XML 66 R56.htm IDEA: XBRL DOCUMENT v3.23.1
Mortgage Loans - Schedule of Promissory Notes (Details) - USD ($)
1 Months Ended 3 Months Ended
Apr. 01, 2022
Apr. 30, 2022
Mar. 31, 2023
Dec. 31, 2022
Mar. 31, 2022
Debt Instrument [Line Items]          
Long-term debt, gross     $ 39,561,932    
Less: debt issuance costs, net         $ (6,100)
Promissory Notes          
Debt Instrument [Line Items]          
Interest Rate 3.85% 2.50%      
Mortgages [Member]          
Debt Instrument [Line Items]          
Promissory note issued amount     37,450,913    
Long-term debt, gross     35,799,632 $ 35,951,259  
Less: debt issuance costs, net     (688,516) (717,381)  
Long-term debt     35,111,116 35,233,878  
Mortgages [Member] | 7-11 - Washington, DC; Starbucks-South Tampa, FL; and Pratt & Whitney-Hunstville, Alabama          
Debt Instrument [Line Items]          
Promissory note issued amount [1]     $ 11,287,500    
Interest Rate     4.17%    
Maturity Date     Mar. 06, 2030    
DSCR Required     1.25%    
Long-term debt, gross     $ 10,906,937 10,957,829  
Mortgages [Member] | GSA-Navy & Maersk - Norfolk, Virginia          
Debt Instrument [Line Items]          
Promissory note issued amount     $ 8,260,000    
Interest Rate     3.50%    
Maturity Date     Sep. 30, 2024    
DSCR Required     1.25%    
Long-term debt, gross     $ 7,518,613 7,578,304  
Mortgages [Member] | PRA Holdings, Inc. - Norfolk, Virginia          
Debt Instrument [Line Items]          
Promissory note issued amount     $ 5,216,749    
Interest Rate     3.50%    
Maturity Date     Oct. 23, 2024    
DSCR Required     1.25%    
Long-term debt, gross     $ 4,687,418 4,728,462  
Mortgages [Member] | Sherwin-Williams - Tampa, Florida          
Debt Instrument [Line Items]          
Promissory note issued amount     $ 1,286,664    
Interest Rate [2]     3.72%    
Maturity Date     Aug. 10, 2028    
DSCR Required     1.20%    
Long-term debt, gross     $ 1,286,664 1,286,664  
Mortgages [Member] | GSA-FBI - Manteo, North Carolina          
Debt Instrument [Line Items]          
Promissory note issued amount [3]     $ 928,728    
Interest Rate [4]     3.85%    
Maturity Date     Mar. 31, 2032    
DSCR Required     1.50%    
Long-term debt, gross     $ 928,728 928,728  
Mortgages [Member] | Irby Construction - Plant City , Florida          
Debt Instrument [Line Items]          
Promissory note issued amount [3]     $ 928,728    
Interest Rate [4]     3.85%    
Maturity Date     Mar. 31, 2032    
DSCR Required     1.50%    
Long-term debt, gross     $ 928,728 928,728  
Mortgages [Member] | Best Buy - Grand Junction, Colorado          
Debt Instrument [Line Items]          
Promissory note issued amount [3]     $ 2,552,644    
Interest Rate [4]     3.85%    
Maturity Date     Mar. 31, 2032    
DSCR Required     1.50%    
Long-term debt, gross     $ 2,552,644 2,552,644  
Mortgages [Member] | Fresenius - Chicago, Illinois          
Debt Instrument [Line Items]          
Promissory note issued amount [3]     $ 1,727,108    
Interest Rate [4]     3.85%    
Maturity Date     Mar. 31, 2032    
DSCR Required     1.50%    
Long-term debt, gross     $ 1,727,108 1,727,108  
Mortgages [Member] | Starbucks - North Tampa, Florida          
Debt Instrument [Line Items]          
Promissory note issued amount [3]     $ 1,298,047    
Interest Rate [4]     3.85%    
Maturity Date     Mar. 31, 2032    
DSCR Required     1.50%    
Long-term debt, gross     $ 1,298,047 1,298,047  
Mortgages [Member] | Kohls @ Tucson, Arizona          
Debt Instrument [Line Items]          
Promissory note issued amount [3]     $ 3,964,745    
Interest Rate [4]     3.85%    
Maturity Date     Mar. 31, 2032    
DSCR Required     1.50%    
Long-term debt, gross     $ 3,964,745 $ 3,964,745  
[1]

(a) Loan subject to prepayment penalty

[2]

(b) Fixed via interest rate swap

[3]

(c) One loan in the amount of $11.4 million secured by six properties and allocated to each property based on each property's appraised value.

[4]

(d) Adjustment effective April 1, 2027 equal to 5-year Treasury plus 2.5% and subject to a floor of 3.85%