Real Estate Disclosure [Text Block] | NOTE 3. REAL ESTATE INVESTMENTS Property Location Acquisition Property Land, Tenant Accumulated Total Real Chase Bank & Great Clips Antioch, CA 8/22/2014 Retail $ 3,160,035 $ 668,200 $ (919,823) $ 2,908,412 Chevron Gas Station San Jose, CA 5/29/2015 Retail 2,775,000 - (82,371) 2,692,629 Levins Sacramento, CA 8/19/2015 Industrial 3,750,000 - (399,148) 3,350,852 Chevron Gas Station Roseville, CA 9/30/2015 Retail 2,800,000 - (171,221) 2,628,779 Island Pacific Supermarket Elk Grove, CA 10/1/2015 Retail 3,151,460 568,540 (292,744) 3,427,256 Dollar General Bakersfield, CA 11/11/2015 Retail 4,632,567 689,020 (312,064) 5,009,523 Rite Aid Lake Elsinore, CA 12/7/2015 Retail 6,663,446 968,286 (367,801) 7,263,931 PMI Preclinical San Carlos, CA 12/9/2015 Office 8,920,000 - (316,971) 8,603,029 EcoThrift Sacramento, CA 3/17/2016 Retail 4,486,993 541,729 (312,849) 4,715,873 GSA (MSHA) Vacaville, CA 4/5/2016 Office 2,998,232 456,645 (180,479) 3,274,398 PreK San Antonio San Antonio, TX 4/8/2016 Retail 11,851,540 1,593,451 (1,103,347) 12,341,644 Dollar Tree Morrow, GA 4/22/2016 Retail 1,294,943 206,844 (111,070) 1,390,717 Dinan Cars Morgan Hill, CA 6/21/2016 Industrial 4,651,845 654,155 (396,072) 4,909,928 Solar Turbines San Diego, CA 7/21/2016 Office 5,481,198 389,718 (257,917) 5,612,999 Amec Foster San Diego, CA 7/21/2016 Office 5,697,402 485,533 (181,281) 6,001,654 ITW Ripley El Dorado, CA 8/18/2016 Industrial 6,178,204 407,316 (187,041) 6,398,479 Dollar General Big Spring Big Spring, TX 11/4/2016 Retail 1,161,647 112,958 (18,984) 1,255,621 Gap Rocklin, CA 12/1/2016 Office 7,209,629 677,191 (173,021) 7,713,799 L-3 Communications San Diego, CA 12/23/2016 Office 10,783,426 961,107 (184,872) 11,559,661 Sutter Health Rancho Cordova, CA 3/15/2017 Office 24,256,632 2,870,258 (338,008) 26,788,882 Walgreens Santa Maria, CA 6/29/2017 Retail 4,667,322 448,183 (4,814) 5,110,691 $ 126,571,521 $ 12,699,134 $ (6,311,898) $ 132,958,757 Current Acquisitions Land, Building Tenant and Origination and Above Property Acquisition Date Improvements Absorption Costs Market Leases Total Sutter Health 3/15/2017 $ 24,256,632 $ 2,870,258 $ 474,091 $ 27,600,981 Walgreens 6/29/2017 4,667,322 448,183 125,050 5,240,555 $ 28,923,954 $ 3,318,441 $ 599,141 $ 32,841,536 Purchase price $ 32,841,536 Purchase deposits applied (1,500,000) Acquisition fees and costs (677,029) Cash paid for acquisition of real estate investments $ 30,664,507 The purchase price allocations reflected in the accompanying condensed consolidated financial statements are based upon estimates and assumptions that are subject to change that may impact the fair value of the assets and liabilities above (including real estate investments, other assets and accrued liabilities). The expiration of the leases of the properties acquired during the three and six months ended June 30, 2017 are as follows: Lease Expirations Sutter Health 10/31/2025 Walgreens 3/31/2062 The Company recognized $ 632,847 704,905 Operating Leases The Company’s real estate properties are primarily leased to tenants under triple-net leases for which terms and expirations vary. The Company monitors the credit of all tenants to stay abreast of any material changes in credit quality. The Company monitors tenant credit by (1) reviewing the credit ratings of tenants (or their parent companies or lease guarantors) that are rated by national recognized rating agencies; (2) reviewing financial statements and related metrics and information that are publicly available or that are required to be provided pursuant to the lease; (3) monitoring new reports and press releases regarding the tenants (or their parent companies or lease guarantors), and their underlying business and industry; and (4) monitoring the timeliness of rent collections. At June 30, 2017 and December 31, 2016, tenant receivables included $ 883,474 545,274 July 1, 2017 through December 31, 2017 $ 5,139,136 2018 10,215,833 2019 10,412,042 2020 10,613,223 2021 9,644,236 2022 8,099,412 Thereafter 33,138,176 $ 87,262,058 Revenue Concentration Percentage of Annualized Annualized Property and Location Base Rent* Base Rent Sutter Health, CA $ 2,247,366 $ 21.97 % * Effective Annualized Base Rent is calculated based on the monthly base rent at June 30, 2017 for twelve months. As of June 30, 2017, no other tenant accounted for more than 10% of annualized base rent. Intangibles Tenant Origination and Absorption Above-Market Below-Market Costs Leases Leases Cost $ 12,699,134 $ 872,408 $ (5,349,908) Accumulated amortization (1,976,458) (37,566) 946,158 Net amount $ 10,722,676 $ 834,842 $ (4,403,750) Tenant Origination and Absorption Above-Market Below-Market Costs Leases Leases Remaining 2017 $ 879,864 $ 17,660 $ (437,743) 2018 1,567,392 35,320 (860,165) 2019 1,567,392 35,320 (860,165) 2022 1,567,392 35,320 (860,165) 2021 1,320,274 35,320 (667,541) 2022 1,080,687 35,320 (201,982) Thereafter 2,739,675 640,582 (515,989) $ 10,722,676 $ 834,842 $ (4,403,750) Weighted Average Remaining Amortization Period 8.73 years 35.89 years 5.87 years |