XML 65 R37.htm IDEA: XBRL DOCUMENT v3.19.2
REAL ESTATE INVESTMENTS (FY) (Tables)
6 Months Ended 12 Months Ended
Jun. 30, 2019
Dec. 31, 2018
Real Estate [Abstract]    
Schedule of Real Estate Properties
The following table provides summary information regarding the Company’s real estate investment portfolio as of June 30, 2019:
 
Property
 
Location
 
Acquisition
Date
 
Property
Type
 
Land,
Buildings and
Improvements
  
Tenant
Origination
and
Absorption
Costs
  
Accumulated
Depreciation
and
Amortization
  
Total
Investment in
Real Estate
Property, Net
 
Accredo Health
 
Orlando, FL
 
6/15/2016
 
Office
 
$
9,855,847
  
$
1,053,637
  
$
(1,516,731
)
 
$
9,392,753
 
Walgreens
 
Stockbridge, GA
 
6/21/2016
 
Retail
  
4,147,948
   
705,423
   
(997,540
)
  
3,855,831
 
Dollar General
 
Litchfield, ME
 
11/4/2016
 
Retail
  
1,281,812
   
116,302
   
(105,640
)
  
1,292,474
 
Dollar General
 
Wilton, ME
 
11/4/2016
 
Retail
  
1,543,776
   
140,653
   
(135,196
)
  
1,549,233
 
Dollar General
 
Thompsontown, PA
 
11/4/2016
 
Retail
  
1,199,860
   
106,730
   
(101,501
)
  
1,205,089
 
Dollar General
 
Mt. Gilead, OH
 
11/4/2016
 
Retail
  
1,174,188
   
111,847
   
(97,316
)
  
1,188,719
 
Dollar General
 
Lakeside, OH
 
11/4/2016
 
Retail
  
1,112,872
   
100,857
   
(99,877
)
  
1,113,852
 
Dollar General
 
Castalia, OH
 
11/4/2016
 
Retail
  
1,102,086
   
86,408
   
(97,041
)
  
1,091,453
 
Dana
 
Cedar Park, TX
 
12/27/2016
 
Industrial
  
8,392,906
   
1,210,874
   
(1,246,883
)
  
8,356,897
 
Northrop Grumman
 
Melbourne, FL
 
3/7/2017
 
Office
  
12,382,991
   
1,341,199
   
(1,794,441
)
  
11,929,749
 
exp US Services
 
Maitland, FL
 
3/27/2017
 
Office
  
5,920,121
   
388,248
   
(497,611
)
  
5,810,758
 
Harley
 
Bedford, TX
 
4/13/2017
 
Retail
  
13,178,288
   
   
(734,877
)
  
12,443,411
 
Wyndham
 
Summerlin, NV
 
6/22/2017
 
Office
  
10,406,483
   
669,232
   
(638,485
)
  
10,437,230
 
Williams Sonoma
 
Summerlin, NV
 
6/22/2017
 
Office
  
8,079,612
   
550,486
   
(591,123
)
  
8,038,975
 
Omnicare
 
Richmond, VA
 
7/20/2017
 
Industrial
  
7,262,747
   
281,442
   
(465,575
)
  
7,078,614
 
EMCOR
 
Cincinnati, OH
 
8/29/2017
 
Office
  
5,960,610
   
463,488
   
(335,108
)
  
6,088,990
 
Husqvarna
 
Charlotte, NC
 
11/30/2017
 
Industrial
  
11,840,200
   
1,013,948
   
(578,086
)
  
12,276,062
 
AvAir
 
Chandler, AZ
 
12/28/2017
 
Industrial
  
27,357,900
   
   
(1,070,027
)
  
26,287,873
 
3M

DeKalb, IL
 
3/29/2018
 
Industrial
  
14,762,819
   
2,356,361
   
(1,608,573
)
  
15,510,607
 
Cummins
 
Nashville, TN
 
4/4/2018
 
Office
  
14,465,491
   
1,536,998
   
(960,095
)
  
15,042,394
 
Northrop Grumman Parcel
 
Melbourne, FL
 
6/21/2018
 
Land
  
329,410
   
   
   
329,410
 
24 Hour Fitness
 
Las Vegas, NV
 
7/27/2018
 
Retail
  
11,453,337
   
1,204,973
   
(428,401
)
  
