Document and Entity Information
Document and Entity Information - shares | 6 Months Ended | |
Jun. 30, 2018 | Aug. 10, 2018 | |
Document and Entity Information: | ||
Entity Registrant Name | Hartman vREIT XXI, Inc. | |
Document Type | 10-Q | |
Document Period End Date | Jun. 30, 2018 | |
Trading Symbol | hart | |
Amendment Flag | false | |
Entity Central Index Key | 1,654,948 | |
Current Fiscal Year End Date | --12-31 | |
Entity Common Stock, Shares Outstanding | 2,825,409 | |
Entity Filer Category | Smaller Reporting Company | |
Document Fiscal Year Focus | 2,018 | |
Document Fiscal Period Focus | Q2 |
CONSOLIDATED BALANCE SHEETS
CONSOLIDATED BALANCE SHEETS - USD ($) | Jun. 30, 2018 | Dec. 31, 2017 |
ASSETS | ||
Real estate assets, at cost | $ 12,473,158 | $ 7,260,560 |
Accumulated depreciation and amortization | (743,730) | (402,855) |
Real estate assets, net | 11,729,428 | 6,857,705 |
Cash and cash equivalents | 6,060,665 | 2,431,740 |
Investment in unconsolidated joint venture | 8,326,910 | 8,423,699 |
Escrowed investor proceeds | 482,860 | 33,866 |
Deferred lease commissions, net | 27,326 | 20,339 |
Accrued rent and accounts receivable, net | 97,516 | 38,193 |
Prepaid expenses and other assets | 117,768 | 212,910 |
Due from related parties | 326,089 | 268,908 |
Total assets | 27,168,562 | 18,287,360 |
Liabilities: | ||
Notes payable, net | 5,947,166 | 3,480,295 |
Accounts payable and accrued expenses | 361,980 | 377,860 |
Subscriptions for common stock | 482,755 | 33,861 |
Tenants' security deposits | 101,377 | 52,208 |
Total liabilities | 6,893,278 | 3,944,224 |
Commitments and contingencies (Note 12) | ||
Special Limited Partnership Interests | 1,000 | 1,000 |
Stockholders' equity: | ||
Preferred stock, $0.01 par value, 50,000,000 shares authorized, no shares issued and outstanding at June 30, 2018 and December 31, 2017, respectively | 0 | 0 |
Additional paid-in capital | 23,884,963 | 16,713,160 |
Accumulated distributions and net income | (3,637,612) | (2,389,537) |
Total stockholders' equity | 20,274,284 | 14,342,136 |
Total liabilities and total equity | 27,168,562 | 18,287,360 |
Class A | ||
Stockholders' equity: | ||
Common stock | 25,925 | 17,767 |
Class T | ||
Stockholders' equity: | ||
Common stock | $ 1,008 | $ 746 |
CONSOLIDATED BALANCE SHEETS (Pa
CONSOLIDATED BALANCE SHEETS (Parenthetical) - $ / shares | Jun. 30, 2018 | Dec. 31, 2017 |
Par value of common stock (in dollars per share) | $ 0.01 | |
Shares of common stock authorized (in shares) | 900,000,000 | |
Par value of preferred stock (in dollars per share) | $ 0.01 | $ 0.01 |
Shares of preferred stock authorized (in shares) | 50,000,000 | 50,000,000 |
Preferred stock issued (in shares) | 0 | 0 |
Preferred stock outstanding (in shares) | 0 | 0 |
Class A | ||
Par value of common stock (in dollars per share) | $ 0.01 | $ 0.01 |
Shares of common stock authorized (in shares) | 850,000,000 | 850,000,000 |
Common stock issued (in shares) | 2,585,724 | 1,776,683 |
Common stock outstanding (In shares) | 2,585,724 | 1,776,683 |
Class T | ||
Par value of common stock (in dollars per share) | $ 0.01 | $ 0.01 |
Shares of common stock authorized (in shares) | 50,000,000 | 50,000,000 |
Common stock issued (in shares) | 107,613 | 74,634 |
Common stock outstanding (In shares) | 107,613 | 74,634 |
CONSOLIDATED STATEMENTS OF OPER
CONSOLIDATED STATEMENTS OF OPERATIONS - USD ($) | 3 Months Ended | 6 Months Ended | ||
Jun. 30, 2018 | Jun. 30, 2017 | Jun. 30, 2018 | Jun. 30, 2017 | |
Revenues | ||||
Rental revenues | $ 361,359 | $ 179,055 | $ 573,939 | $ 289,241 |
Tenant reimbursements and other revenues | 69,550 | 64,969 | 137,394 | 129,888 |
Total revenues | 430,909 | 244,024 | 711,333 | 419,129 |
Expenses | ||||
Property operating expenses | 110,597 | 53,868 | 152,376 | 78,569 |
Asset management fees | 22,669 | 13,219 | 37,717 | 23,794 |
Organization and offering costs | 54,957 | 848,978 | 80,728 | 848,978 |
Real estate taxes and insurance | 85,872 | 38,572 | 139,161 | 69,864 |
Depreciation and amortization | 219,036 | 46,398 | 340,875 | 66,414 |
General and administrative | 9,858 | 56,259 | 90,387 | 77,788 |
Interest expense | 86,325 | 37,558 | 139,635 | 66,839 |
Total expenses | 589,314 | 1,094,852 | 980,879 | 1,232,246 |
Loss from operations | (158,405) | (850,828) | (269,546) | (813,117) |
Loss on remeasurement | 0 | 0 | 0 | (2,194) |
Equity in earnings (losses) of unconsolidated joint venture | 2,013 | 43,422 | (96,789) | 51,821 |
Net loss attributable to non-controlling interest | 0 | 0 | 0 | (5,400) |
Net loss attributable to vREIT XXI | $ (156,392) | $ (807,406) | $ (366,335) | $ (768,890) |
Basic and diluted loss per common share: | ||||
Net loss attributable to common stockholders (in dollars per share) | $ (0.06) | $ (1.13) | $ (0.16) | $ (1.26) |
Weighted average number of common shares outstanding, basic and diluted (in shares) | 2,448,539 | 715,291 | 2,227,070 | 609,423 |
CONSOLIDATED STATEMENT OF STOCK
CONSOLIDATED STATEMENT OF STOCKHOLDERS' EQUITY - 6 months ended Jun. 30, 2018 - USD ($) | Total | Class A and Class T Common Stock | Additional Paid-In Capital | Accumulated Distributions And Net Loss |
Balance at December 31, 2017 at Dec. 31, 2017 | $ 14,342,136 | $ 18,513 | $ 16,713,160 | $ (2,389,537) |
Balance, December 31, 2017 (in shares) at Dec. 31, 2017 | 1,851,317 | |||
Increase (Decrease) in Stockholders' Equity [Roll Forward] | ||||
Issuance of common shares (in shares) | 842,020 | |||
Issuance of common shares | 7,824,360 | $ 8,420 | 7,815,940 | |
Selling commissions | (644,137) | (644,137) | ||
Dividends and distributions (stock based) | (530,691) | (530,691) | ||
Dividends and distributions (cash based) | (351,049) | (351,049) | ||
Net loss | (366,335) | (366,335) | ||
Balance, June 30, 2018 (in shares) at Jun. 30, 2018 | 2,693,337 | |||
Balance at June 30, 2018 at Jun. 30, 2018 | $ 20,274,284 | $ 26,933 | $ 23,884,963 | $ (3,637,612) |
CONSOLIDATED STATEMENTS OF CASH
CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($) | 6 Months Ended | |
Jun. 30, 2018 | Jun. 30, 2017 | |
Cash flows from operating activities: | ||
Net Income | $ (366,335) | $ (768,890) |
Adjustments to reconcile net loss to net cash used in operating activities: | ||
Stock based compensation | 12,500 | 0 |
Depreciation and amortization | 340,875 | 66,414 |
Deferred loan and lease commission costs amortization | 18,904 | 9,313 |
Equity in earnings of unconsolidated joint venture | 96,789 | (51,821) |
Loss on remeasurement | 0 | 2,194 |
Bad debt (recovery) provision | (5,953) | 5,102 |
Changes in operating assets and liabilities: | ||
Accrued rent and accounts receivable | (53,370) | (22,823) |
Deferred leasing commissions | (8,869) | 0 |
Prepaid expenses and other assets | (54,830) | (26,726) |
Accounts payable and accrued expenses | (49,554) | 143,984 |
Due from related parties | (183,181) | 304,948 |
Tenants' security deposits | 49,171 | 0 |
Net cash used in operating activities | (203,854) | (338,304) |
Cash flows from investing activities: | ||
Additions to real estate | (4,936,598) | (12,600) |
Investment in formerly unconsolidated joint venture | 0 | (2,214,480) |
Investment in unconsolidated joint venture | 0 | (5,450,000) |
Net cash used in investing activities | (4,936,598) | (7,677,080) |
Cash flows from financing activities: | ||
Proceeds from issuance of common stock | 7,296,418 | 9,711,141 |
Distributions paid in cash | (336,059) | (88,904) |
Payment of selling commissions | (644,137) | (803,358) |
Deferred loan costs paid | (70,151) | 0 |
Proceeds from term loan notes | 2,520,000 | 0 |
Insurance premium finance | 3,401 | 0 |
Escrowed investor proceeds | (448,994) | (7,225) |
Subscriptions for common stock | 448,899 | 7,995 |
Net cash provided by financing activities | 8,769,377 | 8,819,649 |
Net change in cash and cash equivalents | 3,628,925 | 804,264 |
Cash and cash equivalents at the beginning of period | 2,431,740 | 97,810 |
Cash and cash equivalents at the end of period | 6,060,665 | 902,074 |
Supplemental cash flow information: | ||
Cash paid for interest | 112,285 | 52,065 |
Supplemental disclosures of non-cash investing and financing activities: | ||
Distributions payable | 28,599 | 18,165 |
Distributions paid in stock | $ 502,092 | $ 91,445 |
Organization and Business
Organization and Business | 6 Months Ended |
Jun. 30, 2018 | |
Organization, Consolidation and Presentation of Financial Statements [Abstract] | |
Organization and Business | Organization and Business Hartman vREIT XXI, Inc. (the “Company”) was formed on September 3, 2015 as a Maryland corporation and the Company intends to qualify as a real estate investment trust (“REIT”) beginning with its taxable year ended December 31, 2017. The Company’s fiscal year end is December 31. In its initial public offering (the “Offering”), the Company is offering to the public up to $250,000,000 in any combination of shares of Class A and Class T common stock and up to $19,000,000 in shares of Class A and Class T common stock to stockholders pursuant to its distribution reinvestment plan. Class A common stock is being offered to the public at an initial price of $10.00 per share and to stockholders at an initial price of $9.50 per share for Class A common stock purchased pursuant to the distribution reinvestment plan. Class T common stock is being offered to the public at an initial price of $9.60 per share and to stockholders at an initial price of $9.12 per share for Class T common stock purchased pursuant to the distribution reinvestment plan. The Company’s board of directors may, in its sole discretion and from time to time, change the price at which the Company offers shares to the public in the primary offering or pursuant to its distribution reinvestment plan to reflect changes in estimated value per share and other factors that the board of directors deems relevant. The Company’s advisor is Hartman XXI Advisors, LLC (the “Advisor”), a Texas limited liability company and wholly owned subsidiary of Hartman Advisors, LLC. Hartman Income REIT Management, Inc., an affiliate of the Advisor, is the Company’s sponsor and property manager (“Sponsor” or “Property Manager”). Subject to certain restrictions and limitations, the Advisor is responsible for managing the Company’s affairs on a day-to-day basis and for identifying and making acquisitions and investments on behalf of the Company. Substantially all the Company’s business is conducted through Hartman vREIT XXI Operating Partnership, L.P., a Texas limited partnership (the “OP”). The Company is the sole general partner of the OP. The initial limited partners of the OP are Hartman vREIT XXI Holdings LLC, a wholly owned subsidiary of the Company (“XXI Holdings”), and Hartman vREIT XXI SLP LLC (“SLP LLC”), a wholly owned subsidiary of Hartman Advisors, LLC. SLP LLC has invested $1,000 in the OP in exchange for a separate class of limited partnership interests (the “Special Limited Partnership Interests”). As the Company accepts subscriptions for shares, it will transfer substantially all the net proceeds of the Offering to the OP as a capital contribution. The partnership agreement provides that the OP will be operated in a manner that will enable the Company to (1) satisfy the requirements for being classified as a REIT for tax purposes, (2) avoid any federal income or excise tax liability and (3) ensure that the OP will not be classified as a “publicly traded partnership” for purposes of Section 7704 of the Internal Revenue Code of 1986, as amended (the “Internal Revenue Code”), which classification could result in the OP being taxed as a corporation, rather than as a partnership. In addition to the administrative and operating costs and expenses incurred by the OP in acquiring and operating real properties, the OP will pay all the Company’s administrative costs and expenses and such expenses will be treated as expenses of the OP. As of June 30, 2018 , the Company had accepted subscriptions for, and issued 2,585,724 shares of it's Class A common stock, including 46,859 shares issued pursuant to the distribution reinvestment plan, and 107,613 shares of it's Class T common stock in the Company's initial public offering, including 2,352 shares issued pursuant to the distribution reinvestment plan resulting in gross offering proceeds of $26,262,770 . |
Summary of Significant Accounti
Summary of Significant Accounting Policies | 6 Months Ended |
Jun. 30, 2018 | |
Accounting Policies [Abstract] | |
