XML 20 R7.htm IDEA: XBRL DOCUMENT v3.25.1
Consolidated Statements of Cash Flows - USD ($)
12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
CASH FLOWS FROM OPERATING ACTIVITIES:    
Net income (loss) $ 573,958 $ (540,258)
Adjustments to reconcile net income (loss) to net cash provided by operating activities:    
Depreciation and amortization expense 357,946 380,761
Amortization of debt discount 22,066 18,460
Stock option expense 54,883 116,643
Loss on forfeited escrow deposit 22,875 15,000
Bad debt expense 20,000
Lease costs (599) 94
Impairment of investment in unconsolidated joint ventures 45,000
Loss from unconsolidated joint ventures 8,370
(Income) loss from interest rate swap (167,460) 32,642
Change in operating assets and liabilities:    
Accounts receivable (253,538) 2,253
Deferred rent receivable (376,032) (167,393)
Lease incentive receivable 27,523 27,523
Prepaid expenses and other assets (4,625) 31,653
Accounts payable 278 9,576
Accrued expenses 256,951 (11,698)
Contract liabilities (27,225) 42,861
Security deposits payable 71,217 71,060
NET CASH PROVIDED BY OPERATING ACTIVITIES 578,218 82,547
CASH FLOWS FROM INVESTING ACTIVITIES:    
Purchases of rental properties and improvements (3,336,763) (1,007,941)
Purchases of property and equipment (6,480) (1,079)
Increase in capitalized project costs (168,984) (38,016)
Decrease (increase) in escrow deposits (15,702) (192,048)
NET CASH USED IN INVESTING ACTIVITIES (3,527,929) (1,239,084)
CASH FLOWS FROM FINANCING ACTIVITIES:    
Purchase of treasury stock (8,010) (15,000)
Net proceeds from note payable 983,940
Repayment of notes payable (106,034) (64,508)
NET CASH PROVIDED BY (USED IN) FINANCING ACTIVITIES 869,896 (79,508)
NET DECREASE IN CASH (2,079,815) (1,236,045)
CASH, beginning of year 3,099,795 4,335,840
CASH, end of year 1,019,980 3,099,795
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION    
Interest paid 705,990 636,384
NON-CASH INVESTING AND FINANCING ACTIVITIES    
Acquisition of rental properties financed through note payable 430,000
Reclassification of escrow deposits for acquisition of rental properties 590,000
Increase in operating lease right of use asset and lease liability $ 81,974