021, we acquired Princeton North Andover, a newly constructed, 192-unit apartment property located in North Andover, Massachusetts, for approximately $72,500. The acquisition was funded with cash on hand.
On June 24, 2021, we acquired Louisville Airport Distribution Center, a nearly 284,000 square-foot, newly constructed Class A industrial property located in the Southside/Airport industrial submarket for approximately $32,100. The acquisition was funded with cash on hand.our Credit Facility.
Property Dispositions
On January 8, 2021,6, 2022, we sold South SeattleNorfleet Distribution Center, a 323,000702,000 square foot industrial property located in Seattle, WashingtonKansas City, Missouri for approximately $72,600$60,375 less closing costs and the loan of $17,841 was retired.costs. We recorded a gain on the sale of the property in the amount of $33,580.approximately $34,186.
On January 24, 2022, we sold The Edge at Lafayette, a 207,000 square foot student housing apartment property located in Lafayette, Louisiana for approximately $16,500 less closing costs. We recorded a gain on the sale of the property in the amount of approximately $13.
Financing
On February 10, 2021,March 1, 2022, we entered into a $34,000$55,800 mortgage payable on WhitestownReserve at Venice. The mortgage note bears an interest of 2.98% and matures on March 1, 2032.
On March 1, 2022, we entered into a $40,000 mortgage payable on Friendship Distribution Center. The mortgage note bears an interest rate of 2.95%SOFR plus 1.75% (2.03% at March 31, 2022) and matures on February 10, 2028.
On March 8, 2021, we repaid the mortgage note payable related to 140 Park Avenue in the amount of $22,800.
On March 11, 2021, we entered into a $36,030 mortgage payable on Townlake of Coppell. The mortgage note bears an interest rate of 2.41% and matures on April 10, 2028.
On March 17, 2021, we repaid the mortgage note payable related to Monument IV in the amount of $40,000.
On April 26, 2021, we entered into a $52,250 mortgage payable on Louisville Distribution Center. The mortgage bears an interest rate of 1.76% and matures on May 1, 2026.
36


On May 18, 2021, we entered into a $49,000 mortgage payable on Southeast Phoenix Distribution Center. The mortgage bears an interest rate of 2.70% and matures on June 1, 2028.
On June 30, 2021, we entered into a $39,900 mortgage payable on Princeton North Andover. The mortgage bears an interest rate of libor + 1.55% (1.65% at June 30, 2021) and matures on June 1, 2028.
Subsequent Events
On July 2, 2021, we acquired two industrial properties totaling 153,000 square feet located in San Marcos and Poway, California for approximately $36,640. The acquisitions were funded with cash on hand.
On July 9, 2021, we acquired a 130,000 square foot industrial property located in Fremont, California for approximately $32,000 using cash on hand.
On August 5, 2021, we acquired a 49% interest in GVI RH JV Investor, LLC, which owns a 95% interest in a joint venture, alongside a prominent national single family rental operating company, of a portfolio of approximately 4,000 stabilized single family rental homes located in various markets across the United States, including Atlanta, Dallas, Phoenix, Nashville and Charlotte, among others. The seller will retain a 51% interest. The portfolio is encumbered by RMBS in a net amount of $760,000 maturing in the fourth quarter of 2025 at an interest rate of 2.1%. The equity purchase price is approximately $205,000. We funded the transaction using cash on hand and a draw on our revolving line of credit.
On August 10, 2021, our board of directors approved a gross dividend for the third quarter of 2021 of $0.135 per share to stockholders of record as of September 24, 2021. The dividend will be paid on or around September 29, 2021. Class A, Class M, Class A-I, Class M-I and Class D stockholders will receive $0.135 per share, less applicable class-specific fees, if any.
On August 10, 2021, our board of directors approved increasing our DST Program by an additional $500,000 in private placements through the sale of beneficial interests in specific DST Properties, which may be sourced from our existing portfolio or from newly acquired properties sourced from third parties.2029.
Investment Objectives and Strategy
Our primary investment objectives are:
to generate an attractive level of current income for distribution to our stockholders;
to preserve and protect our stockholders' capital investments;
to achieve appreciation of our NAV over time; and
to enable stockholders to utilize real estate as an asset class in diversified, long-term investment portfolios.
31


We cannot ensure that we will achieve our investment objectives. Our charter places numerous limitations on us with respect to the manner in which we may invest our funds. In most cases, these limitations cannot be changed unless our charter is amended, which may require the approval of our stockholders.
The cornerstone of our investment strategy is to acquire and manage income-producing commercial real estate properties and real estate-related assets around the world. We believe this strategy enables us to provide our stockholders with a portfolio that is well-diversified across property type, geographic region and industry, both in the United States and internationally. It is our belief that adding international investments to our portfolio over time will serve as an effective tool to construct a well-diversified portfolio designed to provide our stockholders with stable distributions and attractive long-term risk-adjusted returns.
We believe that our broadly diversified portfolio benefits our stockholders by providing:
diversification of sources of income;
access to attractive real estate opportunities currently in the United States and, over time, around the world; and
exposure to a return profile that should have lower correlations with other investments.
Since real estate markets are often cyclical in nature, our strategy allows us to more effectively deploy capital into property types and geographic regions where the underlying investment fundamentals are relatively strong or strengthening and away from those property types and geographic regions where such fundamentals are relatively weak or weakening. We intend to meet our investment objectives by selecting investments across multiple property types and geographic regions to achieve portfolio stability, diversification, current income and favorable risk-adjusted returns. To a lesser degree, we also
37


intend to invest in debt and equity interests backed principally by real estate, which we refer to collectively as “real estate-related assets.”
We will leverage LaSalle's broad commercial real estate research and strategy platform and resources to employ a research-based investment philosophy focused on building a portfolio of commercial properties and real estate-related assets that we believe has the potential to provide stable income streams and outperform market averages over an extended holding period. Furthermore, we believe that having access to LaSalle and JLL's international organization and platform, with real estate professionals living and working full time throughout our global target markets, will be a valuable resource to us when considering and executing upon international investment opportunities.
Our board of directors has adopted investment guidelines for our Advisor to implement and actively monitor in order to allow us to achieve and maintain diversification in our overall investment portfolio. Our board of directors formally reviews our investment guidelines on an annual basis and our investment portfolio on a quarterly basis or, in each case, more often as they deem appropriate. Our board of directors reviews the investment guidelines to ensure that the guidelines are being followed and are in the best interests of our stockholders. Each such determination and the basis therefor shall be set forth in the minutes of the meetings of our board of directors. Changes to our investment guidelines must be approved by our board of directors but do not require notice to or the vote of stockholders.
We seek to invest:
up to 95% of our assets in properties;
up to 25% of our assets in real estate-related assets; and
up to 15% of our assets in cash, cash equivalents and other short-term investments.
Notwithstanding the above, the actual percentage of our portfolio that is invested in each investment type may from time to time be outside these target levels due to numerous factors including, but not limited to, large inflows of capital over a short period of time, lack of attractive investment opportunities or increases in anticipated cash requirements for repurchase requests.
We expect to maintain a targeted Company leverage ratio (calculated as our share of total liabilities divided by our share of the fair value of total assets) of between 30% and 50%. We intend to use low leverage, or in some cases possibly no leverage, to finance new acquisitions in order to maintain our targeted Company leverage ratio. Our Company leverage ratio was 33%39% as of June 30, 2021.March 31, 2022.
2021
32


2022 Key Initiatives
A short-term initiative is to continue monitoring the status of COVID-19 guidance and its impact on our properties. During the remainder of 2021,2022, we intend to use capital raised from our public and private offerings and the DST Program to acquire new investment opportunities, repurchasingrepurchase stock under our share repurchase plan and fund quarterly distributions. We look to make investments that fit with our investment objectives and guidelines. Likely investment candidates may include well-located, well-leased apartmentresidential properties, industrial properties, medical office properties single family rentals and publicpublicly traded REIT securities. We will also attempt to further our geographic diversification. We will use debt financing to take advantage of the current favorable interest rate environment, while lookinglook to keep the Company leverage ratio in the 30% to 50% range in the near term consistent with traditional core real estate. We also intend to use our Revolving Credit Facility to allow us to efficiently manage our cash flows.
3833


