UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM
(Mark One)
ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 | |
For the fiscal year ended | |
OR | |
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the transition period from to
Commission file no:
| ||
(State or other jurisdiction of incorporation) |
| (IRS Employer Identification No.) |
(Address of principal executive offices) (Zip Code)
Registrant’s telephone number, including area code: (
Securities registered pursuant to section 12(b) of the Act:
Title of Each Class |
|
| Trading | Name of each Exchange |
Common Stock, $0.01 par value per share |
|
| MDRR | The Nasdaq Capital Market |
8.0% Series A Cumulative Redeemable Preferred Stock, $0.01 par value per share | MDRRP | The Nasdaq Capital Market |
Indicate by check mark if the registrant is a well-known seasoned issuer, as defined in Rule 405 of the Securities Act. Yes ☐
Indicate by check mark if the registrant is not required to file reports pursuant to Section 13 or 15(d) of the Act. Yes ☐
Indicate by check mark whether the registrant: (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.
Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). ⌧
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.
Large accelerated filer | ◻ | Accelerated filer | ◻ |
|
|
|
|
☒ | Smaller reporting company | ||
|
|
|
|
|
| Emerging growth company |
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act
Indicate by check mark whether the registrant has filed a report on and attestation to its management’s assessment of the effectiveness of its internal control over financial reporting under Section 404(b) of the Sarbanes-Oxley Act (15 U.S.C. 7262(b)) by the registered public accounting firm that prepared or issued its audit report.
If securities are registered pursuant to Section 12(b) of the Act, indicate by check mark whether the financial statements of the registrant included in the filing reflect the correction of an error to previously issued financial statements. ☐
Indicate by check mark whether any of those error corrections are restatements that required a recovery analysis of incentive-based compensation received by any of the registrant’s executive officers during the relevant recovery period pursuant to §240.10D-1(b). ☐
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes
As of June 30, 2022, the last business day of the registrant’s most recently completed second fiscal quarter, the aggregate market value of the registrant’s common stock held by non-affiliates of the registrant was $
The number of shares of Common Stock, $0.01 par value per share, of the registrant outstanding at March 10, 2023 was
Medalist Diversified REIT, Inc.
Annual Report on Form 10-K
For the Fiscal Year Ended December 31, 2022
Table of Contents
2
CAUTIONARY STATEMENT REGARDING FORWARD-LOOKING STATEMENTS
The U.S. Private Securities Litigation Reform Act of 1995 (the “1995 Act”) provides a “safe harbor” for forward-looking statements. This Annual Report on Form 10-K (this “Annual Report”) contains forward-looking statements that we intend to be covered by the safe harbor provisions of the 1995 Act. We have used the words “approximately,” “anticipate,” “assume,” “believe,” “budget,” “contemplate,” “continue,” “could,” “estimate,” “expect,” “future,” “intend,” “may,” “outlook,” “plan,” “potential,” “predict,” “project,” “seek,” “should,” “target,” “will” and similar terms and phrases to identify forward-looking statements in this Annual Report.
The forward-looking statements included herein are based upon our current expectations, plans, estimates, assumptions and beliefs that involve numerous risks and uncertainties. Assumptions relating to the foregoing involve judgments with respect to, among other things, future economic, competitive and market conditions and future business decisions, all of which are difficult or impossible to predict accurately and many of which are beyond our control. Although we believe that the expectations reflected in such forward-looking statements are based on reasonable assumptions, our actual results and performance could differ materially from those set forth in the forward-looking statements. Factors which could have a material adverse effect on our operations and future prospects include, but are not limited to:
● | the competitive environment in which we operate; |
● | failure of our recently announced exploration of strategic alternatives to maximize stockholder value or to result in a transaction that yields value to our stockholders, and the potential that our exploration of strategic alternatives could adversely impact us; |
● | local, regional, national and international economic conditions; |
● | capital expenditures; |
● | the availability, terms and deployment of capital; |
● | financing risks; |
● | inflation; |
● | the general level of interest rates; |
● | changes in our business or strategy; |
● | fluctuations in interest rates and increased operating costs; |
● | our limited operating history; |
● | the degree and nature of our competition; |
● | our dependence upon our Manager and key personnel; |
● | defaults on or non-renewal of leases by tenants; |
● | decreased rental rates or increased vacancy rates; |
● | our ability to make distributions on shares of our common stock; |
● | difficulties in identifying properties to acquire and completing acquisitions; |
● | our ability to operate as a public company; |
3
● | potential natural disasters such as hurricanes; |
● | the impact of epidemics, pandemics, or other outbreaks of illness, disease or virus (such as COVID-19 and its variants); |
● | our ability to maintain our qualification as a REIT for U.S. federal income tax purposes; |
● | our ability to maintain an active trading market for our common stock on The Nasdaq Capital Market (“Nasdaq”) and maintain continued listing on Nasdaq and the likelihood that a delisting of our common stock from Nasdaq could result in significantly lower trading volumes and reduced liquidity for investors seeking to buy or sell our common stock; |
● | potential changes in the law or governmental regulations that affect us and interpretations of those laws and regulations, including changes in real estate and zoning or tax laws, and potential increases in real property tax rates; and |
● | related industry developments, including trends affecting our business, financial condition and results of operations. |
The forward-looking statements contained in this Annual Report are based on historical performance and management’s current plans, estimates and expectations in light of information currently available to us and are subject to uncertainty and changes in circumstances. There can be no assurance that future developments affecting us will be those that we have anticipated. Actual results may differ materially from these expectations due to the factors, risks and uncertainties described above, changes in global, regional or local political, economic, business, competitive, market, regulatory and other factors, many of which are beyond our control. Should one or more of these risks or uncertainties materialize, or should any of our assumptions prove to be incorrect, our actual results may vary in material respects from what we may have expressed or implied by these forward-looking statements. We caution that you should not place undue reliance on any of our forward-looking statements. Any forward-looking statement made by us in this Annual Report speaks only as of the date of this Annual Report. Factors or events that could cause our actual results to differ may emerge from time to time, and it is not possible for us to predict all of them. We undertake no obligation to publicly update any forward-looking statement, whether as a result of new information, future developments or otherwise, except as may be required by applicable securities laws.
