Update on Our Indebtedness
As of March 31, 2016, future principal payments on the notes payable are as follows:
2016 | | $ | 717,000 | |
2017 | | | 908,000 | |
2018 | | | 952,000 | |
2019 | | | 4,711,000 | |
2020 | | | 930,000 | |
Thereafter | | | 31,972,000 | |
Total | | $ | 40,190,000 | |
As of March 31, 2016, the principal balances on notes payable are as follows:
Property | | Location | | Current Loan Balance | | | Interest Rate | | | Loan Maturity | |
D&O Policy | | | | $ | 93,000 | | | | 2.99 | % | | | |
Ft. Lauderdale | | 208 SE 6th St, Ft Lauderdale, FL | | $ | 1,481,000 | | | | 4.94 | % | | 2/1/2019 | |
Memphis Court | | 216 Court St, Memphis, TN | | $ | 139,000 | | | | 4.94 | % | | 2/1/2019 | |
Memphis Poplar | | 212 Poplar Ave, Memphis, TN | | $ | 1,247,000 | | | | 4.94 | % | | 2/1/2019 | |
Kansas City | | 1130 Holmes St, Kansas City, MO | | | N/A | | | | N/A | | | | N/A | |
St. Louis | | 1300 Spruce St, St. Louis, MO | | $ | 1,242,000 | | | | 4.94 | % | | 2/1/2019 | |
Mabley Place | | 400 Race Street, Cincinnati, OH | | $ | 8,804,000 | | | | 4.25 | % | | 12/26/2024 | |
Denver Sherman | | 1963 Sherman Street, Denver, CO | | | N/A | | | | N/A | | | | N/A | |
Ft. Worth | | 814 Taylor Street, Fort Worth, Texas | | $ | 11,921,000 | | | | 5.59 | % | | 8/1/2021 | |
Milwaukee Old World | | 822 N. Old World Third Street, Milwaukee, WI | | | N/A | | | | N/A | | | | N/A | |
St. Louis Convention | | 1010 Convention Plaza , St. Louis, MO | | | N/A | | | | N/A | | | | N/A | |
Houston Saks Garage | | 611 Fannin Street, Houston, TX | | $ | 3,596,000 | | | | 4.25 | % | | | N/A | |
St. Louis Lucas | | Lucas Ave, St. Louis, MO | | $ | 3,483,000 | | | | 4.59 | % | | 2/1/2026 | |
Milwaukee Wells | | 215 W. Wells Street, Milwaukee, WI | | | N/A | | | | N/A | | | | N/A | |
Wildwood NJ Lot | | 400 East Magnolia Ave, Wildwood, NJ | | | N/A | | | | N/A | | | | N/A | |
Indy Garage | | 120 E. Washington Street, Indianapolis, IN | | $ | 8,184,000 | | | | 4.59 | % | | 2/1/2026 | |
KC Cherry Lot | | 1109 Cherry Street, Kansas City, MO | | | N/A | | | | N/A | | | | N/A | |
Indy Lot | | 301 E. Washington Street, Indianapolis, IN | | | N/A | | | | N/A | | | | N/A | |
Wildwood NJ Lot II | | 401 E. Glenwood Ave., Wildwood, NJ | | | N/A | | | | N/A | | | | N/A | |
Minneapolis Venture | | 10h avenue and Hennepin, Minneapolis, MN | | | N/A | | | | N/A | | | | N/A | |
Indianapolis Meridian | | 239 S. Meridian Street, Indianapolis, IN | | | N/A | | | | N/A | | | | N/A | |
Milwaukee Clybourn | | 412 E. Clybourn Street, Milwaukee, WI | | | N/A | | | | N/A | | | | N/A | |
Milwaukee Arena | | 1124 N. Old World Third Street, Milwaukee, WI | | | N/A | | | | N/A | | | | N/A | |
Clarksburg Lot | | 327 Washington Ave., Clarksburg WV | | | N/A | | | | N/A | | | | N/A | |
Denver 1935 Sherman | | 1935 Sherman Street, Denver, CO | | | N/A | | | | N/A | | | | N/A | |
Bridgeport Fairfield | | 314 Fairfield Ave., Bridgeport, CT | | | N/A | | | | N/A | | | | N/A | |
| | Less loan issuance costs | | $ | (806,000 | ) | | | | | | | | |
| | Total | | $ | 39,384,000 | | | | | | | | | |
During January 2014, the entities holding the four parking facilities (MVP PF Ft. Lauderdale 2013, LLC, MVP PF Memphis Court 2013, LLC, MVP PF Memphis Poplar 2013, LLC and MVP PF St. Louis 2013, LLC) issued a promissory note to Key Bank National Association for $4.3 million. This note bears an annual interest rate of 4.94%, is secured by four parking facilities, matures in February 2019 and is payable in monthly principal and interest payments of approximately $25,000.
During December 2014, through the acquisition of Mabley Place, we issued a promissory note to Wells Fargo Bank for $9.0 million. This note bears an annual interest rate of 4.25%, is secured by the property, matures in December 2024 and is payable in monthly principal and interest payments of approximately $44,000.
During March 2015, through the acquisition of Ft. Worth Taylor, we assumed a 10-year term loan with a balance of approximately $12.2 million, collateralized by real property located in Ft. Worth, Texas, matures in August 2021, bears an annual interest rate of 5.59%, and is payable in monthly installment payments of principal and interest totaling approximately $78,000.
During August 2015, Houston Saks Garage issued a promissory note for approximately $3.7 million. The note is collateralized by real property located in Houston, Texas, bears an annual interest rate of 4.25%, and is payable in monthly installment payments of principal and interest totaling approximately $30,000, maturing in August 2025.