Results of Operations
General
Our revenues are primarily received from tenants in the form of fixed minimum base rents and recoveries of operating expenses. Our expenses primarily relate to the costs of operating and financing the properties. Our share of the net income or net loss from our unconsolidated real estate affiliates is included in income from unconsolidated affiliates and fund investments. We believe the following analysis of reportable segments provides important information about the operating results of our real estate investments, such as trends in total revenues or operating expenses that may not be as apparent in a period-over-period comparison of the entire Company. We group our investments in real estate assets from continuing operations into five reportable operating segments based on the type of property, which are apartment,residential, industrial, office, retail and other. Operations from corporate level items and real estate assets sold are excluded from reportable segments.
Properties acquired or sold during any of the periods presented are presented within the recent acquisitions and sold properties line. The properties currently presented within the recent acquisitions and sold properties line include the properties listed as either acquired or sold in the Management Overviewcurrent or prior year in the Properties section above.above in addition to South Seattle Distribution Cener (sold in 2021), Norfleet Distribution Center (sold in 2022) and The Edge at Lafayette (sold in 2022). Properties owned for the sixthree months ended June 30,March 31, 2022 and 2021 and 2020 are referred to as our comparable properties.
Results of Operations for the Three Months Ended June 30,March 31, 2022 and 2021 and 2020
Revenues
The following chart sets forth revenues by reportable segment for the three months ended June 30, 2021March 31, 2022 and 2020:2021:
Three Months Ended June 30, 2021Three Months Ended June 30, 2020$
 Change
%
Change
Three Months Ended March 31, 2022Three Months Ended March 31, 2021$
 Change
%
Change
Revenues:Revenues:Revenues:
Rental revenueRental revenueRental revenue
Apartment$16,085 $16,137 $(52)(0.3)%
ResidentialResidential$16,541 $15,188 $1,353 8.9 %
IndustrialIndustrial12,272 11,088 1,184 10.7 Industrial13,610 12,742 868 6.8 
OfficeOffice5,026 5,027 (1)— Office7,368 6,852 516 7.5 
RetailRetail11,332 9,738 1,594 16.4 Retail13,615 12,053 1,562 13.0 
OtherOther62 75 (13)(17.3)Other61 32 29 90.6 
Comparable properties totalComparable properties total$44,777 $42,065 $2,712 6.4 %Comparable properties total$51,195 $46,867 $4,328 9.2 %
Recent acquisitions and sold propertiesRecent acquisitions and sold properties7,761 3,418 4,343 127.1 Recent acquisitions and sold properties23,760 3,864 19,896 514.9 
Total rental revenueTotal rental revenue$52,538 $45,483 $7,055 15.5 %Total rental revenue$74,955 $50,731 $24,224 47.7 %
Other revenueOther revenueOther revenue
Apartment$964 $728 $236 32.4 %
ResidentialResidential$814 $730 $84 11.5 %
IndustrialIndustrial30 26 15.4 Industrial40 36 900.0 
OfficeOffice253 177 76 42.9 Office293 371 (78)(21.0)
RetailRetail93 88 5.7 Retail72 83 (11)(13.3)
OtherOther796 154 642 416.9 Other601 631 (30)(4.8)
Comparable properties totalComparable properties total$2,136 $1,173 $963 82.1 %Comparable properties total$1,820 $1,819 $0.1 %
Recent acquisitions and sold propertiesRecent acquisitions and sold properties1,372 260 1,112 428 Recent acquisitions and sold properties396 31 365 1,177 
Total other revenueTotal other revenue$3,508 $1,433 $2,075 144.8 %Total other revenue$2,216 $1,850 $366 19.8 %
Total revenuesTotal revenues$56,046 $46,916 $9,130 19.5 %Total revenues$77,171 $52,581 $24,590 46.8 %
Rental revenues at comparable properties increased $2,712$4,328 for the three months ended June 30, 2021March 31, 2022 as compared to the same period in 2020.2021. The increase of $1,594$1,562 within our retail segment was primarily related to an increase in collections from tenants whichthat experienced a decrease in operations from COVID-19 in 2020. The2021 as well as an increase in rentalrecovery revenue from our industrial properties is primarily related to $763 of rent collections at Norfleet Distribution Center and $207 at Taunton Distribution Center due to higher occupancyincreased operating expenses within the segment during the three months ended June 30, 2021March 31, 2022. The increase in rental
34


revenue from our residential, industrial and office segments are primarily related to higher rental rates and higher occupancy at several of the properties during the three months ended March 31, 2022 as compared to the same period of 2020.2021.
Other revenues relate mainly to parking and nonrecurring revenue such as lease termination fees. Other revenue at comparable properties increased by $963$1 for the three months ended June 30, 2021March 31, 2022 as compared to the same period in 2020.2021. The minimal increase is primarily related to $642 of higherlease termination fees and increased parking revenue atcollected in 2022 within our parking garageresidential segment. The increase was offset by a decrease in South Beach duelease termination revenue of $50 within our office segment related to the travel and
39


sheltercollections made in place orders placed on the city of South Beach during the three months ended June 30, 2020, which greatly reduced our revenue duringMarch 31, 2021 that period. The increase of $236did not reoccur in our apartment segment is primarily related to increases in parking revenue, lease termination fees and insurance reimbursements across several properties during the three months ended June 30, 2021.2022.
Operating Expenses
The following chart sets forth real estate taxes and property operating expenses by reportable segment, for the three months ended June 30, 2021March 31, 2022 and 2020:2021:
Three Months Ended June 30, 2021Three Months Ended June 30, 2020$
 Change
%
Change
Three Months Ended March 31, 2022Three Months Ended March 31, 2021$
 Change
%
Change
Operating expenses:Operating expenses:Operating expenses:
Real estate taxesReal estate taxesReal estate taxes
Apartment$2,969 $2,935 $34 1.2 %
ResidentialResidential$3,026 $3,049 $(23)(0.8)%
IndustrialIndustrial2,014 1,908 106 5.6 Industrial2,366 2,237 129 5.8 
OfficeOffice631 626 0.8 Office871 799 72 9.0 
RetailRetail1,533 1,318 215 16.3 Retail1,671 1,633 38 2.3 
OtherOther122 69 53 76.8 Other113 115 (2)(1.7)
Comparable properties totalComparable properties total$7,269 $6,856 $413 6.0 %Comparable properties total$8,047 $7,833 $214 2.7 %
Recent acquisitions and sold propertiesRecent acquisitions and sold properties936 450 486 108 Recent acquisitions and sold properties3,264 253 3,011 1,190 
Total real estate taxesTotal real estate taxes$8,205 $7,306 $899 12.3 %Total real estate taxes$11,311 $8,086 $3,225 39.9 %
Property operating expensesProperty operating expensesProperty operating expenses
Apartment$4,956 $4,548 $408 9.0 %
ResidentialResidential$4,784 $4,363 $421 9.6 %
IndustrialIndustrial1,014 976 38 3.9 Industrial1,328 1,235 93 7.5 
OfficeOffice962 920 42 4.6 Office1,582 1,472 110 7.5 
RetailRetail2,122 1,588 534 33.6 Retail2,124 2,046 78 3.8 
OtherOther183 152 31 20.4 Other208 194 14 7.2 
Comparable properties totalComparable properties total$9,237 $8,184 $1,053 12.9 %Comparable properties total$10,026 $9,310 $716 7.7 %
Recent acquisitions and sold propertiesRecent acquisitions and sold properties957 637 320 50.2 Recent acquisitions and sold properties3,975 601 3,374 561.4 
Total property operating expensesTotal property operating expenses$10,194 $8,821 $1,373 15.6 %Total property operating expenses$14,001 $9,911 $4,090 41.3 %
Total operating expensesTotal operating expenses$18,399 $16,127 $2,272 14.1 %Total operating expenses$25,312 $17,997 $7,315 40.6 %
Real estate taxes at comparable properties increased by $413$214 for the three months ended June 30, 2021March 31, 2022 as compared to the same period in 2020. Our properties are reassessed periodically by the taxing authorities, which may result in increases or decreases in the real estates taxes that we owe. Overall, we expect real estate taxes to increase over time; however, we utilize real estate tax consultants to attempt to control assessment increases. The overall increase is primarily related to a reassessment at Grand Lakes Marketplace and Taunton Distribution Center resulting in higher real estate tax expense during the three months ended June 30, 2021. In addition to the reassessments, we experienced an increase of $117 during the three months ended June 30, 2021 at Whitestone Marketplace for taxes we now pay, and recover from tenants, that were previously billed directly to tenants.
Property operating expenses consist of the costs of ownership and operation of the real estate investments, many of which are recoverable under net leases. Examples of property operating expenses include insurance, utilities and repair and maintenance expenses. Property operating expenses at comparable properties increased $1,053 for the three months ended June 30, 2021 as compared to the same period in 2020. The primary increase occurred within our retail segment where various increases in utilities occurred during the three months ended June 30, 2021 as compared to the same period in 2020. The increases occurring within our apartment segment during the three months ended June 30, 2021 as compared to the same period in 2020 were related to turnover costs, repairs and maintenance and utilities.
40