4
PART I
ITEM 1.BUSINESS
As used in this Annual Report, unless the context otherwise requires, references to “we,” “our,” “us,” and “our company” refer to Medalist Diversified REIT, Inc., a Maryland corporation, together with our consolidated subsidiaries, including Medalist Diversified Holdings, LP, a Delaware limited partnership of which we are the sole general partner, except where it is clear from the context that the term only means Medalist Diversified REIT, Inc.
Overview
Medalist Diversified REIT, Inc. was formed in 2015 as a Maryland corporation, to acquire, reposition, renovate, lease and manage income-producing properties, with a primary focus on (i) commercial properties, including flex-industrial and retail properties, (ii) multi-family residential properties and (iii) hotel properties. We invest primarily in properties across secondary and tertiary markets in the southeastern part of the United States, with a concentration in Virginia, North Carolina, South Carolina, Georgia, Florida and Alabama. Beginning with our taxable year ended December 31, 2017, we believe that we have operated in a manner qualifying us as a REIT, and we have elected to be taxed as a REIT for federal income tax purposes. We are externally managed and advised by Medalist Fund Manager, Inc., a Virginia corporation, or our Manager. Our Manager makes all investment decisions for us. Our Manager is owned 50% each by Mr. William R. Elliott and Mr. Thomas E. Messier, who are co-Presidents thereof.
We operate as an UPREIT, and own our properties through our subsidiary, Medalist Diversified Holdings, L.P., a Delaware limited partnership. We may also pursue other real estate-related investments, including but not limited to equity or other ownership interests in entities that are the direct or indirect owners of real property, or indirect investments in real property, such as those that may be obtained in a joint venture. We anticipate that any such equity or joint venture investments to be in controlling interests in such entities. While we do not intend for these types of investments to be a primary focus, we may make such investments in our Manager’s sole discretion. We refer to our investments in real property and our real estate-related investments, collectively, as Investments.
Our principal objectives include sourcing value-add Investments in markets in which we maintain deep industry relationships and local market knowledge, and the creation of value for stockholders by utilizing our relationships and local knowledge of commercial real estate investment, management and disposition.
We may make Investments in properties owned by unaffiliated third parties, our Manager, or affiliates of our Manager, as determined by our Manager in its sole discretion. There is, however, no assurance that any of these objectives will be achieved.
On March 10, 2023, we announced that our Board of Directors formed a special committee of independent directors to explore potential strategic alternatives to maximize value for our stockholders. There can be no assurance that the exploration of strategic alternatives will result in the identification or consummation of any transaction or any other particular outcome. The exploration of strategic alternatives could result in the diversion of management’s attention from our existing business; failure to achieve financial or operating objectives; incurrence of significant transaction expenses; failure to retain, attract or strengthen our relationships with tenants and other key business partners; and exposure to potential litigation in connection with this process and effecting any transaction or strategic alternative. If we are unable to mitigate these or other potential risks related to the uncertainty caused by our exploration of strategic alternatives, it may disrupt our business or could have a material adverse effect on our business, financial condition or results of operations.
Management
Our Manager and its affiliated companies specialize in acquiring, developing, owning and managing value-added commercial real estate in the Mid-Atlantic and Southeast regions. Through their prior experience in the real estate industry, our Manager’s principals and their respective affiliates have developed a strong network of relationships with real estate owners, investors, operators and developers of all sizes and investment formats, across the United States and have a track record of success. We intend to leverage this experience to gain access to and identify suitable Investments, located across secondary and tertiary markets throughout the southeastern part of the United States, primarily in Virginia, North Carolina, South Carolina, Georgia, Florida and Alabama. We do not anticipate making Investments outside of the United States.
5
The principal executive offices of our company and our Manager are located at 1051 E. Cary Street, Suite 601, James Center Three, Richmond, Virginia 23219. Our telephone number is (804) 344-4445.
Investment Strategies
Our Manager believes that its focus on value-add and opportunistic commercial real estate provides an attractive balance of risk and returns. Our Manager intends to use some or all of the following strategies to enhance the performance, quality and value of our Investments:
● | proprietary investment sourcing; |
● | a rigorous, consistent and replicable process for sourcing and conducting due diligence; |
● | appropriate exit strategy; |
● | hands-on portfolio management; and |
● | focus on opportunistic properties. |
Our investment policies provide our Manager with substantial discretion with respect to the selection, purchase and sale of specific Investments, subject to the limitations in the Management Agreement, dated as of March 15, 2016, among us, our operating partnership and our Manager (as amended by a Letter Agreement, dated March 19, 2021, and as further amended by a Letter Agreement, dated as of March 10, 2023), the “Management Agreement”). See “Item 9B—Other Information.”
