XML 23 R6.htm IDEA: XBRL DOCUMENT v3.22.1
Consolidated Statements of Cash Flows - USD ($)
12 Months Ended
Dec. 31, 2021
Dec. 31, 2020
CASH FLOWS FROM OPERATING ACTIVITIES:    
Net loss $ (165,819) $ (78,338)
Adjustments to reconcile net loss to net cash provided by operating activities:    
Depreciation expense 358,294 362,833
Amortization expense 28,350
Stock-based compensation 52,000 24,200
Stock option expense 56,180 24,231
Gain on sale of rental property (51,944)
Impairment loss from unconsolidated joint ventures 73,970
Loss from unconsolidated joint ventures 27,476
Change in operating assets and liabilities:    
Accounts receivable (2,921) 3,200
Deferred rent receivable 8,987 (173,757)
Prepaid expenses and other assets 71,712 9,530
Accounts payable 11,244
Accrued expenses 16,278 (1,891)
Accrued expenses - related parties 1,200 1,200
Deferred revenues 1,500 1,500
Security deposits payable 2,750 (2,668)
NET CASH PROVIDED BY OPERATING ACTIVITIES 489,257 170,040
CASH FLOWS FROM INVESTING ACTIVITIES:    
Purchase of convertible note receivable (100,000) (100,000)
Purchases of rental property improvements (40,360) (9,563)
Purchases of property and equipment (2,624) (923)
Net proceeds from sale of rental property 322,332
Investment in joint ventures (176,000)
NET CASH PROVIDED BY (USED IN) INVESTING ACTIVITIES 3,348 (110,486)
NET INCREASE IN CASH 492,605 59,554
CASH, beginning of year 699,335 639,781
CASH, end of year 1,191,940 699,335
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION    
Interest paid 120,000 120,000
NON-CASH INVESTING AND FINANCING ACTIVITIES:    
Common stock issued for intangible asset $ 37,800