Stuart A. Barr Fried, Frank, Harris, Shriver & Jacobson LLP 801 17th Street, NW Washington, DC 20006 (202) 639-7000 | Kerry E. Johnson Anna K. Spence DLA Piper LLP (US) 444 West Lake Street, Suite 900 Chicago, Illinois (312) 368-4000 | ||
Large accelerated filer | ☐ | Accelerated filer | ☐ | ||||||
Non-accelerated filer | ☒ | Smaller reporting company | ☐ | ||||||
Emerging growth company | ☒ | ||||||||
Per Share | Total | |||||
Initial public offering price | $ | $ | ||||
Underwriting discounts and commissions(1) | $ | $ | ||||
Proceeds, before expenses, to us | $ | $ |
(1) | See “Underwriting” for additional information regarding underwriting compensation. |
MORGAN STANLEY | J.P. MORGAN | WELLS FARGO SECURITIES | BofA SECURITIES | ||||||
CAPITAL ONE SECURITIES | CIBC CAPITAL MARKETS | ||||||||
• | “2024 Equity Incentive Plan” means our 2024 Omnibus Equity and Incentive Plan, which we expect to adopt concurrently with the closing of this offering; |
• | “50/50 Joint Venture” means the joint venture previously held by our predecessor and entities representing certain Canadian investors for the ownership of 54 properties; |
• | “50/50 Joint Venture Acquisition” means our predecessor’s acquisition, for cash, of the remaining 50% interest held indirectly by our predecessor in the 50/50 Joint Venture; |
• | “ABS Notes” means the $253.8 million in aggregate principal amount outstanding of our net-lease mortgage notes; |
• | “ACM” means asbestos-containing materials; |
• | “ADA” means the Americans with Disabilities Act, as amended; |
• | “adjusted EBITDAre” means EBITDAre for the applicable period, as further adjusted to (i) reflect all investment and disposition activity that took place during the applicable period as if each transaction had |
• | “AFFO” means adjusted funds from operations, which is a modification of FFO to include other adjustments to GAAP net income related to certain non-cash or non-recurring revenues and expenses, including straight-line rents, cost of debt extinguishments, amortization of lease intangibles, amortization of debt issuance costs, amortization of net mortgage premiums, (gain) loss on interest rate swaps and other non-cash interest expense, realized gains or losses on foreign currency transactions, Internalization expenses, structuring and public company readiness costs, extraordinary items, and other specified non-cash items; |
• | “annualized adjusted EBITDAre” means adjusted EBITDAre for the applicable period divided by the number of months in the period multiplied by 12; |
• | “annualized base rent” or “ABR” means the annualized contractual cash rent due for the last month of the reporting period, and adjusted to remove rent from properties sold during the month and to include a full month of contractual cash rent for properties acquired during the last month of the reporting period; |
• | “Awards” means, collectively, under the 2024 Equity Incentive Plan, any of the following types of awards to an Eligible Individual: nonqualified stock options (“NQSO”); SARs; Restricted Stock; RSUs; Performance Awards; dividend equivalent rights; Share Awards; LTIP Units; and Cash-Based Awards; and, to certain Eligible Individuals in accordance with Section 422 of the Code, incentive stock options (“ISOs”); |
• | “bankruptcy proceeding” means any legal or equitable proceeding under any bankruptcy, insolvency, receivership, or other debtor’s relief statute or law; |
• | “Canadian Investment Entities” means the intermediate entities through which Canadian investors will hold interests in the OP that will be issued pursuant to the REIT Contribution Transactions; |
• | “Change in Control” means, for purposes of the 2024 Equity Incentive Plan, the occurrence of any of the following events with respect to the Company: (i) any person (other than directly from the Company) first acquires securities of the Company representing 50% or more of the combined voting power of the Company’s then outstanding voting securities, other than an acquisition by certain employee benefit plans, the Company or a related entity, or any person in connection with a non-control transaction; (ii) a majority of the members of the board of directors is replaced by directors whose appointment or election is not endorsed by a majority of the members of the board of directors serving immediately prior to such appointment or election; (iii) any merger, consolidation, or reorganization, other than in a non-control transaction; (iv) a complete liquidation or dissolution; or (v) sale or disposition of all or substantially all of the assets; |
• | “Code” means the Internal Revenue Code of 1986, as amended; |
• | “Code of Ethics” means our Code of Business Conduct and Ethics adopted by our board of directors, which applies to our directors, officers, and employees; |
• | “Common Stock” means shares of our common stock, $0.01 par value per share; |
• | “Contribution Agreements” means (i) the Contribution Agreement, to be dated as of the closing date of this offering, by and between certain individual investors in our predecessor and the OP, (ii) the Contribution Agreement, to be dated as of closing date of this offering, by and between the individual investors in one of the Subsidiary REITs and the OP, (iii) the Contribution Agreement, to be dated as of the closing date of this offering, by and between one of the Canadian Investment Entities and the OP, and (iv) the Contribution Agreement, to be dated as of the closing date of this offering, 2024, by and between the other Canadian Investment Entity and the OP; |
• | “Corporate Transactions” means, for purposes of the 2024 Equity Incentive Plan, a merger, consolidation, reorganization, recapitalization, or other similar change in the capital stock of the Company, or a liquidation or dissolution of the Company or a Change in Control; |
• | “Covered Person” means, under the terms of the OP Agreement, any current or a former general partner of the OP, a member of such general partner, an affiliate of a current or former general partner of the OP, any officer, director, stockholder, partner, member, advisor, representative or agent of the OP or of a current or former general partner of the OP or any of their respective affiliates; |
• | “CPI” means the Consumer Price Index for All Urban Consumers (CPI-U): U.S. City Average, All Items, as published by the U.S. Bureau of Labor Statistics, or other similar index which is a measure of the average change over time in the prices paid by urban consumers for a market basket of consumer goods and services; |
• | “Credit Agreement” means the Credit Agreement, dated as of September 6, 2024, among the OP, JPMorgan Chase Bank, N.A., as administrative agent, and the other lenders party thereto; |
• | “Dodd-Frank Act” means the Dodd-Frank Wall Street Reform and Consumer Protection Act, as amended; |
• | “EBITDA” means earnings before interest, income taxes, depreciation and amortization; |
• | “EBITDAre” means EBITDA, as adjusted to exclude gains (losses) on sales of depreciable property and provisions for impairment on investment in real estate; |
• | “ERISA” means the Employee Retirement Income Security Act of 1974, as amended; |
• | “ERISA Plan” means a Plan subject to Title I of ERISA or Section 4975 of the Code; |
• | “ESG” means environmental, social and governance; |
• | “Exchange Act” means the Securities and Exchange Act of 1934, as amended; |
• | “FATCA” means the Foreign Account Tax Compliance Act; |
• | “FASB” means the Financial Accounting Standards Board; |
• | “FCA” means the Financial Conduct Authority; |
• | “FCCR” means fixed charge coverage ratio; |
• | “FFO” means funds from operations, which is computed in accordance with the standards established by the Board of Governors of the Nareit. Nareit defines FFO as GAAP net income or loss adjusted to exclude net gains (losses) from sales of certain depreciated real estate assets, depreciation and amortization expense from real estate assets, gains and losses from change in control, and impairment charges related to certain previously depreciated real estate assets; |
• | “FINRA” means the Financial Industry Regulatory Authority, Inc.; |
• | “Founder” means Stephen Preston; |
• | “Fried Frank” means Fried, Frank, Harris, Shriver & Jacobson LLP; |
• | “fully diluted basis” means after the exchange of all outstanding OP Units for shares of our Common Stock on a one-for-one basis; |
• | “GAAP” means accounting principles generally accepted in the United States of America; |
• | “Interest Purchase Agreement” means the definitive purchase agreement, dated as of August 18, 2023, between one of our predecessor’s subsidiaries and our predecessor’s former 50/50 Joint Venture partner; |
• | “Internalization” means the internalization of the external management team, assets and functions previously performed for our predecessor by our external manager (controlled by our Founder) and its affiliates, pursuant to the terms of the Internalization Agreement, which will close contemporaneously with the closing of this offering; |
• | “Internalization Agreement” means the Amended and Restated Internalization Agreement, dated as of July 10, 2024, by and among the Company, the OP, NARS and certain affiliates of NARS; |
• | “Investment Company Act” means the Investment Company Act of 1940, as amended; |
• | “IRS” means the Internal Revenue Service; |
• | “JOBS Act” means the Jumpstart Our Business Startups Act; |
• | “LIBOR” means the London Interbank Offered Rate; |
• | “LTIP Units” means a special class of units in the OP that are structured to qualify as “profits interests” for U.S. federal income tax purposes; |
• | “Market Value” means the average of the closing trading price of our Common Stock on the NYSE for the 10 trading days before the day on which we received an OP Unit redemption notice; |
• | “MGCL” means the Maryland General Corporation Law; |
• | “MSAs” means metropolitan statistical areas in the United States; |
• | “NADG” means North American Development Group; |
• | “named executive officers” means Stephen Preston, Randall Starr, Timothy Dieffenbacher and Drew Ireland; |
• | “Nareit” means National Association of Real Estate Investment Trusts; |
• | “NARS” means North American Realty Services, LLLP, a Florida limited liability limited partnership, which is our predecessor’s external manager; |
• | “net debt” means debt less cash and cash equivalents and restricted cash; |
• | “net leases” or “net leased” means, collectively, triple net leases and non-triple net leases; |
• | “New Delayed Draw Term Loan” means our $200 million unsecured delayed draw term loan under the Credit Agreement that will become effective concurrently with the completion of this offering; |
• | “New Revolving Credit Facility” means our $250 million unsecured revolving credit facility under the Credit Agreement that will become effective concurrently with the completion of this offering; |
• | “NOL” means net operating loss; |
• | “non-control transaction” generally means, for purposes of the 2024 Equity Incentive Plan, any transaction in which (i) stockholders immediately before such transaction continue to own at least a majority of the combined voting power of such resulting entity following the transaction; (ii) a majority of the members of the board of directors immediately before such transaction continue to constitute at least a majority of the board of the surviving entity following such transaction, or (iii) with certain exceptions, no person other than any person who had beneficial ownership of more than 50% of the combined voting power of the Company’s then outstanding voting securities immediately prior to such transaction has beneficial ownership of more than 50% of the combined voting power of the surviving entity’s outstanding voting securities immediately after such transaction; |
• | “non-triple net leases” means leases for which the landlord responsibilities include one or more property operating expenses in addition to the limited landlord responsibilities included in our triple net leases; |
• | “NYSE” means the New York Stock Exchange; |
• | “occupancy” or a specified percentage of our portfolio that is “occupied” or “leased” means as of a specified date (i) the number of properties that are subject to a signed lease divided by (ii) the total number of properties in our portfolio; |
• | “OP” means FrontView Operating Partnership LP, a Delaware limited partnership; |
• | “OP Units” means the units of limited partnership of the OP, other than LTIP Units; |
• | “outparcel properties” or “outparcels” means individual building properties (small or large formats) leased to one or more tenants that are in locations with direct frontage on high-traffic roads that are visible to consumers; |
• | “PCAOB” means The Public Company Accounting Oversight Board; |
• | “Plan” means any entity whose underlying assets are considered to include “plan assets” (within the meaning of Section 3(42) of ERISA) of any such plan, account, or arrangement; |
• | “plan asset regulations” means the regulations issued by the U.S. Department of Labor concerning the definition of what constitutes the assets of an employee benefit plan; |
• | “predecessor” means NADG NNN Property Fund LP, a Delaware limited partnership, and its subsidiaries; |
• | “QRS” means a qualified REIT subsidiary within the meaning of Section 856(i) of the Code; |
• | “QSR” means quick-service restaurants; |
• | “qualified stockholders” means certain non-U.S. publicly traded stockholders that meet certain record-keeping and other requirements; |
• | “REIT” means a real estate investment trust within the meaning of Sections 856 through 860 of the Code; |
• | “REIT Contribution Transactions” means the contributions of the interests in entities within our predecessor’s private REIT fund structure that directly or indirectly own our predecessor’s properties, pursuant to the terms of the Contribution Agreements, which will close contemporaneously with the closing of this offering; |
• | “REIT Requirements” means the REIT qualification requirements set forth under Sections 856 through 860 of the Code and the applicable U.S. Treasury Regulations; |
• | “rent coverage ratio” means the ratio of tenant-reported or, when unavailable, management’s estimate, based on tenant-reported financial information, of annual EBITDA, and cash rent attributable to the leased property (or properties, in the case of a master lease) to the annualized base rental obligation as of a specified date; |
• | “restaurant” means quick service and fast casual / full service restaurants; |
• | “Restricted Stock” means restricted stock grants; |
• | “Revolving Credit Facility” means the $202.5 million secured revolving credit facility, dated March 8, 2021 and amended on July 31, 2021 by and among the OP, CIBC Bank USA, as Administrative Agent and the other Lenders parties thereto, as amended from time to time; |
• | “RCG” means Rosen Consulting Group, a nationally recognized real estate consulting firm; |
• | “RSUs” means restricted stock units; |
• | “SARs” means stock appreciation rights; |
• | “Sarbanes-Oxley” means the Sarbanes-Oxley Act of 2002, as amended; |
• | “SEC” means the Securities and Exchange Commission; |
• | “Securities Act” means the Securities Act of 1933, as amended; |
• | “Similar Laws” means Section 4975 of the Code, including an individual retirement account (“IRA”), or provisions under any other federal, state, local, non-U.S., or other laws or regulations that are similar to such provisions of ERISA or the Code; |
• | “SOFR” means the Secured Overnight Financing Rate, which is a new index calculated by short-term repurchase agreements, backed by Treasury securities; |
• | “Subsidiary OP” means the operating partnership entity within our predecessor’s private REIT fund structure whose interests will be contributed to the OP upon completion of this offering pursuant to the REIT Contribution Transactions; |
• | “Subsidiary REITs” means the REIT entities within our predecessor’s private REIT fund structure whose interests will be contributed to the OP upon completion of this offering pursuant to the REIT Contribution Transactions; |
• | “Term Loan Credit Facility” means the $17.0 million loan and security facility, dated as of March 31, 2022 by and among the 50/50 Joint Venture and CIBC Bank USA, as Administrative Agent, and the other parties thereto, as amended from time to time; |
• | “triple net leases” means leases for which the tenant is generally responsible for materially all property operating expenses, including property taxes, insurance, and property maintenance and repairs; however, certain of our triple net leases contain limited landlord responsibilities for one or more of the following: property maintenance and repairs related to the roof, structure or parking lot or certain utilities; |
• | “TRSs” means taxable REIT subsidiaries within the meaning of Section 856(l) of the Code; |
• | “UBTI” means unrelated business taxable income as defined in Section 512 of the Code; |
• | “UPREIT” means an umbrella partnership real estate investment trust; |
• | “USRPI” means a United States real property interest as defined in Section 897 of the Code; |
• | “U.S. holder” means a beneficial owner of shares of our Common Stock that is for U.S. federal income tax purposes: |
• | a citizen or resident of the United States; |
• | a corporation, or other entity taxable as a corporation, created or organized under the laws of the United States or any state thereof (or the District of Columbia); |
• | a trust if it (i) is subject to the primary supervision of a court within the United States and one or more U.S. persons have the authority to control all substantial decisions of the trust, or (ii) has a valid election in effect under applicable U.S. Treasury Regulations to be treated as a U.S. person; or |
• | an estate that is subject to U.S. federal income tax on its income regardless of its source; and |
• | “we,” “our,” “us,” “FrontView,” and “Company” mean FrontView REIT, Inc., a Maryland corporation, together with its consolidated subsidiaries, including the OP, after giving effect to the REIT Contribution Transactions and Internalization, except where it is clear from the context that the term only means |
• | Focused Portfolio of Well-Located Net-Lease Outparcel Properties. Pursuant to our “real estate first” investment strategy, we have acquired a highly curated portfolio of outparcel properties that are in prominent locations with direct frontage on high-traffic roads that are highly visible to consumers, which we believe is important to our tenants’ operations and success. We are selective in acquiring outparcels and frequently decline opportunities that may otherwise pass certain financial tests if we do not believe in the quality and long-term viability of the real estate. In 2016, we made a strategic decision to acquire outparcel properties with frontage on high-traffic roads and today we have developed an extensive track-record in acquiring, owning and managing outparcel properties. As a result, we believe we are a market leader in acquiring, owning and managing outparcel properties and therefore are well positioned for future growth. We believe we have a differentiated strategy and competitive positioning, given our acquisition history and experience, that will enable us to aggregate assets within the outparcel market at scale efficiently. |
• | Highly-Diversified Tenants, Brands, Industries, and Geographic Reach. Our portfolio is highly diversified based on tenant brands, industries and geography and is cross-diversified within each (e.g., tenant diversification within a geographic concentration). As of June 30, 2024, we had 292 tenants that operated 137 different brands. Our top 10 tenant brands (based on ABR) represented approximately 23.3% of our portfolio ABR as of June 30, 2024, with no single tenant brand representing more than 3.4% of our ABR. As of June 30, 2024, our outparcel properties were located in 96 MSAs in 31 U.S. states, with no single state exceeding 12.1% of our ABR. We believe this diversification positions us well for significant growth and helps mitigate the risks inherent in a concentration in only one or a few tenants, brands or geographies, including risks presented by tenant bankruptcies, adverse industry trends, and economic downturns or changes in a particular geographic area. |
• | Creditworthiness of Tenants. We believe that underlying credit or financial wherewithal of a tenant is one of the more important criteria when evaluating an acquisition. When appropriate information is available, we focus on evaluating a tenant’s financial statements to understand performance, liquidity, leverage and key ratios, as well as sales volume and rent to sales coverage, at both the parent/corporate guarantor level and unit level. In addition, as part of our review of tenant creditworthiness we evaluate the details of each tenant’s brand, industry, and management team expertise and experience, amongst other factors. Substantially all of our leases are with the parent or corporate entity (direct or guarantee) for a tenant brand. As of June 30, 2024, approximately 40.0% of our tenants had an investment-grade credit rating. |
• | Scalable Net-Lease Platform Well Positioned for Significant Growth. We expect to have approximately 15 employees upon completion of the Internalization. Our senior leadership, asset management and property management teams collectively have an average of more than 20 years of real estate and/or net lease real estate experience. We also have dedicated industry specialists who provide significant capabilities across real estate underwriting and origination, development, acquisition, financing, and property and asset management, and believe our platform is highly scalable. Given our management team and organizational structure, we expect that as our portfolio grows, we will not need to make a significant number of additional hires. |
• | Value-Enhancing Asset and Property Management Teams. Our asset and property management teams focus on creating value and maximizing cash flow post-acquisition through active tenant engagement and risk monitoring and mitigation. Our experienced team of professionals work closely with tenants to identify their needs to help minimize tenant turnover, which in turn supports our strong occupancy levels. Our portfolio’s occupancy rate was 98.9% as of June 30, 2024. Overall, our value-enhancing asset and property management strategies are key to long-term success in the net-lease real estate industry. |
• | Strong Balance Sheet with Conservative Leverage Profile. As of June 30, 2024, on a pro forma basis, we had approximately $249.9 million of total debt outstanding (net of fees), with a variable interest rate of SOFR plus 1.2% and approximately $71.5 million of cash and cash equivalents. Upon completion of this offering and after giving effect to the repayment of debt with the net proceeds of this offering and borrowings under our New Revolving Credit Facility and New Delayed Draw Term Loan, we expect to have a net debt-to-annualized adjusted EBITDAre ratio of approximately 4.28x, based on our pro forma annualized adjusted EBITDAre for the six months ended June 30, 2024. |
• | Experienced and Innovative Senior Leadership Team. Our senior management team has significant net-lease real estate, acquisition, development, finance, and capital markets experience, including working together since 2016 to collectively manage our operations from the ground up. Our senior management team has a strong investment track record and reputation as a proven and focused buyer of outparcels, having invested on behalf of our predecessor a total of approximately $786.0 million to acquire 278 net-lease outparcel properties as of June 30, 2024. Mr. Preston, our Founder, Chairman of the Board, co-Chief Executive Officer and co-President has more than 24 years of real estate and finance experience with outparcels and other real estate asset classes. Randall Starr, our co-Chief Executive Officer, co-President and member of our board of directors, has more than 20 years of experience in real estate, finance and corporate executive leadership. Messrs. Preston and Starr also have an extensive network of relationships in the net-lease real estate business, including with real estate brokers, financial advisors, and lenders, which we believe will continue to promote our growth and success. Following consummation of this offering and Internalization, Messrs. Preston and Starr will own an aggregate of approximately 2.3% of the outstanding shares of our Common Stock on a fully diluted basis, which we believe promotes a strong alignment of interest with our stockholders. |
• | Target Well-Located Outparcel Properties While Maintaining a Highly-Diversified Portfolio. We plan to continue our focused acquisition strategy to target well-located, net-leased outparcel properties that we believe are compelling real estate opportunities while maintaining our portfolio’s overall diversification based on tenants, brands, industries and geographic markets. We target specific acquisition opportunities in a highly selective manner using our “real estate first” investment approach. We are focused on acquiring outparcel properties that are well located, providing high visibility to consumers. We primarily seek e-commerce resistant tenants whose business operations are service-oriented, such as restaurants, cellular stores, financial institutions, automotive stores and dealers, medical and dental providers, pharmacies, convenience and gas stores, car washes, home improvement stores, grocery stores, professional services, as well as general retail tenants. We intend to pursue acquisitions of individual properties already subject to a net lease, including through sale leaseback transactions, and we also may pursue portfolio acquisitions that are significantly larger based on the desirability of the portfolio. We also believe that our ability to offer OP Units in tax-deferred transactions under current tax laws could give us flexibility in structuring and consummating acquisitions. |
• | Broad Market Relationships Drive Acquisition Pipeline. We believe our reputation and in-depth knowledge of properties based upon our operating history will enable us to continue to expand our market relationships and enhance our acquisition activity. Since our founding in 2016, we have rapidly built our portfolio and established a reputation as a proven and focused buyer of outparcels. We intend to continue to leverage the relationships we have developed with brokers and sellers based upon our successful historical activity to help identify acquisition opportunities early, to help source off market opportunities and to help pursue obtaining other opportunities, all of which we believe will help to enhance our ability to source compelling acquisitions. |
• | Consistent Internal Growth through Long-Term Net Leases with Strong Contractual Rent Escalations. We seek to acquire properties with long-term net leases in place that include contractual rent escalations over the lease term. As of June 30, 2024, substantially all of the properties in our portfolio were subject to net leases with an ABR weighted average remaining lease term of approximately 7.0 years, excluding renewal options. Approximately 96.6% of our leases (based on ABR) had contractual rent escalations, including, in some cases, pursuant to options terms, with an ABR weighted average minimum increase of approximately 1.7% per annum. As of June 30, 2024, approximately 93.2% of our leases (based on ABR) contained fixed annual rent increases or periodic escalations over the term of the lease (e.g., a 10% increase every five years) and approximately 3.4% of our leases (based on ABR) contained annual lease escalations based on increases in the CPI. |
• | Proactively Manage Our Portfolio. We believe our proactive approach to asset management and property management helps enhance the performance of our portfolio through risk mitigation strategies. These strategies include active rent collection monitoring, potential property sales, lease extension or renewals and, when applicable, the repositioning of a non-performing property. We have successfully re-tenanted, re-merchandised and sold outparcel properties as vacancies have arisen in our portfolio. Our experience in the industry over the years has allowed our management team to develop a wide array of tenant / tenant representative and brokerage relationships that are key to the successful re-tenanting of an outparcel property. We believe that our proactive approach to asset management helps to identify and address issues, such as tenant credit deterioration, changes in real estate fundamentals, and general market disruption. |
• | Actively Manage Our Balance Sheet to Maximize Capital Efficiency. We seek to maintain a prudent balance between debt and equity financing, to obtain various funding sources, including both fixed and floating rate debt, and to reduce interest rate risk by minimizing exposure to floating rate debt in the current economic climate. As of June 30, 2024, on a pro forma basis, we had approximately $249.9 million of total debt outstanding (net of fees) and approximately $71.5 million of cash and cash equivalents. Upon completion of this offering, and after giving effect to the repayment of debt with the net proceeds of this offering and borrowings under our New Revolving Credit Facility and New Delayed Draw Term Loan, we will have a pro forma net debt-to-annualized adjusted EBITDAre ratio of approximately 4.28x based on our pro forma annualized EBITDAre for the six months ended June 30, 2024. Our long-term goal is to target a net debt-to-annualized adjusted EBITDAre ratio of 6.0x or below. In addition, our New Revolving Credit Facility and New Delayed Draw Term Loan will provide additional sources of debt funding of up to $250 million and $200 million, respectively. We plan to use net proceeds from this offering to repay in full the outstanding balance of the Revolving Credit Facility and Term Loan Facility and pay approximately $0.3 million of debt service obligations under the ABS Notes using cash on hand. We anticipate using a portion of our New Revolving Credit Facility and New Delayed Draw Term Loan to repay our obligations under the ABS Notes in December 2024. |