We may revise the investment policies without the approval of our stockholders. We review the investment policies at least annually to determine whether the policies continue to be in the best interests of our stockholders.
Our Portfolio
Our goal is to acquire and own, through wholly-owned subsidiaries of our operating partnership, a portfolio of commercial, retail and hotel properties located primarily in the southeastern United States. We currently own eight Investments comprised of five retail properties and three flex/industrial properties. We own 100% of the interests in our Investments, except for one flex/industrial property of which we own 82% tenant-in-common interest in the property and one retail property of which we own 84% tenant-in-common interest in the property. For further information on properties and our tenant base, see “Item 2—Properties.”
Reporting Segments
We establish operating segments at the property level and aggregate individual properties into reportable segments based on product types in which we have Investments. As of December 31, 2022, we had the following reportable segments: retail center properties, flex center properties and hotel properties. Although we sold our interest in the Clemson Best Western Hotel Property on September 29, 2022, we continue to include hotel properties as a third reportable segment for the years ended December 31, 2022 and 2021.
Competition
We are subject to significant competition in seeking real estate investments and tenants. We compete with many third parties engaged in real estate investment activities including other REITs, specialty finance companies, savings and loan associations, banks, mortgage bankers, insurance companies, mutual funds, institutional investors, investment banking firms, lenders, hedge funds, governmental bodies and other entities. We also face competition from other real estate investment programs, for investments that may be suitable for us. Many of our competitors have substantially greater financial and other resources than we have and may have substantially more operating experience than either us or our Manager. They also may enjoy significant competitive advantages that result from, among other things, a lower cost of capital.
6
Environmental Matters
As the owner of the buildings on our properties, we could face liability for the presence of hazardous materials (e.g., asbestos or lead) or other adverse conditions (e.g., poor indoor air quality) in our buildings. Environmental laws govern the presence, maintenance, and removal of hazardous materials in buildings, and if we do not comply with such laws, it could face fines for such noncompliance. Also, we could be liable to third parties (e.g., occupants of the buildings) for damages related to exposure to hazardous materials or adverse conditions in our buildings, and we could incur material expenses with respect to abatement or remediation of hazardous materials or other adverse conditions in our buildings. In addition, some of our tenants routinely handle and use hazardous or regulated substances and wastes as part of their operations at our properties, which are subject to regulation. Such environmental and health and safety laws and regulations could subject us or our tenants to liability resulting from these activities. Environmental liabilities could affect a tenant’s ability to make rental payments to us, and changes in laws could increase the potential liability for noncompliance. This may result in significant unanticipated expenditures or may otherwise materially and adversely affect our operations. We are not aware of any material contingent liabilities, regulatory matters or environmental matters that may exist.
Staffing
We are externally managed by our Manager pursuant to the Management Agreement. We do not have any employees and our executive officers are employed by our Manager or other third party firms. Certain of our other officers and our senior accountant are employed by Gunston Consulting, LLC (“Consultant”), which provides certain financial and accounting services to us pursuant to a Consulting Agreement, effective as of March 1, 2020 (as amended, the “Consulting Agreement”), between us and Consultant. Our properties are managed by third party property management companies with whom our Manager contracts.
Available Information
We electronically file annual reports on Form 10-K, quarterly reports on Form 10-Q, current reports on Form 8-K and all amendments to those reports with the SEC. Copies of our filings with the SEC may be obtained from the SEC’s website at www.sec.gov, or downloaded from our website at www.medalistreit.com, as soon as reasonably practicable after such material has been filed with, or furnished to, the SEC. Access to these filings is free of charge.
ITEM 1A.RISK FACTORS
We have omitted a discussion of risk factors because, as a smaller reporting company, we are not required to provide such information.
ITEM 1B.UNRESOLVED STAFF COMMENTS
None.
ITEM 2.PROPERTIES
We establish operating segments at the property level and aggregate individual properties into reportable segments based on product types in which we have Investments. As of December 31, 2022, we had the following reportable segments: (i) retail center properties, consisting of the Franklin Square Property, an undivided 84% tenant-in-common interest in the Hanover Square Property, the Ashley Plaza Property, the Lancer Center Property and the Salisbury Marketplace Property; and (ii) flex center properties, consisting of the Brookfield Center Property, Greenbrier Business Center Property and an undivided 82% tenant-in-common interest in the Parkway
7
Property. Although we sold our interest in the Clemson Best Western Hotel Property on September 29, 2022, for the years ended December 31, 2022 and 2021, we continue to include hotel properties as a third reportable segment.
