XML 21 R7.htm IDEA: XBRL DOCUMENT v3.25.3
Condensed Consolidated Statements of Cash Flows - USD ($)
$ in Thousands
9 Months Ended
Sep. 30, 2025
Sep. 30, 2024
Cash flows from operating activities:    
Net income (loss) $ (7,145) $ (5,237)
Adjustments to reconcile net loss to net cash (used in) provided by operating activities:    
Management fee - related party 2,089 1,478
(Income) loss from unconsolidated entities, net (506) (129)
Depreciation and amortization 21,821 17,676
Share-based compensation 176 57
Straight-line rents (450) (498)
Amortization of below-market lease intangibles (1,436) (289)
Amortization of above-market lease intangibles 131 131
Amortization of deferred financing costs 1,175 993
(Income) loss from investment in affiliated fund, net (922) (1,356)
Unrealized (gain) loss from real estate-related securities, net (335) (2,864)
Unrealized (gain) loss on commercial loans 22 (146)
(Gain) loss on derivative instruments, net 1,434 2,954
Distributions of earnings from investments in unconsolidated entities 2,960 2,203
Realized (gain) loss from real estate-related securities, net 903 1,413
Other items 433 292
Change in assets and liabilities, net of assets and liabilities acquired in acquisitions:    
Decrease (increase) in other assets (881) (371)
(Decrease) increase in due to affiliates (1,587) (1,241)
(Decrease) increase in accounts payable, accrued expenses and other liabilities 2,691 (1,438)
Net cash (used in) provided by operating activities 20,573 13,628
Cash flows from investing activities:    
Investments in unconsolidated entities (441) (9,538)
Distributions of capital from investments in unconsolidated entities 5,522 5,612
Redemption of investment in affiliated fund 7,764 4,429
Distribution from affiliated fund 1,198 1,778
Proceeds from repayment of commercial loan 761 21,800
Acquisitions of real estate (145,917) (11,990)
Capital improvements to real estate (2,757) (2,891)
Purchase of real estate-related securities (43,169) (29,436)
Proceeds from sale of real estate-related securities 56,478 18,492
Net cash provided by (used in) investing activities (120,561) (1,744)
Cash flows from financing activities:    
Redemption of preferred stock 0 (65)
Proceeds from issuance of common stock 14,326 35,426
Offering costs paid (147) (129)
Repurchase of common stock and OP units (25,554) (25,045)
Subscriptions received in advance 1,740 6,204
Proceeds from revolving credit facility 25,000 0
Borrowings from mortgages payable 84,217 260
Payments of mortgages payable (135,500) 0
Purchase of derivative instruments 0 (300)
Proceeds from the sale of derivative instruments 0 574
Payment of deferred financing costs (550) (250)
Debt extinguishment charges 485 0
Payment of financing obligation (6) (7)
Common stock and INREIT OP unit distributions (10,903) (11,202)
Preferred stock dividends 0 (4)
Purchase of interest in consolidated joint ventures (1,520) 0
Cash received from sale of interest in consolidated joint ventures 17,049 0
Contributions from non-controlling interests 125,604 19,845
Distributions to non-controlling interests (4,705) (913)
Net cash provided by (used in) financing activities 89,536 24,394
Net change in cash and cash equivalents and restricted cash (10,452) 36,278
Cash and cash equivalents and restricted cash, beginning of period 53,059 43,372
Cash and cash equivalents and restricted cash, end of period 42,607 79,650
Reconciliation of cash and cash equivalents and restricted cash to the condensed consolidated balance sheets:    
Cash and cash equivalents 39,385 69,326
Restricted cash 3,222 10,324
Total cash and cash equivalents and restricted cash 42,607 79,650
Supplemental disclosures:    
Interest paid 11,988 17,363
Income taxes paid 293 735
Non-cash investing and financing activities:    
Issuance of Class E shares for payment of management fees 1,920 1,444
Accrued capital expenditures 10 6
Distributions payable 3,143 3,078
Distribution reinvestment 17,363 16,164
Accrued offering costs due to affiliates 953 1,480
Adjustment to carrying value of redeemable equity instruments (35) 96
Accrued common stock repurchases $ (262) $ (230)