Investments in Real Estate Properties | 3. Investments in Real Estate Properties As of December 31, 2023 and 2022, consolidated investments in real estate properties(excluding the 31 properties owned by our unconsolidated Equity-Method Investments) are set forth below: December 31, December 31, 2023 2022 Land $ 14,905,000 $ 15,565,000 Buildings and improvements 157,875,000 166,989,000 Less: accumulated depreciation (20,439,000) (15,985,000) Buildings and improvements, net 137,436,000 151,004,000 Furniture and fixtures 12,106,000 12,440,000 Less: accumulated depreciation (7,481,000) (5,882,000) Furniture and fixtures, net 4,625,000 6,558,000 Real estate properties, net $ 156,966,000 $ 173,127,000 Depreciation and amortization expense (excluding intangible lease amortization and leasing commission amortization) for the years ended December 31, 2023 and 2022 was approximately $6.1 million and $6.3 million, respectively. As of December 31, 2023, our portfolio consisted of 18 real estate properties, 16 of which were 100% leased to the tenants of the related facilities. The other two properties are each 100% leased to an affiliated subsidiary (see below under Pennington Gardens Operations LLC and Sundial Operations LLC). Fantasia I JV Transfer of Interest and Sale On July 3, 2023, the majority member in the Fantasia I JV assigned its 65% interest, for no consideration, to Summit. As such, as of July 2023, Summit owned 100% of Fantasia I JV. The Fantasia I JV consisted of the real estate of Summit Citrus Heights, LLC, our wholly-owned subsidiary and the operating assets and liabilities of its associated senior housing facility, Sun Oak. As such, the operations of Sun Oak are consolidated in our financial statements beginning July 3, 2023, through September 29, 2023 (date of the sale), and all intercompany transactions have been eliminated. For the period from July 3, 2023 through September 29, 2023, revenues from Sun Oak are recorded under resident fees and services and costs are recorded under resident costs in the consolidated statements of operations. The following summarizes the fair value of the assets and liabilities consolidated in our condensed consolidated financial statements beginning in July 2023: cash of $0.8 million, real estate of $3.8 million, other assets of $0.1 million, loan payable of $3.2 million and other liabilities of $0.4 million. Prior to the assignment, the Fantasia I JV was considered an equity method investment and the consolidation of the entity resulted in a gain of approximately $1.1 million, which is recorded in gain on consolidation of interest in unconsolidated equity-method investment in the consolidated statements of operations. Additionally, on September 29, 2023, we sold the real estate of Summit Citrus Heights, including the Sun Oak facility for net cash of approximately $0.6 million (which consists of the $3.8 million sale price and the payoff of the loan payable of approximately $3.2 million) and recorded a loss of approximately $0.01 million, which is recorded in gain on consolidation of interest in unconsolidated equity-method investment in the consolidated statements of operations. Pennington Gardens Operations LLC In February 2022, our former tenant’s lease was terminated and we received approximately $0.2 million under a settlement agreement which is recorded in total rental revenues in the consolidated statements of operations. Concurrently, we entered into a management agreement with a new operator that began operating the facility, Pennington Gardens, and 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. As such, the operations of Pennington Gardens are consolidated in our financial statements beginning February 11, 2022, and all intercompany transactions have been eliminated. For the year ended December 31, 2023 and for the period from February 11, 2022 through December 31, 2022, revenues from Pennington Gardens Operations are recorded under resident fees and services and costs are recorded under resident costs in the consolidated statements of operations. Sundial Operations LLC In June 2022, our former tenant’s lease was terminated and we entered into a management agreement with a new operator that began operating the facility, Sundial Assisted Living. Concurrently, we entered into a new lease agreement with Sundial Operations LLC, the newly formed operating company for Sundial Assisted Living, which is a wholly owned subsidiary of SHOP TRS. As such, for the year ended December 31, 2023 and for the period from June 7, 2022 through December 31, 2022, the operations of Sundial Assisted Living are consolidated in our financial statements and revenues from Sundial Assisted Living are recorded under resident fees and services and costs are recorded under resident costs in the consolidated statements of operations. The following table provides summary information regarding our portfolio (excluding the 31 properties owned by our unconsolidated Equity-Method Investments and the $12.75 million mezzanine loan from Oxford (see Note 4) with Summit Georgia Holdings LLC (“Summit Georgia”), our wholly-owned subsidiary) as of December 31, 2023: 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 $ 3,829,000 Fernhill Care Center Portland, OR August 3, 2012 SNF 4,500,000 3,359,000 Friendship Haven Healthcare and Rehabilitation Center Galveston County, TX September 14, 2012 SNF 15,000,000 11,109,000 Pacific Health and Rehabilitation Center Tigard, OR December 24, 2012 SNF 8,140,000 5,600,000 Brookstone of Aledo Aledo, IL July 2, 2013 AL 8,625,000 6,461,000 Sundial Assisted Living Redding, CA December 18, 2013 AL 3,500,000 3,626,000 Pennington Gardens Chandler, AZ July 17, 2017 AL/MC 13,400,000 9,877,000 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 3,411,000 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 $ 169,861,000 (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. Tenant/Operator Changes In September 2023, three of our wholly-owned properties and their related facilities, Rivers Edge Rehabilitation and Care (f.k.a. Sheridan Care Center), Fernhill Care Center, and Pacific Health and Rehabilitation Center, replaced the tenant/operator. The previous tenant requested the lease be terminated and on September 1, 2023, HUD approved the change. As a result of the lease termination, we wrote off the straight-line rent receivable of approximately $1.3 million, which is included in rental revenues in our consolidated statements of operations, wrote off leasing commissions of approximately $0.3 million, which is included in depreciation and amortization in our consolidated statements of operations, and recognized income from retained security deposits of approximately $0.4 million, which is included in total rental revenue in our consolidated statements of operations. The new tenant leases are structured under a master lease at the same lease rates for a 10-year term through August 2033, with two five-year renewal options. Other Tenant Issues During the fourth quarter of 2023, we wrote off the straight-line rent receivable of approximately $2.4 million related to eight real estate properties, which is included in rental revenues in our consolidated statements of operations for the year ended December 31, 2023. The write off was recorded due to the tenants experiencing issues affecting their ability to continue to pay their full lease obligations. Future Minimum Lease Payments The future minimum lease payments to be received under existing tenant operating leases (excluding the 31 properties owned by our unconsolidated Equity-Method Investments and the intercompany leases for Pennington Gardens and Sundial Assisted Living as well as the related resident fees and services) for our consolidated properties as of December 31, 2023 are as follows: Years ending December 31, 2024 18,272,000 2025 18,566,000 2026 18,865,000 2027 19,168,000 2028 17,909,000 Thereafter 137,999,000 $ 230,779,000 There were no acquisitions in the years ended December 31, 2023 and 2022. |