XML 65 R55.htm IDEA: XBRL DOCUMENT v3.23.3
Mortgage Loans - Schedule of Promissory Notes (Details) - USD ($)
1 Months Ended 9 Months Ended
Apr. 01, 2022
Apr. 30, 2022
Sep. 30, 2023
Dec. 31, 2022
Sep. 30, 2022
Mar. 31, 2022
Debt Instrument [Line Items]            
Long-term debt, gross     $ 65,762,006      
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     $ 60,550,913      
DSCR Required     1.50%      
Long-term debt, gross     $ 58,452,166 $ 35,951,259    
Less: debt issuance costs, net     (990,268) (717,381)    
Long-term debt     57,078,131 35,233,878    
Less Debt Discount, net     (383,767)      
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     $ 10,808,489 10,957,829    
Mortgages [Member] | City of San Antonio (PreK), San Antonio, TX [Member]            
Debt Instrument [Line Items]            
Promissory note issued amount [2]     $ 6,444,000      
Interest Rate [3]     7.47%      
Maturity Date     Aug. 10, 2028      
Long-term debt, gross     $ 6,438,827      
Mortgages [Member] | Dollar General Market, Bakersfield, CA [Member]            
Debt Instrument [Line Items]            
Promissory note issued amount [2]     $ 2,428,000      
Interest Rate [3]     7.47%      
Maturity Date     Aug. 10, 2028      
DSCR Required     1.50%      
Long-term debt, gross     $ 2,426,051      
Mortgages [Member] | Dollar General, Big Spring, TX [Member]            
Debt Instrument [Line Items]            
Promissory note issued amount [2]     $ 635,000      
Interest Rate [3]     7.47%      
Maturity Date     Aug. 10, 2028      
DSCR Required     1.50%      
Long-term debt, gross     $ 634,490      
Mortgages [Member] | Dollar General, Castalia, OH [Member]            
Debt Instrument [Line Items]            
Promissory note issued amount [2]     $ 556,000      
Interest Rate [3]     7.47%      
Maturity Date     Aug. 10, 2028      
DSCR Required     1.50%      
Long-term debt, gross     $ 555,554      
Mortgages [Member] | Dollar General, East Wilton, ME [Member]            
Debt Instrument [Line Items]            
Promissory note issued amount [2]     $ 726,000      
Interest Rate [3]     7.47%      
Maturity Date     Aug. 10, 2028      
DSCR Required     1.50%      
Long-term debt, gross     $ 725,417      
Mortgages [Member] | Dollar General, Lakeside, OH [Member]            
Debt Instrument [Line Items]            
Promissory note issued amount [2]     $ 567,000      
Interest Rate [3]     7.47%      
Maturity Date     Aug. 10, 2028      
DSCR Required     1.50%      
Long-term debt, gross     $ 566,545      
Mortgages [Member] | Dollar General, Litchfield, ME [Member]            
Debt Instrument [Line Items]            
Promissory note issued amount [2]     $ 624,000      
Interest Rate [3]     7.47%      
Maturity Date     Aug. 10, 2028      
DSCR Required     1.50%      
Long-term debt, gross     $ 623,499      
Mortgages [Member] | Dollar General, Mount Gilead, OH [Member]            
Debt Instrument [Line Items]            
Promissory note issued amount [2]     $ 533,000      
Interest Rate [3]     7.47%      
Maturity Date     Aug. 10, 2028      
DSCR Required     1.50%      
Long-term debt, gross     $ 532,572      
Mortgages [Member] | Dollar General, Thompsontown, PA [Member]            
Debt Instrument [Line Items]            
Promissory note issued amount [2]     $ 556,000      
Interest Rate [3]     7.47%      
Maturity Date     Aug. 10, 2028      
DSCR Required     1.50%      
Long-term debt, gross     $ 555,554      
Mortgages [Member] | Dollar Tree Stores, Inc.,Morrow, GA [Member]            
Debt Instrument [Line Items]            
Promissory note issued amount [2]     $ 647,000      
Interest Rate [3]     7.47%      
Maturity Date     Aug. 10, 2028      
DSCR Required     1.50%      
Long-term debt, gross     $ 646,481      
Mortgages [Member] | exp U.S. Services Inc.,exp U.S. Services Inc. [Member]            
Debt Instrument [Line Items]            
