XML 72 R59.htm IDEA: XBRL DOCUMENT v3.24.1.u1
Debt - Schedule of Mortgage Loans Outstanding (Details) - USD ($)
1 Months Ended 12 Months Ended
Apr. 01, 2022
Apr. 30, 2022
Dec. 31, 2023
Dec. 31, 2022
Debt Instrument [Line Items]        
Long-term debt, gross     $ 65,453,512  
Promissory Notes        
Debt Instrument [Line Items]        
Interest Rate 3.85% 2.50%    
Mortgage Loans        
Debt Instrument [Line Items]        
Mortgage loan issued amount     60,550,913  
Long-term debt, gross     58,143,672 $ 35,951,259
Less Debt Discount, net     (383,767) 0
Less: debt issuance costs, net     (942,595) (717,381)
Long-term debt     56,817,310 35,233,878
Mortgage Loans | 7-Eleven Corporation, Starbucks Corporation, and Pratt & Whitney Automation,Inc [Member]        
Debt Instrument [Line Items]        
Mortgage loan issued amount [1]     $ 11,287,500  
Interest Rate     4.17%  
Maturity Date     Mar. 06, 2030  
Long-term debt, gross     $ 10,757,239 10,957,829
DSCR Required     1.25%  
Mortgage Loans | General Services Administration-Navy & Vacant Unit [Member]        
Debt Instrument [Line Items]        
Mortgage loan issued amount     $ 8,260,000  
Interest Rate     3.50%  
Maturity Date     Sep. 30, 2024  
Long-term debt, gross     $ 7,341,804 7,578,304
DSCR Required     1.25%  
Mortgage Loans | PRA Holdings, Inc. [Member]        
Debt Instrument [Line Items]        
Mortgage loan issued amount     $ 5,216,749  
Interest Rate     3.50%  
Maturity Date     Oct. 23, 2024  
Long-term debt, gross     $ 4,562,722 4,728,462
DSCR Required     1.25%  
Mortgage Loans | Sherwin Williams Company [Member]        
Debt Instrument [Line Items]        
Mortgage loan issued amount     $ 1,286,664  
Interest Rate [2]     3.72%  
Maturity Date     Aug. 10, 2028  
Long-term debt, gross     $ 1,286,664 1,286,664
DSCR Required     1.20%  
Mortgage Loans | General Services Administration-FBI [Member]        
Debt Instrument [Line Items]        
Mortgage loan issued amount [3]     $ 928,728  
Interest Rate [4]     3.85%  
Maturity Date     Mar. 31, 2032  
Long-term debt, gross     $ 913,958 928,728
DSCR Required     1.50%  
Mortgage Loans | Irby Construction [Member]        
Debt Instrument [Line Items]        
Mortgage loan issued amount [3]     $ 928,728  
Interest Rate [4]     3.85%  
Maturity Date     Mar. 31, 2032  
Long-term debt, gross     $ 913,958 928,728
DSCR Required     1.50%  
Mortgage Loans | La-Z-Boy Inc.[Member]        
Debt Instrument [Line Items]        
Mortgage loan issued amount [3]     $ 2,100,000  
Interest Rate [4]     3.85%  
Maturity Date     Mar. 31, 2032  
Long-term debt, gross     $ 2,066,604 0
DSCR Required     1.50%  
Mortgage Loans | Best Buy Co., Inc.[Member]        
Debt Instrument [Line Items]        
Mortgage loan issued amount [3]     $ 2,552,644  
Interest Rate [4]     3.85%  
Maturity Date     Mar. 31, 2032  
Long-term debt, gross     $ 2,512,050 2,552,644
DSCR Required     1.50%  
Mortgage Loans | Fresenius Medical Care Holdings, Inc.[Member]        
Debt Instrument [Line Items]        
Mortgage loan issued amount [3]     $ 1,727,108  
Interest Rate [4]     3.85%  
Maturity Date     Mar. 31, 2032  
Long-term debt, gross     $ 1,699,642 1,727,108
DSCR Required     1.50%  
Mortgage Loans | Starbucks Corporation [Member]        
Debt Instrument [Line Items]        
Mortgage loan issued amount [3]     $ 1,298,047  
Interest Rate [4]     3.85%  
Maturity Date     Mar. 31, 2032  
Long-term debt, gross     $ 1,277,404 1,298,047
DSCR Required     1.50%  
Mortgage Loans | Kohl's Corporation [Member]        
Debt Instrument [Line Items]        
Mortgage loan issued amount [3]     $ 3,964,745  
Interest Rate [4]     3.85%  
Maturity Date     Mar. 31, 2032  
Long-term debt, gross     $ 3,901,694 3,964,745
DSCR Required     1.50%  
Mortgage Loans | City of San Antonio (PreK) [Member]        
