XML 40 R25.htm IDEA: XBRL DOCUMENT v3.19.1
Real Estate (Tables)
12 Months Ended
Dec. 31, 2018
Real Estate [Abstract]  
Schedule of Recognized Identified Assets Acquired and Liabilities Assumed
During the year ended December 31, 2018, the Company acquired each of the following two properties through Section 1031 exchanges under the Internal Revenue Code:
 
 
 
 
 
 
 
 
Purchase Price Allocation
Property Name
 
Location
 
Purchase Date
 
Units
 
Land
 
Buildings and Improvements
 
Tenant Origination and Absorption Costs
 
Total Purchase Price
Double Creek Flats
 
Plainfield, IN
 
5/7/2018
 
240

 
$
1,306,880

 
$
30,081,288

 
$
463,911

 
$
31,852,079

Jefferson at Perimeter Apartments
 
Dunwoody, GA
 
6/11/2018
 
504

 
17,763,296

 
84,567,694

 
1,302,993

 
103,633,983

 
 
 
 
 
 
744

 
$
19,070,176

 
$
114,648,982

 
$
1,766,904

 
$
135,486,062

Schedule of Accumulated Depreciation and Amortization Related to the Consolidated Real Estate Properties and Related Intangibles
As of December 31, 2018 and 2017, accumulated depreciation and amortization related to the Company’s consolidated real estate properties and related intangibles were as follows:
 
 
December 31, 2018
 
 
Assets
 
 
Land
 
Building and Improvements
 
Other Intangible Assets
 
Total Real Estate Held for Investment
 
Real Estate Held for Sale
Investments in real estate
 
$
105,754,646

 
$
942,484,745

 
$
2,644,263

 
$
1,050,883,654

 
$
—

Less: Accumulated depreciation and amortization
 
—

 
(203,141,450
)
 
(852,367
)
 
(203,993,817
)
 
—

Net investments in real estate and related lease intangibles
 
$
105,754,646

 
$
739,343,295

 
$
1,791,896

 
$
846,889,837

 
$
—

 
 
December 31, 2017
 
 
Assets
 
 
Land
 
Building and Improvements
 
Other Intangible Assets
 
Total Real Estate Held for Investment
 
Real Estate Held for Sale
Investments in real estate
 
$
86,684,470

 
$
819,267,249

 
$
2,644,263

 
$
908,595,982

 
$
339,701,002

Less: Accumulated depreciation and amortization
 
—

 
(163,349,022
)
 
(699,199
)
 
(164,048,221
)
 
(57,533,433
)
Net investments in real estate and related lease intangibles
 
$
86,684,470

 
$
655,918,227

 
$
1,945,064

 
$
744,547,761

 
$
282,167,569

Schedule of Future Amortization of Acquired Other Intangible Assets
The future amortization of the Company’s acquired other intangible assets as of December 31, 2018, and thereafter is as follows:
2019
$
153,168

2020
153,168

2021
153,168

2022
153,168

2023
153,168

Thereafter
1,026,056

 
$
1,791,896

Schedule of Future Minimum Rental Receipts from Properties under Non-cancelable Operating Leases Attributable to Commercial Office Tenants
The future minimum rental receipts from the Company’s properties under non-cancelable operating leases attributable to commercial office tenants as of December 31, 2018, and thereafter is as follows:
2019
$
264,858

2020
218,313

2021
220,535

2022
138,844

2023
81,202

Thereafter
104,299

 
$
1,028,051

Disposal Groups, Including Discontinued Operations
The results of operations for the years ended December 31, 2018, 2017 and 2016, for the disposed properties, including the properties contributed to the Joint Venture, were included in continuing operations on the Company’s consolidated statements of operations and are as follows:
 
For the Year Ended December 31,
 
2018
 
2017
 
2016
Revenues:
 
 
 
 
 
Rental income
$
15,419,070

 
$
86,308,663

 
$
90,745,815

Tenant reimbursements and other
2,387,947

 
12,181,764

 
12,559,674

Total revenues
17,807,017

 
98,490,427

 
103,305,489

Expenses:
 
 
 
 
 
Operating, maintenance and management
6,071,075

 
28,762,439

 
28,943,711

Real estate taxes and insurance
3,085,761

 
17,266,260

 
18,011,156

Fees to affiliates
755,971

 
3,832,896

 
3,950,983

Depreciation and amortization
4,391,426

 
30,106,602

 
32,827,001

Interest expense
3,731,580

 
19,344,126

 
18,120,461

Loss on debt extinguishment
3,346,271

 
2,387,552

 
1,569,888

General and administrative expenses
584,621

 
1,217,005

 
1,168,334

Total expenses
$
21,966,705

 
$
102,916,880

 
$
104,591,534