XML 16 R2.htm IDEA: XBRL DOCUMENT v3.25.2
CONSOLIDATED BALANCE SHEETS - USD ($)
$ in Thousands
Jun. 30, 2025
Dec. 31, 2024
Consolidated Real Estate Investments    
Land $ 62,228 $ 62,227
Buildings and improvements 313,105 312,200
Intangible lease assets 10,979 10,979
Construction in progress 24,824 24,689
Furniture, fixtures, and equipment 10,232 10,124
Right-of-use assets ($624 and $712 with related parties, respectively) (2,088) (2,176)
Total Gross Consolidated Real Estate Investments 423,456 422,395
Accumulated depreciation and amortization (42,547) (35,002)
Total Net Consolidated Real Estate Investments 380,909 387,393
Real estate held for sale 0 29,890
Total Net Real Estate Investments 380,909 417,283
Investments, at fair value ($442,281 and $493,909 with related parties, respectively) 591,045 643,432
Equity method investments ($614 and $407 with related parties, respectively) 35,205 54,429
Investments in DSTs ($33,559 and $30,559, with related parties, respectively) 33,559 30,559
Cash and cash equivalents 4,730 8,791
Restricted cash 44,141 40,110
Accounts receivable, net 5,293 4,463
Prepaid and other assets ($0 and $7,315 with related parties, respectively) 10,206 17,500
Accrued interest and dividends 2,577 5,495
Interest rate caps 479 159
Deferred tax asset, net 2,846 2,618
Total Assets 1,110,990 1,224,839
Liabilities:    
Mortgages payable, net 228,170 261,945
Notes payable, net ($65,670 and $66,731 with related parties, respectively) 83,877 90,888
Prime brokerage borrowing 4,410 1,222
Accounts payable and other accrued liabilities 21,796 22,739
Income tax payable 0 255
Accrued real estate taxes payable 2,630 226
Accrued interest payable 9,716 8,724
Security deposit liability 367 389
Prepaid rents 521 1,053
Intangible lease liabilities, net 2,602 3,139
Lease liability ($686 and $721 with related parties, respectively) 686 721
Total Liabilities 354,775 391,301
Redeemable Series B Preferred shares, $0.001 par value: 16,000,000 authorized: 145,554 and 0 shares issued and outstanding, respectively 3,171 0
Redeemable noncontrolling interests in the OP 336 0
Equity:    
Series A Preferred shares, $0.001 par value: 4,800,000 shares authorized; 3,359,593 shares issued and outstanding 3 3
Common shares, $0.001 par value: unlimited shares authorized; 47,421,929 and 42,679,569 shares issued and outstanding, respectively 47 43
Additional paid-in capital 1,048,828 1,039,280
Accumulated earnings (loss) (296,170) (202,818)
Total Shareholders' Equity 752,708 836,508
Noncontrolling interests 0 (2,970)
Total Equity 752,708 833,538
TOTAL LIABILITIES AND EQUITY $ 1,110,990 $ 1,224,839