XML 55 R44.htm IDEA: XBRL DOCUMENT v3.10.0.1
Investments in Unconsolidated Joint Ventures - Summary of Combined Condensed Financial Data of Unconsolidated Joint Ventures (Detail) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2018
Sep. 30, 2017
Sep. 30, 2018
Sep. 30, 2017
Dec. 31, 2017
ASSETS          
Land $ 348,902   $ 348,902   $ 191,853
Buildings and improvements 476,547   476,547   388,363
Accumulated depreciation (66,432)   (66,432)   (48,306)
Investment in real estate, gross 759,017   759,017   531,910
Construction in progress 54,683   54,683   21,000
Net investment in real estate 813,700   813,700   552,910
Cash and cash equivalents 16,566   16,566   4,549
Tenant and other receivables, net 5,170   5,170   3,843
Other assets, net 34,047   34,047   45,605
Total assets 869,483   869,483   606,907
LIABILITIES AND MEMBERS INTERESTS          
Mortgage loans payable, net 136,726   136,726   122,875
Accounts payable, accrued expenses and other liabilities 50,524   50,524   28,201
Total liabilities 187,250   187,250   151,076
Members Interest          
Additional paid in capital 696,355   696,355   473,098
Retained earnings (14,122)   (14,122)   (17,267)
Total members interest 682,233   682,233   455,831
Total liabilities and members interest 869,483   869,483   $ 606,907
Total revenue 12,420 $ 12,550 35,763 $ 46,062  
Property operating expenses (3,092) (3,077) (6,907) (9,594)  
Depreciation and amortization (7,341) (9,509) (21,957) (37,206)  
Operating income 1,987 (36) 6,899 (738)  
Other expenses (6,519) (7,337) (20,911) (7,714)  
Net (loss) income (4,532) (7,373) (14,012) (8,452)  
Equity in (loss) income of unconsolidated joint ventures $ (2,266) $ (3,686) $ (7,006) $ (4,226)