XML 18 R2.htm IDEA: XBRL DOCUMENT v3.21.1
Consolidated Balance Sheets - USD ($)
Dec. 31, 2020
Dec. 31, 2019
Real estate investments:    
Land $ 65,358,321 $ 86,775,988
Building and improvements 272,397,472 309,904,890
Tenant origination and absorption costs 23,792,057 27,266,610
Total investments in real estate property 361,547,850 423,947,488
Accumulated depreciation and amortization (32,091,211) (20,411,794)
Total Investment in Real Estate Property, Net 329,456,639 403,535,694
Investment in unconsolidated entity (Note 5) 10,002,368 10,388,588
Total real estate investments, net 339,459,007 413,924,282
Real estate investments held for sale, net 24,585,739 0
Total real estate investments 364,044,746 413,924,282
Cash and cash equivalents 8,248,412 6,823,568
Restricted cash 129,118 113,362
Receivable from sale of real estate property 1,824,383 0
Tenant receivables 6,665,790 6,224,764
Above-market lease intangibles, net 820,842 1,251,734
Due from affiliates 0 2,332
Prepaid expenses and other assets 2,171,717 1,867,777
Interest rate swap derivatives 0 34,567
Assets related to real estate investments held for sale 1,079,361 0
Operating lease right-of-use asset 0 2,386,877
Goodwill, net 17,320,857 50,588,000
Intangible assets, net 5,127,788 7,700,000
Total assets 407,433,014 490,917,263
Liabilities and Equity    
Mortgage notes payable, net 175,925,918 194,039,207
Mortgage notes payable related to real estate investments held for sale, net 9,088,438 0
Total mortgage notes payable, net 185,014,356 194,039,207
Unsecured credit facility, net 5,978,276 7,649,861
Short-term notes payable 0 4,800,000
Economic relief note payable 517,000 0
Accounts payable, accrued and other liabilities 7,579,624 11,555,161
Share repurchases payable 2,980,559 0
Below-market lease intangibles, net 12,565,737 14,591,359
Due to affiliates 0 630,820
Interest rate swap derivatives 1,743,889 1,021,724
Liabilities related to real estate investments held for sale 801,337 0
Operating lease liability 0 2,386,877
Total liabilities 217,180,778 236,675,009
Commitments and contingencies
Redeemable common stock 7,365,568 14,069,692
Preferred stock, $0.001 par value, 50,000,000 shares authorized, no shares issued and outstanding 0 0
Additional paid-in-capital 224,272,542 220,714,676
Cumulative distributions and net losses (92,012,686) (31,168,948)
Total Modiv Inc. equity 132,283,668 189,569,562
Noncontrolling interest in the Operating Partnership 50,603,000 50,603,000
Total equity 182,886,668 240,172,562
Total liabilities and equity 407,433,014 490,917,263
Class C    
Liabilities and Equity    
Common stock, value issued 23,623 23,647
Class S    
Liabilities and Equity    
Common stock, value issued $ 189 $ 187