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 2017 2016 Type Rate (1) Maturity Rangewood Medical Office Building $ - $ 958,106 Fixed 4.95 % 1/1/2019 Regatta Square - 1,150,566 Fixed 4.95 % 1/1/2019 Garden Gateway Plaza 6,582,178 6,626,739 Fixed 5.00 % 2/5/2020 Port of San Diego Complex 9,784,379 9,852,456 Fixed 4.75 % 3/5/2020 West Fargo Industrial 4,416,939 4,434,655 Fixed 4.79 % 8/4/2020 Morena Office Center (2) 3,915,901 2,224,839 Fixed 4.50 % 1/1/2021 Waterman Plaza 1,501,031 3,939,037 Fixed 4.25 % 4/29/2021 Pacific Oaks Plaza (4) 2,207,467 1,512,640 Fixed 4.50 % 6/1/2021 The Presidio 6,000,000 6,000,000 Fixed 4.54 % 12/1/2021 Shoreline Medical Building (2) 3,569,270 3,602,238 Fixed 5.10 % 6/1/2022 Highland Court 6,796,373 6,829,348 Fixed 3.82 % 9/1/2022 Dakota Bank Buildings 10,630,765 10,677,761 Fixed 4.74 % 7/6/2024 Union Terrace Building 6,532,066 6,558,704 Fixed 4.50 % 9/5/2024 Centennial Tech Center 10,034,159 10,077,242 Fixed 4.34 % 11/5/2024 Research Parkway 1,944,542 1,956,154 Fixed 3.94 % 1/5/2025 Arapahoe Service Center 8,465,309 8,500,000 Fixed 4.34 % 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) 4,211,275 4,231,842 Fixed 5.80 % 7/1/2025 Genesis Plaza 6,500,000 6,610,000 Fixed 4.65 % 8/25/2025 One Parke Centre 6,610,000 6,500,000 Fixed 4.77 % 9/5/2025 Shea Center II 17,727,500 17,727,500 Fixed 4.92 % 1/5/2026 Bismarck Office Building (6) 4,134,066 4,158,998 Fixed 4.02 % 8/1/2037 Subtotal, NetREIT, Inc. properties 136,003,220 138,568,825 4.71 % Model Home mortgage notes 21,595,636 22,259,779 Fixed (5) 2017-2020 Mortgage Notes Payable $ 157,598,856 $ 160,828,604 Unamortized loan costs (1,861,624 ) (1,942,493 ) Mortgage Notes Payable, net $ 155,737,232 $ 158,886,111 (1) Interest rates as of March 31, 2017. (2) Interest rate is subject to resetting on the 6th loan anniversary. (3) Interest rate is subject to reset on July 1, 2018. (4) Interest rate is subject to reset on April 28, 2017. (5) Each Model Home has a stand-alone mortgage note at interest rates ranging from 3.8% to 5.5% per annum (at March 31, 2017 (6) Interest rate is subject to reset on September 1, 2023 and on September 1, 2030. 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, 2017 NetREIT, Inc. Model Homes Principal Notes Notes Payable Payments Nine months remaining in 2017 $ 1,377,063 $ 1,054,441 $ 2,431,504 Years ending December 31: 2018 2,034,620 1,637,100 $ 3,671,720 2019 2,395,177 12,527,130 $ 14,922,307 2020 21,271,359 6,376,965 $ 27,648,324 2021 14,614,449 - $ 14,614,449 Thereafter 94,310,552 - $ 94,310,552 Total $ 136,003,220 $ 21,595,636 $ 157,598,856 |