Investments in Real Estate Properties | 3. Investments in Real Estate Properties As of December 31, 2021 and 2020, investments in real estate properties including those held by our consolidated subsidiaries (excluding the 36 properties owned by our unconsolidated Equity-Method Investments) are set forth below: December 31, December 31, 2021 2020 Land $ 15,565,000 $ 6,237,000 Buildings and improvements 166,989,000 48,295,000 Less: accumulated depreciation (11,395,000) (9,853,000) Buildings and improvements, net 155,594,000 38,442,000 Furniture and fixtures 12,137,000 4,230,000 Less: accumulated depreciation (4,194,000) (3,988,000) Furniture and fixtures, net 7,943,000 242,000 Intangible lease assets 13,778,000 — Less: accumulated amortization (18,000) — Intangible lease assets, net 13,760,000 — Real estate properties, net $ 192,862,000 $ 44,921,000 Depreciation and amortization expense (excluding leasing commission amortization) for the years ended December 31, 2021 and 2020 was approximately $1.8 million and $1.6 million, respectively. As of December 31, 2021, our portfolio consisted of 18 real estate properties which were 100% leased to the tenants of the related facilities. During 2021, our tenants for the Pennington Gardens and Sundial Assisted Living facilities experienced a material adverse effect on their operations related to COVID-19 and other operator issues, that affected their ability to make their rent payments in 2021. As a result, we experienced the following impacts: Pennington Gardens Operations LLC In October 2020, under a court order, a receiver assumed the responsibilities of operating and managing our Pennington Gardens facility in Chandler, Arizona. Beginning in March 2021, we recorded rent payments on a cash basis and wrote off the remaining straight-line rent receivable of $0.4 million. In October 2021 , we reached an agreement with the tenant to terminate the lease. We notified the lender and the U.S. Department of Housing and Urban Development (“HUD”) and requested emergency approval to change the operator and terminate the lease, but due to circumstances out of our control, that and the formal approval are currently still in process. On February 3, 2022, the current receiver, who was acting as the operator, received the license to be the licensed operator. As such, on February 10, 2022, the tenant’s lease was terminated, and we received $0.2 million from the tenant as part of the settlement agreement. Concurrently, we entered into a new lease agreement with Pennington Gardens Operations LLC, the newly formed operating company for Pennington Gardens, which is a wholly owned subsidiary of SHOP TRS, a recently formed wholly-owned taxable REIT subsidiary of Summit. As such, the operations of Pennington Gardens will be consolidated in our financial statements beginning February 11, 2022, and all intercompany transactions will be eliminated. Sundial Operations LLC For our Sundial Assisted Living facility in Redding, California, in October 2021, we reached an agreement with the tenant to terminate the lease, and we are currently requesting approval from HUD to terminate the lease and install a new operator/manager. Once approved by HUD, the lease will be terminated and the operations of Sundial Assisted Living will be consolidated in our financial statements. Beginning in June 2021, we recorded rent payments on a cash basis and in May 2021, wrote off the remaining straight-line rent receivable of $0.1 million. The following table provides summary information regarding our portfolio (excluding the 36 properties owned by our unconsolidated Equity-Method Investments and the $12.75 million loan from Oxford (see Note 4) with Summit Georgia Holdings LLC, our wholly-owned subsidiary) as of December 31, 2021: Loans Payable, Excluding Debt Purchase Issuance Property Location Date Purchased Type (1) Price Costs Sheridan Care Center Sheridan, OR August 3, 2012 SNF $ 4,100,000 $ 4,169,000 Fernhill Care Center Portland, OR August 3, 2012 SNF 4,500,000 3,657,000 Friendship Haven Healthcare and Rehabilitation Center Galveston County, TX September 14, 2012 SNF 15,000,000 11,539,000 Pacific Health and Rehabilitation Center Tigard, OR December 24, 2012 SNF 