XML 21 R7.htm IDEA: XBRL DOCUMENT v3.23.1
Condensed Consolidated Statements of Cash Flow - USD ($)
$ in Thousands
3 Months Ended
Mar. 31, 2023
Mar. 31, 2022
Cash flows from operating activities:    
Net loss $ (6,243) $ (2,197)
Adjustments to reconcile net loss to net cash provided by operating activities:    
Management fee - related party 396 114
Performance participation interest - related party 0 2,121
(Income) loss from unconsolidated entities, net 453 (3,979)
Depreciation and amortization 7,391 8,778
Share-based compensation 20 19
Straight-line rents (305) (359)
Amortization of below-market lease intangibles (99) (49)
Amortization of above-market lease intangibles 44 33
Amortization of deferred financing costs 406 293
Loss from investments in affiliated fund 933 0
Unrealized loss on real estate-related securities, net 322 160
Unrealized gain (loss) on derivative instruments 2,346 (1,516)
Distributions of earnings from investments in unconsolidated entities 795 989
Other items 206 123
Change in assets and liabilities, net of assets and liabilities acquired in acquisitions:    
Decrease (increase) in other assets (261) 2,808
Increase in due to affiliates 1,026 1,510
Decrease (increase) in accounts payable, accrued expenses and other liabilities (2,915) 508
Net cash provided by operating activities 4,515 9,356
Cash flows from investing activities:    
Investments in unconsolidated entities (369) (3,068)
Investment in unconsolidated affiliated fund (15,000) 0
Origination of commercial loan (13,007) 0
Acquisitions of real estate 0 (150,997)
Pre-acquisition deposits 0 (6,118)
Capital improvements to real estate (685) (164)
Purchase of real estate-related securities (6,249) (11,161)
Proceeds from sale of real estate-related securities 287 0
Distributions of capital from investments in unconsolidated entities 1,413 0
Net cash used in investing activities (33,610) (171,508)
Cash flows from financing activities:    
Proceeds from issuance of redeemable common stock 0 42,999
Proceeds from issuance of common stock 12,737 48,535
Offering costs paid (86) 0
Repurchase of common stock (13,025) 0
Subscriptions received in advance 1,257 3,092
Proceeds from revolving credit facility 23,000 79,800
Repayment of revolving credit facility (14,000) (47,000)
Borrowings from mortgages payable 464 39,660
Purchase of derivative instruments 0 (1,808)
Payment of deferred financing costs (300) (534)
Common stock and INREIT OP unit distributions (7,737) (5,119)
Preferred stock dividends (2) (2)
Sale of interest to non-controlling interest 0 2,025
Contributions from non-controlling interests 28 0
Distributions to non-controlling interests (226) (95)
Net cash provided by financing activities 2,110 161,553
Net change in cash and cash equivalents and restricted cash (26,985) (599)
Cash and cash equivalents and restricted cash, beginning of period 45,242 15,499
Cash and cash equivalents and restricted cash, end of period 18,257 14,900
Reconciliation of cash and cash equivalents and restricted cash to the condensed consolidated balance sheets:    
Cash and cash equivalents 12,609 9,633
Restricted cash 5,648 5,267
Cash, Cash Equivalents, Restricted Cash and Restricted Cash Equivalents, Total 18,257 14,900
Supplemental disclosures:    
Interest paid 4,824 1,570
Non-cash investing and financing activities:    
Assumption of assets and liabilities in conjunction with acquisitions of real estate, net 0 510
Issuance of Class E OP Units to non-controlling interests 3,976 3,280
Issuance of Class E shares for payment of management fees 399 0
Accrued capital expenditures 280 0
Distributions payable 2,894 2,132
Distribution reinvestment 270 80
Accrued offering costs due to affiliates 320 386
Adjustment to carrying value of redeemable equity instruments $ (12,324) $ 10,182