|
FY2025
12 months to Dec 31, 2025
|
FY2024
12 months to Dec 31, 2024
|
FY2023
12 months to Dec 31, 2023
|
FY2022
12 months to Dec 31, 2022
|
FY2021
12 months to Dec 31, 2021
|
|
|---|---|---|---|---|---|
| Cash flows from operating activities: | |||||
| Net income (loss) | |||||
| Adjustments to reconcile net income (loss) to net cash provided by operating activities: | |||||
| Depreciation | |||||
| Net realized gain upon sale of real estate | |||||
| Net realized gain from sale of marketable securities | |||||
| Net unrealized change in fair value of marketable securities | |||||
| Net realized gain from sale of investment in CMBS Trust | |||||
| Net unrealized loss (gain) on investments held at fair value | |||||
| Loss on extinguishment of debt | |||||
| Provision for impairment of real estate | |||||
| Share based incentive compensation | |||||
| Amortization of intangible lease assets and liabilities | |||||
| Amortization of deferred financing costs | |||||
| Straight line rent | |||||
| Amortization of discount on note to affiliate | |||||
| Changes in assets and liabilities: | |||||
| Receivables, net | |||||
| Accrued interest receivable net of accrued interest payable, CMBS Trust | |||||
| Deferred leasing costs | |||||
| Prepaid and other assets | |||||
| Accounts payable and accrued expenses | |||||
| Other liabilities | |||||
| Due to affiliates | |||||
| Net cash provided by operating activities | |||||
| Cash flows from investing activities: | |||||
| Proceeds from sale of real estate assets | |||||
| Investment in real estate and related assets | |||||
| Improvements to real estate assets | |||||
| Investment in marketable securities | |||||
| Proceeds from sale of marketable securities | |||||
| Proceeds from sale of investment in CMBS Trust | |||||
| Purchase of investment in CMBS Trust | |||||
| Principal payments received from mortgage loans held in consolidated CMBS Trust | |||||
| Net cash provided by investing activities | |||||
| Cash flows from financing activities: | |||||
| Proceeds from line of credit | |||||
| Repayment of line of credit | |||||
| Proceeds from mortgage loans payable | |||||
| Repayment of mortgage loans payable | |||||
| Distribution of principal payments to bondholders of consolidated CMBS Trust | |||||
| Proceeds from issuance of common stock | |||||
| Payment of financing costs | |||||
| Payment of offering costs | |||||
| Distributions to investors | |||||
| Redemption of common stock | |||||
| Net cash used in financing activities | |||||
| Net (decrease) increase in cash, cash equivalents, and restricted cash | |||||
| Cash, cash equivalents, and restricted cash beginning of period | |||||
| Cash, cash equivalents, and restricted cash end of period | |||||
| Supplemental Disclosures of Non-Cash Investing and Financing Activities: | |||||
| Distributions declared and unpaid | |||||
| Common stock issued through the distribution reinvestment plan | |||||
| Purchases of marketable securities not yet paid | |||||
| Proceeds from sale of marketable securities not yet received | |||||
| Proceeds from issuance of common stock not yet received | |||||
| Redemption of common stock not yet paid | |||||
| Accrued offering costs not yet paid | |||||
| Capital expenditures not yet paid | |||||
| Supplemental Cash Flow Disclosures: | |||||
| Interest paid | |||||
| Purchase price | |||||
| Real Estate and Related Assets | |||||
| CMBS Trust | |||||
| Prepaid and other assets acquired | |||||
| Real Estate and Related Assets | |||||
| Other liabilities assumed | |||||
| Real Estate and Related Assets | |||||
| Accrued interest receivable from real estate loans held in consolidated CMBS Trust | |||||
| Bonds payable held in consolidated CMBS Trust, at fair value | |||||
| Accrued interest payable on bonds held in consolidated CMBS Trust | |||||
| Investment in real estate and related assets | |||||
| Real Estate and Related Assets | |||||
| CMBS Trust | |||||
Loading...