XML 18 R7.htm IDEA: XBRL DOCUMENT v3.22.4
CONSOLIDATED STATEMENTS OF CASH FLOWS
$ in Thousands
12 Months Ended
Dec. 31, 2022
USD ($)
Dec. 31, 2021
USD ($)
Dec. 31, 2020
USD ($)
Cash flows from operating activities:      
Net (loss) income $ (14,923) $ 4,455 $ (1,826)
Adjustments to reconcile net (loss) income to net cash provided by operating activities:      
Depreciation 11,516 7,052 7,059
Net realized loss (gain) upon sale of marketable securities 794 (3,179) 2,363
Net change in unrealized loss (gain) on investments held at fair value 9,641 (7,094) (788)
Share based incentive compensation 55 102 102
Amortization of intangible lease assets and liabilities 6,362 5,526 5,120
Amortization of deferred financing costs 278 275 391
Straight line rent 112 (537) (1,065)
Amortization of discount on note to affiliate 181 174 164
Changes in assets and liabilities:      
Receivables, net (522) (281) 122
Accrued interest receivable net of accrued interest payable, CMBS Trust (13) 0 0
Deferred leasing costs (365) (400) (909)
Prepaid and other assets (316) (77) (59)
Accounts payable and accrued expenses 272 720 70
Other liabilities (97) 114 (100)
Due to affiliates (6,000) 6,156 (1,072)
Net cash provided by operating activities 6,975 13,006 9,572
Cash flows from investing activities:      
Investment in real estate and related assets 0 (127,909) 0
Improvements to real estate assets (2,264) (1,387) (2,004)
Investment in marketable securities (33,529) (26,403) (25,250)
Proceeds from sale of marketable securities 32,549 20,230 24,572
Purchase of investment in CMBS Trust (30,944) 0 0
Principal payments received from mortgage loans held in consolidated CMBS Trust 39 0 0
Net cash used in investing activities (34,149) (135,469) (2,682)
Cash flows from financing activities:      
Proceeds from line of credit 49,000 59,500 13,000
Repayment of line of credit (46,500) (55,700) (16,100)
Proceeds from mortgage loans payable 0 66,000 0
Repayment of mortgage loans payable (718) (503) (262)
Distribution of principal payments to bondholders of consolidated CMBS Trust (39) 0 0
Proceeds from issuance of common stock 64,657 74,094 30,284
Payment of financing costs 0 (438) 0
Payment of offering costs (3,788) (2,731) (3,205)
Distributions to investors (8,403) (6,221) (5,342)
Redemption of common stock (28,969) (8,540) (25,366)
Net cash provided by (used in) financing activities 25,240 125,461 (6,991)
Net (decrease) increase in cash and cash equivalents (1,934) 2,998 (101)
Cash and cash equivalents, beginning of period 7,131 4,133 4,234
Cash and cash equivalents, end of period 5,197 7,131 4,133
Supplemental Disclosures of Non-Cash Investing and Financing Activities:      
Distributions declared and unpaid 696 627 443
Common stock issued through the distribution reinvestment plan 9,563 6,421 5,482
Purchases of marketable securities not yet paid 79 97 52
Proceeds from sale of marketable securities not yet received 95 42 89
Proceeds from issuance of common stock not yet received 175 149 86
Redemption of common stock not yet paid 204 0 65
Extinguishment on note to affiliate 0 0 3,567
Discount on note to affiliate 0 0 236
Accrued offering costs not yet paid 3,509 3,767 4,973
Capital expenditures not yet paid 375 330 245
Supplemental Cash Flow Disclosures:      
Interest paid 8,600 5,964 6,476
Real Estate and Related Assets      
In connection with the purchase of investments in real estate and related assets, the Company also assumed certain non-real estate assets and liabilities:      
Purchase price 0 128,639 0
Prepaid and other assets acquired 0 70 0
Other liabilities assumed 0 (800) 0
Investment in real estate and related assets 0 127,909 0
CMBS Trust      
In connection with the purchase of investments in real estate and related assets, the Company also assumed certain non-real estate assets and liabilities:      
Purchase price 1,157,636 0 0
Accrued interest receivable from real estate loans held in consolidated CMBS Trust 4,365 0 0
Bonds payable held in consolidated CMBS Trust, at fair value (1,126,781) 0 0
Accrued interest payable on bonds held in consolidated CMBS Trust (4,276) 0 0
Investment in real estate and related assets $ 30,944 $ 0 $ 0