The following chart sets forth expenses not directly related to the operations of the reportable segments for the three months ended June 30, 2021 and 2020:
 Three Months Ended June 30, 2021Three Months Ended June 30, 2020$
 Change
%
 Change
Property general and administrative$(184)$333 $(517)(155.3)%
Advisor fees6,749 6,279 470 7.5 
Company level expenses990 594 396 66.7 
Depreciation and amortization21,218 18,564 2,654 14.3 
Interest expense10,288 9,265 1,023 11.0 
Loss from unconsolidated affiliates and fund investments2,412 3,970 (1,558)(39.2)
Total expenses$41,473 $39,005 $2,468 6.3 %
Property general and administrative expenses relate mainly to property expenses unrelated to the operations of the property. Property general and administrative expenses decreased during the three months ended June 30, 2021 as compared to the same period in 2020 primarily due to a partial recovery of a deposit for an unsuccessful acquisition received during 2021.
Advisor fees relate to the fixed advisory and performance fees earned by the Advisor. Fixed fees increase or decrease based on changes in our NAV, which is primarily impacted by changes in capital raised and the value of our properties. The performance fee is accrued when the total return per share for a share class exceeds 7% for that calendar year, and in such years our Advisor will receive 10% of the excess total return above the 7% threshold. The increase in advisor fees of $470 for the three months ended June 30, 2021 as compared to the same period in 2020 is related to the increase in our NAV primarily attributable to increases in property values and capital raised in the current year.
Company level expenses relate mainly to our compliance and administration related costs. The increase of $396 in company level expenses for the three months ended June 30, 2021 is primarily related to timing of professional fees.
Depreciation and amortization expense is impacted by the values assigned to buildings, personal property and in-place lease assets as part of the initial purchase price allocation. The increase of $2,654 in depreciation and amortization expense for the three months ended June 30, 2021 as compared to the same period in 2020 was primarily related to the acquisition of new properties.
Interest expense increased by $1,023 for the three months ended June 30, 2021 as compared to the same period in 2020 primarily as a result of a $1,414 of increased interest expense from new mortgage notes payable placed on several assets in 2020 and 2021 and interest expense on the financial obligations related to the DST Program. Offsetting this increase is a decrease of $843 in the fair value of our interest rate swaps during the three months ended June 30, 2021 as compared to the same period of 2020.
Loss from unconsolidated affiliates and fund investments relates to the income from Chicago Parking Garage, Pioneer Tower, The Tremont, The Huntington and Siena Suwanee Town Center as well as changes in fair value and operating distributions received from our investment in the NYC Retail Portfolio. During the three months ended June 30, 2021, we recorded a $1,118 decrease in the fair value of our investment in the NYC Retail Portfolio as compared to an $3,352 decrease in the fair value during the same period of 2020.

41


Results of Operations for the Six Months Ended June 30, 2021 and 2020
Revenues
The following chart sets forth revenues by reportable segment, for the six months ended June 30, 2021 and 2020:
 Six Months Ended June 30, 2021Six Months Ended June 30, 2020$
 Change
%
Change
Revenues:
Rental revenue
Apartment$31,933 $32,482 $(549)(1.7)%
Industrial24,807 22,159 2,648 11.9 
Office9,966 10,280 (314)(3.1)
Retail22,290 21,352 938 4.4 
Other93 144 (51)(35.4)
Comparable properties total$89,089 $86,417 $2,672 3.1 %
Recent acquisitions and sold properties14,180 5,983 8,197 137.0 
Total rental revenue$103,269 $92,400 $10,869 11.8 %
Other revenue
Apartment$1,722 $1,514 $208 13.7 %
Industrial35 133 (98)(73.7)
Office474 411 63 15.3 
Retail176 171 2.9 
Other1,427 605 822 135.9 
Comparable properties total$3,834 $2,834 $1,000 35.3 %
Recent acquisitions and sold properties1,524 342 1,182 345.6 
Total other revenue$5,358 $3,176 $2,182 68.7 %
Total revenues$108,627 $95,576 $13,051 13.7 %
Rental revenue at comparable properties increased by $2,672 for the six months ended June 30, 2021 as compared to the same period in 2020. The increase in rental revenue from our industrial properties is primarily related to $1,710 of rent collections at Norfleet Distribution Center and $502 at Taunton Distribution Center due to higher occupancy during the six months ended June 30, 2021 as compared to the same period of 2020. The increase of $938 within our retail segment was primarily related to an increase in collections from tenants which experienced a decrease in operations from COVID-19 in 2020. The decrease of $549 within the apartment segment was primarily related to a reduction in rental rates at 180 North Jefferson as well as lower rental revenue due to uncertainty of collectibility from certain tenants during the six months ended June 30, 2021 as compared to the same period of 2020.
Other revenues relate mainly to parking and nonrecurring revenue such as lease termination fees. Other revenue at comparable properties increased by $1,000 for the six months ended June 30, 2021 as compared to the same period in 2020. The increase is primarily related to $822 of higher parking revenue at our parking garage in South Beach primarily due to the travel and shelter in place orders placed on the city of South Beach during the six months ended June 30, 2020, which greatly reduced our revenue during that period.
42


Operating Expenses
The following chart sets forth real estate taxes, property operating expenses and provisions for doubtful accounts by reportable segment, for the six months ended June 30, 2021 and 2020:
 Six Months Ended June 30, 2021Six Months Ended June 30, 2020$
 Change
%
Change
Operating expenses:
Real estate taxes
Apartment$6,080 $5,833 $247 4.2 %
Industrial4,096 3,863 233 6.0 
Office1,201 1,319 (118)(8.9)
Retail3,057 2,845 212 7.5 
Other237 172 65 37.8 
Comparable properties total$14,671 $14,032 $639 4.6 %
Recent acquisitions and sold properties1,620 815 805 98.8 
Total real estate taxes$16,291 $14,847 $1,444 9.7 %
Property operating expenses
Apartment$9,787 $9,254 $533 5.8 %
Industrial2,115 1,911 204 10.7 
Office1,956 1,852 104 5.6 
Retail4,044 3,410 634 18.6 
Other377 360 17 4.7 
Comparable properties total$18,279 $16,787 $1,492 8.9 %
Recent acquisitions and sold properties1,826 792 1,034 130.6 
Total property operating expenses$20,105 $17,579 $2,526 14.4 %
Total operating expenses$36,396 $32,426 $3,970 12.2 %
Real estate taxes at comparable properties increased by $639 for the six months ended June 30, 2021 as compared to the same period in 2020. Our properties are reassessed periodically by the taxing authorities, which may result in increases or decreases in the real estates taxes that we owe. Overall, we expect real estate taxes to increase over time; however, we utilize real estate tax consultants to attempt to control assessment increases.
Property operating expenses consist of the costs of ownership and operation of the real estate investments, many of which are recoverable under net leases. Examples of property operating expenses include insurance, utilities and repair and maintenance expenses. Property operating expenses at comparable properties were in line withincreased $716 for the prior year. The primary increase that occurred within our retail segment was related to increases in utilities during the sixthree months ended June 30, 2021March 31, 2022 as compared to the same period in 2020.2021. The other increases occurring within our apartment segment during the sixin three months ended June 30, 2021ending March 31, 2022 as compared to the same period2021 generally relate to higher property management fees due to high rents, higher salary costs and higher utility costs in 2020 were related to turnover costs, repairs and maintenance and utilities.some markets.
4335