12,229,909
 
Texas Health
 
Dallas, TX
 
9/13/2018
 
Office
  
6,976,703
   
713,221
   
(235,372
)
  
7,454,552
 
Bon Secours
 
Richmond, VA
 
10/31/2018
 
Office
  
10,042,551
   
800,356
   
(308,484
)
  
10,534,423
 
Costco
 
Issaquah, WA
 
12/20/2018
 
Office
  
27,263,632
   
2,765,136
   
(702,672
)
  
29,326,096
 
            
$
217,494,190
  
$
17,717,819
  
$
(15,346,655
)
 
$
219,865,354
 
The following table provides summary information regarding the Company’s real estate portfolio as of December 31, 2018:
 
Property
 
Location
 
Acquisition
Date
 
Property
Type
 
Land,
Buildings and
Improvements
  
Tenant
Origination
and
Absorption
Costs
  
Accumulated
Depreciation
and
Amortization
  
Total
Investment in
Real Estate
Property, Net
 
Accredo
 
Orlando, FL
 
6/15/2016
 
Office
 
$
9,855,847
  
$
1,053,637
  
$
(1,265,678
)
 
$
9,643,806
 
Walgreens
 
Stockbridge, GA
 
6/21/2016
 
Retail
  
4,147,948
   
705,423
   
(833,561
)
  
4,019,810
 
Dollar General
 
Litchfield, ME
 
11/4/2016
 
Retail
  
1,281,812
   
116,302
   
(85,518
)
  
1,312,596
 
Dollar General
 
Wilton, ME
 
11/4/2016
 
Retail
  
1,543,776
   
140,653
   
(109,445
)
  
1,574,984
 
Dollar General
 
Thompsontown, PA
 
11/4/2016
 
Retail
  
1,199,860
   
106,730
   
(82,167
)
  
1,224,423
 
Dollar General
 
Mt. Gilead, OH
 
11/4/2016
 
Retail
  
1,174,188
   
111,847
   
(78,780
)
  
1,207,255
 
Dollar General
 
Lakeside, OH
 
11/4/2016
 
Retail
  
1,112,872
   
100,857
   
(80,853
)
  
1,132,876
 
Dollar General
 
Castalia, OH
 
11/4/2016
 
Retail
  
1,102,086
   
86,408
   
(78,557
)
  
1,109,937
 
Dana
 
Cedar Park, TX
 
12/27/2016
 
Industrial
  
8,392,906
   
1,210,874
   
(1,001,594
)
  
8,602,186
 
Northrop Grumman
 
Melbourne, FL
 
3/7/2017
 
Office
  
12,382,991
   
1,341,199
   
(1,402,927
)
  
12,321,263
 
exp US Services
 
Maitland, FL
 
3/27/2017
 
Office
  
5,920,121
   
388,248
   
(389,042
)
  
5,919,327
 
Harley
 
Bedford, TX
 
4/13/2017
 
Retail
  
13,178,288
   
   
(562,523
)
  
12,615,765
 
Wyndham
 
Summerlin, NV
 
6/22/2017
 
Office
  
10,406,483
   
669,232
   
(461,240
)
  
10,614,475
 
Williams Sonoma
 
Summerlin, NV
 
6/22/2017
 
Office
  
8,079,612
   
550,486
   
(435,346
)
  
8,194,752
 
Omnicare
 
Richmond, VA
 
7/20/2017
 
Industrial
  
7,262,747
   
281,442
   
(343,275
)
  
7,200,914
 
EMCOR
 
Cincinnati, OH
 
8/29/2017
 
Office
  
5,960,610
   
463,488
   
(245,453
)
  
6,178,645
 
Husqvarna
 
Charlotte, NC
 
11/30/2017
 
Industrial
  
11,840,200
   
1,013,948
   
(399,615
)
  
12,454,533
 
AvAir
 
Chandler, AZ
 
12/28/2017
 
Industrial
  
27,357,900
   
   
(722,991
)
  
26,634,909
 
3M

DeKalb, IL
 
3/29/2018
 
Industrial
  
14,762,819
   
2,356,361
   
(985,899
)
  
16,133,281
 
Cummins
 
Nashville, TN
 
4/4/2018
 
Office
  
14,465,491
   
1,536,998
   
(562,814
)
  
15,439,675
 
Northrop Grumman Parcel
 
Melbourne, FL
 
6/21/2018
 
Land
  
329,410
   
   
   
