REAL ESTATE INVESTMENTS, NET | NOTE 4. REAL ESTATE INVESTMENTS, NET As of June 30, 2019, the Company’s real estate investment portfolio consisted of 24 operating properties and one parcel of land in 13 states, consisting of: (i) nine retail, (ii) 10 office and (iii) five industrial properties and (iv) one parcel of land, which currently serves as an easement to one of the Company’s office properties. The following table provides summary information regarding the Company’s real estate investment portfolio as of June 30, 2019: Property Location Acquisition Date Property Type Land, Buildings and Improvements Tenant Origination and Absorption Costs Accumulated Depreciation and Amortization Total Investment in Real Estate Property, Net Accredo Health Orlando, FL 6/15/2016 Office $ 9,855,847 $ 1,053,637 $ (1,516,731 ) $ 9,392,753 Walgreens Stockbridge, GA 6/21/2016 Retail 4,147,948 705,423 (997,540 ) 3,855,831 Dollar General Litchfield, ME 11/4/2016 Retail 1,281,812 116,302 (105,640 ) 1,292,474 Dollar General Wilton, ME 11/4/2016 Retail 1,543,776 140,653 (135,196 ) 1,549,233 Dollar General Thompsontown, PA 11/4/2016 Retail 1,199,860 106,730 (101,501 ) 1,205,089 Dollar General Mt. Gilead, OH 11/4/2016 Retail 1,174,188 111,847 (97,316 ) 1,188,719 Dollar General Lakeside, OH 11/4/2016 Retail 1,112,872 100,857 (99,877 ) 1,113,852 Dollar General Castalia, OH 11/4/2016 Retail 1,102,086 86,408 (97,041 ) 1,091,453 Dana Cedar Park, TX 12/27/2016 Industrial 8,392,906 1,210,874 (1,246,883 ) 8,356,897 Northrop Grumman Melbourne, FL 3/7/2017 Office 12,382,991 1,341,199 (1,794,441 ) 11,929,749 exp US Services Maitland, FL 3/27/2017 Office 5,920,121 388,248 (497,611 ) 5,810,758 Harley Bedford, TX 4/13/2017 Retail 13,178,288 — (734,877 ) 12,443,411 Wyndham Summerlin, NV 6/22/2017 Office 10,406,483 669,232 (638,485 ) 10,437,230 Williams Sonoma Summerlin, NV 6/22/2017 Office 8,079,612 550,486 (591,123 ) 8,038,975 Omnicare Richmond, VA 7/20/2017 Industrial 7,262,747 281,442 (465,575 ) 7,078,614 EMCOR Cincinnati, OH 8/29/2017 Office 5,960,610 463,488 (335,108 ) 6,088,990 Husqvarna Charlotte, NC 11/30/2017 Industrial 11,840,200 1,013,948 (578,086 ) 12,276,062 AvAir Chandler, AZ 12/28/2017 Industrial 27,357,900 — (1,070,027 ) 26,287,873 3M DeKalb, IL 3/29/2018 Industrial 14,762,819 2,356,361 (1,608,573 ) 15,510,607 Cummins Nashville, TN 4/4/2018 Office 14,465,491 1,536,998 (960,095 ) 15,042,394 Northrop Grumman Parcel Melbourne, FL 6/21/2018 Land 329,410 — — 329,410 24 Hour Fitness Las Vegas, NV 7/27/2018 Retail 11,453,337 1,204,973 (428,401 ) 12,229,909 Texas Health Dallas, TX 9/13/2018 Office 6,976,703 713,221 (235,372 ) 7,454,552 Bon Secours Richmond, VA 10/31/2018 Office 10,042,551 800,356 (308,484 ) 10,534,423 Costco Issaquah, WA 12/20/2018 Office 27,263,632 2,765,136 (702,672 ) 29,326,096 $ 217,494,190 $ 17,717,819 $ (15,346,655 ) $ 219,865,354 Current Year Acquisitions and Dispositions The Company did not acquire or dispose of any property during the six months ended June 30, 2019. Prior Year Acquisitions During the six months ended June 30, 2018, the Company acquired the following properties: Property Acquisition Date Land Buildings and Improvements Tenant Origination and Absorption Costs Below- Market Lease Intangibles Total 3M 3/29/2018 $ 758,780 $ 14,004,039 $ 2,356,361 $ (1,417,483 ) $ 15,701,697 Cummins 4/4/2018 3,347,959 11,117,532 1,536,998 — 16,002,489 Northrop Grumman Parcel 6/21/2018 329,410 — — — 329,410 $ 4,436,149 $ 25,121,571 $ 3,893,359 $ (1,417,483 ) $ 32,033,596 Purchase price $ 32,033,596 Acquisition fees to affiliate (930,000 ) Cash paid for acquisition of real estate investments $ 31,103,596 The capitalized acquisition fees paid to the Advisor for properties acquired during the six months ended June 30, 2018 are as follows: Property Amount 3M $ 456,000 Cummins 465,000 Northrop Grumman Parcel 9,000 Total $ 930,000 The Company also paid the Advisor capitalized acquisition fees of $49,507 during the six months ended June 30, 2018 related to additions to real estate investments. During the three and six months ended June 30, 2018, the Company recognized $906,155 and $929,127, respectively, of total revenue related to the acquired properties. The non-cancelable lease terms of the properties acquired during the six months ended June 30, 2018 are as follows: Property Lease Expiration 3M 7/31/2022 Cummins 2/28/2023 The purchase price allocations reflected in the condensed consolidated financial statements are based upon estimates and assumptions at the time of acquisition that are subject to change which may impact the fair value of the assets and liabilities above (including real estate investments, other assets and accrued liabilities). Prior Year Disposition The Company did not dispose of any property during the six months ended June 30, 2018. Operating Leases The Company’s real estate properties are primarily leased to tenants under triple-net or double net leases for which terms and expirations vary. The Company monitors the credit of all tenants to stay abreast of any material changes in credit quality. The Company monitors tenant credit by (1) reviewing the credit ratings of tenants (or their parent companies or lease guarantors) that are rated by national 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. As of June 30, 2019, the future minimum contractual rent payments due to the Company under the Company’s non-cancelable operating leases, excluding any renewal periods, are as follows: July through December 2019 $ 8,838,687 2020 17,834,035 2021 16,752,518 2022 15,520,338 2023 13,317,933 2024 12,958,858 Thereafter 46,224,832 $ 131,447,201 Revenue Concentration The Company’s revenue concentration based on tenants representing greater than 10% of total revenues for the three and six months ended June 30, 2019 and 2018 were as follows: Three Months Ended June 30, 2019 Three Months Ended June 30, 2018 Property and Location Revenue Percentage of Total Revenue Revenue Percentage of Total Revenue Costco, Issaquah, WA $ 697,522 11.8 % $ — — % AvAir, Chandler, AZ $ 666,774 11.3 % $ 653,374 14.9 % 3M, DeKalb, IL $ — — % $ 506,229 11.5 % Six Months Ended June 30, 2019 Six Months Ended June 30, 2018 Property and Location Revenue Percentage of Total Revenue Revenue Percentage of Total Revenue Costco, Issaquah, WA $ 1,376,025 11.7 % $ — — % AvAir, Chandler, AZ $ 1,333,549 11.3 % $ 1,289,146 16.4 % Asset Concentration As of June 30, 2019 and December 31, 2018, the Company’s portfolio’s asset concentration (greater than 10% of total assets) was as follows: June 30, 2019 December 31, 2018 Property and Location Net Carrying Value Percentage of Total Assets Net Carrying Value Percentage of Total Assets Costco, Issaquah, WA $ 29,326,096 11.7 % $ 29,974,716 11.9 % AvAir, Chandler, AZ $ 26,287,873 10.5 % $ 26,634,909 10.6 % Intangibles As of June 30, 2019, the Company’s lease intangibles were as follows: Tenant Origination and Absorption Costs Above-Market Lease Intangibles Below-Market Lease Intangibles Cost $ 17,717,819 $ 783,115 $ (3,071,253 ) Accumulated amortization (4,569,358 ) (247,390 ) 713,067 Net amount $ 13,148,461 $ 535,725 $ (2,358,186 ) The intangible assets acquired in connection with these acquisitions have a weighted average amortization period of approximately 7.4 years as of June 30, 2019. The amortization of intangible assets over the next five years is expected to be as follows: Tenant Origination and Absorption Costs Above-Market Lease Intangibles Below-Market Lease Intangibles July through December 2019 $ 1,396,105 $ 48,524 $ (237,195 ) 2020 2,792,209 97,045 (474,391 ) 2021 2,375,949 78,994 (474,391 ) 2022 1,839,880 63,719 (306,829 ) 2023 1,214,116 63,719 (78,369 ) 2024 1,066,544 63,719 (67,420 ) Thereafter 2,463,658 120,005 (719,591 ) $ 13,148,461 $ 535,725 $ (2,358,186 ) Weighted-average remaining amortization period 7.0 years 6.8 years 9.7 years | NOTE 4. REAL ESTATE INVESTMENTS As of December 31, 2018, the Company’s real estate investment portfolio consisted of 24 operating properties located in 13 states consisting of: (i) 10 retail, (ii) nine office, (iii) five industrial and (iv) one parcel of land, which currently serves as an easement to one of the Company’s office properties. The following table provides summary information regarding the Company’s real estate portfolio as of December 31, 2018: Property Location Acquisition Date Property Type Land, Buildings and Improvements Tenant Origination and Absorption Costs Accumulated Depreciation and Amortization Total Investment in Real Estate Property, Net Accredo Orlando, FL 6/15/2016 Office $ 9,855,847 $ 1,053,637 $ (1,265,678 ) $ 9,643,806 Walgreens Stockbridge, GA 6/21/2016 Retail 4,147,948 705,423 (833,561 ) 4,019,810 Dollar General Litchfield, ME 11/4/2016 Retail 1,281,812 116,302 (85,518 ) 1,312,596 Dollar General Wilton, ME 11/4/2016 Retail 1,543,776 140,653 (109,445 ) 1,574,984 Dollar General Thompsontown, PA 11/4/2016 Retail 1,199,860 106,730 (82,167 ) 1,224,423 Dollar General Mt. Gilead, OH 11/4/2016 Retail 1,174,188 111,847 (78,780 ) 1,207,255 Dollar General Lakeside, OH 11/4/2016 Retail 1,112,872 100,857 (80,853 ) 1,132,876 Dollar General Castalia, OH 11/4/2016 Retail 1,102,086 86,408 (78,557 ) 1,109,937 Dana Cedar Park, TX 12/27/2016 Industrial 8,392,906 1,210,874 (1,001,594 ) 8,602,186 Northrop Grumman Melbourne, FL 3/7/2017 Office 12,382,991 1,341,199 (1,402,927 ) 12,321,263 exp US Services Maitland, FL 3/27/2017 Office 5,920,121 388,248 (389,042 ) 5,919,327 Harley Bedford, TX 4/13/2017 Retail 13,178,288 — (562,523 ) 12,615,765 Wyndham Summerlin, NV 6/22/2017 Office 10,406,483 669,232 (461,240 ) 10,614,475 Williams Sonoma Summerlin, NV 6/22/2017 Office 8,079,612 550,486 (435,346 ) 8,194,752 Omnicare Richmond, VA 7/20/2017 Industrial 7,262,747 281,442 (343,275 ) 7,200,914 EMCOR Cincinnati, OH 8/29/2017 Office 5,960,610 463,488 (245,453 ) 6,178,645 Husqvarna Charlotte, NC 11/30/2017 Industrial 11,840,200 1,013,948 (399,615 ) 12,454,533 AvAir Chandler, AZ 12/28/2017 Industrial 27,357,900 — (722,991 ) 26,634,909 3M DeKalb, IL 3/29/2018 Industrial 14,762,819 2,356,361 (985,899 ) 16,133,281 Cummins Nashville, TN 4/4/2018 Office 14,465,491 1,536,998 (562,814 ) 15,439,675 Northrop Grumman Parcel Melbourne, FL 6/21/2018 Land 329,410 — — 329,410 24 Hour Fitness Las Vegas, NV 7/27/2018 Retail 11,453,337 1,204,973 (204,887 ) 12,453,423 Texas Health Dallas, TX 9/13/2018 Office 6,976,703 713,221 (86,716 ) 7,603,208 Bon Secours Richmond, VA 10/31/2018 Office 10,042,551 800,356 (90,731 ) 10,752,176 Costco Issaquah, WA 12/20/2018 Retail 27,263,632 2,765,136 (54,052 ) 29,974,716 $ 217,494,190 $ 17,717,819 $ (10,563,664 ) $ 224,648,345 Acquisitions Fiscal 2018 During the year ended December 31, 2018, the Company acquired the following properties: Property Land Buildings and Improvements Tenant Origination and Absorption Costs Above- Market Lease Intangibles Below- Market Lease Intangibles Total 3M $ 758,780 $ 14,004,039 $ 2,356,361 $ — $ (1,417,483 ) $ 15,701,697 Cummins 3,347,959 11,117,531 1,536,998 — — 16,002,488 Northrop Grumman Parcel 329,410 — — — — 329,410 24 Hour Fitness 3,121,985 8,331,352 1,204,974 — — 12,658,311 Texas Health 1,827,914 5,148,789 713,221 — — 7,689,924 Bon Secours 1,658,659 8,383,892 800,356 — — 10,842,907 Costco 8,202,915 19,060,717 2,765,136 — — 30,028,768 $ 19,247,622 $ 66,046,320 $ 9,377,046 $ — $ (1,417,483 ) $ 93,253,505 Purchase price and other acquisition costs $ 93,253,505 Acquisition fees to affiliate (2,702,043 ) Acquisition of real estate before financing $ 90,551,462 Capitalized acquisition fees paid to the Advisor for properties acquired during the year ended December 31, 2018 are as follows: Property Amount 3M $ 456,000 Cummins 465,000 Northrop Grumman Parcel 9,000 24 Hour Fitness 366,000 Texas Health 222,750 Bon Secours 313,293 Costco 870,000 Total $ 2,702,043 The Company also paid the Advisor capitalized acquisition fees of $50,296 during the year ended December 31, 2018 related to additions to real estate investments. During the year ended December 31, 2018, the Company recognized $3,773,997 of total revenue related to these recently-acquired properties. The noncancellable lease terms of the properties acquired during the year ended December 31, 2018 are as follows: Property Lease Expiration 3M 7/31/2022 Cummins 2/28/2023 24 Hour Fitness 3/31/2030 Texas Health 12/31/2025 Bon Secours 8/31/2026 Costco 7/31/2025 (1) (1) The tenant’s right to cancel the lease on July 31, 2023 was not determined to be probable for financial accounting purposes. Fiscal 2017 During the year ended December 31, 2017, the Company acquired the following properties. Property Land Buildings and Improvements Tenant Origination and Absorption Costs Above- Market Lease Intangibles Below- Market Lease Intangibles Total Northrop Grumman $ 1,191,024 $ 11,191,967 $ 1,341,199 $ — $ — $ 13,724,190 exp US Services 785,801 5,134,320 388,248 616,486 — 6,924,855 Harley 1,145,196 12,033,092 — — — 13,178,288 Wyndham 4,144,069 5,303,201 669,232 — — 10,116,502 Williams Sonoma 3,546,744 3,478,337 550,486 — (364,555 ) 7,211,012 Omnicare 800,772 6,242,156 281,442 — — 7,324,370 EMCOR 427,589 5,533,021 463,488 — (285,562 ) 6,138,536 Husqvarna 974,663 10,866,481 1,013,948 — (852,044 ) 12,003,048 AvAir 3,493,673 23,859,451 — — — 27,353,124 $ 16,509,531 $ 83,642,026 $ 4,708,043 $ 616,486 $ (1,502,161 ) $ 103,973,925 Purchase price and other acquisition costs $ 103,973,925 Purchase deposits applied (500,000 ) Acquisition fees to affiliate (3,015,057 ) Acquisition of real estate before financing $ 100,458,868 Capitalized acquisition fees paid to the Advisor for properties acquired during the year ended December 31, 2017 are as follows: Property Northrop Grumman $ 398,100 exp US Services 200,837 Harley 382,500 Wyndham 292,970 