Name |
| Type |
| Description |
Franklin Square Property | Retail | 134,239 square foot retail property located at 3940 East Franklin Boulevard in Gastonia, North Carolina 28056, on 10.293 acres, built in 2006 and 2007, that is 93.2% leased as of December 31, 2022 and anchored by Ashley Furniture and Altitude. | ||
Hanover Square Property | Retail | 73,441 square foot retail property located at 7230 Bell Creek Road in Mechanicsville, Virginia 23111, on 9.630 acres, built in 2007, that is 100% leased as of December 31, 2022 and anchored by Marshalls and Old Navy. | ||
Ashley Plaza Property | Retail | 164,012 square foot retail property located at 201–221 North Berkeley Boulevard in Goldsboro, North Carolina 27534, built in 1977 and fully renovated in 2018, that is 100% leased as of December 31, 2022, and is anchored by Hobby Lobby, Harbor Freight, Ashley Home Store and Planet Fitness. | ||
Brookfield Center Property | Flex | 64,880 square foot flex-industrial property located at 48 Brookfield Center Drive, Greenville, South Carolina 29607, built in 2007, that is 100% leased as of December 31, 2022, and is anchored by Gravitopia Trampoline Park, S&ME, Inc., and Turning Point Greenville Church. | ||
Lancer Center Property | Retail | 181,590 square foot retail property located at 1256 Highway 9 Bypass West, Lancaster, South Carolina, 29270, built in 1987 and substantially renovated in 2013, that is 100% leased as of December 31, 2022, and is anchored by Badcock Furniture, KJ’s Market and Big Lots. | ||
Greenbrier Business Center Property | Flex | 89,290 square foot flex-industrial property located at 1244 Executive Boulevard, Chesapeake, Virginia, 23320, built in 1987 that is 79.9% leased as of December 31, 2022 and is anchored by Bridge Church. | ||
Parkway Property | Flex | 64,109 square foot, two building flex-industrial property located at 2697 International Parkway, Virginia Beach, Virginia 23452, built in 1984 that is 100% leased as of December 31, 2022 and is anchored by GBRS Group and First Onsite. | ||
Salisbury Marketplace Property | Retail | 79,732 square foot retail property located at 2106 Statesville Boulevard, Salisbury, North Carolina 28147, built in 1987, that is 91.2% leased as of December 31, 2022 and is anchored by Food Lion, CitiTrends and Family Dollar. |
Franklin Square Property
On April 28, 2017, we purchased from Medalist Fund I, LLC, a Virginia limited liability company, which was also managed by our company’s external manager, the Franklin Square Property through a wholly owned subsidiary. The purchase price for the Franklin Square Property was $20,500,000 paid through a combination of cash and assumed, secured debt, or the Original Franklin Square Loan. Our total investment, including acquisition and closing costs, escrows and lease reserves was approximately $22,054,071. The Franklin Square Property, built in 2006 and 2007, was 93.2% leased as of December 31, 2022, is anchored by Ashley Furniture, and Altitude Trampoline Park, and is located in Gastonia, North Carolina.
The Original Franklin Square Loan was made on February 10, 2016 in the principal amount of $14,275,000 and assumed by us at acquisition. The Original Franklin Square Loan required monthly interest only payments during its term and bore interest at a fixed rate of 4.7%. The original October, 2021 maturity date was extended until November, 2021. On November 8, 2021, we refinanced the Original Franklin Square Loan with a new mortgage loan in the principal amount of $13,250,000 (the Franklin Square Loan) and cash of $2,292,273.
8
The Franklin Square Loan matures on December 6, 2031 and bears interest at a fixed rate of 3.808%. The Franklin Square Loan requires monthly interest-only payments during the first three years of the term. For the remainder of the term, the Franklin Square Loan requires monthly payments of $61,800, which includes principal on a 30-year amortization schedule, and interest. The Franklin Square Loan may not be prepaid prior to its maturity, but our company has the right to initiate a defeasance according to the terms of the loan agreement. Our company has agreed to guarantee all amounts due under the Franklin Square Loan. The loan agreement includes a covenant to maintain a debt service coverage ratio of 1.25 to 1.0 for the property.
The Franklin Square Property is an eight building one-floor retail center totaling approximately 134,239 gross leasable area. The building is concrete slab on grade with spread footings. The exterior walls are a combination of insulation and finish system, metal panel siding, brick veneer and textured concrete masonry units (CMU). Retail storefronts are double-pane glass set in anodized aluminum frames. The roof is flat with fully-adhered, thermoplastic olefin membrane roof system. The parking area comprises 435 spaces.