329,410
 
24 Hour Fitness
 
Las Vegas, NV
 
7/27/2018
 
Retail
  
11,453,337
   
1,204,973
   
(204,887
)
  
12,453,423
 
Texas Health
 
Dallas, TX
 
9/13/2018
 
Office
  
6,976,703
   
713,221
   
(86,716
)
  
7,603,208
 
Bon Secours
 
Richmond, VA
 
10/31/2018
 
Office
  
10,042,551
   
800,356
   
(90,731
)
  
10,752,176
 
Costco
 
Issaquah, WA
 
12/20/2018
 
Retail
  
27,263,632
   
2,765,136
   
(54,052
)
  
29,974,716
 
            
$
217,494,190
  
$
17,717,819
  
$
(10,563,664
)
 
$
224,648,345
 
Property Acquisitions
During the six months ended June 30, 2018, the Company acquired the following properties:
 
Property
 
Acquisition
Date
 
Land
  
Buildings and
Improvements
  
Tenant
Origination
and
Absorption
Costs
  
Below-
Market
Lease
Intangibles
  
Total
 
3M

3/29/2018
 
$
758,780
  
$
14,004,039
  
$
2,356,361
  
$
(1,417,483
)
 
$
15,701,697
 
Cummins
 
4/4/2018
  
3,347,959
   
11,117,532
   
1,536,998
   
   
16,002,489
 
Northrop Grumman Parcel
 
6/21/2018
  
329,410
   
   
   
   
329,410
 
      
$
4,436,149
  
$
25,121,571
  
$
3,893,359
  
$
(1,417,483
)
 
$
32,033,596
 
During the year ended December 31, 2018, the Company acquired the following properties:

Property
  
Land
  
Buildings and
Improvements
  
Tenant
Origination
and
Absorption
Costs
  
Above-
Market
Lease
Intangibles
  
Below-
Market
Lease
Intangibles
  
Total
 
3M

 
$
758,780
  
$
14,004,039
  
$
2,356,361
  
$
  
$
(1,417,483
)
 
$
15,701,697
 
Cummins
   
3,347,959
   
11,117,531
   
1,536,998
   
   
   
16,002,488
 
Northrop Grumman Parcel
   
329,410
   
   
   
   
   
329,410
 
24 Hour Fitness
   
3,121,985
   
8,331,352
   
1,204,974
   
   
   
12,658,311
 
Texas Health
   
1,827,914
   
5,148,789
   
713,221
   
   
   
7,689,924
 
Bon Secours
   
1,658,659
   
8,383,892
   
800,356
   
   
   
10,842,907
 
Costco
   
8,202,915
   
19,060,717
   
2,765,136
   
   
   
30,028,768
 

  
$
19,247,622
  
$
66,046,320
  
$
9,377,046
  
$
  
$
(1,417,483
)
 
$
93,253,505
 
 
During the year ended December 31, 2017, the Company acquired the following properties.

Property
 
Land
  
Buildings and
Improvements
  
Tenant
Origination
and
Absorption
Costs
  
Above-
Market
Lease
Intangibles
  
Below-
Market
Lease
Intangibles
  
Total
 
Northrop Grumman
 
$
1,191,024
  
$
11,191,967
  
$
1,341,199
  
$
  
$
  
$
13,724,190
 
exp US Services
  
785,801
   
5,134,320
   
388,248
   
616,486
   
   
6,924,855
 
Harley
  
1,145,196
   
12,033,092
   
   
   
   
13,178,288
 
Wyndham
  
4,144,069
   
5,303,201
   
669,232
   
   
   
10,116,502
 
Williams Sonoma
  
3,546,744
   
3,478,337
   
550,486
   
   
(364,555
)
  
7,211,012
 
Omnicare
  
800,772
   
6,242,156
   
281,442
   
   
   
7,324,370
 
EMCOR
  
427,589
   
5,533,021
   
463,488
   
   
(285,562
)
  
6,138,536
 
Husqvarna
  
974,663
   
10,866,481
   
1,013,948
   
   
(852,044
)
  
12,003,048
 
AvAir
  
3,493,673
   
23,859,451
   
   
   
   
27,353,124
 
  
$
16,509,531
  
$
83,642,026
  
$
4,708,043
  
$
616,486
  
$
(1,502,161
)
 
