XML 39 R28.htm IDEA: XBRL DOCUMENT v3.21.2
Loans Payable (Tables)
9 Months Ended
Sep. 30, 2021
Debt Instruments [Abstract]  
Schedule of Loans Payable

Information on the Company’s Loans payable as of September 30, 2021 and December 31, 2020 is as follows:

Description

September 30, 2021

 

 

GR

Property

 

FM

Property

 

CO

Property

 

DST

Properties

 

Buchanan

Property

 

Keller

Springs

Property

 

Summerfield

Property

 

Valencia

Property

 

Credit

Facility

 

Total

 

Principal amount of loans

$

4,500,000

 

$

21,000,000

 

$

26,550,000

 

$

22,495,184

 

$

9,600,000

 

$

31,277,000

 

$

76,575,000

 

$

55,200,000

 

$

63,170,173

 

$

310,367,357

 

Less: Deferred financing costs, net of

   accumulated amortization of $335,163

 

(47,339

)

 

(134,442

)

 

(190,725

)

 

(258,472

)

 

(76,307

)

 

(314,158

)

 

(208,620

)

 

(872,246

)

 

(1,015,968

)

 

(3,118,277

)

Loans payable, net of deferred financing

   costs and amortization

$

4,452,661

 

$

20,865,558

 

$

26,359,275

 

$

22,236,712

 

$

9,523,693

 

$

30,962,842

 

$

76,366,380

 

$

54,327,754

 

$

62,154,205

 

$

307,249,080

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Description

December 31, 2020

 

 

GR

Property

 

FM

Property

 

CO

Property

 

DST

Properties

 

Buchanan

Property

 

Keller

Springs

Property

 

Summerfield

Property

 

Valencia

Property

 

Credit

Facility

 

Total

 

Principal amount of loans

$

4,500,000

 

$

21,000,000

 

$

26,550,000

 

$

22,495,184

 

$

9,600,000

 

$

 

$

 

$

 

$

 

$

84,145,184

 

Less: Deferred financing costs, net of

   accumulated amortization of $158,042

 

(53,485

)

 

(148,297

)

 

(203,743

)

 

(277,618

)

 

(81,610

)

 

 

 

 

 

 

 

 

 

(764,753

)

Loans payable, net of deferred financing

   costs and amortization

$

4,446,515

 

$

20,851,703

 

$

26,346,257

 

$

22,217,566

 

$

9,518,390

 

$

 

$

 

$

 

$

 

$

83,380,431

 

 

Schedule of Future Principal Payment Due under Loan Agreements

The following table presents the future principal payments due under the Company’s loan agreements as of September 30, 2021:

Year

 

Amount

 

2021 (remaining)

 

$

 

2022

 

 

 

2023

 

 

 

2024

 

 

63,170,173

 

2025

 

 

 

Thereafter

 

 

247,197,184

 

Total

 

$

310,367,357