XML 12 R2.htm IDEA: XBRL DOCUMENT v3.20.2
Condensed Consolidated Balance Sheets (Unaudited) - USD ($)
Sep. 30, 2020
Dec. 31, 2019
ASSETS    
Property $ 56,219,000 $ 55,861,000
Accumulated depreciation (6,706,000) (5,522,000)
Total real estate assets 49,513,000 50,339,000
Cash and cash equivalents 5,548,000 4,624,000
Escrows and utility deposits 1,203,000 566,000
Accrued rents and accounts receivable, net of allowance for doubtful accounts 1,355,000 1,421,000
Receivable due from related party 845,000 184,000
Unamortized lease commissions and deferred legal cost, net 538,000 685,000
Prepaid expenses and other assets 102,000 62,000 [1]
Total assets 59,104,000 57,881,000
Liabilities:    
Notes payable 15,250,000 15,434,000
Accounts payable and accrued expenses 2,105,000 2,344,000 [2]
Payable due to related party 1,300,000 346,000
Convertible notes payable - related parties 198,000 198,000
Accrued interest payable 162,000 148,000
Tenants' security deposits 821,000 881,000
Total liabilities 19,836,000 19,351,000
Commitments and contingencies 0 0
Shareholders' Equity:    
Common Shares - $0.01 par value, 400,000,000 authorized: 576,523 shares issued and 538,393 outstanding at September 30, 2020 and 443,299 shares issued and 405,169 outstanding at December 31, 2019 5,000 4,000
Additional paid-in capital 28,419,000 28,203,000
Accumulated deficit (23,559,000) (23,252,000)
Treasury stock, at cost, 38,130 shares (801,000) (801,000)
Total Pillarstone Capital REIT shareholders' equity 4,069,000 4,159,000
Noncontrolling interest in subsidiary 35,199,000 34,371,000
Total equity 39,268,000 38,530,000
Total liabilities and equity 59,104,000 57,881,000
Operating lease right of use assets (net) 11,000 7
Operating lease liabilities 11,000 7,000
Preferred A Shares    
Shareholders' Equity:    
Preferred stock 3,000 3,000
Preferred C Shares    
Shareholders' Equity:    
Preferred stock 2,000 2,000
Variable Interest Entity    
ASSETS    
Property 56,215,000 55,857,000
Accumulated depreciation (6,703,000) (5,519,000)
Total real estate assets 49,512,000 50,338,000
Cash and cash equivalents 4,571,000 3,331,000
Escrows and utility deposits 1,203,000 566,000
Accrued rents and accounts receivable, net of allowance for doubtful accounts 1,217,000 1,360,000
Receivable due from related party 850,000 184,000
Unamortized lease commissions and deferred legal cost, net 538,000 685,000
Prepaid expenses and other assets 84,000 35,000
Total assets 57,975,000 56,499,000
Liabilities:    
Notes payable 15,250,000 15,434,000
Accounts payable and accrued expenses 1,930,000 2,164,000
Payable due to related party 1,286,000 344,000
Accrued interest payable 66,000 67,000
Tenants' security deposits 821,000 881,000
Total liabilities $ 19,353,000 $ 18,890,000
[1] Operating lease right of use assets (net)
[2] Operating lease liabilities