XML 58 R50.htm IDEA: XBRL DOCUMENT v3.25.2
Mortgage Loans - Schedule of Promissory Notes (Details) - USD ($)
1 Months Ended 6 Months Ended
Apr. 01, 2022
Apr. 30, 2022
Jun. 30, 2025
Dec. 31, 2024
Debt Instrument [Line Items]        
Long-term debt, gross     $ 63,623,917  
Promissory Notes        
Debt Instrument [Line Items]        
Interest Rate 3.85% 2.50%    
Mortgages [Member]        
Debt Instrument [Line Items]        
Promissory note issued amount     71,599,913  
Long-term debt, gross     56,049,047 $ 59,443,251
Less Debt Discount, net     (778,551) (317,978)
Less: debt issuance costs, net     (483,403) (785,358)
Long-term debt     54,787,093 58,339,915
Mortgages [Member] | 7-11 - Washington, District of Columbia        
Debt Instrument [Line Items]        
Promissory note issued amount     $ 750,000  
Interest Rate     6.50%  
Maturity date     Mar. 31, 2026  
DSCR Required     1.50%  
Long-term debt, gross     $ 750,000 0
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     $ 0 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  
DSCR Required     1.25%  
Long-term debt, gross     $ 7,023,791 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  
DSCR Required     1.25%  
Long-term debt, gross     $ 4,351,851 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  
DSCR Required     1.20%  
Long-term debt, gross     $ 1,238,754 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  
DSCR Required     1.50%  
Long-term debt, gross     $ 879,195 891,071
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  
DSCR Required     1.50%  
Long-term debt, gross     $ 879,195 891,071
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  
DSCR Required     1.50%  
Long-term debt, gross     $ 1,987,989 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  
DSCR Required     1.50%  
Long-term debt, gross     $ 2,416,501 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  
DSCR Required     1.50%  
Long-term debt, gross     $ 1,634,994 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  
DSCR Required     1.50%  
Long-term debt, gross     $ 1,228,817 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  
DSCR Required     1.50%  
Long-term debt, gross     $ 3,753,289 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 [2]     7.47%  
Maturity date     Aug. 10, 2028  
DSCR Required     1.50%  
Long-term debt, gross     $ 6,273,913 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 [2]     7.47%  
Maturity date     Aug. 10, 2028  
DSCR Required     1.50%  
Long-term debt, gross     $ 2,363,914 2,382,646
Mortgages [Member] | Dollar General Big Spring Tx Member        
Debt Instrument [Line Items]        
Promissory note issued amount [5]     $ 635,000  
Interest Rate [2]     7.47%  
Maturity date     Aug. 10, 2028  
DSCR Required     1.50%  
Long-term debt, gross     $ 618,239 623,138
Mortgages [Member] | Dollar General Castalia Oh Member        
Debt Instrument [Line Items]        
Promissory note issued amount [5]     $ 556,000  
Interest Rate [2]     7.47%  
Maturity date     Aug. 10, 2028  
DSCR Required     1.50%  
Long-term debt, gross     $ 541,325 545,614
Mortgages [Member] | Dollar General East Wilton Me Member        
Debt Instrument [Line Items]        
Promissory note issued amount [5]     $ 726,000  
Interest Rate [2]     7.47%  
Maturity date     Aug. 10, 2028  
DSCR Required     1.50%  
Long-term debt, gross     $ 706,837 712,439
Mortgages [Member] | Dollar General Lakeside Oh Member        
Debt Instrument [Line Items]        
Promissory note issued amount [5]     $ 567,000  
Interest Rate [2]     7.47%  
Maturity date     Aug. 10, 2028  
DSCR Required     1.50%  
Long-term debt, gross     $ 552,034 556,409
Mortgages [Member] | Dollar General Litchfield Me Member        
Debt Instrument [Line Items]        
Promissory note issued amount [5]     $ 624,000  
Interest Rate [2]     7.47%  
Maturity date     Aug. 10, 2028  
DSCR Required     1.50%  
Long-term debt, gross     $ 607,530 612,344
Mortgages [Member] | Dollar General Mount Gilead Oh Member        
Debt Instrument [Line Items]        
Promissory note issued amount [5]     $ 533,000  
Interest Rate [2]     7.47%  
Maturity date     Aug. 10, 2028  
DSCR Required     1.50%  
Long-term debt, gross     $ 518,932 523,044
Mortgages [Member] | Dollar General Thompsontown Pa Member        
Debt Instrument [Line Items]        
Promissory note issued amount [5]     $ 556,000  
Interest Rate [2]     7.47%  
Maturity date     Aug. 10, 2028  
DSCR Required     1.50%  
Long-term debt, gross     $ 541,325 545,614
Mortgages [Member] | Dollar Tree Stores Inc Morrow Ga Member        
Debt Instrument [Line Items]        
Promissory note issued amount [5]     $ 647,000  
Interest Rate [2]     7.47%  
Maturity date     Aug. 10, 2028  
DSCR Required     1.50%  
Long-term debt, gross     $ 629,922 634,914
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 [2]     7.47%  
Maturity date     Aug. 10, 2028  
DSCR Required     1.50%  
Long-term debt, gross     $ 2,872,136 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 [2]     7.47%  
Maturity date     Aug. 10, 2028  
DSCR Required     1.50%  
Long-term debt, gross     $ 1,258,872 1,268,847
Mortgages [Member] | Walgreens Santa Maria Ca Member        
Debt Instrument [Line Items]        
Promissory note issued amount [5]     $ 3,041,000  
Interest Rate [2]     7.47%  
Maturity date     Aug. 10, 2028  
DSCR Required     1.50%  
Long-term debt, gross     $ 2,960,734 2,984,195
Mortgages [Member] | Best Buy Co., Inc.Ames, IA        
Debt Instrument [Line Items]        
Promissory note issued amount     $ 2,495,000  
Interest Rate [2]     6.29%  
Maturity date     Aug. 23, 2029  
DSCR Required     1.50%  
Long-term debt, gross     $ 2,495,000 $ 2,495,000
Mortgages [Member] | Zaxby's Sanford, FL        
Debt Instrument [Line Items]        
Promissory note issued amount     $ 2,947,000  
Interest Rate     6.29%  
Maturity date     May 14, 2026  
DSCR Required     1.30%  
Long-term debt, gross     $ 2,499,550  
Mortgages [Member] | Dollar General Cleveland, TN        
Debt Instrument [Line Items]        
Promissory note issued amount     $ 1,350,000  
Interest Rate     3.50%  
Maturity date     May 14, 2026  
DSCR Required     1.25%  
Long-term debt, gross     $ 1,239,210  
Mortgages [Member] | Tractor Supply Kernersville, NC        
Debt Instrument [Line Items]        
Promissory note issued amount     $ 3,507,000  
Interest Rate     2.90%  
Maturity date     Oct. 22, 2031  
DSCR Required     1.20%  
Long-term debt, gross     $ 3,225,198  
[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 at the date of acquisition based on each property's appraised value.