Summary of Significant Accounting Policies | Summary of Significant Accounting Policies Basis of Presentation The accompanying consolidated financial statements included in this report are unaudited; however, amounts presented in the consolidated balance sheet as of December 31, 2017 are derived from our audited consolidated financial statements as of that date. The unaudited consolidated financial statements as of June 30, 2018 , have been prepared by the Company in accordance with accounting principles generally accepted in the United States (“GAAP”) and pursuant to the rules and regulations of the Securities and Exchange Commission, including Form 10-Q and Regulation S-X, on a basis consistent with the annual audited consolidated financial statements. The unaudited consolidated financial statements presented herein reflect all adjustments (consisting of normal recurring accruals and adjustments), which are, in the opinion of management, necessary to fairly present the financial position of the Company as of June 30, 2018 , and the results of its consolidated operations for the three and six months ended June 30, 2018 and 2017 , the consolidated statement of stockholders’ equity for the six months ended June 30, 2018 and the consolidated statements of cash flows for the six months ended June 30, 2018 and 2017 . The results of the six months ended June 30, 2018 are not necessarily indicative of the results to be expected for the year ending December 31, 2018 . The consolidated financial statements herein are condensed and should be read in conjunction with the consolidated financial statements and notes thereto included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2017 . The Company’s consolidated financial statements include the Company’s accounts and the accounts of the OP, Hartman Village Pointe, LLC, Hartman Richardson Tech Center, LLC and XXI Holdings, the subsidiaries over which the Company has control. All intercompany balances and transactions are eliminated in consolidation. Use of Estimates The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosures of contingent assets and liabilities at the date of the consolidated financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates. Cash and Cash Equivalents All highly liquid investments with original maturities of three months or less are considered to be cash equivalents. Cash and cash equivalents as of June 30, 2018 and December 31, 2017 consisted of demand deposits at commercial banks. Financial Instruments The accompanying consolidated balance sheets include the following financial instruments: cash and cash equivalents, accrued rent and accounts receivable, accounts payable and accrued expenses, notes payable, net and balances with related parties. The Company considers the carrying value, other than notes payable, net, to approximate the fair value of these financial instruments based on the short duration between origination of the instruments and their expected realization. Based on borrowing rates currently available to the Company for loans with similar terms, the carrying value of its notes payable approximates fair value. Revenue Recognition The Company’s leases are accounted for as operating leases. Certain leases provide for tenant occupancy during periods for which no rent is due and/or for increases or decreases in the minimum lease payments over the terms of the leases. Revenue is recognized on a straight-line basis over the terms of the individual leases. Revenue recognition under a lease begins when the tenant takes possession of or controls the physical use of the leased space. When the Company acquires a property, the term of existing leases is considered to commence as of the acquisition date for the purposes of this calculation. The Company’s accrued rents are included in accrued rent and accounts receivable, net, on the accompanying consolidated balance sheets. The Company will defer the recognition of contingent rental income, such as percentage rents, until the specific target that triggers the contingent rental income is achieved. Additionally, cost recoveries from tenants are included in the Tenant Reimbursement and Other Revenues line item in the consolidated statements of operations in the period the related costs are incurred. As of January 1, 2018, the Company adopted ASU 2014-09, "Revenue from Contracts with Customers," (“ASU 2014-09”) which amends the guidance for revenue recognition to eliminate the industry-specific revenue recognition guidance and replace it with a principle based approach for determining revenue recognition. The Company adopted ASU 2014-09 effective January 1, 2018 using the modified retrospective approach and the adoption of this guidance did not have a material impact on the consolidated financial statements. The Company’s revenue is primarily derived from leasing activities, which is specifically excluded from ASU 2014-09. The Company’s other revenue is comprised of tenant reimbursements for real estate taxes, insurance, common area maintenance, and operating expenses. Reimbursements from real estate taxes and certain other expenses are also excluded from of ASU 2014-09. Investment in Unconsolidated Joint Venture As of January 19, 2017, the Company owned more than 50% of Hartman Village Pointe and as of that date, and from that point forward Hartman Village Pointe is included in these consolidated financial statements. Effective February 8, 2017, the Company owned all of Hartman Village Pointe. On April 11, 2017, the Company entered into a membership interest purchase agreement with Hartman XX Operating Partnership (“XX OP”), the operating partnership of Hartman Short Term Income Properties XX, Inc., a related party, pursuant to which the Company may acquire up to $10,000,000 of XX OP’s equity ownership in Hartman Three Forest Plaza LLC. As of June 30, 2018, the Company owns an approximately 48.8% equity interest in Hartman Three Forest Plaza LLC for $8,700,000 . The Company’s investment in Hartman Three Forest Plaza LLC is accounted for under the equity method. Real Estate Allocation of Purchase Price of Acquired Assets Acquisitions of integrated assets and activities that do not meet the definition of a business are accounted for as asset acquisitions. The Company believes most of its future acquisitions of operating properties will qualify as asset acquisitions. Third party transaction costs, including acquisition fees paid to Advisor, associated with asset acquisitions will be capitalized while internal acquisition costs will continue to be expensed as incurred. Upon acquisition, the purchase price of properties is allocated to the tangible assets acquired, consisting of land and buildings, and identified intangible assets and liabilities, consisting of the value of above-market and below-market leases, other value of in-place leases and leasehold improvements and value of tenant relationships, any assumed debt and asset retirement obligations, if any, based on their fair values. Acquisition costs, including acquisition fees paid to the Advisor, are capitalized as part of the purchase price. Initial valuations are subject to change during the measurement period, but the measurement period ends as soon as the information is available. The measurement period shall not exceed one year from the acquisition date. Land and building and improvement fair values are derived based upon the Company’s estimate of fair value after giving effect to estimated replacement cost less depreciation or estimates of the relative fair value of these assets using discounted cash flow analyses or similar methods. The fair values of above-market and below-market in-place lease values, including below-market renewal options for which renewal has been determined to be reasonably assured, are recorded based on the present value (using an interest rate which reflects the risks associated with the leases acquired) of the difference between (a) the contractual amounts to be paid pursuant to the in-place leases and (b) an estimate of fair market lease rates for the corresponding in-place leases and below-market renewal options, which is generally obtained from independent appraisals, measured over a period equal to the remaining non-cancelable term of the lease. The above-market and below-market lease and renewal option values are capitalized as intangible lease assets or liabilities and amortized as an adjustment of rental income over the remaining expected terms of the respective leases. The fair values of in-place leases include direct costs associated with obtaining a new tenant, opportunity costs associated with lost rentals which are avoided by acquiring an in-place lease, and tenant relationships. Direct costs associated with obtaining a new tenant include commissions, tenant improvements, and other direct costs and are estimated based on independent appraisals and management’s consideration of current market costs to execute a similar lease. These direct costs are included in intangible lease assets and are amortized to expense over the remaining terms of the respective leases. The value of opportunity costs is calculated using the contractual amounts to be paid pursuant to the in-place leases over a market absorption period for a similar lease. Customer relationships are valued based on expected renewal of a lease or the likelihood of obtaining a particular tenant for other locations. These intangibles are included in real estate assets in the consolidated balance sheets and are being amortized to expense over the remaining term of the respective leases. The Company determines the fair value of any assumed debt by calculating the net present value of the scheduled mortgage payments using interest rates for debt with similar terms and remaining maturities that the Company believes it could obtain at the date of acquisition. Any difference between the fair value and stated value of the assumed debt is recorded as a discount or premium and amortized over the remaining life of the loan as interest expense. In allocating the purchase price of each of the Company’s properties, the Company makes assumptions and uses various estimates, including, but not limited to, the estimated useful lives of the assets, the cost of replacing certain assets and discount rates used to determine present values. The Company uses Level 3 inputs to value acquired properties. Many of these estimates are obtained from independent third-party appraisals. However, the Company is responsible for the source and use of these estimates. These estimates require judgment and are subject to being imprecise; accordingly, if different estimates and assumptions were derived, the valuation of the various categories of the Company’s properties or related intangibles could in turn result in a difference in the depreciation or amortization expense recorded in the Company’s consolidated financial statements. These variances could be material to the Company’s results of operations and financial condition. Depreciation and amortization Depreciation is computed using the straight-line method over the estimated useful lives of 5 to 39 years for buildings and improvements. Tenant improvements are depreciated using the straight-line method over the lesser of the life of the improvement or the remaining term of the lease. In-place leases are amortized using the straight-line method over the weighted average years’ remaining calculated on terms of all of the leases in-place when acquired. Impairment The Company reviews its real estate assets for impairment at least annually or whenever events or changes in circumstances indicate that the carrying amount of the assets, including accrued rental income, may not be recoverable through operations. The Company determines whether an impairment in value has occurred by comparing the estimated future cash flows (undiscounted and without interest charges), including the estimated residual value of the property, with the carrying cost of the property. If impairment is indicated, a loss will be recorded for the amount by which the carrying value of the property exceeds its fair value. Management has determined that there is no impairment indicated in the carrying value of the Company’s real estate assets as of June 30, 2018 . Projections of expected future cash flows require management to estimate future market rental income amounts subsequent to the expiration of current lease agreements, property operating expenses, discount rates, the number of months it takes to release the property and the number of years the property is held for investment. The use of inappropriate assumptions in the future cash flow analysis would result in an incorrect assessment of the property’s future cash flow and fair value and could result in the overstatement of the carrying value of our real estate and related intangible assets and net income. Fair Value Measurement Fair value measures are classified into a three-tiered fair value hierarchy, which prioritizes the inputs used in measuring fair value as follows: Level 1: Observable inputs such as quoted prices in active markets. Level 2: Directly or indirectly observable inputs, other than quoted prices in active markets. Level 3: Unobservable inputs in which there is little or no market data, which require a reporting entity to develop its own assumptions. Assets and liabilities measured at fair value are based on one or more of the following valuation techniques: Market Approach: Prices and other relevant information generated by market transactions involving identical or comparable assets or liabilities. Cost Approach: Amount required to replace the service capacity of an asset (replacement cost). Income Approach: Techniques used to convert future amounts to a single amount based on market expectations (including present-value, option-pricing, and excess-earnings models). The Company’s estimates of fair value were determined using available market information and appropriate valuation methods. Considerable judgment is necessary to interpret market data and develop estimated fair value. The use of different market assumptions or estimation methods may have a material effect on the estimated fair value amounts. The Company classifies assets and liabilities in the fair value hierarchy based on the lowest level of input that is significant to the fair value measurement. Accrued Rent and Accounts Receivable Included in accrued rent and accounts receivable are base rents, tenant reimbursements and receivables attributable to recording rents on a straight-line basis. An allowance for the uncollectible portion of accrued rent and accounts receivable is determined based upon customer credit-worthiness (including expected recovery of our claim with respect to any tenants in bankruptcy), historical bad debt levels, and current economic trends. Organization and Offering Costs As of June 30, 2018 , total organization and offering costs incurred for the Offering amounted to $1,155,149 , of which the Advisor has incurred organization and offering costs of $970,214 on behalf of the Company. The Advisor has been reimbursed $877,443 for organization and offering costs, which the total organizational and offering costs incurred by the Company (including selling commissions, dealer manager fees and all other underwriting compensation) not exceeding 15% of the aggregate gross proceeds from the sale of the shares of common stock sold in the Offering. Organization costs, when recorded by the Company, are expensed as incurred, and offering costs, which include selling commissions, dealer manager fees and all other underwriting