The following chart sets forth revenues and expenses not directly related to the operations of the reportable segments for the sixthree months ended June 30, 2021March 31, 2022 and 2020:2021:
 Six Months Ended June 30, 2021Six Months Ended June 30, 2020$
 Change
%
 Change
Property general and administrative$476 $2,881 $(2,405)(83.5)%
Advisor fees13,074 12,857 217 1.7 
Company level expenses2,183 1,548 635 41.0 
Depreciation and amortization41,163 37,620 3,543 9.4 
Interest expense19,550 23,800 (4,250)(17.9)
Loss from unconsolidated affiliates and fund investments2,751 12,897 (10,146)(78.7)
Gain on disposition of property and extinguishment of debt, net(33,422)(1,708)(31,714)1,856.8 
Total expenses (income)$45,775 $89,895 $(44,120)(49)%
 Three Months Ended March 31, 2022Three Months Ended March 31, 2021$
 Change
%
 Change
Property general and administrative$697 $660 $37 5.6 %
Advisor fees17,858 6,325 11,533 182.3 
Company level expenses1,074 1,193 (119)(10.0)
Depreciation and amortization32,974 19,945 13,029 65.3 
Interest expense17,852 9,262 8,590 92.7 
(Gain) loss from unconsolidated affiliates and fund investments(29,025)339 (29,364)(8,662)
Investment income on marketable securities(304)— (304)100.0 
Net realized gain upon sale of marketable securities(79)— (79)100.0 
Net unrealized change in fair value of investment in marketable securities2,984 — 2,984 100.0 
Gain on disposition of property and extinguishment of debt, net(31,492)(33,422)1,930 (5.8)
Total revenues and expenses$12,539 $4,302 $8,237 191.5 %
Property general and administrative expenses relate mainly to property expenses unrelated to the operations of the property. Property general and administrative expenses decreased forincreased slightly during the sixthree months ended June 30, 2021March 31, 2022 as compared to the same period in 20202021 primarily due to expenses incurred for unsuccessful acquisitionsthe increase in 2020 and a partial recoverythe size of a deposit for an unsuccessful acquisition received in 2021.the number of properties.
Advisor fees relate to the fixed advisory and performance fees earned by the Advisor. Fixed fees increase or decrease based on changes in our NAV, which will beis primarily impacted by changes in capital raised and the value of our properties. The performance fee is accrued when the total return per share for a share class exceeds 7% for that calendar year, whereand in such years our Advisor will receive 10% of the excess total return above the 7% threshold. The increase in advisor fees of $217$11,533 for the sixthree months ended June 30, 2021March 31, 2022 as compared to the same period of 2020in 2021 is primarily related an increase in NAV and to the increaseaccrual of a performance fee in our NAV attributable to capital raised and increase in property values over during the current year.amount of $8,484.
Company level expenses relate mainly to our compliance and administration related costs. CompanyThe decrease of $119 in company level expenses increased $635 for the sixthree months ended June 30, 2021 as compared to the same period in 2020March 31, 2022 is primarily related to timing ofan decrease in professional service fees.
Depreciation and amortization expense is impacted by the values assigned to buildings, personal property and in-place lease assets as part of the initial purchase price allocation. DepreciationThe increase of $13,029 in depreciation and amortization expense for the sixthree months ended June 30, 2021March 31, 2022 as compared to the same period in 2020 increased as additional expense from acquisitions offset lower expenses from property dispositions.2021 was primarily related to the acquisition of new properties.
Interest expense decreasedincreased by $4,250$8,590 for the sixthree months ended June 30, 2021March 31, 2022 as compared to the same period in 20202021 primarily as a result of unrealized gains on our interest rate swaps in 2021 as opposed to unrealized losses in 2020. This decrease is offset by an increase ina $4,523 of increased interest expense from new mortgage notes payable placed on several assetsproperties and increased usage of our Credit Facility in 2020 and 2021 and2022 as well as $5,042 increased interest expense on the financial obligations related to the DST Program.Program, which includes non-cash interest expense related to the properties deemed probable for repurchase. Offsetting the increase were unrealized gains on our interest rate swaps in the amount of $1,985 during the three months ended March 31, 2022 compared to unrealized gains of $939 during the same period of 2021.
Loss from unconsolidated affiliates and fund investments relates to the income from Chicago Parking Garage, Pioneer Tower, The Tremont, and The Huntington, Siena Suwanee Town Center and Kingston at McLean Crossing as well as changes in fair value and operating distributions received from our investment in the NYC Retail Portfolio and Single-Family Rental Portfolio. During the sixthree months ended June 30, 2021,March 31, 2022, we recorded a $36$25,355 increase in the fair value of our investment in Single-Family Rental Portfolio. During the three months ended March 31, 2022, we recorded a $1,447 decrease in the fair value of our investment in the NYC Retail Portfolio as compared to a $12,088 decreasean $1,081 increase in the fair value during the same period of 2020.2021.
Investment income on marketable securities relate to dividends earned on our portfolio of publicly traded REIT securities. We earned $304 on investment income during the three months ended March 31, 2022.
Net realized gain upon the sale of marketable securities relate to sales of individual stocks within our portfolio of publicly traded REIT stocks. We recorded a realized gain of $79 during the three months ended March 31, 2022.
36


Net unrealized change in fair value of investment in marketable securities relate to changes in fair value of our portfolio of publicly traded REIT securities. We recorded an unrealized loss of $2,984 during the three months ended March 31, 2022.
Gain on disposition of property and extinguishment of debt, net increased duedecreased by $1,930 during three months ending March 31, 2022 as compared to a $33,580 gain on the salethree months ended March 31, 2021. During the three months ending March 31, 2022 we disposed of Norfleet Distribution Center and The Edge at Lafayette. During the three months ended March 31, 2021 we disposed of South Seattle Distribution Center, which occurred during the six months ended June 30, 2021.Disposition Center.
4437


Funds From Operations
Consistent with real estate industry and investment community preferences, we consider funds from operations ("FFO") as a supplemental measure of the operating performance for a real estate investment trust and a complement to GAAP measures because it facilitates an understanding of the operating performance of our properties. The National Association of Real Estate Investment Trusts ("NAREIT") defines FFO as net income (loss) attributable to the Company (computed in accordance with GAAP), excluding gains or losses from cumulative effects of accounting changes, extraordinary items, impairment write-downs of depreciable real estate and sales of properties, plus real estate related depreciation and amortization and after adjustments for these items related to noncontrolling interests and unconsolidated affiliates.
FFO does not give effect to real estate depreciation and amortization because these amounts are computed to allocate the cost of a property over its useful life. We also use Adjusted FFO ("AFFO") as a supplemental measure of operating performance. We define AFFO as FFO adjusted for straight-line rental income, amortization of above- and below-market leases, amortization of net discount on assumed debt, gains or losses on the extinguishment and modification of debt, performance fees based on the investment returns on shares of our common stock and acquisition expenses. Because values for well-maintained real estate assets have historically increased or decreased based upon prevailing market conditions, we believe that FFO and AFFO provide investors with an additional view of our operating performance.
In order to provide a better understanding of the relationship between FFO, AFFO and GAAP net income, the most directly comparable GAAP financial reporting measure, we have provided reconciliations of GAAP net income attributable to Jones Lang LaSalle Income Property Trust, Inc. to FFO, and FFO to AFFO. FFO and AFFO do not represent cash flow from operating activities in accordance with GAAP, should not be considered alternatives to GAAP net income and are not measures of liquidity or indicators of the Company'sour ability to make cash distributions. We believe that to more comprehensively understand our operating performance, FFO and AFFO should be considered along with the reported net income attributable to Jones Lang LaSalle Income Property Trust, Inc. and our cash flows in accordance with GAAP, as presented in our consolidated financial statements. Our presentations of FFO and AFFO are not necessarily comparable to the similarly titled measures of other REITs due to the fact that not all REITs use the same definitions.
The following table presents a reconciliation of the most comparable GAAP amount of net income attributable to Jones Lang LaSalle Income Property Trust, Inc. to NAREIT FFO for the periods presented:
Reconciliation of GAAP net (loss) income to NAREIT FFOThree Months Ended June 30, 2021Three Months Ended June 30, 2020Six Months Ended June 30, 2021Six Months Ended June 30, 2020
Net (loss) income attributable to Jones Lang LaSalle Income Property Trust, Inc. Common Stockholders (1)
$(3,777)$(8,204)$26,328 $(26,753)
Reconciliation of GAAP net income to NAREIT FFOReconciliation of GAAP net income to NAREIT FFOThree Months Ended March 31, 2022Three Months Ended March 31, 2021
Net income attributable to Jones Lang LaSalle Income Property Trust, Inc. Common Stockholders (1)
Net income attributable to Jones Lang LaSalle Income Property Trust, Inc. Common Stockholders (1)
$37,935 $30,105 
Real estate depreciation and amortization (1)
Real estate depreciation and amortization (1)
24,849 20,820 48,271 42,088 
Real estate depreciation and amortization (1)
35,189 23,422 
Loss (gain) on disposition of property and unrealized gain on investment in unconsolidated real estate affiliate (1)
1,110 3,352 (33,306)10,441 
Gain on disposition of property and unrealized gain on investment in unconsolidated real estate affiliate (1)
Gain on disposition of property and unrealized gain on investment in unconsolidated real estate affiliate (1)
(53,588)(34,416)
NAREIT FFO attributable to Jones Lang LaSalle Income Property Trust, Inc. Common StockholdersNAREIT FFO attributable to Jones Lang LaSalle Income Property Trust, Inc. Common Stockholders$22,182 $15,968 $41,293 $25,776 NAREIT FFO attributable to Jones Lang LaSalle Income Property Trust, Inc. Common Stockholders$19,536 $19,111 
Weighted average shares outstanding, basic and dilutedWeighted average shares outstanding, basic and diluted181,126,712 170,103,439 177,963,466 171,423,839 Weighted average shares outstanding, basic and diluted212,104,884 174,765,072 
NAREIT FFO per share, basic and dilutedNAREIT FFO per share, basic and diluted$0.12 $0.09 $0.23 $0.15 NAREIT FFO per share, basic and diluted$0.09 $0.11 
________
(1)    Excludes amounts attributable to noncontrolling interests and includes our ownership share of both consolidated properties and unconsolidated real estate affiliates.
4538