As of December 31, 2022, tenants occupying 10% or more of the rentable square footage included:
|
|
| Percentage |
|
|
| |||||||
Leased | of Rentable | ||||||||||||
Square | Square | 2022 | Lease | Renewal | |||||||||
Tenant | Business | Footage | Footage | Annual Rent | Expiration | Options | |||||||
Ashley Furniture |
| Retail |
| 34,682 |
| 25.8 | % | $ | 277,457 |
| 12/31/2025 |
| 12/31/2030 12/31/2035 |
Altitude Trampoline Park |
| Entertainment |
| 30,000 |
| 22.4 | % |
| 270,000 |
| 7/31/2029 |
| 7/31/2034 7/31/2039 7/31/2044 |
Occupancy data for the five preceding years (as of December 31, unless otherwise noted) was as follows:
| 2022 |
| 2021 |
| 2020 |
| 2019 |
| 2018 |
| |
Occupancy Rate |
| 93.2 | % | 81.2 | % | 82.3 | % | 92.4 | % | 92.5 | % |
Average effective annual rent per square foot for the five preceding years was as follows:
| 2022 | 2021 |
| 2020 |
| 2019 |
| 2018 |
| |||||||
Average Effective Annual Rent Per Square Foot (1) | $ | 12.09 | $ | 11.72 | $ | 12.67 | $ | 13.47 | $ | 11.98 | ||||||
(1) | Average effective rent per square foot represents the average annual rent for all occupied space for the respective periods after accounting for rent abatements and concessions but before accounting for tenant reimbursements or rent deferrals. |
Lease expirations in the next 10 years are as follows:
| 2023 |
| 2024 |
| 2025 |
| 2026 |
| 2027 |
| 2028 |
| 2029 |
| 2030 |
| 2031 | 2032 | |||||||||||||
Leases Expiring |
| 1 | 4 | 6 | 2 | 3 | — | 1 | — | — | 1 | ||||||||||||||||||||
Square Footage |
| 4,235 | 9,564 | 48,997 | 5,260 | 9,061 | — | 30,000 | — | — | 12,632 | ||||||||||||||||||||
Annual Rent (1) | $ | 95,965 | $ | 222,927 | $ | 603,247 | $ | 126,544 | $ | 238,647 | $ | — | $ | 300,000 | $ | — | $ | — | $ | 187,585 | |||||||||||
Percentage of Aggregate Annual Rent (2) |
| 5.9 | % | 13.7 | % | 37.2 | % | 7.8 | % | 14.7 | % | — | % | 18.5 | % | — | % | — | % | 11.6 | % |
(1) | Annual rent is determined by multiplying the monthly rent in effect at the time of the lease expiration by 12 months. |
(2) | The percentage of aggregate annual rent is determined by dividing (i) the annual rent (see note 1) related to expiring leases by (ii) the property’s total 2022 rent. |
9
Hanover Square Property
On May 8, 2018, we acquired an undivided 84% tenant-in-common interest in the Shops at the Hanover Square Property from COF North, LLC, a Virginia limited liability company and unaffiliated seller. The property is comprised of (i) an approximately 73,441 square foot retail center located on 8.766 acres of land at 7230 Bell Creek Road in Mechanicsville, Virginia 23111 and (ii) a contiguous, undeveloped parcel of land totaling 0.864 acres. We refer to both parcels herein as the Hanover Square Property. The contract purchase price for the Hanover Square Property was $12,173,000. We acquired the Hanover Square Property with $3,291,404 in cash from us, $648,120 in cash from an unaffiliated tenant-in-common, and the assumption of a secured loan of approximately $8,527,315 from Langley Federal Credit Union, which amount was increased by an additional $372,685, or the Hanover Square Property Loan. Our company purchased the Hanover Square Property as a tenant-in-common with PMI Hanover Square, LLC, an unaffiliated party. Our company acquired an 84% interest in the Hanover Square Property, and PMI Hanover Square, LLC owns the remaining 16% interest. The retail center forming a part of the Hanover Square Property was built in 2007 and, as of December 31, 2022, was 100% leased.
We assumed the Hanover Square Property Loan as of the closing of the acquisition. The Hanover Square Property Loan matures on December 1, 2027. The Hanover Square Property Loan requires monthly payments of principal, on a 25-year amortization schedule, and interest during the term. On May 8, 2020, our company entered into a refinancing transaction with the mortgage lender for the Hanover Square Property which increased the mortgage amount and reduced the interest rate. Under this transaction, the principal amount of the loan was increased to $10,500,000 and the interest rate reduced to a fixed rate of 4.25% until January 1, 2023, resulting in a fixed monthly payment, which includes principal and interest, of $56,882. On January 1, 2023, the fixed interest rate adjusted to 6.94%, which was determined by adding 3.00% to the daily average yield on United States Treasury securities adjusted to a constant maturity of five years, as made available by the Federal Reserve Board, with a minimum of 4.25%. On January 1, 2023, the fixed monthly payment, which includes principal and interest, increased to $78,098.
In connection with our acquisition of the Hanover Square Property, we, through a subsidiary, entered into the Tenants in Common Agreement with PMI Hanover SQ, LLC, or the Hanover Square TIC Agreement. Among other approvals, under the Hanover Square TIC Agreement, the consent of both tenants in common is required to approve (i) any lease, sublease, deed restriction, or grant of easement of/on all or any portion of the Hanover Square Property, (ii) any sale or exchange of the Hanover Square Property, or (iii) any indebtedness or loan, and any negotiation or refinancing thereof, secured by a lien on the Hanover Square Property. In the event the tenants in common are unable to agree on a decision which requires the consent of both tenants in common, a tenant in common may purchase the undivided interest of the other tenant in common subject to certain rights contained in the Hanover Square Property TIC Agreement.
The property is a three-lot one-floor strip retail shopping center totaling approximately 73,441 square feet of net leasable area. The building is concrete slab with floor coverings consisting of a mixture of vinyl tile and carpeting. The exterior walls are masonry with brick veneer and EIFS at front and painted concrete block sides and rear. Windows are plate glass fixed pane storefront type in aluminum frames. The roof is single-ply, mechanically fastened EPDM over rigid insulation and steel framing in a flat configuration. The parking area comprises approximately 365 spaces.