• | Prime Properties in Desirable High-Traffic Locations. We selectively acquire outparcel properties that offer high-traffic locations with prime street frontage. We seek high-demand locations that provide certain inherent advantages such as advertising and brand building characteristics, high-customer traffic and, in some cases, drive thru-optionality that make these locations attractive for tenants and their business operations. In addition, we seek outparcel properties that offer high quality buildings and signage. We evaluate site locations using average daily traffic counts, typically seeking property locations with 15,000 cars or more at the closest corresponding intersection. |
• | Clearly Defined Target MSAs and Sub-Markets with Favorable Demographic Characteristics. We typically consider acquisition opportunities that are in MSAs and trade areas that have at least 50,000 residents within a 10-mile radius. Our acquisition team utilizes MSA data and other sources to pursue outparcel sites within locales exhibiting favorable demographic trends such as population growth, strong household incomes, locations of schools, offices, businesses and other demographic drivers. Excluding the State of California, we have acquired properties in each of the eight largest MSAs and 24 of the largest 30 MSAs in the United States. |
• | E-Commerce Resistant Tenants. We seek to acquire properties in locations that are typically sought-after by e-commerce resistant, service-based tenants. We believe high-traffic locations are attractive to these tenants, which often outperform the broader market during market downturns and have historically been more resilient. |
• | Favorable Physical Characteristics, Layout, and Site Position within Broader or Mixed-Use Location. We review the site location for each acquisition opportunity within the context of the overall development and the overall trade area. We focus on acquiring properties with favorable physical characteristics, including, but not limited to, the ability to add drive-thrus where appropriate, the ability to provide a significant number of parking spaces, sufficient land acreage to serve a variety of building types and tenants, easy access and unobstructed visibility from main roads. |
• | Locations that Appeal to Diverse Tenant Types. For each acquisition opportunity, we consider the site’s desirability for different tenant types, the site’s positioning within and size of the marketplace, the site’s zoning rights and restrictions and generally the site’s ability to accommodate different tenant industries. |
• | Sites with Potential for Value Creation. We also assess the potential for value creation over time by applying our asset management capabilities. For each acquisition opportunity, we review data to understand the performance of tenants within the marketplace, rents within the marketplace, tenant presence, duplicate tenant categories, void analysis and competing marketplaces or trade areas which help to understand market rent growth and potential occupancy trends. |
Tenant | ABR (in thousands) | % of ABR | ||||
Verizon | $1,761 | 3.4% | ||||
Oak Street Health | $1,310 | 2.5% | ||||
Adams Auto Group | $1,284 | 2.5% | ||||
Raising Canes | $1,262 | 2.4% | ||||
IHOP | $1,213 | 2.3% | ||||
Mammoth Car Wash | $1,198 | 2.3% | ||||
CVS | $1,081 | 2.1% | ||||
AT&T | $1,050 | 2.0% | ||||
Walgreens | $1,014 | 1.9% | ||||
Chili’s | $959 | 1.9% | ||||
Other | $39,870 | 76.7% | ||||
Total | $52,002 | 100.0% | ||||
• | our board of directors will not be classified, with each of our directors subject to election annually, and our charter provides that we may not elect to be subject to the elective provision of the MGCL that would classify our board of directors without the affirmative vote of a majority of the votes cast on the matter by stockholders entitled to vote generally in the election of directors; |
• | our stockholders will have the ability to amend our bylaws by the affirmative vote of a majority of the votes entitled to be cast on the matter; |
• | a majority of our directors will be “independent” in accordance with NYSE listing standards; |
• | we will have a fully independent Audit Committee, Compensation Committee, and Nominating and Corporate Governance Committee; |
• | at least one of our directors serving on the Audit Committee will qualify as an “audit committee financial expert” as defined by the SEC; |
• | we have opted out of the business combination and control share acquisition statutes in the MGCL, and we may only opt back in with the affirmative vote of a majority of the votes cast on the matter by stockholders entitled to vote generally in the election of directors; and |
• | we do not have a stockholder rights plan, and we will not adopt a stockholder rights plan in the future without (i) the approval of our stockholders or (ii) seeking ratification from our stockholders within 12 months of adoption of the plan if the board of directors determines, in the exercise of its duties under applicable law, that it is in our best interest to adopt a rights plan without the delay of seeking prior stockholder approval. |
• | Outparcel properties involve significant risks of tenant defaults and tenant vacancies, which could materially and adversely affect us. |
• | We have limited opportunities to increase rents under our long-term leases with tenants, which could impede our growth and materially and adversely affect us. |
• | Our financial results have and may continue to fluctuate in the future, which makes predicting our revenues, costs and expenses difficult, and any volatility in our future financial results could materially and adversely affect us. |
• | We may not be able to achieve growth through acquisitions at a rate that is comparable to our historical results, which could materially and adversely affect us. |
• | We may not be able to effectively manage our growth and any failure to do so could materially and adversely affect us. |
• | As we continue to acquire outparcel properties pursuant to our growth strategy, our portfolio may become less diversified which could materially and adversely affect us. |
• | The departure of any of our key personnel with long-standing business relationships could materially and adversely affect us. |
• | Our portfolio is concentrated in certain states and MSAs and any adverse developments and/or economic downturns in these geographic markets could materially and adversely affect us. |
• | Our portfolio of outparcel properties is also concentrated in certain tenant brands and industries, and any adverse developments relating to one or more of these brands or industries could materially and adversely affect us. |
• | Our portfolio of outparcel properties is concentrated among tenants with non-investment grade credit ratings, and any adverse developments affecting the credit of these tenants could materially and adversely affect us. |
• | The decrease in demand for restaurant outparcel properties may materially and adversely affect us. |
• | We may be unable to renew leases, re-lease outparcel properties as leases expire, or lease vacant spaces on favorable terms or at all, which, in each case, could materially and adversely affect us. |
• | Our business is subject to significant re-leasing risk, particularly for specialty outparcel properties that are suitable for only one use, which could materially and adversely affect us. |
• | We may experience tenant defaults, particularly from tenants that do not have an investment grade credit rating, which could materially and adversely affect us. |
• | Increases in interest rates may decrease the value of our properties, which could materially and adversely affect us. |
• | Inflation may materially and adversely affect us and our tenants, which could materially and adversely affect us. |
• | As of June 30, 2024, on a pro forma basis, we had approximately $249.9 million principal balance of indebtedness outstanding (net of fees), which may expose us to the risk of default under our debt obligations. |
• | Market conditions could adversely affect our ability to refinance existing indebtedness on acceptable terms or at all, which could materially and adversely affect us. |
• | An increase in market interest rates could increase our interest costs on existing and future debt and could adversely affect our stock price, and a decrease in market interest rates could lead to additional competition for the acquisition of real estate, any of which could materially and adversely affect us. |
• | Our ABS Notes, New Revolving Credit Facility and New Delayed Draw Term Loan contain various covenants which, if not complied with, could accelerate our repayment obligations, thereby materially and adversely affecting us. |
• | Cash interest expense and financial covenants relating to our indebtedness, including covenants in our New Revolving Credit Facility and New Delayed Draw Term Loan that will restrict us from paying distributions if a default or event of default exists, other than distributions required to maintain our REIT status, may limit or eliminate our ability to make distributions to holders of our Common Stock. |
• | We are a holding company with no direct operations and rely on funds received from the OP to pay liabilities. |
• | Failure to qualify as a REIT would materially and adversely affect us and the value of our Common Stock. |
• | There has been no public market for our Common Stock prior to this offering and an active trading market for our Common Stock may not develop following this offering. |
• | The market price and trading volume of shares of our Common Stock may be volatile following this offering. |
• | We may not be able to make distributions to our stockholders at the times or in the amounts we expect, or at all. |
• | You will experience immediate and substantial dilution from the purchase of the shares of Common Stock sold in this offering. |
• | Increases in market interest rates may result in a decrease in the value of shares of our Common Stock. |
• | Prior to the REIT Contribution Transactions, our predecessor’s private REIT will effect a 250 for-one split of its common units. Following that unit split, pursuant to the Contribution Agreements, our predecessor’s common unit holders will exchange their common units (or interest in the entity that owns the common units in our predecessor’s private operating partnership) for OP Units or shares of Common Stock on a one-for-one basis. Following that unit split and exchange, such contributing investors will receive an aggregate of 5,742,303 OP Units and 1,777,310 shares of Common Stock, representing approximately 28.1% of our outstanding shares of our Common Stock on a fully diluted basis (based on the midpoint of the price range set forth on the cover page of this prospectus). The shares of Common Stock issued in the REIT Contribution Transactions will not be listed on the NYSE until 180 days after the closing of this offering. For more information, see “REIT Contribution Transactions and Internalization—REIT Contribution Transactions.” |
• | Pursuant to the REIT Contribution Transactions, existing preferred unit holders will exchange their interests in our predecessor’s private operating partnership (or interest in the entity that owns the preferred interests in our predecessor’s private operating partnership) for OP Units. Based on the midpoint of the price range set forth on the cover page of this prospectus, such contributing investors will receive an aggregate of 5,080,877 OP Units, representing approximately 19.0% of our outstanding shares of our Common Stock on a fully diluted basis. The number of OP Units to be issued to such contributing investors will be calculated by dividing the fixed liquidation preference of the preferred units in our predecessor’s private operating partnership ($10,400 per unit, plus any accrued and unpaid preferred return, or approximately $103.7 million in the aggregate) by the sum of the initial public offering price per share of our Common Stock and $1.40 (which represents the preferred unit holders' proportional share of the cost of the Internalization). If the initial public offering price is at the low end of the price range, then the aggregate number of OP Units to be issued to existing preferred unit holders will be 5,696,897. Conversely, if the initial public offering price is at the high end of the price range, then the aggregate number of OP Units to be issued to the preferred unit holders will be 4,584,052. For more information, see “REIT Contribution Transactions and Internalization—REIT Contribution Transactions.” |
• | The purchase price for the Internalization will be payable in 931,490 OP Units, representing approximately 3.5% of our outstanding shares of our Common Stock on a fully diluted basis (based on the midpoint of the price range set forth on the cover page of this prospectus). For more information, see “REIT Contribution Transactions and Internalization—Internalization.” |
• | At the closing of the Internalization, we will hire approximately 15 employees and we will enter into employment agreements with each of our named executive officers. |
• | At the closing of the Internalization, we will enter into an outsourcing agreement with an entity of NADG not affiliated with us that will provide us with the property accounting services and the human resources we need. The outsourcing agreement will have a term of three years with automatic one-year renewal options and can be terminated at any time for any reason by either party upon six months’ advance notice and will provide an option for us to directly hire the full-time personnel providing the property accounting and human resources services. |
• | The management and other fees, and carried interest provisions, in the existing OP agreement that were paid by our predecessor will be eliminated. |
• | At the closing of the Internalization, the OP will acquire all of the assets reasonably necessary to operate and manage our portfolio of outparcel properties, including the assumption of an office lease and certain operating liabilities. |
• | NARS and certain of its affiliates have made representations and warranties in the Internalization Agreement for our benefit that will survive until six months after the closing of the Internalization. |
• | The Internalization Agreement includes a non-compete clause that restricts Messrs. Preston and Starr from engaging in certain competitive businesses in any geographic area in which our business is conducted as of the closing date of the Internalization for one year following the closing of the Internalization. |
Name and Principal Position | OP Units to be received in the Internalization | One-time Grant of RSUs | ||||
Stephen Preston, Co-Chief Executive Officer and Co-President | 427,818 | 263,158 | ||||
Randall Starr, Co-Chief Executive Officer and Co-President | 178,258 | 171,053 | ||||
Timothy Dieffenbacher, Chief Financial Officer, Treasurer and Secretary | — | 52,632 | ||||
Drew Ireland, Chief Operating Officer | 9,616 | 52,632 | ||||
Robert S. Green, Director | 71,303 | — | ||||
Ernesto Perez, Independent Director | — | 4,737 | ||||
Noelle LeVeaux, Independent Director Nominee | — | 2,369 | ||||
Daniel Swanstrom, Independent Director Nominee | — | 2,369 | ||||
Elizabeth Frank, Independent Director Nominee | — | 2,369 | ||||
Other FrontView Employees | 6,915 | 5,398 | ||||
NARS and Affiliates | 237,580 | — | ||||
Total | 931,490 | 556,717 | ||||
(1) | Excludes 1,722,719 shares of our Common Stock reserved for future issuance under the 2024 Equity Incentive Plan, as more fully described in “Executive Compensation—Material Terms of the 2024 Equity Incentive Plan,” a portion of which will be used to issue a total of 556,717 RSUs to our named executive officers, other employees and non-employee directors shortly after the closing of this offering. |
(2) | Includes 1,777,310 shares of Common Stock to be issued to existing common unit holders in our predecessor’s private REIT fund structure. |
(3) | Approximately 43.2% of the total number of OP Units includes 5,080,877 OP Units to be issued to existing preferred unit holders in our predecessor’s private REIT fund structure, which was determined by dividing the fixed liquidation preference of the preferred units by the midpoint of the price range set forth on the cover page of the prospectus. If the initial public offering price is at the low end of the price range, then the aggregate number of OP Units to be issued to existing preferred unit holders will be 5,696,897. Conversely, if the initial public offering price is at the high end of the price range, then the aggregate number of OP Units to be issued to the preferred unit holders will be 4,584,052. The remaining 56.8% of the total number of OP Units includes 5,742,303 OP Units to be issued to existing common unit holders in our predecessor’s private REIT fund structure and 931,490 OP Units to be issued in the Internalization, which are fixed and do not depend on the initial public offering price. Common Stock includes 1,777,310 shares of Common Stock to be issued to existing common unit holders in our predecessor’s private REIT fund structure. |
Six months ended June 30, | Years ended December 31, | |||||||||||||||||
(in thousands, except share and per share amounts) | Company Pro Forma Condensed Consolidated (unaudited) 2024 | Historical Condensed Consolidated (unaudited) 2024 | Historical Condensed Consolidated (unaudited) 2023 | Company Pro Forma Consolidated (unaudited) 2023 | Historical Consolidated 2023 | Historical Consolidated 2022 | ||||||||||||
Revenues | ||||||||||||||||||
Rental revenues | $29,156 | $29,869 | $22,300 | $57,891 | $48,266 | $39,863 | ||||||||||||
Operating expenses | ||||||||||||||||||
Depreciation and amortization | 14,249 | 14,296 | 11,156 | 28,860 | 24,730 | 21,801 | ||||||||||||
Property operating expenses | 3,664 | 3,691 | 2,627 | 6,549 | 5,826 | 4,498 | ||||||||||||
Property management fees | — | 1,007 | 725 | — | 1,616 | 918 | ||||||||||||
Asset management fees | — | 2,068 | 2,070 | — | 4,139 | 3,638 | ||||||||||||
General and administrative expenses | 6,471 | 1,361 | 3,081 | 12,475 | 8,054 | 1,184 | ||||||||||||
Total operating expenses | 24,384 | 22,423 | 19,659 | 47,884 | 44,365 | 32,039 | ||||||||||||
Other expenses (income) | ||||||||||||||||||
Interest expense | 8,738 | 13,292 | 7,268 | 17,517 | 18,377 | 12,464 | ||||||||||||
Loss/ (gain) on sale of real estate | — | (337) | 332 | — | (725) | 201 | ||||||||||||
Impairment loss | 591 | 591 | — | — | 407 | — | ||||||||||||
Income taxes | 281 | 281 | 158 | 390 | 316 | 430 | ||||||||||||
Total other expenses | 9,610 | 13,827 | 7,758 | 17,907 | 18,375 | 13,095 | ||||||||||||
Operating loss | (4,838) | (6,381) | (5,117) | (7,900) | (14,474) | (5,271) | ||||||||||||
Gain from acquisition of equity method investment | — | — | — | — | 12,988 | — | ||||||||||||
Equity (loss)/ income from investment in an unconsolidated entity | — | — | 60 | — | (38) | (109) | ||||||||||||
Net loss | (4,838) | (6,381) | (5,057) | (7,900) | (1,524) | (5,380) | ||||||||||||
Net loss attributable to convertible non-controlling preferred interests | — | 1,743 | 1,364 | — | 424 | 910 | ||||||||||||
Net loss attributable to NADG NNN Property Fund LP | — | 4,638 | 3,693 | — | 1,100 | 4,470 | ||||||||||||
Net loss attributable to non-controlling interests in the OP | 2,127 | — | — | 3,474 | — | — | ||||||||||||
Net loss attributable to common stockholders | $(2,711) | $— | $— | $(4,426) | $— | $— | ||||||||||||
Basic and Diluted net loss per share | $(0.18) | $(0.30) | ||||||||||||||||
As of June 30, | As of December 31, | |||||||||||
(in thousands) | Company Pro Forma Condensed Consolidated (unaudited) 2024 | Historical Condensed Consolidated (unaudited) 2024 | Historical Consolidated 2023 | Historical Consolidated 2022 | ||||||||
Total real estate held for investment, at cost | $640,264 | $640,264 | $647,180 | $462,923 | ||||||||
Total assets | 798,372 | 745,466 | 772,007 | 626,790 | ||||||||
Total debt, net | 249,869 | 427,435 | 436,452 | 281,307 | ||||||||
Total liabilities | 278,817 | 455,791 | 471,321 | 311,103 | ||||||||
Total convertible non-controlling preferred interests, partners' capital and stockholders' equity | 519,555 | 289,675 | 300,687 | 315,687 | ||||||||
Six months ended June 30, | Years ended December 31, | |||||||||||||||||
(in thousands) | Company Pro Forma Condensed Consolidated (unaudited) 2024 | Historical Condensed Consolidated (unaudited) 2024 | Historical Condensed Consolidated (unaudited) 2023 | Company Pro Forma Consolidated (unaudited) 2023 | Historical Consolidated 2023 | Historical Consolidated 2022 | ||||||||||||
FFO(1) | $9,411 | $7,578 | $7,287 | $20,960 | $11,031 | $19,007 | ||||||||||||
AFFO(1) | 12,406 | 9,939 | 11,110 | 26,801 | 20,812 | 21,049 | ||||||||||||
EBITDA(1) | 19,333 | 22,403 | 16,307 | 38,867 | 46,953 | 34,217 | ||||||||||||
EBITDAre(1) | 19,333 | 22,066 | 16,379 | 38,867 | 32,980 | 34,418 | ||||||||||||
(1) | FFO, AFFO, EBITDA and EBITDAre are non-GAAP financial measures that are often used by analysts and investors to compare the operating performance of REITs. See “Management’s Discussion and Analysis of Financial Condition and Results of Operations—Non-GAAP Financial Measures” for definitions of these metrics and reconciliations of these metrics to the most directly comparable GAAP measures. |
• | general market conditions, including, but not limited to, credit availability, marketplace liquidity, inflation and increasing and/or fluctuating interest rates; |
• | the market’s perception of our growth potential; |
• | our current cash and debt levels; |
• | our current and expected future earnings; |
• | the composition and performance of our portfolio; |
• | our cash flow and cash distributions; and |
• | the market price per share of our Common Stock. |
• | invest in enhanced operational systems that can scale as our portfolio grows in size, including recent investments in updated systems; |
• | attract, integrate, and retain operations personnel as our Company grows in complexity, including our recent hires of additional employees that could add to our expenses; and |
• | identify, supervise and/or implement a number of suitable third-parties to provide services to us. |
• | inability to collect rents from tenants due to financial hardship, including bankruptcy, financial difficulties, or lease defaults by tenants; |
• | changes in global, national, regional, or local economic, demographic, or real estate market conditions in the markets in which we operate, including the supply and demand for individual tenant outparcel properties in the restaurant, cellular store, financial institution, automotive store and dealer, medical and dental provider, pharmacy, convenience and gas store, car wash, home improvement store, professional services and general retail sectors; |
• | competition from other properties; |
• | changes in consumer trends and preferences that affect the demand for products and services offered by our tenants; |
• | inability to lease or sell properties upon expiration or termination of existing leases and renewal of leases at lower rental rates; |
• | the subjectivity of real estate valuations and changes in such valuations over time; |
• | the illiquid nature of real estate compared to most other financial assets; |
• | changes in laws, government rules, regulations, and fiscal policies, including changes in tax, real estate, environmental, access closure or changes, condemnation proceedings and zoning laws; |
• | changes in interest rates and availability of financing, including changes in the terms of available financing such as more conservative loan-to-value requirements and shorter debt maturities; |
• | unexpected expenditures relating to age of building, quality of construction, construction defects and physical or weather-related damage to properties; |
• | labor shortages, supply chain issues and increased material and labor costs; |
• | the potential risk of functional obsolescence of properties over time; |
• | acts of terrorism and war; |
• | pandemics and natural disasters; |
• | acts of God and other factors beyond our control; and |
• | increased competition for real property acquisitions targeted by our investment strategy. |
• | our cash flow may be insufficient to meet our required principal and interest payments; |
• | cash interest expense and financial covenants relating to our indebtedness, including covenants in our New Revolving Credit Facility and New Delayed Draw Term Loan that will restrict us from paying distributions if a default or event of default exists, other than distributions required to maintain our REIT status, may limit or eliminate our ability to make distributions to holders of our Common Stock; |
• | we may be unable to borrow additional funds as needed or on favorable terms, which could, among other things, adversely affect our ability to capitalize upon investment opportunities or meet operational needs; |
• | we may be unable to refinance our indebtedness at maturity or the refinancing terms may be less favorable than the terms of our original indebtedness; |
• | because a portion of our debt bears interest at variable rates, increases in interest rates would increase our interest expense; |
• | we may be unable to hedge floating rate debt, counterparties may fail to honor their obligations under any hedge agreements we enter into, such agreements may not effectively hedge interest rate fluctuation risk, and, upon the expiration of any hedge agreements we enter into, we would be exposed to then-existing market rates of interest and future interest rate volatility; |
• | we may be forced to dispose of properties, possibly on unfavorable terms or in violation of certain covenants to which we may be subject; |
• | we may default on our obligations and the lenders or mortgagees may foreclose on our properties or our interests in the entities that own the properties that secure their loans and receive an assignment of rents and leases; |
• | any foreclosures by lenders of our outparcel properties could create taxable income without accompanying cash proceeds, which could hinder our ability to meet the REIT distribution requirements imposed by the Code; |
• | we may be restricted from accessing some of our excess cash flow after debt service if certain of our tenants fail to meet certain financial performance metric thresholds; |
• | fluctuations in interest rates and available liquidity in the marketplace; |
• | we may violate restrictive covenants in our loan documents, which would entitle the lenders to accelerate our debt obligations; and |
• | our default under any loan with cross default provisions could result in a default on other indebtedness. |
• | actual receipt of an improper personal benefit or profit in money, property, or services; or |
• | active and deliberate dishonesty by the director or officer that was established by a final judgment as being material to the cause of action adjudicated. |
• | we would not be allowed a deduction for distributions to stockholders in computing our taxable income and would be subject to U.S. federal income tax at the corporate rate; |
• | we also could be subject to increased state and local income taxes; |
• | unless we are entitled to relief under applicable statutory provisions of the Code, we could not elect to be taxed as a REIT for four taxable years following the year during which qualification was lost; and |
• | for the five years following re-election of REIT status, upon a taxable disposition of an asset owned as of such re-election, we would be subject to corporate level tax with respect to any built-in gain inherent in such asset at the time of re-election. |
• | In order to qualify as a REIT, we must distribute annually at least 90% of our REIT taxable income to our stockholders (computed without regard to the dividends paid deduction and our net capital gain), and to the extent that we satisfy the distribution requirement but distribute less than 100% of our REIT taxable income (computed without regard to the dividends paid deduction and including our net capital gain), we will be subject to U.S. federal corporate income tax on the undistributed income, as well as applicable state and local income taxes. |
• | If we should fail to distribute, or fail to be treated as having distributed, with respect to each calendar year at least the sum of (i) 85% of our REIT ordinary income for such year, (ii) 95% of our REIT capital gain net income for such year, and (iii) any undistributed taxable income from prior periods, we would be subject to a 4% nondeductible excise tax on the excess of such required distribution over the sum of (a) the amounts actually distributed and (b) the amounts we retained and upon which we paid U.S. federal income tax at the corporate level. |
• | If we have (i) net income from the sale or other disposition of “foreclosure property” that is held primarily for sale to customers in the ordinary course of business or (ii) other non-qualifying net income from foreclosure property, we will be subject to tax at the U.S. federal corporate income tax rate on such income. To the extent that income from “foreclosure property” is otherwise qualifying income for purposes of the 75% gross income test, this tax is not applicable. |
• | If we have net income from prohibited transactions (which are, in general, certain sales or other dispositions of property held primarily for sale to customers in the ordinary course of business, other than sales of foreclosure property and sales that qualify for certain statutory safe harbors), such income will be subject to a 100% tax. |