compensation, are deferred and charged to stockholders’ equity as such amounts are reimbursed or paid by the Advisor, the dealer manager or their affiliates from gross offering proceeds. For the three and six months ended June 30, 2018 and 2017 , such costs totaled $54,957 and $848,978 , and $80,728 and $848,978 , respectively. Income Taxes The Company intends to make an election to be taxed as a REIT under Sections 856 through 860 of the Internal Revenue Code, commencing in the taxable year ended December 31, 2017 . If the Company qualifies for taxation as a REIT, the Company generally will not be subject to federal corporate income tax to the extent it distributes its REIT taxable income to its stockholders, so long as it distributes at least 90 percent of its REIT taxable income (which is computed without regard to the dividends paid deduction or net capital gain and which does not necessarily equal net income as calculated in accordance with GAAP). REITs are subject to a number of other organizational and operational requirements. Even if the Company qualifies for taxation as a REIT, it may be subject to certain state and local taxes on its income and property, and federal income and excise taxes on its undistributed income. Prior to qualifying to be taxed as a REIT, the Company is subject to normal federal and state corporation income taxes. For the three months ended June 30, 2018 and 2017 , the Company had net loss of $156,392 and $807,406 , respectively. For the six months ended June 30, 2018 and 2017, the Company incurred a net loss of $366,335 and $768,890 , respectively. The Company does not anticipate forming any taxable REIT subsidiaries or otherwise generating future taxable income which may be offset by the net loss carry forward. The Company considers that any deferred tax benefit and corresponding deferred tax asset which may be recorded in light of the net loss carry forward would be properly offset by an equal valuation allowance in that no future taxable income is expected. Accordingly, no deferred tax benefit or deferred tax asset has been recorded in the consolidated financial statements. The Company is required to recognize in its consolidated financial statements the financial effects of a tax position only if it is determined that it is more likely than not that the tax position will not be sustained upon examination, including resolution of any related appeals or litigation processes, based on the technical merits of the position. Management has reviewed the Company’s tax positions and is of the opinion that material positions taken by the Company would more likely than not be sustained upon examination. Accordingly, the Company has not recognized a liability related to uncertain tax positions. On December 22, 2017, H.R. 1, known as the Tax Cuts and Jobs Act (the “TCJA”) was signed into law and included wide-scale changes to individual, pass-through and corporation tax laws, including those that impact the real estate industry, the ownership of real estate and real estate investments, and REITs. The Company has reviewed the provisions of the law that pertain to the Company and have determined them to have no material income tax effect for financial statement purposes for the three and six months ended June 30, 2018 or for the year ended December 31, 2017 . Loss Per Share The computations of loss per common share are based upon the weighted average number of common shares outstanding and potentially dilutive securities. The Company’s potentially dilutive securities include special limited partnership interests – see Note 11. For the three and six months ended June 30, 2018 and 2017 , there were no shares issuable in connection with these potentially dilutive securities. These potentially dilutive securities were excluded from the computations of diluted net loss per share for the three and six months ended June 30, 2018 and 2017 because no shares are issuable. Concentration of Risk The Company maintains cash accounts in one U.S. financial institution. The terms of the Company’s deposits are on demand to minimize risk. The balances of the Company’s depository accounts may exceed the federally insured limit. As of June 30, 2018 , the Company had one depository account with a total of $5,582,240 in excess of the federally insured limit. No losses have been incurred in connection with these deposits. The geographic concentration of the Company’s real estate assets makes it susceptible to adverse economic developments in the State of Texas. Any adverse economic or real estate developments in these markets, such as business layoffs or downsizing, relocations of businesses, increased competition or any other changes, could adversely affect the Company’s operating results and its ability to make distributions to stockholders. Major tenants are defined as those tenants which individually comprise more than 10% of the Company’s total rental revenues. No tenant represents more than 10% of total annualized rental revenue for the six months ended June 30, 2018 . Recent Accounting Pronouncements On January 1, 2018, the Company adopted the new accounting standard codified in Accounting Standards Codification (“ASC”) 606 - “Revenue from Contracts with Customers,” which requires an entity to recognize the amount of revenue to which it expects to be entitled for the transfer of promised goods or services to customers. ASC 606 replaces most existing revenue recognition guidance under GAAP. The standard permits the use of either the retrospective or cumulative effect transition method. Certain contracts with customers, principally lease contracts, are not within the scope of the new guidance. The Company has elected to use the retrospective method. The adoption of ASC 606 - had no impact on the beginning cumulative accumulated distributions and net loss at January 1, 2018. On January 1, 2018, the Company adopted Accounting Standards Update ("ASU") No. 2016-01, “Recognition and Measurement of Financial Assets and Liabilities,” issued by the Financial Accounting Standards Board (“FASB”), which enhances the reporting requirements surrounding the measurement of financial instruments and requires equity securities to be measured at fair value with changes in the fair value recognized through net income for the period. The adoption of ASU No. 2016-01 had no material effect on the consolidated financial position or consolidated results of operations. On January 1, 2018, the Company adopted ASU No. 2016-17, “Interest Held Through Related Parties That Are Under Common Control,” issued by the FASB, which amends the accounting guidance when determining the treatment of certain VIE’s to include the interest of related parties under common control in a VIE when considering whether or not the reporting entity is the primary beneficiary of the VIE when considering consolidation. The adoption of ASU No. 2016-17 had no material effect on the consolidated financial position or consolidated results of operations. On January 1, 2018, the Company adopted ASU No. 2016-18, Classification of Restricted Cash,” issued by the FASB, which addresses the Statement of Cash Flow classification and presentation of restricted cash transactions. The standard permits the use of either the retrospective or cumulative effect transition method. The Company has elected to use the retrospective method. The adoption of ASU No. 2016-18 had no material effect on the Company’s consolidated financial position or consolidated results of operations. Recent Accounting Pronouncements Not Yet Adopted In February 2016, the FASB issued ASU No. 2016-02, “Leases,” which changes lessee accounting to reflect the financial liability and right-of-use asset that are inherent to leasing an asset on the balance sheet. ASU No. 2016-02 is effective for our fiscal year commencing on January 1, 2019, but early adoption is permitted. Based on preliminary assessments, we do not expect the adoption of ASU No. 2016-02 to have a material effect on our consolidated financial position or our consolidated results of operations. |
Real Estate
Real Estate | 6 Months Ended |
Jun. 30, 2018 | |
Real Estate [Abstract] | |
Real Estate | Real Estate The Company’s real estate assets as of June 30, 2018 and December 31, 2017 consisted of the following: June 30, 2018 December 31, 2017 Land $ 3,022,500 $ 1,762,500 Buildings and improvements 7,570,118 4,413,865 In-place lease value intangible 1,880,540 1,084,195 12,473,158 7,260,560 Less accumulated depreciation and amortization (743,730 ) (402,855 ) Total real estate assets $ 11,729,428 $ 6,857,705 Depreciation expense for the three months ended June 30, 2018 and 2017 was $116,286 and $46,398 , respectively and $157,188 and $66,414 for the six months ended June 30, 2018 and 2017, respectively. Amortization expenses for the three months ended June 30, 2018 and 2017 was $102,750 and $0 , respectively, and $183,687 and $0 , respectively, for the six months ended June 30, 2018 and 2017. The Company identifies and records the value of acquired lease intangibles at the property acquisition date. Such intangibles include the value of acquired in-place leases and above and below-market leases. Acquired lease intangibles are amortized over the leases' remaining terms. With respect to all properties owned by the Company, the Company considers all of the in-place leases to be market rate leases. The amount of total in-place lease intangible asset and the respective accumulated amortization are as follows: June 30, 2018 December 31, 2017 In-place lease value intangible $ 1,880,540 $ 1,084,195 In-place leases – accumulated amortization (467,920 ) (284,233 ) Acquired in-place lease intangible assets, net $ 1,412,620 $ 799,962 Acquisition fees incurred were $0 and $142,500 for the three months ended June 30, 2018 and 2017 and $126,000 and $142,500 for the six months ended June 30, 2018 and 2017 , respectively. The acquisition fees have been capitalized and added to the real estate assets, at cost, in the accompanying consolidated balance sheets. Asset management fees incurred were $22,669 and $13,219 for the three months ended June 30, 2018 and 2017 , respectively, and $37,717 and $23,794 for the six months ended June 30, 2018 and 2017, respectively. Asset management fees are captioned as such in the accompanying consolidated statements of operations. On March 14, 2018, the Company, through Hartman Richardson Tech Center, LLC, a wholly-owned subsidiary of the OP, acquired a fee simple interest in a four building, multi-tenant flex/R&D property containing approximately 96,660 square feet of office space and located in Richardson, Texas. The property is commonly known as Richardson Tech. Richardson Tech was acquired from an unrelated third-party seller, for a purchase price, as amended, of $5,040,000 , exclusive of closing costs. The Company financed the payment of the purchase price for Richardson Tech with proceeds from the Offering and $2,520,000 mortgage loan proceeds from a bank. The following table summarizes the fair value of the assets acquired and the liabilities assumed based upon the Company’s purchase price allocations of the Richardson Tech property acquisition: Assets acquired: Real estate assets $ 5,040,000 Accounts receivable and other assets — Total assets 5,040,000 Liabilities assumed: Security deposits (45,650 ) Total liabilities assumed (45,650 ) Fair value of net assets acquired $ 4,994,350 As of January 19, 2017, the Company owned more than 50% of Hartman Village Pointe and as of that date, and from that point forward Hartman Village Pointe is included in these consolidated financial statements. As of February 8, 2017, the Company owned 100% of Hartman Village Pointe. The Company re-measured its interest, with a carrying value of $3,764,024 as of February 8, 2017. The acquisition date fair value of the previous equity interest in the joint venture was $3,761,830 . The Company recognized a loss of $2,194 as a result of revaluing its prior equity interest held before the acquisition. The loss is reflected as “loss on re-measurement” in the consolidated statements of operations. The following table summarizes the fair value of the assets acquired and the liabilities assumed based upon the Company’s purchase price allocations of the Village Pointe property acquisition: Assets acquired: Real estate assets $ 7,050,000 Accounts receivable and other assets 273,352 Total assets 7,323,352 Liabilities assumed: Note payable (3,459,805 ) Accounts payable and accrued expenses (49,509 ) Security deposits (52,208 ) Total liabilities assumed (3,561,522 ) Fair value of net assets acquired $ 3,761,830 |
Investment in unconsolidated jo
Investment in unconsolidated joint venture | 6 Months Ended |
Jun. 30, 2018 | |
Equity Method Investments and Joint Ventures [Abstract] | |
Investment in unconsolidated joint venture | Investment in unconsolidated joint venture On April 11, 2017, the Company entered into a membership interest purchase agreement with XX OP, the operating partnership of Hartman Short Term Income Properties XX, Inc., an affiliate of the Company. Pursuant to the terms of the membership interest purchase agreement, the Company may acquire up to $10,000,000 of the equity membership interest of Hartman XX OP in Hartman Three Forest Plaza, LLC (“Three Forest Plaza LLC”). As of June 30, 2018 , the Company owns an approximately 48.8% equity interest in Three Forest Plaza LLC, which it has acquired for an aggregate purchase price of $8,700,000 . For the six months ended June 30, 2018 , Three Forest Plaza LLC's operating results were as follows: Total revenues $ 3,445,811 Property operating expenses 1,000,361 Real estate taxes and insurance 521,964 Asset management fees 133,706 Depreciation and amortization 1,465,096 General and administrative 62,226 Interest expense 460,796 Total expenses 3,644,149 Net loss $ (198,338 ) Equity in earnings (losses) of the unconsolidated joint venture were $2,013 and $43,422 for the three months ended June 30, 2018 and 2017 , respectively, and $(96,789) and $51,821 for the six months ended June 30, 2018 and 2017, respectively. Equity in (losses) earnings of unconsolidated entities is captioned as such in the accompanying consolidated statements of operations. |
