XML 78 R67.htm IDEA: XBRL DOCUMENT v3.8.0.1
INTANGIBLE LEASE ASSETS AND LIABILITIES - Summary of Estimated Amortization and Accretion (Details) - USD ($)
Mar. 31, 2018
Dec. 31, 2017
Future Amortization Amount    
Total Intangible Lease Assets—Net $ 40,099,046 $ 38,758,059
Future Accretion to Income Property Revenue    
Total Intangible Lease Liabilities—Net (29,863,752) $ (29,770,441)
Net Future Amortization of Intangible Assets and Liabilities    
Remainder of 2018 2,375,901  
2019 3,153,194  
2020 2,778,501  
2021 937,211  
2022 248,122  
2023 (103,500)  
Thereafter 845,865  
Total 10,235,294  
Value of In-Place Leases and Intangible Leasing Costs    
Future Amortization Amount    
Remainder of 2018 4,110,921  
2019 5,452,670  
2020 5,011,249  
2021 3,320,813  
2022 2,702,885  
2023 2,359,734  
Thereafter 15,159,268  
Total Intangible Lease Assets—Net 38,117,540  
Value of Below Market, net of Above Market In-Place Leases    
Future Accretion to Income Property Revenue    
Remainder of 2018 (1,735,020)  
2019 (2,299,476)  
2020 (2,232,748)  
2021 (2,383,602)  
2022 (2,454,763)  
2023 (2,463,234)  
Thereafter (14,313,403)  
Total Intangible Lease Liabilities—Net $ (27,882,246)