Mortgage Notes Payable | 7. MORTGAGE NOTES PAYABLE Mortgage notes payable consisted of the following: Principal as of March 31, December 31, Loan Interest Mortgage note property Notes 2016 2015 Type Rate (1) Maturity Havana/Parker Complex $ 2,500,000 $ 2,500,000 Fixed 6.51 % 7/1/2016 Bismarck Office Building 3,233,912 3,252,016 Fixed 4.50 % 10/1/2016 Rangewood Medical Office Building 1,010,117 1,027,085 Fixed 4.95 % 1/1/2019 Regatta Square 1,175,319 1,183,473 Fixed 4.95 % 1/1/2019 Port of San Diego Complex 10,032,884 10,097,726 Fixed 4.75 % 3/5/2020 Garden Gateway Plaza 6,756,895 6,799,229 Fixed 5.00 % 4/5/2020 West Fargo Industrial 4,483,666 4,500,000 Fixed 4.79 % 8/4/2020 Morena Office Center (2) 2,273,768 2,289,899 Fixed 4.50 % 1/1/2021 Pacific Oaks Plaza (2) 1,545,919 1,556,891 Fixed 4.50 % 6/1/2021 Shoreline Medical Building (2) 3,696,575 3,727,569 Fixed 5.10 % 6/1/2022 Highland Court 6,926,406 6,958,147 Fixed 3.82 % 8/28/2022 Dakota Bank Buildings 10,781,541 10,825,201 Fixed 4.74 % 7/6/2024 Union Terrace Building 6,600,000 6,600,000 Fixed 4.34 % 9/5/2024 The Presidio 6,000,000 6,000,000 Fixed 4.54 % 12/1/2024 Centennial Tech Center 10,197,553 10,237,591 Fixed 4.34 % 1/5/2025 Arapahoe Service Center 8,500,000 8,500,000 Fixed 4.28 % 1/5/2025 Union Town Center 8,440,000 8,440,000 Fixed 4.28 % 1/5/2025 Yucca Valley Retail Center 6,000,000 6,000,000 Fixed 4.30 % 4/11/2025 Executive Office Park (3) 4,289,015 4,307,975 Fixed 5.80 % 7/1/2025 Genesis Plaza 6,500,000 6,500,000 Fixed 4.65 % 8/25/2025 One Parke Centre 6,610,000 6,610,000 Fixed 4.77 % 9/5/2025 Shea Center II 17,727,500 17,727,500 Fixed 4.92 % 1/5/2026 Subtotal, NetREIT, Inc. properties 135,281,070 135,640,302 4.71 % Model Home mortgage notes 13,656,750 9,050,268 Fixed (4) 2016-2020 Mortgage Notes Payable $ 148,937,820 $ 144,690,570 Unamortized loan costs (2,015,055 ) (2,052,169 ) Mortgage Notes Payable, net $ 146,922,765 $ 142,638,401 (1) Interest rates as of March 31, 2016. (2) Interest rate subject to resetting on the 6th loan anniversary. (3) Interest rate is subject to reset on July 1, 2018. (4) Each Model Home has a standalone mortgage note at interest rates ranging from 3.8% to 5.8% per annum (at March 31, 2016). The Company is in compliance with all conditions and covenants of its mortgage notes payable. Scheduled principal payments of mortgage notes payable were as follows as of March 31, 2016: NetREIT, Inc. Model Homes Principal Notes Notes Payable Payments Nine months remaining in 2016 $ 6,911,373 $ 1,091,291 $ 8,002,664 Years ending December 31: 2017 1,793,725 1,732,105 $ 3,525,830 2018 6,002,953 1,504,089 $ 7,507,042 2019 2,908,937 6,938,944 $ 9,847,881 2020 2,276,108 2,390,321 $ 4,666,429 Thereafter 115,387,974 - $ 115,387,974 Total $ 135,281,070 $ 13,656,750 $ 148,937,820 On April 29, 2016, the Company entered into a financing agreement to encumber our property Waterman Plaza, located in San Bernardino, CA. The principal balance on the loan is $4,000,000 and it will mature on April 29, 2021. The loan’s interest rate will reset annually and will be the greater of: (i) four and one-quarter percent (4.25%); or (ii) the one year LIBOR Rate plus three hundred (300) basis points. |