XML 39 R28.htm IDEA: XBRL DOCUMENT v3.22.4
REAL ESTATE INVESTMENTS AND LEASE INTANGIBLES (Tables)
12 Months Ended
Dec. 31, 2022
Real Estate [Abstract]  
Investments in Real Estate Shown below are details of the Company's investments in real estate.
December 31,
20222021
Land$135,169 $135,169 
Buildings and improvements, less accumulated depreciation of $45,734 and $35,225, respectively
259,429 267,826 
Furniture, fixtures and equipment, less accumulated depreciation of $1,665 and $658, respectively
2,443 3,226 
Acquired intangible lease assets, less accumulated amortization of $43,476 and $35,976, respectively
23,511 31,011 
Investment in real estate assets, net$420,552 $437,232 
Schedule of Real Estate Acquired, Purchase Price Allocation
The Company's allocations of the purchase price (including acquisition related costs) of the 2021 acquisition to the fair value of the major components of the assets acquired and liabilities assumed, using Level 3 inputs and assumptions, are as follows:
The Glenn
Land$10,309 
Building and improvements111,908 
Furniture, fixtures and equipment3,125 
Acquired in-place leases3,297 
Total purchase price$128,639 

The Company recorded revenues and net loss related to the acquisition during the year ended December 31, 2021, as follows:
Year Ended December 31, 2021
Revenues$794 
Net loss(1,047)
Schedule of Asset Acquisition, Pro Forma Information The Company’s estimated revenues and net loss, on a pro forma basis, as if The Glenn acquisition was completed on January 1, 2020, are as follows (unaudited):    
Year Ended December 31, 2021Year Ended December 31, 2020
Revenues$40,745 $38,789 
Net income (loss)1,033 (9,238)
Basic and diluted net income (loss) per share of Class A common stock$0.07 $(0.61)
Basic and diluted net income (loss) per share of Class I common stock$0.06 $(0.06)
Basic and diluted net income (loss) per share of Class T common stock$0.06 $(0.61)
Basic and diluted net income (loss) per share of Class D common stock$0.05 $(0.61)
Basic and diluted net income (loss) per share of Class N common stock$0.07 $(0.61)
Basic and diluted net loss per share of Class M-I common stock*$(0.09)$— 
Basic and diluted net loss per share of Class T2 common stock*$(0.11)$— 
Basic and diluted net income per share of Class Z common stock*$0.42 $— 
*No shares of Class M-I, Class T2 and Class Z common stock were issued and outstanding during any time of the year ended December 31, 2020.
Schedule of Future Amortization Related to Acquired Intangible Assets and Liabilities Future amortization related to acquired intangible assets and liabilities for all of the Company's properties as of December 31, 2022 is as follows:
Acquired in-place leasesAcquired above-market leasesAcquired below-market leases
2023$3,919 $32 $(2,827)
20241,970 12 (475)
20251,946 12 (475)
20261,889 12 (475)
20271,707 12 (474)
Thereafter11,990 10 (6,133)
Total$23,421 $90 $(10,859)
Weighted average remaining amortization period (in years)10.04.615.4