During January 2016, Indy City Park and Indy WA Street issued a promissory note to KeyBank for $8,580,000. The note is secured by real property located in Indianapolis, Indiana. The loan has a term of 10 years and has an annual interest rate of 4.59% and is payable in monthly installment payments of principal and interest totaling approximately $46,000, maturing in January 2026.
During January 2016, St. Louis Convention, St. Louis Lucas and KC Cherry issued a promissory note to KeyBank for $3,490,000 loan secured by real property located in St. Louis and Kansas City, Missouri. The loan has a term of 10 years and has an annual interest rate of 4.59% and is payable in monthly installment payments of principal and interest totaling approximately $20,000, maturing in January 2026.
Total interest expense incurred for the three months ended March 31, 2016 and 2015 is $0.5 million and $0.2 million, respectively. Total loan amortization cost for the three months ended March 31, 2016 and 2015 is $18,000 and $20,000, respectively.
Funds from Operations and Modified Funds from Operations
Our advisor believes that historical cost accounting for real estate assets in accordance with GAAP implicitly assumes that the value of real estate assets diminishes predictably over time. Since real estate values have historically risen or fallen with market conditions, many industry investors and analysts have considered the presentation of operating results for real estate companies that use historical cost accounting to be insufficient. Additionally, publicly registered, non-listed REITs typically have a significant amount of acquisition activity and are substantially more dynamic during their initial years of investment and operation. While other start-up entities may also experience significant acquisition activity during their initial years, we believe that non-listed REITs are unique in that they have a limited life with targeted exit strategies within a relatively limited time frame after the acquisition activity ceases.
In order to provide a more complete understanding of the operating performance of a REIT, the National Association of Real Estate Investment Trusts (“NAREIT”) promulgated a measure known as funds from operations (“FFO”). FFO is defined as net income or loss computed in accordance with GAAP, excluding extraordinary items, as defined by GAAP, and gains and losses from sales of depreciable operating property, adding back asset impairment write-downs, plus real estate related depreciation and amortization (excluding amortization of deferred financing costs and depreciation of non-real estate assets), and after adjustment for unconsolidated partnerships and joint ventures.
Because FFO calculations exclude such items as depreciation and amortization of real estate assets and gains and losses from sales of operating real estate assets (which can vary among owners of identical assets in similar conditions based on historical cost accounting and useful-life estimates), they facilitate comparisons of operating performance between periods and between other REITs. As a result, we believe that the use of FFO, together with the required GAAP presentations, provides a more complete understanding of our performance relative to our competitors and a more informed and appropriate basis on which to make decisions involving operating, financing, and investing activities. It should be noted, however, that other REITs may not define FFO in accordance with the current NAREIT definition or may interpret the current NAREIT definition differently than we do, making comparisons less meaningful.
The Investment Program Association (“IPA”) issued Practice Guideline 2010-01 (the “IPA MFFO Guideline”) on November 2, 2010, which extended financial measures to include modified funds from operations (“MFFO”). In computing MFFO, FFO is adjusted for certain non-operating cash items such as acquisition fees and expenses and certain non-cash items such as straight-line rent, amortization of in-place lease valuations, amortization of discounts and premiums on debt investments, nonrecurring impairments of real estate-related investments, mark-to-market adjustments included in net income (loss), and nonrecurring gains or losses included in net income (loss) from the extinguishment or sale of debt, hedges, foreign exchange, derivatives or securities holdings where trading of such holdings is not a fundamental attribute of the business plan, unrealized gains or losses resulting from consolidation from, or deconsolidation to, equity accounting, and after adjustments for consolidated and unconsolidated partnerships and joint ventures, with such adjustments calculated to reflect MFFO on the same basis. Management is responsible for managing interest rate, hedge and foreign exchange risk. To achieve our objectives, we may borrow at fixed rates or variable rates. In order to mitigate our interest rate risk on certain financial instruments, if any, we may enter into interest rate cap agreements and in order to mitigate our risk to foreign currency exposure, if any, we may enter into foreign currency hedges. We view fair value adjustments of derivatives, impairment charges and gains and losses from dispositions of assets as non-recurring items or items which are unrealized and may not ultimately be realized, and which are not reflective of ongoing operations and are therefore typically adjusted for when assessing operating performance. Additionally, we believe it is appropriate to disregard impairment charges, as this is a fair value adjustment that is largely based on market fluctuations, assessments regarding general market conditions, and the specific performance of properties owned, which can change over time. No less frequently than annually, we evaluate events and changes in circumstances that could indicate that the carrying amounts of real estate and related intangible assets may not be recoverable. When indicators of potential impairment are present, we assess whether the carrying value of the assets will be recovered through the future undiscounted operating cash flows (including net rental and lease revenues, net proceeds on the sale of the property, and any other ancillary cash flows at a property or group level under GAAP) expected from the use of the assets and the eventual disposition. Investors should note, however, that determinations of whether impairment charges have been incurred are based partly on anticipated operating performance, because estimated undiscounted future cash flows from a property, including estimated future net rental and lease revenues, net proceeds on the sale of the property, and certain other ancillary cash flows, are taken into account in determining whether an impairment charge has been incurred. While impairment charges are excluded from the calculation of MFFO as described above, investors are cautioned that due to the fact that impairments are based on estimated future undiscounted cash flows and the relatively limited term of our operations, it could be difficult to recover any impairment charges through operational net revenues or cash flows prior to any liquidity event.