Accrued Rent and Accounts Recei
Accrued Rent and Accounts Receivable, Net | 6 Months Ended |
Jun. 30, 2018 | |
Receivables [Abstract] | |
Accrued Rent and Accounts Receivable, net | Accrued Rent and Accounts Receivable, net Accrued rent and accounts receivable, net, consisted of the following: June 30, 2018 December 31, 2017 Tenant receivables $ 10,729 $ 13,779 Accrued rent 93,591 37,171 Allowance for uncollectible accounts (6,804 ) (12,757 ) Accrued rents and accounts receivable, net $ 97,516 $ 38,193 As of June 30, 2018 and December 31, 2017 , the Company had an allowance for uncollectible accounts of $6,804 and $12,757 , respectively, related to tenant receivables that the Company has specifically identified as potentially uncollectible based on assessment of each tenant’s credit-worthiness. For the three months ended June 30, 2018 and 2017 , the Company recorded bad debt expense (recovery) in the amount of $3,008 and $5,102 , respectively, and $(5,953) and $5,102 for the six months ended June 30, 2018 and 2017, respectively. Bad debt expense and any related recoveries are included in property operating expenses in the accompanying consolidated statements of operations. |
Notes Payable, net
Notes Payable, net | 6 Months Ended |
Jun. 30, 2018 | |
Debt Disclosure [Abstract] | |
Notes Payable, net | Notes Payable, net The following is a summary of the Company’s notes payable as of June 30, 2018 : Collateral Property Payment Type Maturity Date Rate Principal Balance Village Pointe Interest only December 14, 2019 4.592 % $ 3,525,000 Richardson Tech Center Interest only March 14, 2021 4.840 % 2,520,000 6,045,000 Less unamortized loan costs (97,834 ) $ 5,947,166 The Company’s wholly owned subsidiary, Hartman Village Pointe, LLC, is a party to a $3,525,000 , three -year mortgage loan agreement with a bank. The mortgage loan is secured by the Village Pointe property. Hartman XX Limited Partnership, the operating partnership of Hartman Short Term Income Properties XX, Inc. and an affiliate of the Company, has executed a carveout guaranty in favor of the lender. Unamortized deferred loan costs at the time of the acquisition, on February 8, 2017, of Hartman Village Pointe, LLC were $65,195 . The interest rate is one-month LIBOR plus 2.75% . The loan is payable in monthly installments of interest only until the initial maturity date which is December 14, 2019. Thereafter, if the loan is extended pursuant to the terms of the loan agreement, the loan will be payable in monthly installments of principal and interest. The interest rate as at June 30, 2018 was 4.592% . The Company’s wholly owned subsidiary, Hartman Richardson Tech Center, LLC, is a party to a $2,520,000 , three -year mortgage loan agreement with a bank. The mortgage loan is secured by the Richardson Tech property. Unamortized deferred loan costs at the time of the acquisition, on March 14, 2018, of Hartman Richardson Tech Center, LLC were $70,151 . The interest rate is one-month LIBOR plus 2.75% . The loan is payable in monthly installments of interest only until the initial maturity date which is March 14, 2021. Thereafter, if the loan is extended pursuant to the terms of the loan agreement, the loan will be payable in monthly installments of principal and interest. The interest rate at June 30, 2018 was 4.840% Interest expense for the three months ended June 30, 2018 and 2017 was $86,325 and $37,558 , respectively, including $11,434 and $5,588 of deferred loan cost amortization. Interest expense for the six months ended June 30, 2018 and 2017 was $139,635 and $66,839 respectively, including $17,022 and $9,313 of deferred loan cost amortization. Unamortized deferred loan costs were $97,834 and $44,705 as of June 30, 2018 and December 31, 2017 , respectively. Interest expense of $12,001 and $6,622 was payable as of June 30, 2018 and December 31, 2017 , respectively, and is included in accounts payable and accrued expenses in the accompanying consolidated balance sheets. |
Related Party Arrangements
Related Party Arrangements | 6 Months Ended |
Jun. 30, 2018 | |
Related Party Transactions [Abstract] | |
Related Party Arrangements | Related Party Arrangements The Advisor is a wholly owned subsidiary of Hartman Advisors LLC, a Texas limited liability company owned 70% by Allen R. Hartman individually and 30% by the Property Manager. The Property Manager is a wholly owned subsidiary of Hartman Income REIT Management, LLC, which is wholly owned by Hartman Income REIT, Inc. and its subsidiaries, of which approximately 16% of the voting stock is owned by Allen R. Hartman, the Company's Chief Executive Officer and Chairman of the Board of Directors. The Advisor and certain affiliates of the Advisor will receive fees and compensation in connection with the Offering, and the acquisition, management and sale of the Company’s real estate investments. In addition, in exchange for $1,000 , the OP has issued the Advisor a separate, special limited partnership interest, in the form of Special Limited Partnership Interests. See Note 11 (“Special Limited Partnership Interest”) below. The Advisor will receive reimbursement for organizational and offering expenses incurred on the Company’s behalf, but only to the extent that such reimbursements do not exceed actual expenses incurred by the Advisor and would not cause the cumulative selling commission, the dealer manager fee and other organization and offering expenses borne by the Company to exceed 15.0% of gross offering proceeds from the sale of shares in the Offering. The Advisor, or its affiliates, will receive an acquisition fee equal to 2.5% of the cost of each investment the Company acquires, which includes the amount actually paid or allocated to fund the purchase, development, construction or improvement of each investment, including acquisition expenses and any debt attributable to each investment. Acquisition fees of $0 and $0 were earned by the Advisor for the three months ended June 30, 2018 and 2017, respectively, and $126,000 and $142,500 were earned for the six months ended June 30, 2018 and 2017, respectively. The Advisor, or its affiliates, will receive a debt financing fee equal to 1.0% of the amount available under any loan or line of credit originated or assumed, directly or indirectly, in connection with the acquisition, development, construction, improvement of properties or other permitted investments, which will be in addition to the acquisition fee paid to the Advisor. No debt financing fees were earned by Advisor for the three and six months ended June 30, 2018 and 2017 . The Company pays the Property Manager, an affiliate of the Advisor, property management fees equal to 3% of the effective gross revenues of the managed property. The Company pays and expects to pay the Property Manager leasing fees in an amount equal to the leasing fees charged by unaffiliated persons rendering comparable services in the same geographic location of the applicable property, provided that such fees will only be paid if a majority of the Company’s board of directors, including a majority of its independent directors, determines that such fees are fair and reasonable in relation to the services being performed. The Property Manager may subcontract the performance of its property management and leasing duties to third parties and the Property Manager will pay a portion of its property management fee to the third parties with whom it subcontracts for these services. The Company will reimburse the costs and expenses incurred by the Property Manager on the Company’s behalf, including the wages and salaries and other employee-related expenses of all employees of the Property Manager or its subcontractors who are engaged in the operation, management, maintenance or access control of our properties, including taxes, insurance and benefits relating to such employees, and travel and other out-of-pocket expenses that are directly related to the management of specific properties. Other charges, including fees and expenses of third-party professionals and consultants, will be reimbursed, subject to the limitations on fees and reimbursements contained in the Company's Articles of Amendment and Restatement (as amended and restated, the "Charter"). If the Property Manager provides construction management services related to the improvement or finishing of tenant space in the Company’s real estate properties, the Company pays the Property Manager a construction management fee in an amount that is usual and customary for comparable services rendered to similar projects in the geographic market of the project; provided, however, that the Company will only pay a construction management fee if a majority of the Company’s board of directors, including a majority of its independent directors, determines that such construction management fee is fair and reasonable and on terms and conditions not less favorable than those available from unaffiliated third parties. The Company pays the Advisor a monthly asset management fee equal to one-twelfth of 0.75% of the higher of (i) the cost or (ii) the value of all real estate investments the Company acquires. If Advisor or affiliate provides a substantial amount of services, as determined by the Company’s independent directors, in connection with the sale of one or more assets, the Company will pay the Advisor a disposition fee equal to (1) in the case of the sale of real property, the lesser of: (A) one-half of the aggregate brokerage commission paid (including the disposition fee) or, if none is paid, the amount that customarily would be paid, or (B) 3% of the sales price of each property sold, and (2) in the case of the sale of any asset other than real property, 3% of the sales price of such asset. The Company will reimburse the Advisor for all expenses paid or incurred by the Advisor in connection with the services provided to the Company, subject to the limitation that, commencing four fiscal quarters after the Company’s acquisition of its first asset, the Company will not reimburse the Advisor for any amount by which its operating expenses (including the asset management fee) at the end of the four preceding fiscal quarters exceeds the greater of: (1) 2% of the Company’s average invested assets (as defined in the Charter), or (2) 25% of the Company’s net income determined without reduction for any additions to reserves for depreciation, bad debts or other similar non-cash reserves and excluding any gain from the sale of the Company’s assets for that period. Notwithstanding the above, the Company may reimburse the Advisor for expenses in excess of this limitation if a majority of the Company’s independent directors determines that such excess expenses are justified based on unusual and non-recurring factors. For the three months ended June 30, 2018 and 2017 , the Company incurred property management fees and reimbursable costs of $40,052 and $7,006 , respectively, payable to the Property Manager and asset management fees of $22,669 and $13,219 , respectively, payable to the Advisor. For the six months ended June 30, 2018 and 2017 , the Company incurred property management fees and reimbursable costs of $67,021 and $12,534 , respectively, payable to the Property Manager and asset management fees of $37,717 and $23,794 , respectively, payable to the Advisor. Property management fees and reimbursable costs paid to the Property Manager are included in property operating expenses in the accompanying consolidated statements of operations. Asset management fees paid to the Advisor are included in asset management fees in the accompanying consolidated statements of operations. As of June 30, 2018 , the Company had $105,222 due to the Advisor and $476,307 due from Hartman Short Term Income Properties XX, Inc., $6,200 due to Hartman Short Term Income Properties XIX, Inc and $44,996 due to other Hartman affiliates. As of December 31, 2017 , the Company had $1,896 due from the Advisor and $274,401 due from Hartman Short Term Income Properties XX, Inc. and $7,389 due to other Hartman affiliates. Mr. Jack Cardwell, an independent director, and his affiliates, have invested $2,280,000 for the purchase of 251,619 Class A common shares in the Company. As of June 30, 2018 , Mr. Cardwell and his affiliates owned approximately 9.7% of the Company’s outstanding stock. |
Loss Per Share
Loss Per Share | 6 Months Ended |
Jun. 30, 2018 | |
Earnings Per Share [Abstract] | |
Loss Per Share | Loss Per Share Basic loss per share is computed using net income (loss) attributable to common stockholders and the weighted average number of common shares outstanding. Three months ended June 30, Six months ended June 30, 2018 2017 2018 2017 Numerator: Net loss attributable to common stockholders $ (156,392 ) $ (807,406 ) (366,335 ) (768,890 ) Denominator: Basic weighted average shares outstanding 2,448,539 715,291 2,227,070 609,423 Basic loss per common share $ (0.06 ) $ (1.13 ) $ (0.16 ) $ (1.26 ) |
Stockholders' Equity
Stockholders' Equity | 6 Months Ended |
Jun. 30, 2018 | |
Equity [Abstract] | |
