Equity-Method Investments | 5. Equity-Method Investments As of June 30, 2021 and December 31, 2020, the aggregate balances of our Equity-Method Investments were approximately $7.8 million and $11.4 million, respectively, and are as follows: Summit Union Life Holdings, LLC The SUL JV will exist until an event of dissolution occurs, as defined in the limited liability company agreement of the SUL JV (the āSUL LLC Agreementā). Under the SUL LLC Agreement, net operating cash flow of the SUL JV is distributed monthly, first to the Operating Partnership and Best Years pari passu pari passu As of June 30, 2021 and December 31, 2020, the balance of our equity-method investment related to the SUL JV was approximately $2.5 million and $2.7 million, respectively. Summit Fantasia Holdings, LLC The Fantasia JV will exist until an event of dissolution occurs, as defined in the limited liability company agreement of the Fantasia JV (the āFantasia LLC Agreementā). Under the Fantasia LLC Agreement, net operating cash flow of the Fantasia JV is distributed quarterly, first to the Operating Partnership and Fantasia pari passu pari passu As of June 30, 2021 and December 31, 2020, the balance of our equity-method investment related to the Fantasia JV was approximately $2.1 million and $2.0 million, respectively. Summit Fantasia Holdings II, LLC The Fantasia II JV will exist until an event of dissolution occurs, as defined in the limited liability company agreement of the Fantasia II JV (the āFantasia II LLC Agreementā). Under the Fantasia II LLC Agreement, net operating cash flow of the Fantasia JV is distributed quarterly, first to the Operating Partnership and Fantasia pari passu pari passu As of June 30, 2021 and December 31, 2020, the balance of our equity-method investment related to the Fantasia II JV was approximately $1.4 million and $1.4 million, respectively. Summit Fantasia Holdings III, LLC The Fantasia III JV will continue until an event of dissolution occurs, as defined in the limited liability company agreement of the Fantasia III JV (the āFantasia III LLC Agreementā). Under the Fantasia III LLC Agreement, net operating cash flow of the Fantasia III JV is distributed quarterly, first to the Operating Partnership and Fantasia pari passu pari passu As of June 30, 2021 and December 31, 2020, the balance of our equity-method investment related to the Fantasia III JV was approximately $1.5 million and $1.6 million, respectively. Summit Fantasy Pearl Holdings, LLC The FPH JV will continue until an event of dissolution occurs, as defined in the limited liability company agreement of the FPH JV (the āFPH LLC Agreementā). Under the FPH LLC Agreement, net operating cash flow of the FPH JV is distributed quarterly, first to the members pari passu pari passu As of June 30, 2021 and December 31, 2020, the balance of our equity-method investment related to the FPH JV was approximately $0.3 million and $0.2 million, respectively. Indiana JV In June 2021, we sold our 15% interest in the Indiana JV for approximately $5.4 million in cash. For the three and six months ended June 30, 2021, we recorded approximately $3.5 million in gain on the sale from this equity-method investment which is included in our condensed consolidated statements of operations under Gain from sale of equity-method investment. As of June 30, 2021 and December 31, 2020, the balance of our equity-method investment related to the Indiana JV was approximately $0 and $3.5 million, respectively. Summarized Financial Data for Equity-Method Investments Our Equity-Method Investments are significant equity-method investments in the aggregate. The information for the Indiana JV is through the date of the sale of our interest, June 11, 2021. The results of operations of our Equity-Method Investments for the three months ended June 30, 2021 are summarized below: ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā Fantasia ā Fantasia ā Fantasia ā FPH ā Indiana ā Combined ā SUL JV JV II JV III JV JV JV Total Revenue ā $ 5,091,000 ā $ 951,000 ā $ 921,000 ā $ 2,057,000 ā $ 893,000 ā $ (1,945,000) ā $ 7,968,000 Income from operations ā $ 1,810,000 ā $ 72,000 ā $ 479,000 ā $ 1,020,000 ā $ 412,000 ā $ (3,447,000) ā $ 346,000 Net income (loss) ā $ 609,000 ā $ 82,000 ā $ 243,000 ā $ 492,000 ā $ 81,000 ā $ (4,969,000) ā $ (3,462,000) Summit interest in Equity-Method Investments net income (loss) ā $ 61,000 ā $ 29,000 ā $ 49,000 ā $ 49,000 ā $ 8,000 ā $ (746,000) ā $ (550,000) ā The results of operations of our Equity-Method Investments for the