XML 16 R6.htm IDEA: XBRL DOCUMENT v3.22.1
Condensed Consolidated Statements of Cash Flow - USD ($)
3 Months Ended
Mar. 31, 2022
Mar. 31, 2021
Cash flows from operating activities:    
Net income (loss) $ (2,197,000) $ 36,000
Adjustments to reconcile net loss to net cash provided by operating activities:    
Management fee - related party 114,000 0
Performance participation interest - related party 2,121,000 182,000
Income from unconsolidated entities, net (3,979,000) (1,732,000)
Depreciation and amortization 8,778,000 1,525,000
Share-based compensation 19,000 19,000
Straight-line rents (359,000) (207,000)
Amortization of below-market lease intangibles (49,000) (49,000)
Amortization of above-market lease intangibles 33,000 0
Amortization of deferred financing costs 293,000 157,000
Unrealized loss on real estate-related securities, net 160,000 12,000
Unrealized gain on derivative instruments (1,516,000) 0
Distributions of earnings from investments in unconsolidated entities 989,000 1,259,000
Other operating activities 123,000 6,000
Change in assets and liabilities, net of assets and liabilities acquired in acquisitions:    
Decrease (increase) in other assets 2,808,000 (584,000)
Increase in due to affiliates 1,510,000 1,802,000
Increase in accounts payable, accrued expenses and other liabilities 508,000 334,000
Net cash provided by operating activities 9,356,000 2,760,000
Cash flows from investing activities:    
Investments in unconsolidated entities (3,068,000) (9,528,000)
Acquisitions of real estate (150,997,000) (71,015,000)
Pre-acquisition deposits (6,118,000) 0
Capital improvements to real estate (164,000) 0
Purchase of real estate-related securities (11,161,000) (4,328,000)
Proceeds from sale of real estate-related securities 0 319,000
Distributions of capital from investments in unconsolidated entities 0 496,000
Net cash used in investing activities (171,508,000) (84,056,000)
Cash flows from financing activities:    
Proceeds from issuance of redeemable common stock 42,999,000 61,726,000
Proceeds from issuance of common stock 48,535,000 9,344,000
Subscriptions received in advance 3,092,000 0
Proceeds from revolving credit facility 79,800,000 80,000,000
Repayment of revolving credit facility (47,000,000) (67,700,000)
Borrowings from mortgages payable 39,660,000 0
Purchase of derivative instruments (1,808,000) 0
Payment of loan deposit 0 (685,000)
Payment of deferred financing costs (534,000) (831,000)
Common stock distributions (5,119,000) (1,951,000)
Preferred stock dividends (2,000) 0
Contributions from non-controlling interests 2,025,000 0
Distributions to non-controlling interests (95,000) 0
Net cash provided by financing activities 161,553,000 79,903,000
Net change in cash and cash equivalents and restricted cash (599,000) (1,393,000)
Cash and cash equivalents and restricted cash, beginning of period 15,499,000 3,718,000
Cash and cash equivalents and restricted cash, end of period 14,900,000 2,325,000
Reconciliation of cash and cash equivalents and restricted cash to the condensed consolidated balance sheets:    
Cash and cash equivalents 9,633,000 1,575,000
Restricted cash 5,267,000 750,000
Total cash and cash equivalents and restricted cash 14,900,000 2,325,000
Supplemental disclosures:    
Interest paid 1,570,000 409,000
Non-cash investing and financing activities:    
Assumption of assets and liabilities in conjunction with acquisitions of real estate, net 510,000 68,000
Issuance of redeemable INREIT OP units as consideration for performance participation interest 3,280,000 0
Distributions payable 2,132,000 929,000
Distribution reinvestment 80,000 1,000
Accrued offering costs due to affiliates 386,000 26,000
Adjustment to carrying value of redeemable equity instruments $ 10,182,000 $ 0