Stockholders' Equity | Stockholders’ Equity Under the Charter, the Company has the authority to issue 900,000,000 shares of common stock, $0.01 per share par value, classified and designated as 850,000,000 shares of Class A common stock, 50,000,000 shares of Class T common stock, and 50,000,000 shares of preferred stock with a par value of $0.01 per share. On September 30, 2015, the Company sold 22,100 shares of common stock to Hartman Advisors, LLC at a purchase price of $9.05 per share for an aggregate purchase price of $200,005 , which was paid in cash. The Company’s board of directors is authorized to amend the Charter, without the approval of the Company’s stockholders, to increase the aggregate number of authorized shares of capital stock or the number of shares of any class or series that the Company has authority to issue. Common Stock Shares of Class A and Class T common stock entitle the holders to one vote per share on all matters which stockholders are entitled to vote, to receive dividends and other distributions as authorized by the Company’s board of directors in accordance with the Maryland General Corporation Law and to all rights of a stockholder pursuant to the Maryland General Corporation Law. Neither Class A or Class T common stock have any preferences or preemptive conversion or exchange rights. Preferred Stock The board of directors, with the approval of a majority of the entire board of directors and without any action by the stockholders, may amend the Charter from time to time to increase or decrease the aggregate number of authorized shares of capital stock or the number of authorized shares of capital stock of any class or series. If the Company were to create and issue preferred stock or convertible stock with a distribution preference over common stock, payment of any distribution preferences of outstanding preferred stock or convertible stock would reduce the amount of funds available for the payment of distributions on our common stock. Further, holders of preferred stock are normally entitled to receive a preference payment in the event we liquidate, dissolve or wind up before any payment is made to our common stockholders, likely reducing the amount common stockholders would otherwise receive upon such an occurrence. In addition, under certain circumstances, the issuance of preferred stock or a separate class or series of common stock may render more difficult or tend to discourage a merger, tender offer or proxy contest, the assumption of control by a holder of a large block of our securities and the removal of incumbent management. Stock-Based Compensation The Company awards vested restricted common shares to non-employee directors as compensation in part for their service as members of the board of directors of the Company. These shares are fully vested when granted. These shares may not be sold while an independent director is serving on the board of directors. For the three and six months ended June 30, 2018 and 2017 , the Company granted 625 and 0 shares and 1,250 and 0 shares, respectively, of restricted common stock to independent directors as compensation for services. The Company recognized $6,250 and $0 and $12,500 and $0 , respectively, stock-based compensation expense for the three and six months ended June 30, 2018 and 2017 . Distributions The following table summarizes the distributions the Company declared in cash and in shares of its common stock and the amount of distributions reinvested pursuant to the distribution reinvestment plan for the period from December 2016 (the month the Company first declared distributions) through June 30, 2018 : Period Cash DRP & Stock Total Period From inception to December 31, 2015 $ — $ — $ — First, second, third Quarters 2016 — — — Fourth Quarter 2016 6,121 2,226 8,347 First Quarter 2017 35,853 34,514 70,367 Second Quarter 2017 71,216 87,168 158,384 Third Quarter 2017 105,245 130,776 236,021 Fourth Quarter 2017 154,145 176,470 330,615 First Quarter 2018 160,838 204,971 365,809 Second Quarter 2018 190,211 262,627 452,838 Total $ 723,629 $ 898,752 $ 1,622,381 The monthly distribution for Class A common stockholders of record as of the close of business on each day commencing on or after December 1, 2016 is payable in cumulative amounts on or before the 20th day of each calendar month with respect to the prior month. With respect to the cash distribution, the distribution amount is calculated at a rate of $0.0015068 per Class A common share per day. With respect to the stock distribution, the distribution amount is calculated at a rate of 0.000547945 Class A common shares of Class A common stock per day. The monthly distribution for Class T common stockholders of record as of the close of business on each day commencing on or after April 1, 2017 is payable in cumulative amounts on or before the 20th day of each calendar month with respect to the prior month. With respect to the cash distribution, the distribution amount is calculated at a rate of $0.0012548 per Class T common share per day. With respect to the stock distribution, the distribution amount is calculated at a rate of 0.0004548 Class T common shares of Class T common stock per day. The Class T common stock cash distribution rate reflects the applicable annual shareholder servicing fee for Class T common shares. |
Incentive Plans
Incentive Plans | 6 Months Ended |
Jun. 30, 2018 | |
Disclosure of Compensation Related Costs, Share-based Payments [Abstract] | |
Incentive Plans | Incentive Plans The Company has adopted a long-term incentive plan (the “Incentive Award Plan”) that provides for the grant of equity awards to employees, directors and consultants and those of the Company’s affiliates. The Incentive Award Plan authorizes the granting of restricted stock, stock options, stock appreciation rights, restricted or deferred stock units, dividend equivalents, other stock-based awards and cash-based awards to directors, officers, employees and consultants of the Company and the Company’s affiliates selected by the board of directors for participation in the Incentive Award Plan. Stock options and shares of restricted common stock granted under the Incentive Award Plan will not, in the aggregate, exceed an amount equal to 5.0% of the outstanding shares of the Company’s common stock on the date of grant or award of any such stock options or shares of restricted stock. Stock options may not have an exercise price that is less than the fair market value of a share of the Company’s common stock on the date of grant. Shares of common stock will be authorized and reserved for issuance under the Incentive Award Plan. The Company has adopted an independent directors’ compensation plan (the “Independent Directors Compensation Plan”) pursuant to which each of the Company’s independent directors will be entitled, subject to the plan’s conditions and restrictions, to receive an initial grant of 3,000 shares of restricted stock when the Company raises the minimum offering amount of $1,000,000 in the Offering. Each new independent director that subsequently joins the Company’s board of directors will receive a grant of 3,000 shares of restricted stock upon his or her election to the Company’s board of directors. The shares of restricted common stock granted to independent directors fully vest upon the completion of the annual term for which the director was elected. Subject to certain conditions, the non-vested shares of restricted stock granted pursuant to the Independent Directors Compensation Plan will become fully vested on the earlier to occur of (1) the termination of the independent director’s service as a director due to his or her death or disability, or (2) a change in control of the Company. The Company recognized stock based compensation expenses of $12,500 and $0 , respectively, with respect to the independent director compensation for the six months ended June 30, 2018 and 2017 . |
Special Limited Partnership Int
Special Limited Partnership Interest | 6 Months Ended |
Jun. 30, 2018 | |
Equity [Abstract] | |
Special Limited Partnership Interest | Special Limited Partnership Interest Pursuant to the limited partnership agreement for the OP, SLP LLC, the holder of the Special Limited Partnership Interest, will be entitled to receive distributions equal to 15.0% of the OP’s net sales proceeds from the disposition of assets, but only after the Company’s stockholders have received, in the aggregate, cumulative distributions equal to their total invested capital plus a 6.0% cumulative, non-compounded annual pre-tax return on such aggregated invested capital. In addition, the holder of the Special Limited Partnership Interest is entitled to receive a payment upon the redemption of the Special Limited Partnership Interests. Pursuant to the limited partnership agreement for the OP, the Special Limited Partnership Interests will be redeemed upon: (1) the listing of the Company’s common stock on a national securities exchange; (2) the occurrence of certain events that result in the termination or non-renewal of the Company’s advisory agreement with the Advisor (“Advisory Agreement”) other than by the Company for “cause” (as defined in the Advisory Agreement); or (3) the termination of the Advisory Agreement by the Company for cause. In the event of the listing of the Company’s shares of common stock or a termination of the Advisory Agreement other than by the Company for cause, the Special Limited Partnership Interests will be redeemed for an aggregate amount equal to the amount that the holder of the Special Limited Partnership Interests would have been entitled to receive, as described above, if the OP had disposed of all of its assets at their fair market value and all liabilities of the OP had been satisfied in full according to their terms as of the date of the event triggering the redemption. Payment of the redemption price to the holder of the Special Limited Partnership Interests will be paid, at the holder’s discretion, in the form of (i) limited partnership interests in the OP, (ii) shares of the Company’s common stock, or (iii) a non-interest bearing promissory note. If the event triggering the redemption is a listing of the Company’s shares on a national securities exchange only, the fair market value of the assets of the OP will be calculated taking into account the average share price of the Company’s shares for a specified period. If the event triggering the redemption is an underwritten public offering of the Company’s shares, the fair market value will take into account the valuation of the shares as determined by the initial public offering price in such offering. If the triggering event of the redemption is the termination or non-renewal of the Advisory Agreement other than by the Company for cause for any other reason, the fair market value of the assets of the OP will be calculated based on an appraisal or valuation of the Company’s assets. In the event of the termination or non-renewal of the Advisory Agreement by the Company for cause, all of the Special Limited Partnership Interests will be redeemed by the OP for the aggregate price of $1 . |
Commitments and Contingencies
Commitments and Contingencies | 6 Months Ended |
Jun. 30, 2018 | |
Commitments and Contingencies Disclosure [Abstract] | |
Commitments and Contingencies | Commitments and Contingencies Economic Dependency The Company is dependent on the Sponsor and the Advisor for certain services that are essential to the Company, including the identification, evaluation, negotiation, purchase and disposition of properties, management of the daily operations of the Company’s real estate portfolio, and other general and administrative responsibilities. In the event that these companies are unable to provide the respective services, the Company will be required to obtain such services from other providers. Litigation The Company is subject to various claims and legal actions that arise in the ordinary course of business. Management of the Company believes that the final disposition of such matters will not have a material adverse effect on the financial position of the Company. |
Summary of Significant Accoun19
Summary of Significant Accounting Policies (Policies) | 6 Months Ended |
Jun. 30, 2018 | |
Accounting Policies [Abstract] | |
Basis of Presentation | Basis of Presentation The accompanying consolidated financial statements included in this report are unaudited; however, amounts presented in the consolidated balance sheet as of December 31, 2017 are derived from our audited consolidated financial statements as of that date. The unaudited consolidated financial statements as of June 30, 2018 , have been prepared by the Company in accordance with accounting principles generally accepted in the United States (“GAAP”) and pursuant to the rules and regulations of the Securities and Exchange Commission, including Form 10-Q and Regulation S-X, on a basis consistent with the annual audited consolidated financial statements. The unaudited consolidated financial statements presented herein reflect all adjustments (consisting of normal recurring accruals and adjustments), which are, in the opinion of management, necessary to fairly present the financial position of the Company as of June 30, 2018 , and the results of its consolidated operations for the three and six months ended June 30, 2018 and 2017 , the consolidated statement of stockholders’ equity for the six months ended June 30, 2018 and the consolidated statements of cash flows for the six months ended June 30, 2018 and 2017 . The results of the six months ended June 30, 2018 are not necessarily indicative of the results to be expected for the year ending December 31, 2018 . The consolidated financial statements herein are condensed and should be read in conjunction with the consolidated financial statements and notes thereto included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2017 . The Company’s consolidated financial statements include the Company’s accounts and the accounts of the OP, Hartman Village Pointe, LLC, Hartman Richardson Tech Center, LLC and XXI Holdings, the subsidiaries over which the Company has control. All intercompany balances and transactions are eliminated in consolidation. |
Use of Estimates | Use of Estimates The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosures of contingent assets and liabilities at the date of the consolidated financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates. |
Cash and Cash Equivalents | Cash and Cash Equivalents All highly liquid investments with original maturities of three months or less are considered to be cash equivalents. |