• | We may be subject to tax on gain recognized in a taxable disposition of assets acquired from a non-REIT C corporation by way of a carryover basis transaction, when such gain is recognized on a disposition of an asset during a five-year period beginning on the date on which we acquired the asset. To the extent of any “built-in gain,” such gain will be subject to U.S. federal income tax at the federal corporate income tax rate. Built-in gain means the excess of (i) the fair market value of the asset as of the beginning of the applicable recognition period over (ii) our adjusted basis in such asset as of the beginning of such recognition period. |
• | actual or anticipated declines in our quarterly operating results or distributions; |
• | changes in government regulations; |
• | changes in laws affecting REITs and related tax matters; |
• | the announcement of new contracts by us or our competitors; |
• | reductions in our FFO, AFFO, or earnings estimates; |
• | publication of research reports about us or the real estate industry; |
• | increases in market interest rates that lead purchasers of shares of our Common Stock to demand a higher yield; |
• | future equity issuances, or the perception that they may occur, including issuances of Common Stock upon exercise or vesting of Awards under the 2024 Equity Incentive Plan or redemption of OP Units; |
• | changes in market valuations of similar companies; |
• | adverse market reaction to any increased indebtedness we incur in the future; |
• | additions or departures of key management personnel; |
• | actions by institutional stockholders; |
• | differences between our actual financial and operating results and those expected by investors and analysts; |
• | changes in analysts’ recommendations or projections; |
• | speculation in the press or investment community; and |
• | the realization of any of the other risk factors presented in this prospectus. |
• | approximately $159.9 million to repay borrowings under the Revolving Credit Facility; and |
• | approximately $16.0 million to repay borrowings under the Term Loan Credit Facility. |
Indebtedness to be Repaid | Maturity Date | Interest Rate | ||||
Revolving Credit Facility | March 8, 2025 | SOFR plus 2.36% | ||||
Term Loan Credit Facility | March 31, 2027 | SOFR plus 1.80% | ||||
(in thousands) | |||
Pro forma net loss for the year ended December 31, 2023 | $(7,900) | ||
Less: Pro forma net loss for the six months ended June 30, 2023 | (3,633) | ||
Add: Pro forma net loss for the six months ended June 30, 2024 | (4,838) | ||
Pro forma net loss for the 12 months ended June 30, 2024 | (9,105) | ||
Add: Estimated net increases in contractual lease revenues(1) | 648 | ||
Add: Real estate depreciation and amortization | 28,265 | ||
Add: Non-cash impairment charges | 591 | ||
Add: Non-cash interest expense | 1,584 | ||
Add: Non-cash compensation expense(2) | 3,943 | ||
Add: Amortization of lease intangibles(3) | 1,809 | ||
Less: Net decrease in contractual lease revenues, due to tenant lease expirations, dispositions, and other vacancies(4) | (1,340) | ||
Less: Estimated recurring capital expenditure(5) | (210) | ||
Less: Straight-line rent adjustment(6) | (1,554) | ||
Estimated cash available for distribution for the 12 months ending June 30, 2025 | $24,631 | ||
Our stockholders' share of estimated cash available for distribution(7) | 13,793 | ||
Non-controlling interests' share of estimated cash available for distribution(8) | 10,838 | ||
Estimated initial annual distribution per share of Common Stock and per OP Unit | 0.81 | ||
Total estimated initial annual distributions to stockholders(9) | 12,131 | ||
Total estimated initial annual distribution to non-controlling interests(10) | 9,521 | ||
Total estimated initial annual distribution to stockholders and non-controlling interests | 21,652 | ||
Payout ratio(11) | 87.9% | ||
(1) | Represents contractual increases in rental revenue from: |
- | Scheduled fixed rent increases; |
- | Contractual increases including (a) increases that have already occurred but were not in effect for the entire 12 months ended June 30, 2024 and (b) actual increases that have occurred from July 1, 2024 to July 31, 2024); and |
- | Net increases from new leases or renewals that were not in effect for the entire 12 months ended June 30, 2024 or that will go into effect during the 12 months ending June 30, 2025 based upon leases entered into through July 31, 2024. |
(2) | Represents non-cash stock-based compensation expense related to equity-based awards granted to non-employee directors, executive officers and other employees after the completion of this offering and reflected in our pro forma net income for the 12 months ended June 30, 2024. |
(3) | Represents non-cash amortization of lease intangibles through revenue during the 12 months ended June 30, 2024 on a pro forma basis. |
(4) | Represents decreases in lease revenue due to leases that (a) expired, terminated, or were disposed of during the 12 months ended June 30, 2024 and the period from July 1, 2024 to July 31, 2024 in each case, that were not re-leased as of July 31, 2024, or (b) will expire during the 12 months ending June 30, 2025 based upon leases entered into through July 31, 2024. |
(5) | Represents estimated recurring capital expenditures to be made during the 12 months ending June 30, 2025. Substantially all of our properties are net leased to tenants who are required to pay substantially all property-level operating expenses. As a result, we historically have had limited capital expenditure requirements. |
(6) | Represents the difference between the straight-line lease revenue recognized for GAAP purposes, and the contractual amounts due under our long-term net leases during the 12 months ended June 30, 2024 on a pro forma basis. |
(7) | Based on estimated ownership by our Company of approximately 56.0% of the general and limited partnership interests in the OP, based on the midpoint of the price range set forth on the cover page of this prospectus. |
(8) | Represents the share of our estimated cash available for distribution for the 12 months ending June 30, 2025 attributable to the holders of limited partnership interests in the OP other than our Company, based on the midpoint of the price range set forth on the cover page of this prospectus. |
(9) | Based on a total of 14,977,310 shares of our Common Stock expected to be outstanding upon completion of this offering, based on the midpoint of the price range set forth on the cover page of this prospectus. |
(10) | Based on a total of 11,754,670 OP Units expected to be outstanding upon completion of this offering (excluding OP Units held by our Company), based on the midpoint of the price range set forth on the cover page of this prospectus. |
(11) | Calculated as total estimated initial annual distribution to stockholders divided by our stockholders’ share of estimated cash available for distribution for the 12 months ending June 30, 2025. If the underwriters exercise in full their option to purchase additional shares of Common Stock, our total estimated initial annual distribution to stockholders and non-controlling interests would be $23.3 million and our payout rate would be 94.4%. |
• | the historical capitalization of our predecessor as of June 30, 2024, on an actual basis; |
• | our unaudited pro forma capitalization as of June 30, 2024, on a pro forma basis to give effect to the REIT Contribution Transactions and Internalization; and |
• | our unaudited pro forma capitalization as of June 30, 2024, on a pro forma as adjusted basis to give effect to the transactions described in the preceding bullet and the issuance by us of 13,200,000 shares of Common Stock in this offering at the initial public offering price of $19.00 per share, the midpoint of the price range set forth on the cover page of this prospectus, and the use of proceeds therefrom as described under “Use of Proceeds.” |
As of June 30, 2024 | |||||||||
(in thousands, except share and per share amounts) | Historical | Pro Forma (unaudited) | Pro Forma As Adjusted (unaudited) | ||||||
Cash, cash equivalents and restricted cash | $16,621 | $17,150 | $71,455 | ||||||
Debt, net(1) | 427,435 | 427,435 | 249,869 | ||||||
Convertible non-controlling preferred interests | 103,724 | — | — | ||||||
Equity: | |||||||||
Partners' capital | 185,951 | — | — | ||||||
Common Stock, par value $0.01 per share | |||||||||
Common Stock, 400,000,000 shares authorized, 100 shares issued and outstanding, historical; 1,777,310 shares issued and outstanding, pro forma; and 14,977,310 shares issued and outstanding, pro forma as adjusted(2) | — | 18 | 150 | ||||||
Additional paid-in capital | 1 | 45,795 | 274,343 | ||||||
Non-controlling interests in the OP(3) | — | 245,062 | 245,062 | ||||||
Total equity | $185,952 | $290,875 | $519,555 | ||||||
Total capitalization | $717,111 | $718,310 | $769,424 | ||||||
(1) | Upon completion of this offering, we expect our New Revolving Credit Facility to have $250 million of availability. |
(2) | Pro forma shares issued and outstanding excludes the shares of Common Stock to be issued in this offering. |
(3) | Pro forma and pro forma as adjusted non-controlling interests includes (1) an aggregate of 5,742,303 OP Units to be issued in connection with the U.S. and Canadian common unit holders’ REIT Contribution Transactions, (2) an aggregate of 5,080,877 OP Units to be issued in connection with the preferred unit holders’ REIT Contribution Transactions, and (3) an aggregate of 931,490 OP Units to be issued in connection with the Internalization. |
Assumed initial public offering price per share of Common Stock | $19.00 | |||||
Net tangible book value per share of our predecessor before the REIT Contribution Transactions, the Internalization and this offering(1) | $15.59 | |||||
Net decrease in pro forma net tangible book value per share attributable to the REIT Contribution Transactions and the Internalization | (1.04) | |||||
Increase in pro forma net tangible book value per share attributable to this offering | 1.37 | |||||
Pro forma net tangible book value per share of our Company after the REIT Contribution Transactions, the Internalization and this offering(2) | 15.92 | |||||
Dilution in pro forma net tangible book value per share to new investors(3) | $3.08 | |||||
(1) | Net tangible book value per share of our predecessor before the REIT Contribution Transactions, the Internalization and this offering, is determined by dividing the net tangible book value of our predecessor as of June 30, 2024 by 12,600,490 shares of our Common Stock and OP Units to be issued pursuant to the REIT Contribution Transactions to our contributing investors (based on the midpoint of the price range set forth on the cover page of this prospectus), excluding the OP units issued pursuant to the Internalization and the RSUs to be issued to our Founder, our executive officers, certain of our other employees and our non-employee directors shortly after the consummation of this offering. |
(2) | Based on pro forma net tangible book value of our Company of approximately $425.7 million divided by the number of shares of our Common Stock and OP Units to be outstanding upon completion of this offering (based on the midpoint of the price range set forth on the cover page of this prospectus), which amount excludes the shares and related proceeds that may be issued or received by us if the underwriters exercise in full their option to purchase additional shares of our Common Stock. |
(3) | Dilution is determined by subtracting pro forma net tangible book value per share of our Company after giving effect to the REIT Contribution Transactions, the Internalization and this offering from the assumed initial public offering price paid by a new investor for a share of our Common Stock. |
Shares/OP Units Issued | Pro Forma Net Tangible Book Value of Contributions/ Cash(1) | Average Price Per Share/OP Unit | |||||||||||||
Number | Percent | Amount | Percent | Amount | |||||||||||
Existing Investors(2) | 13,531,980 | 50.6% | $196,970,234 | 46.3% | $14.56 | ||||||||||
New investors | 13,200,000 | 49.4% | $228,679,766 | 53.7% | $17.32 | ||||||||||
Total | 26,731,980 | 100.0% | $425,650,000 | 100.0% | $15.92 |
(1) | Represents pro forma net tangible book value as of June 30, 2024 after giving effect to the REIT Contribution Transactions, the Internalization and this offering. |
(2) | Includes OP Units to be issued in connection with the REIT Contribution Transactions and the Internalization and shares of Common Stock to be issued in connection with the REIT Contribution Transactions, but excluding any shares that may be issued by us if the underwriters exercise in full their option to purchase additional shares of our Common Stock. |
Six months ended June 30, | Years ended December 31, | |||||||||||||||||
(in thousands, except share and per share amounts) | Company Pro Forma Condensed Consolidated (unaudited) 2024 | Historical Condensed Consolidated (unaudited) 2024 | Historical Condensed Consolidated (unaudited) 2023 | Company Pro Forma Consolidated (unaudited) 2023 | Historical Consolidated 2023 | Historical Consolidated 2022 | ||||||||||||
Revenues | ||||||||||||||||||
Rental revenues | $29,156 | $29,869 | $22,300 | $57,891 | $48,266 | $39,863 | ||||||||||||
Operating expenses | ||||||||||||||||||
Depreciation and amortization | 14,249 | 14,296 | 11,156 | 28,860 | 24,730 | 21,801 | ||||||||||||
Property operating expenses | 3,664 | 3,691 | 2,627 | 6,549 | 5,826 | 4,498 | ||||||||||||
Property management fees | — | 1,007 | 725 | — | 1,616 | 918 | ||||||||||||
Asset management fees | — | 2,068 | 2,070 | — | 4,139 | 3,638 | ||||||||||||
General and administrative expenses | 6,471 | 1,361 | 3,081 | 12,475 | 8,054 | 1,184 | ||||||||||||
Total operating expenses | 24,384 | 22,423 | 19,659 | 47,884 | 44,365 | 32,039 | ||||||||||||
Six months ended June 30, | Years ended December 31, | |||||||||||||||||
(in thousands, except share and per share amounts) | Company Pro Forma Condensed Consolidated (unaudited) 2024 | Historical Condensed Consolidated (unaudited) 2024 | Historical Condensed Consolidated (unaudited) 2023 | Company Pro Forma Consolidated (unaudited) 2023 | Historical Consolidated 2023 | Historical Consolidated 2022 | ||||||||||||
Other expenses (income) | ||||||||||||||||||
Interest expense | 8,738 | 13,292 | 7,268 | 17,517 | 18,377 | 12,464 | ||||||||||||
Loss/ (gain) on sale of real estate | — | (337) | 332 | — | (725) | 201 | ||||||||||||
Impairment loss | 591 | 591 | — | — | 407 | — | ||||||||||||
Income taxes | 281 | 281 | 158 | 390 | 316 | 430 | ||||||||||||
Total other expenses | 9,610 | 13,827 | 7,758 | 17,907 | 18,375 | 13,095 | ||||||||||||
Operating loss | (4,838) | (6,381) | (5,117) | (7,900) | (14,474) | (5,271) | ||||||||||||
Gain from acquisition of equity method investment | — | — | — | — | 12,988 | — | ||||||||||||
Equity (loss)/ income from investment in an unconsolidated entity | — | — | 60 | — | (38) | (109) | ||||||||||||
Net loss | (4,838) | (6,381) | (5,057) | (7,900) | (1,524) | (5,380) | ||||||||||||
Net loss attributable to convertible non-controlling preferred interests | — | 1,743 | 1,364 | — | 424 | 910 | ||||||||||||
Net loss attributable to NADG NNN Property Fund LP | — | 4,638 | 3,693 | — | 1,100 | 4,470 | ||||||||||||
Net loss attributable to non-controlling interests in the OP | 2,127 | — | — | 3,474 | — | — | ||||||||||||
Net loss attributable to common stockholders | $(2,711) | $— | $— | $(4,426) | $— | $— | ||||||||||||
Basic and Diluted net loss per share | $(0.18) | $(0.30) | ||||||||||||||||
As of June 30, | As of December 31, | |||||||||||
(in thousands) | Company Pro Forma Condensed Consolidated (unaudited) 2024 | Historical Condensed Consolidated (unaudited) 2024 | Historical Consolidated 2023 | Historical Consolidated 2022 | ||||||||
Total real estate held for investment, at cost | $640,264 | $640,264 | $647,180 | $462,923 | ||||||||
Total assets | 798,372 | 745,466 | 772,007 | 626,790 | ||||||||
Total debt, net | 249,869 | 427,435 | 436,452 | 281,307 | ||||||||
Total liabilities | 278,817 | 455,791 | 471,321 | 311,103 | ||||||||
Total convertible non-controlling preferred interests, partners' capital and stockholders' equity | 519,555 | 289,675 | 300,687 | 315,687 | ||||||||
Six months ended June 30, | Years ended December 31, | |||||||||||||||||
(in thousands) | Company Pro Forma Condensed Consolidated (unaudited) 2024 | Historical Condensed Consolidated (unaudited) 2024 | Historical Condensed Consolidated (unaudited) 2023 | Company Pro Forma Consolidated (unaudited) 2023 | Historical Consolidated 2023 | Historical Consolidated 2022 | ||||||||||||
FFO(1) | $9,411 | $7,578 | $7,287 | $20,960 | $11,031 | $19,007 | ||||||||||||
AFFO(1) | 12,406 | 9,939 | 11,110 | 26,801 | 20,812 | 21,049 | ||||||||||||
EBITDA(1) | 19,333 | 22,403 | 16,307 | 38,867 | 46,953 | 34,217 | ||||||||||||
EBITDAre(1) | 19,333 | 22,066 | 16,379 | 38,867 | 32,980 | 34,418 | ||||||||||||
(1) | FFO, AFFO, EBITDA and EBITDAre are non-GAAP financial measures that are often used by analysts and investors to compare the operating performance of REITs. See “Management’s Discussion and Analysis of Financial Condition and Results of Operations—Non-GAAP Financial Measures” for definitions of these metrics and reconciliations of these metrics to the most directly comparable GAAP measures. |
(in thousands) | ||||||||||||
Six months ended June 30, | 2024 | 2023 | $ | % | ||||||||
Revenues | ||||||||||||
Rental revenues | $29,869 | $22,300 | $7,569 | 34% | ||||||||
Operating expenses | ||||||||||||
Depreciation and amortization | 14,296 | 11,156 | 3,140 | 28% | ||||||||
Property operating expenses | 3,691 | 2,627 | 1,064 | 41% | ||||||||
Property management fees | 1,007 | 725 | 282 | 39% | ||||||||
Asset management fees | 2,068 | 2,070 | (2) | (0)% | ||||||||
General and administrative expenses | 1,361 | 3,081 | (1,720) | (56)% | ||||||||
Total operating expenses | 22,423 | 19,659 | 2,764 | 14% | ||||||||
Other expenses (income) | ||||||||||||
Interest expense | 13,292 | 7,268 | 6,024 | 83% | ||||||||
Loss/ (gain) on sale of real estate | (337) | 332 | (669) | <(100)% | ||||||||
Impairment loss | 591 | — | 591 | >100% | ||||||||
Income taxes | 281 | 158 | 123 | 78% | ||||||||
Total other expenses | 13,827 | 7,758 | 6,069 | 78% | ||||||||
Operating loss | (6,381) | (5,117) | (1,264) | (25)% | ||||||||
Equity (loss)/ income from investment in an unconsolidated entity | — | 60 | (60) | 100% | ||||||||
Net loss | $(6,381) | $(5,057) | $(1,324) | (26)% | ||||||||
(in thousands) | ||||||||||||
Six months ended June 30, | 2024 | 2023 | $ | % | ||||||||
Revenues: | ||||||||||||
Contractual rental amounts billed | $29,016 | $22,038 | $6,978 | 32% | ||||||||
Adjustment to recognize contractual rental amounts on a straight-line basis | 777 | 573 | 204 | 36% | ||||||||
Variable rental amounts earned | 749 | 124 | 625 | >100% | ||||||||
Above/below market lease amortization, net | (915) | (576) | (339) | (59)% | ||||||||
Other income | 242 | 141 | 101 | 72% | ||||||||
Total rental revenues | $29,869 | $22,300 | $7,569 | 34% | ||||||||
Years ended December 31, | 2023 | 2022 | $ | % | ||||||||
Revenues | ||||||||||||
Rental revenues | $48,266,265 | $39,862,784 | $8,403,481 | 21% | ||||||||
Operating expenses | ||||||||||||
Depreciation and amortization | 24,730,026 | 21,800,720 | 2,929,306 | 13% | ||||||||
Property operating expenses | 5,825,127 | 4,497,175 | 1,327,952 | 30% | ||||||||
Property management fees | 1,616,099 | 918,490 | 697,609 | 76% | ||||||||
Asset management fees | 4,138,675 | 3,638,276 | 500,399 | 14% | ||||||||
General and administrative expenses | 8,054,200 | 1,183,745 | 6,870,455 | >100% | ||||||||
Total operating expenses | 44,364,127 | 32,038,406 | 12,325,721 | 38% | ||||||||
Other expenses (income) | ||||||||||||
Interest expense | 18,377,324 | 12,463,982 | 5,913,342 | 47% | ||||||||
(Gain) loss on sale of real estate | (724,917) | 201,439 | (926,356) | <(100)% | ||||||||
Impairment loss | 407,387 | — | 407,387 | >100% | ||||||||
Income taxes | 315,891 | 430,232 | (114,341) | (27)% | ||||||||
Total other expenses (income) | 18,375,685 | 13,095,653 | 5,280,032 | 40% | ||||||||
Operating loss | (14,473,547) | (5,271,275) | (9,202,272) | <(100)% | ||||||||
Gain from acquisition of equity method investment | 12,987,969 | — | 12,987,969 | >100% | ||||||||
Equity loss from investment in an unconsolidated entity | (38,113) | (108,922) | 70,809 | 65% | ||||||||
Net loss | $(1,523,691) | $(5,380,197) | $3,856,506 | 72% | ||||||||
Years ended December 31, | 2023 | 2022 | $ | % | ||||||||
Revenues: | ||||||||||||
Contractual rental amounts billed | $47,901,094 | $39,026,698 | $8,874,396 | 23% | ||||||||
Adjustment to recognize contractual rental amounts on a straight-line basis | 1,350,324 | 1,307,117 | 43,207 | 3% | ||||||||
Variable rental amounts earned | 185,319 | 47,154 | 138,165 | >100% | ||||||||
Above/below market lease amortization, net | (1,469,428) | (551,558) | (917,870) | <(100)% | ||||||||
Other income | 298,956 | 33,373 | 265,583 | >100% | ||||||||
Total rental revenues | $48,266,265 | $39,862,784 | $8,403,481 | 21% | ||||||||
Ratio Level | Leverage Ratio | Applicable Margin for SOFR Loans | ||||
Level I | < 40% | 1.20% | ||||
Level II | ≥ 40% and < 45% | 1.25% | ||||
Level III | ≥ 45% and < 50% | 1.30% | ||||
Level IV | ≥ 50% and < 55% | 1.40% | ||||
Level V | ≥ 55% and < 60% | 1.55% | ||||
LevelVI | ≥ 60% | 1.75% | ||||
Rating Level | Credit Rating | Applicable Margin for SOFR Loans | Facility Fee Rate for Revolving Credit Loans | ||||||
Level I | ≥ A- / A3 | 0.725% | 0.125% | ||||||
Level II | BBB+ / Baa1 | 0.775% | 0.15% | ||||||
Level III | BBB / Baa2 | 0.85% | 0.20% | ||||||
Level IV | BBB- / Baa3 | 1.05% | 0.25% | ||||||
Level V | < BBB- / Baa3 or unrated | 1.40% | 0.30% | ||||||
Covenants | Required | ||
Total Leverage Ratio (1) | ≤ 60% | ||
Adjusted EBITDA to Fixed Charges Ratio (2) | ≥ 1.50 to 1.00 | ||
Secured Leverage Ratio (3) | ≤ 40% | ||
Unencumbered NOI to Unsecured Interest Expense Ratio (4) | ≥ 1.75 to 1.00 | ||
Unsecured Leverage Ratio (5) | ≤ 60% | ||
Tangible Net Worth (6) | ≥ sum of 75% of the Tangible Net Worth on completion of this offering plus 70% of equity issuance proceeds | ||
(1) | The total leverage ratio is calculated as the ratio of total indebtedness to total asset value as of the last day of any fiscal quarter. Total asset value is computed on a consolidated basis as the sum (without duplication) of unrestricted cash and cash equivalents, plus the net operating income for the most recent fiscal quarter for properties owned multiplied by four, divided by a capitalization rate of 7%, plus the GAAP book value (after impairments) of property acquired in the last 12 months, development property, unimproved land, marketable securities and mortgage receivables not more than 60 days past due. For purposes of determining total asset value, net operating income from properties disposed of and acquired during the fiscal quarter most recently ended is excluded and certain categories of assets are subject to caps on the percentage of total asset value attributable to them. |
The permitted total leverage ratio may be increased twice during the term of the facilities up to 65% in any fiscal quarter in which there is a material acquisition and for the three consecutive fiscal quarters thereafter, provided such ratio does not exceed 60% thereafter. |
(2) | The adjusted EBITDA to fixed charge ratio is the ratio of adjusted EBITDA to fixed charges as of the last day of any fiscal quarter. Adjusted EBITDA is computed as net income adjusted for depreciation and amortization, interest expense, income tax expense, extraordinary or nonrecurring items, fees in connection with debt financing, acquisitions and dispositions and capital markets transactions, non-cash items and |
(3) | The secured leverage ratio is the ratio of secured indebtedness to total asset value. |
(4) | The unencumbered net operating income (“NOI”) to unsecured interest expense ratio is the ratio of net operating income for all eligible unencumbered properties to unsecured interest expense as of the last day of any fiscal quarter. Unsecured interest expense is computed as the cash portion of all interest expense attributable to unsecured indebtedness. |
(5) | The unsecured leverage ratio is calculated as the ratio of unsecured indebtedness to unencumbered asset value as of the last day of any fiscal quarter. Unencumbered asset value is computed on a consolidated basis as the sum of net operating income for eligible unencumbered properties plus unrestricted cash and cash equivalents plus the GAAP book value (after any impairments) of all unencumbered eligible property acquired within the prior 12 months, development property and unimproved land. For purposes of determining unencumbered asset value, net operating income from properties disposed of and acquired during the fiscal quarter most recently ended is excluded and certain categories of assets are subject to caps on the percentage of unencumbered asset value attributable to them. |
The permitted unsecured leverage ratio may be increased twice during the term of the facilities to 65% in any fiscal quarter in which there is a material acquisition and for the three consecutive fiscal quarters thereafter, provided such ratio does not exceed 60% thereafter. |
(6) | Tangible net worth is computed as total asset value minus total indebtedness plus (without duplication) accumulated depreciation and amortization of certain properties and redeemable noncontrolling interests. |
Ratio Level | Leverage Ratio | Applicable Margin for SOFR Loans | ||||
Level I | < 40% | 1.20% | ||||
Level II | ≥ 40% and < 45% | 1.25% | ||||
Level III | ≥ 45% and < 50% | 1.30% | ||||
Level IV | ≥ 50% and < 55% | 1.40% | ||||
Level V | ≥ 55% and < 60% | 1.55% | ||||
Level VI | ≥ 60% | 1.75% | ||||
Ratio Level | Credit Rating | Applicable margin for SOFR Loans | ||||
Level I | ≥ A- / A3 | 0.80% | ||||
Level II | BBB+ / Baa1 | 0.85% | ||||
Level III | BBB / Baa2 | 0.95% | ||||
Level IV | BBB- / Baa3 | 1.20% | ||||
Level V | < BBB- / Baa3 or unrated | 1.60% | ||||
Six months ended June 30, | Years ended December 31, | |||||||||||
(in thousands) | 2024 | 2023 | 2023 | 2022 | ||||||||
Net cash provided by operating activities | $7,720 | $13,720 | $17,224 | $23,103 | ||||||||
Net cash provided by (used in) investing activities | 8,531 | (47,789) | (93,810) | (82,199) | ||||||||
Net cash (used in) provided by financing activities | (16,760) | 3,529 | 52,638 | 68,299 | ||||||||
Net (decrease) increase in cash and cash equivalents and restricted cash | $(509) | $(30,540) | $(23,948) | $9,203 | ||||||||
Six months ended June 30, | Years ended December 31, | |||||||||||||||||
(in thousands) | Company Pro Forma Condensed Consolidated (unaudited) 2024 | Historical Condensed Consolidated (unaudited) 2024 | Historical Condensed Consolidated (unaudited) 2023 | Company Pro Forma Consolidated (unaudited) 2023 | Historical Consolidated 2023 | Historical Consolidated 2022 | ||||||||||||
Net loss | $(4,838) | $(6,381) | $(5,057) | $(7,900) | $(1,524) | $(5,380) | ||||||||||||
Depreciation on real property and amortization of real estate intangibles | 14,249 | 14,296 | 11,156 | 28,860 | 24,730 | 21,801 | ||||||||||||
Share of 50/50 Joint Venture's depreciation on real property and amortization of real estate intangibles | — | — | 1,116 | — | 1,798 | 2,385 | ||||||||||||
(Gain) loss on sale of real estate | — | (337) | 332 | — | (725) | 201 | ||||||||||||
Share of 50/50 Joint Venture's gain on sale of real estate | — | — | (260) | — | (260) | — | ||||||||||||
Gain from acquisition of equity method investment | — | — | — | — | (12,988) | — | ||||||||||||
FFO | $9,411 | $7,578 | $7,287 | $20,960 | $11,031 | $19,007 | ||||||||||||
Straight-line rent adjustments | (728) | (777) | (573) | (1,126) | (1,350) | (1,307) | ||||||||||||
Share of 50/50 Joint Venture's straight-line rent adjustments | — | — | (11) | — | (43) | (133) | ||||||||||||
Adjustments to provision for bad debt | 57 | 57 | 12 | 213 | 142 | |||||||||||||
Share of 50/50 Joint Venture's adjustments to provision for bad debt | — | — | 60 | — | 123 | — | ||||||||||||
Amortization of financing transaction and discount costs | 792 | 2,092 | 1,166 | 1,584 | 2,792 | 2,292 | ||||||||||||
Share of 50/50 Joint Venture's amortization of debt issuance cost | — | — | 139 | — | 226 | 268 | ||||||||||||
Amortization of above/below market lease intangibles | 903 | 915 | 576 | 1,440 | 1,469 | 552 | ||||||||||||
Share of 50/50 Joint Venture's amortization of above/below market lease intangibles | — | — | 56 | — | 90 | 228 | ||||||||||||
Stock-based compensation expense | 1,971 | — | — | 3,943 | — | — | ||||||||||||
Adjustment for structuring and public company readiness costs | — | 74 | 1,951 | — | 4,092 | — | ||||||||||||
Adjustment for Internalization expense | — | — | 447 | — | 2,169 | — | ||||||||||||
AFFO | $12,406 | $9,939 | $11,110 | $26,801 | $20,812 | $21,049 | ||||||||||||
Six months ended June 30, | Years ended December 31, | |||||||||||||||||
(in thousands) | Company Pro Forma Condensed Consolidated (unaudited) 2024 | Historical Condensed Consolidated (unaudited) 2024 | Historical Condensed Consolidated (unaudited) 2023 | Company Pro Forma Consolidated (unaudited) 2023 | Historical Consolidated 2023 | Historical Consolidated 2022 | ||||||||||||
Net loss | $(4,838) | $(6,381) | $(5,057) | $(7,900) | $(1,524) | $(5,380) | ||||||||||||
Depreciation and amortization | 15,152 | 15,211 | 11,732 | 28,860 | 26,199 | 22,352 | ||||||||||||
Share of 50/50 Joint Venture's depreciation and amortization | — | — | 1,172 | — | 1,888 | 2,614 | ||||||||||||
Interest expense | 8,738 | 13,292 | 7,268 | 17,517 | 18,377 | 12,464 | ||||||||||||
Share of 50/50 Joint Venture's interest expense | — | — | 1,008 | — | 1,660 | 1,699 | ||||||||||||
Income taxes | 281 | 281 | 158 | 390 | 316 | 430 | ||||||||||||
