Real Estate | Real Estate As of September 30, 2016 , the Company's real estate portfolio consisted of 21 properties ( 28 buildings) in 14 states consisting of office, industrial, distribution, and data center facilities with a combined acquisition value of $745.0 million including the allocation of the purchase price to above and below-market lease valuation, encompassing approximately 4.5 million square feet. Depreciation expense for buildings and improvements for the nine months ended September 30, 2016 was $ 7.7 million . Amortization expense for intangibles, including but not limited to, tenant origination and absorption costs for the nine months ended September 30, 2016 , was $ 11.2 million . Total rental income included in the Company's statement of operations from acquisitions in 2016 was approximately $5.2 million for the nine months ended September 30, 2016 . The purchase price and other acquisition items for properties acquired during the nine months ended September 30, 2016 are shown below. Paid to Advisor Property Location Tenant/Major Lessee Acquisition Date Purchase Price Approx. Square Feet Acquisition Fees and Reimbursable Expenses (1) Contingent Advisor Payment (2) Year of Lease Expiration Toshiba TEC Durham, NC Toshiba TEC Corporation 1/21/2016 $ 35,800,748 200,800 $ 870,409 $ — 2028 NETGEAR San Jose, CA NETGEAR, Inc. 5/17/2016 44,000,000 142,700 1,000,411 197,780 2025 Nike Hillsboro, OR Nike, Inc. 6/16/2016 45,500,000 266,800 1,139,376 841,750 2020 Zebra Technologies Lincolnshire, IL Hewitt Associates LLC (3) 8/1/2016 60,150,000 283,300 1,346,120 1,112,775 2017/2026 WABCO North Charleston, SC WABCO Air Compressor Holdings Inc. 9/14/2016 13,834,500 145,200 456,905 255,938 2023 IGT Las Vegas, NV IGT 9/27/2016 66,500,000 222,300 1,521,553 1,230,250 2030 (1) The fee consists of a 2.0% base acquisition fee and acquisition expense reimbursement for actual acquisition expenses incurred, estimated to be approximately 1% of acquisition value. (See Note 10, Related Party Transactions , for additional discussion.) (2) Pursuant to the Advisory Agreement, the Advisor is entitled to receive an acquisition fee in an amount up to 3.85% of the contract purchase price (as such term is defined in the Advisory Agreement) for each property the Company acquires. The acquisition fee consists of a 2.0% base acquisition fee and up to an additional 1.85% contingent advisor payment (the "Contingent Advisor Payment"); provided, however, that $5.0 million of amounts advanced by the Advisor for dealer manager fees and organizational and offering expenses (the "Contingent Advisor Payment Holdback") will be retained by the Company until the later of (a) the termination of the Offering, including any follow-on offerings, or (b) July 31, 2017, at which time such amount shall be paid to the Advisor. In connection with a follow-on offering, the Contingent Advisor Payment Holdback may increase, based upon the maximum offering amount in such follow-on offering and the amount sold in prior offerings. (3) The property is currently leased to Hewitt Associates LLC ("Hewitt"), a wholly owned subsidiary of Aon PLC, through February 28, 2017, and Zebra Technologies Corporation ("Zebra Technologies") occupies the property under a sublease agreement. On March 1, 2017, immediately following Hewitt's lease expiration, Zebra Technologies' 117-month lease with the Company will commence. Real Estate - Valuation and Purchase Price Allocation The Company allocates the purchase price to the fair value of the tangible assets of a property by valuing the property as if it were vacant. This “as-if vacant” value is estimated using an income, or discounted cash flow, approach that relies upon Level 3 inputs, which are unobservable inputs based on the Company's review of the assumptions a market participant would use. These Level 3 inputs include discount rates, capitalization rates, market rents and comparable sales data for similar properties. Estimates of future cash flows are based on a number of factors including historical operating results, known and anticipated trends, and market and economic conditions. In calculating the “as-if vacant” value for acquisitions completed during the nine months ended September 30, 2016 , the Company used discount rates ranging from 7.00% to 8.50% . In determining the fair value of intangible lease assets or liabilities, the Company also considers Level 3 inputs. Acquired above- and below-market leases are valued based on the present value of the difference between prevailing market rates and the in-place rates measured over a period equal to the remaining term