Financial Instruments | Financial Instruments The accompanying consolidated balance sheets include the following financial instruments: cash and cash equivalents, accrued rent and accounts receivable, accounts payable and accrued expenses, notes payable, net and balances with related parties. The Company considers the carrying value, other than notes payable, net, to approximate the fair value of these financial instruments based on the short duration between origination of the instruments and their expected realization. Based on borrowing rates currently available to the Company for loans with similar terms, the carrying value of its notes payable approximates fair value. |
Revenue Recognition | Revenue Recognition The Company’s leases are accounted for as operating leases. Certain leases provide for tenant occupancy during periods for which no rent is due and/or for increases or decreases in the minimum lease payments over the terms of the leases. Revenue is recognized on a straight-line basis over the terms of the individual leases. Revenue recognition under a lease begins when the tenant takes possession of or controls the physical use of the leased space. When the Company acquires a property, the term of existing leases is considered to commence as of the acquisition date for the purposes of this calculation. The Company’s accrued rents are included in accrued rent and accounts receivable, net, on the accompanying consolidated balance sheets. The Company will defer the recognition of contingent rental income, such as percentage rents, until the specific target that triggers the contingent rental income is achieved. Additionally, cost recoveries from tenants are included in the Tenant Reimbursement and Other Revenues line item in the consolidated statements of operations in the period the related costs are incurred. As of January 1, 2018, the Company adopted ASU 2014-09, "Revenue from Contracts with Customers," (“ASU 2014-09”) which amends the guidance for revenue recognition to eliminate the industry-specific revenue recognition guidance and replace it with a principle based approach for determining revenue recognition. The Company adopted ASU 2014-09 effective January 1, 2018 using the modified retrospective approach and the adoption of this guidance did not have a material impact on the consolidated financial statements. The Company’s revenue is primarily derived from leasing activities, which is specifically excluded from ASU 2014-09. The Company’s other revenue is comprised of tenant reimbursements for real estate taxes, insurance, common area maintenance, and operating expenses. Reimbursements from real estate taxes and certain other expenses are also excluded from of ASU 2014-09. |
Real Estate | Real Estate Allocation of Purchase Price of Acquired Assets Acquisitions of integrated assets and activities that do not meet the definition of a business are accounted for as asset acquisitions. The Company believes most of its future acquisitions of operating properties will qualify as asset acquisitions. Third party transaction costs, including acquisition fees paid to Advisor, associated with asset acquisitions will be capitalized while internal acquisition costs will continue to be expensed as incurred. Upon acquisition, the purchase price of properties is allocated to the tangible assets acquired, consisting of land and buildings, and identified intangible assets and liabilities, consisting of the value of above-market and below-market leases, other value of in-place leases and leasehold improvements and value of tenant relationships, any assumed debt and asset retirement obligations, if any, based on their fair values. Acquisition costs, including acquisition fees paid to the Advisor, are capitalized as part of the purchase price. Initial valuations are subject to change during the measurement period, but the measurement period ends as soon as the information is available. The measurement period shall not exceed one year from the acquisition date. Land and building and improvement fair values are derived based upon the Company’s estimate of fair value after giving effect to estimated replacement cost less depreciation or estimates of the relative fair value of these assets using discounted cash flow analyses or similar methods. The fair values of above-market and below-market in-place lease values, including below-market renewal options for which renewal has been determined to be reasonably assured, are recorded based on the present value (using an interest rate which reflects the risks associated with the leases acquired) of the difference between (a) the contractual amounts to be paid pursuant to the in-place leases and (b) an estimate of fair market lease rates for the corresponding in-place leases and below-market renewal options, which is generally obtained from independent appraisals, measured over a period equal to the remaining non-cancelable term of the lease. The above-market and below-market lease and renewal option values are capitalized as intangible lease assets or liabilities and amortized as an adjustment of rental income over the remaining expected terms of the respective leases. The fair values of in-place leases include direct costs associated with obtaining a new tenant, opportunity costs associated with lost rentals which are avoided by acquiring an in-place lease, and tenant relationships. Direct costs associated with obtaining a new tenant include commissions, tenant improvements, and other direct costs and are estimated based on independent appraisals and management’s consideration of current market costs to execute a similar lease. These direct costs are included in intangible lease assets and are amortized to expense over the remaining terms of the respective leases. The value of opportunity costs is calculated using the contractual amounts to be paid pursuant to the in-place leases over a market absorption period for a similar lease. Customer relationships are valued based on expected renewal of a lease or the likelihood of obtaining a particular tenant for other locations. These intangibles are included in real estate assets in the consolidated balance sheets and are being amortized to expense over the remaining term of the respective leases. The Company determines the fair value of any assumed debt by calculating the net present value of the scheduled mortgage payments using interest rates for debt with similar terms and remaining maturities that the Company believes it could obtain at the date of acquisition. Any difference between the fair value and stated value of the assumed debt is recorded as a discount or premium and amortized over the remaining life of the loan as interest expense. In allocating the purchase price of each of the Company’s properties, the Company makes assumptions and uses various estimates, including, but not limited to, the estimated useful lives of the assets, the cost of replacing certain assets and discount rates used to determine present values. The Company uses Level 3 inputs to value acquired properties. Many of these estimates are obtained from independent third-party appraisals. However, the Company is responsible for the source and use of these estimates. These estimates require judgment and are subject to being imprecise; accordingly, if different estimates and assumptions were derived, the valuation of the various categories of the Company’s properties or related intangibles could in turn result in a difference in the depreciation or amortization expense recorded in the Company’s consolidated financial statements. These variances could be material to the Company’s results of operations and financial condition. |
Depreciation and Amortization | Depreciation and amortization Depreciation is computed using the straight-line method over the estimated useful lives of 5 to 39 years for buildings and improvements. Tenant improvements are depreciated using the straight-line method over the lesser of the life of the improvement or the remaining term of the lease. In-place leases are amortized using the straight-line method over the weighted average years’ remaining calculated on terms of all of the leases in-place when acquired. |
Impairment | Impairment The Company reviews its real estate assets for impairment at least annually or whenever events or changes in circumstances indicate that the carrying amount of the assets, including accrued rental income, may not be recoverable through operations. The Company determines whether an impairment in value has occurred by comparing the estimated future cash flows (undiscounted and without interest charges), including the estimated residual value of the property, with the carrying cost of the property. If impairment is indicated, a loss will be recorded for the amount by which the carrying value of the property exceeds its fair value. Management has determined that there is no impairment indicated in the carrying value of the Company’s real estate assets as of June 30, 2018 . Projections of expected future cash flows require management to estimate future market rental income amounts subsequent to the expiration of current lease agreements, property operating expenses, discount rates, the number of months it takes to release the property and the number of years the property is held for investment. The use of inappropriate assumptions in the future cash flow analysis would result in an incorrect assessment of the property’s future cash flow and fair value and could result in the overstatement of the carrying value of our real estate and related intangible assets and net income. |
Fair Value Measurement | Fair Value Measurement Fair value measures are classified into a three-tiered fair value hierarchy, which prioritizes the inputs used in measuring fair value as follows: Level 1: Observable inputs such as quoted prices in active markets. Level 2: Directly or indirectly observable inputs, other than quoted prices in active markets. Level 3: Unobservable inputs in which there is little or no market data, which require a reporting entity to develop its own assumptions. Assets and liabilities measured at fair value are based on one or more of the following valuation techniques: Market Approach: Prices and other relevant information generated by market transactions involving identical or comparable assets or liabilities. Cost Approach: Amount required to replace the service capacity of an asset (replacement cost). Income Approach: Techniques used to convert future amounts to a single amount based on market expectations (including present-value, option-pricing, and excess-earnings models). The Company’s estimates of fair value were determined using available market information and appropriate valuation methods. Considerable judgment is necessary to interpret market data and develop estimated fair value. The use of different market assumptions or estimation methods may have a material effect on the estimated fair value amounts. The Company classifies assets and liabilities in the fair value hierarchy based on the lowest level of input that is significant to the fair value measurement. |
Accrued Rent and Accounts Receivable | Accrued Rent and Accounts Receivable Included in accrued rent and accounts receivable are base rents, tenant reimbursements and receivables attributable to recording rents on a straight-line basis. An allowance for the uncollectible portion of accrued rent and accounts receivable is determined based upon customer credit-worthiness (including expected recovery of our claim with respect to any tenants in bankruptcy), historical bad debt levels, and current economic trends. |
Income Taxes | Income Taxes The Company intends to make an election to be taxed as a REIT under Sections 856 through 860 of the Internal Revenue Code, commencing in the taxable year ended December 31, 2017 . If the Company qualifies for taxation as a REIT, the Company generally will not be subject to federal corporate income tax to the extent it distributes its REIT taxable income to its stockholders, so long as it distributes at least 90 percent of its REIT taxable income (which is computed without regard to the dividends paid deduction or net capital gain and which does not necessarily equal net income as calculated in accordance with GAAP). REITs are subject to a number of other organizational and operational requirements. Even if the Company qualifies for taxation as a REIT, it may be subject to certain state and local taxes on its income and property, and federal income and excise taxes on its undistributed income. Prior to qualifying to be taxed as a REIT, the Company is subject to normal federal and state corporation income taxes. For the three months ended June 30, 2018 and 2017 , the Company had net loss of $156,392 and $807,406 , respectively. For the six months ended June 30, 2018 and 2017, the Company incurred a net loss of $366,335 and $768,890 , respectively. The Company does not anticipate forming any taxable REIT subsidiaries or otherwise generating future taxable income which may be offset by the net loss carry forward. The Company considers that any deferred tax benefit and corresponding deferred tax asset which may be recorded in light of the net loss carry forward would be properly offset by an equal valuation allowance in that no future taxable income is expected. Accordingly, no deferred tax benefit or deferred tax asset has been recorded in the consolidated financial statements. The Company is required to recognize in its consolidated financial statements the financial effects of a tax position only if it is determined that it is more likely than not that the tax position will not be sustained upon examination, including resolution of any related appeals or litigation processes, based on the technical merits of the position. Management has reviewed the Company’s tax positions and is of the opinion that material positions taken by the Company would more likely than not be sustained upon examination. Accordingly, the Company has not recognized a liability related to uncertain tax positions. |
