XML 11 R2.htm IDEA: XBRL DOCUMENT v3.22.2.2
Condensed Consolidated Balance Sheets - USD ($)
Sep. 30, 2022
Dec. 31, 2021
Real estate investments:    
Land $ 107,564,295 $ 61,005,402
Buildings and improvements 337,335,727 251,246,290
Equipment 4,429,000 0
Tenant Origination and Absorption Costs 20,074,123 21,504,210
Total investments in real estate property 469,403,145 333,755,902
Accumulated depreciation and amortization (44,025,915) (37,611,133)
Total investments in real estate property, net 425,377,230 296,144,769
Unconsolidated investment in a real estate property 9,988,498 9,941,338
Total real estate investments, net 435,365,728 306,086,107
Real estate investments held for sale, net 0 31,510,762
Total real estate investments, net 435,365,728 337,596,869
Cash and cash equivalents 5,726,888 55,965,550
Restricted cash 0 2,441,970
Receivable from early termination of lease 0 1,836,767
Tenant receivables 8,433,895 5,996,919
Above-market lease intangibles, net 1,939,305 691,019
Prepaid expenses and other assets 6,387,245 5,856,255
Interest rate swap derivative 4,786,903 0
Assets related to real estate investments held for sale 0 788,296
Goodwill 0 17,320,857
Total assets 462,639,964 428,494,502
Liabilities and Equity    
Mortgage notes payable, net 44,530,130 152,223,579
Mortgage notes payable related to real estate investments held for sale, net 0 21,699,912
Total mortgage notes payable, net 44,530,130 173,923,491
Credit facility revolver 6,775,000 8,022,000
Credit facility term loan, net 148,913,350 0
Accounts payable, accrued and other liabilities 9,658,378 11,844,881
Below-market lease intangibles, net 9,910,280 11,102,940
Interest rate swap derivatives 0 788,016
Liabilities related to real estate investments held for sale 0 383,282
Total liabilities 219,787,138 206,064,610
Commitments and contingencies (Note 11)
Additional paid-in-capital 277,079,074 273,441,831
Treasury stock, at cost, 233,145 shares and no shares held as of September 30, 2022 and December 31, 2021, respectively (3,957,752) 0
Cumulative distributions and net losses (115,634,474) (101,624,430)
Accumulated other comprehensive income 3,618,477 0
Total Modiv Inc. equity 161,115,023 171,826,892
Noncontrolling interests in the Operating Partnership 81,737,803 50,603,000
Total equity 242,852,826 222,429,892
Total liabilities and equity 462,639,964 428,494,502
Series A cumulative redeemable perpetual preferred stock    
Liabilities and Equity    
7.375% Series A cumulative redeemable perpetual preferred stock, $0.001 par value, 2,000,000 shares authorized, issued and outstanding as of September 30, 2022 and December 31, 2021, respectively 2,000 2,000
Class C common stock    
Liabilities and Equity    
Common stock, value outstanding 7,698 7,427
Class S common stock    
Liabilities and Equity    
Common stock, value outstanding $ 0 $ 64