As of December 31, 2022, tenants occupying 10% or more of the rentable square footage included:
|
|
| Percentage |
|
|
| |||||||
of | |||||||||||||
Leased | Rentable | ||||||||||||
Square | Square | 2022 | Lease | Renewal | |||||||||
Tenant | Business | Footage | Footage | Annual Rent | Expiration | Options | |||||||
Old Navy |
| Retail |
| 15,000 |
| 20.4 | % | $ | 229,650 |
| 4/30/2024 |
| 4/30/2029 |
Marshall’s |
| Retail |
| 28,000 |
| 38.1 | % | $ | 336,000 |
| 2/28/2027 |
| 2/28/2032 |
| 2/28/2037 |
10
Occupancy data for the five preceding years (as of December 31) was as follows:
| 2022 | 2021 |
| 2020 |
| 2019 |
| 2018 | |||
Occupancy Rate |
| 100.0 | % | 100.0 | % | 100.0 | % | 100.0 | % | 97.0 | % |
Average effective annual rent per square foot for the five preceding years was as follows:
| 2022 |
| 2021 |
| 2020 |
| 2019 |
| 2018 | ||||||
Average Effective Annual Rent Per Square Foot (1) | $ | 15.71 | $ | 13.99 | $ | 14.59 | $ | 15.31 | $ | 14.71 |
(1) | Average effective rent per square foot represents the average annual rent for all occupied space for the respective periods after accounting for rent abatements and concessions but before accounting for tenant reimbursements. For the year ended December 31, 2018, we owned the Hanover Square Property for eight months, the period on which the average annual rent per square foot is based. |
Lease expirations in the next 10 years are as follows:
2023 |
| 2024 |
| 2025 |
| 2026 |
| 2027 |
| 2028 |
| 2029 |
| 2030 |
| 2031 | 2032 | ||||||||||||||
Leases Expiring |
| 3 | 3 | — | 2 | 3 | — | — | — | — | 1 | ||||||||||||||||||||
Square Footage |
| 8,400 | 18,140 | — | 10,500 | 30,400 | — | — | — | — | 6,000 | ||||||||||||||||||||
Annual Rent (1) | $ | 161,613 | $ | 300,280 | $ | — | $ | 187,901 | $ | 406,857 | $ | — | $ | — | $ | — | $ | — | $ | 193,011 | |||||||||||
Percentage of Aggregate Annual Rent (2) |
| 14.0 | % | 26.0 | % | — | % | 16.3 | % | 35.3 | % | — | % | — | % | — | % | — | % | 16.7 | % |
(1) | Annual rent is determined by multiplying the monthly rent in effect at the time of the lease expiration by 12 months. |
(2) | The percentage of aggregate annual rent is determined by dividing (i) the annual rent (see note 1) related to expiring leases by (ii) the property’s total 2022 rent. |
Ashley Plaza Property
On August 30, 2019, we purchased from RCG-Goldsboro, LLC, a Georgia limited liability company and unaffiliated seller, Ashley Plaza, a 164,012 square foot retail property located at 201–221 North Berkeley Boulevard in Goldsboro, North Carolina 27534, or the Ashley Plaza Property, for $15,200,000. The Ashley Plaza Property was built in 1977, fully renovated in 2018, was 100% leased as of December 31, 2022, and is anchored by Hobby Lobby, Harbor Freight, Ashley Home Store and Planet Fitness.
The purchase price and closing costs for the Ashley Plaza Property were financed with $3,281,144 in equity, $1,000,000 in funds from a short-term line of credit, and net mortgage loan proceeds of $11,225,700 from a senior mortgage loan made by Bank of America, N.A., or the Ashley Plaza Lender, in the original principal amount of $11,400,000, or the Ashley Plaza Loan.
The Ashley Plaza Loan will mature on September 1, 2029. The Ashley Plaza Loan required monthly interest only payments during the first 12 months of the term. For the remainder of the term, the Ashley Plaza Loan requires monthly payments of $52,795, which includes principal on a 30-year amortization schedule, and interest. The Ashley Plaza Loan bears interest at 3.75%. The Ashley Plaza Loan may not be prepaid until June 1, 2029, subject to certain conditions and limitations contained in the loan documents. The Ashley Plaza Loan is secured by the Ashley Plaza Property.
The Ashley Plaza Property consists of a single-story, main retail strip building and two pad sites, all constructed in 1977. Foundations consist of continuous, concrete spread footers. The floor is a reinforced concrete slab-on-grade. The building superstructure utilizes load bearing CMU, interior steel columns supporting steel beams and open web steel joists supporting metal decking. The exterior walls consist of exterior insulation and finishing system, ribbed and painted concrete masonry unit walls. The roof is low-sloped with a portion covered by a single play TPO roof membrane and a portion covered by tar and gravel roofing. Parking is available for five hundred and sixty-seven (567) automobiles on asphalt-paved parking areas.