We believe AFFO is useful to investors because it provides supplemental information regarding the performance of our portfolio over time.
The following table presents a reconciliation of NAREIT FFO to AFFO for the periods presented:
Reconciliation of NAREIT FFO to AFFOReconciliation of NAREIT FFO to AFFOThree Months Ended June 30, 2021Three Months Ended June 30, 2020Six Months Ended June 30, 2021Six Months Ended June 30, 2020Reconciliation of NAREIT FFO to AFFOThree Months Ended March 31, 2022Three Months Ended March 31, 2021
NAREIT FFO attributable to Jones Lang LaSalle Income Property Trust, Inc. Common StockholdersNAREIT FFO attributable to Jones Lang LaSalle Income Property Trust, Inc. Common Stockholders$22,182 $15,968 $41,293 $25,776 NAREIT FFO attributable to Jones Lang LaSalle Income Property Trust, Inc. Common Stockholders$19,536 $19,111 
Straight-line rental income (1)
Straight-line rental income (1)
(1,033)(438)(1,628)(171)
Straight-line rental income (1)
(1,687)(595)
Amortization of above- and below-market leases (1)
Amortization of above- and below-market leases (1)
(818)(733)(1,580)(1,357)
Amortization of above- and below-market leases (1)
(818)(762)
Amortization of net discount on assumed debt (1)
Amortization of net discount on assumed debt (1)
(58)(27)(116)(54)
Amortization of net discount on assumed debt (1)
(333)(58)
(Gain) loss on derivative instruments and extinguishment or modification of debt (1)
(840)(2)(1,616)6,304 
Adjustment for investment accounted for under the fair value option (2)
255 724 699 1,375 
Acquisition expenses(707)48 (599)2,080 
Gain on derivative instruments and extinguishment or modification of debt (1)
Gain on derivative instruments and extinguishment or modification of debt (1)
(4,462)(776)
Adjustment for investments accounted for under the fair value option (2)
Adjustment for investments accounted for under the fair value option (2)
1,432 444 
Net unrealized change in fair value of investment in marketable securities (1)
Net unrealized change in fair value of investment in marketable securities (1)
2,886 — 
Performance fees (1)
Performance fees (1)
8,207 — 
Acquisition expenses (1)
Acquisition expenses (1)
35 108 
Adjustment for DST Program properties (3)
Adjustment for DST Program properties (3)
477 (1,327)
AFFO attributable to Jones Lang LaSalle Income Property Trust, Inc. Common StockholdersAFFO attributable to Jones Lang LaSalle Income Property Trust, Inc. Common Stockholders$18,981 $15,540 $36,453 $33,953 AFFO attributable to Jones Lang LaSalle Income Property Trust, Inc. Common Stockholders$25,273 $16,145 
Weighted average shares outstanding, basic and dilutedWeighted average shares outstanding, basic and diluted181,126,712 170,103,439 177,963,466 171,423,839 Weighted average shares outstanding, basic and diluted212,104,884 174,765,072 
AFFO per share, basic and dilutedAFFO per share, basic and diluted$0.10 $0.09 $0.20 $0.20 AFFO per share, basic and diluted$0.12 $0.09 
________
(1)    Excludes amounts attributable to noncontrolling interests and includes our ownership share of both consolidated properties and unconsolidated real estate affiliates.
(2)    Represents the normal and recurring AFFO reconciling adjustments for the NYC Retail Portfolio and Single-Family Rental Portfolio.
(3)    Adjustments to reflect the AFFO attributable to the Company for DST Program properties. Prior periods adjusted to conform to current period presentation.
4639


NAV as of June 30, 2021March 31, 2022
The following table provides a breakdown of the major components of our NAV as of June 30, 2021:March 31, 2022:
June 30, 2021March 31, 2022
Component of NAVComponent of NAVClass A SharesClass M SharesClass A-I SharesClass M-I SharesClass D SharesTotalComponent of NAVClass A SharesClass M SharesClass A-I SharesClass M-I SharesClass D SharesTotal
Real estate investments (1)
Real estate investments (1)
$1,515,634 $574,048 $157,089 $648,087 $122,903 $3,017,761 
Real estate investments (1)
$2,425,928 $875,516 $217,131 $1,433,230 $140,196 $5,092,001 
DebtDebt(489,575)(185,427)(50,742)(209,343)(39,700)(974,787)Debt(965,835)(348,569)(86,446)(570,612)(55,816)(2,027,278)
Other assets and liabilities, netOther assets and liabilities, net93,283 35,331 9,668 39,888 7,565 185,735 Other assets and liabilities, net80,620 29,095 7,216 47,630 4,659 169,220 
Estimated enterprise value premiumEstimated enterprise value premiumNone assumedNone assumedNone assumedNone assumedNone assumedNone assumedEstimated enterprise value premiumNone assumedNone assumedNone assumedNone assumedNone assumedNone assumed
NAVNAV$1,119,342 $423,952 $116,015 $478,632 $90,768 $2,228,709 NAV$1,540,713 $556,042 $137,901 $910,248 $89,039 $3,233,943 
Number of outstanding sharesNumber of outstanding shares92,740,925 35,056,224 9,584,832 39,559,491 7,513,281 Number of outstanding shares104,576,961 37,681,185 9,335,732 61,681,208 6,041,611 
NAV per shareNAV per share$12.07 $12.09 $12.10 $12.10 $12.08 NAV per share$14.73 $14.76 $14.77 $14.76 $14.74 
________
(1)The value of our real estate investments was greater than the historical cost by 5.4%9.8% as of June 30, 2021.March 31, 2022.
The following table provides a breakdown of the major components of our NAV as of December 31, 2020:2021:
December 31, 2020December 31, 2021
Component of NAVComponent of NAVClass A SharesClass M SharesClass A-I SharesClass M-I SharesClass D SharesTotalComponent of NAVClass A SharesClass M SharesClass A-I SharesClass M-I SharesClass D SharesTotal
Real estate investments (1)
Real estate investments (1)
$1,464,376 $582,651 $157,468 $544,201 $81,029 $2,829,725 
Real estate investments (1)
$2,307,210 $842,232 $216,341 $1,217,062 $173,358 $4,756,203 
DebtDebt(472,476)(187,990)(50,807)(175,584)(26,144)(913,001)Debt(988,699)(360,918)(92,708)(521,543)(74,289)(2,038,157)
Other assets and liabilities, netOther assets and liabilities, net48,023 19,107 5,165 17,846 2,658 92,799 Other assets and liabilities, net37,998 13,871 3,563 20,044 2,856 78,332 
Estimated enterprise value premiumEstimated enterprise value premiumNone assumedNone assumedNone assumedNone
assumed
None assumedNone assumedEstimated enterprise value premiumNone assumedNone assumedNone assumedNone
assumed
None assumedNone assumed
NAVNAV$1,039,923 $413,768 $111,826 $386,463 $57,543 $2,009,523 NAV$1,356,509 $495,185 $127,196 $715,563 $101,925 $2,796,378 
Number of outstanding sharesNumber of outstanding shares89,671,096 35,612,156 9,616,299 33,247,001 4,957,915 Number of outstanding shares100,038,362 36,458,191 9,356,309 52,676,693 7,513,281 
NAV per shareNAV per share$11.60 $11.62 $11.63 $11.62 $11.61 NAV per share$13.56 $13.58 $13.59 $13.58 $13.57 
________
(1)The value of our real estate investments was greater than the historical cost by 2.6%3.6% as of December 31, 2020.2021.
The increase in NAV per share from December 31, 20202021 to June 30, 2021,March 31, 2022, was related to a net increase of 3.7%5.9% in the value of our portfolio. Property operations for the sixthree months ended June 30, 2021March 31, 2022 had an insignificant impact on NAV as dividends declared offset property operations for the period. Our NAV for the different share classes is reduced by normal and recurring class-specific fees and offering and organization costs.