of the lease for above-market leases and the initial term plus the term of any below-market fixed rate renewal options for below-market leases, if applicable. The estimated fair value of acquired in-place at-market tenant leases are the costs that would have been incurred to lease the property to the occupancy level of the property at the date of acquisition. Such estimates include the value associated with leasing commissions, legal and other costs, as well as the estimated period necessary to lease such property that would be incurred to lease the property to its occupancy level at the time of its acquisition. Acquisition costs associated with the business combination are expensed in the period they are incurred. The following summarizes the purchase price allocation for the properties acquired during the nine months ended September 30, 2016 : Property Land Building and Improvements Tenant Origination and Absorption Cost In-Place Lease Valuation Above Market In-Place Lease Valuation (Below) Market Total Toshiba TEC $ 4,130,000 $ 28,640,000 $ 8,180,748 $ — $ (5,150,000 ) $ 35,800,748 NETGEAR $ 20,725,500 $ 17,656,000 $ 8,230,500 $ — $ (2,612,000 ) $ 44,000,000 Nike $ 5,988,000 $ 32,535,000 $ 9,862,000 $ — $ (2,885,000 ) $ 45,500,000 Zebra Technologies (1) $ 5,238,441 $ 35,939,000 $ 20,586,559 $ 326,000 $ (1,940,000 ) $ 60,150,000 WABCO (1) $ 1,301,500 $ 10,823,000 $ 1,775,000 $ — $ (65,000 ) $ 13,834,500 IGT (1) $ 6,324,766 $ 52,818,000 $ 11,623,234 $ — $ (4,266,000 ) $ 66,500,000 (1) As of September 30, 2016 , the purchase price allocation for the acquisition has been allocated on a preliminary basis to the respective assets acquired and the liabilities assumed. Pro Forma Financial Information The following condensed pro forma operating information is presented as if the Company’s properties acquired during the three and nine months ended September 30, 2016 , had been included in operations as of January 1, 2015. The pro forma operating information excludes certain nonrecurring adjustments, such as acquisition fees and expenses incurred, to reflect the pro forma impact the acquisition would have on earnings on a continuous basis: Three Months Ended Nine Months Ended 2016 2015 2016 2015 Revenue $ 18,632,938 $ 17,257,323 $ 55,543,077 $ 32,842,868 Net (loss) income $ 1,523,815 $ 2,561,058 $ 3,626,282 $ 3,797,764 Net (loss) income attributable to noncontrolling interests $ 534 $ 2,925 $ 1,604 $ 7,186 Net (loss) income attributable to common stockholders $ 1,523,281 $ 1,933,386 $ 3,624,678 $ 3,144,636 Net (loss) income to common stockholders per share, basic and diluted $ 0.03 $ 0.11 $ 0.08 $ 0.30 Future Minimum Contractual Rent Payments The future minimum contractual rent payments pursuant to the current lease terms are shown in the table below. The Company's current leases have expirations ranging from 2016 to 2030. As of September 30, 2016 Remaining 2016 $ 12,990,074 2017 48,076,879 2018 52,940,065 2019 54,125,860 2020 55,274,579 Thereafter 271,265,567 Total $ 494,673,024 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. September 30, 2016 December 31, 2015 In-place lease valuation (above market) $ 326,000 $ — In-place lease valuation (above market), accumulated amortization (93,935 ) — In-place lease valuation (above market), net $ 232,065 $ — In-place lease valuation (below market) $ (54,038,561 ) $ (37,120,561 ) In-place lease valuation (below market) - accumulated amortization 4,606,268 1,858,029 In-place lease valuation (below market), net $ (49,432,293 ) $ (35,262,532 ) Tenant origination and absorption cost $ 170,910,229 $ 110,652,188 Tenant origination and absorption cost - accumulated amortization (18,354,536 ) (7,145,094 ) Tenant origination and absorption cost, net $ 152,555,693 $ 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 8.8 and 8.9 years as of September 30, 2016 and December 31, 2015 , respectively. The amortization of the intangible assets and other leasing costs for the respective periods is as follows: Amortization (income) expense for the nine months ended September 30, 2016 2015 In-place lease valuation $ (2,654,304 ) $ (1,091,830 ) Tenant origination and absorption cost $ 11,209,442 $ 3,952,616 The following table sets forth the estimated annual amortization (income) expense for in-place lease valuation, and tenant origination and absorption costs as of September 30, 2016 for the next five years : Year In-Place Lease Valuation Tenant Origination and Absorption Costs Remaining 2016 $ (986,000 ) $ 4,739,000 2017 (4,580,000 ) 19,382,000 2018 (4,706,000 ) 19,467,000 2019 (4,706,000 ) 19,467,000 2020 (4,706,000 ) 19,467,000 |