XML 21 R7.htm IDEA: XBRL DOCUMENT v3.25.1
Condensed Consolidated Statements of Cash Flows - USD ($)
$ in Thousands
3 Months Ended
Mar. 31, 2025
Mar. 31, 2024
Cash flows from operating activities:    
Net income (loss) $ (2,342) $ 837
Adjustments to reconcile net loss to net cash (used in) provided by operating activities:    
Management fee - related party 605 465
(Income) loss from unconsolidated entities, net (73) (1,002)
Depreciation and amortization 7,056 6,024
Share-based compensation 62 19
Straight-line rents (145) (175)
Amortization of below-market lease intangibles (490) (99)
Amortization of above-market lease intangibles 44 43
Amortization of deferred financing costs 321 312
(Income) loss from investment in affiliated fund, net (473) (653)
Unrealized (gain) loss from real estate-related securities, net 332 (2,154)
Unrealized (gain) loss on commercial loans 66 (54)
(Gain) loss on derivative instruments, net 782 (332)
Distributions of earnings from investments in unconsolidated entities 1,373 672
Realized (gain) loss from real estate-related securities, net 34 1,618
Other items 76 97
Change in assets and liabilities, net of assets and liabilities acquired in acquisitions:    
Decrease (increase) in other assets (372) 341
(Decrease) increase in due to affiliates (1,051) (649)
(Decrease) increase in accounts payable, accrued expenses and other liabilities (1,237) (3,744)
Net cash (used in) provided by operating activities 4,568 1,566
Cash flows from investing activities:    
Investments in unconsolidated entities (306) (142)
Proceeds from unconsolidated entities 0 646
Distributions of capital from investments in unconsolidated entities 2,550 1,148
Redemption of investment in affiliated fund 789 547
Distribution from affiliated fund 500 653
Proceeds from repayment of commercial loan 762 0
Pre-acquisition deposits 0 (1,000)
Capital improvements to real estate (357) (1,302)
Purchase of real estate-related securities (1,745) (15,465)
Proceeds from sale of real estate-related securities 660 8,281
Net cash provided by (used in) investing activities 2,853 (6,634)
Cash flows from financing activities:    
Proceeds from issuance of common stock 4,163 15,030
Offering costs paid (45) (38)
Repurchase of common stock and OP units (6,315) (13,377)
Subscriptions received in advance 1,345 6,853
Borrowings from mortgages payable 84,000 0
Payments of mortgages payable (65,500) 0
Debt extinguishment charges 34 0
Payment of financing obligation (2) (5)
Common stock and INREIT OP unit distributions (3,711) (3,697)
Cash received from sale of interest in consolidated joint ventures 9,421 0
Contributions from non-controlling interests 63,827 5,472
Distributions to non-controlling interests (1,427) (425)
Net cash provided by (used in) financing activities 85,790 9,813
Net change in cash and cash equivalents and restricted cash 93,211 4,745
Cash and cash equivalents and restricted cash, beginning of period 53,059 43,372
Cash and cash equivalents and restricted cash, end of period 146,270 48,117
Reconciliation of cash and cash equivalents and restricted cash to the condensed consolidated balance sheets:    
Cash and cash equivalents 140,800 36,742
Restricted cash 5,470 11,375
Total cash and cash equivalents and restricted cash 146,270 48,117
Supplemental disclosures:    
Interest paid 4,235 5,760
Income taxes paid 16 122
Non-cash investing and financing activities:    
Note receivable from sale of consolidated joint ventures 7,629 0
Issuance of Class E shares for payment of management fees 551 465
Accrued capital expenditures 6 731
Accrued preferred dividends 0 2
Distributions payable 3,142 3,038
Distribution reinvestment 5,672 5,279
Accrued offering costs due to affiliates 35 670
Adjustment to carrying value of redeemable equity instruments 0 54
Accrued common stock repurchases $ 4,055 $ (5,148)