XML 53 R42.htm IDEA: XBRL DOCUMENT v3.21.2
Investments in Unconsolidated Real Estate Entities - Schedule of Unconsolidated Entities (Details) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended
Jun. 30, 2021
Mar. 31, 2021
Jun. 30, 2020
Mar. 31, 2020
Jun. 30, 2021
Jun. 30, 2020
Dec. 31, 2020
Dec. 31, 2019
Balance Sheet                
Total assets $ 248,557   $ 162,838   $ 248,557 $ 162,838 $ 162,838  
Total liabilities (96,441)       (96,441)   (74,412)  
Total equity of unconsolidated real estate entities (3,053) $ 12,226 (1,356) $ (1,003) (3,053) (1,356) 5,232 $ 200
INREIT investment in unconsolidated real estate entities 98,591       98,591   89,284  
Operating Data                
Total revenues 2,569   0   4,747 0    
Income (loss) from unconsolidated real estate entities (2,408) $ 36 (353) $ (1,203) (2,372) (1,556)    
Income (loss) from unconsolidated real estate entities (228)   $ 0   1,503 $ 0    
Vida JV LLC                
Balance Sheet                
Total assets 413,922       413,922   366,482  
Total liabilities (219,047)       (219,047)   (187,882)  
Total equity of unconsolidated real estate entities 194,875       194,875   178,600  
INREIT's share 82,822       82,822   75,914  
INREIT outside basis 249       249   252  
INREIT investment in unconsolidated real estate entities 83,071       83,071   76,166  
Operating Data                
Total revenues 9,251       17,840      
Income (loss) from unconsolidated real estate entities (1,643)       1,388      
INREIT's share (697)       590      
Amortization of INREIT outside basis (2)       (5)      
Income (loss) from unconsolidated real estate entities (699)       585      
San Simeon Holdings                
Balance Sheet                
Total assets 114,989       114,989   112,594  
Total liabilities (78,136)       (78,136)   (76,322)  
Total equity of unconsolidated real estate entities 36,853       36,853   36,272  
INREIT's share 15,520       15,520   13,118  
INREIT outside basis 0       0   0  
INREIT investment in unconsolidated real estate entities 15,520       15,520   13,118  
Operating Data                
Total revenues 2,123       4,379      
Income (loss) from unconsolidated real estate entities (495)       (719)      
INREIT's share 471       918      
Amortization of INREIT outside basis 0       0      
Income (loss) from unconsolidated real estate entities 471       918      
Vida JV LLC And San Simeon Holdings                
Balance Sheet                
Total assets 528,911       528,911   479,076  
Total liabilities (297,183)       (297,183)   (264,204)  
Total equity of unconsolidated real estate entities 231,728       231,728   214,872  
INREIT's share 98,342       98,342   89,032  
INREIT outside basis 249       249   252  
INREIT investment in unconsolidated real estate entities 98,591       98,591   $ 89,284  
Operating Data                
Total revenues 11,374       22,219      
Income (loss) from unconsolidated real estate entities (2,138)       669      
INREIT's share (226)       1,508      
Amortization of INREIT outside basis (2)       (5)      
Income (loss) from unconsolidated real estate entities $ (228)       $ 1,503