Loss Per Share | Loss Per Share The computations of loss per common share are based upon the weighted average number of common shares outstanding and potentially dilutive securities. The Company’s potentially dilutive securities include special limited partnership interests – see Note 11. |
Concentration of Risk | Concentration of Risk The Company maintains cash accounts in one U.S. financial institution. The terms of the Company’s deposits are on demand to minimize risk. The balances of the Company’s depository accounts may exceed the federally insured limit. As of June 30, 2018 , the Company had one depository account with a total of $5,582,240 in excess of the federally insured limit. No losses have been incurred in connection with these deposits. The geographic concentration of the Company’s real estate assets makes it susceptible to adverse economic developments in the State of Texas. Any adverse economic or real estate developments in these markets, such as business layoffs or downsizing, relocations of businesses, increased competition or any other changes, could adversely affect the Company’s operating results and its ability to make distributions to stockholders |
Recent Accounting Pronouncements and Recent Accounting Pronouncements Not Yet Adopted | Recent Accounting Pronouncements On January 1, 2018, the Company adopted the new accounting standard codified in Accounting Standards Codification (“ASC”) 606 - “Revenue from Contracts with Customers,” which requires an entity to recognize the amount of revenue to which it expects to be entitled for the transfer of promised goods or services to customers. ASC 606 replaces most existing revenue recognition guidance under GAAP. The standard permits the use of either the retrospective or cumulative effect transition method. Certain contracts with customers, principally lease contracts, are not within the scope of the new guidance. The Company has elected to use the retrospective method. The adoption of ASC 606 - had no impact on the beginning cumulative accumulated distributions and net loss at January 1, 2018. On January 1, 2018, the Company adopted Accounting Standards Update ("ASU") No. 2016-01, “Recognition and Measurement of Financial Assets and Liabilities,” issued by the Financial Accounting Standards Board (“FASB”), which enhances the reporting requirements surrounding the measurement of financial instruments and requires equity securities to be measured at fair value with changes in the fair value recognized through net income for the period. The adoption of ASU No. 2016-01 had no material effect on the consolidated financial position or consolidated results of operations. On January 1, 2018, the Company adopted ASU No. 2016-17, “Interest Held Through Related Parties That Are Under Common Control,” issued by the FASB, which amends the accounting guidance when determining the treatment of certain VIE’s to include the interest of related parties under common control in a VIE when considering whether or not the reporting entity is the primary beneficiary of the VIE when considering consolidation. The adoption of ASU No. 2016-17 had no material effect on the consolidated financial position or consolidated results of operations. On January 1, 2018, the Company adopted ASU No. 2016-18, Classification of Restricted Cash,” issued by the FASB, which addresses the Statement of Cash Flow classification and presentation of restricted cash transactions. The standard permits the use of either the retrospective or cumulative effect transition method. The Company has elected to use the retrospective method. The adoption of ASU No. 2016-18 had no material effect on the Company’s consolidated financial position or consolidated results of operations. Recent Accounting Pronouncements Not Yet Adopted In February 2016, the FASB issued ASU No. 2016-02, “Leases,” which changes lessee accounting to reflect the financial liability and right-of-use asset that are inherent to leasing an asset on the balance sheet. ASU No. 2016-02 is effective for our fiscal year commencing on January 1, 2019, but early adoption is permitted. Based on preliminary assessments, we do not expect the adoption of ASU No. 2016-02 to have a material effect on our consolidated financial position or our consolidated results of operations. |
Real Estate (Tables)
Real Estate (Tables) | 6 Months Ended |
Jun. 30, 2018 | |
Real Estate [Abstract] | |
Real Estate Assets | The Company’s real estate assets as of June 30, 2018 and December 31, 2017 consisted of the following: June 30, 2018 December 31, 2017 Land $ 3,022,500 $ 1,762,500 Buildings and improvements 7,570,118 4,413,865 In-place lease value intangible 1,880,540 1,084,195 12,473,158 7,260,560 Less accumulated depreciation and amortization (743,730 ) (402,855 ) Total real estate assets $ 11,729,428 $ 6,857,705 |
In-Place Lease Intangible Assets and Accumulated Amortization | The amount of total in-place lease intangible asset and the respective accumulated amortization are as follows: June 30, 2018 December 31, 2017 In-place lease value intangible $ 1,880,540 $ 1,084,195 In-place leases – accumulated amortization (467,920 ) (284,233 ) Acquired in-place lease intangible assets, net $ 1,412,620 $ 799,962 |
Fair Value of the Assets Acquired and Liabilities Assumed | The following table summarizes the fair value of the assets acquired and the liabilities assumed based upon the Company’s purchase price allocations of the Village Pointe property acquisition: Assets acquired: Real estate assets $ 7,050,000 Accounts receivable and other assets 273,352 Total assets 7,323,352 Liabilities assumed: Note payable (3,459,805 ) Accounts payable and accrued expenses (49,509 ) Security deposits (52,208 ) Total liabilities assumed (3,561,522 ) Fair value of net assets acquired $ 3,761,830 The following table summarizes the fair value of the assets acquired and the liabilities assumed based upon the Company’s purchase price allocations of the Richardson Tech property acquisition: Assets acquired: Real estate assets $ 5,040,000 Accounts receivable and other assets — Total assets 5,040,000 Liabilities assumed: Security deposits (45,650 ) Total liabilities assumed (45,650 ) Fair value of net assets acquired $ 4,994,350 |
Investment in unconsolidated 21
Investment in unconsolidated joint venture (Tables) | 6 Months Ended |
Jun. 30, 2018 | |
Equity Method Investments and Joint Ventures [Abstract] | |
Summary of Equity Method Investments | For the six months ended June 30, 2018 , Three Forest Plaza LLC's operating results were as follows: Total revenues $ 3,445,811 Property operating expenses 1,000,361 Real estate taxes and insurance 521,964 Asset management fees 133,706 Depreciation and amortization 1,465,096 General and administrative 62,226 Interest expense 460,796 Total expenses 3,644,149 Net loss $ (198,338 ) |
Accrued Rent and Accounts Rec22
Accrued Rent and Accounts Receivable, Net (Tables) | 6 Months Ended |
Jun. 30, 2018 | |
Receivables [Abstract] | |
Schedule of Accrued Rent and Accounts Receivable, Net | Accrued rent and accounts receivable, net, consisted of the following: June 30, 2018 December 31, 2017 Tenant receivables $ 10,729 $ 13,779 Accrued rent 93,591 37,171 Allowance for uncollectible accounts (6,804 ) (12,757 ) Accrued rents and accounts receivable, net $ 97,516 $ 38,193 |
Notes Payable, net (Tables)
Notes Payable, net (Tables) | 6 Months Ended |
Jun. 30, 2018 | |
Debt Disclosure [Abstract] | |
Summary of Notes Payable | The following is a summary of the Company’s notes payable as of June 30, 2018 : Collateral Property Payment Type Maturity Date Rate Principal Balance Village Pointe Interest only December 14, 2019 4.592 % $ 3,525,000 Richardson Tech Center Interest only March 14, 2021 4.840 % 2,520,000 6,045,000 Less unamortized loan costs (97,834 ) $ 5,947,166 |
Loss Per Share (Tables)
Loss Per Share (Tables) | 6 Months Ended |
Jun. 30, 2018 | |
Earnings Per Share [Abstract] | |
Schedule of Basic Earnings (Loss) Per Share | Basic loss per share is computed using net income (loss) attributable to common stockholders and the weighted average number of common shares outstanding. Three months ended June 30, Six months ended June 30, 2018 2017 2018 2017 Numerator: Net loss attributable to common stockholders $ (156,392 ) $ (807,406 ) (366,335 ) (768,890 ) Denominator: Basic weighted average shares outstanding 2,448,539 715,291 2,227,070 609,423 Basic loss per common share $ (0.06 ) $ (1.13 ) $ (0.16 ) $ (1.26 ) |
Stockholders' Equity (Tables)
Stockholders' Equity (Tables) | 6 Months Ended |
Jun. 30, 2018 | |
Equity [Abstract] | |
Distributions | The following table summarizes the distributions the Company declared in cash and in shares of its common stock and the amount of distributions reinvested pursuant to the distribution reinvestment plan for the period from December 2016 (the month the Company first declared distributions) through June 30, 2018 : Period Cash DRP & Stock Total Period From inception to December 31, 2015 $ — $ — $ — First, second, third Quarters 2016 — — — Fourth Quarter 2016 6,121 2,226 8,347 First Quarter 2017 35,853 34,514 70,367 Second Quarter 2017 71,216 87,168 158,384 Third Quarter 2017 105,245 130,776 236,021 Fourth Quarter 2017 154,145 176,470 330,615 First Quarter 2018 160,838 204,971 365,809 Second Quarter 2018 190,211 262,627 452,838 Total $ 723,629 $ 898,752 $ 1,622,381 |
Organization and Business (Deta
Organization and Business (Details) - USD ($) | Sep. 03, 2015 | Jun. 30, 2018 | Dec. 31, 2017 |
Class of Stock [Line Items] | |||
Special Limited Partnership Interests | $ 1,000 | $ 1,000 | |
Initial Public Offering | |||
Class of Stock [Line Items] | |||
Value of shares available during offering pursuant to the distribution reinvestment plan | $ 19,000,000 | ||
Gross offering proceeds | $ 26,262,770 | ||
Common Stock | |||
Class of Stock [Line Items] | |||
Shares of common stock issued (in shares) | 842,020 | ||
Common Stock | Initial Public Offering | |||
Class of Stock [Line Items] | |||
Value of shares available to public during offering | $ 250,000,000 | ||
Common Stock | Class A | Initial Public Offering | |||
Class of Stock [Line Items] | |||
Primary offering price per share (in dollars per share) | $ 10 | ||
Primary offering price per share under distribution reinvestment plan (in dollars per share) | 9.50 | ||
Shares of common stock issued (in shares) | 2,585,724 | ||
Shares of common stock issued pursuant to distribution reinvestment plan (in shares) | 46,859 | ||
Common Stock | Class T | Initial Public Offering | |||
Class of Stock [Line Items] | |||
Primary offering price per share (in dollars per share) | 9.60 | ||
Primary offering price per share under distribution reinvestment plan (in dollars per share) | $ 9.12 | ||
Shares of common stock issued (in shares) | 107,613 | ||
Shares of common stock issued pursuant to distribution reinvestment plan (in shares) | 2,352 |
Summary of Significant Accoun27
Summary of Significant Accounting Policies (Details) | 3 Months Ended | 6 Months Ended | |||||
Jun. 30, 2018USD ($)financial_institutionaccountshares | Jun. 30, 2017USD ($)shares | Jun. 30, 2018USD ($)financial_institutionaccountshares | Jun. 30, 2017USD ($)shares | Dec. 31, 2017USD ($) | Apr. 11, 2017USD ($) | Jan. 19, 2017 | |
Impairment | |||||||
Impairment of real estate assets | $ 0 | ||||||
Organization and Offering Costs | |||||||
Organization and offering costs incurred | 1,155,149 | ||||||
Organization and offering costs | $ 54,957 | $ 80,728 | 848,978 | $ 848,978 | |||
Income Taxes | |||||||
Net loss | 156,392 | $ 807,406 | 366,335 | 768,890 | |||
Deferred tax benefit | 0 | $ 0 | |||||
Deferred tax asset | $ 0 | $ 0 | $ 0 | ||||
Potentially dilutive securities excluded from computation of diluted net loss per share (in shares) | shares | 0 | 0 | 0 | 0 | |||
Concentration of Risk | |||||||
Number of financial institutions | financial_institution | 1 | 1 | |||||
Number of depository accounts | account | 1 | 1 | |||||
Deposits above federally insured limit | $ 5,582,240 | $ 5,582,240 | |||||
Loss on deposits | 0 | $ 0 | |||||
Organization And Offering Costs | Proceeds From Sale Of Common Stock | |||||||
Organization and Offering Costs | |||||||
Percentage of Total Annualized Rental Revenue | 15.00% | ||||||
Hartman Advisors LLC (Advisor) | |||||||
Organization and Offering Costs | |||||||
Organization and offering costs incurred | $ 970,214 | ||||||
Organization and offering costs reimbursed | $ 877,443 | $ 877,443 | |||||
Minimum | |||||||
Depreciation and amortization | |||||||
Estimated useful life | 5 years | ||||||
Maximum | |||||||
Depreciation and amortization | |||||||
Estimated useful life | 39 years | ||||||
Hartman Village Pointe | |||||||
Investment in Unconsolidated Joint Venture | |||||||
Ownership interest in equity method investment | 50.00% | ||||||
Three Forest Plaza LLC | |||||||
Investment in Unconsolidated Joint Venture | |||||||
Ownership interest in equity method investment | 48.80% | 48.80% | |||||
Maximum interest to be acquired under purchase agreement | $ 10,000,000 | ||||||
Acquisition cost of equity method investment | $ 8,700,000 | $ 8,700,000 |
Real Estate - Real Estate Asset
Real Estate - Real Estate Assets (Details) - USD ($) | Jun. 30, 2018 | Dec. 31, 2017 |
Real Estate [Abstract] | ||
Land | $ 3,022,500 | $ 1,762,500 |
Buildings and improvements | 7,570,118 | 4,413,865 |
In-place lease value intangible | 1,880,540 | 1,084,195 |
Real estate assets, gross | 12,473,158 | 7,260,560 |
Less accumulated depreciation and amortization | (743,730) | (402,855) |
Real estate assets, net | $ 11,729,428 | $ 6,857,705 |
Real Estate - Narrative (Detail
Real Estate - Narrative (Details) | Mar. 14, 2018USD ($)ft² | Feb. 08, 2017USD ($) | Jan. 19, 2017USD ($) | Jun. 30, 2018USD ($) | Jun. 30, 2017USD ($) | Jun. 30, 2018USD ($) | Jun. 30, 2017USD ($) |
Real Estate [Line Items] | |||||||
Depreciation expense | $ 116,286 | $ 46,398 | $ 157,188 | $ 66,414 | |||
Amortization | 102,750 | 0 | 183,687 | 0 | |||
Acquisition fees | 0 | 142,500 | 126,000 | 142,500 | |||
Asset management fees | $ 22,669 | $ 13,219 | $ 37,717 | $ 23,794 | |||
