XML 25 R8.htm IDEA: XBRL DOCUMENT v3.24.1
Consolidated Statements of Cash Flows - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2023
Dec. 31, 2022
Dec. 31, 2021
Cash flows from operating activities:      
Net loss $ (18,785) $ (17,899) $ (8,401)
Adjustments to reconcile net loss to net cash provided by operating activities:      
Management fee – related party 1,720 1,026 28
Performance participation interest – related party 0 3,977 3,280
Income from unconsolidated entities, net (1,908) (8,367) (3,148)
Impairment loss on investments in real estate 7,924 0 0
Depreciation and amortization 25,491 41,015 10,457
Share-based compensation 98 78 78
Straight-line rents (1,137) (1,328) (517)
Amortization of below-market lease intangibles (397) (366) (195)
Amortization of above-market lease intangibles 176 165 26
Amortization of deferred financing costs 1,938 1,495 700
Net gain from disposition of real estate (54) 0 0
(Income) loss from investment in affiliated fund, net (493) 31 0
Unrealized loss (gain) on real estate-related securities, net (1,015) 3,003 168
Unrealized loss from commercial loans 181 0 0
Realized and unrealized loss (gain) on derivative instruments, net 4,560 (6,679) 0
Distributions of earnings from investments in unconsolidated entities 3,087 7,178 1,830
Realized loss on sale of real estate-related securities 1,927 235 5
Other items 633 807 63
Change in assets and liabilities, net of assets and liabilities acquired in acquisitions:      
Decrease (increase) in other assets (630) 3,306 (351)
Increase in due to affiliates 702 1,899 4,503
(Decrease) increase in accounts payable, accrued expenses and other liabilities (3,799) 1,538 1,078
Net cash provided by operating activities 20,219 31,114 9,604
Cash flows from investing activities:      
Acquisitions of real estate 0 (367,219) (401,106)
Proceeds from disposition of real estate 61,523 0 0
Distribution from affiliated fund 2,197 0 0
Investments in unconsolidated entities (3,780) (11,868) (29,630)
Proceeds from unconsolidated entities 4,562 0 0
Investment in affiliated fund (15,000) (15,000) 0
Redemption of investment in affiliated fund 547 0 0
Origination of commercial loans (13,007) (21,800) 0
Pre-acquisition deposits 0 0 (3,390)
Capital improvements to real estate (9,508) (1,951) (2,758)
Purchase of real estate-related securities (15,960) (17,354) (14,079)
Proceeds from sale of real estate-related securities 10,815 3,291 2,864
Distributions of capital from investments in unconsolidated entities 4,080 982 4,948
Net cash provided by (used in) investing activities 26,469 (430,919) (443,151)
Cash flows from financing activities:      
Proceeds from issuance of redeemable common stock 0 201,888 187,475
Repurchase of redeemable common stock 0 (4,795) (70,000)
Proceeds from issuance of common stock 51,993 110,396 111,986
Offering costs paid (97) (92) 0
Repurchase of common stock and OP units (36,405) (25,200) 0
Subscriptions received in advance 3,503 1,842 250
Proceeds from revolving credit facility 36,100 182,500 135,500
Repayment of revolving credit facility (45,100) (249,000) (127,700)
Borrowings from mortgages payable 5,411 215,124 163,500
Payments of mortgages payable (45,000) 0 0
Debt extinguishment charges 225 0 0
Borrowing from financing obligation 0 0 54,000
Sale of derivative instruments 290 0 0
Purchase of derivative instruments (323) (2,666) 0
Payment of deferred financing costs (629) (2,987) (3,138)
Contributions from non-controlling interests 7,978 6,237 4,127
Distributions to non-controlling interests (1,205) (1,309) (31)
Sale of interest to non-controlling interest 0 22,462 0
Preferred stock dividends (8) (8) (8)
Common stock and INREIT OP unit distributions (25,291) (24,844) (10,633)
Net cash (used in) provided by financing activities (48,558) 429,548 445,328
Net change in cash and cash equivalents and restricted cash (1,870) 29,743 11,781
Cash and cash equivalents and restricted cash, beginning of period 45,242 15,499 3,718
Cash and cash equivalents and restricted cash, end of period 43,372 45,242 15,499
Reconciliation of cash and cash equivalents and restricted cash to the consolidated balance sheets:      
Cash and cash equivalents 36,046 39,888 13,754
Restricted cash 7,326 5,354 1,745
Total cash and cash equivalents and restricted cash 43,372 45,242 15,499
Supplemental disclosures:      
Interest paid 26,399 13,187 1,743
Non-cash investing and financing activities:      
Unsettled trade payable 0 0 904
Assumption of assets and liabilities in conjunction with acquisitions of real estate, net 0 1,224 1,042
Transfer of assets and liabilities in conjunction with disposition of real estate, net (228) 0 0
Issuance of Class E OP Units to non-controlling interests 3,977 3,280 0
Issuance of Class E shares for payment of management fees 1,677 761 0
Accrued capital expenditures 117 248 492
Distributions payable 2,980 2,378 1,440
Accrued offering costs due to affiliates 2,150 1,950 3,313
Distribution reinvestment 9,223 575 107
Accrued common stock repurchases 5,458 0 0
Adjustment to carrying value of redeemable common stock $ (34,500) $ 11,048 $ 24,137