XML 57 R50.htm IDEA: XBRL DOCUMENT v3.25.1
Mortgage Loans - Schedule of Promissory Notes (Details) - USD ($)
1 Months Ended 3 Months Ended
Apr. 01, 2022
Apr. 30, 2022
Mar. 31, 2025
Dec. 31, 2024
Debt Instrument [Line Items]        
Long-term debt, gross     $ 71,684,027  
Promissory Notes        
Debt Instrument [Line Items]        
Interest Rate 3.85% 2.50%    
Mortgages [Member]        
Debt Instrument [Line Items]        
Promissory note issued amount     70,849,913  
Long-term debt, gross     66,184,027 $ 59,443,251
Less Debt Discount, net     (826,271) (317,978)
Less: debt issuance costs, net     (742,825) (785,358)
Long-term debt     64,614,931 58,339,915
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  
Debt service coverage ratios     1.25%  
Long-term debt, gross     $ 10,602,711 10,602,711
Mortgages [Member] | GSA-Navy - Norfolk, Virginia        
Debt Instrument [Line Items]        
Promissory note issued amount     $ 8,260,000  
Interest Rate     6.15%  
Maturity date     Aug. 30, 2029  
Debt service coverage ratios     1.25%  
Long-term debt, gross     $ 7,070,667 7,119,184
Mortgages [Member] | PRA Holdings, Inc. - Norfolk, Virginia        
Debt Instrument [Line Items]        
Promissory note issued amount     $ 5,216,749  
Interest Rate     6.15%  
Maturity date     Aug. 23, 2029  
Debt service coverage ratios     1.25%  
Long-term debt, gross     $ 4,380,897 4,410,949
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  
Debt service coverage ratios     1.20%  
Long-term debt, gross     $ 1,246,821 1,255,068
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  
Debt service coverage ratios     1.50%  
Long-term debt, gross     $ 885,068 891,071
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  
Debt service coverage ratios     1.50%  
Long-term debt, gross     $ 885,068 891,071
Mortgages [Member] | La Z Boy Inc Rockford Il Member        
Debt Instrument [Line Items]        
Promissory note issued amount     $ 2,100,000  
Interest Rate [4]     3.85%  
Maturity date     Mar. 31, 2032  
Long-term debt, gross     $ 2,001,273 2,014,851
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  
Debt service coverage ratios     1.50%  
Long-term debt, gross     $ 2,432,644 2,449,141
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  
Debt service coverage ratios     1.50%  
Long-term debt, gross     $ 1,645,916 1,657,079
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  
Debt service coverage ratios     1.50%  
Long-term debt, gross     $ 1,237,025 1,245,414
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  
Debt service coverage ratios     1.50%  
Long-term debt, gross     $ 3,778,361 3,803,985
Mortgages [Member] | City Of San Antonio Prek San Antonio Tx Member        
Debt Instrument [Line Items]        
Promissory note issued amount [5]     $ 6,444,000  
Interest Rate [4]     7.47%  
Maturity date     Aug. 10, 2028  
Debt service coverage ratios     1.50%  
Long-term debt, gross     $ 6,297,705 6,323,628
Mortgages [Member] | Dollar General Market Bakersfield Ca Member        
Debt Instrument [Line Items]        
Promissory note issued amount [5]     $ 2,428,000  
Interest Rate [4]     7.47%  
Maturity date     Aug. 10, 2028  
Debt service coverage ratios     1.50%  
Long-term debt, gross     $ 2,372,878 2,382,646
Mortgages [Member] | Dollar General Big Spring Tx Member        
Debt Instrument [Line Items]        
Promissory note issued amount [5]     $ 635,000  
Interest Rate [4]     7.47%  
Maturity date     Aug. 10, 2028  
Debt service coverage ratios     1.50%  
Long-term debt, gross     $ 620,584 623,138
Mortgages [Member] | Dollar General Castalia Oh Member        
Debt Instrument [Line Items]        
Promissory note issued amount [5]     $ 556,000  
Interest Rate [4]     7.47%  
Maturity date     Aug. 10, 2028  
Debt service coverage ratios     1.50%  
Long-term debt, gross     $ 543,377 545,614
Mortgages [Member] | Dollar General East Wilton Me Member        