three months ended June 30, 2020 are summarized below: ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā Fantasia ā Fantasia ā Fantasia ā FPH ā Indiana ā Combined ā SUL JV JV II JV III JV JV JV Total Revenue ā $ 4,600,000 ā $ 1,022,000 ā $ 890,000 ā $ 2,000,000 ā $ 886,000 ā $ 2,946,000 ā $ 12,344,000 Income from operations ā $ 1,978,000 ā $ 116,000 ā $ 484,000 ā $ 1,104,000 ā $ 418,000 ā $ 1,854,000 ā $ 5,954,000 Net income (loss) ā $ 741,000 ā $ (57,000) ā $ 242,000 ā $ 566,000 ā $ (51,000) ā $ (117,000) ā $ 1,324,000 Summit interest in Equity-Method Investments net income (loss) ā $ 74,000 ā $ (20,000) ā $ 48,000 ā $ 57,000 ā $ (5,000) ā $ (17,000) ā $ 137,000 ā The results of operations of our Equity-Method Investments for the six months ended June 30, 2021 are summarized below: ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā Fantasia Fantasia Fantasia FPH ā Combined ā ā SUL JV JV II JV III JV JV ā Indiana JV Total Revenue ā $ 10,267,000 ā $ 1,881,000 ā $ 1,841,000 ā $ 4,113,000 ā $ 1,783,000 ā $ (1,695,000) ā $ 18,190,000 Income (loss) from operations ā $ 3,357,000 ā $ 143,000 ā $ 964,000 ā $ 2,057,000 ā $ 833,000 ā $ (5,093,000) ā $ 2,261,000 Net income (loss) ā $ 787,000 ā $ 369,000 ā $ 492,000 ā $ 1,007,000 ā $ 928,000 ā $ (8,567,000) ā $ (4,984,000) Summit interest in Equity-Method Investments net income (loss) ā $ 79,000 ā $ 129,000 ā $ 98,000 ā $ 102,000 ā $ 93,000 ā $ (1,286,000) ā $ (785,000) ā The results of operations of our Equity-Method Investments for the six months ended June 30, 2020 are summarized below: ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā Fantasia Fantasia Fantasia FPH ā Combined ā ā SUL JV JV II JV III JV JV ā Indiana JV Total Revenue ā $ 9,150,000 ā $ 2,074,000 ā $ 1,782,000 ā $ 4,000,000 ā $ 1,771,000 ā $ 5,893,000 ā $ 24,670,000 Income from operations ā $ 3,856,000 ā $ 304,000 ā $ 991,000 ā $ 2,141,000 ā $ 839,000 ā $ 3,722,000 ā $ 11,853,000 Net income (loss) ā $ 1,696,000 ā $ (78,000) ā $ 508,000 ā $ 966,000 ā $ (1,405,000) ā $ (221,000) ā $ 1,466,000 Summit interest in Equity-Method Investments net income (loss) ā $ 169,000 ā $ (28,000) ā $ 102,000 ā $ 97,000 ā $ (140,000) ā $ (33,000) ā $ 167,000 ā Distributions from Equity-Method Investments As of June 30, 2021 and December 31, 2020, we have distributions receivable, which are included in tenant and other receivables in our condensed consolidated balance sheets, as follows: ā ā ā ā ā ā ā ā ā ā June 30, ā December 31, ā 2021 2020 SUL JV ā $ 268,000 ā $ 466,000 Fantasia JV ā 115,000 ā 36,000 Fantasia II JV ā 53,000 ā 51,000 Fantasia III JV ā 264,000 ā 257,000 FPH JV ā 25,000 ā 26,000 Indiana JV ā ā ā 498,000 Total ā $ 725,000 ā $ 1,334,000 ā For the six months ended June 30, 2021 and 2020, we have received cash distributions, which are included in our cash flows from operating activities in tenant and other receivables, and cash flows from investing activities, as follows: ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā Six Months Ended June 30, 2021 ā Six Months Ended June 30, 2020 ā ā ā ā ā Cash Flow ā Cash Flow ā ā ā ā Cash Flow ā Cash Flow ā ā Total Cash ā from ā from ā Total Cash ā from ā from ā ā Distributions ā Operating ā Investing ā Distributions ā Operating ā Investing ā Received Activities Activities Received Activities Activities SUL JV ā $ 484,000 ā $ 79,000 ā $ 405,000 ā $ 235,000 ā $ 169,000 ā $ 66,000 Fantasia JV ā ā ā ā ā ā ā 144,000 ā ā ā 144,000 Fantasia II JV ā 148,000 ā 98,000 ā 50,000 ā 147,000 ā 101,000 ā 46,000 Fantasia III JV ā 123,000 ā 101,000 ā 22,000 ā 69,000 ā 69,000 ā ā FPH JV ā 77,000 ā 77,000 ā ā ā 84,000 ā ā ā 84,000 Indiana JV ā ā 773,000 ā ā ā ā ā 773,000 ā ā 300,000 ā ā ā ā ā 300,000 Total ā $ 1,605,000 ā $ 355,000 ā $ 1,250,000 ā $ 979,000 ā $ 339,000 ā $ 640,000 ā Acquisition and Asset Management Fees We serve as the manager of our Equity-Method Investments and provide management services in exchange for fees and reimbursements. As the manager, we are paid an acquisition fee, as defined in the applicable joint venture agreements. Additionally, we are paid an annual asset management fee for managing the properties held by our Equity-Method Investments, as defined in those agreements. For each of the three months ended June 30, 2021 and 2020, we recorded approximately $0.3 million in acquisition and asset management fees from our Equity-Method Investments. For each of the six months ended June 30, 2021 and 2020, we recorded $0.6 million in acquisition and asset management fees from our Equity-Method Investments (see Note 7). |