XML 100 R16.htm IDEA: XBRL DOCUMENT v3.19.2
INVESTMENTS IN UNCONSOLIDATED ENTITIES (FY)
12 Months Ended
Dec. 31, 2018
Investments, Debt and Equity Securities [Abstract]  
INVESTMENTS IN UNCONSOLIDATED ENTITIES
NOTE 5. INVESTMENTS IN UNCONSOLIDATED ENTITIES

The Company’s investments in unconsolidated entities are as follows:

 
 
December 31,
 
 
 
2018
  
2017
 
The TIC Interest (1)
 
$
10,749,332
  
$
11,103,547
 
Rich Uncles Real Estate Investment Trust I (“REIT I”)
  
3,526,483
   
3,420,475
 
 
 
$
14,275,815
  
$
14,524,022
 

(1) The Company’s investment includes $626,073 of acquisition fees paid to affiliate (see Note 8).

The Company’s income (loss) from investments in unconsolidated entities is as follows:

 
 
Years Ended December 31,
 
 
 
2018
  
2017
 
The TIC Interest
 
$
269,191
  
$
30,038
 
REIT I
  
(43,167
)
  
169,195
 
 
 
$
226,024
  
$
199,233
 

The TIC Interest

On September 28, 2017, the Company, through a wholly-owned subsidiary of the Operating Partnership, acquired the 72.7% TIC Interest. The remaining approximate 27.3% undivided interest in the Santa Clara property is held by Hagg Lane II, LLC (an approximate 23.4%) and the Hagg Lane III, LLC (an approximate 3.9%). The manager of Hagg Lane II, LLC and Hagg Lane III, LLC is a board member of the Sponsor. The Santa Clara property does not qualify as a variable interest entity and consolidation is not required as the Company's TIC Interest does not control the property. Therefore, the Company accounts for the TIC Interest using the equity method. The Company receives approximately 72.7% of the cash flow distributions and recognizes approximately 72.7% of the results of operations. During the years ended December 31, 2018 and 2017, the Company received $623,406 and $95,158 in cash distributions, respectively.

The following is summarized financial information for the Santa Clara property:

 
 
December 31,
 
 
 
2018
  
2017
 
Assets:
      
Real estate investments, net
 
$
31,668,300
  
$
32,587,034
 
Cash and cash equivalents
  
466,379
   
615,436
 
Other assets
  
117,075
   
103,700
 
Total assets
 
$
32,251,754
  
$
33,306,170
 
 
        
Liabilities:
        
Mortgage notes payable, net
 
$
13,994,844
  
$
14,235,256
 
Below-market lease, net
  
3,103,778
   
3,247,480
 
Other liabilities
  
61,188
   
246,085
 
Total liabilities
  
17,159,810
   
17,728,821
 
Total equity
  
15,091,944
   
15,577,349
 
Total liabilities and equity
 
$
32,251,754
  
$
33,306,170
 

 
 
Year Ended
December 31,
2018
  
Period From
September 28,
2017 Through
December 31,
2017
 
Total revenue
 
$
2,678,110
  
$
757,850
 
 
        
Expenses:
        
Depreciation and amortization
  
584,059
   
154,339
 
Interest expense
  
991,621
   
410,722
 
Other expense
  
730,448
   
151,477
 
Total expenses
  
2,306,128
   
716,538
 
Net income
 
$
371,982
  
$
41,312
 

REIT I

The Company’s investment in REIT I represented an approximate 4.80% and 4.40% ownership interest as of December 31, 2018 and, 2017 respectively. The Company recorded its share of income (loss) of REIT I based on REIT I’s results of operations for the years ended December 31, 2018 and 2017. For the year ended December 31, 2017, income from REIT I reflected in the Company’s statement of operations includes $109,309 related to periods prior to January 1, 2017. During the years ended December 31, 2018 and 2017, the Company received $273,264 and $272,528 in cash distributions, respectively, related to its investment in REIT I. The following is summarized financial information for REIT I:

 
 
December 31,
 
 
 
2018
  
2017
 
Assets:
      
Real estate investments, net
 
$
125,075,537
  
$
131,166,670
 
Cash and cash equivalents and restricted cash
  
3,376,145
   
6,027,807
 
Other assets
  
3,070,475
   
2,658,777
 
Total assets
 
$
131,522,157
  
$
139,853,254
 
Liabilities:
        
Mortgage notes payable, net
 
$
61,446,068
  
$
62,277,387
 
Below-market lease, net
  
3,105,843
   
3,966,008
 
Other liabilities
  
3,359,618
   
2,937,247
 
Total liabilities
  
67,911,529
   
69,180,642
 
Redeemable common stock
  
163,572
   
586,242
 
Total shareholders' equity
  
63,447,056
   
70,086,370
 
Total liabilities, redeemable common stock and stockholders' equity
 
$
131,522,157
  
$
139,853,254
 

 
 
Years Ended December 31,
 
 
 
2018
  
2017
 
Total revenue
 
$
13,166,631
  
$
12,837,755
 
 
        
Expenses:
        
Depreciation and amortization
  
5,783,643
   
5,654,451
 
Interest expense
  
2,813,430
   
2,503,810
 
Other expense
  
4,603,963
   
4,033,242
 
Impairment of real estate investment property
  
862,190
   
 
Total expenses
  
14,063,226
   
12,191,503
 
Other income:
        
Gain on sale of real estate investment property, net
  
   
747,957
 
Other income
  
   
838
 
Total other income
  
   
748,795
 
Net (loss) income
 
$
(896,595
)
 
$
1,395,047