Williams Sonoma 209,165 Omnicare 211,275 EMCOR 177,210 Husqvarna 348,000 AvAir 795,000 Total $ 3,015,057 The Company also paid the Advisor capitalized acquisition fees of $20,555 during the year ended December 31, 2017 for additions to real estate investments. During the year ended December 31, 2017, the Company recognized $4,413,353 of total revenue related to these properties. The noncancellable lease terms of the properties acquired during the year ended December 31, 2017 are as follows: Property Lease Expiration Northrop Grumman 5/31/2021 exp US Services 11/30/2026 Harley 4/12/2032 Wyndham 2/28/2025 Williams Sonoma 10/31/2022 Omnicare 5/31/2026 EMCOR 2/28/2027 Husqvarna 6/30/2027(1) AvAir 12/31/2032 (1) The tenant’s right to cancel lease on June 30, 2025 was not determined to be probable for financial accounting purposes. Asset Concentration The Company’s portfolio asset concentration as of December 31 was as follows (greater than 10% of total assets): 2018 2017 Property and Location Net Carrying Value Percentage of Total Assets Net Carrying Value Percentage of Total Assets AvAir, Chandler, AZ $ 26,634,909 10.6 % $ 27,353,125 17.4 % Costco, Issaquah, WA $ 29,974,716 11.9 % $ — — Revenue Concentration The Company’s revenue concentration based on tenants representing greater than 10% of total revenues for the years ended December 31, 2018 and 2017 are as follows: 2018 2017 Property and Location Revenue Percentage of Total Revenue Revenue Percentage of Total Revenue AvAir, Chandler, AZ $ 2,670,159 14.8 % $ 2,100,000 19.9 % Northrop Grumman, Melbourne, FL $ — — $ 1,162,274 11.0 % Operating Leases The Company’s real estate properties are primarily leased to tenants under triple-net leases for which terms and expirations vary. The Company monitors the credit of all tenants to stay abreast of any material changes in credit quality. The Company monitors tenant credit by (1) reviewing the credit ratings of tenants (or their parent companies or lease guarantors) that are rated by national 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. As of December 31, 2018, the future minimum contractual rent payments due under the Company’s operating leases, excluding any renewal periods, are as follows: 2019 $ 17,588,378 2020 17,834,035 2021 16,752,518 2022 15,520,338 2023 13,317,933 Thereafter 59,183,690 $ 140,196,892 Intangibles As of December 31, 2018 and 2017, the Company’s intangible assets were as follows: 2018 2017 Tenant Origination and Absorption Costs Above- Market Lease Intangibles Below- Market Lease Intangibles Tenant Origination and Absorption Costs Above- Market Lease Intangibles Below- Market Lease Intangibles Cost $ 17,717,819 $ 783,115 $ (3,071,253 ) $ 8,340,774 $ 783,115 $ (1,653,771 ) Accumulated amortization (3,173,254 ) (198,867 ) 475,871 (1,192,318 ) (101,822 ) 69,542 Net amount $ 14,544,565 $ 584,248 $ (2,595,382 ) $ 7,148,456 $ 681,293 $ (1,584,229 ) The intangible assets acquired in connection with these acquisitions have a weighted average amortization period of approximately 7.6 Tenant Origination and Absorption Costs Above-Market Lease Intangibles Below-Market Lease Intangibles 2019 $ 2,792,209 $ 97,045 $ 474,391 2020 2,792,209 97,045 474,391 2021 2,375,950 78,994 474,391 2022 1,839,880 63,720 306,829 2023 1,214,116 63,719 78,370 Thereafter 3,530,201 183,725 787,010 $ 14,544,565 $ 584,248 $ 2,595,382 Weighted-Average Remaining Amortization Period 7.2 years 7.2 years 9.8 years |