XML 39 R32.htm IDEA: XBRL DOCUMENT v3.24.2.u1
Discontinued Operations - Summary of Discontinued Statement of Operation (Details) - USD ($)
3 Months Ended 6 Months Ended
Jun. 30, 2024
Jun. 30, 2023
Jun. 30, 2024
Jun. 30, 2023
Operating expenses:        
Depreciation $ 304,451 $ 344,742 $ 660,286 $ 688,981
Total operating expenses 1,048,221 1,064,142 2,159,587 2,182,880
Other income (expense):        
Interest expense [1] 1,151,689 911,264 2,075,697 1,788,677
Derivative fair value adjustment [2] 147,284   147,284  
Interest expense - debt issuance costs [3] 362,966 44,687 458,054 89,375
Total other expenses 1,661,939 955,951 2,681,035 1,878,052
Net loss from discontinued operations (1,278,607) (833,854) (1,969,892) (1,657,742)
Affiliated Entity [Member]        
Operating expenses:        
Property operating expenses 126,256 123,593 252,711 247,689
Student Housing [Member]        
Revenues:        
Leasing and related revenues 1,431,553 1,186,239 2,870,730 2,403,190
Operating expenses:        
Property operating expenses $ 617,514 $ 595,807 $ 1,246,590 $ 1,246,210
[1] Includes interest expense related to the Fayetteville JPM Mortgage Loan, Fayetteville Mortgage Loan, and the KeyBank Bridge Loan that are required to be repaid according to the terms of the loan, in conjunction with the sale of the Fayetteville property.
[2] On April 10, 2024, in conjunction with the Fayetteville Mortgage Loan refinance, the Company entered into an interest rate cap agreement with a notional amount of $34.5 million, whereby SOFR was capped at 4.25% through the maturity of the Fayetteville Mortgage Loan, that capped the all in rate at 6.5%. We elected not to designate the interest cap as a hedge for GAAP purposes, and changes in the fair value are recorded in the statement of discontinued operations.
[3] Includes interest expense - debt issuance costs related to the Fayetteville JPM Mortgage Loan, Fayetteville Mortgage, and the KeyBank Bridge Loan that are required to be repaid according to the terms of the loan, in conjunction with the sale of the Fayetteville property.