$
103,973,925
 
Property Purchase Price
Purchase price
 
$
32,033,596
 
Acquisition fees to affiliate
  
(930,000
)
Cash paid for acquisition of real estate investments
 
$
31,103,596
 
Purchase price and other acquisition costs
 
$
93,253,505
 
Acquisition fees to affiliate
  
(2,702,043
)
Acquisition of real estate before financing
 
$
90,551,462
 
 
Purchase price and other acquisition costs
 
$
103,973,925
 
Purchase deposits applied
  
(500,000
)
Acquisition fees to affiliate
  
(3,015,057
)
Acquisition of real estate before financing
 
$
100,458,868
 
Lease Expiration Dates
The non-cancelable lease terms of the properties acquired during the six months ended June 30, 2018 are as follows:
 
Property
 
Lease
Expiration
3M

7/31/2022
Cummins
 
2/28/2023
The noncancellable lease terms of the properties acquired during the year ended December 31, 2018 are as follows:

Property
 
Lease Expiration
 
3M

7/31/2022
 
Cummins
 
2/28/2023
 
24 Hour Fitness
 
3/31/2030
 
Texas Health
 
12/31/2025
 
Bon Secours
 
8/31/2026
 
Costco
 
7/31/2025
(1)

(1)
The tenant’s right to cancel the lease on July 31, 2023 was not determined to be probable for financial accounting purposes.
 
The noncancellable lease terms of the properties acquired during the year ended December 31, 2017 are as follows:

Property
 
Lease Expiration
 
Northrop Grumman
 
5/31/2021
 
exp US Services
 
11/30/2026
 
Harley
 
4/12/2032
 
Wyndham
 
2/28/2025
 
Williams Sonoma
 
10/31/2022
 
Omnicare
 
5/31/2026
 
EMCOR
 
2/28/2027
 
Husqvarna
 
6/30/2027(1)
 
AvAir
 
12/31/2032
 

(1)
The tenant’s right to cancel lease on June 30, 2025 was not determined to be probable for financial accounting purposes.
Portfolios Asset Concentration
As of June 30, 2019 and December 31, 2018, the Company’s portfolio’s asset concentration (greater than 10% of total assets) was as follows:
 
  
June 30, 2019
  
December 31, 2018
 
Property and Location
 
Net Carrying
Value
  
Percentage of
Total Assets
  
Net Carrying
Value
  
Percentage of
Total Assets
 
Costco, Issaquah, WA
 
$
29,326,096
   
11.7
%
 
$
29,974,716
   
11.9
%
AvAir, Chandler, AZ
 
$
26,287,873
   
10.5
%
 
$
26,634,909
   
10.6
%
Asset Concentration

The Company’s portfolio asset concentration as of December 31 was as follows (greater than 10% of total assets):

  
2018
  
2017
 
Property and Location
 
Net Carrying
Value
  
Percentage of
Total Assets
  
Net Carrying
Value
  
Percentage of
Total Assets
 
AvAir, Chandler, AZ
 
$
26,634,909
   
10.6
%
 
$
27,353,125
   
17.4
%
Costco, Issaquah, WA
 
$
29,974,716
   
11.9
%
 
$
   
 

Revenue Concentration

The Company’s revenue concentration based on tenants representing greater than 10% of total revenues for the years ended December 31, 2018 and 2017 are as follows:

 
 
2018
  
2017
 
Property and Location
 
Revenue
  
Percentage of
Total Revenue
  
Revenue
  
Percentage of
Total Revenue
 
AvAir, Chandler, AZ
 
$
2,670,159
   
14.8
%
 
$
2,100,000
   
19.9
%
Northrop Grumman, Melbourne, FL
 
$
   
  
$
1,162,274
   
11.0
%
Rental Payments for Operating Leases
As of June 30, 2019, the future minimum contractual rent payments due to the Company under the Company’s non-cancelable operating leases, excluding any renewal periods, are as follows:
 
July through December 2019
 
$
8,838,687
 
2020
  
17,834,035
 
2021
  
16,752,518
 
2022
  
15,520,338
 
2023
  
13,317,933
 
2024
  
12,958,858
 
Thereafter
  
46,224,832
 
  
$
131,447,201
 
As of December 31, 2018, the future minimum contractual rent payments due under the Company’s operating leases, excluding any renewal periods, are as follows:

2019
 
$
17,588,378
 
2020
  
17,834,035
 
2021
  
16,752,518
 
2022
  
15,520,338
 
2023
  
13,317,933
 
Thereafter
  
59,183,690
 
 
 
