Five Year Minimum Rental Payments (Tables)

6 Months Ended

Jun. 30, 2020

Schedule of Estimated Future Minimum Rents

The estimated future minimum rents the Company expects to receive for the GR Property, FM Property, CO Property, Lewisville Property, the DST Properties, SF Property, and the Buchanan Property for each of the next five years and thereafter through the end of the primary term as of June 30, 2020 is as follows:

Year	GR Property		FM Property		CO Property		Lewisville Property		DST Properties		SF Property		Buchanan Property		Total
2020 (remaining)		250,000		1,254,620		1,597,060		444,627		1,097,979		293,036		517,429		5,454,751
2021		500,000		2,560,296		3,216,864		915,933		2,209,683		586,073		1,034,857		11,023,706
2022		500,000		2,611,352		3,251,284		915,933		2,305,756		—		1,034,857		10,619,182
2023		500,000		2,663,909		3,286,073		943,411		2,305,756		—		1,075,458		10,774,607
2024		500,000		2,716,467		3,321,234		943,411		2,305,756		—		1,079,150		10,866,018
Thereafter		4,250,000		11,419,972		26,929,125		3,415,571		16,664,853		—		8,017,615		70,697,136
Total	$	6,500,000	$	23,226,616	$	41,601,640	$	7,578,886	$	26,889,783	$	879,109	$	12,759,366	$	119,435,400