Share of 50/50 Joint Venture's income taxes | — | — | 27 | — | 37 | 38 | ||||||||||||
EBITDA | $19,333 | $22,403 | $16,307 | $38,867 | $46,953 | $34,217 | ||||||||||||
(Gain) loss on sale of real estate | — | (337) | 332 | — | (725) | 201 | ||||||||||||
Share of 50/50 Joint Venture's gain on sale of real estate | — | — | (260) | — | (260) | — | ||||||||||||
Gain from acquisition of equity method investment | — | — | — | — | (12,988) | — | ||||||||||||
EBITDAre | $19,333 | $22,066 | $16,379 | $38,867 | $32,980 | $34,418 | ||||||||||||
Six months ended June 30, | ||||||
(in thousands) | Company Pro Forma Condensed Consolidated (unaudited) 2024 | Historical Condensed Consolidated (unaudited) 2024 | ||||
Net loss | $(4,838) | $(6,381) | ||||
Depreciation and amortization | 15,152 | 15,211 | ||||
Interest expense | 8,738 | 13,292 | ||||
Income taxes | 281 | 281 | ||||
EBITDA | $19,333 | $22,403 | ||||
Gain on sale of real estate | — | (337) | ||||
EBITDAre | $19,333 | $22,066 | ||||
Adjustment for current period investment activity(1) | — | — | ||||
Adjustment for current period disposition activity(2) | — | (646) | ||||
Adjustment for non-cash stock-based compensation expense(3) | 1,971 | — | ||||
Adjustment to exclude non-recurring expenses (income)(4) | — | 74 | ||||
Adjusted EBITDAre | $21,304 | $21,494 | ||||
Annualized EBITDAre | 38,666 | 44,132 | ||||
Annualized adjusted EBITDAre | 42,608 | 42,988 | ||||
(1) | Reflects an adjustment to give effect to all acquisitions during the period as if they had been acquired as of the beginning of the period. |
(2) | Reflects an adjustment to give effect to all dispositions during the period as if they had been sold as of the beginning of the period. |
(3) | Reflects an adjustment to exclude non-cash stock-based compensation expense. |
(4) | Reflects an adjustment to exclude non-recurring expenses including offering costs. |
As of June 30, | ||||||
(in thousands) | Company Pro Forma Condensed Consolidated (unaudited) 2024 | Historical Condensed Consolidated (unaudited) 2024 | ||||
Debt | ||||||
New Delayed Draw Term Loan | $200,000 | $— | ||||
New Revolving Credit Facility | 53,829 | — | ||||
ABS Notes | — | 253,829 | ||||
Revolving Credit Facility | — | 159,890 | ||||
Term Loan Credit Facility | — | 15,967 | ||||
Total debt | 253,829 | 429,686 | ||||
Cash, cash equivalents and restricted cash | (71,455) | (16,620) | ||||
Net debt | 182,374 | 413,066 | ||||
Net debt to annualized EBITDAre | 4.72 | 9.36 | ||||
Net debt to annualized adjusted EBITDAre | 4.28 | 9.61 | ||||
• | High-profile locations that often provide convenience and ease-of-access for customers; |
• | Structural advantages—advertising, enhanced customer convenience, drive-thru optionality, etc.—that can make sites mission-critical for tenants; |
• | Essential and experiential retailers in general outperformed the broader retail category, as these segments are typically more resilient to online-replacement, and are bolstered by strong consumer finances and an emphasis on social interactions and convenience; |
• | A large demand pool of tenants with multiple locations, specifically in the essential and experiential retail segments, can drive strong competition for sites; |
• | Larger, multi-location tenants also typically have more sophisticated operations, generally have shown proof of concept, place greater emphasis on customer exposure, and can spread potential losses across a greater number of locations, all of which can mitigate vacancy risk; |
• | A constrained supply of existing outparcels and a limited supply pipeline of new sites, because of limited retail development activity and space constraints in prime high-traffic locations; |
• | Site amenities, such as exposure to high-traffic roads, may enhance residual land value even if the outparcel tenant vacates; and |
• | Fragmented ownership, with a concentration of smaller, private owners, bolsters the potential for a well-capitalized buyer to aggregate sites. |
• | Focused Portfolio of Well-Located Net-Lease Outparcel Properties. Pursuant to our “real estate first” investment strategy, we have acquired a highly curated portfolio of outparcel properties that are in prominent locations with direct frontage on high-traffic roads that are highly visible to consumers, which we believe is important to our tenants’ operations and success. We are selective in acquiring outparcels and frequently decline opportunities that may otherwise pass certain financial tests if we do not believe in the quality and long-term viability of the real estate. In 2016, we made a strategic decision to acquire outparcel |
• | Highly-Diversified Tenants, Brands, Industries, and Geographic Reach. Our portfolio is highly diversified based on tenant brands, industries and geography and is cross-diversified within each (e.g., tenant diversification within a geographic concentration). As of June 30, 2024, we had 292 tenants that operated 137 different brands. Our top 10 tenant brands (based on ABR) represented approximately 23.3% of our portfolio ABR as of June 30, 2024, with no single tenant brand representing more than 3.4% of our ABR. As of June 30, 2024, our outparcel properties were located in 96 MSAs in 31 U.S. states, with no single state exceeding 12.1% of our ABR. We believe this diversification positions us well for significant growth and helps mitigate the risks inherent in a concentration in only one or a few tenants, brands or geographies, including risks presented by tenant bankruptcies, adverse industry trends, and economic downturns or changes in a particular geographic area. |
• | Creditworthiness of Tenants. We believe that underlying credit or financial wherewithal of a tenant is one of the more important criteria when evaluating an acquisition. When appropriate information is available, we focus on evaluating a tenant’s financial statements to understand performance, liquidity, leverage and key ratios, as well as sales volume and rent to sales coverage, at both the parent/corporate guarantor level and unit level. In addition, as part of our review of tenant creditworthiness we evaluate the details of each tenant’s brand, industry, and management team expertise and experience, amongst other factors. Substantially all of our leases are with the parent or corporate entity (direct or guarantee) for a tenant brand. As of June 30, 2024, approximately 40.0% of our tenants had an investment-grade credit rating. |
• | Scalable Net-Lease Platform Well Positioned for Significant Growth. We expect to have approximately 15 employees upon completion of the Internalization. Our senior leadership, asset management and property management teams collectively have an average of more than 20 years of real estate and/or net lease real estate experience. We also have dedicated industry specialists who provide significant capabilities across real estate underwriting and origination, development, acquisition, financing, and property and asset management, and believe our platform is highly scalable. Given our management team and organizational structure, we expect that as our portfolio grows, we will not need to make a significant number of additional hires. Our current team has achieved a number of growth milestones including, but not limited to, the following: (i) reached $500 million of gross book value in 2021; (ii) completed a $264 million ABS Notes issuance in December 2019, rated “A” investment grade by Standard & Poor’s and Kroll Bond Rating Agency; (ii) closed approximately $75.2 million of new property acquisitions in the fourth quarter of 2021; and (iii) entered into the Revolving Credit Facility in March 2021. |
• | Value-Enhancing Asset and Property Management Teams. Our asset and property management teams focus on creating value and maximizing cash flow post-acquisition through active tenant engagement and risk monitoring and mitigation. Our experienced team of professionals work closely with tenants to identify their needs to help minimize tenant turnover, which in turn supports our strong occupancy levels. Our portfolio’s occupancy rate was 98.9% as of June 30, 2024. Since we began building our portfolio in 2016, we have sold 11 properties. Overall, our value-enhancing asset and property management strategies are key to long-term success in the net-lease real estate industry. |
• | Strong Balance Sheet with Conservative Leverage Profile. As of June 30, 2024, on a pro forma basis, we had approximately $249.9 million of total debt outstanding (net of fees), with a variable interest rate of SOFR plus 1.2% and approximately $71.5 million of cash and cash equivalents. In addition, upon completion of this offering, our $250 million New Revolving Credit Facility and $200 million New Delayed Draw Term Loan will become effective. Upon completion of this offering and after giving effect to the repayment of debt with the net proceeds of this offering and borrowings under our New Revolving Credit Facility and New Delayed Draw Term Loan, we expect to have a net debt-to-annualized adjusted EBITDAre ratio of approximately 4.28x, based on our pro forma annualized adjusted EBITDAre for the six months ended June 30, 2024. |
• | Experienced and Innovative Senior Leadership Team. Our senior management team has significant net-lease real estate, acquisition, development, finance, and capital markets experience, including working together since 2016 to collectively manage our operations from the ground up. Our senior management team has a strong investment track record and reputation as a proven and focused buyer of outparcels, having invested on behalf of our predecessor a total of approximately $786.0 million to acquire 278 net-lease outparcel properties as of June 30, 2024. Mr. Preston, our Founder, Chairman of the Board, co-Chief Executive Officer and co-President has more than 24 years of real estate and finance experience with outparcels and other real estate asset classes. Randall Starr, our co-Chief Executive Officer, co-President and member of our board of directors, has more than 20 years of experience in real estate, finance and corporate executive leadership. Messrs. Preston and Starr also have an extensive network of relationships in the net-lease real estate business, including with real estate brokers, financial advisors, and lenders, which we believe will continue to promote our growth and success. Following consummation of this offering and Internalization, Messrs. Preston and Starr will own an aggregate of approximately 2.3% of the outstanding shares of our Common Stock on a fully diluted basis, which we believe promotes a strong alignment of interest with our stockholders. |
• | Target Well-Located Outparcel Properties While Maintaining a Highly-Diversified Portfolio. We plan to continue our focused acquisition strategy to target well-located, net-leased outparcel properties that we believe are compelling real estate opportunities while maintaining our portfolio’s overall diversification based on tenants, brands, industries and geographic markets. We target specific acquisition opportunities in a highly selective manner using our “real estate first” investment approach. We are focused on acquiring outparcel properties that are well located, providing high visibility to consumers. We primarily seek e-commerce resistant tenants whose business operations are service-oriented, such as restaurants, cellular stores, financial institutions, automotive stores and dealers, medical and dental providers, pharmacies, convenience and gas stores, car washes, home improvement stores, grocery stores, professional services, as well as general retail tenants. We intend to pursue acquisitions of individual properties already subject to a net lease, including through sale leaseback transactions, and we also may pursue portfolio acquisitions that are significantly larger based on the desirability of the portfolio. We also believe that our ability to offer OP Units in tax-deferred transactions under current tax laws could give us flexibility in structuring and consummating acquisitions. |
• | Broad Market Relationships Drive Acquisition Pipeline. We believe our reputation and in-depth knowledge of properties based upon our operating history will enable us to continue to expand our market relationships and enhance our acquisition activity. Since our founding in 2016, we have rapidly built our portfolio and established a reputation as a proven and focused buyer of outparcels. We intend to continue to leverage the relationships we have developed with brokers and sellers based upon our successful historical activity to help identify acquisition opportunities early, to help source off market opportunities and to help pursue obtaining other opportunities, all of which we believe will help to enhance our ability to source compelling acquisitions. |
• | Consistent Internal Growth through Long-Term Net Leases with Strong Contractual Rent Escalations. We seek to acquire properties with long-term net leases in place that include contractual rent escalations over the lease term. As of June 30, 2024, substantially all of the properties in our portfolio were subject to net leases with an ABR weighted average remaining lease term of approximately 7.0 years, excluding renewal options. Approximately 96.6% of our leases (based on ABR) had contractual rent escalations, including, in some cases, pursuant to options terms, with an ABR weighted average minimum increase of approximately 1.7% per annum. As of June 30, 2024, approximately 93.2% of our leases (based on ABR) contained fixed annual rent increases or periodic escalations over the term of the lease (e.g., a 10% increase every five years) and approximately 3.4% of our leases (based on ABR) contained annual lease escalations based on increases in the CPI. |
• | Proactively Manage Our Portfolio. We believe our proactive approach to asset management and property management helps enhance the performance of our portfolio through risk mitigation strategies. These strategies include active rent collection monitoring, potential property sales, lease extension or renewals and, when applicable, the repositioning of a non-performing property. We have successfully re-tenanted, re-merchandised and sold outparcel properties as vacancies have arisen in our portfolio. Our experience in the industry over the years has allowed our management team to develop a wide array of tenant / tenant representative and brokerage relationships that are key to the successful re-tenanting of an outparcel property. We believe that our proactive approach to asset management helps to identify and address issues, such as tenant credit deterioration, changes in real estate fundamentals, and general market disruption. As of June 30, 2024, we had three vacant properties. As of the date of this prospectus, one of those properties is under contract to sell. |
• | Actively Manage Our Balance Sheet to Maximize Capital Efficiency. We seek to maintain a prudent balance between debt and equity financing, to obtain various funding sources, including both fixed and floating rate debt, and to reduce interest rate risk by minimizing exposure to floating rate debt in the current economic climate. As |
• | Prime Properties in Desirable High-Traffic Locations. We selectively acquire outparcel properties that offer high-traffic locations with prime street frontage. We seek high-demand locations that provide certain inherent advantages such as advertising and brand building characteristics, high-customer traffic and, in some cases, drive thru-optionality that make these locations attractive for tenants and their business operations. In addition, we seek outparcel properties that offer high quality buildings and signage. We evaluate site locations using average daily traffic counts, typically seeking property locations with 15,000 cars or more at the closest corresponding intersection. |
• | Clearly Defined Target MSAs and Sub-Markets with Favorable Demographic Characteristics. We typically consider acquisition opportunities that are in MSAs and trade areas that have at least 50,000 residents within a 10-mile radius. Our acquisition team utilizes MSA data and other sources to pursue outparcel sites within locales exhibiting favorable demographic trends such as population growth, strong household incomes, locations of schools, offices, businesses and other demographic drivers. Excluding the State of California, we have acquired properties in each of the eight largest MSAs and 24 of the largest 30 MSAs in the United States. |
• | E-Commerce Resistant Tenants. We seek to acquire properties in locations that are typically sought-after by e-commerce resistant, service-based tenants. We believe high-traffic locations are attractive to these tenants, which often outperform the broader market during market downturns and have historically been more resilient. |
• | Favorable Physical Characteristics, Layout, and Site Position within Broader or Mixed-Use Location. We review the site location for each acquisition opportunity within the context of the overall development and the overall trade area. We focus on acquiring properties with favorable physical characteristics, including, but not limited to, the ability to add drive-thrus where appropriate, the ability to provide a significant number of parking spaces, sufficient land acreage to serve a variety of building types and tenants, easy access and unobstructed visibility from main roads. |
• | Locations that Appeal to Diverse Tenant Types. For each acquisition opportunity, we consider the site’s desirability for different tenant types, the site’s positioning within and size of the marketplace, the site’s zoning rights and restrictions and generally the site’s ability to accommodate different tenant industries. |
• | Sites with Potential for Value Creation. We also assess the potential for value creation over time by applying our asset management capabilities. For each acquisition opportunity, we review data to understand the performance of tenants within the marketplace, rents within the marketplace, tenant presence, duplicate tenant categories, void analysis and competing marketplaces or trade areas which help to understand market rent growth and potential occupancy trends. |
• | Bank of America Outparcel Pad in Rochester, New York. In September 2019, we acquired a Walmart leased property with approximately 2.5 years of remaining term at the time of the acquisition for a purchase |
• | Acquisition of an Outparcel Property Leased to Taco Bell in Hanover Park, Illinois. In July 2020, we utilized an existing relationship with a local broker to secure the acquisition of a Taco Bell leased property for a purchase price of $1.96 million. We believe that the current yield on the property of 6.8% is higher than the prevailing market yield for a similar asset with comparable tenancy. The Taco Bell lease had approximately 11.5 years of remaining lease term as of the acquisition date and includes a further 16.6% rental escalation in 2027. |
• | Verizon Outparcel Property in Port Richey, Florida. In February 2023, we acquired a prominent corporate Verizon outparcel. Our strong relationship with a longstanding and repeat broker allowed us to purchase the asset quickly with a material discount as compared to the prior buyer. This outparcel was a large 1.6 acre property located on US Highway 19 with high-visibility, as well as an over 70,000 daily vehicle traffic count and ten-year operating history. The buyer originally selected by the seller failed to close, which allowed us to leverage our efficient closing process to move quickly and perform due diligence within the seller’s window at a discount to the outparcel’s market value. |
• | Buffalo Wild Wings Outparcel Property in Austin, Texas. In December 2018, we acquired a Buffalo Wild Wings outparcel property and utilized our strong due diligence process to uncover a previously undisclosed size restriction on the property enforceable by Walmart, the declarant for the shopping center that the property is part of. We were able to utilize our strong relationship with Walmart to amend the reciprocal easement agreement that contained the size restriction, thereby removing the restriction on the property. |
Tenant | # of Properties | Square Feet (in thousands) | ABR (in thousands) | % of ABR | % of Square Feet | ||||||||||
Verizon | 8.5 | 36 sf | $1,761 | 3.4% | 1.7% | ||||||||||
Oak Street Health | 5.5 | 66 sf | $1,310 | 2.5% | 3.1% | ||||||||||
Adams Auto Group | 3 | 29 sf | $1,284 | 2.5% | 1.4% | ||||||||||
Raising Canes | 5 | 17 sf | $1,262 | 2.4% | 0.8% | ||||||||||
IHOP | 6 | 33 sf | $1,213 | 2.3% | 1.6% | ||||||||||
Mammoth Car Wash | 6 | 22 sf | $1,198 | 2.3% | 1.0% | ||||||||||
CVS | 4 | 42 sf | $1,081 | 2.1% | 2.0% | ||||||||||
AT&T | 4 | 24 sf | $1,050 | 2.0% | 1.2% | ||||||||||
Walgreens | 4 | 50 sf | $1,014 | 1.9% | 2.4% | ||||||||||
Chili’s | 3 | 18 sf | $959 | 1.8% | 0.9% | ||||||||||
Wendy’s | 7 | 21 sf | $940 | 1.8% | 1.0% | ||||||||||
Bank of America | 4 | 21 sf | $936 | 1.8% | 1.0% | ||||||||||
Advance Auto Parts | 7 | 66 sf | $826 | 1.6% | 3.1% | ||||||||||
Heartland Dental | 5 | 20 sf | $775 | 1.5% | 0.9% | ||||||||||
LA-Z-Boy | 2 | 38 sf | $762 | 1.5% | 1.8% | ||||||||||
Burger King | 5 | 20 sf | $759 | 1.5% | 1.0% | ||||||||||
Lowe’s Home Improvement | 1 | 168 sf | $750 | 1.4% | 8.0% | ||||||||||
Hooters | 4 | 20 sf | $723 | 1.4% | 0.9% | ||||||||||
PNC Bank | 4 | 26 sf | $719 | 1.4% | 1.2% | ||||||||||
T-Mobile | 4.5 | 20 sf | $710 | 1.4% | 0.9% | ||||||||||
Other | 185.5 | 1,351 sf | $31,970 | 61.5% | 64.1% | ||||||||||
Total | 278 | 2,107 sf | $52,002 | 100.0% | 100.0% | ||||||||||
• | Verizon is a major wireless carrier in the United States, with 142.8 million subscribers at the end of 2021. Verizon operates a national 4G LTE network covering about 99% of the U.S. population, and has an investment-grade rating of BBB+ from Standard & Poor’s. Verizon had a market capitalization of approximately $174 billion as of June 30, 2024. |
• | Adams Auto Group is an independent automotive dealer in the Charlotte area, with nine corporate locations within the MSA. The dealerships sell major U.S. and international car brands, including Acura, Audi, BMW, Cadillac, Chevrolet, Chrysler, Dodge, Ford, Honda, Infiniti, Jaguar, Jeep, Lexus, Land Rover, Lincoln, Mazda, Mercedes-Benz, Nissan, Toyota, VW Volkswagen, and Volvo. |
• | CVS Pharmacy is a major pharmacy chain in the United States and has an investment-grade rating of BBB+ from Standard & Poor’s. Its parent company, CVS Health, ranked as the sixth-largest U.S. corporation based on revenues in the Fortune 500 as of June 30, 2024. CVS Health had a current market capitalization of approximately $74 billion as of June 30, 2024. |
• | Raising Canes is a fast-food chain with over 700 locations in the United States and over 50,000 employees. Raising Canes is recognized for its focus on high-quality real estate locations, as well as revenue per store. Raising Canes drive-thru strategies enabled the company to perform well throughout the COVID-19 pandemic, even during the early months of the pandemic. |
• | IHOP (International House of Pancakes) is a multinational pancake house restaurant chain that specializes in American breakfast foods, founded in 1958. IHOP, which has over 1,800 locations in the United States, is part of Dine Brands Global (NYSE: DINE), which also owns Applebee’s, a national restaurant chain. |
• | Mammoth Holdings is a car wash operator in the United States, with over 200 units as of June 30, 2024. Mammoth is backed by a network of institutional investors. |
• | AT&T is a major telecommunications company and provider of mobile telephone services in the United States. As of 2022, AT&T was ranked 13th on the Fortune 500 rankings of the largest U.S. corporations, with revenues of $168.8 billion. AT&T has an investment grade rating of BBB+ from Standard & Poor’s and had a market capitalization of approximately $137 billion as of June 30, 2024. |
• | Burger King, founded in 1954, is an international fast food restaurant chain, with approximately 20,000 locations around the world. Burger King is owned by a Canadian multinational company, Restaurant Brands International, which is listed on both the NYSE and TSX, and also owns the Popeye’s Louisiana Kitchen, Firehouse Subs and Tim Horton’s brands. |
• | Wendy’s is an international fast food restaurant chain founded by Dave Thomas in 1969, in Columbus, Ohio. As of June 30, 2024, Wendy’s was the world’s third-largest hamburger fast-food chain with 6,711 locations. |
• | Bank of America is a major bank in the United States that ranked 32nd on the Fortune 500 rankings of the largest U.S. corporations as of 2022, with revenues of $115.05 billion. Bank of America has an investment grade rating of A- from Standard & Poor’s and had a market capitalization of approximately $317 billion as of June 30, 2024. |
State | # of Properties | ABR (in thousands) | % of ABR | Square Feet (in thousands) | % of Square Feet | ||||||||||
IL | 28 | $6,281 | 12.1% | 207 sf | 9.8% | ||||||||||
TX | 22 | $4,439 | 8.5% | 115 sf | 5.5% | ||||||||||
GA | 21 | $3,468 | 6.7% | 112 sf | 5.3% | ||||||||||
OH | 21 | $3,265 | 6.3% | 127 sf | 6.0% | ||||||||||
NC | 16 | $2,989 | 5.7% | 93 sf | 4.4% | ||||||||||
FL | 14 | $2,629 | 5.1% | 96 sf | 4.6% | ||||||||||
TN | 15 | $2,589 | 5.0% | 83 sf | 3.9% | ||||||||||
VA | 15 | $2,521 | 4.8% | 76 sf | 3.6% | ||||||||||
PA | 8 | $2,485 | 4.8% | 145 sf | 6.9% | ||||||||||
NY | 8 | $2,114 | 4.0% | 242 sf | 11.5% | ||||||||||
IN | 11 | $1,950 | 3.8% | 67 sf | 3.2% | ||||||||||
MO | 10 | $1,858 | 3.6% | 60 sf | 2.9% | ||||||||||
NJ | 10 | $1,694 | 3.3% | 55 sf | 2.6% | ||||||||||
OK | 8 | $1,543 | 3.0% | 38 sf | 1.8% | ||||||||||
MN | 7 | $1,449 | 2.8% | 72 sf | 3.4% | ||||||||||
AL | 9 | $1,352 | 2.6% | 43 sf | 2.0% | ||||||||||
SC | 7 | $1,133 | 2.2% | 54 sf | 2.6% | ||||||||||
ME | 3 | $1,067 | 2.1% | 186 sf | 8.8% | ||||||||||
KY | 8 | $1,063 | 2.0% | 40 sf | 1.9% | ||||||||||
MI | 7 | $1,051 | 2.0% | 34 sf | 1.6% | ||||||||||
MD | 5 | $856 | 1.6% | 41 sf | 2.0% | ||||||||||
AZ | 5 | $834 | 1.6% | 18 sf | 0.9% | ||||||||||
KS | 5 | $668 | 1.3% | 25 sf | 1.2% | ||||||||||
CT | 3 | $578 | 1.1% | 9 sf | 0.4% | ||||||||||
CO | 3 | $469 | 0.9% | 13 sf | 0.6% | ||||||||||
MS | 2 | $417 | 0.8% | 13 sf | 0.6% | ||||||||||
LA | 2 | $360 | 0.7% | 10 sf | 0.5% | ||||||||||
UT | 2 | $336 | 0.6% | 22 sf | 1.1% | ||||||||||
NV | 1 | $246 | 0.5% | 4 sf | 0.2% | ||||||||||
RI | 1 | $182 | 0.3% | 0 sf | 0.0% | ||||||||||
WI | 1 | $115 | 0.2% | 5 sf | 0.2% | ||||||||||
Total | 278 | $52,002 | 100.0% | 2,107 sf | 100.0% | ||||||||||
• | the location of the underlying real estate; |
• | type of tenant, site level performance, historical operating history and capital improvements made by tenant; |
• | rent levels versus market rent; |
• | corporate owned location, or experienced multi-unit franchise operators from super regional/ regional brands; |
• | underlying credit of the guarantor; |
• | term of the lease; |
• | size of the underlying land parcel along with the age and condition of the building; |
• | market demographics including income levels, population, diversity and traffic counts; |
• | market / tenant competition and saturations; and |
• | trade area analysis and general vibrancy and trends of the marketplace. |
Year | ABR (in thousands) | % of ABR | Square Feet (in thousands) | % of Square Feet | ||||||||
2024 | $701 | 1.4% | 20 sf | 0.9% | ||||||||
2025 | $2,482 | 4.8% | 80 sf | 3.8% | ||||||||
2026 | $3,576 | 6.9% | 114 sf | 5.4% | ||||||||
2027 | $7,306 | 14.0% | 401 sf | 19.0% | ||||||||
2028 | $4,578 | 8.8% | 159 sf | 7.5% | ||||||||
2029 | $4,959 | 9.5% | 187 sf | 8.9% | ||||||||
2030 | $4,851 | 9.3% | 159 sf | 7.6% | ||||||||
2031 | $4,235 | 8.2% | 137 sf | 6.5% | ||||||||
2032 | $5,277 | 10.1% | 406 sf | 19.3% | ||||||||
2033 | $2,249 | 4.3% | 61 sf | 2.9% | ||||||||
2034 | $2,194 | 4.2% | 56 sf | 2.7% | ||||||||
2035 | $301 | 0.6% | 9 sf | 0.4% | ||||||||
2036 | $2,023 | 3.9% | 56 sf | 2.6% | ||||||||
2037 | $1,324 | 2.5% | 51 sf | 2.4% | ||||||||
2038 | $2,231 | 4.3% | 118 sf | 5.6% | ||||||||
2039 | $634 | 1.3% | 17 sf | 0.8% | ||||||||
Thereafter | $3,083 | 5.9% | 61 sf | 2.9% | ||||||||
Untenanted Properties | $0 | 0.0% | 17 sf | 0.8% | ||||||||
Total | $52,002 | 100.0% | 2,107 sf | 100.0% | ||||||||
• | fundamental value and characteristics of the underlying real estate, building structure, competition and market / trade area access, demographics, traffic counts, visibility, access and suitable parking; |
• | type and creditworthiness of the tenant; |
• | where applicable, site level performance, historical operating history and capital improvements made by tenant; |
• | age type and size of building along with size of underlying real estate parcel; |
• | term and rental structure of tenant’s lease; |
• | demand drivers and trends in the tenant industry; and |
• | transaction structure and pricing. |
• | Career Development. We strive to create an engaging work experience that allows for career development and related opportunities. We offer numerous opportunities for our employees to engage in personal and professional development, including educational support, participating in industry conferences and networking events, individual leadership and management training, lunch and learn meetings with our co-Chief Executive Officers and senior management team, group trainings (e.g., underwriting, real estate fundamentals, cyber security, ethics, harassment, computer skills), mentorship opportunities, and reimbursement for continuing education requirements. We work hard to find new talent early in their career, provide extensive training on procedures and systems unique to us with a goal to promote from within. Senior management annual performance reviews strive to create pay equity amongst equal level employees regardless of age or background. |
