XML 62 R52.htm IDEA: XBRL DOCUMENT v3.23.2
Mortgage Loans - Schedule of Promissory Notes (Details) - USD ($)
1 Months Ended 6 Months Ended
Apr. 01, 2022
Apr. 30, 2022
Jun. 30, 2023
Dec. 31, 2022
Jun. 30, 2022
Mar. 31, 2022
Debt Instrument [Line Items]            
Long-term debt, gross     $ 39,380,799      
Less: debt issuance costs, net         $ (87,000) $ (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     35,618,499 $ 35,951,259    
Less: debt issuance costs, net     (659,651) (717,381)    
Long-term debt     34,958,848 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     $ 10,857,962 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     $ 7,472,367 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     $ 4,646,391 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     $ 925,071 928,728    
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     $ 925,071 928,728    
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     $ 2,542,594 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     $ 1,720,308 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     $ 1,292,936 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     $ 3,949,135 $ 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%