ACQUISITIONS AND DISPOSITIONS | NOTE 4 – ACQUISITIONS AND DISPOSITIONS During the year ended December 31, 2022, the Company acquired 13 communities and two large parcels of undeveloped land. These were acquisitions from third parties and have been accounted for as asset acquisitions. On January 31, 2022, the Company purchased a manufactured housing community located in Byron, Georgia consisting of 73 sites on approximately 18.57 acres and an adjacent parcel of 15.09 acres of undeveloped land for a total purchase price of $2,200,000. Sunnyland MHP LLC purchased the land and land improvements and the Company’s VIE, Gvest Sunnyland Homes LLC, purchased the homes. On March 31, 2022, the Company purchased two manufactured housing communities located in Warrenville, South Carolina consisting of 85 sites on approximately 45 acres for a total purchase price of $3,050,000. Warrenville MHP LLC purchased the land and land improvements and the Company’s VIE, Gvest Warrenville Homes LLC, purchased the homes. On June 17, 2022, the Company purchased a manufactured housing community located in Brunswick, Georgia consisting of 72 sites on approximately 17 acres for a total purchase price of $2,000,000. Spaulding MHP LLC purchased the land, land improvements, and homes. On June 28, 2022, the Company, through its wholly owned subsidiary Raeford MHP Development LLC, purchased 62 acres of undeveloped land zoned for approximately 200 mobile home lots in Raeford, North Carolina, a town in the Fayetteville Metropolitan Statistical Area for a total purchase price of $650,000. On July 7, 2022, the Company purchased a manufactured housing community located in Leesville, North Carolina consisting of 39 sites on approximately 11 acres for a total purchase price of $1,700,000. Solid Rock MHP LLC purchased the land and land improvements, and Solid Rock MHP Homes LLC purchased homes. On July 29, 2022, the Company purchased a manufactured housing community located in Clyde, North Carolina consisting of 51 sites on approximately 9 acres for a total purchase price of $3,044,769. Red Fox MHP LLC purchased the land, land improvements, and homes. On September 14, 2022, the Company purchased three manufactured housing communities located in Statesville, Thomasville, and Trinity, North Carolina consisting of 122 sites on approximately 75 acres for a total purchase price of $5,350,000. Statesville MHP LLC, Northview MHP LLC, and Timberview MHP LLC purchased the land and land improvements, and MHP Home Holdings LLC purchased the homes. On October 7, 2022, the Company purchased a manufactured housing community located in Brunswick, Georgia consisting of 21 sites on approximately 2.9 acres for a total purchase price of $1,125,000. Glynn Acres MHP LLC purchased the land, land improvements, and homes. On November 14, 2022, the Company purchased 100% membership interests in two LLCs which owned two manufactured housing communities located in Wake Forest, North Carolina, a part of the Raleigh metropolitan area, consisting of 72 sites on approximately 43 acres for a total purchase price of $4,500,000. Wake Forest 2 MHP LLC purchased the LLC membership interests which included the assets that make up the Cooley’s and Country Road communities. On the same day, Gvest Wake Forest 2 Homes LLC purchased the homes. On December 20, 2022, the Company purchased a manufactured housing community located in Morganton, North Carolina consisting of 23 sites on approximately 13 acres for a total purchase price of $650,000 that is in close proximity to another community in our portfolio. Mobile Cottage MHP LLC purchased the land, land improvements, and homes. During the year ended December 31, 2021, the Company acquired 24 manufactured housing communities as detailed below and accounted for all as asset acquisitions. Acquisition Date Name (number of communities, if multiple) Land Improvements Building Total Purchase January 2022 Sunnyland MHP $ 672,400 $ 891,580 $ - $ 1,563,980 January 2022 Sunnyland Gvest - - 636,020 636,020 March 2022 Warrenville MHP (2) 975,397 853,473 - 1,828,870 March 2022 Warrenville Gvest - - 1,221,130 1,221,130 June 2022 Spaulding MHP 1,217,635 304,409 477,956 2,000,000 June 2022 Raeford MHP Parcel 650,000 - - 650,000 July 2022 Solid Rock MHP 1,001,966 