• | Diversity and Inclusion. We are committed to providing equal opportunity in all aspects of employment and cultivating a diverse and inclusive workplace. We believe that diverse backgrounds and experiences help drive our performance and are important assets for our company. We will form a “Diversity, Equity, and Inclusion” committee in connection with this offering that will spearhead our future efforts to deepen our commitment to this important initiative and drive our training, employee engagement, and policy reviews. Given its importance, our efforts to promote greater diversity and inclusion in our workplace has been instituted as a regular reporting item for our board of directors. |
• | Employee Wellness. We believe our employees are our most valuable asset and their individual and group contributions will drive our performance and success. As a result, we are focused on and invest in our team’s overall health, wellness, and engagement. We expect to employ certain strategies and initiatives to support our employees’ well-being, including, among other things, competitive employee health and other benefits, transparent communications between senior executives and employees, opportunities to participate in social events, including family-friendly corporate events, fitness classes, flexible work schedules, and access to other mental health resources, including an employee assistance program. |
• | Community Engagement. Giving back to our communities is important to us and our employees. We encourage volunteer opportunities and fundraising initiatives throughout the year that provide our employees with meaningful civic involvement. Our community engagement efforts are led by our employees through a dedicated committee that is responsible for planning and organizing for our employees our various volunteer opportunities, civic involvement with non-profit organizations, and corporate donations. |
• | honest and ethical conduct, including the ethical handling of actual or apparent conflicts of interest between personal and professional relationships; |
• | full, fair, accurate, timely, and understandable disclosure in reports and documents that the Company files with, or submits to, the SEC and in stockholder reports and other public communications made by the Company; |
• | compliance with applicable laws and governmental rules and regulations; |
• | the prompt internal reporting of violations of the Code of Ethics to an appropriate person or persons identified in the Code of Ethics; and |
• | accountability for adherence to the Code of Ethics. |
• | our board of directors will not be classified, with each of our directors subject to election annually, and our charter provides that we may not elect to be subject to the elective provision of the MGCL that would classify our board of directors without the affirmative vote of a majority of the votes cast on the matter by stockholders entitled to vote generally in the election of directors; |
• | our stockholders will have the ability to amend our bylaws by the affirmative vote of a majority of the votes entitled to be cast on the matter; |
• | a majority of our directors will be “independent” in accordance with NYSE listing standards; |
• | we will have a fully independent Audit Committee, Compensation Committee, and Nominating and Corporate Governance Committee; |
• | at least one of our directors serving on the Audit Committee will qualify as an “audit committee financial expert” as defined by the SEC; |
• | we have opted out of the business combination and control share acquisition statutes in the MGCL, and we may only opt back in with the affirmative vote of a majority of the votes cast on the matter by stockholders entitled to vote generally in the election of directors; and |
• | we do not have a stockholder rights plan, and we will not adopt a stockholder rights plan in the future without (i) the approval of our stockholders or (ii) seeking ratification from our stockholders within 12 months of adoption of the plan if the board of directors determines, in the exercise of its duties under applicable law, that it is in our best interest to adopt a rights plan without the delay of seeking prior stockholder approval. |
Name | Age | Position | ||||
Stephen Preston | 47 | Chairman of the Board, Co-Chief Executive Officer and Co-President | ||||
Randall Starr | 46 | Co-Chief Executive Officer, Co-President and Director | ||||
Timothy Dieffenbacher | 36 | Chief Financial Officer, Treasurer and Secretary | ||||
Drew Ireland | 46 | Chief Operating Officer | ||||
Robert Green | 70 | Director | ||||
Daniel Swanstrom | 47 | Independent Director Nominee(1) | ||||
Elizabeth Frank | 55 | Independent Director Nominee(1) | ||||
Ernesto Perez | 57 | Independent Director | ||||
Noelle LeVeaux | 50 | Independent Director Nominee(1) | ||||
(1) | These individuals have agreed to become members of our board of directors in connection with this offering. It is expected that each director nominee will become a director immediately upon completion of this offering. |
• | our board of directors will not be classified, with each of our directors subject to election annually, and we may not elect to be subject to the elective provision of the MGCL that would classify our board of directors without the affirmative vote of a majority of the votes cast on the matter by stockholders entitled to vote generally in the election of directors; |
• | our stockholders will have the ability to amend our bylaws by the affirmative vote of a majority of the votes entitled to be cast on the matter; |
• | at least a majority of our directors will be “independent” in accordance with NYSE listing standards; |
• | we will have a fully independent Audit Committee, Compensation Committee, and Nominating and Corporate Governance Committee; |
• | at least one of our directors serving on the Audit Committee will qualify as an “audit committee financial expert” as defined by the SEC; |
• | we have opted out of the business combination and control share acquisition statutes in the MGCL, and we may only opt back in with the affirmative vote of a majority of the votes cast on the matter by stockholders entitled to vote generally in the election of directors; and |
• | we do not have a stockholder rights plan, and we will not adopt a stockholder rights plan in the future without (i) the approval of our stockholders or (ii) seeking ratification from our stockholders within 12 months of adoption of the plan if the board of directors determines, in the exercise of its duties under applicable law, that it is in our best interest to adopt a rights plan without the delay of seeking prior stockholder approval. |
• | the integrity of the Company’s financial statements and other financial information provided by the Company to its stockholders and others; |
• | the selection of independent auditors for the Company and review of the auditors’ qualifications and independence; |
• | the evaluation of the performance of the independent auditors; and |
• | the review of, and oversight over the implementation of, the Company’s risk management policies. |
• | discharging responsibilities relating to compensation of the Company’s co-Chief Executive Officers, other executive officers and directors, taking into consideration, among other factors, any stockholder vote on compensation; |
• | implementing and administering the Company’s incentive compensation plans and equity-based plans, including the 2024 Equity Incentive Plan; |
• | overseeing and assisting the Company in preparing the Compensation Discussion & Analysis for inclusion in the Company’s proxy statement and/or annual report on Form 10-K (when and as applicable); and |
• | preparing and submitting for inclusion in the Company’s proxy statement and/or annual report on Form 10-K a compensation committee report. |
• | identifying and recommending to the full board qualified candidates for election as directors and recommend nominees for election as directors at the annual meeting of stockholders consistent with criteria approved by the board; |
• | developing and recommending to the board a set of corporate governance guidelines applicable to the Company, and implementing and monitoring such guidelines as adopted by the board; |
• | overseeing the board’s compliance with financial, legal, and regulatory requirements and its ethics program as set forth in the Code of Ethics; |
• | reviewing and making recommendations to the board on matters involving the general operation of the board, including the size and composition of the board and the structure and composition of board committees; |
• | recommending to the board nominees for each board committee; |
• | annually facilitating the assessment of the board’s performance as a whole and of individual directors, as required by applicable law, regulations, and the NYSE corporate governance listing standards; |
• | overseeing the board’s evaluation of management; and |
• | considering corporate governance issues that may arise from time to time and making recommendations to the board with respect thereto. |
• | honest and ethical conduct, including the ethical handling of actual or apparent conflicts of interest between personal and professional relationships; |
• | full, fair, accurate, timely, and understandable disclosure in reports and documents that the Company files with, or submits to, the SEC and in stockholder reports and other public communications made by the Company; |
• | compliance with applicable laws and governmental rules and regulations; |
• | the prompt internal reporting of violations of the Code of Ethics to the appropriate person or persons; and |
• | accountability for adherence to the Code of Ethics. |
• | Stephen Preston, Co-Chief Executive Officer and Co-President; |
• | Randall Starr, Co-Chief Executive Officer and Co-President; |
• | Timothy Dieffenbacher, Chief Financial Officer, Treasurer and Secretary; and |
• | Drew Ireland, Chief Operating Officer. |
Name and Principal Position | Year(1) | Salary ($)(2) | Bonus ($)(3) | Stock Awards ($)(4) | Non-Equity Incentive Plan Compensation ($)(5) | All Other Compensation ($)(6) | Total ($) | ||||||||||||||
Stephen Preston, Co-Chief Executive Officer and Co-President | 2024 | 187,500 | 93,750 | 5,000,000 | — | — | 5,281,250 | ||||||||||||||
Randall Starr, Co-Chief Executive Officer and Co-President | 2024 | 187,500 | 93,750 | 3,250,000 | — | — | 3,531,250 | ||||||||||||||
Timothy Dieffenbacher, Chief Financial Officer, Treasurer and Secretary | 2024 | 100,000 | 25,000 | 1,000,000 | — | — | 1,125,000 | ||||||||||||||
Drew Ireland, Chief Operating Officer | 2024 | 100,000 | 25,000 | 1,000,000 | — | — | 1,125,000 |
(1) | Information provided for fiscal year 2024, based on the terms of the executives’ Employment Agreements (as described more fully below) and other anticipated compensation arrangements. The information provided above is based on certain assumptions, as described in the footnotes to this table and may not be reflective of actual compensation figures for fiscal year 2024. |
(2) | Given that the closing of this offering is currently expected to occur during the fourth quarter of fiscal year 2024, the salaries included reflect one-quarter of the executive’s annual amount, as set forth in each executive’s Employment Agreement. The full-year salary for each executive is set forth under the heading “Narrative Disclosure—Executive Officer Employment Agreements” below. |
(3) | Amounts reported reflect one-quarter of the executive officers’ 2024 target annual bonuses pursuant to the terms of the Employment Agreements based on the current expectation that this offering will close in the fourth quarter of fiscal year 2024. |
(4) | Stock award values based on anticipated grant date fair value for equity grants to be granted in fiscal year 2024 pursuant to the terms of the Employment Agreements. |
(5) | Performance bonus program to be implemented beginning in fiscal year 2025. |
(6) | No significant amounts of other compensation are known as of the date of this filing. |
(1) | an indefinite term, continuing until terminated as provided under its terms; |
(2) | an annual base salary of $750,000, in the case of Messrs. Starr and Preston, and $400,000, in the case of Messrs. Dieffenbacher and Ireland, subject to increase, but not decrease, during the employment term, unless the decrease is pursuant to across-the-board salary reductions affecting other senior-level executives of the Company; |
(3) | eligibility to receive a target annual bonus equal to 50% of the executive officer’s base salary, in the case of Messrs. Starr and Preston, and 25% of the executive officer’s base salary, in the case of Messrs. Dieffenbacher and Ireland, with the actual bonus amount, if any, to be based on actual performance relative to the performance criteria and targets established and administered by the board of directors (or a committee of directors to whom such responsibility has been delegated by the board of directors); provided, that (i) if the closing of this offering occurs during calendar year 2024, (a) each executive officer’s annual bonus for calendar year 2024 will not be less than a prorated portion of the executive officer’s target annual bonus (with such proration calculated by multiplying the executive officer’s target annual bonus by a fraction, the numerator of which is the number of days the executive officer is employed by the Company during calendar year 2024, and the denominator of which is 366) and (b) the executive officer’s annual bonus for calendar year 2025 will not be less than $300,000, in the case of Messrs. Starr and Preston, and $100,000, in the case of Messrs. Dieffenbacher and Ireland, and (2) if the closing of this offering occurs during calendar year 2025, the executive officer’s annual bonus for calendar year 2025 will not be less than $300,000, in the case of Messrs. Starr and Preston, and $100,000, in the case of Messrs. Dieffenbacher and Ireland; |
(4) | reimbursement for commercially reasonable out-of-pocket business expenses incurred in performing their duties in accordance with the expense reimbursement policy of the Company in effect from time to time; |
(5) | eligibility to participate in all benefit programs made available to the Company’s executive officers generally; |
(6) | as soon as practicable following this offering, entitlement to one or more long-term incentive awards under the Company’s long-term equity compensation program with an aggregate value of $5 million, in the case of Mr. Preston, $3.25 million, in the case of Mr. Starr, and $1 million, in the case of Messrs. Dieffenbacher and Ireland, with such values based on the per-share price of our Common Stock upon closing of this offering, and subject to time-based vesting in five substantially equal annual installments measured from the grant date; |
(7) | annual eligibility to receive one or more long-term incentive awards under the Company’s long-term equity compensation program as determined by the board of directors, with the first such award to be granted no later than March 15, 2025, with a target grant date value of $2 million, in the case of Mr. Preston, |
(8) | payments upon certain terminations of employment, as described under the heading “—Payments upon Certain Events of Termination or Change in Control” below; and |
(9) | restrictive covenants providing for non-competition, non-solicitation of protected business relationships, non-recruitment of employees and independent contractors, and non-disparagement, in each case, during employment and for 12 months thereafter, and perpetual non-disclosure and non-use of confidential information. |
• | an annual cash retainer of $50,000; |
• | an additional annual cash retainer of $15,000, $10,000 and $10,000 for service as chairperson of the Audit Committee, chairperson of the Compensation Committee and chairperson of the Nominating and Corporate Governance Committee, respectively (in addition to the annual cash retainer above); |
• | an initial grant of RSUs (“Initial Grant”) to each of our independent directors shortly after completion of this offering, covering the number of shares of our Common Stock equal to $45,000 (or, in the case of Mr. Perez, $90,000), divided by the actual initial public offering price, which vests in full on the day before our first annual stockholders’ meeting following the completion of this offering; and |
• | an annual grant of RSUs (“Annual Grant”) on the date of our annual stockholder’s meeting, covering the number of shares of our Common Stock equal to $90,000, divided by the closing sales price of our Common Stock on the date of the applicable annual meeting, and vesting on the earlier of (i) the first anniversary of the date of grant and (ii) the day before the next annual meeting that is held at least 50 weeks after the immediately preceding year’s annual meeting. |
• | Mr. Preston, our Chairman of the Board, co-Chief Executive Officer and co-President, or entities affiliated with Mr. Preston, will receive 427,818 OP Units, which, based on the midpoint of the price range set forth on the cover page of this prospectus, have a value of approximately $8.1 million and represent approximately 1.6% of our outstanding shares of Common Stock on a fully diluted basis. |
• | Mr. Starr, our co-Chief Executive Officer, co-President and director, or entities affiliated with Mr. Starr, will receive 178,258 OP Units, which, based on the midpoint of the price range set forth on the cover page of this prospectus, have a value of approximately $3.4 million and represent approximately 0.7% of our outstanding shares of Common Stock on a fully diluted basis. |
• | Mr. Green, our director, or entities affiliated with Mr. Green, will receive 71,303 OP Units, which, based on the midpoint of the price range set forth on the cover page of this prospectus, have a value of approximately $1.4 million and represent approximately 0.3% of our outstanding shares of Common Stock on a fully diluted basis. |
• | We will enter into Employment Agreements with Messrs. Starr, Preston, Dieffenbacher and Ireland, as more fully described under “Executive Compensation—Narrative Disclosure—Executive Officer Employment Agreements,” to be effective as of the completion of this offering. |
• | We will issue an aggregate of 556,717 RSUs to our Founder, executive officers, other employees and non-employee directors pursuant to the 2024 Equity Incentive Plan shortly after the consummation of this offering. |
Name and Principal Position | OP Units to be received in the Internalization | One-time Grant of RSUs | ||||
Stephen Preston, Co-Chief Executive Officer and Co-President | 427,818 | 263,158 | ||||
Randall Starr, Co-Chief Executive Officer and Co-President | 178,258 | 171,053 | ||||
Timothy Dieffenbacher, Chief Financial Officer, Treasurer and Secretary | — | 52,632 | ||||
Drew Ireland, Chief Operating Officer | 9,616 | 52,632 | ||||
Robert S. Green, Director | 71,303 | — | ||||
Ernesto Perez, Independent Director | — | 4,737 | ||||
Noelle LeVeaux, Independent Director Nominee | — | 2,369 | ||||
Daniel Swanstrom, Independent Director Nominee | — | 2,369 | ||||
Elizabeth Frank, Independent Director Nominee | — | 2,369 | ||||
Other FrontView Employees | 6,915 | 5,398 | ||||
NARS and Affiliates | 237,580 | — | ||||
Total | 931,490 | 556,717 | ||||
• | Prior to the REIT Contribution Transactions, our predecessor’s private REIT will effect a 250 for-one split of its common units. Following that unit split, pursuant to the Contribution Agreements, our predecessor’s common unit holders will exchange their common units (or interest in the entity that owns the common units in our predecessor’s private operating partnership) for OP Units or shares of Common Stock on a one-for-one basis. Following that unit split and exchange, such contributing investors will receive an aggregate of 5,742,303 OP Units and 1,777,310 shares of Common Stock, representing approximately 28.1% of our outstanding shares of our Common Stock on a fully diluted basis (based on the midpoint of the price range set forth on the cover page of this prospectus). The shares of Common Stock issued in the REIT Contribution Transactions will not be listed on the NYSE until 180 days after the closing of this offering. |
• | Pursuant to the REIT Contribution Transactions, existing preferred unit holders will exchange their interests in our predecessor’s private operating partnership (or interest in the entity that owns the preferred interests in our predecessor’s private operating partnership) for OP Units. Based on the midpoint of the price range set forth on the cover page of this prospectus, such contributing investors will receive an aggregate of 5,080,877 OP Units, representing approximately 19.0% of our outstanding shares of our Common Stock on a fully diluted basis. The number of OP Units to be issued to such contributing investors will be calculated by dividing the fixed liquidation preference of the preferred units in our predecessor’s private operating partnership ($10,400 per unit, plus any accrued and unpaid preferred return, or approximately $103.7 million in the aggregate) by the sum of the initial public offering price per share of our Common Stock and $1.40 (which represents the preferred unit holders’ proportional share of the cost of the Internalization). If the initial public offering price is at the low end of the price range, then the aggregate number of OP Units to be issued to existing preferred unit holders will be 5,696,897. Conversely, if the initial public offering price is at the high end of the price range, then the aggregate number of OP Units to be issued to the preferred unit holders will be 4,584,052. |
• | We will not issue any fractional OP Units or shares of Common Stock in connection with the REIT Contribution Transactions, but will instead round up to a whole number of OP Units or shares of Common Stock to be issued to any contributing investor. The REIT Contribution Transactions will be effected on a record holder-by-record holder basis, such that any fractional units resulting from such transactions and held by a single record holder will be aggregated. |
• | The purchase price for the Internalization will be payable in 931,490 OP Units, representing approximately 3.5% of our outstanding shares of our Common Stock on a fully diluted basis (based on the midpoint of the price range set forth on the cover page of this prospectus). |
• | At the closing of the Internalization, we will hire approximately 15 employees and we will enter into employment agreements with each of our named executive officers. |
• | At the closing of the Internalization, we will enter into an outsourcing agreement with an entity of NADG not affiliated with us that will provide us with the property accounting services and the human resources we need. The outsourcing agreement will have a term of three years with automatic one-year renewal options and can be terminated at any time for any reason by either party upon six months’ advance notice and will provide an option for us to directly hire the full-time personnel providing the property accounting and human resources services. |
• | The management and other fees, and carried interest provisions, in the existing OP agreement that were paid by our predecessor will be eliminated. |
• | At the closing of the Internalization, the OP will acquire all of the assets reasonably necessary to operate and manage our portfolio of outparcel properties, including the assumption of an office lease and certain operating liabilities. |
• | NARS and certain of its affiliates have made representations and warranties in the Internalization Agreement for our benefit that will survive until six months after the closing of the Internalization. |
• | The Internalization Agreement includes a non-compete clause that restricts Messrs. Preston and Starr from engaging in certain competitive businesses in any geographic area in which our business is conducted as of the closing date of the Internalization for one year following the closing of the Internalization. |
• | We will not issue any fractional OP Units in connection with the Internalization, but instead will round up to a whole number of OP Units to be issued to the existing owners of our predecessor’s external manager. The Internalization will be effected on a record holder-by-record holder basis, such that any fractional units resulting from such transaction and held by a single record holder will be aggregated. |
• | an event of withdrawal of us, as the general partner, (other than an event of bankruptcy), unless within 90 days after the withdrawal, the written consent of the limited partners, as defined in the OP Agreement, to continue the business of the OP and to the appointment, effective as of the date of withdrawal, of a substitute general partner is obtained; |
• | an election to dissolve the OP by us, as general partner, in our sole and absolute discretion; |
• | entry of a decree of judicial dissolution of the OP pursuant to Delaware law; |
• | the sale of all or substantially all of the assets and properties of the OP for cash or for marketable securities; or |
• | entry of a final and non-appealable judgment by a court of competent jurisdiction ruling that we are bankrupt or insolvent, or entry of a final and non-appealable order for relief against us, under any federal or state bankruptcy or insolvency laws, unless prior to or at the time of the entry of such judgment or order, the consent of a majority of the holders of the OP Units to continue the business of the OP and to the appointment, effective as of a date prior to the date of such order or judgment, of a substitute general partner is obtained. |
• | we issue shares or other equity interests in us having designations, preferences, and other rights so that the economic interests attributable to newly issued shares or other equity interests in us are substantially similar to the designations, preferences, and other rights (except voting rights), of the OP Units or other interests issued to us, and we contribute such proceeds to the OP; or |
• | the OP issues the additional OP Units or other partnership interests to all OP Unitholders holding OP Units or other partnership interests in the same class or series in proportion to their respective percentage interests in that class or series. |
• | to the limited partners so as to preclude the distribution from being treated as part of a disguised sale for U.S. federal income tax purposes; and |
• | to us, as general partner, in an amount sufficient to enable us to pay stockholder dividends that will satisfy our requirement for qualifying as a REIT and to avoid any federal income or excise tax liability for us. |
• | in the opinion of legal counsel for the OP, there is a significant risk that the transfer would cause the OP to cease to be classified as a partnership for U.S. federal income tax purposes; |
• | in the opinion of legal counsel for the OP, there is a significant risk that the transfer would adversely affect our ability to continue to qualify as a REIT or would subject us to certain additional taxes; or |
• | such transfer is effectuated through an “established securities market” or a “secondary market (or the substantial equivalent thereof)” within the meaning of Section 7704 of the Code. |
• | amend provisions restricting the power of us to conduct businesses other than owning partnership interests of the OP and the relationship of our shares to OP Units; |
• | amend provisions restricting the power of us to issue or repurchase our shares without causing a simultaneous issuance or repurchase of OP Units by the OP; |
• | amend provisions regarding the transfer of OP Units held by us; |
• | amend provisions regarding the transfer of OP Units held by limited partners; |
• | amend provisions regarding the OP Unit redemption right of the limited partners; |
• | adopt amendments that would convert a limited partner’s interest into a general partner’s interest; |
• | adopt amendments that would modify the limited liability of a limited partner; |
• | amend provisions or adopt amendments that would alter the interest of a partner in profits or losses, or the right to receive any distributions, except as permitted under the OP Agreement with respect to the admission of new partners or the issuance of additional OP Units or other partnership interests; or |
• | adopt amendments that would impose any obligation to make capital contributions on the OP Unitholders. |
• | the fact of the common directorship or interest is disclosed or known to our board of directors or a committee of our board of directors, and our board of directors or such committee authorizes, approves, or ratifies the contract or transaction by a majority of disinterested directors, even if the disinterested directors constitute less than a quorum; |
• | the fact of the common directorship or interest is disclosed or known to our stockholders entitled to vote thereon, and the contract or transaction is authorized, approved, or ratified by a majority of the votes cast by the stockholders entitled to vote other than the votes of shares owned of record or beneficially by the interested director or corporation, firm, or other entity; or |
• | the contract or transaction is fair and reasonable to us. |
Name of Beneficial Owner | Number of shares of our Common Stock | Number of OP Units | Total number of our shares of Common Stock and OP Units | Percentage of all shares of Common Stock and OP Units | ||||||||
Greater than 5% Stockholder | ||||||||||||
Directors, Director Nominees and Named Executive Officers | ||||||||||||
Stephen Preston | — | 427,818 | 427,818 | 1.6% | ||||||||
Randall Starr | — | 178,258 | 178,258 | * | ||||||||
Timothy Dieffenbacher | — | — | — | — | ||||||||
Drew Ireland | — | 9,616 | 9,616 | — | ||||||||
Robert S. Green | — | 71,303 | 71,303 | * | ||||||||
Ernesto Perez | — | — | — | — | ||||||||
Noelle LeVeaux | — | — | — | — | ||||||||
Daniel Swanstrom | — | — | — | — | ||||||||
Elizabeth Frank | — | — | — | — | ||||||||
