XML 19 R6.htm IDEA: XBRL DOCUMENT v3.22.2
Condensed Consolidated Statements of Cash Flow - USD ($)
3 Months Ended 6 Months Ended 12 Months Ended
Jun. 30, 2022
Jun. 30, 2021
Jun. 30, 2022
Jun. 30, 2021
Dec. 31, 2021
Cash flows from operating activities:          
Net loss $ (8,165,000) $ (2,408,000) $ (10,362,000) $ (2,372,000)  
Adjustments to reconcile net loss to net cash provided by operating activities:          
Management fee - related party 187,000 100 301,000 100  
Performance participation interest - related party 2,273,000 609,000 4,394,000 791,000 $ 800,000
Income from unconsolidated entities, net (1,728,000) 228,000 (5,707,000) (1,503,000)  
Depreciation and amortization 11,710,000 2,037,000 20,488,000 3,562,000  
Share-based compensation     38,000 39,000  
Straight-line rents     (719,000) (310,000)  
Amortization of below-market lease intangibles     (50,000) (98,000)  
Amortization of above-market lease intangibles     77,000 0  
Amortization of deferred financing costs     645,000 318,000  
Unrealized loss on real estate-related securities, net     1,554,000 (13,000)  
Unrealized gain on derivative instruments (954,000) 0 (2,470,000) 0  
Distributions of earnings from investments in unconsolidated entities     3,413,000 780,000  
Other operating activities     392,000 31,000  
Change in assets and liabilities, net of assets and liabilities acquired in acquisitions:          
Decrease (increase) in other assets     2,525,000 (583,000)  
Increase in due to affiliates     1,574,000 2,720,000  
Increase in accounts payable, accrued expenses and other liabilities     1,136,000 285,000  
Net cash provided by operating activities     17,229,000 3,647,000  
Cash flows from investing activities:          
Investments in unconsolidated entities     (3,720,000) (11,096,000)  
Acquisitions of real estate     (342,453,000) (71,015,000)  
Pre-acquisition deposits     (480,000) 0  
Capital improvements to real estate     (223,000) (24,000)  
Purchase of real estate-related securities     (14,235,000) (4,452,000)  
Proceeds from sale of real estate-related securities     0 564,000  
Distributions of capital from investments in unconsolidated entities     0 2,512,000  
Net cash used in investing activities     (361,111,000) (83,511,000)  
Cash flows from financing activities:          
Proceeds from issuance of redeemable common stock     87,202,000 61,726,000  
Proceeds from issuance of common stock     61,833,000 9,351,000  
Repurchase of common stock     (13,995,000) 0  
Subscriptions received in advance     6,328,000 0  
Proceeds from revolving credit facility     123,400,000 80,900,000  
Repayment of revolving credit facility     (136,800,000) (111,700,000)  
Borrowings from mortgages payable     214,925,000 45,000,000  
Purchase of derivative instruments     (1,808,000) 0  
Payment of deferred financing costs     (2,987,000) (1,457,000)  
Common stock distributions     (11,482,000) (4,688,000)  
Preferred stock dividends     (4,000) (4,000)  
Sale of interest to non-controlling interest     22,462,000 0  
Contributions from non-controlling interests     4,963,000 0  
Distributions to non-controlling interests     (283,000) 0  
Net cash provided by financing activities     353,754,000 79,128,000  
Net change in cash and cash equivalents and restricted cash     9,872,000 (736,000)  
Cash and cash equivalents and restricted cash, beginning of period     15,499,000 3,718,000 3,718,000
Cash and cash equivalents and restricted cash, end of period 25,371,000 2,982,000 25,371,000 2,982,000 15,499,000
Reconciliation of cash and cash equivalents and restricted cash to the condensed consolidated balance sheets:          
Cash and cash equivalents 16,144,000 2,123,000 16,144,000 2,123,000 13,754,000
Restricted cash 9,227,000 859,000 9,227,000 859,000 1,745,000
Cash, Cash Equivalents, Restricted Cash and Restricted Cash Equivalents, Total $ 25,371,000 $ 2,982,000 25,371,000 2,982,000 $ 15,499,000
Supplemental disclosures:          
Interest paid     4,128,000 736,000  
Non-cash investing and financing activities:          
Assumption of assets and liabilities in conjunction with acquisitions of real estate, net     1,331,000 68,000  
Issuance of Class E OP Units     3,280,000 0  
Issuance of Class E shares for payment of management fees     157,000 0  
Accrued capital expenditures     508,000 1,438,000  
Distributions payable     2,198,000 825,000  
Distribution reinvestment     209,000 27,000  
Accrued offering costs due to affiliates     795,000 2,922,000  
Adjustment to carrying value of redeemable equity instruments     $ 20,556,000 $ 10,249,000