8,140,000 6,097,000 Brookstone of Aledo Aledo, IL July 2, 2013 AL 8,625,000 6,732,000 Sundial Assisted Living Redding, CA December 18, 2013 AL 3,500,000 3,739,000 Pennington Gardens Chandler, AZ July 17, 2017 AL/MC 13,400,000 10,194,000 Yucaipa Hill Post Acute Yucaipa, CA July 2, 2021 SNF 10,715,000 8,014,000 Creekside Post Acute Yucaipa, CA July 2, 2021 SNF 4,780,000 3,575,000 University Post Acute Mentone, CA July 2, 2021 SNF 4,560,000 3,412,000 Calhoun Health Center Calhoun, GA December 30, 2021 SNF 7,670,000 6,549,000 Maple Ridge Health Care Center Cartersville, GA December 30, 2021 SNF 13,548,000 11,568,000 Chatsworth Health Care Center Chatsworth, GA December 30, 2021 SNF 29,785,000 25,432,000 East Lake Arbor Decatur, GA December 30, 2021 SNF 15,640,000 13,354,000 Fairburn Health Care Center Fairburn, GA December 30, 2021 SNF 14,644,000 12,503,000 Grandview Health Care Center Jasper, GA December 30, 2021 SNF 10,061,000 8,591,000 Rosemont at Stone Mountain Stone Mountain, GA December 30, 2021 SNF 23,908,000 20,414,000 Willowwood Nursing Center & Rehab Flowery Branch, GA December 30, 2021 SNF 14,744,000 12,589,000 Total: $ 207,320,000 $ 172,128,000 (1) SNF is an abbreviation for skilled nursing facility. AL is an abbreviation for assisted living facility. MC is an abbreviation for memory care facility. Future Minimum Lease Payments The future minimum lease payments to be received under existing operating leases (not including leases being recorded on the cash basis or intercompany leases) for our consolidated properties as of December 31, 2021 are as follows: Years ending December 31, 2022 $ 17,698,000 2023 17,983,000 2024 18,272,000 2025 18,566,000 2026 18,865,000 Thereafter 165,462,000 $ 256,846,000 2021 Acquisitions CA3 Properties On July 2, 2021, through our wholly-owned subsidiary, we acquired three skilled nursing facilities, two located in Yucaipa, California and one located in Mentone, California (collectively, the “CA3 Properties”), for the purchase price of $20,055,000, which was funded through cash on hand plus the proceeds from the loan described in Note 4. We incurred approximately $80,000 in acquisition costs in connection with these acquisitions. The CA3 Properties are leased to three tenants under three separate 15-year triple net leases, each of which has The following table represents the allocation of the relative fair value of the real estate acquired for the CA3 Properties acquisition: Land $ 2,293,000 Building and improvements 15,908,000 Furniture and fixtures 448,000 Intangible lease assets and above/below market leases (1) 1,484,000 Total purchase price plus acquisition costs $ 20,133,000 (1) Above market leases intangible asset of $1.0 million is included in other assets, net on the consolidated balance sheets. GA8 Properties On December 30, 2021, through our wholly-owned subsidiary, we acquired eight skilled nursing facilities located in Georgia (collectively, the “GA8 Properties”), for the total purchase price of $130,000,000, which was funded through cash on hand plus the proceeds from the loans described in Note 4 below. The GA8 Properties are leased to eight tenants under eight separate 15-year triple net leases, each of which has two five-year renewal options. The following table represents the allocation of the relative fair value of the real estate acquired for the GA8 Properties acquisition: Land $ 7,035,000 Building and improvements 102,786,000 Furniture and fixtures 7,458,000 Intangible lease assets 13,252,000 Total purchase price plus acquisition costs $ 130,531,000 2020 Acquisitions None. Intangible Assets The following intangible lease assets are included in the consolidated balance sheet as of December 31, 2021 and are detailed in the following table: Accumulated Weighted Average Gross Balance at Amortization at Remaining Life Balance Sheet December 31, 2021 December 31, 2021 (Years) Classification Above-market lease intangibles $ 959,000 $ 32,000 14.50 Other assets, net In-place lease intangibles 13,777,000 18,000 14.98 Real estate properties, net Total intangibles $ 14,736,000 $ 50,000 14.95 Expected future amortization for the next five years of the intangible assets as of December 31, 2021 is $982,000 per year . |