All Directors, Director Nominees and Executive Officers as a Group (nine persons) | — | 686,995 | 686,995 | 2.6% | ||||||||
* | Represents less than 1.0%. |
• | any person from actually, beneficially or constructively owning shares of our stock that could result in us being “closely held” under Section 856(h) of the Code (without regard to whether the ownership interest is held during the last half of a taxable year) or otherwise cause us to fail to qualify as a REIT (including, but not limited to, actual, beneficial or constructive ownership of shares of our stock that could result in us owning (actually or constructively) an interest in a tenant that is described in Section 856(d)(2)(B) of the Code if the income we derive from such tenant, taking into account our other income that would not qualify under the gross income requirements of Section 856(c) of the Code, would cause us to fail to satisfy any the gross income requirements imposed on REITs); and |
• | any person from transferring shares of our stock if such transfer would result in shares of our stock being beneficially owned by fewer than 100 persons (determined under the principles of Section 856(a)(5) of the Code). |
• | rescind as void any vote cast by a prohibited owner prior to our discovery that the shares have been transferred to the trust; and |
• | recast the vote in accordance with the desires of the trustee acting for the benefit of the charitable beneficiary. |
• | any person who beneficially owns, directly or indirectly, 10.0% or more of the voting power of the corporation’s outstanding voting stock; or |
• | an affiliate or associate of the corporation who, at any time within the two-year period prior to the date in question, was the beneficial owner, directly or indirectly, of 10.0% or more of the voting power of the then outstanding stock of the corporation. |
• | 80.0% of the votes entitled to be cast by holders of outstanding shares of voting stock of the corporation; and |
• | two-thirds of the votes entitled to be cast by holders of voting stock of the corporation other than shares of stock held by the interested stockholder with whom or with whose affiliate the business combination is to be affected or held by an affiliate or associate of the interested stockholder. |
• | one-tenth or more but less than one-third; |
• | one-third or more but less than a majority; or |
• | a majority or more of all voting power. |
• | a classified board; |
• | a two-thirds vote requirement for removing a director; |
• | a requirement that the number of directors be fixed only by vote of the directors; |
• | a requirement that a vacancy on the board of directors be filled only by a vote of the remaining directors (whether or not they constitute a quorum) and for the remainder of the full term of the class of directors in which the vacancy occurred and until a successor is elected and qualifies; or |
• | a majority requirement for the calling of a special meeting of stockholders. |
• | pursuant to our notice of the meeting; |
• | by or at the direction of our board of directors; or |
• | by a stockholder who was a stockholder of record at the record date set by the board of directors for the purpose of determining stockholders entitled to vote at the meeting, at the time of giving of notice by the stockholder as provided for in our bylaws and at the time of the meeting (and any postponement or adjournment thereof), who is entitled to vote at the meeting in the election of each individual so nominated or on such other business and who has complied with the advance notice procedures set forth in our bylaws. |
• | by or at the direction of our board of directors; |
• | provided that the meeting has been called in accordance with our bylaws for the purpose of electing directors, by a stockholder who is a stockholder of record at the record date set by the board of directors for the purpose of determining stockholders entitled to vote at the meeting, at the time of giving of the notice required by our bylaws and at the time of the meeting (and any postponement or adjournment thereof), who is entitled to vote at the meeting in the election of each individual so nominated and who has complied with the advance notice provisions set forth in, and provided the information and certifications required by, our bylaws. |
• | the act or omission of the director or officer was material to the matter giving rise to the proceeding and was committed in bad faith or was the result of active and deliberate dishonesty; |
• | the director or officer actually received an improper personal benefit in money, property or services; or |
• | in the case of any criminal proceeding, the director or officer had reasonable cause to believe that the act or omission was unlawful. |
• | a written affirmation by the director or officer of his or her good faith belief that he or she has met the standard of conduct necessary for indemnification by the corporation; and |
• | a written undertaking, which may be unsecured, by the director or officer or on the director’s or officer’s behalf to repay the amount paid if it shall ultimately be determined that the standard of conduct has not been met. |
• | any present or former director or officer who is made or threatened to be made a party to, or witness in, the proceeding by reason of his or her service in that capacity; or |
• | any individual who, while a director or officer of our Company and at our request, serves or has served as a director, officer, trustee, member, manager or partner of another corporation, real estate investment trust, partnership, limited liability company, joint venture, trust, employee benefit plan or any other enterprise and who is made or threatened to be made a party to, or witness in, the proceeding by reason of such person’s service in that capacity. |
• | 1% of the shares of our Common Stock of the same class then outstanding; or |
• | the average weekly trading volume of our Common Stock on the NYSE during the four calendar weeks preceding the date on which notice of the sale is filed with the SEC; |
• | In order to qualify as a REIT, we must distribute annually at least 90% of our REIT taxable income to our stockholders (computed without regard to the dividends paid deduction and our net capital gain), and to the extent that we satisfy the distribution requirement but distribute less than 100% of our REIT taxable income (computed without regard to the dividends paid deduction and including our net capital gain), we will be subject to federal corporate income tax on the undistributed income, as well as applicable state and local income taxes; |
• | If we should fail to distribute, or fail to be treated as having distributed, with respect to each calendar year at least the sum of (i) 85% of our REIT ordinary income for such year, (ii) 95% of our REIT capital gain |
• | If we have (i) net income from the sale or other disposition of “foreclosure property” that is held primarily for sale to customers in the ordinary course of business or (ii) other non-qualifying net income from foreclosure property, we will be subject to tax at the highest corporate tax rate on such income; |
• | If we have net income from prohibited transactions (which are, in general, certain sales or other dispositions of property held primarily for sale to customers in the ordinary course of business, other than sales of foreclosure property and sales that qualify for certain statutory safe harbors), such income will be subject to a 100% tax; |
• | We may be subject to tax on gain recognized in a taxable disposition of assets acquired from a non-REIT C corporation by way of a carryover basis transaction, when such gain is recognized on a disposition of an asset during a five-year period beginning on the date on which we acquired the asset. To the extent of any “built-in gain,” such gain will be subject to U.S. federal income tax at the federal corporate income tax rate. Built-in gain means the excess of (i) the fair market value of the asset as of the beginning of the applicable recognition period over (ii) our adjusted basis in such asset as of the beginning of such recognition period; |
• | If we should fail to satisfy the 75% gross income test or the 95% gross income test (which are discussed below), but have nonetheless maintained our qualification as a REIT because certain other requirements have been met, we will be subject to a 100% tax on the greater of the gross income amount by which we fail the 75% or the 95% test multiplied in either case by a fraction generally intended to reflect our profitability without regard to our long-term capital gain; |
• | Similarly, if we should fail to satisfy the asset tests or other requirements applicable to REITs, as described below, yet nonetheless qualify as a REIT because there is reasonable cause for the failure and other applicable requirements are met, we may be subject to a penalty. The amount of the penalty will be at least $50,000 per failure, and, in the case of certain asset test failures, will be equal to the amount of net income generated by the assets in question multiplied by the highest corporate tax rate if that amount exceeds $50,000 per failure; |
• | Our TRSs are subject to U.S. federal, state and local income taxes; and |
• | We will be subject to a 100% tax on transactions with our TRSs if such transactions are not at arm’s length. |
• | that is managed by one or more trustees or directors; |
• | the beneficial ownership of which is evidenced by transferable shares, or by transferable certificates of beneficial interest; |
• | that would be taxable as a domestic corporation, but for the REIT Requirements; |
• | that is not a bank, an insurance company or certain other specified types of financial institutions; |
• | the beneficial ownership of which is held by 100 or more persons; |
• | not more than 50% in value of the outstanding stock of which is owned, directly or constructively, by five or fewer individuals (as defined in the Code to include certain entities) at any time during the last half of each taxable year; and |
• | that meets certain other tests, described below, regarding the nature of its income and assets. |
• | At least 75% of our gross income (excluding gross income from prohibited transactions and certain hedging and foreign currency transactions) for each taxable year must be derived directly or indirectly from investments relating to real property or mortgages on real property (such as interest on obligations secured by mortgages on real property (and personal property that is ancillary to such real property if the fair market value of such personal property does not exceed 15% of the aggregate fair market value of such personal and real property), certain “rents from real property,” gain from the sale or other disposition of real property (including interests in real property and interests in mortgages on real property) which is not dealer property, dividends or other distributions on, and gain from the sale of, stock of other REITs (including the Subsidiary REITs), and certain fees with respect to agreements to make or acquire mortgage loans), from certain types of temporary investments or from certain other types of gross income; and |
• | At least 95% of our gross income (excluding gross income from prohibited transactions and certain hedging and foreign currency transactions) for each taxable year must be derived from such real property investments as aforesaid and from dividends, interest, and gain from the sale or other disposition of stock or securities and certain other types of gross income (or from any combination of the foregoing). |
• | First, the rent must not be based, in whole or in part, on the income or profits of any person, but may be based on a fixed percentage or percentages of receipts or sales. Rent that consists, in whole or in part, of one or more percentages of the lessee’s receipts or sales in excess of determinable dollar amounts, however, will qualify as “rents from real property” if (i) the determinable amounts do not depend in whole or in part on the income or profits of the lessee and (ii) the percentages and determinable amounts are fixed at the time the lease is entered into and a change in percentages and determinable amounts is not renegotiated during the term of the lease (including any renewal periods of the lease) in a manner that has the effect of basing rent on income or profits. More generally, rent will not qualify as “rents from real property” if, considering the leases and all the surrounding circumstances, the arrangement does not conform with normal business practice, but is in reality used as a means of basing the rent on income or profits; |
• | Second, neither we nor an actual or constructive owner of 10% or more of our stock may own, actually or constructively, 10% or more of a tenant from whom we receive rents. However, rents we receive from such a tenant that is a TRS of ours will not be excluded from the definition of “rents from real property” as a result of this condition if at least 90% of the space at the property to which the rents relate is leased to third parties, and the rents paid by the TRS are substantially comparable to rents paid by our other tenants for comparable space. Whether rents paid by a TRS are substantially comparable to rents paid by other tenants is determined at the time the lease with the TRS is entered into, extended, and modified, if such modification increases the rents due under such lease. Notwithstanding the foregoing, however, if a lease with a “controlled TRS” is modified and such modification results in an increase in the rents payable by such TRS, any such increase will not qualify as “rents from real property.” For purposes of this rule, a “controlled TRS” is a TRS in which the parent REIT owns stock possessing more than 50% of the voting power or more than 50% of the total value of the outstanding stock of such TRS; |
• | Third, if rent attributable to personal property (including furniture, fixtures and equipment) leased in connection with a lease of real property is 15% or less of the total rent received under the lease, then the rent attributable to personal property will qualify as “rents from real property.” However, if the 15% threshold is exceeded, the rent attributable to personal property will not qualify as “rents from real property.” In such case, we may transfer a portion of such personal property to a TRS; and |
• | Fourth, we generally must not operate or manage our real property or furnish or render services to our tenants, other than through an “independent contractor” who is adequately compensated and from whom we do not derive revenue. However, we need not provide services through an “independent contractor,” but instead may provide services directly to our tenants, if the services are “usually or customarily rendered” in connection with the rental of space for occupancy only and are not considered to be provided for the tenants’ convenience. Charges for such customarily rendered services will qualify as “rents from |
• | At least 75% of the value of our total assets must be represented by (i) real estate assets, including (a) real property, (b) stock in other REITs, (c) stock or debt instruments that do not otherwise qualify as real estate assets and that are not held for more than one year that were purchased with the proceeds of a stock offering or long-term (at least five years) debt offering of ours, (d) debt instruments of publicly offered REITs and personal property leased in connection with real property if the rent attributable to personal property is not greater than 15% of the total rent received under such lease, (e) any mortgage on real property to the extent it is secured by real property with a value of at least the amount of the mortgage (at the time the mortgage is acquired or entered into), and (f) ancillary personal property securing a mortgage described in the preceding clause (e), provided that the value of such ancillary personal property is less than 15% of the aggregate fair market value of the personal and real property securing such mortgage, (ii) cash, (iii) cash items, and (iv) government securities; |
• | Not more than 25% of our total assets may be represented by securities other than those in the 75% asset class; |
• | Of the assets included in the 25% asset class, other than securities of TRSs, the value of any one issuer’s securities owned by us may not exceed 5% of the value of our total assets, and we may not own more than 10% of any one issuer’s outstanding voting securities or more than 10% of the value of any one issuer’s outstanding securities; |
• | Not more than 20% of our total assets may be represented by securities of one or more TRSs; and |
• | Not more than 25% of our total assets may be represented by debt instruments of publicly offered REITs not secured by real property. |
• | we satisfied the asset tests at the end of the preceding calendar quarter; and |
• | the discrepancy between the value of our assets and the asset test requirements arose from changes in the market values of our assets and was not wholly or partly caused by the acquisition of one or more non-qualifying assets. |
(i) | the sum of: |
(a) | 90% of our “REIT taxable income” (computed without regard to the dividends paid deduction and our net capital gain), and |
(b) | 90% of the net income, if any, from foreclosure property in excess of the special tax on income from foreclosure property, |
(ii) | the sum of certain items of noncash income. |
• | is a corporation or comes within certain other exempt categories and, when required, demonstrates this fact; or |
• | provides an accurate taxpayer identification number, certifies as to no loss of exemption from backup withholding, and otherwise complies with the applicable requirements of the backup withholding rules. |
• | we qualify as a REIT by reason of the modification of the rule requiring that no more than 50% of our stock be owned by five or fewer individuals that allows the beneficiaries of the qualified trust to be treated as holding our stock in proportion to their actuarial interests in the qualified trust; and |
• | either: (i) one qualified trust owns more than 25% of the value of our stock; or (ii) a group of qualified trusts, of which each qualified trust holds more than 10% of the value of our stock, collectively owns more than 50% of the value of our stock. |
• | the gain is effectively connected with the non-U.S. holder’s U.S. trade or business, in which case the non-U.S. holder will be subject to the same treatment as U.S. holders with respect to such gain, or |
• | the non-U.S. holder is a nonresident alien individual who was present in the United States for 183 days or more during the taxable year and meets certain other criteria, in which case the non-U.S. holder will incur a U.S. federal tax of 30% on his or her net capital gains. |
Underwriter | Number of Shares of Common Stock | ||
Morgan Stanley & Co. LLC | |||
J.P. Morgan Securities LLC | |||
Wells Fargo Securities, LLC | |||
BofA Securities, Inc. | |||
Capital One Securities, Inc. | |||
CIBC World Markets Corp | |||
Total | 13,200,000 | ||
Total | |||||||||
Per Share | No Exercise | Full Exercise | |||||||
Public offering price | $ | $ | $ | ||||||
Underwriting discounts and commissions to be paid by us | |||||||||
Proceeds, before expenses, to us | $ | $ | $ | ||||||
• | offer, pledge, sell, contract to sell, sell any option or contract to purchase, purchase any option or contract to sell, grant any option, right or warrant to purchase, lend or otherwise transfer or dispose of, directly or indirectly, any shares of our Common Stock or any securities convertible into or exercisable or exchangeable for shares of our Common Stock (including OP Units); |
• | enter into any swap or other arrangement that transfers to another, in whole or in part, any of the economic consequences of ownership of our Common Stock; or |
• | submit or file any registration statement with the SEC relating to the offering of any shares of our Common Stock or any securities convertible into or exercisable or exchangeable for shares of our Common Stock (including OP Units); |
(a) | to any legal entity which is a qualified investor as defined under Article 2 of the Prospectus Regulation; |
(b) | to fewer than 150 natural or legal persons (other than qualified investors as defined under Article 2 of the Prospectus Regulation), subject to obtaining the prior consent of the representatives for any such offer; or |
(c) | in any other circumstances falling within Article 1(4) of the Prospectus Regulation, |
(a) | to any legal entity which is a qualified investor as defined under Article 2 of the UK Prospectus Regulation; |
(b) | to fewer than 150 natural or legal persons (other than qualified investors as defined under Article 2 of the UK Prospectus Regulation), subject to obtaining the prior consent of the representatives for any such offer; or |
(c) | in any other circumstances falling within Section 86 of the Financial Services and Markets Act 2000 (“FSMA”), |
FRONTVIEW REIT, INC. | ||||||
PRO FORMA CONDENSED CONSOLIDATED FINANCIAL STATEMENTS | ||||||
FRONTVIEW REIT, INC. | ||||||
HISTORICAL FINANCIAL STATEMENT AS OF DECEMBER 31, 2023 | ||||||
HISTORICAL FINANCIAL STATEMENT AS OF JUNE 30, 2024 (UNAUDITED) | ||||||
NADG NNN PROPERTY FUND LP - PREDECESSOR | ||||||
HISTORICAL CONSOLIDATED FINANCIAL STATEMENTS AS OF AND FOR THE YEARS ENDED DECEMBER 31, 2023 AND 2022 | ||||||
HISTORICAL CONDENSED CONSOLIDATED FINANCIAL STATEMENTS AS OF JUNE 30, 2024 (UNAUDITED) AND DECEMBER 31, 2023 AND FOR THE THREE AND SIX MONTHS ENDED JUNE 30, 2024 AND 2023 (UNAUDITED) | ||||||
• | Upon completion of the REIT Contribution Transactions and Internalization, the Company will be the sole general partner of FrontView Operating Partnership LP (the “OP”) and will hold substantially all of its assets, and will conduct substantially all of its operations, through the OP. |
• | Pursuant to the terms of the Amended and Restated Internalization Agreement, dated as of July 10, 2024, by and among the Company, the OP, North American Realty Services, LLLP (“NARS”) and certain affiliates of NARS (the “Internalization Agreement”), the Company will complete the internalization of the external management functions currently performed for the Predecessor (the “Internalization”). In connection with the Internalization, NARS and certain affiliates of NARS, including certain executive officers and directors of the Company, will receive 931,490 OP Units, representing approximately 3.5% of the outstanding shares of common stock, par value $0.01 per share, of the Company (“Common Stock”) on a fully diluted basis (based on the midpoint of the price range set forth elsewhere in this prospectus). For more information, see “REIT Contribution Transactions and Internalization—Internalization.” |
• | Pursuant to the terms of (i) the Contribution Agreement by and between certain individual investors in our predecessor and the OP, (ii) the Contribution Agreement by and between the individual investors in one of the subsidiaries of our predecessor and the OP, (iii) the Contribution Agreement, by and between NADG NNN Property Fund (US) Limited Partnership and the OP, and (iv) the Contribution Agreement, by and between NADG NNN Convertible Preferred (Canadian) LP and the OP; (the “Contribution Agreements”), the following will occur prior to or concurrently with the completion of the Company’s initial public offering (the “REIT Contribution Transactions”): |
• | The Predecessor’s private REIT will effect a 250 for-one split of its common units. Following that unit split, pursuant to the Contribution Agreements, the Predecessor’s common unit holders will exchange their common units (or interest in the entity that owns the common units in the Predecessor's private operating partnership) for OP Units or shares of Common Stock on a one-for-one basis. Following that unit split and exchange, such contributing investors will hold an aggregate of 5,742,303 OP Units and 1,777,310 shares of Common Stock, representing approximately 28.1% of the outstanding shares of the Common Stock on a fully diluted basis (based on the midpoint of the price range set forth on the cover page of this prospectus). The Common Stock issued in the REIT Contribution Transactions will not be listed on the NYSE until 180 days after the closing of this offering. For more information, see “REIT Contribution Transactions and Internalization—REIT Contribution Transactions.” |
• | Existing preferred unit holders will exchange their interests in the Predecessor’s private operating partnership (or interest in the entity that owns the preferred interests in the Predecessor’s private operating partnership) for OP Units. Based on the midpoint of the price range set forth on the cover page of this prospectus, such contributing investors will receive 5,080,877 OP Units, representing approximately 19.0% of the outstanding shares of the Common Stock on a fully diluted basis. The number of OP Units to be issued to such contributing investors will be calculated by dividing the fixed liquidation preference of the preferred units in the Predecessor’s private operating partnership ($10,400 per unit, plus any accrued and unpaid preferred return, or approximately $103.7 million in the aggregate) by the sum of the initial public offering price per share of the Common Stock and $1.40 (which represents the preferred unit holders’ proportional share of the cost of the Internalization). For more information, see “REIT Contribution Transactions and Internalization—REIT Contribution Transactions.” |
• | The Company will sell 13,200,000 shares of Common Stock at the initial public offering price. The Company will also grant the underwriters an option to purchase up to an additional 1,980,000 shares of Common Stock at the initial public offering price, less the underwriting discounts and commissions, within 30 days after the date of this prospectus. These unaudited pro forma condensed consolidated financial statements assume no exercise by the underwriters of their option to purchase additional shares of Common Stock. |
• | The Company will contribute the net proceeds from this offering to the OP in exchange for a number of OP units equal to the number of shares of Common Stock issued and sold in this offering. |
• | The OP will use the net proceeds received from this offering as described under “Use of Proceeds” and “Capitalization” presented elsewhere in this prospectus. |
• | The Company will repay the outstanding borrowings under the Predecessor’s $202.5 million secured credit facility (the “Revolving Credit Facility”) and the $17.0 million secured credit facility (entered into through the Predecessor’s joint venture, NADG NNN 50/50 LP (“Joint Venture”)) (the “Term Loan Credit Facility”) that were drawn to fund property acquisitions. |
• | The Company will adopt a new equity incentive plan in order to provide long-term equity-based incentives to the Company’s key employees, including executive officers and non-employee directors (the “2024 Equity Incentive Plan”) as described under “Executive Compensation” presented elsewhere in this prospectus. The total number of shares of Common Stock reserved and available for issuance under the 2024 Equity Incentive Plan is 1,722,719 shares. |
• | On September 6, 2024, the Company entered into a new $250 million unsecured revolving credit facility and a new $200 million unsecured delayed draw term loan that will, in each case, become effective contemporaneously with the closing of this offering. |
Pro Forma Adjustments | |||||||||||||||||||||
Historical Company (A) | Historical Predecessor (B) | REIT Contribution Transactions and Internalization (C) | Company Pro Forma Subtotal | Proceeds from this Offering (D) | Use of Proceeds from this Offering & Repayment of Debt (E) | Company Pro Forma | |||||||||||||||
ASSETS | |||||||||||||||||||||
Real estate held for investment, at cost | |||||||||||||||||||||
Land | $— | $312,143 | $— | $312,143 | $— | $— | $312,143 | ||||||||||||||
Buildings and improvements | — | 328,121 | — | 328,121 | — | — | 328,121 | ||||||||||||||
Total real estate held for investment, at cost | — | 640,264 | — | 640,264 | — | — | 640,264 | ||||||||||||||
Less accumulated depreciation | — | (34,356) | (34,356) | (34,356) | |||||||||||||||||
Real estate held for investment, net | — | 605,908 | — | 605,908 | — | — | 605,908 | ||||||||||||||
Assets held for sale | — | — | — | — | — | — | — | ||||||||||||||
Cash, cash equivalents and restricted cash | 1 | 16,620 | 530 | 17,151 | 231,871 | (177,566) | 71,455 | ||||||||||||||
Intangible lease assets, net | — | 108,281 | (579) | 107,702 | — | — | 107,702 | ||||||||||||||
Intangible asset | — | — | 1,200 | 1,200 | — | — | 1,200 | ||||||||||||||
Other assets | — | 14,657 | 641 | 15,298 | (3,191) | — | 12,107 | ||||||||||||||
Total assets | $1 | $745,466 | $1,792 | $747,259 | $228,680 | $(177,566) | $798,372 | ||||||||||||||
LIABILITIES, CONVERTIBLE NON-CONTROLLING PREFERRED INTERESTS AND STOCKHOLDERS' EQUITY | |||||||||||||||||||||
Liabilities | |||||||||||||||||||||
Debt, net | $— | $427,435 | $— | $427,435 | $— | $(177,566) | $249,869 | ||||||||||||||
Intangible lease liabilities, net | — | 14,997 | — | 14,997 | — | — | 14,997 | ||||||||||||||
Accounts payable and accrued liabilities | — | 13,359 | 592 | 13,951 | — | — | 13,951 | ||||||||||||||
Total liabilities | — | 455,791 | 592 | 456,383 | — | (177,566) | 278,817 | ||||||||||||||
Convertible non-controlling preferred interests | — | 103,724 | (103,724) | — | — | — | — | ||||||||||||||
Stockholders' equity | |||||||||||||||||||||
Partners' capital | — | 185,951 | (185,951) | — | — | — | — | ||||||||||||||
Common Stock, par value $0.01 per share | 0 | — | 18 | 18 | 132 | — | 150 | ||||||||||||||
Additional paid in capital | 1 | — | 45,795 | 45,796 | 228,548 | — | 274,343 | ||||||||||||||
Non-controlling interests in the OP | — | — | 245,062 | 245,062 | — | 245,062 | |||||||||||||||
