XML 70 R58.htm IDEA: XBRL DOCUMENT v3.25.1
Debt - Schedule of Mortgage Loans Outstanding (Details) - USD ($)
1 Months Ended 12 Months Ended
Apr. 01, 2022
Apr. 30, 2022
Dec. 31, 2024
Dec. 31, 2023
Debt Instrument [Line Items]        
Long-term debt, gross     $ 64,943,251  
Promissory Notes        
Debt Instrument [Line Items]        
Interest Rate 3.85% 2.50%    
Mortgage Loans        
Debt Instrument [Line Items]        
Mortgage loan issued amount     63,045,913  
Long-term debt, gross     59,443,251 $ 58,143,672
Less Debt Discount, net     (317,978) (383,767)
Less: debt issuance costs, net     (785,358) (942,595)
Long-term debt     58,339,915 56,817,310
Mortgage Loans | 7-Eleven Corporation, Starbucks Corporation & Auburn University        
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     $ 10,602,711 10,757,239
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     6.15%  
Maturity Date     Aug. 30, 2029  
Long-term debt, gross     $ 7,119,184 7,341,804
DSCR Required     1.25%  
Mortgage Loans | PRA Holdings, Inc. [Member]        
Debt Instrument [Line Items]        
Mortgage loan issued amount     $ 5,216,749  
Interest Rate     6.15%  
Maturity Date     Aug. 23, 2029  
Long-term debt, gross     $ 4,410,949 4,562,722
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     $ 1,255,068 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     $ 891,071 913,958
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     $ 891,071 913,958
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     $ 2,014,851 2,066,604
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     $ 2,449,141 2,512,050
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     $ 1,657,079 1,699,642
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     $ 1,245,414 1,277,404
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     $ 3,803,985 3,901,694
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     $ 6,323,628 6,416,362
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     $ 2,382,646 2,417,587
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     $ 623,138 632,277
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     $ 545,614 553,615
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     $ 712,439 722,886
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     $ 556,409 564,568
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     $ 612,344 621,324
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     $ 523,044 530,714
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     $ 545,614 553,615
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     $ 634,914 644,225
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     $ 2,894,895 2,937,348
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     $ 1,268,847 1,287,454
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     $ 2,984,195 $ 3,027,958
DSCR Required     1.50%  
Mortgage Loans | Best Buy Co., Inc. Ames, IA [Member]        
Debt Instrument [Line Items]        
Mortgage loan issued amount     $ 2,495,000  
Interest Rate [2]     6.29%  
Maturity Date     Aug. 23, 2029  
Long-term debt, gross     $ 2,495,000  
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.