XML 18 R11.htm IDEA: XBRL DOCUMENT v3.25.2
Lease Intangible Assets and Liabilities
6 Months Ended
Jun. 30, 2025
Real Estate [Abstract]  
Lease Intangible Assets and Liabilities

Note 3 – Lease Intangible Assets and Liabilities

The following tables summarize the Company’s lease intangible assets (acquired in-place leases and above-market leases) and liabilities (acquired below-market leases, which is included in accounts payable, accrued expenses and other liabilities on the consolidated balance sheets), net of accumulated amortization, as of June 30, 2025 and December 31, 2024 (in thousands):

 

June 30, 2025

 

 

 

 

 

 

 

 

 

 

 

Gross

 

 

Accumulated

 

 

 

 

Lease Intangible Assets

 

Asset

 

 

Amortization

 

 

Balance

 

In-place leases, net

 

$

2,858

 

 

$

(1,934

)

 

$

924

 

Above-market leases, net

 

 

534

 

 

 

(534

)

 

 

-

 

Total

 

$

3,392

 

 

$

(2,468

)

 

$

924

 

 

 

 

Gross

 

 

Accumulated

 

 

 

 

Lease Intangible Liabilities

 

Liability

 

 

Amortization

 

 

Balance

 

Below-market leases, net

 

$

(1,865

)

 

$

826

 

 

$

(1,039

)

Total

 

$

(1,865

)

 

$

826

 

 

$

(1,039

)

 

December 31, 2024

 

 

 

 

 

 

 

 

 

 

 

Gross

 

 

Accumulated

 

 

 

 

Lease Intangible Assets

 

Asset

 

 

Amortization

 

 

Balance

 

In-place leases, net

 

$

2,858

 

 

$

(1,838

)

 

$

1,020

 

Above-market leases, net

 

$

534

 

 

$

(507

)

 

$

27

 

Total

 

$

3,392

 

 

$

(2,345

)

 

$

1,047

 

 

 

 

Gross

 

 

Accumulated

 

 

 

 

Lease Intangible Liabilities

 

Liability

 

 

Amortization

 

 

Balance

 

Below-market leases, net

 

$

(1,865

)

 

$

785

 

 

$

(1,080

)

Total

 

$

(1,865

)

 

$

785

 

 

$

(1,080

)

 

Amortization of acquired below-market leases, net of acquired above-market leases, resulted in additional rental income of $7.3 thousand and $12.2 thousand for the three months ended June 30, 2025 and 2024, respectively and $14.6 thousand and $25.7 thousand for the six months ended June 30, 2025 and 2024, respectively. Amortization of an acquired below-market ground lease resulted in additional property expense of $50.7 thousand for the three months ended June 30, 2025 and 2024, respectively and $101.4 thousand for the six months ended June 30, 2025 and 2024, respectively. Amortization of acquired in-place leases resulted in additional depreciation and amortization expense of $48.3 thousand and $8.4 thousand for the three months ended June 30, 2025 and 2024 and $96.7 thousand and $27.6 thousand for the six months ended June 30, 2025 and 2024, respectively. Future amortization of these lease intangibles is set forth below (in thousands):

 

 

 

(Above) / below market leases, net

 

 

Below market ground lease

 

 

In-place leases

 

Remainder of 2025

 

$

42

 

 

$

101

 

 

$

47

 

2026

 

 

83

 

 

 

203

 

 

 

92

 

2027

 

 

83

 

 

 

203

 

 

 

92

 

2028

 

 

82

 

 

 

203

 

 

 

92

 

2029

 

 

82

 

 

 

203

 

 

 

92

 

2030

 

 

83

 

 

 

203

 

 

 

92

 

Thereafter

 

 

584

 

 

 

8,621

 

 

 

417