Total stockholders' equity | 1 | 185,951 | 104,924 | 290,876 | 228,680 | — | 519,555 | ||||||||||||||
Total liabilities, convertible non-controlling preferred interests and stockholders' equity | $1 | $745,466 | $1,792 | $747,259 | $ 228,680 | $(177,566) | $798,372 | ||||||||||||||
Pro Forma Adjustments | |||||||||||||||
Historical Predecessor (F) | Completed 2024 Dispositions (G) | REIT Contribution Transactions and Internalization (H) | Use of Proceeds from this Offering & Repayment of Debt (I) | Company Pro Forma | |||||||||||
Revenues | |||||||||||||||
Rental revenues | $29,869 | $(713) | $— | $— | $29,156 | ||||||||||
Operating expenses | |||||||||||||||
Depreciation and amortization | 14,296 | (40) | (7) | — | 14,249 | ||||||||||
Property operating expenses | 3,691 | (27) | — | — | 3,664 | ||||||||||
Property management fees | 1,007 | — | (1,007) | — | — | ||||||||||
Asset management fees | 2,068 | — | (2,068) | — | — | ||||||||||
General and administrative expenses | 1,361 | — | 5,110 | — | 6,471 | ||||||||||
Total operating expenses | 22,423 | (67) | 2,028 | — | 24,384 | ||||||||||
Other expenses (income) | |||||||||||||||
Interest expense | 13,292 | — | — | (4,554) | 8,738 | ||||||||||
Gain on sale of real estate | (337) | 337 | — | — | — | ||||||||||
Impairment loss | 591 | — | — | — | 591 | ||||||||||
Income taxes | 281 | — | — | — | 281 | ||||||||||
Total other expenses (income) | 13,827 | 337 | — | (4,554) | 9,610 | ||||||||||
Net loss | (6,381) | (983) | (2,028) | 4,554 | (4,838) | ||||||||||
Less: Net loss attributable to non-controlling interest - Predecessor | 1,743 | — | (1,743) | — | — | ||||||||||
Less: Net income (loss) attributable to non-controlling interest | — | — | 1,743 | 384 | 2,127 | ||||||||||
Net income (loss) attributable to common stockholders | $(4,638) | $(983) | $(2,028) | $4,938 | $(2,711) | ||||||||||
Pro forma weighted average number of shares of Common Stock outstanding | |||||||||||||||
Basic and Diluted | 14,977 | ||||||||||||||
Pro forma net earnings per share of Common Stock | |||||||||||||||
Basic and Diluted | $(0.18) | ||||||||||||||
Pro Forma Adjustments | |||||||||||||||||||||
Historical Predecessor (J) | Completed 2023 Acquisitions and Dispositions (K) | Completed 2024 Dispositions (G) | Joint Venture Acquisition (L) | REIT Contribution Transactions and Internalization (H) | Use of Proceeds from this Offering & Repayment of Debt (I) | Company Pro Forma | |||||||||||||||
Revenues | |||||||||||||||||||||
Rental revenues | $48,266 | $2,528 | $(593) | $7,690 | $— | $— | $57,891 | ||||||||||||||
Operating expenses | |||||||||||||||||||||
Depreciation and amortization | 24,730 | 1,061 | (442) | 3,596 | (85) | — | 28,860 | ||||||||||||||
Property operating expenses | 5,826 | (67) | (54) | 953 | (109) | — | 6,549 | ||||||||||||||
Property management fees | 1,616 | — | — | — | (1,616) | — | — | ||||||||||||||
Asset management fees | 4,139 | — | — | — | (4,139) | — | — | ||||||||||||||
General and administrative expenses | 8,054 | (5) | (13) | 283 | 4,156 | — | 12,475 | ||||||||||||||
Total operating expenses | 44,365 | 989 | (509) | 4,832 | (1,793) | — | 47,884 | ||||||||||||||
Other expenses (income) | |||||||||||||||||||||
Interest expense | 18,377 | — | — | 2,642 | — | (3,502) | 17,517 | ||||||||||||||
(Gain) loss on sale of real estate | (725) | 725 | — | — | — | — | — | ||||||||||||||
Impairment loss | 407 | — | (407) | — | — | — | — | ||||||||||||||
Income taxes | 316 | — | — | 74 | — | — | 390 | ||||||||||||||
Total other expenses (income) | 18,375 | 725 | (407) | 2,716 | — | (3,502) | 17,907 | ||||||||||||||
Operating gain (loss) | (14,474) | 814 | 323 | 142 | 1,793 | 3,502 | (7,900) | ||||||||||||||
Gain from acquisition of equity method investment | 12,988 | — | — | (12,988) | — | — | — | ||||||||||||||
Equity income (loss) from investment in an unconsolidated entity | (38) | — | — | 38 | — | — | — | ||||||||||||||
Net income (loss) | (1,524) | 814 | 323 | (12,808) | 1,793 | 3,502 | (7,900) | ||||||||||||||
Less: Net loss attributable to non-controlling interest - Predecessor | 424 | — | — | — | (424) | — | — | ||||||||||||||
Less: Net income (loss) attributable to non-controlling interest | — | — | — | — | 424 | 3,050 | 3,474 | ||||||||||||||
Net income (loss) attributable to common stockholders | $(1,100) | $814 | $323 | $(12,808) | $1,793 | $6,552 | $(4,426) | ||||||||||||||
Pro forma weighted average number of shares of Common Stock outstanding | |||||||||||||||||||||
Basic and Diluted | 14,977 | ||||||||||||||||||||
Pro forma net earnings per share of Common Stock | |||||||||||||||||||||
Basic and Diluted | $(0.30) | ||||||||||||||||||||
(A) | Reflects the unaudited historical balance sheet of the Company as of June 30, 2024. The Company was incorporated on June 23, 2023 and has had no activity since its inception other than the issuance of 100 shares of Common Stock for $10 per share that was initially funded with cash. |
(B) | Reflects the unaudited historical condensed consolidated balance sheet of the Predecessor as of June 30, 2024. |
(C) | Represents the net adjustments required to the historical results of the Predecessor to reflect the completion of the REIT Contribution Transactions. In connection with the REIT Contribution Transactions, existing common and preferred unit holders will contribute their interests in the Predecessor’s private REIT or operating partnership, as the case may be, to the OP in exchange for OP Units or shares of Common Stock. |
• | Termination of the management arrangement of $37.6 million |
• | Right-of-use lease asset and liability of an operating lease of office space of $0.6 million and $0.6 million, respectively |
• | Intangible asset attributable to the assembled work force of $1.2 million |
• | Reversal of capitalized acquisition fees and leasing fees payable to NARS and its affiliates. |
• | Asset acquisition of an intangible asset attributable to the assembled work force of $1.2 million and a right-of-use lease asset and liability comprising of an operating lease of office space of $0.6 million and $0.6 million, respectively. The assets acquired are recognized at fair value on the acquisition date, which is assumed to be to the date of initial public offering. |
(D) | Reflects the net proceeds from the sale of 13,200,000 shares of Common Stock in this offering, at the initial public offering price of $19.00 per share, net of underwriting discounts and other estimated offering expenses payable by the Company. The net proceeds from this offering consist of the following: |
(in thousands) | |||
Gross proceeds from the initial public offering | $250,800 | ||
Less: Underwriting discounts | (16,929) | ||
Proceeds before offering expenses paid or payable by the Company | 233,871 | ||
Estimated offering expenses paid or payable by the Company | (2,000) | ||
Net proceeds from the initial public offering | $231,871 | ||
(in thousands) | |||
Net proceeds: par value of 13,200 shares of Common Stock issued in the offering | $132 | ||
Net proceeds: value above par value of Common Stock issued in the offering | 231,739 | ||
Deferred offering costs reclassified as an offset against additional paid-in capital | (3,191) | ||
Additional paid-in capital | $228,548 | ||
(E) | Reflects the following transactions related to the use of proceeds from this offering and repayment of debt: |
• | $175.9 million to repay outstanding borrowings of $159.9 million and $16.0 million under the Revolving Credit Facility and the Term Loan Credit Facility, respectively, including the write-off of $0.4 million of deferred financing fees. |
• | $253.8 million drawn from the New Delayed Draw Term Loan and New Revolving Credit Facility to repay the existing indebtedness outstanding under the ABS Notes, including the write-off of $1.9 million of deferred financing fees. |
• | $4.8 million of deferred financing fees incurred on the New Delayed Term Loan and New Revolving Credit Facility, net of amortization of deferred financing fees of $0.8 million. |
(F) | Reflects the unaudited historical condensed consolidated statement of operations of the Predecessor for the six months ended June 30, 2024. |
(G) | Represents the net adjustments required to the historical results of the Predecessor to reflect the following: |
(in thousands) | For the Six Months Ended June 30, 2024 | For the Year Ended December 31, 2023 | ||||
Rental revenue | $(713) | $(593) | ||||
Depreciation and amortization | (40) | (442) | ||||
Property operating expense | (27) | (54) | ||||
General and administrative expenses | — | (13) | ||||
Impairment loss | — | (407) | ||||
(H) | Represents the adjustments required to the historical results of the Predecessor to reflect the costs incurred as a result of the Internalization. The total amount of consideration for the Internalization is $38.8 million, of which $37.6 million was determined to be an internalization cost of the management arrangement between the Predecessor, NARS, and certain affiliates of NARS and as such will be expensed. For the purposes of the unaudited pro forma condensed consolidated statement of operations, the Internalization cost will be recognized at fair value and recorded as an expense at the time of the initial public offering. It should be noted that the unaudited pro forma condensed consolidated statement of |
(I) | Represents the reversal of interest expense (including amortization of deferred financing fees) as a result of repayment of the Revolving Credit Facility, Term Loan Credit Facility and ABS Notes with the proceeds of this offering and funds drawn from the New Delayed Draw Term Loan and New Revolving Credit Facility as if the repayment occurred on January 1, 2023. For the purposes of computing the pro forma adjustment on variable-rate debt, the Company used a one-month SOFR rate of 4.96% plus the applicable margins on the debt. A change in one-month SOFR of plus or minus 0.125%, would have increased or decreased the pro forma interest expense by approximately $0.3 million. |
(J) | Reflects the audited historical consolidated statement of operations of the Predecessor for the year ended December 31, 2023. |
(K) | Represents the net adjustments required to the historical results of the Predecessor to reflect the following: |
• | Rental revenue of $2.6 million for the year ended December 31, 2023, which is based on contractually specified cash base rent for these properties in effect on the date of acquisition, recorded on a straight-line basis, inclusive of any amortization of related above and below-market lease intangibles. |
• | Depreciation and amortization expense of $1.2 million for the year ended December 31, 2023, which has been calculated on a straight-line basis based on the estimated useful lives of the real estate and intangible lease assets. |
• | No adjustment is made to reflect the interest expense on the Revolving Credit Facility to fund these property acquisitions, as the net proceeds from this offering will be utilized to repay the outstanding borrowings on the Revolving Credit Facility. |
• | Rental revenue of $0.1 million |
• | Depreciation and amortization of $0.1 million |
(L) | Represents the net adjustments required to the historical results of the Predecessor to reflect the Joint Venture Acquisition on October 20, 2023, where the Predecessor acquired the remaining 50% interest held by the Predecessor’s sole partner in the Joint Venture. After the acquisition, the Predecessor owns 100% of the Joint Venture. For the purposes of the unaudited pro forma consolidated statement of operations, the Joint Venture Acquisition was assumed to have occurred on January 1, 2023 and reflects the following: |
• | Rental revenue of $7.8 million |
• | Depreciation and amortization of $3.6 million |
• | Property operating expense of $1.1 million |
• | General and administrative expenses of $0.3 million |
• | Interest expense (including Accretion of fair value increment of assumed indebtedness) of $2.6 million |
• | Rental revenue of $0.1 million |
• | Property operating expense of $0.1 million |
As of | December 31, 2023 | ||
ASSETS | |||
Cash | $1,000 | ||
Total Assets | $1,000 | ||
STOCKHOLDER'S EQUITY | |||
Common stock, par value $0.01 per share, 400,000,000 shares authorized and 100 shares issued and outstanding | $1 | ||
Additional paid in capital | 999 | ||
Total Stockholder's Equity | $1,000 | ||
1. | ORGANIZATION |
2. | CAPITALIZATION |
3. | SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES |
4. | SUBSEQUENT EVENTS |
June 30, 2024 | December 31, 2023 | |||||
ASSETS | ||||||
Cash | $1,000 | $1,000 | ||||
Total Assets | $1,000 | $1,000 | ||||
Stockholder's Equity | ||||||
Common stock, par value $0.01 per share, 400,000,000 shares authorized and 100 shares issued and outstanding | $1 | $1 | ||||
Additional paid in capital | 999 | 999 | ||||
Total Stockholder's Equity | $1,000 | $1,000 | ||||
1. | ORGANIZATION |
2. | CAPITALIZATION |
3. | SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES |
a) | Basis of Presentation |
b) | Cash |
c) | Income Taxes |
4. | SUBSEQUENT EVENTS |
As of December 31, | Note | 2023 | 2022 | ||||||
ASSETS | |||||||||
Real estate held for investment, at cost | |||||||||
Land | $314,747,835 | $ 233,742,155 | |||||||
Buildings and improvements | 332,431,999 | 229,180,516 | |||||||
Total real estate held for investment, at cost | 647,179,834 | 462,922,671 | |||||||
Less accumulated depreciation | (28,733,915) | (19,789,627) | |||||||
Real estate held for investment, net | 3 | 618,445,919 | 443,133,044 | ||||||
Assets held for sale | 2,859,327 | 2,193,736 | |||||||
Investment in an unconsolidated entity | 5 | — | 19,366,248 | ||||||
Cash, cash equivalents and restricted cash | 17,128,537 | 41,076,985 | |||||||
Intangible lease assets, net | 4 | 119,431,657 | 110,946,269 | ||||||
Other assets | 10 | 14,141,789 | 10,073,709 | ||||||
Total assets | $772,007,229 | $ 626,789,991 | |||||||
LIABILITIES, CONVERTIBLE NON-CONTROLLING PREFERRED INTERESTS AND PARTNERS' CAPITAL | |||||||||
Liabilities | |||||||||
Debt, net | 6 | $ 436,451,973 | $ 281,307,210 | ||||||
Intangible lease liabilities, net | 4 | 17,416,178 | 17,619,298 | ||||||
Related party payable | 6 (a) | — | 288,631 | ||||||
Accounts payable and accrued liabilities | 11 (a), (b) | 17,452,401 | 11,888,059 | ||||||
Total liabilities | 471,320,552 | 311,103,198 | |||||||
Contingencies (Note 12) | |||||||||
Convertible non-controlling preferred interests | 9 | 103,615,960 | 98,385,559 | ||||||
Partners' capital | |||||||||
Partners' capital | 197,070,717 | 217,301,234 | |||||||
Total liabilities, convertible non-controlling preferred interests and partners' capital | $772,007,229 | $ 626,789,991 | |||||||
Years ended December 31, | Note | 2023 | 2022 | ||||||
Revenues | |||||||||
Rental revenues | 3 | $48,266,265 | $ 39,862,784 | ||||||
Operating expenses | |||||||||
Depreciation and amortization | 3, 4 | 24,730,026 | 21,800,720 | ||||||
Property operating expenses | 5,825,127 | 4,497,175 | |||||||
Property management fees | 11 (b) | 1,616,099 | 918,490 | ||||||
Asset management fees | 7, 11 (b) | 4,138,675 | 3,638,276 | ||||||
General and administrative expenses | 8,054,200 | 1,183,745 | |||||||
Total operating expenses | 44,364,127 | 32,038,406 | |||||||
Other expenses (income) | |||||||||
Interest expense | 6 | 18,377,324 | 12,463,982 | ||||||
(Gain) loss on sale of real estate | 3 | (724,917) | 201,439 | ||||||
Impairment loss | 407,387 | — | |||||||
Income taxes | 315,891 | 430,232 | |||||||
Total other expenses (income) | 18,375,685 | 13,095,653 | |||||||
Operating loss | (14,473,547) | (5,271,275) | |||||||
Gain from acquisition of equity method investment | 12,987,969 | — | |||||||
Equity loss from investment in an unconsolidated entity | 5 | (38,113) | (108,922) | ||||||
Net loss | (1,523,691) | (5,380,197) | |||||||
Less: Net loss attributable to convertible non-controlling preferred interests | 9 | 423,607 | 909,657 | ||||||
Net loss attributable to NADG NNN Property Fund LP | $(1,100,084) | $(4,470,540) | |||||||
U.S. Limited Partners (Note 1) | NADG NNN Property Fund (US) Limited Partnership (Note 1) | Preferred Units (Note 8) | Total Partners' Capital | |||||||||
Partners' capital, December 31, 2021 | $ 85,123,944 | $ 134,764,843 | $ 125,000 | $ 220,013,787 | ||||||||
Contributions | 26,537,400 | 1,330,400 | — | 27,867,800 | ||||||||
Issue costs (Note 11 (a)) | (796,122) | (39,912) | — | (836,034) | ||||||||
Accretion of preferred units | (6,497) | (9,128) | 15,625 | — | ||||||||
Accretion of non-controlling interests (Note 9) | (2,501,219) | (3,514,245) | — | (6,015,464) | ||||||||
Distributions | (6,842,470) | (9,613,756) | (15,625) | (16,471,851) | ||||||||
Distributions reinvested in Common Units | 78,928 | 714,608 | — | 793,536 | ||||||||
Redemption of Common Units | (1,612,000) | (1,968,000) | — | (3,580,000) | ||||||||
Net Loss | (1,858,843) | (2,611,697) | — | (4,470,540) | ||||||||
Partners' capital, December 31, 2022 | $ 98,123,121 | $119,053,113 | $ 125,000 | $ 217,301,234 | ||||||||
Contributions | 10,804,000 | 75,000 | — | 10,879,000 | ||||||||
Issue costs (Note 11 (a)) | (324,120) | (2,250) | — | (326,370) | ||||||||
Accretion of preferred units | (6,948) | (8,677) | 15,625 | — | ||||||||
Accretion of non-controlling interests (Note 9) | (3,125,944) | (3,903,823) | — | (7,029,767) | ||||||||
Distributions | (7,683,220) | (9,595,159) | (15,625) | (17,294,004) | ||||||||
Distributions reinvested in Common Units | 64,702 | 575,606 | — | 640,308 | ||||||||
Redemption of Common Units | (5,750,000) | (249,600) | — | (5,999,600) | ||||||||
Net Loss | (489,177) | (610,907) | — | (1,100,084) | ||||||||
Partners' capital, December 31, 2023 | $ 91,612,414 | $ 105,333,303 | $ 125,000 | $ 197,070,717 | ||||||||
Years ended December 31, | Note | 2023 | 2022 | ||||||
CASH FLOWS FROM OPERATING ACTIVITIES | |||||||||
Net loss | $(1,523,691) | $(5,380,197) | |||||||
Adjustment to reconcile net loss to net cash provided by operating activities: | |||||||||
Depreciation and amortization | 3, 4 | 24,730,026 | 21,800,720 | ||||||
Amortization of above/below market leases | 4 | 1,469,428 | 551,558 | ||||||
Amortization of financing transaction and discount costs | 6 | 2,791,835 | 2,291,549 | ||||||
Non-cash rental revenue adjustments | (1,137,776) | (1,164,751) | |||||||
(Gain) loss on sale of real estate | 3 | (724,917) | 201,439 | ||||||
Impairment loss | 407,387 | — | |||||||
Allowance for doubtful accounts | 2 (f) | (328,000) | — | ||||||
Gain from acquisition of equity method investment | (12,987,969) | — | |||||||
Equity loss from investment in an unconsolidated entity | 5 | 38,113 | 108,922 | ||||||
Distributions of equity earnings received from investment in an unconsolidated entity | 5 | 1,766,000 | 2,490,000 | ||||||
Changes in operating assets and liabilities: | |||||||||
Other assets | 10 | 309,932 | 1,083,863 | ||||||
Accounts payable and accrued liabilities | 2,702,052 | 1,099,801 | |||||||
Related party payable | (288,631) | 19,829 | |||||||
Net cash provided by operating activities | 17,223,789 | 23,102,733 | |||||||
CASH FLOWS FROM INVESTING ACTIVITIES | |||||||||
Acquisition of partner's interest in the Joint Venture, net of cash received | 5 | (23,389,518) | — | ||||||
Acquisition of real estate held for investment | 3 | (75,038,813) | (85,215,704) | ||||||
Deposits on real estate held for investment | 74,348 | — | |||||||
Deferred leasing costs and other additions to real estate held for investment | (1,411,600) | — | |||||||
Net proceeds from sale of real estate held for investment | 3 | 5,221,677 | 1,997,648 | ||||||
Additions to software costs | (82,784) | — | |||||||
Distributions received from investment in an unconsolidated entity | 5 | 816,227 | 1,019,427 | ||||||
Net cash used in investing activities | (93,810,463) | (82,198,629) | |||||||
CASH FLOWS FROM FINANCING ACTIVITIES | |||||||||
Capital contributions | 10,879,000 | 27,867,800 | |||||||
Redemption of Common Units | (7,081,200) | (3,104,400) | |||||||
Issue costs | 11 (a) | (326,370) | (838,034) | ||||||
Proceeds from debt, net | 6 | 110,390,000 | 10,000,000 | ||||||
Repayment of debt, net | 6 | (41,782,666) | (964,674) | ||||||
Financing transaction costs | 6 | (161,116) | — | ||||||
Deferred offering costs | (1,953,330) | — | |||||||
Cash distributions | (16,653,696) | (15,678,315) | |||||||
Cash distributions to non-controlling convertible preferred interests | 9 | (5,724,221) | (2,853,955) | ||||||
Contributions from non-controlling convertible preferred interests | 9 | 5,051,825 | 53,870,506 | ||||||
Net cash provided by financing activities | 52,638,226 | 68,298,928 | |||||||
Years ended December 31, | Note | 2023 | 2022 | ||||||
Net (decrease) increase in cash, cash equivalents and restricted cash during the year | (23,948,448) | 9,203,032 | |||||||
Cash, cash equivalents and restricted cash, beginning of year | 41,076,985 | 31,873,953 | |||||||
Cash, cash equivalents and restricted cash, end of year | $17,128,537 | $ 41,076,985 | |||||||
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION: | |||||||||
Cash paid for interest | $14,999,848 | $9,633,498 | |||||||
Non-cash disclosures of non-cash investing and financing activities: | |||||||||
Deferred rent receivables written off against the loss on sale of real estate | $— | $277,789 | |||||||
Deferred rent receivables classified as assets held for sale | $5,283 | $—- | |||||||
Accrued real estate development and improvement costs | $1,554,650 | $937,800 | |||||||
Accrued acquisition fees | $523,380 | $— | |||||||
Accrued deferred leasing fees | $264,236 | $685,301 | |||||||
Accrued deferred offering costs | $3,186,234 | $315,971 | |||||||
Redemptions payable at year end | $— | $1,081,600 | |||||||
Distributions payable to convertible non-controlling preferred interests | $1,633,182 | $929,819 | |||||||
Distributions reinvested in Common Units | $640,308 | $793,536 | |||||||
1. | BUSINESS OPERATIONS |
2. | ACCOUNTING POLICIES FOR FINANCIAL STATEMENTS |
a) | Principles of consolidation |
b) | Investment in an unconsolidated entity |
c) | Real estate held for investment |
Asset | Estimated useful lives | ||
Buildings and improvements | 16 – 52 years | ||
Site improvements | 4 – 28 years | ||
Tenant improvements | Shorter of the lease term or useful life | ||
In-place leases and origination costs | Remaining lease term | ||
Leasing fees | Remaining lease term | ||
Above- and below market leases | Remaining lease term | ||
d) | Assets held for sale |
e) | Impairment of long-lived assets |
f) | Revenue recognition and accounts receivable |
g) | Cash, cash equivalents and restricted cash |
h) | Financing transaction and discount costs |
i) | Concentration of credit risk |
j) | Use of estimates |
k) | Income taxes |
l) | Fair value measurement |
As of December 31, | 2023 | 2022 | ||||
Carrying amount | $440,378,957 | $285,040,901 | ||||
Fair value (Level 2) | 433,464,608 | 276,263,336 | ||||
m) | Segment reporting |
n) | Subsequent events |
o) | Recent adopted accounting pronouncements |
3. | REAL ESTATE HELD FOR INVESTMENT AND LEASE ARRANGEMENTS |
As of December 31, | 2023 | 2022 | ||||
Land | $27,115,250 | $37,226,581 | ||||
Buildings | 33,933,944 | 31,154,758 | ||||
Site improvements | 4,694,858 | 4,330,891 | ||||
Intangible assets: | ||||||
Above-market leases | 1,262,433 | 887,895 | ||||
In-place leases and origination costs | 10,175,653 | 14,710,326 | ||||
$77,182,138 | $88,310,451 | |||||
Liabilities assumed: | ||||||
Below-market leases intangible liabilities | (1,792,670) | (3,094,747) | ||||
Accounts payable and accrued liabilities | (350,655) | — | ||||
Purchase price (including acquisition costs) | $75,038,813 | $85,215,704 | ||||
Years ended December 31, | 2023 | 2022 | ||||
Depreciation | $9,072,288 | $7,113,854 | ||||
Years ended December 31, | 2023 | 2022 | ||||
Revenues: | ||||||
Contractual rental amounts billed | $47,901,094 | $39,026,698 | ||||
Adjustment to recognize contractual rental amounts on a straight-line basis | 1,350,324 | 1,307,117 | ||||
Variable rental amounts earned | 185,319 | 47,154 | ||||
Above/below market lease amortization, net | (1,469,428) | (551,558) | ||||
Other income | 298,956 | 33,373 | ||||
Total rental revenues | $48,266,265 | $39,862,784 | ||||
2024 | $51,999,490 | ||
2025 | 49,637,134 | ||
2026 | 47,057,286 | ||
2027 | 42,895,852 | ||
2028 | 36,766,872 | ||
Thereafter | 204,395,712 | ||
$432,752,346 | |||
4. | INTANGIBLE ASSETS AND LIABILITIES |
As of December 31, 2023 | Cost | Accumulated Amortization | Net Book Value | ||||||
Intangible lease assets: | |||||||||
In-place leases and origination costs | $136,907,351 | $47,327,766 | $89,579,585 | ||||||
Above-market leases | 45,512,883 | 16,641,379 | 28,871,504 | ||||||
Leasing fees | 1,119,670 | 139,102 | 980,568 | ||||||
Total intangible lease assets | $183,539,904 | $64,108,247 | $119,431,657 | ||||||
Intangible lease liabilities: | |||||||||
Below-market leases | $26,291,811 | $8,875,633 | $17,416,178 | ||||||
Total intangible lease liabilities | $26,291,811 | $8,875,633 | $17,416,178 | ||||||
As of December 31, 2022 | Cost | Accumulated Amortization | Net Book Value | ||||||
Intangible lease assets: | |||||||||
In-place leases and origination costs | $118,502,637 | $34,127,807 | $84,374,830 | ||||||
Above-market leases | 38,788,046 | 12,892,596 | 25,895,450 | ||||||
Leasing fees | 692,855 | 16,866 | 675,989 | ||||||
Total intangible lease assets | $157,983,538 | $47,037,269 | $110,946,269 | ||||||
Intangible lease liabilities: | |||||||||
Below-market leases | $23,589,338 | $5,970,040 | $17,619,298 | ||||||
Total intangible lease liabilities | $23,589,338 | $5,970,040 | $17,619,298 | ||||||
Years ended, December 31, | 2023 | 2022 | ||||
Amortization: | ||||||
Amortization of in-place leases, origination costs and leasing fees | $15,657,738 | $14,686,866 | ||||
Net adjustment to rental revenue: | ||||||
Above-market and below-market leases | 1,469,428 | 551,558 | ||||
Years remaining as | December 31, 2023 | December 31, 2022 | ||||
In-place leases and origination costs | 9.2 | 9.6 | ||||
Leasing fees | 8.3 | 9.8 | ||||
Above-market leases | 8.6 | 8.8 | ||||
Below-market leases | 9.7 | 10.0 | ||||
2024 | $17,916,599 | ||
2025 | 15,795,140 | ||
2026 | 14,247,049 | ||
2027 | 11,551,406 | ||
2028 | 8,872,708 | ||
Thereafter | 32,652,009 | ||
$101,034,911 | |||
5. | INVESTMENT IN AN UNCONSOLIDATED ENTITY |
Unconsolidated Entity | Ownership Percentage | December 31, 2022 | Distributions | Equity loss | Joint Venture purchase | December 31, 2023 | ||||||||||||
NADG NNN 50/50 LP | 50% | $19,366,248 | $(2,582,227) | $(38,113) | $(16,745,908) | $— | ||||||||||||
Unconsolidated Entity | Ownership Percentage | December 31, 2020 | Distributions | Equity loss | Joint Venture purchase | December 31, 2021 | ||||||||||||
NADG NNN 50/50 LP | 50% | $22,984,597 | $(3,509,427) | $(108,922) | $— | $19,366,248 | ||||||||||||
As of October 20, | 2023 | ||
Assets assumed: | |||
Land | $57,926,815 | ||
Buildings | 54,556,605 | ||
Site improvements | 10,101,172 | ||
Cash, cash equivalents and restricted cash | 3,520,345 | ||
Intangible lease assets: | |||
Above-market leases | 6,341,735 | ||
In-place leases and origination costs | 10,831,349 | ||
$143,278,021 | |||
As of October 20, | 2023 | ||
Liabilities assumed: | |||
Debt, net | (83,906,710) | ||
Below-market leases intangible liabilities | (989,237) | ||
Accounts payable and accrued liabilities | (1,219,896) | ||
$(86,115,843) | |||
Net assets acquired | $57,162,178 | ||
Purchase price | $26,909,863 | ||
Acquisition costs | 518,438 | ||
Investment in an unconsolidated entity eliminated | 16,745,908 | ||
Gain from acquisition of equity method investment | 12,987,969 | ||
Total | $57,162,178 | ||
As of | December 31, 2023 | December 31, 2022 | ||||
ASSETS | ||||||
Real estate held for investment, at cost | ||||||
Land | $— | $54,013,475 | ||||
Buildings and improvements | — | 57,158,990 | ||||
Total real estate held for investment, at cost | — | 111,172,465 | ||||
Less accumulated depreciation | — | (7,481,158) | ||||
Real estate held for investment, net | — | 103,691,307 | ||||
Cash, cash equivalents and restricted cash | — | 2,539,413 | ||||
Intangible lease assets, net | — | 19,022,791 | ||||
Other assets | — | 2,637,676 | ||||
$— | $127,891,187 | |||||
LIABILITIES AND PARTNERS' CAPITAL | ||||||
Liabilities | ||||||
Debt, net | $— | $85,658,250 | ||||
Intangible lease liabilities, net | — | 2,110,040 | ||||
Accounts payable and accrued liabilities | — | 1,216,566 | ||||
— | 88,984,856 | |||||
Capital | ||||||
Partners' capital | — | 38,906,331 | ||||
$— | $127,891,187 | |||||
For the period ended October 20, 2023 | For the year ended December 31, 2022 | |||||
Revenues | ||||||
Rental revenues | $7,762,087 | $9,766,157 | ||||
Operating expenses | ||||||
Depreciation and amortization | 3,595,703 | 4,770,154 | ||||
Property operating expenses | 1,084,820 | 1,477,449 | ||||
General and administrative expenses | 357,564 | 337,650 | ||||
Total operating expenses | 5,038,087 | 6,585,253 | ||||
Other expenses (income) | ||||||
Interest expense | 3,320,310 | 3,398,748 | ||||
Gain on sale of real estate | (520,084) | — | ||||
Total other expenses (income) | 2,800,226 | 3,398,748 | ||||
Net loss | $(76,226) | $(217,844) | ||||
Equity loss attributable to the Partnership | $(38,113) | $(108,922) | ||||
6. | DEBT, NET |
As of December 31, 2023 | ||||||||||||
Note | Maturity | Interest Rate | ||||||||||
Asset Backed Securities | (a) | 28-Dec-2024 | 3.37% | $254,488,957 | ||||||||
CIBC Bank USA, Revolving Credit Facility | (b) | 8-Mar-2024* | Term SOFR + 2.36%** | 168,890,000 | ||||||||
CIBC Bank USA, Term Loan | (c) | 31-Mar-2027 | Term SOFR + 1.80%** | 17,000,000 | ||||||||
Unamortized financing transaction and discount costs | (3,926,984) | |||||||||||
$436,451,973 | ||||||||||||
* | On March 8, 2024, the Partnership exercised its option to extend the term for one year, see Note 13 (b)). |
** | The approximate one-month Term SOFR rate (as defined below) at December 31, 2023 was 5.38%. |
As of December 31, 2022 | ||||||||||||
