Real Estate | Real Estate As of December 31, 2015 , the Company's real estate portfolio consisted of 15 properties ( 19 buildings) in 11 states consisting of office, industrial, distribution, and data center facilities with a combined acquisition value of $ 479.2 million , including the allocation of the purchase price to above and below-market lease valuation, encompassing approximately 3.2 million square feet. All 15 properties ( 19 buildings) in the Company's real estate portfolio were acquired during year ended December 31, 2015 , as shown below: Property Location Tenant/Major Lessee Acquisition Date Purchase Price Square Feet Acquisition Fees and Reimbursable Expenses Paid to the Advisor (2) Revolving Credit Facility (3) Preferred Equity Year of Expiration (for Major Lessee) Owens Corning Concord, NC Owens Corning Sales, LLC 3/9/2015 $ 5,500,000 61,200 $ 246,676 $ — $ — 2024 Westgate II Houston, TX Wood Group Mustang, Inc. 4/1/2015 57,000,000 186,300 1,479,601 30,000,000 — 2024 Administrative Office of Pennsylvania Courts Mechanicsburg, PA Administrative Office of Pennsylvania Courts 4/22/2015 10,115,000 56,600 346,216 6,100,000 — 2024 American Express Center (1)(5) Phoenix, AZ American Express Travel Related Services Company, Inc. 5/11/2015 91,500,000 513,400 1,986,135 45,700,000 — 2023 MGM Corporate Center (1)(6) Las Vegas, NV MGM Resorts International 5/27/2015 30,300,000 168,300 723,939 25,000,000 — 2024 American Showa Columbus, OH American Showa, Inc. 5/28/2015 17,200,000 304,600 405,200 10,300,000 — 2025 Huntington Ingalls (1)(7) Hampton, VA Huntington Ingalls Incorporated 6/26/2015 34,300,000 515,500 796,459 20,500,000 — 2027 Wyndham Parsippany, NJ Wyndham Worldwide Operations 6/26/2015 81,400,000 203,500 1,697,198 48,800,000 32,560,000 2029 Exel Groveport, OH Exel, Inc. 6/30/2015 15,946,200 312,000 461,663 9,500,000 — 2022 Morpho Detection Andover, MA Morpho Detection LLC 7/1/2015 11,500,000 64,200 342,426 6,900,000 2,600,000 2027 FedEx Freight West Jefferson, OH FedEx Freight, Inc. 7/22/2015 28,000,000 160,400 651,197 16,800,000 10,800,000 2024 Aetna Tuscon, AZ Aetna Life Insurance Co. 7/29/2015 21,700,000 100,300 561,974 21,600,000 — 2025 Bank of America I Simi Valley, CA Bank of America, N.A. 8/14/2015 28,400,000 206,900 611,592 17,040,000 11,161,000 2020 Bank of America II Simi Valley, CA Bank of America, N.A. 8/14/2015 28,600,000 273,200 615,899 17,160,000 11,239,000 2020 Atlas Copco Auburn Hills, MI Atlas Copco Assembly Systems LLC 10/1/2015 17,750,000 120,000 511,897 10,650,000 4,900,000 2025 $ 479,211,200 3,246,400 $ 11,438,072 $ 286,050,000 $ 73,260,000 (1) Multi-building property acquisitions are considered one property for portfolio purposes. (2) The Advisor is entitled to receive acquisition fees equal to 2.0% of acquisition value and acquisition expense reimbursement for actual acquisition expenses incurred, estimated to be approximately 1% of acquisition value. Expense reimbursement paid to the Advisor is included in acquisition fees and expenses to affiliates on the consolidated statements of operations or are capitalized as part of the acquisition if the property does not meet the definition of a "business." See Note 2, Basis of Presentation and Summary Accounting Policies. As of December 31, 2015, the Company capitalized $0.6 million of affiliate acquisition expenses related to a sale-lease back transaction of the Aetna property. (See Note 7, Related Party Transactions, for an update regarding certain changes to acquisition fees as of November 2, 2015.) (3) Represents draws from the Revolving Credit Facility which is discussed in Note 4, Debt, in conjunction with the acquisition . The remaining purchase price was funded with net proceeds raised in the Offering with the exception of the Wyndham, Morpho Detection, FedEx Freight, Bank of America I & II properties, and Atlas Copco for which the remaining proceeds were funded from the preferred equity investment which is discussed in Note 5, Equity . (4) Net rent is based on (a) the contractual base rental payments assuming the lease requires the tenant to reimburse the Company for certain operating expenses or the property is self managed by the tenant and the tenant is responsible for all, or substantially all, of the operating expenses; or (b) contractual rent payments less certain operating expenses that are the Company's responsibility for the 12 -month period subsequent to December 31, 2015 and includes assumptions that may not be indicative of the actual future performance of a property, including the assumption that the tenant will perform its obligations under its lease agreement during the next 12 months. Actual base rent, net, for properties acquired for the year ended December 31, 2015 was $17.9 million . (5) The American Express Center property consists of two buildings. (6) The MGM Corporate Center property consists of three buildings. (7) The Huntington Ingalls property consists of two buildings. The following summarizes the purchase price allocation of the 2015 acquisitions through December 31, 2015 : Land Building and Improvements Tenant Origination and Absorption Cost In-Place Lease Valuation Above/(Below) Market Total Owens Corning $ 575,000 $ 4,605,876 $ 560,750 $ (241,626 ) $ 5,500,000 Westgate II 3,732,053 43,596,739 11,504,737 (1,833,529 ) 57,000,000 Administrative Office of Pennsylvania Courts 1,207,000 7,201,000 1,735,000 (28,000 ) 10,115,000 American Express Center 5,750,000 73,750,000 39,920,000 (27,920,000 ) 91,500,000 MGM Corporate Center 4,260,342 21,660,600 7,044,058 (2,665,000 ) 30,300,000 American Showa 1,452,649 13,473,559 2,273,792 — 17,200,000 Huntington Ingalls 5,415,000 23,341,000 6,495,000 (951,000 ) 34,300,000 Wyndham 5,695,816 60,978,739 15,552,851 (827,406 ) 81,400,000 Exel 1,988,200 11,947,000 2,011,000 — 15,946,200 Morpho Detection 2,350,000 5,833,000 3,649,000 (332,000 ) 11,500,000 FedEx Freight 2,774,000 22,640,000 3,273,000 (687,000 ) 28,000,000 Aetna (1) 1,852,514 20,480,574 — — 22,333,088 Bank of America I 5,491,000 17,463,000 6,051,000 (605,000 ) 28,400,000 Bank of America II 9,206,000 13,752,000 6,452,000 (810,000 ) 28,600,000 Atlas Copco 1,480,000 12,360,000 4,130,000 (220,000 ) 17,750,000 Total $ 53,229,574 $ 353,083,087 $ 110,652,188 $ (37,120,561 ) $ 479,844,288 (1) The property was acquired in a sale-leaseback transaction and accounted for as an asset acquisition. Total acquisition costs in the amount of $0.6 million have been included as part of the purchase price of the property. Pro Forma Financial Information (unaudited) The following condensed pro forma operating information is presented as if the Company’s properties acquired in 2015 had been included in operations as of February 11, 2014 (Date of Initial Capitalization). The pro forma operating information excludes certain nonrecurring adjustments, such as acquisition fees and expenses incurred, to reflect the pro forma impact these acquisitions would have on earnings on a continuous basis: Year Ended December 31, 2015 For the Period from February 11, 2014 (Date of Initial Capitalization) through December 31, 2014 Revenue $ 46,822,883 $ 46,981,515 Net income (loss) $ (300,173 ) $ 3,844,343 Net income (loss) attributable to noncontrolling interests $ (1,517 ) $ 450,624 Net income (loss) attributable to common stockholders (1) $ (1,071,459 ) $ 3,393,719 Net income to common stockholders per share, basic and diluted $ (0.08 ) $ 22.53 (1) Amount is net of net income (loss) attributable to noncontrolling interests and distributions to redeemable noncontrolling interests attributable to common stockholders. Future Minimum Contractual Rent Payments The future minimum contractual rent payments pursuant to the lease terms, with lease expirations ranging from 2016 to 2029, are shown in the table below: As of December 31, 2015 2016 $ 33,363,530 2017 33,914,671 2018 34,434,893 2019 35,168,781 2020 35,853,836 Thereafter 149,114,856 Total $ 321,850,567 Tenant and Portfolio Risk The Company monitors the credit of all tenants to stay abreast of any material changes in credit quality by (1) reviewing the credit ratings of tenants (or their parent companies or lease guarantors) that are rated by nationally recognized rating agencies; (2) reviewing financial statements and related metrics and information that are publicly available or that are required to be provided pursuant to the lease; (3) monitoring news reports and press releases regarding the tenants (or their parent companies or lease guarantors) and their underlying business and industry; and (4) monitoring the timeliness of rent collections. Intangibles The Company allocated a portion of the acquired real estate asset value to in-place lease valuation and tenant origination and absorption cost, as discussed above and as shown below. The in-place lease was measured against comparable leasing information and the present value of the difference between the contractual, in-place rent and the fair market rent was calculated using, as the discount rate, the capitalization rate utilized to compute the value of the real estate at acquisition. As of December 31, 2015 In-place lease valuation (below market) $ (37,120,561 ) In-place lease valuation (below market) - accumulated amortization 1,858,029 In-place lease valuation (below market), net $ (35,262,532 ) Tenant origination and absorption cost 110,652,188 Tenant origination and absorption cost - accumulated amortization $ (7,145,094 ) Tenant origination and absorption cost, net $ 103,507,094 The intangible assets are amortized over the remaining lease terms of the respective properties, which on a weighted-average basis, was approximately 8.9 years as of December 31, 2015 . There were no intangible assets as of December 31, 2014. The amortization of the intangible assets and other leasing costs for the year ended December 31, 2015 is as follows: Amortization (income) expense for the year ended December 31, 2015 In-place lease valuation $ (1,858,029 ) Tenant origination and absorption cost $ 7,145,094 The following table sets forth the estimated annual amortization (income) expense for in-place lease valuation, and tenant origination and absorption costs as of December 31, 2015 for the next five years : Year In-Place Lease Valuation Tenant Origination and Absorption Costs 2016 $ (3,039,971 ) $ 12,667,118 2017 $ (3,039,971 ) $ 12,667,118 2018 $ (3,039,971 ) $ 12,667,118 2019 $ (3,039,971 ) $ 12,667,118 2020 $ (3,039,971 ) $ 12,667,118 |