$
140,196,892
 
Finite-Lived Intangible Assets
As of June 30, 2019, the Company’s lease intangibles were as follows:
 
  
Tenant
Origination and
Absorption
Costs
  
Above-Market
Lease
Intangibles
  
Below-Market
Lease
Intangibles
 
Cost
 
$
17,717,819
  
$
783,115
  
$
(3,071,253
)
Accumulated amortization
  
(4,569,358
)
  
(247,390
)
  
713,067
 
Net amount
 
$
13,148,461
  
$
535,725
  
$
(2,358,186
)
As of December 31, 2018 and 2017, the Company’s intangible assets were as follows:

 
 
2018
  
2017
 
 
 
Tenant
Origination
and
Absorption
Costs
  
Above-
Market
Lease
Intangibles
  
Below-
Market
Lease
Intangibles
  
Tenant
Origination
and
Absorption
Costs
  
Above-
Market
Lease
Intangibles
  
Below-
Market
Lease
Intangibles
 
Cost
 
$
17,717,819
  
$
783,115
  
$
(3,071,253
)
 
$
8,340,774
  
$
783,115
  
$
(1,653,771
)
Accumulated amortization
  
(3,173,254
)
  
(198,867
)
  
475,871
   
(1,192,318
)
  
(101,822
)
  
69,542
 
Net amount
 
$
14,544,565
  
$
584,248
  
$
(2,595,382
)
 
$
7,148,456
  
$
681,293
  
$
(1,584,229
)
Finite-Lived Intangible Assets, Future Amortization
The intangible assets acquired in connection with these acquisitions have a weighted average amortization period of approximately 7.4 years as of June 30, 2019. The amortization of intangible assets over the next five years is expected to be as follows:
 
  
Tenant
Origination and
Absorption
Costs
  
Above-Market
Lease
Intangibles
  
Below-Market
Lease
Intangibles
 
July through December 2019
 
$
1,396,105
  
$
48,524
  
$
(237,195
)
2020
  
2,792,209
   
97,045
   
(474,391
)
2021
  
2,375,949
   
78,994
   
(474,391
)
2022
  
1,839,880
   
63,719
   
(306,829
)
2023
  
1,214,116
   
63,719
   
(78,369
)
2024
  
1,066,544
   
63,719
   
(67,420
)
Thereafter
  
2,463,658
   
120,005
   
(719,591
)
  
$
13,148,461
  
$
535,725
  
$
(2,358,186
)
             
Weighted-average remaining amortization period
 
7.0 years
  
6.8 years
  
9.7 years
 
As of December 31, 2018, amortization of intangible assets over the next five years is expected to be as follows:

 
 
Tenant
Origination
and
Absorption
Costs
  
Above-Market
Lease
Intangibles
  
Below-Market
Lease
Intangibles
 
2019
 
$
2,792,209
  
$
97,045
  
$
474,391
 
2020
  
2,792,209
   
97,045
   
474,391
 
2021
  
2,375,950
   
78,994
   
474,391
 
2022
  
1,839,880
   
63,720
   
306,829
 
2023
  
1,214,116
   
63,719
   
78,370
 
Thereafter
  
3,530,201
   
183,725
   
787,010
 
 
 
$
14,544,565
  
$
584,248
  
$
2,595,382
 
Weighted-Average Remaining Amortization Period
 
7.2 years
  
7.2 years
  
9.8 years
 
Schedule of Capitalized Properties Acquisition  
Capitalized acquisition fees paid to the Advisor for properties acquired during the year ended December 31, 2018 are as follows:

Property
  
Amount
 
3M

 
$
456,000
 
Cummins
   
465,000
 
Northrop Grumman Parcel
   
9,000
 
24 Hour Fitness
   
366,000
 
Texas Health
   
222,750
 
Bon Secours
   
313,293
 
Costco
   
870,000
 
Total
  
$
2,702,043
 
 
Capitalized acquisition fees paid to the Advisor for properties acquired during the year ended December 31, 2017 are as follows:

Property
   
Northrop Grumman
 
$
398,100
 
exp US Services
  
200,837
 
Harley
  
382,500
 
Wyndham
  
292,970
 
Williams Sonoma
  
209,165
 
Omnicare
  
211,275
 
EMCOR
  
177,210
 
Husqvarna
  
348,000
 
AvAir
  
795,000
 
Total
 
$
3,015,057