11
As of December 31, 2022, tenants occupying 10% or more of the rentable square footage included:
|
|
| Percentage |
|
|
| |||||||
of | |||||||||||||
Leased | Rentable | ||||||||||||
Square | Square | 2022 | Lease | Renewal | |||||||||
Tenant | Business | Footage | Footage | Annual Rent | Expiration | Options | |||||||
Ashley Home Store |
| Retail |
| 17,920 |
| 10.9 | % | $ | 161,280 |
| 8/31/2028 |
| 8/31/2033 8/31/2038 8/31/2043 8/31/2048 |
Harbor Freight Tools |
| Retail |
| 21,416 |
| 13.1 | % | $ | 159,840 |
| 2/28/2029 |
| 2/28/2034 2/28/2039 |
Hobby Lobby |
| Retail |
| 50,000 |
| 30.5 | % | $ | 250,000 |
| 3/31/2029 |
| 3/31/2034 3/31/2039 3/31/2044 |
Planet Fitness |
| Fitness |
| 20,131 |
| 12.3 | % | $ | 181,179 |
| 4/30/2030 |
| 4/30/2033 4/30/2038 |
Occupancy data for the five preceding years (as of December 31) was as follows:
| 2022 |
| 2021 |
| 2020 |
| 2019 |
| 2018 |
| |
Occupancy Rate (1) |
| 100.0 | % | 100.0 | % | 98.0 | % | 98.0 | % | 52.5 | % |
(1) | The occupancy rate for 2018 is derived from data from the prior owner. |
Average effective annual rent per square foot for the five preceding years was as follows:
| 2022 |
| 2021 |
| 2020 |
| 2019 |
| 2018 | ||||||
Average Effective Annual Rent Per Square Foot (1) | $ | 8.24 | $ | 8.11 | $ | 7.98 | $ | 7.74 | $ | 4.60 |
(1) | Average effective rent per square foot represents the average annual rent for all occupied space for the respective periods after accounting for rent abatements and concessions but before accounting for tenant reimbursements. Average rent per square foot for the year ended December 31, 2018 is from the prior owner. For the year ended December 31, 2019, we owned Ashley Plaza for four months. The average annual rent per square foot is based on rents from the prior owner for period from January, 2019 through August, 2019 and on rents from our ownership period from September, 2019 through December, 2019. |
Lease expirations in the next 10 years are as follows:
| 2023 |
| 2024 |
| 2025 |
| 2026 |
| 2027 |
| 2028 |
| 2029 |
| 2030 |
| 2031 | 2032 |
| ||||||||||||
Leases Expiring |
| 2 | 1 | 2 | 1 | 1 | 3 | 2 | 1 | — | 2 | ||||||||||||||||||||
Square Footage |
| 18,199 | 1,575 | 4,000 | 3,000 | 1,400 | 32,565 | 71,416 | 20,131 | — | 8,656 | ||||||||||||||||||||
Annual Rent (1) | $ | 104,160 | $ | 29,925 | $ | 57,600 | $ | 105,000 | $ | 40,575 | $ | 373,737 | $ | 430,332 | $ | 181,179 | $ | — | $ | 143,344 | |||||||||||
Percentage of Aggregate Annual Rent (2) |
| 7.7 | % | 2.2 | % | 4.3 | % | 7.8 | % | 3.0 | % | 27.6 | % | 31.8 | % | 13.4 | % | — | % | 10.6 | % |
(1) | Annual rent is determined by multiplying the monthly rent in effect at the time of the lease expiration by 12 months. |
(2) | The percentage of aggregate annual rent is determined by dividing (i) the annual rent (see note 1) related to expiring leases by (ii) the property’s total 2022 rent. |
Brookfield Center Property
On October 3, 2019, we purchased from Appian-Brookfield South 48, LLC, a South Carolina limited liability company and unaffiliated seller, Brookfield Center, a 64,880 square foot flex-industrial property located at 48 Brookfield Center Drive, Greenville,
12
South Carolina 29607, or the Brookfield Center Property, for $6,700,000. The Brookfield Center Property was built in 2007, was 100% leased as of December 31, 2022, and is anchored by the Gravitopia Trampoline Park, S&ME, Inc., and Turning Point Greenville Church.
The purchase price and closing costs for the Brookfield Center Property were financed with $1,876,138 in equity, $263,000 in funds from a short term, related party note and net mortgage loan proceeds of $4,736,495 from a mortgage loan made by CIBC, Inc., or the Brookfield Center Lender, in the original principal amount of $4,850,000, or the Brookfield Center Loan.
The Brookfield Center Loan will mature on November 1, 2029. The Brookfield Center Loan required monthly interest-only payments during the first 12 months of the term, through October 2020. Beginning in November 2020 and for the remainder of the term, the Brookfield Center Loan requires monthly payments of $22,876, which includes principal on a 30-year amortization schedule, and interest. The Brookfield Center Loan bears interest at 3.90%. The Brookfield Center Loan may not be prepaid until September 1, 2029, subject to certain conditions and limitations contained in the loan documents. The Brookfield Center Loan is secured by the Brookfield Center Property.
We entered into related party notes, short term, with the Manager by which the Manager provided an aggregate of $263,000 to fund a portion of our company’s acquisition of the Brookfield Center Property. The notes were due on demand and bore interest at a rate of 5% annually. On February 20, 2020, our company repaid these related party notes payable, short term.
The Brookfield Center Property consists of a single-story building on a 7.88 acre parcel of land, and was built in 2007. The foundation consists of a concrete slab-on-grade with continuous perimeter reinforced concrete spread footings and interior isolated spread footings and column pads. The floor is a reinforced concrete slab-on-grade. The building superstructure consists of concrete tilt-up panels with steel columns and steel stud infill walls. The roof is flat and consists of a single ply thermoplastic polyolefin (TPO) membrane. Parking is available for two hundred and seventy-three (273) automobiles on asphalt-paved parking areas, including 12 ADA accessible spaces.