40


The following are key assumptions (shown on a weighted-average basis) that are used in the discounted cash flow models to estimate the value of our real estate investments as of June 30, 2021:March 31, 2022:
ApartmentIndustrialOfficeRetail
Other (1)
Total
Company
IndustrialOfficeResidentialRetail
Other (1)
Total
Company
Exit capitalization rateExit capitalization rate4.91 %5.28 %5.68 %5.50 %6.25 %5.30 %Exit capitalization rate4.44 %5.30 %4.39 %5.49 %6.25 %4.71 %
Discount rate/internal rate of return (IRR)Discount rate/internal rate of return (IRR)6.12 5.91 6.46 6.37 7.80 6.20 Discount rate/internal rate of return (IRR)5.60 6.16 5.86 6.36 7.80 5.91 
Annual market rent growth rateAnnual market rent growth rate3.13 3.04 2.78 2.53 3.07 2.90 Annual market rent growth rate3.44 2.86 3.30 2.76 3.07 3.20 
Holding period (years)Holding period (years)10.00 10.00 10.00 10.00 22.26 10.14 Holding period (years)10.00 10.00 10.00 10.00 21.68 10.08 
________
(1)    Other includes two standalone parking garages. South Beach Parking Garage is subject to a ground lease and the appraisal incorporates discounted cash flows over its remaining lease term and therefore does not utilize an exit capitalization rate.
47


The following are key assumptions (shown on a weighted-average basis) that are used in the discounted cash flow models to estimate the value of our real estate investments as of December 31, 2020:2021:
ApartmentIndustrialOfficeRetail
Other (1)
Total
Company
IndustrialOfficeResidentialRetail
Other (1)
Total
Company
Exit capitalization rateExit capitalization rate5.09 %5.44 %5.72 %5.56 %6.25 %5.43 %Exit capitalization rate4.61 %5.54 %4.51 %5.49 %6.25 %4.85 %
Discount rate/internal rate of return (IRR)Discount rate/internal rate of return (IRR)6.35 6.00 6.50 6.38 7.78 6.30 Discount rate/internal rate of return (IRR)5.62 6.32 5.94 6.42 7.80 5.99 
Annual market rent growth rateAnnual market rent growth rate3.03 2.96 2.80 2.50 3.13 2.83 Annual market rent growth rate3.30 2.77 3.31 2.74 3.07 3.14 
Holding period (years)Holding period (years)10.00 10.00 10.00 10.00 21.81 10.15 Holding period (years)10.00 10.00 10.00 10.00 21.83 10.09 
________
(1)    Other includes Chicago and South Beach parking garages. South Beach Parking Garage is subject to a ground lease, the appraisal incorporates discounted cash flows over its remaining lease term and therefore does not utilize an exit capitalization rate.

While we believe our assumptions are reasonable, a change in these assumptions would impact the calculation of the value of our real estate investments. For example, assuming all other factors remain unchanged, the changes listed below would result in the following effects on our real estate investment value:
InputInputJune 30, 2021December 31, 2020InputMarch 31, 2022December 31, 2021
Discount Rate - weighted averageDiscount Rate - weighted average0.25% increase(2.0)%(2.0)%Discount Rate - weighted average0.25% increase(1.8)%(1.7)%
Exit Capitalization Rate - weighted averageExit Capitalization Rate - weighted average0.25% increase(3.0)%(2.9)Exit Capitalization Rate - weighted average0.25% increase(3.2)(2.8)
Annual market rent growth rate - weighted averageAnnual market rent growth rate - weighted average0.25% decrease(1.6)%(1.5)Annual market rent growth rate - weighted average0.25% decrease(1.4)(1.2)
The fair value of our mortgage notes and other debt payable was estimated to be approximately $38,320$67,899 lower and $43,959$4,054 higher than the carrying values at June 30, 2021March 31, 2022 and December 31, 2020,2021, respectively. The NAV per share would have increased by $0.31 and decreased by $0.18 and $0.26$0.02 per share at June 30, 2021March 31, 2022 and December 31, 2020,2021, respectively, if we were to have included the fair value of our mortgage notes and other debt payable in our methodology to determine NAV.
The selling commission and dealer manager fee are offering costs and are recorded as a reduction of capital in excess of par value. Selling commissions are paid on the date of sale of our common stock. We accrue all future dealer manager fees up to the ten percent regulatory limit on the date of sale of our common stock. For NAV calculation purposes, dealer manger fees are accrued daily, on a continuous basis equal to 1/365th of the stated fee. Dealer manager fees payable are included in accrued offering costs on our Consolidated Balance Sheets.  Dealer manager fees payable as of June 30, 2021March 31, 2022 and December 31, 20202021 were $114,498$152,529 and $105,770,$135,663, respectively.
4841


The following table reconciles stockholders' equity per our Consolidated Balance Sheet to our NAV:
June 30, 2021March 31, 2022
Stockholders' equity under GAAP$1,527,8321,919,120 
Adjustments:
Accrued dealer manager fees (1)
112,110151,016 
Organization and offering costs (2)
478698 
Unrealized real estate appreciation (3)
209,722816,793 
Accumulated depreciation, amortization and other (4)
378,567346,316 
NAV$2,228,7093,233,943 
________
(1)    Accrued dealer manager fees represents the accrual for future dealer manager fees for Class A, Class M and Class A-I shares. We accrue all future dealer manager fees up to the ten percent regulatory limit on the date of sale of our common stock as an offering cost.  For NAV calculation purposes, dealer manger fees are accrued daily, on a continuous basis equal to 1/365th of the stated fee.
(2)    The Advisor advanced organization and offering costs on our behalf through July 6, 2018.March 31, 2022. Such costs are reimbursed to the Advisor ratably over 36 months through July 5, 2021.months. Under GAAP, organization costs are expensed as incurred and offering costs are charged to equity as such amounts are incurred. For NAV, such costs are recognized as a reduction to NAV ratably over 36 months.
(3)    Our investments in real estate are presented under historical cost in our GAAP Consolidated Financial Statements. As such, any increases in the fair market value of our investments in real estate are not included in our GAAP results. For purposes of determining our NAV, our investments in real estate are recorded at fair value.
(4)    We depreciate our investments in real estate and amortize certain other assets and liabilities in accordance with GAAP. Such depreciation and amortization is not recorded for purposes of determining our NAV. Additionally, we make other fair value adjustments to our NAV to account for differences with historical cost GAAP; an example would be straight-line rent revenue.
Limitations and Risks
As with any valuation methodology, our methodology is based upon a number of estimates and assumptions that may not be accurate or complete. Our valuation methodology may not result in the determination of the fair value of our net assets as our mortgage notes and other debt payable are valued at cost. Different parties with different assumptions and estimates could derive a different NAV per share. Accordingly, with respect to our NAV per share, we can provide no assurance that:
a stockholder would be able to realize this NAV per share upon attempting to resell his or her shares;
we would be able to achieve for our stockholders the NAV per share upon a listing of our shares of common stock on a national securities exchange, selling our real estate portfolio or merging with another company; or
the NAV per share, or the methodologies relied upon to estimate the NAV per share, will be found by any regulatory authority to comply with any regulatory requirements.
Furthermore, the NAV per share was calculated as of a particular point in time. The NAV per share will fluctuate over time in response to, among other things, changes in real estate market fundamentals, capital markets activities and attributes specific to the properties and leases within our portfolio.
4942


