XML 41 R23.htm IDEA: XBRL DOCUMENT v3.22.1
Acquisitions and Disposals (Tables)
12 Months Ended
Dec. 31, 2021
Acquisitions and Disposals [Abstract]  
Schedule of asset acquisitions from third parties and have been accounted for as asset acquisitions
Acquisition Date  Name (number of
communities)
  Land   Improvements   Building   Total Purchase
Price
 
March 2020   Countryside MHP   $152,880   $3,194,245   $352,875   $3,700,000 
March 2020   Evergreen MHP    340,000    1,111,000    
-
    1,451,000 
   Total Purchase Price   $492,880   $4,305,245   $352,875   $5,151,000 
                        
March 2021   Golden Isles MHP   $1,050,000   $487,500   $-   $1,537,500 
March 2021   Golden Isles Gvest    
-
    
-
    787,500    787,500 
July 2021   Anderson MHP (10)    2,310,000    763,417(a)   120,390    3,193,807 
July 2021   Anderson Gvest    
-
    
-
    2,006,193    2,006,193 
September 2021   Capital View MHP    350,000    757,064    
-
    1,107,064 
September 2021   Capital View Gvest    
-
    
-
    342,936    342,936 
September 2021   Hidden Oaks MHP    290,000    843,440    
-
    1,133,440 
September 2021   Hidden Oaks Gvest    
-
    
-
    416,560    416,560 
October 2021   North Raleigh MHP (5)    1,613,828    4,505,268    1,330,904    7,450,000 
December 2021   Dixie MHP    59,133    658,351    32,516    750,000 
December 2021   Driftwood MHP    53,453    352,163    19,384    425,000 
December 2021   Meadowbrook MHP    410,421    781,379    133,200    1,325,000 
December 2021   Asheboro MHP (2)    723,778    1,411,726    
-
    2,135,504 
December 2021   Asheboro Gvest    
-
    
-
    614,496    614,496 
December 2021   Morganton MHP    223,542    1,846,024    
-
    2,069,566 
December 2021   Morganton Gvest    
-
    
-
    680,434    680,434 
    Total Purchase Price   $7,084,155   $12,406,332   $6,484,513   $25,975,000 
   Acquisition Costs    
-
    474,568    7,213    481,781 
   Total Investment Property   $7,084,155   $12,880,900   $6,491,726   $26,456,781 

 

Schedule of pro-forma information
   Unaudited 
   For the Years Ended
December 31,
 
   2021   2020 
Total revenue   $11,767,812   $11,069,625 
Total community operating expenses    4,220,200    4,133,478 
Corporate payroll and overhead   3,013,810    1,581,807 
Depreciation expense    3,181,404    3,068,380 
Interest expense    3,102,659    3,021,533 
Gain on sale of property    
-
    761,978 
Other income    139,300    
-
 
Net income (loss)   $(1,610,961)  $26,405 
Net loss attributable to non-controlling interest    (611,571)   (349,943)
Net income (loss) attributable to Manufactured Housing Properties, Inc.    (999,390)   376,348 
Preferred stock dividends / accretion    2,175,472    1,850,860 
Net loss   $(3,174,862)  $(1,474,513)
Net loss per share   $(0.24)  $(0.11)