Richardson Tech | Mortgages | |||||||
Real Estate [Line Items] | |||||||
Mortgage loan proceeds | $ 2,520,000 | ||||||
Richardson Tech | |||||||
Real Estate [Line Items] | |||||||
Area of office space | ft² | 96,660 | ||||||
Purchase price | $ 5,040,000 | ||||||
Hartman Village Pointe | |||||||
Real Estate [Line Items] | |||||||
Ownership interest | 100.00% | 50.00% | |||||
Carrying value of real estate property acquired | $ 3,764,024 | $ 3,761,830 | |||||
Loss on revaluation of prior equity interest held before acquisition | $ 2,194 |
Real Estate - In-Place Lease In
Real Estate - In-Place Lease Intangible Assets and Accumulated Amortization (Details) - In-Place Leases - USD ($) | Jun. 30, 2018 | Dec. 31, 2017 |
Finite-Lived Intangible Assets [Line Items] | ||
In-place lease value intangible | $ 1,880,540 | $ 1,084,195 |
In-place leases – accumulated amortization | (467,920) | (284,233) |
Acquired in-place lease intangible assets, net | $ 1,412,620 | $ 799,962 |
Real Estate - Fair Value of the
Real Estate - Fair Value of the Assets Acquired and Liabilities Assumed (Details) - USD ($) | Mar. 14, 2018 | Feb. 08, 2017 |
Richardson Tech | ||
Assets acquired: | ||
Real estate assets | $ 5,040,000 | |
Accounts receivable and other assets | 0 | |
Total assets | 5,040,000 | |
Liabilities assumed: | ||
Security deposits | (45,650) | |
Total liabilities assumed | (45,650) | |
Fair value of net assets acquired | $ 4,994,350 | |
Hartman Village Pointe | ||
Assets acquired: | ||
Real estate assets | $ 7,050,000 | |
Accounts receivable and other assets | 273,352 | |
Total assets | 7,323,352 | |
Liabilities assumed: | ||
Note payable | (3,459,805) | |
Accounts payable and accrued expenses | (49,509) | |
Security deposits | (52,208) | |
Total liabilities assumed | (3,561,522) | |
Fair value of net assets acquired | $ 3,761,830 |
Investment in unconsolidated 32
Investment in unconsolidated joint venture (Details) - Three Forest Plaza LLC - USD ($) | 3 Months Ended | 6 Months Ended | |||
Jun. 30, 2018 | Jun. 30, 2017 | Jun. 30, 2018 | Jun. 30, 2017 | Apr. 11, 2017 | |
Schedule of Equity Method Investments [Line Items] | |||||
Maximum interest to be acquired under purchase agreement | $ 10,000,000 | ||||
Ownership interest in equity method investment | 48.80% | 48.80% | |||
Acquisition cost of equity method investment | $ 8,700,000 | $ 8,700,000 | |||
Equity in (losses) earnings of unconsolidated joint ventures | $ 2,013 | $ 43,422 | $ (96,789) | $ 51,821 |
Investment in unconsolidated 33
Investment in unconsolidated joint venture - Summary of Equity Method Investments (Details) | 6 Months Ended |
Jun. 30, 2018USD ($) | |
Schedule of Equity Method Investments [Line Items] | |
Net loss | $ (198,338) |
Three Forest Plaza LLC | |
Schedule of Equity Method Investments [Line Items] | |
Total revenues | 3,445,811 |
Property operating expenses | 1,000,361 |
Real estate taxes and insurance | 521,964 |
Asset management fees | 133,706 |
Depreciation and amortization | 1,465,096 |
General and administrative | 62,226 |
Interest expense | 460,796 |
Total expenses | $ 3,644,149 |
Accrued Rent and Accounts Rec34
Accrued Rent and Accounts Receivable, Net (Details) - USD ($) | 3 Months Ended | 6 Months Ended | |||
Jun. 30, 2018 | Jun. 30, 2017 | Jun. 30, 2018 | Jun. 30, 2017 | Dec. 31, 2017 | |
Receivables [Abstract] | |||||
Tenant receivables | $ 10,729 | $ 10,729 | $ 13,779 | ||
Accrued rent | 93,591 | 93,591 | 37,171 | ||
Allowance for uncollectible accounts | (6,804) | (6,804) | (12,757) | ||
Accrued rents and accounts receivable, net | 97,516 | 97,516 | 38,193 | ||
Allowance for uncollectible accounts | 6,804 | 6,804 | $ 12,757 | ||
Provision for doubtful accounts | $ 3,008 | $ 5,102 | $ (5,953) | $ 5,102 |
Notes Payable, net - Notes Paya
Notes Payable, net - Notes Payable (Details) - USD ($) | 6 Months Ended | |||
Jun. 30, 2018 | Mar. 14, 2018 | Dec. 31, 2017 | Feb. 08, 2017 | |
Debt Instrument [Line Items] | ||||
Principal balance, gross | $ 6,045,000 | |||
Less unamortized loan costs | (97,834) | $ (44,705) | ||
Principal balance, net | 5,947,166 | |||
Village Pointe SC | Mortgages | ||||
Debt Instrument [Line Items] | ||||
Principal balance, gross | $ 3,525,000 | |||
Less unamortized loan costs | $ (65,195) | |||
Rate | 4.592% | |||
Richardson Tech Center | Mortgages | ||||
Debt Instrument [Line Items] | ||||
Principal balance, gross | $ 2,520,000 | |||
Less unamortized loan costs | $ (70,151) | |||
Rate | 4.84% |
Notes Payable, net - Narrative
Notes Payable, net - Narrative (Details) - USD ($) | Mar. 14, 2018 | Feb. 08, 2017 | Jun. 30, 2018 | Jun. 30, 2017 | Jun. 30, 2018 | Jun. 30, 2017 | Dec. 31, 2017 |
Debt Instrument [Line Items] | |||||||
Unamortized deferred loan costs | $ 97,834 | $ 97,834 | $ 44,705 | ||||
Interest expense | 86,325 | $ 37,558 | 139,635 | $ 66,839 | |||
Deferred loan cost amortization | 11,434 | $ 5,588 | 17,022 | $ 9,313 | |||
Interest payable | $ 12,001 | $ 12,001 | $ 6,622 | ||||
Village Pointe SC | Mortgages | |||||||
Debt Instrument [Line Items] | |||||||
Face amount of debt | $ 3,525,000 | ||||||
Term of loan agreement | 3 years | ||||||
Unamortized deferred loan costs | $ 65,195 | ||||||
Interest rate | 4.592% | ||||||
Village Pointe SC | Mortgages | LIBOR | |||||||
Debt Instrument [Line Items] | |||||||
Basis spread on variable rate | 2.75% | ||||||
Richardson Tech Center | Mortgages | |||||||
Debt Instrument [Line Items] | |||||||
Face amount of debt | $ 2,520,000 | ||||||
Term of loan agreement | 3 years | ||||||
Unamortized deferred loan costs | $ 70,151 | ||||||
Interest rate | 4.84% | ||||||
Richardson Tech Center | Mortgages | LIBOR | |||||||
Debt Instrument [Line Items] | |||||||
Basis spread on variable rate | 2.75% |
Related Party Arrangements (Det
Related Party Arrangements (Details) - USD ($) | 3 Months Ended | 6 Months Ended | |||
Jun. 30, 2018 | Jun. 30, 2017 | Jun. 30, 2018 | Jun. 30, 2017 | Dec. 31, 2017 | |
Related Party Transaction [Line Items] | |||||
Special Limited Partnership Interests | $ 1,000 | $ 1,000 | $ 1,000 | ||
Acquisition fee, percent | 2.50% | ||||
Due from related parties | 326,089 | $ 326,089 | 268,908 | ||
Acquisition Fees | Hartman Village Pointed Llc | |||||
Related Party Transaction [Line Items] | |||||
Purchases from related party | 0 | $ 0 | 126,000 | $ 142,500 | |
Affiliated Entity | |||||
Related Party Transaction [Line Items] | |||||
Due to related parties | 44,996 | $ 44,996 | 7,389 | ||
Hartman Advisors LLC (Advisor) | Subsidiaries | |||||
Related Party Transaction [Line Items] | |||||
Maximum reimbursement as a percent of offering proceeds | 15.00% | ||||
Advisor fee, percent of commission paid | 0.50% | ||||
Reimbursable advisor expense, percent of average invested assets | 2.00% | ||||
Reimbursable advisor expense, percent of net income not to exceed operating expenses | 25.00% | ||||
Hartman Advisors LLC (Advisor) | Subsidiaries | Debt Financing Fee | |||||
Related Party Transaction [Line Items] | |||||
Debt financing fee | 1.00% | ||||
Revenue from related parties | 0 | 0 | $ 0 | 0 | |
Hartman Short Term Income Properties XX Inc | Affiliated Entity | |||||
Related Party Transaction [Line Items] | |||||
Due from related parties | 476,307 | 476,307 | 274,401 | ||
Hartman Short Term Income Properties XIX, Inc. | Affiliated Entity | |||||
Related Party Transaction [Line Items] | |||||
Due from related parties | 6,200 | 6,200 | |||
Property Manager | Affiliated Entity | Property Management Fee | |||||
Related Party Transaction [Line Items] | |||||
Property managements fees and reimbursable costs | 40,052 | 7,006 | $ 67,021 | 12,534 | |
Texas Limited Liability Company | Affiliated Entity | Asset Management Fees Payable | |||||
Related Party Transaction [Line Items] | |||||
Related party monthly fee, percent of asset cost or value | 0.0625% | ||||
Hartman Advisors LLC (Advisor) | Affiliated Entity | |||||
Related Party Transaction [Line Items] | |||||
Due to related parties | 105,222 | $ 105,222 | |||
Due from related parties | $ 1,896 | ||||
Hartman Advisors LLC (Advisor) | Affiliated Entity | Property Management Fee | |||||
Related Party Transaction [Line Items] | |||||
Asset management fees | $ 22,669 | $ 13,219 | $ 37,717 | $ 23,794 | |
Real Estate | Hartman Advisors LLC (Advisor) | Subsidiaries | |||||
Related Party Transaction [Line Items] | |||||
Advisor fee, percent of sales price | 3.00% | ||||
Other Property | Hartman Advisors LLC (Advisor) | Subsidiaries | |||||
Related Party Transaction [Line Items] | |||||
Advisor fee, percent of sales price | 3.00% | ||||
Allen R Hartman | Hartman Income REIT Management Inc | Subsidiaries | |||||
Related Party Transaction [Line Items] | |||||
Ownership percent | 16.00% | 16.00% | |||
Allen R Hartman | Hartman Advisors LLC (Advisor) | |||||
Related Party Transaction [Line Items] | |||||
Ownership percent by parent | 70.00% | 70.00% | |||
Hartman Income REIT Management Inc | Hartman Advisors LLC (Advisor) | |||||
Related Party Transaction [Line Items] | |||||
Ownership percent | 30.00% | 30.00% | |||
Mr. Cardwell And Affiliates | |||||
Related Party Transaction [Line Items] | |||||
Ownership percent | 9.70% | 9.70% | |||
Class A | Director | |||||
Related Party Transaction [Line Items] | |||||
Investments in affiliates, balance, principal amount | $ 2,280,000 | $ 2,280,000 | |||
Investment owned, balance (in shares) | 251,619 | 251,619 |
Loss Per Share (Details)
Loss Per Share (Details) - USD ($) | 3 Months Ended | 6 Months Ended | ||
Jun. 30, 2018 | Jun. 30, 2017 | Jun. 30, 2018 | Jun. 30, 2017 | |
Numerator: | ||||
Net loss attributable to common stockholders | $ (156,392) | $ (807,406) | $ (366,335) | $ (768,890) |
Denominator: | ||||
Basic weighted average shares outstanding (in shares) | 2,448,539 | 715,291 | 2,227,070 | 609,423 |
Basic loss per common share (in dollars per share) | $ (0.06) | $ (1.13) | $ (0.16) | $ (1.26) |
Stockholders' Equity - Narrativ
Stockholders' Equity - Narrative (Details) | Sep. 30, 2015USD ($)$ / sharesshares | Jun. 30, 2018USD ($)$ / sharesshares | Jun. 30, 2017USD ($)shares | Jun. 30, 2018USD ($)vote$ / sharesshares | Jun. 30, 2017USD ($)shares | Dec. 31, 2017$ / sharesshares |
Class of Stock [Line Items] | ||||||
Shares of common stock authorized (in shares) | shares | 900,000,000 | 900,000,000 | ||||
Par value of common stock (in dollars per share) | $ 0.01 | $ 0.01 | ||||
Shares of preferred stock authorized (in shares) | shares | 50,000,000 | 50,000,000 | 50,000,000 | |||
Par value of preferred stock (in dollars per share) | $ 0.01 | $ 0.01 | $ 0.01 | |||
Votes entitled per share of common stock | vote | 1 | |||||
Stock based compensation expense | $ | $ 6,250 | $ 0 | $ 12,500 | $ 0 | ||
Common Stock | ||||||
Class of Stock [Line Items] | ||||||
Number of shares sold (in shares) | shares | 22,100 | |||||
Price per share of common stock sold (in dollars per share) | $ 9.05 | |||||
Aggregate purchase price of common stock sold | $ | $ 200,005 | |||||
Common Stock | Restricted Shares | ||||||
Class of Stock [Line Items] | ||||||
Shares of restricted stock granted as compensation for services (in shares) | shares | 625 | 0 | 1,250 | 0 | ||
Class A | ||||||
Class of Stock [Line Items] | ||||||
Shares of common stock authorized (in shares) | shares | 850,000,000 | 850,000,000 | 850,000,000 | |||
Par value of common stock (in dollars per share) | $ 0.01 | $ 0.01 | $ 0.01 | |||
Class T | ||||||
Class of Stock [Line Items] | ||||||
Shares of common stock authorized (in shares) | shares | 50,000,000 | 50,000,000 | 50,000,000 | |||
Par value of common stock (in dollars per share) | $ 0.01 | $ 0.01 | $ 0.01 | |||
Cash | Class A | ||||||
Class of Stock [Line Items] | ||||||
Daily distribution rate | 0.0015068 | |||||
Cash | Class T | ||||||
Class of Stock [Line Items] | ||||||
Daily distribution rate | $ 0.0012548 | |||||
Stock | Class A | ||||||
Class of Stock [Line Items] | ||||||
Daily calculation rate | 0.000547945 | |||||
Stock | Class T | ||||||
Class of Stock [Line Items] | ||||||
Daily calculation rate | 0.0004548 |
Stockholders' Equity - Distribu
Stockholders' Equity - Distributions (Details) - USD ($) | 3 Months Ended | 4 Months Ended | 9 Months Ended | 34 Months Ended | ||||||
Jun. 30, 2018 | Mar. 31, 2018 | Dec. 31, 2017 | Sep. 30, 2017 | Jun. 30, 2017 | Mar. 31, 2017 | Dec. 31, 2016 | Dec. 31, 2015 | Sep. 30, 2016 | Jun. 30, 2018 | |
Dividends Payable [Line Items] | ||||||||||
Dividends | $ 452,838 | $ 365,809 | $ 330,615 | $ 236,021 | $ 158,384 | $ 70,367 | $ 8,347 | $ 0 | $ 0 | $ 1,622,381 |
Cash | ||||||||||
Dividends Payable [Line Items] | ||||||||||
Dividends | 190,211 | 160,838 | 154,145 | 105,245 | 71,216 | 35,853 | 6,121 | 0 | 0 | 723,629 |
DRP & Stock | ||||||||||
Dividends Payable [Line Items] | ||||||||||
Dividends | $ 262,627 | $ 204,971 | $ 176,470 | $ 130,776 | $ 87,168 | $ 34,514 | $ 2,226 | $ 0 | $ 0 | $ 898,752 |
Incentive Plans (Details)
Incentive Plans (Details) - USD ($) | 3 Months Ended | 6 Months Ended | ||
Jun. 30, 2018 | Jun. 30, 2017 | Jun. 30, 2018 | Jun. 30, 2017 | |
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | ||||
Stock based compensation expense | $ 6,250 | $ 0 | $ 12,500 | $ 0 |
Incentive Award Plan | ||||
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | ||||
Amount of shares issued under plan as a percent of outstanding shares of common stock (up to) | 5.00% | |||
Independent Directors Compensation Plan | ||||
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | ||||
Initial grant (in shares) | 3,000 | |||
Minimum offering amount required for initial grant | $ 1,000,000 | |||
Shares received by new independent directors upon election to board (in shares) | 3,000 | |||
Stock based compensation expense | $ 12,500 | $ 0 |
Special Limited Partnership I42
Special Limited Partnership Interest (Details) | 6 Months Ended |
Jun. 30, 2018USD ($) | |
Equity [Abstract] | |
Distribution amount as a percent of net sales proceeds from the dispositions of assets | 15.00% |
Cumulative non-compounded pre-tax return rate on aggregated invested capital | 6.00% |
Aggregate redemption price | $ 1 |