INTANGIBLE LEASE ASSETS AND LIABILITIES (Tables)

6 Months Ended

Jun. 30, 2017

INTANGIBLE LEASE ASSETS AND LIABILITIES

Schedule of components of intangible lease assets and liabilities

	As of
	June 30, 2017		December 31, 2016
Intangible Lease Assets:
Value of In-Place Leases	$	34,382,237	$	30,978,776
Value of Above Market In-Place Leases		2,976,322		2,905,624
Value of Intangible Leasing Costs		8,480,647		7,010,192
Sub-total Intangible Lease Assets		45,839,206		40,894,592
Accumulated Amortization		(8,692,626)		(6,168,770)
Sub-total Intangible Lease Assets—Net		37,146,580		34,725,822
Intangible Lease Liabilities (included in accrued and other liabilities):
Value of Below Market In-Place Leases		(34,882,965)		(33,370,217)
Sub-total Intangible Lease Liabilities		(34,882,965)		(33,370,217)
Accumulated Amortization		4,179,822		2,852,166
Sub-total Intangible Lease Liabilities—Net		(30,703,143)		(30,518,051)
Total Intangible Assets and Liabilities—Net	$	6,443,437	$	4,207,771

Schedule of estimated future amortization and accretion of intangible lease assets and liabilities

			Future Accretion		Net Future
	Future		to Income		Amortization of
	Amortization		Property		Intangible Assets
Year Ending December 31,	Amount		Revenue		and Liabilities
Remainder of 2017	$	3,603,948	$	(1,656,675)	$	1,947,273
2018		4,805,264		(2,218,524)		2,586,740
2019		4,691,030		(2,212,206)		2,478,824
2020		3,911,362		(2,167,289)		1,744,073
2021		2,564,441		(2,300,005)		264,436
2022		2,105,594		(2,371,166)		(265,572)
Thereafter		13,109,846		(15,422,183)		(2,312,337)
Total	$	34,791,485	$	(28,348,048)	$	6,443,437