XML 57 R50.htm IDEA: XBRL DOCUMENT v3.25.3
Mortgage Loans - Schedule of Promissory Notes (Details) - USD ($)
1 Months Ended 9 Months Ended
Apr. 01, 2022
Apr. 30, 2022
Sep. 30, 2025
Dec. 31, 2024
Debt Instrument [Line Items]        
Long-term debt, gross     $ 63,377,435  
Promissory Notes        
Debt Instrument [Line Items]        
Interest Rate 3.85% 2.50%    
Mortgage Loans        
Debt Instrument [Line Items]        
Promissory note issued amount     71,599,913  
Long-term debt, gross     55,762,746 $ 59,443,251
Less Debt Discount, net     (740,020) (317,978)
Less: debt issuance costs, net     (434,942) (785,358)
Long-term debt     54,587,784 58,339,915
Mortgage Loans | 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
Mortgage Loans | 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
Mortgage Loans | 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     $ 6,976,176 7,119,184
Mortgage Loans | 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     $ 4,322,347 4,410,949
Mortgage Loans | 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     $ 1,230,609 1,255,068
Mortgage Loans | 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     $ 873,262 891,071
Mortgage Loans | 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     $ 873,262 891,071
Mortgage Loans | 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     $ 1,974,575 2,014,851
Mortgage Loans | 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     $ 2,400,193 2,449,141
Mortgage Loans | 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     $ 1,623,961 1,657,079
Mortgage Loans | 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     $ 1,220,524 1,245,414
Mortgage Loans | 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     $ 3,727,960 3,803,985
Mortgage Loans | City Of San Antonio Prek San Antonio Tx        
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     $ 6,249,643 6,323,628
Mortgage Loans | Dollar General Market Bakersfield Ca        
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     $ 2,354,769 2,382,646
Mortgage Loans | Dollar General Big Spring Tx        
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     $ 615,848 623,138
Mortgage Loans | Dollar General Castalia Oh        
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     $ 539,231 545,614
Mortgage Loans | Dollar General East Wilton Me        
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     $ 704,103 712,439
Mortgage Loans | Dollar General Lakeside Oh        
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     $ 549,899 556,409
Mortgage Loans | Dollar General Litchfield Me        
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     $ 605,180 612,344
Mortgage Loans | Dollar General Mount Gilead Oh        
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     $ 516,924 523,044
Mortgage Loans | Dollar General Thompsontown Pa        
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     $ 539,231 545,614
Mortgage Loans | Dollar Tree Stores Inc Morrow Ga        
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     $ 627,485 634,914
Mortgage Loans | Exp U S Services Inc Exp U S Services Inc        
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     $ 2,861,025 2,894,895
Mortgage Loans | General Services Administration Vacaville Ca        
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     $ 1,254,002 1,268,847
Mortgage Loans | Walgreens Santa Maria Ca        
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     $ 2,949,281 2,984,195
Mortgage Loans | 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
Mortgage Loans | 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     $ 2,491,529  
Mortgage Loans | 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     $ 1,231,969  
Mortgage Loans | 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     $ 3,204,758  
[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.