As of December 31, 2022, tenants occupying 10% or more of the rentable square footage included:
|
|
|
|
|
| ||||||||
Percentage | |||||||||||||
Leased | of Rentable | ||||||||||||
Square | Square | 2022 | Lease | Renewal | |||||||||
Tenant | Business | Footage | Footage | Annual Rent | Expiration | Options | |||||||
Turning Point Greenville Church |
| Religious |
| 9,000 |
| 13.9 | % | $ | 101,475 |
| 9/30/2025 |
| None |
S&ME |
| Engineering |
| 8,582 |
| 13.2 | % | $ | 105,994 |
| 11/30/2023 |
| None |
Gravitopia |
| Entertainment |
| 35,160 |
| 54.2 | % | $ | 279,856 |
| 4/30/2026 |
| 4/30/2031 |
Occupancy data for the five preceding years (as of December 31) was as follows:
| 2022 | 2021 |
| 2020 |
| 2019 |
| 2018 |
| ||
Occupancy Rate (1) |
| 100.0 | % | 100.0 | % | 93.8 | % | 93.8 | % | 93.8 | % |
(1) | The occupancy rate for 2018 is derived from data from the prior owner. |
Average effective annual rent per square foot for the five preceding years was as follows:
| 2022 | 2021 |
| 2020 |
| 2019 |
| 2018 | |||||||
Average Effective Annual Rent Per Square Foot (1) | $ | 9.30 | $ | 8.38 | $ | 8.33 | $ | 6.52 | $ | 7.86 |
(1) | Average effective rent per square foot represents the average annual rent for all occupied space for the respective periods after accounting for rent abatements and concessions but before accounting for tenant reimbursements. |
13
Lease expirations in the next 10 years are as follows:
| 2023 |
| 2024 |
| 2025 |
| 2026 | 2027 |
| 2028 |
| 2029 |
| 2030 |
| 2031 |
| 2032 | |||||||||||||
Leases Expiring |
| 1 | 1 | 1 | 2 | 1 | — | — | — | — | — | ||||||||||||||||||||
Square Footage |
| 8,582 | 4,046 | 9,000 | 39,206 | 4,046 | — |
| — |
| — |
| — | — | |||||||||||||||||
Annual Rent (1) | $ | 105,994 | $ | 39,971 | $ | 106,612 | $ | 344,365 | $ | 50,092 | $ | — | $ | — | $ | — | $ | — | $ | — | |||||||||||
Percentage of Aggregate Annual Rent (2) |
| 17.6 | % | 6.6 | % | 17.7 | % | 57.0 | % | 8.3 | % | — | % |
| — | % |
| — | % |
| — | % | — | % |
(1) | Annual rent is determined by multiplying the monthly rent in effect at the time of the lease expiration by 12 months. |
(2) | The percentage of aggregate annual rent is determined by dividing (i) the annual rent (see note 1) related to expiring leases by (ii) the property’s total 2022 rent. |
Lancer Center Property
On May 14, 2021, we purchased from BVC Lancer, LLC, a South Carolina limited liability company and unaffiliated seller, Lancer Center, a 181,590 square foot retail property located at 1256 SC-9 By Pass West, Lancaster, South Carolina, 29720, or the Lancer Center Property, for $10,100,000 exclusive of closing costs and a $200,000 credit to our company for major repairs. The Lancer Center Property was built in 1987, was 100% leased as of December 31, 2022, and is anchored by Badcock Furniture, KJ’s Market and Big Lots.
The purchase price and closing costs for the Lancer Center Property were financed with $3,783,515 in equity and net mortgage loan proceeds of $6,421,870 from a senior mortgage loan, in the original principal amount of $6,565,000, or the Initial Lancer Center Loan. The Initial Lancer Center Loan would have matured on June 1, 2026 and required monthly payments of $34,663 which included principal on a 30-year amortization schedule, and interest. The Initial Lancer Center Loan bore interest at 4.00%. On June 13, 2022, we repaid the Initial Lancer Center Loan using proceeds from the Wells Fargo Mortgage Facility (see below).
The Lancer Center Property consists of a single-story, main retail strip building constructed in 1987. The building is concrete slab on grade with perimeter and interior footings under load-bearing structures. The building superstructure utilizes concrete masonry unit load bearing walls and a metal deck roof on open web steel trusses. The roof is a combination of (i) a flat, mechanically fastened, single ply thermoplastic membrane system and (ii) a flat, built-up roofing with granular surface modified bitumen cap sheet system. Parking is available for estimated 624 spaces.
As of December 31, 2022, tenants occupying 10% or more of the rentable square footage included:
|
|
| Percentage |
|
|
| |||||||
Leased | of Rentable | ||||||||||||
Square | Square | 2022 | Lease | Renewal | |||||||||
Tenant | Business | Footage | Footage | Annual Rent | Expiration | Options | |||||||
Badcock Furniture |
| Retail |
| 35,876 |
| 19.8 | % | $ | 108,000 |
| 6/30/2029 |
| 6/30/2034 |
K.J’s Market |
| Retail |
| 34,100 |
| 18.8 | % | $ | 140,640 |
| 12/31/2025 |
| 12/31/2030 |
| 12/31/2035 | ||||||||||||
| 12/31/2040 | ||||||||||||
| 12/31/2045 | ||||||||||||
| 12/31/2050 | ||||||||||||
Big Lots |
| Retail |
| 28,527 |
| 15.6 | % | $ |