206,928 491,106 1,700,000 July 2022 Red Fox MHP 1,622,748 840,560 581,461 3,044,769 September 2022 Statesville MHP 1,078,015 1,100,473 120,729 2,299,217 September 2022 Northview MHP 505,319 247,045 116,979 869,343 September 2022 Timberview MHP 1,010,639 1,021,868 148,933 2,181,440 October 2022 Glynn Acres MHP 451,375 294,375 379,250 1,125,000 November 2022 Cooley’s MHP 863,806 1,359,737 - 2,223,543 November 2022 Cooley’s Gvest - - 276,457 276,457 November 2022 Country Road MHP 814,755 760,345 - 1,575,100 November 2022 Country Road Gvest - - 424,900 424,900 December 2022 Mobile Cottage MHP 204,062 269,410 176,528 650,000 Total Purchase Price $ 11,068,117 $ 8,150,203 $ 5,051,449 $ 24,269,769 Acquisition Costs 348,755 149,701 92,902 591,358 Total Investment Property $ 11,416,872 $ 8,299,904 $ 5,144,351 $ 24,861,127 Acquisition Date Name (number of communities, if multiple) Land Improvements Building Total Purchase March 2021 Golden Isles MHP $ 1,050,000 $ 487,500 $ - $ 1,537,500 March 2021 Golden Isles Gvest - - 787,500 787,500 July 2021 Anderson MHP (10) 2,310,000 763,417 (a) 120,390 3,193,807 July 2021 Anderson Gvest - - 2,006,193 2,006,193 September 2021 Capital View MHP 350,000 757,064 - 1,107,064 September 2021 Capital View Gvest - - 342,936 342,936 September 2021 Hidden Oaks MHP 290,000 843,440 - 1,133,440 September 2021 Hidden Oaks Gvest - - 416,560 416,560 October 2021 North Raleigh MHP (5) 1,613,828 4,505,268 1,330,904 7,450,000 December 2021 Dixie MHP 59,133 658,351 32,516 750,000 December 2021 Driftwood MHP 53,453 352,163 19,384 425,000 December 2021 Meadowbrook MHP 410,421 781,379 133,200 1,325,000 December 2021 Asheboro MHP (2) 723,778 1,411,726 - 2,135,504 December 2021 Asheboro Gvest - - 614,496 614,496 December 2021 Morganton MHP 223,542 1,846,024 - 2,069,566 December 2021 Morganton Gvest - - 680,434 680,434 Total Purchase Price $ 7,084,155 $ 12,406,332 $ 6,484,513 $ 25,975,000 Acquisition Costs - 474,568 7,213 481,781 Total Investment Property $ 7,084,155 $ 12,880,900 $ 6,491,726 $ 26,456,781 (a) Anderson MHP LLC also purchased vehicles and equipment totaling $156,465 which is included in the improvements column above. During the year ended December 31, 2022, the Company sold the Chambert Forest community within the Anderson portfolio consisting of 11 lots and homes for a contract price of $250,000. This disposition resulted in a gain of $102,665, which is reflected in gain on sale of property on the consolidated statement of operations. The Company entered into various purchase agreements during and after the year ended December 31, 2022 totaling an aggregate purchase price commitment of $12,700,000 inclusive of probable and non-probable acquisitions that have not yet closed as of the date of this filing. See Note 10 for information about acquisitions that occurred subsequent to December 31, 2022. Pro-forma Financial Information (unaudited) The following unaudited pro-forma information presents the combined results of operations for the years ended December 31, 2022 and 2021 as if the 2022, 2021, and 2023 acquisitions of manufactured housing communities listed above had occurred on January 1, 2021. The Company acquired two communities in 2023 which are disclosed in Note 10. The following pro-forma information is based on seller provided historical financial information and estimates of in-place rents and expenses as of the time of each acquisition combined with the Company’s projected debt service and depreciation expenses. This pro-forma does not include any projected rent increases. Unaudited For the Years Ended 2022 2021 Total revenue $ 16,396,569 $ 15,064,806 Total community operating expenses 5,879,048 5,184,272 Corporate payroll and overhead 5,053,771 3,013,810 Depreciation expense 4,020,903 3,971,688 Interest expense 6,723,915 4,700,371 Refinance costs 3,620,422 110,691 Cost of home sales 269,572 53,761 Other income 500 139,300 Gain on sale of community 102,665 - Net loss $ (9,067,897 ) $ (1,830,487 ) Net loss attributable to non-controlling interest (991,834 ) (690,393 ) Net loss attributable to Manufactured Housing Properties, Inc. (8,076,063 ) (1,140,094 ) Preferred stock dividends / accretion 2,160,424 2,175,472 Net loss $ (10,236,487 ) $ (3,315,566 ) Net loss per share $ (0.80 ) $ (0.25 ) |