Promissory note issued amount [2]     $ 2,950,000      
Interest Rate [3]     7.47%      
Maturity Date     Aug. 10, 2028      
DSCR Required     1.50%      
Long-term debt, gross     $ 2,947,632      
Mortgages [Member] | General Services Administration, Vacaville, CA [Member]            
Debt Instrument [Line Items]            
Promissory note issued amount [2]     $ 1,293,000      
Interest Rate [3]     7.47%      
Maturity Date     Aug. 10, 2028      
DSCR Required     1.50%      
Long-term debt, gross     $ 1,291,962      
Mortgages [Member] | Walgreens, Santa Maria, CA [Member]            
Debt Instrument [Line Items]            
Promissory note issued amount [2]     $ 3,041,000      
Interest Rate [3]     7.47%      
Maturity Date     Aug. 10, 2028      
DSCR Required     1.50%      
Long-term debt, gross     $ 3,041,012      
Mortgages [Member] | PRA Holdings, Inc. - Norfolk, Virginia            
Debt Instrument [Line Items]            
Promissory note issued amount [4]     $ 5,216,749      
Interest Rate     3.50%      
Maturity Date     Oct. 23, 2024      
DSCR Required     1.25%      
Long-term debt, gross     $ 4,604,247 4,728,462    
Mortgages [Member] | Sherwin-Williams - Tampa, Florida            
Debt Instrument [Line Items]            
Promissory note issued amount [3]     $ 1,286,664      
Interest Rate [3]     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 [4]     $ 928,728      
Interest Rate [5]     3.85%      
Maturity Date     Mar. 31, 2032      
DSCR Required     1.50%      
Long-term debt, gross     $ 919,519 928,728    
Mortgages [Member] | Irby Construction - Plant City , Florida            
Debt Instrument [Line Items]            
Promissory note issued amount [4]     $ 928,728      
Interest Rate [5]     3.85%      
Maturity Date     Mar. 31, 2032      
DSCR Required     1.50%      
Long-term debt, gross     $ 919,519 928,728    
Mortgages [Member] | Best Buy - Grand Junction, Colorado            
Debt Instrument [Line Items]            
Promissory note issued amount [4]     $ 2,552,644      
Interest Rate [5]     3.85%      
Maturity Date     Mar. 31, 2032      
DSCR Required     1.50%      
Long-term debt, gross     $ 2,527,334 2,552,644    
Mortgages [Member] | Fresenius - Chicago, Illinois            
Debt Instrument [Line Items]            
Promissory note issued amount [4]     $ 1,727,108      
Interest Rate [5]     3.85%      
Maturity Date     Mar. 31, 2032      
DSCR Required     1.50%      
Long-term debt, gross     $ 1,709,983 1,727,108    
Mortgages [Member] | Starbucks - North Tampa, Florida            
Debt Instrument [Line Items]            
Promissory note issued amount [4]     $ 1,298,047      
Interest Rate [5]     3.85%      
Maturity Date     Mar. 31, 2032      
DSCR Required     1.50%      
Long-term debt, gross     $ 1,285,176 1,298,047    
Mortgages [Member] | Kohls @ Tucson, Arizona            
Debt Instrument [Line Items]            
Promissory note issued amount [4]     $ 3,964,745      
Interest Rate [5]     3.85%      
Maturity Date     Mar. 31, 2032      
DSCR Required     1.50%      
Long-term debt, gross     $ 3,925,434 3,964,745    
Mortgages [Member] | General Services Administration-Navy & Vacant Unit Norfolk, VA [Member]            
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     $ 7,401,027 $ 7,578,304    
Mortgages [Member] | La-Z-Boy Inc. Rockford, IL [Member]            
Debt Instrument [Line Items]            
Promissory note issued amount [4]     $ 2,100,000      
Interest Rate [5]     3.85%      
Maturity Date     Mar. 31, 2032      
DSCR Required     1.50%      
Long-term debt, gross     $ 2,079,178      
[1]

(a) Loan subject to prepayment penalty

[2]

(e) One loan in the amount of $21.0 million secured by 13 properties and allocated to each property based on each property's appraised value.

[3]

(b) Fixed via interest rate swap

[4]

(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.

[5]

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