Debt Instrument [Line Items]        
Mortgage loan issued amount [5]     $ 6,444,000  
Interest Rate [2]     7.47%  
Maturity Date     Aug. 10, 2028  
Long-term debt, gross     $ 6,416,362 0
DSCR Required     1.50%  
Mortgage Loans | Dollar General Market, Bakersfield, CA [Member]        
Debt Instrument [Line Items]        
Mortgage loan issued amount [5]     $ 2,428,000  
Interest Rate [2]     7.47%  
Maturity Date     Aug. 10, 2028  
Long-term debt, gross     $ 2,417,587 0
DSCR Required     1.50%  
Mortgage Loans | Dollar General, Big Spring, TX [Member]        
Debt Instrument [Line Items]        
Mortgage loan issued amount [5]     $ 635,000  
Interest Rate [2]     7.47%  
Maturity Date     Aug. 10, 2028  
Long-term debt, gross     $ 632,277 0
DSCR Required     1.50%  
Mortgage Loans | Dollar General, Castalia, OH [Member]        
Debt Instrument [Line Items]        
Mortgage loan issued amount [5]     $ 556,000  
Interest Rate [2]     7.47%  
Maturity Date     Aug. 10, 2028  
Long-term debt, gross     $ 553,615 0
DSCR Required     1.50%  
Mortgage Loans | Dollar General, East Wilton, ME [Member]        
Debt Instrument [Line Items]        
Mortgage loan issued amount [5]     $ 726,000  
Interest Rate [2]     7.47%  
Maturity Date     Aug. 10, 2028  
Long-term debt, gross     $ 722,886 0
DSCR Required     1.50%  
Mortgage Loans | Dollar General, Lakeside, OH [Member]        
Debt Instrument [Line Items]        
Mortgage loan issued amount [5]     $ 567,000  
Interest Rate [2]     7.47%  
Maturity Date     Aug. 10, 2028  
Long-term debt, gross     $ 564,568 0
DSCR Required     1.50%  
Mortgage Loans | Dollar General, Litchfield, ME [Member]        
Debt Instrument [Line Items]        
Mortgage loan issued amount [5]     $ 624,000  
Interest Rate [2]     7.47%  
Maturity Date     Aug. 10, 2028  
Long-term debt, gross     $ 621,324 0
DSCR Required     1.50%  
Mortgage Loans | Dollar General, Mount Gilead, OH [Member]        
Debt Instrument [Line Items]        
Mortgage loan issued amount [5]     $ 533,000  
Interest Rate [2]     7.47%  
Maturity Date     Aug. 10, 2028  
Long-term debt, gross     $ 530,714 0
DSCR Required     1.50%  
Mortgage Loans | Dollar General, Thompsontown, PA [Member]        
Debt Instrument [Line Items]        
Mortgage loan issued amount [5]     $ 556,000  
Interest Rate [2]     7.47%  
Maturity Date     Aug. 10, 2028  
Long-term debt, gross     $ 553,615 0
DSCR Required     1.50%  
Mortgage Loans | Dollar Tree Stores, Inc.,Morrow, GA [Member]        
Debt Instrument [Line Items]        
Mortgage loan issued amount [5]     $ 647,000  
Interest Rate [2]     7.47%  
Maturity Date     Aug. 10, 2028  
Long-term debt, gross     $ 644,225 0
DSCR Required     1.50%  
Mortgage Loans | exp U.S. Services Inc.,exp U.S. Services Inc. [Member]        
Debt Instrument [Line Items]        
Mortgage loan issued amount [5]     $ 2,950,000  
Interest Rate [2]     7.47%  
Maturity Date     Aug. 10, 2028  
Long-term debt, gross     $ 2,937,348 0
DSCR Required     1.50%  
Mortgage Loans | General Services Administration, Vacaville, CA [Member]        
Debt Instrument [Line Items]        
Mortgage loan issued amount [5]     $ 1,293,000  
Interest Rate [2]     7.47%  
Maturity Date     Aug. 10, 2028  
Long-term debt, gross     $ 1,287,454 0
DSCR Required     1.50%  
Mortgage Loans | Walgreens, Santa Maria, CA [Member]        
Debt Instrument [Line Items]        
Mortgage loan issued amount [5]     $ 3,041,000  
Interest Rate [2]     7.47%  
Maturity Date     Aug. 10, 2028  
Long-term debt, gross     $ 3,027,958 $ 0
DSCR Required     1.50%  
[1] Loan subject to prepayment penalty
[2] Fixed via interest rate swap
[3] 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] Adjustment effective April 1, 2027 equal to 5-year Treasury plus 2.5% and subject to a floor of 3.85%
[5] 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.