Debt Instrument [Line Items]        
Promissory note issued amount [5]     $ 726,000  
Interest Rate [4]     7.47%  
Maturity date     Aug. 10, 2028  
Debt service coverage ratios     1.50%  
Long-term debt, gross     $ 709,518 712,439
Mortgages [Member] | Dollar General Lakeside Oh Member        
Debt Instrument [Line Items]        
Promissory note issued amount [5]     $ 567,000  
Interest Rate [4]     7.47%  
Maturity date     Aug. 10, 2028  
Debt service coverage ratios     1.50%  
Long-term debt, gross     $ 554,128 556,409
Mortgages [Member] | Dollar General Litchfield Me Member        
Debt Instrument [Line Items]        
Promissory note issued amount [5]     $ 624,000  
Interest Rate [4]     7.47%  
Maturity date     Aug. 10, 2028  
Debt service coverage ratios     1.50%  
Long-term debt, gross     $ 609,834 612,344
Mortgages [Member] | Dollar General Mount Gilead Oh Member        
Debt Instrument [Line Items]        
Promissory note issued amount [5]     $ 533,000  
Interest Rate [4]     7.47%  
Maturity date     Aug. 10, 2028  
Debt service coverage ratios     1.50%  
Long-term debt, gross     $ 520,900 523,044
Mortgages [Member] | Dollar General Thompsontown Pa Member        
Debt Instrument [Line Items]        
Promissory note issued amount [5]     $ 556,000  
Interest Rate [4]     7.47%  
Maturity date     Aug. 10, 2028  
Debt service coverage ratios     1.50%  
Long-term debt, gross     $ 543,377 545,614
Mortgages [Member] | Dollar Tree Stores Inc Morrow Ga Member        
Debt Instrument [Line Items]        
Promissory note issued amount [5]     $ 647,000  
Interest Rate [4]     7.47%  
Maturity date     Aug. 10, 2028  
Debt service coverage ratios     1.50%  
Long-term debt, gross     $ 632,312 634,914
Mortgages [Member] | Exp U S Services Inc Exp U S Services Inc Member        
Debt Instrument [Line Items]        
Promissory note issued amount [5]     $ 2,950,000  
Interest Rate [4]     7.47%  
Maturity date     Aug. 10, 2028  
Debt service coverage ratios     1.50%  
Long-term debt, gross     $ 2,883,028 2,894,895
Mortgages [Member] | General Services Administration Vacaville Ca Member        
Debt Instrument [Line Items]        
Promissory note issued amount [5]     $ 1,293,000  
Interest Rate [4]     7.47%  
Maturity date     Aug. 10, 2028  
Debt service coverage ratios     1.50%  
Long-term debt, gross     $ 1,263,646 1,268,847
Mortgages [Member] | Walgreens Santa Maria Ca Member        
Debt Instrument [Line Items]        
Promissory note issued amount [5]     $ 3,041,000  
Interest Rate [4]     7.47%  
Maturity date     Aug. 10, 2028  
Debt service coverage ratios     1.50%  
Long-term debt, gross     $ 2,971,962 2,984,195
Mortgages [Member] | Best Buy Co., Inc. Member        
Debt Instrument [Line Items]        
Promissory note issued amount     $ 2,495,000  
Interest Rate [4]     6.29%  
Maturity date     Aug. 23, 2029  
Debt service coverage ratios     1.50%  
Long-term debt, gross     $ 2,495,000 $ 2,495,000
Mortgages [Member] | Zaxby's Member        
Debt Instrument [Line Items]        
Promissory note issued amount     $ 2,947,000  
Interest Rate     6.29%  
Maturity date     May 14, 2026  
Debt service coverage ratios     1.30%  
Long-term debt, gross     $ 2,507,448  
Mortgages [Member] | Dollar General Member        
Debt Instrument [Line Items]        
Promissory note issued amount     $ 1,350,000  
Interest Rate     3.50%  
Maturity date     May 14, 2026  
Debt service coverage ratios     1.25%  
Long-term debt, gross     $ 1,246,390  
Mortgages [Member] | Tractor Supply Member        
Debt Instrument [Line Items]        
Promissory note issued amount     $ 3,507,000  
Interest Rate     2.90%  
Maturity date     Oct. 22, 2031  
Debt service coverage ratios     1.20%  
Long-term debt, gross     $ 3,245,489  
[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%

[5]

(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.