Liquidity and Capital Resources
Our primary uses and sources of cash are as follows:
UsesSources
Short-term liquidity and capital needs such as:Operating cash flow, including the receipt of distributions of our share of cash flow produced by our unconsolidated real estate affiliates and fund investment
Interest payments on debt
Distributions to stockholdersProceeds from secured loans collateralized by individual properties
Fees payable to our Advisor
Minor improvements made to individual properties that are not recoverable through expense recoveries or common area maintenance charges to tenantsProceeds from our Revolving Credit Facility
Sales of our shares
General and administrative costsSales of real estate investments
Costs associated with capital raising in our continuous public offering, private offering and DST ProgramProceeds from our private offering
Other Company level expensesDraws from lender escrow accounts
Lender escrow accounts for real estate taxes, insurance, and capital expendituresSales of beneficial interests in the DST Program
Fees payable to our Dealer Manager
Longer-term liquidity and capital needs such as:
Acquisitions of new real estate investments
Expansion of existing properties
Tenant improvements and leasing commissions
Debt repayment requirements, including both principal and interest
Repurchases of our shares pursuant to our share repurchase plan
Fees payable to our Advisor
Fees payable to our Dealer Manager
The sources and uses of cash for the sixthree months ended June 30,March 31, 2022 and 2021 and 2020 were as follows:
Six Months Ended June 30, 2021Six Months Ended June 30, 2020$ ChangeThree Months Ended March 31, 2022Three Months Ended March 31, 2021$ Change
Net cash provided by operating activities$38,192 $30,056 $8,136 
Net cash (used in) provided by operating activitiesNet cash (used in) provided by operating activities$(13,731)$17,172 $(30,903)
Net cash used in investing activitiesNet cash used in investing activities(281,555)(102,609)(178,946)Net cash used in investing activities(84,689)(166,868)82,179 
Net cash provided by financing activitiesNet cash provided by financing activities356,555 183,366 173,189 Net cash provided by financing activities162,514 121,042 41,472 
Net cash (used in) provided by operating activities increaseddecreased by $8,136$30,900 for the sixthree months ended June 30, 2021March 31, 2022 as compared to the same period in 2020.2021. The increasedecrease in cash from operating activities is primarily due to the payment of the performance fee earned in 2021 in the amount of $36,711 offset by increase in cash from new acquisitions as well as increased rent collections from several tenants primarily in our retail segment.
Net cash used in investing activities increaseddecreased by $178,946$82,179 for the sixthree months ended June 30, 2021March 31, 2022 as compared to the same period in 2020.2021. The increasedecrease was primarily related to increaseddecreased acquisitions made during the sixthree months ended June 30, 2021March 31, 2022 as compared to the same period in 2020, offset partially by the cash received from the sale of South Seattle Distribution Center in the first quarter of 2021.
Net cash provided by financing activities increaseddecreased by $173,189$41,469 for the sixthree months ended June 30, 2021March 31, 2022 as compared to the same period in 2020.2021. The change is primarily related to a $154,620an increase of $65,796 in stock issuance during the sixthree months ended June 30, 2021March 31, 2022 as compared to the same period in 2020. Additionally,2021. Offsetting the increase was $29,252 less cash was used for repurchases of common stocknet proceeds from mortgage notes and other debt payment during the sixthree months ended June 30, 2021March 31, 2022 as compared to the same period in 2020.2021.
5043


Financing
We have relied primarily on fixed-rate financing, locking in what were favorable spreads between real estate income yields and mortgage interest rates and have tried to maintain a balanced schedule of debt maturities. We also use interest rate derivatives to manage our exposure to interest rate movements on our variable rate debt. The following consolidated debt table provides information on the outstanding principal balances and the weighted average interest rates at June 30, 2021March 31, 2022 and December 31, 2020:2021:
Consolidated DebtConsolidated Debt
June 30, 2021December 31, 2020 March 31, 2022December 31, 2021
Principal
Balance
Weighted Average Interest RatePrincipal
Balance
Weighted Average Interest Rate Principal
Balance
Weighted Average Interest RatePrincipal
Balance
Weighted Average Interest Rate
FixedFixed$977,025 3.19 %$871,043 3.53 %Fixed$1,322,079 3.33 %$1,268,220 3.37 %
VariableVariable39,900 1.65 — — Variable496,400 1.91 551,400 1.71 
TotalTotal$1,016,925 3.13 %$871,043 3.53 %Total$1,818,479 2.94 %$1,819,620 2.86 %
Covenants
At June 30, 2021,March 31, 2022, we were in compliance with all debt covenants.
Other Sources
On July 6, 2018,December 21, 2021, our Second ExtendedCurrent Public Offering registration statement was declared effective with the SEC (Commission File No. 333-222533)333-256823) to register up to $3,000,000 in any combination of shares of our Class A, Class M, Class A-I and Class M-I common stock, consisting of up to $2,700,000 of shares offered in our primary offering and up to $300,000 in shares offered pursuant to our distribution reinvestment plan. We intend to offer shares of our common stock on a continuous basis for an indefinite period of time by filing a new registration statement before the end of each three-year offering period, subject to regulatory approval. We intend to use the net proceeds from the Second ExtendedCurrent Public Offering, which are not used to pay the fees and other expenses attributable to our operations, to (1) grow and further diversify our portfolio by making investments in accordance with our investment strategy and policies, (2) repay indebtedness incurred under various financing instruments and (3) fund repurchases under our share repurchase plan.
On March 3, 2015, we commenced the Private Offering of up to $350,000 in shares of our Class D common stock with an indefinite duration. Proceeds from our Private Offering will be used for the same corporate purposes as the proceeds of our First Extended Public Offering.public offerings. We will reserve the right to terminate the Private Offering at any time and to extend the Private Offering term to the extent permissible under applicable law.
On October 16, 2019, we through our operating partnership, we initiated the DST Program to raise up to $500,000, which our board of directors may increase in its sole discretion,increased to $1,000,000 on August 10, 2021, in private placements exempt from registration under the Securities Act, as amended, through the sale of beneficial interests to accredited investors in specific Delaware statutory trustsDSTs holding real properties, which may be sourced from our real properties or from third parties.
On June 4, 2021, we filed a Registration Statement on Form S-11 with the SEC (Commission File No. 333-256823) to register our Third Extended Public Offering of up to $3,000,000 in any combination of shares of our Class A, Class M, Class A-I and Class M-I common stock, consisting of up to $2,700,000 of shares offered in our primary offering and up to $300,000 in shares offered pursuant to our distribution reinvestment plan. As of August 11, 2021, the Third Extended Public Offering has not been declared effective. Proceeds from our Third Extended Public Offering will be used for the same corporate purposes as the proceeds of the Second Extended Public Offering.
Contractual Cash Obligations and Commitments
From time to time, we enter into contingent agreements for the acquisition and financing of properties. Such acquisitions and financings are subject to satisfactory completion of due diligence or meeting certain leasing or occupancy thresholds.
We are subject to fixed ground lease payments on South Beach Parking Garage of $100$112 per year until September 30, 20212024 and these payments will increase every five years thereafter by the lesser of 12% or the cumulative CPI over the previous five year period. We are also subject to a variable ground lease payment calculated as 2.5% of revenue. The lease expires September 30, 2041 and has a ten-year renewal option.
The operating agreement for Grand Lakes Marketplace allows the unrelated third party joint venture partner, owning a 10% interest, to put its interest to us at a market determined value.
The operating agreement for 237 Via Vera Cruz, 13500 Danielson Street, 4211 Starboard, 2840, Loaker Avenue and 15890 Bernardo Center Drive allows the unrelated third party joint venture partner, owning a 5% interest, to put its interest to us at a market determined value starting July 31, 2024.
The operating agreement for Presley Uptown allows the unrelated third party joint venture partner, owning a 2.5% interest, to put its interest to us at a market determined value starting September 30, 2022 until September 30, 2024.
5144


Off Balance Sheet Arrangements
At June 30, 2021, we had approximately $110 in an outstanding letter of credit that is not reflected on our balance sheet. We have no other off balance sheet arrangements.None.
Distributions to Stockholders
To remain qualified as a REIT for federal income tax purposes, we must distribute or pay tax on 100% of our capital gains and distribute at least 90% of ordinary taxable income to stockholders.
The following factors, among others, will affect operating cash flow and, accordingly, influence the decisions of our board of directors regarding distributions:
scheduled increases in base rents of existing leases;
changes in minimum base rents and/or overage rents attributable to replacement of existing leases with new or renewal leases;
changes in occupancy rates at existing properties and procurement of leases for newly acquired or developed properties;
necessary capital improvement expenditures or debt repayments at existing properties;
ability of our tenants to pay rent as a result of the impact of COVID-19 on their financial condition; and
our share of distributions of operating cash flow generated by the unconsolidated real estate affiliates, less management costs and debt service on additional loans that have been or will be incurred.
We anticipate that operating cash flow, cash on hand, proceeds from dispositions of real estate investments or refinancings will provide adequate liquidity to conduct our operations, fund general and administrative expenses, fund operating costs and interest payments and allow distributions to our stockholders in accordance with the REIT qualification requirements of the Internal Revenue Code of 1986, as amended.
Item 3.Quantitative and Qualitative Disclosures About Market Risk.
We are subject to market risk associated with changes in interest rates in terms of our variable-rate debt and the price of new fixed-rate debt for refinancing of existing debt. We manage our interest rate risk exposure by obtaining fixed-rate loans where possible as well as by entering into interest rate cap and swap agreements. As of June 30, 2021,March 31, 2022, we had consolidated debt of $1,016,925.$1,818,479. Including the $8,429$1,523 net debt discount on assumed debt and debt issuance costs, we have consolidated debt of $1,008,496$1,816,956 at June 30, 2021.March 31, 2022. We also entered into interest rate swap agreements on $190,000 of debt, which cap the LIBOR rate at between 1.4% and 2.6%. A 0.25% movement in the interest rate on the $496,400 of variable-rate debt would have resulted in a $1,241 annualized increase or decrease in consolidated interest expense and cash flow from operating activities.
We are subject to interest rate risk with respect to our fixed-rate financing in that changes in interest rates will impact the fair value of our fixed-rate financing. To determine fair market value, the fixed-rate debt is discounted at a rate based on an estimate of current lending rates, assuming the debt is outstanding through maturity and considering the collateral. At June 30, 2021,March 31, 2022, the fair value of our consolidated debt was estimated to be $25,760 higher$67,899 lower than the carrying value of $1,016,925.$1,818,479 If treasury rates were 0.25% higher at June 30, 2021,as of March 31, 2022, the fair value of our consolidated debt would have been $13,295 higher$72,029 lower than the carrying value.
52



Item 4.Controls and Procedures.
Evaluation of Disclosure Controls and Procedures
Under the supervision and with the participation of our management, including our chief executive officer and chief financial officer, we conducted an evaluation of the effectiveness of the design and operation of our disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) under the Exchange Act), as of the end of the period covered by this report. Based on management’s evaluation as of June 30, 2021,March 31, 2022, our chief executive officer and chief financial officer concluded that our disclosure controls and procedures were effective to provide reasonable assurance that the information required to be disclosed by us in our reports that we file or submit under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms and such information is accumulated and
45


communicated to management, including our chief executive officer and chief financial officer, as appropriate, to allow timely decisions regarding required disclosure.
Changes in Internal Control Over Financial Reporting
There have not been any changes in our internal control over financial reporting (as such term is defined in Rule 13a-15(f) under the Securities and Exchange Act of 1934, as amended) during the quarter ended June 30, 2021March 31, 2022 that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting. We have not experienced any material impact to our internal control over financial reporting to date as a result of most of the employees of our Advisor and its affiliates working remotely due to the COVID-19 pandemic. We are continually monitoring and assessing the COVID-19 pandemic on our internal controls to minimize the impact to their design and operating effectiveness.

PART II
OTHER INFORMATION
Item 1.Legal Proceedings.
We are involved in various claims and litigation matters arising in the ordinary course of business, some of which involve claims for damages. Many of these matters are covered by insurance, although they may nevertheless be subject to deductibles or retentions. Although the ultimate liability for these matters cannot be determined, based upon information currently available, we believe the ultimate resolution of such claims and litigation will not have a material adverse effect on our financial position, results of operations or liquidity.
Item 1A.Risk Factors.

The most significant risk factors applicableThere have been no material changes to the Company are described in Item 1A to our 2020 Form 10-K. The following risk factor supplements the risk factors contained in our 2020previously disclosed under "Item 1A. Risk Factors" 2021 Form 10-K:
The phase-out of LIBOR could affect interest rates for our Term Loans and interest rate cap and swap arrangements.
LIBOR is used as a reference rate for our Term Loans and our interest rate cap and swap arrangements. On July 27, 2017, the United Kingdom’s Financial Conduct Authority (the "FCA") announced it intends to stop compelling banks to submit rates for the calculation of LIBOR after 2021. The FCA subsequently announced on March 5, 2021 that the publication of LIBOR will cease for the one-week and two-month USD LIBOR settings immediately after December 31, 2021, and the remaining USD LIBOR settings immediately after June 30, 2023. Based on undertakings received from the panel banks, the FCA does not expect that any LIBOR settings will become unrepresentative before these dates. Nevertheless, the U.S. Federal Reserve System, Office of the Comptroller of the Currency, and Federal Deposit Insurance Corporation have issued guidance encouraging market participants to adopt alternatives to LIBOR in new contracts as soon as practicable. It is unclear a new method of calculating LIBOR will be established, or if an alternative reference rate will be established. The Federal Reserve Board and the Federal Reserve Bank of New York organized the Alternative Reference Rates Committee, which identified the Secured Overnight Financing Rate (“SOFR”) as its preferred alternative to U.S. dollar LIBOR in derivatives and other financial contracts. We are not able to predict if SOFR, or another alternative rate reference rate, attains market traction as a LIBOR replacement. Our Term Loans and interest rate cap and swap arrangements provide that if LIBOR is no longer available, then the parties to the agreements shall enter into an amendment utilizing the prevailing market convention for determining the rate of interest for syndicated loans in the United States at the time. In such circumstances the interest rates on our Term Loans and in our interest rate cap and swap arrangements may change. The new rates may not be as favorable as those in effect prior to
53


any LIBOR phase-out. In addition, the transition process may result in delays in funding, higher interest expense, additional expenses, and increased volatility in markets for instruments that currently rely on LIBOR, all of which could negatively impact our cash flow.10-K.
Item 2.Unregistered Sales of Equity Securities and Use of Proceeds.
Issuer Purchases of Equity Securities
Our share repurchase plan limits repurchases during any calendar quarter to shares with an aggregate value (based on the repurchase price per share on the day the repurchase is effected) of 5% of the combined NAV of all classes of shares as of the last day of the previous calendar quarter, which means that in any 12-month period, we limit repurchases to approximately 20% of our total NAV. If the quarterly volume limitation is reached on or before the third business day of a calendar quarter, repurchase requests during the next quarter will be satisfied on a stockholder by stockholder basis, which we refer to as a “per stockholder allocation,” instead of a first-come, first-served basis. Pursuant to the per stockholder allocation, each of our stockholders would be allowed to request repurchase at any time during such quarter of a total number of shares not to exceed 5% of the shares of common stock the stockholder held as of the end of the prior quarter. The per stockholder allocation requirement will remain in effect for each succeeding quarter for which the total repurchases for the immediately preceding quarter exceeded four percent of our NAV on the last business day of such preceding quarter. If total repurchases during a quarter for which the per stockholder allocation applies are equal to or less than four percent of our NAV on the last business day of such preceding quarter, then repurchases will again be first-come, first-served for the next succeeding quarter and each quarter thereafter.
During the three months ended June 30, 2021,March 31, 2022, we repurchased 3,134,0523,012,118 shares of common stock under the share repurchase plan.
Period  Total Number of Shares Purchased Average Price Paid per ShareTotal Number of Shares Purchased as Part of Publicly Announced Plans or ProgramsMaximum Number of Shares that May Yet Be Purchased Pursuant to the Program (1)
April 1 - April 30, 20211,151,879 $11.84 1,151,879 — 
May 1 - May 31, 2021990,220 11.89 990,220 — 
June 1 - June 30, 2021991,953 12.03 991,953 — 
Total3,134,052 $11.91 3,134,052 — 
Period  Total Number of Shares Purchased Average Price Paid per ShareTotal Number of Shares Purchased as Part of Publicly Announced Plans or ProgramsMaximum Number of Shares that May Yet Be Purchased Pursuant to the Program (1)
January 1 - January 31, 20221,931,656 $13.52 1,931,656 — 
February 1 - February 28, 2022531,858 13.73 531,858 — 
March 1 - March 31, 2022548,604 14.29 548,604 — 
Total3,012,118 $13.70 3,012,118 — 
________
46


(1)     Repurchases are limited as described above. 
Unregistered Sales of Equity Securities
On March 3, 2015, we commenced the Private Offering of up to $350,000 in shares of our Class D common stock with an indefinite duration. No Class D shares were issued during the three months ended June 30, 2021.March 31, 2022.
Item 3.Defaults Upon Senior Securities.
Not applicable.
Item 4.Mine Safety Disclosures.
Not applicable.
Item 5.Other Information.
None.
5447


Item 6.Exhibits.
Exhibit No.Description
Certification of Chief Executive Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
Certification of Chief Financial Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
Certification of Chief Executive Officer Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
Certification of Chief Financial Officer Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
101.INS*XBRL Instance Document
101.SCH*XBRL Schema Document
101.CAL*XBRL Calculation Linkbase Document
101.DEF*Definition Linkbase Document
101.LAB*XBRL Labels Linkbase Document
101.PRE*XBRL Presentation Linkbase Document
104*Cover Page Intereactive Data File (formatted as inline XBRL with applicable taxonomy extension information contained in Exhibits 101)
__________
*    Filed herewith.
5548


SIGNATURES
Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, the Registrant, Jones Lang LaSalle Income Property Trust, Inc., has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
 
JONES LANG LASALLE INCOME PROPERTY TRUST, INC.
Date:August 11, 2021May 16, 2022By:/s/ C. Allan Swaringen
C. Allan Swaringen
President, Chief Executive Officer
JONES LANG LASALLE INCOME PROPERTY TRUST, INC.
Date:August 11, 2021May 16, 2022By:/s/ Gregory A. Falk
Gregory A. Falk
Chief Financial Officer and Treasurer

5649