Note | Maturity | Interest Rate | ||||||||||
Asset Backed Securities | (a) | 28-Dec-2024 | 3.37% | $190,040,901 | ||||||||
CIBC Bank USA, Revolving Credit Facility | (b) | 8-Mar-2024 | LIBOR + 2.25%* | 95,000,000 | ||||||||
Unamortized financing transaction cost | (3,733,691) | |||||||||||
$281,307,210 | ||||||||||||
2024 | $423,378,957 | ||
2025 | — | ||
2026 | — | ||
2027 | 17,000,000 | ||
$440,378,957 | |||
(a) | Asset Backed Securities (“ABS Notes”) |
(b) | CIBC Bank USA Credit Facility |
(c) | CIBC Bank USA Term Loan |
7. | PARTNERS’ CAPITAL |
Limited Partners | Ownership Percentage | Committed Capital (Common Units Subscribed) | Contributed Capital (Common Units Issued) | ||||||
U.S. LP | 44.80% | $137,529,641 | $137,529,641 | ||||||
CDN LP | 55.20% | 169,448,231 | 169,448,231 | ||||||
100.00% | $306,977,872 | $306,977,872 | |||||||
8. | PREFERRED UNITS |
9. | CONVERTIBLE NON-CONTROLLING PREFERRED INTERESTS |
Name of entity | December 31, 2022 | Contributions | Distributions | Loss | Accretion | December, 31 2023 | ||||||||||||
NADG NNN Operating LP | $98,385,559 | $5,051,825 | $(6,427,584) | $(423,607) | $7,029,767 | $103,615,960 | ||||||||||||
Name of entity | December 31, 2021 | Contributions | Distributions | Loss | Accretion | December 31, 2022 | ||||||||||||
NADG NNN Operating LP | $42,848,955 | $53,870,506 | $(3,439,709) | $(909,657) | $6,015,464 | $98,385,559 | ||||||||||||
10. | SUPPLEMENTAL DETAIL FOR CERTAIN COMPONENTS OF THE CONSOLIDATED BALANCE SHEETS |
As of December 31, | 2023 | 2022 | ||||
Accounts receivable, net | $1,746,954 | $1,344,468 | ||||
Deferred rent receivables | 7,545,906 | 6,328,865 | ||||
Deferred offering costs | 3,186,234 | 315,971 | ||||
Prepaid expenses and other assets | 1,662,695 | 2,084,405 | ||||
Total other assets | $14,141,789 | $10,073,709 | ||||
11. | RELATED PARTY TRANSACTIONS |
(a) | During the years ended December 31, 2023 and 2022, the Partnership incurred structuring fees and placement fees (“Issue Costs”) of (1) $2,250 and $18,712, respectively, payable to NAPG Equities Inc. (“Equities”) in respect of Common Units issued to Canadian investors, and (2) $243,090 and $597,092, respectively, payable to North American Property Group (“NAPG”) and $81,030 and $199,030 respectively, payable to North American Realty Services, LLLP (“NARS”), in each case, in respect of Common Units issued to U.S. investors. Equities and NAPG are owned by one of the directors of the General Partner, and NARS is a partnership affiliated with the General Partner. A director of NARS is also a director of the General Partner. As of December 31, 2023 and 2022, the Partnership paid all Issue Costs to Equities, NAPG, and NARS. |
(b) | During the years ended December 31, 2023 and 2022, the Partnership incurred asset management fees of $4,138,675 and $3,638,276, respectively, acquisition fees of $1,079,650 and $688,981 respectively, and property management fees and direct costs of $1,616,099 and $918,490, respectively, payable to NARS. As of December 31, 2023 and 2022, the Partnership had a payable to NARS relating to these fees of $2,055,375 and $1,118,126, respectively, which is included in “Accounts payable and accrued liabilities” on the accompanying consolidated balance sheets. |
(c) | The Sponsor holds 500 Common Units in the Partnership as described in Note 1. During the years ended December 31, 2023 and 2022, the Partnership paid aggregate distributions to the Sponsor (in the same amount per Common Unit as are paid to all other investors) in the amount of $290,000 and $290,000, respectively, and to other related parties holding an aggregate of 522.49 Common Units in the amount of $303,045 and $301,032, respectively. |
(d) | On August 23, 2023, the Partnership entered into an Internalization Agreement with NARS and certain affiliates of NARS to internalize the external management functions currently performed by NARS for the Partnership and will be implemented contemporaneously with the closing of an initial public offering. |
12. | CONTINGENCIES |
13. | SUBSEQUENT EVENTS |
(a) | On January 16, 2024, the Partnership paid distributions in the aggregate amount of $1,633,182 to the Preferred Unit Holders. |
(b) | On January 18, 2024, the Partnership paid an extension fee of $405,000 and exercised the option to extend the Revolving Credit Facility for one additional year to mature on March 8, 2025. |
(c) | On January 25, 2024, $4,483,188 of restricted cash from the Partnership’s asset backed securitization was released to the Partnership’s operating bank account. |
(d) | On January 30, 2024, the Partnership made a principal repayment of $9,000,000 to the Revolving Credit Facility. |
(e) | Subsequent to December 31, 2023, the Partnership sold two properties that are collateral for the ABS Notes for $3,911,500. The Partnership received net proceeds of $3,399,159 after paying closing costs of $512,341. In accordance with the provisions under the Master Indenture Agreement, $2,841,973 of gross proceeds from the sale have been deposited to a restricted escrow account, the excess have been deposited into the Partnership’s operating bank account. The aggregate cost of the two properties sold, at the dates of sale were $3,077,470. |
(f) | Subsequent to December 31, 2023, the Partnership sold a property that is collateralized under the Revolving Credit Facility for $3,267,000. The Partnership received net proceeds of $3,046,226 after paying closing costs of $220,774, and received a lease termination fee of $328,490. The aggregate cost of the property sold, at the date of sale was $3,170,465. |
Industry | City | State | Land(1) | Initial Building and Improvements (1) | Cost Capitalized Subsequent to Acquisition | Building and Improvements(2) | Total (2) | Accumulated Depreciation | Construction/ Renovation Year | Date Acquired | Life on which Depreciation is Computed | ||||||||||||||||||||||
Quick Service Restaurant | Mechanicsville | VA | 698 | 1,331 | 450 | 1,781 | 2,479 | 236 | 1996 | 2018-06-27 | 4-52 years | ||||||||||||||||||||||
Full Service Restaurant | Midwest City | OK | 1,159 | 2,467 | — | 2,467 | 3,626 | 709 | 2002 | 2016-03-31 | 4-52 years | ||||||||||||||||||||||
Convenient Store with Gas | Trenton | NJ | 744 | 561 | — | 561 | 1,305 | 95 | 1985 | 2018-06-27 | 4-52 years | ||||||||||||||||||||||
Cellular | Martinsville | IN | 143 | 219 | — | 219 | 362 | 43 | 2016 | 2016-05-19 | 4-52 years | ||||||||||||||||||||||
Convenient Store with Gas | Hickory Hills | IL | 3,988 | — | — | — | 3,988 | — | 2004 | 2018-06-28 | 4-52 years | ||||||||||||||||||||||
Cellular | Terre Haute | IN | 347 | 459 | — | 459 | 806 | 112 | 2015 | 2016-05-31 | 4-52 years | ||||||||||||||||||||||
Mattress | Lawrence | KS | 658 | 733 | — | 733 | 1,391 | 122 | 1997 | 2018-06-29 | 4-52 years | ||||||||||||||||||||||
Full Service Restaurant (4) | Gulf Shores | AL | 2,239 | — | — | — | 2,239 | — | 2007 | 2016-06-15 | 4-52 years | ||||||||||||||||||||||
Home Improvement | St. Ann | MO | 648 | 813 | — | 813 | 1,461 | 141 | 2016 | 2018-06-29 | 4-52 years | ||||||||||||||||||||||
Full Service Restaurant | Naperville | IL | 1,020 | 2,071 | — | 2,071 | 3,091 | 509 | 1991 | 2016-07-29 | 4-52 years | ||||||||||||||||||||||
National Sports Bar | Irving | TX | 928 | 1,610 | — | 1,610 | 2,538 | 359 | 2000 | 2018-07-25 | 4-52 years | ||||||||||||||||||||||
Automotive | Salt Lake | UT | 195 | 400 | — | 400 | 595 | 154 | 2004 | 2016-08-17 | 4-52 years | ||||||||||||||||||||||
Full Service Restaurant | Irving | TX | 1,202 | 2,369 | — | 2,369 | 3,571 | 490 | 2000 | 2018-07-25 | 4-52 years | ||||||||||||||||||||||
Quick Service Restaurant | Raleigh | NC | 378 | 908 | — | 908 | 1,286 | 229 | 1971 | 2016-08-23 | 4-52 years | ||||||||||||||||||||||
Full Service Restaurant | Southington | CT | 692 | 1,257 | — | 1,257 | 1,949 | 212 | 1978 | 2018-08-17 | 4-52 years | ||||||||||||||||||||||
Quick Service Restaurant | Hoover | AL | 705 | 940 | — | 940 | 1,645 | 228 | 2014 | 2016-09-22 | 4-52 years | ||||||||||||||||||||||
Quick Service Restaurant | Elkhart | IN | 1,086 | 1,955 | — | 1,955 | 3,041 | 330 | 2018 | 2018-10-19 | 4-52 years | ||||||||||||||||||||||
Quick Service Restaurant | Westworth | TX | 1,028 | 1,082 | — | 1,082 | 2,110 | 246 | 2016 | 2016-11-04 | 4-52 years | ||||||||||||||||||||||
Quick Service Restaurant | Fredericksburg | VA | 438 | 732 | — | 732 | 1,170 | 143 | 2012 | 2018-11-06 | 4-52 years | ||||||||||||||||||||||
Full Service Restaurant | Oklahoma City | OK | 1,171 | 1,304 | — | 1,304 | 2,475 | 402 | 2015 | 2016-11-28 | 4-52 years | ||||||||||||||||||||||
Quick Service Restaurant | Crystal Lake | IL | 941 | 805 | — | 805 | 1,746 | 147 | 1980 | 2018-11-13 | 4-52 years | ||||||||||||||||||||||
Full Service Restaurant | Tinley Park | IL | 1,002 | 2,443 | — | 2,443 | 3,445 | 614 | 2004 | 2016-12-05 | 4-52 years | ||||||||||||||||||||||
National Sports Bar | Clarksville | IN | 721 | 1,694 | — | 1,694 | 2,415 | 278 | 1978 | 2018-12-11 | 4-52 years | ||||||||||||||||||||||
Full Service Restaurant | Henderson | NV | 1,020 | 1,574 | — | 1,574 | 2,594 | 354 | 2000 | 2016-12-30 | 4-52 years | ||||||||||||||||||||||
National Sports Bar | Dayton | OH | 828 | 1,471 | — | 1,471 | 2,299 | 270 | 2003 | 2018-12-11 | 4-52 years | ||||||||||||||||||||||
Full Service Restaurant | Rosemont | IL | 2,360 | 2,561 | — | 2,561 | 4,921 | 568 | 2001 | 2017-02-10 | 4-52 years | ||||||||||||||||||||||
National Sports Bar | Florence | KY | 768 | 1,327 | — | 1,327 | 2,095 | 264 | 2004 | 2018-12-11 | 4-52 years | ||||||||||||||||||||||
Mattress | Shakopee | MN | 590 | 613 | — | 613 | 1,203 | 142 | 2016 | 2017-02-06 | 4-52 years | ||||||||||||||||||||||
Family Entertainment | Conyers | GA | 1,222 | 1,538 | — | 1,538 | 2,760 | 397 | 2000 | 2017-04-25 | 4-52 years | ||||||||||||||||||||||
Automotive | Snellville | GA | 596 | 906 | — | 906 | 1,502 | 169 | 1997 | 2018-12-12 | 4-52 years | ||||||||||||||||||||||
Industry | City | State | Land(1) | Initial Building and Improvements (1) | Cost Capitalized Subsequent to Acquisition | Building and Improvements(2) | Total (2) | Accumulated Depreciation | Construction/ Renovation Year | Date Acquired | Life on which Depreciation is Computed | ||||||||||||||||||||||
Full Service Restaurant | Knoxville | TN | 2,766 | — | — | — | 2,766 | — | 2012 | 2017-05-18 | 4-52 years | ||||||||||||||||||||||
Full Service Restaurant | Mishawaka | IN | 895 | 1,550 | — | 1,550 | 2,445 | 277 | 2002 | 2018-12-20 | 4-52 years | ||||||||||||||||||||||
Full Service Restaurant | Commack | NY | 915 | 1,458 | — | 1,458 | 2,373 | 333 | 1981 | 2017-05-25 | 4-52 years | ||||||||||||||||||||||
Full Service Restaurant | Olathe | KS | 2,059 | — | — | — | 2,059 | — | 2017 | 2017-06-27 | 4-52 years | ||||||||||||||||||||||
Banking | Chicago | IL | 1,226 | 2,117 | — | 2,117 | 3,343 | 370 | 1979 | 2017-06-29 | 4-52 years | ||||||||||||||||||||||
Full Service Restaurant | Baton Rouge | LA | 1,138 | 1,802 | — | 1,802 | 2,940 | 485 | 2009 | 2017-07-07 | 4-52 years | ||||||||||||||||||||||
Car Wash | Scottsdale | AZ | 2,671 | — | — | — | 2,671 | — | 1970 | 2017-07-26 | 4-52 years | ||||||||||||||||||||||
Full Service Restaurant | Cincinnati | OH | 674 | 1,034 | — | 1,034 | 1,708 | 347 | 2015 | 2017-08-14 | 4-52 years | ||||||||||||||||||||||
Pharmacy | Chicago | IL | 2,678 | — | — | — | 2,678 | — | 2005 | 2017-08-25 | 4-52 years | ||||||||||||||||||||||
Quick Service Restaurant | Overland Park | KS | 1,094 | — | — | — | 1,094 | — | 2007 | 2017-08-31 | 4-52 years | ||||||||||||||||||||||
Full Service Restaurant | Irving | TX | 1,107 | 1,670 | — | 1,670 | 2,777 | 287 | 2002 | 2018-12-28 | 4-52 years | ||||||||||||||||||||||
Full Service Restaurant | Michigan City | IN | 425 | 823 | — | 823 | 1,248 | 185 | 1991 | 2018-12-28 | 4-52 years | ||||||||||||||||||||||
Quick Service Restaurant | San Antonio | TX | 1,563 | 1,683 | — | 1,683 | 3,246 | 509 | 2015 | 2017-01-31 | 4-52 years | ||||||||||||||||||||||
Full Service Restaurant | Wausau | WI | 1,246 | — | — | — | 1,246 | — | 2016 | 2019-02-05 | 4-52 years | ||||||||||||||||||||||
Full Service Restaurant | Columbus | OH | 1,575 | 1,120 | — | 1,120 | 2,695 | 247 | 2000 | 2019-02-06 | 4-52 years | ||||||||||||||||||||||
Quick Service Restaurant | Denver | NC | 575 | 1,026 | — | 1,026 | 1,601 | 166 | 2018 | 2019-02-08 | 4-52 years | ||||||||||||||||||||||
Banking | Midlothian | VA | 2,041 | — | — | — | 2,041 | — | 2009 | 2019-02-08 | 4-52 years | ||||||||||||||||||||||
Banking | Midlothian | VA | 2,654 | — | — | — | 2,654 | — | 2009 | 2019-02-08 | 4-52 years | ||||||||||||||||||||||
Full Service Restaurant | Chesterfield | VA | 2,017 | — | — | — | 2,017 | — | 2009 | 2019-02-15 | 4-52 years | ||||||||||||||||||||||
Quick Service Restaurant | Country Club Hills | IL | 793 | 1,325 | — | 1,325 | 2,118 | 220 | 2007 | 2019-03-29 | 4-52 years | ||||||||||||||||||||||
Healthcare | Bloomington | MN | 625 | 1,242 | — | 1,242 | 1,867 | 175 | 2018 | 2019-04-18 | 4-52 years | ||||||||||||||||||||||
Cellular | Snellville | GA | 1,118 | 1,085 | — | 1,085 | 2,203 | 170 | 2012 | 2019-04-30 | 4-52 years | ||||||||||||||||||||||
Quick Service Restaurant | Colorado Springs | CO | 334 | 1,184 | 199 | 1,383 | 1,717 | 174 | 2013 | 2019-06-10 | 4-52 years | ||||||||||||||||||||||
Quick Service Restaurant | Ashland | VA | 330 | 665 | — | 665 | 995 | 108 | 2009 | 2019-06-19 | 4-52 years | ||||||||||||||||||||||
Quick Service Restaurant | Chester | VA | 475 | 656 | — | 656 | 1,131 | 110 | 2006 | 2019-06-19 | 4-52 years | ||||||||||||||||||||||
Quick Service Restaurant | Mechanicsville | VA | 450 | 498 | — | 498 | 948 | 84 | 2009 | 2019-06-19 | 4-52 years | ||||||||||||||||||||||
Automotive | Melrose Park | IL | 764 | 946 | 60 | 1,006 | 1,770 | 168 | 2014 | 2019-07-17 | 4-52 years | ||||||||||||||||||||||
Full Service Restaurant | Surprise | AZ | 1,100 | 1,011 | — | 1,011 | 2,111 | 161 | 2000 | 2019-07-18 | 4-52 years | ||||||||||||||||||||||
Grocery | Rochester | NY | 8,230 | — | 292 | 292 | 8,522 | 5 | 2002 | 2019-09-26 | 4-52 years | ||||||||||||||||||||||
Quick Service Restaurant | Springfield | MO | 632 | 621 | — | 621 | 1,253 | 128 | 1998 | 2019-09-27 | 4-52 years | ||||||||||||||||||||||
Pharmacy | Durham | NC | 3,440 | — | — | — | 3,440 | — | 2000 | 2019-10-11 | 4-52 years | ||||||||||||||||||||||
Industry | City | State | Land(1) | Initial Building and Improvements (1) | Cost Capitalized Subsequent to Acquisition | Building and Improvements(2) | Total (2) | Accumulated Depreciation | Construction/ Renovation Year | Date Acquired | Life on which Depreciation is Computed | ||||||||||||||||||||||
Banking | Glendale Heights | IL | 2,851 | — | — | — | 2,851 | — | 2002 | 2019-10-17 | 4-52 years | ||||||||||||||||||||||
Quick Service Restaurant | Park Ridge | IL | 1,579 | 1,854 | — | 1,854 | 3,433 | 232 | 1965 | 2019-10-29 | 4-52 years | ||||||||||||||||||||||
Quick Service Restaurant | Bolingbrook | IL | 1,322 | — | — | — | 1,322 | — | 2006 | 2019-10-29 | 4-52 years | ||||||||||||||||||||||
Full Service Restaurant | Saint Charles | IL | 516 | 1,138 | — | 1,138 | 1,654 | 179 | 2000 | 2019-10-29 | 4-52 years | ||||||||||||||||||||||
Quick Service Restaurant | Sarasota | FL | 654 | 1,147 | — | 1,147 | 1,801 | 137 | 1994 | 2019-11-25 | 4-52 years | ||||||||||||||||||||||
National Sports Bar | Winston Salem | NC | 549 | 1,389 | — | 1,389 | 1,938 | 242 | 1996 | 2019-12-05 | 4-52 years | ||||||||||||||||||||||
Convenient Store with Gas | Mesa | AZ | 1,095 | — | — | — | 1,095 | — | 1995 | 2019-12-09 | 4-52 years | ||||||||||||||||||||||
Healthcare | Phoenix | AZ | 1,150 | 801 | — | 801 | 1,951 | 121 | 2000 | 2019-12-09 | 4-52 years | ||||||||||||||||||||||
Healthcare | Sun City | AZ | 920 | 937 | — | 937 | 1,857 | 122 | 1982 | 2019-12-09 | 4-52 years | ||||||||||||||||||||||
Dollar Stores | Loganville | GA | 491 | 826 | — | 826 | 1,317 | 132 | 1996 | 2019-12-09 | 4-52 years | ||||||||||||||||||||||
Pharmacy | Riverdale | GA | 533 | 1,161 | — | 1,161 | 1,694 | 150 | 1995 | 2019-12-09 | 4-52 years | ||||||||||||||||||||||
National Sports Bar | Chicago Ridge | IL | 600 | 2,768 | — | 2,768 | 3,368 | 401 | 2015 | 2019-12-09 | 4-52 years | ||||||||||||||||||||||
Banking | Louisville | KY | 1,378 | 1,001 | — | 1,001 | 2,379 | 138 | 2002 | 2019-12-09 | 4-52 years | ||||||||||||||||||||||
Mattress | Charlotte | NC | 380 | 524 | — | 524 | 904 | 96 | 2015 | 2019-12-09 | 4-52 years | ||||||||||||||||||||||
Automotive | Charlotte | NC | 670 | 753 | — | 753 | 1,423 | 120 | 2015 | 2019-12-09 | 4-52 years | ||||||||||||||||||||||
Banking | Winston Salem | NC | 536 | 406 | — | 406 | 942 | 59 | 1972 | 2019-12-09 | 4-52 years | ||||||||||||||||||||||
Automotive | Millville | NJ | 633 | 1,159 | — | 1,159 | 1,792 | 159 | 2007 | 2019-12-09 | 4-52 years | ||||||||||||||||||||||
Dollar Stores | Newark | NJ | 600 | 2,327 | — | 2,327 | 2,927 | 278 | 2015 | 2019-12-09 | 4-52 years | ||||||||||||||||||||||
Gas Station | Farmingville | NY | 2,603 | — | — | — | 2,603 | — | 2013 | 2019-12-09 | 4-52 years | ||||||||||||||||||||||
Cellular | Glen Cove | NY | 1,150 | 469 | 140 | 609 | 1,759 | 79 | 1962 | 2019-12-09 | 4-52 years | ||||||||||||||||||||||
Full Service Restaurant | Newark | OH | 301 | 1,236 | — | 1,236 | 1,537 | 200 | 2005 | 2019-12-09 | 4-52 years | ||||||||||||||||||||||
Pharmacy | Douglassville | PA | 2,144 | 3,121 | — | 3,121 | 5,265 | 399 | 2006 | 2019-12-09 | 4-52 years | ||||||||||||||||||||||
Convenient Store with Gas | Philadelphia | PA | 2,287 | — | — | — | 2,287 | — | 1996 | 2019-12-09 | 4-52 years | ||||||||||||||||||||||
National Sports Bar | Willow Grove | PA | 525 | 3,603 | — | 3,603 | 4,128 | 556 | 2012 | 2019-12-09 | 4-52 years | ||||||||||||||||||||||
Gas Station | Warwick | RI | 1,332 | — | — | — | 1,332 | — | 2011 | 2019-12-09 | 4-52 years | ||||||||||||||||||||||
Banking | Murfreesboro | TN | 1,100 | 639 | — | 639 | 1,739 | 86 | 2006 | 2019-12-09 | 4-52 years | ||||||||||||||||||||||
Banking | Murfreesboro | TN | 700 | 941 | — | 941 | 1,641 | 120 | 2006 | 2019-12-09 | 4-52 years | ||||||||||||||||||||||
Banking | Smyrna | TN | 800 | 1,584 | — | 1,584 | 2,384 | 191 | 2005 | 2019-12-09 | 4-52 years | ||||||||||||||||||||||
Healthcare | Galveston | TX | 1,066 | 1,569 | — | 1,569 | 2,635 | 202 | 2014 | 2019-12-09 | 4-52 years | ||||||||||||||||||||||
Convenient Store with Gas | Fredericksburg | VA | 1,931 | — | — | — | 1,931 | — | 2010 | 2019-12-09 | 4-52 years | ||||||||||||||||||||||
Pharmacy | Richmond | VA | 1,352 | 1,596 | — | 1,596 | 2,948 | 230 | 1998 | 2019-12-09 | 4-52 years | ||||||||||||||||||||||
Cellular | Willow Grove | PA | 2,090 | 2,439 | — | 2,439 | 4,529 | 254 | 2017 | 2019-12-09 | 4-52 years | ||||||||||||||||||||||
Dollar Stores | Capitol Heights | MD | 370 | 1,340 | — | 1,340 | 1,710 | 155 | 2014 | 2019-12-09 | 4-52 years | ||||||||||||||||||||||
Car Wash | Atlanta | GA | 1,974 | 1,581 | — | 1,581 | 3,555 | 167 | 2010 | 2020-04-09 | 4-52 years | ||||||||||||||||||||||
Car Wash | Kennesaw | GA | 909 | 915 | — | 915 | 1,824 | 116 | 2008 | 2020-04-09 | 4-52 years | ||||||||||||||||||||||
Banking | Streamwood | IL | 1,375 | — | — | — | 1,375 | — | 2019 | 2020-04-13 | 4-52 years | ||||||||||||||||||||||
Healthcare | Memphis | TN | 493 | 2,166 | — | 2,166 | 2,659 | 253 | 1994 | 2020-06-15 | 4-52 years | ||||||||||||||||||||||
Quick Service Restaurant | Hanover Park | IL | 601 | 975 | — | 975 | 1,576 | 111 | 1992 | 2020-07-10 | 4-52 years | ||||||||||||||||||||||
Industry | City | State | Land(1) | Initial Building and Improvements (1) | Cost Capitalized Subsequent to Acquisition | Building and Improvements(2) | Total (2) | Accumulated Depreciation | Construction/ Renovation Year | Date Acquired | Life on which Depreciation is Computed | ||||||||||||||||||||||
Automotive | Joliet | IL | 1,010 | 1,062 | — | 1,062 | 2,072 | 122 | 2008 | 2020-07-13 | 4-52 years | ||||||||||||||||||||||
Quick Service Restaurant | Ashtabula | OH | 262 | 931 | — | 931 | 1,193 | 114 | 2019 | 2020-08-05 | 4-52 years | ||||||||||||||||||||||
Home Improvement | Sugar Hill | GA | 345 | 648 | — | 648 | 993 | 76 | 1997 | 2020-08-24 | 4-52 years | ||||||||||||||||||||||
Banking | Cumming | GA | 1,080 | 1,984 | — | 1,984 | 3,064 | 191 | 2007 | 2020-08-25 | 4-52 years | ||||||||||||||||||||||
Banking | Canton | MI | 1,699 | — | — | — | 1,699 | — | 2007 | 2020-09-01 | 4-52 years | ||||||||||||||||||||||
Convenient Store with Gas | Butler | NJ | 495 | 925 | — | 925 | 1,420 | 92 | 2010 | 2020-09-04 | 4-52 years | ||||||||||||||||||||||
Convenient Store with Gas | Plainfield | NJ | 1,449 | 1,112 | — | 1,112 | 2,561 | 104 | 2010 | 2020-09-04 | 4-52 years | ||||||||||||||||||||||
Healthcare | Midlothian | VA | 582 | 1,179 | — | 1,179 | 1,761 | 130 | 2017 | 2020-09-09 | 4-52 years | ||||||||||||||||||||||
Healthcare | Cloud | FL | 826 | 1,159 | — | 1,159 | 1,985 | 113 | 2019 | 2020-09-23 | 4-52 years | ||||||||||||||||||||||
Healthcare | Tallahassee | FL | 924 | 869 | — | 869 | 1,793 | 83 | 2019 | 2020-09-23 | 4-52 years | ||||||||||||||||||||||
Quick Service Restaurant | Norman | OK | 1,275 | 1,150 | — | 1,150 | 2,425 | 113 | 2013 | 2020-09-25 | 4-52 years | ||||||||||||||||||||||
Automotive | Cordova | TN | 512 | 617 | — | 617 | 1,129 | 75 | 1993 | 2020-09-28 | 4-52 years | ||||||||||||||||||||||
Healthcare | Cleveland | OH | 693 | 1,955 | — | 1,955 | 2,648 | 204 | 1994 | 2020-09-29 | 4-52 years | ||||||||||||||||||||||
Automotive | Louisville | KY | 387 | 237 | — | 237 | 624 | 42 | 1997 | 2020-09-30 | 4-52 years | ||||||||||||||||||||||
Quick Service Restaurant | Louisville | KY | 507 | 1,129 | 100 | 1,229 | 1,736 | 116 | 1999 | 2020-09-30 | 4-52 years | ||||||||||||||||||||||
Full Service Restaurant | Louisville | KY | 152 | 723 | — | 723 | 875 | 84 | 1988 | 2020-09-30 | 4-52 years | ||||||||||||||||||||||
Cellular | Dallas | TX | 2,198 | 1,392 | — | 1,392 | 3,590 | 135 | 1995 | 2020-10-19 | 4-52 years | ||||||||||||||||||||||
Banking | Milford | CT | 2,375 | — | — | — | 2,375 | — | 2010 | 2020-10-21 | 4-52 years | ||||||||||||||||||||||
Full Service Restaurant | Scarborough | ME | 1,901 | — | — | — | 1,901 | — | 2008 | 2020-10-27 | 4-52 years | ||||||||||||||||||||||
Home Improvement | Scarborough | ME | 4,746 | — | — | — | 4,746 | — | 2006 | 2020-10-27 | 4-52 years | ||||||||||||||||||||||
Automotive | Brown Mills | NJ | 1,096 | — | — | — | 1,096 | — | 2009 | 2020-11-02 | 4-52 years | ||||||||||||||||||||||
Automotive | Holiday | FL | 1,102 | — | — | — | 1,102 | — | 2019 | 2020-11-13 | 4-52 years | ||||||||||||||||||||||
Healthcare | Pearland | TX | 835 | 887 | — | 887 | 1,722 | 93 | 2009 | 2020-12-15 | 4-52 years | ||||||||||||||||||||||
Quick Service Restaurant | Toledo | OH | 1,939 | — | — | — | 1,939 | — | 1992 | 2020-12-18 | 4-52 years | ||||||||||||||||||||||
Jewelry | Toledo | OH | 182 | 1,027 | — | 1,027 | 1,209 | 88 | 1995 | 2020-12-18 | 4-52 years | ||||||||||||||||||||||
Healthcare | Cincinnati | OH | 400 | 960 | — | 960 | 1,360 | 83 | 1949 | 2021-01-25 | 4-52 years | ||||||||||||||||||||||
Quick Service Restaurant | Stephenville | TX | 676 | 680 | — | 680 | 1,356 | 64 | 2019 | 2021-01-10 | 4-52 years | ||||||||||||||||||||||
Quick Service Restaurant | San Angelo | TX | 158 | 1,258 | — | 1,258 | 1,416 | 117 | 2019 | 2021-02-04 | 4-52 years | ||||||||||||||||||||||
Jewelry | Greenville | SC | 1,318 | 1,529 | — | 1,529 | 2,847 | 126 | 2021 | 2021-02-24 | 4-52 years | ||||||||||||||||||||||
Healthcare | Norman | OK | 533 | 864 | — | 864 | 1,397 | 75 | 2020 | 2021-03-22 | 4-52 years | ||||||||||||||||||||||
Quick Service Restaurant | Mableton | GA | 851 | 1,248 | — | 1,248 | 2,099 | 109 | 2016 | 2021-03-25 | 4-52 years | ||||||||||||||||||||||
Cellular | Acworth | GA | 756 | 1,219 | — | 1,219 | 1,975 | 108 | 2016 | 2021-03-29 | 4-52 years | ||||||||||||||||||||||
Banking | Forest Park | OH | 1,988 | — | — | — | 1,988 | — | 2006 | 2021-04-12 | 4-52 years | ||||||||||||||||||||||
Quick Service Restaurant | Conover | NC | 697 | 1,125 | — | 1,125 | 1,822 | 94 | 2007 | 2021-04-19 | 4-52 years | ||||||||||||||||||||||
Car Wash | Northport | AL | 1,080 | 928 | — | 928 | 2,008 | 79 | 2011 | 2021-04-26 | 4-52 years | ||||||||||||||||||||||
Car Wash | Tuscaloosa | AL | 970 | 997 | — | 997 | 1,967 | 81 | 2008 | 2021-04-26 | 4-52 years | ||||||||||||||||||||||
Industry | City | State | Land(1) | Initial Building and Improvements (1) | Cost Capitalized Subsequent to Acquisition | Building and Improvements(2) | Total (2) | Accumulated Depreciation | Construction/ Renovation Year | Date Acquired | Life on which Depreciation is Computed | ||||||||||||||||||||||
Cellular | Dalton | GA | 587 | 973 | — | 973 | 1,560 | 85 | 1980 | 2021-04-27 | 4-52 years | ||||||||||||||||||||||
Mattress | Dayton | OH | 845 | 975 | — | 975 | 1,820 | 77 | 2020 | 2021-04-30 | 4-52 years | ||||||||||||||||||||||
Pharmacy | Bethany Beach | DE | 974 | 2,436 | — | 2,436 | 3,410 | 185 | 2000 | 2021-04-30 | 4-52 years | ||||||||||||||||||||||
Automotive | Owensboro | KY | 1,622 | — | — | — | 1,622 | — | 2020 | 2021-05-20 | 4-52 years | ||||||||||||||||||||||
Full Service Restaurant | Mays Landing | NJ | 795 | 1,850 | — | 1,850 | 2,645 | 174 | 1994 | 2021-05-21 | 4-52 years | ||||||||||||||||||||||
Automotive | Essexville | MI | 79 | 920 | — | 920 | 999 | 67 | 2011 | 2021-05-28 | 4-52 years | ||||||||||||||||||||||
Quick Service Restaurant | Mobile | AL | 593 | 1,058 | — | 1,058 | 1,651 | 79 | 2020 | 2021-06-02 | 4-52 years | ||||||||||||||||||||||
Banking | Lansdale | PA | 908 | 1,811 | — | 1,811 | 2,719 | 124 | 2007 | 2021-07-08 | 4-52 years | ||||||||||||||||||||||
Healthcare | Addison | IL | 1,006 | 1,162 | — | 1,162 | 2,168 | 88 | 1977 | 2021-07-16 | 4-52 years | ||||||||||||||||||||||
Quick Service Restaurant | Palos Heights | IL | 720 | 1,108 | — | 1,108 | 1,828 | 85 | 2020 | 2021-07-28 | 4-52 years | ||||||||||||||||||||||
Automotive | Woodstock | GA | 940 | 924 | — | 924 | 1,864 | 70 | 2011 | 2021-08-10 | 4-52 years | ||||||||||||||||||||||
Automotive | Allison Park | PA | 697 | 1,074 | — | 1,074 | 1,771 | 76 | 2012 | 2021-08-10 | 4-52 years | ||||||||||||||||||||||
Convenient Store with Gas | Augusta | SC | 818 | 1,549 | — | 1,549 | 2,367 | 108 | 2002 | 2021-08-12 | 4-52 years | ||||||||||||||||||||||
Car Wash | Knoxville | TN | 1,798 | 1,455 | — | 1,455 | 3,253 | 106 | 2010 | 2021-08-20 | 4-52 years | ||||||||||||||||||||||
Car Wash | Knoxville | TN | 1,040 | 1,839 | — | 1,839 | 2,879 | 127 | 2019 | 2021-08-20 | 4-52 years | ||||||||||||||||||||||
Healthcare | East Point | GA | 249 | 813 | — | 813 | 1,062 | 62 | 1997 | 2021-08-23 | 4-52 years | ||||||||||||||||||||||
Automotive | Norwalk | OH | 353 | 683 | — | 683 | 1,036 | 54 | 2001 | 2021-09-02 | 4-52 years | ||||||||||||||||||||||
Cellular | Greenville | NC | 801 | 1,005 | — | 1,005 | 1,806 | 72 | 2011 | 2021-10-20 | 4-52 years | ||||||||||||||||||||||
Healthcare | Allen Park | MI | 669 | 752 | — | 752 | 1,421 | 47 | 2020 | 2021-10-27 | 4-52 years | ||||||||||||||||||||||
Healthcare | San Antonio | TX | 531 | 933 | — | 933 | 1,464 | 62 | 1992 | 2021-10-28 | 4-52 years | ||||||||||||||||||||||
National Sports Bar | McAllen | TX | 1,287 | 2,313 | — | 2,313 | 3,600 | 171 | 2011 | 2021-11-04 | 4-52 years | ||||||||||||||||||||||
Automotive | Fayetteville | NC | 1,249 | 297 | — | 297 | 1,546 | 20 | 2021 | 2021-11-08 | 4-52 years | ||||||||||||||||||||||
Pharmacy | Auburn | ME | 681 | 2,044 | 75 | 2,119 | 2,800 | 153 | 1997 | 2021-11-12 | 4-52 years | ||||||||||||||||||||||
Cellular | Smyrna | GA | 1,072 | 1,374 | — | 1,374 | 2,446 | 104 | 2008 | 2021-11-19 | 4-52 years | ||||||||||||||||||||||
Pharmacy | Ocala | FL | 977 | 2,176 | — | 2,176 | 3,153 | 152 | 2002 | 2021-11-19 | 4-52 years | ||||||||||||||||||||||
Quick Service Restaurant | Mount Airy | NC | 494 | 947 | — | 947 | 1,441 | 79 | 1990 | 2021-11-30 | 4-52 years | ||||||||||||||||||||||
Quick Service Restaurant | Hurst | TX | 930 | 1,558 | — | 1,558 | 2,488 | 104 | 2016 | 2021-12-02 | 4-52 years | ||||||||||||||||||||||
Quick Service Restaurant | Okemos | MI | 678 | 1,986 | — | 1,986 | 2,664 | 118 | 2016 | 2021-12-02 | 4-52 years | ||||||||||||||||||||||
Full Service Restaurant | Woodstock | GA | 1,948 | 2,372 | — | 2,372 | 4,320 | 163 | 1993 | 2021-12-07 | 4-52 years | ||||||||||||||||||||||
Healthcare | Ridgeland | MS | 591 | 2,602 | — | 2,602 | 3,193 | 158 | 2021 | 2021-12-09 | 4-52 years | ||||||||||||||||||||||
Quick Service Restaurant | Dyersburg | TN | 291 | 2,463 | — | 2,463 | 2,754 | 148 | 1998 | 2021-12-10 | 4-52 years | ||||||||||||||||||||||
Pharmacy | Salem | VA | 1,425 | 2,783 | — | 2,783 | 4,208 | 165 | 1956 | 2021-12-17 | 4-52 years | ||||||||||||||||||||||
Banking | Cherry Hill | NJ | 624 | 1,404 | — | 1,404 | 2,028 | 82 | 1970 | 2021-12-17 | 4-52 years | ||||||||||||||||||||||
Automotive | Lorain | OH | 419 | 648 | — | 648 | 1,067 | 46 | 2004 | 2021-12-20 | 4-52 years | ||||||||||||||||||||||
Consumer Electronics | Eagan | MN | 2,758 | 5,344 | — | 5,344 | 8,102 | 378 | 8 | 2021-12-22 | 4-52 years | ||||||||||||||||||||||
Automotive | Independence | MO | 780 | 708 | — | 708 | 1,488 | 43 | 2021 | 2021-12-22 | 4-52 years | ||||||||||||||||||||||
Quick Service Restaurant | Memphis | TN | 1,029 | 1,657 | — | 1,657 | 2,686 | 101 | 1999 | 2021-12-23 | 4-52 years | ||||||||||||||||||||||
Cellular | Greenville | MS | 107 | 1,035 | — | 1,035 | 1,142 | 77 | 2000 | 2021-12-23 | 4-52 years | ||||||||||||||||||||||
Industry | City | State | Land(1) | Initial Building and Improvements (1) | Cost Capitalized Subsequent to Acquisition | Building and Improvements(2) | Total (2) | Accumulated Depreciation | Construction/ Renovation Year | Date Acquired | Life on which Depreciation is Computed | ||||||||||||||||||||||
Cellular | McAllen | TX | 1,579 | 1,404 | — | 1,404 | 2,983 | 92 | 2014 | 2021-12-27 | 4-52 years | ||||||||||||||||||||||
Automotive | Abeline | TX | 525 | 874 | — | 874 | 1,399 | 58 | 2006 | 2021-12-30 | 4-52 years | ||||||||||||||||||||||
Automotive | Harlingen | TX | 441 | 968 | — | 968 | 1,409 | 69 | 2004 | 2021-12-30 | 4-52 years | ||||||||||||||||||||||
Cellular | Champaign | IL | 1,440 | 2,603 | — | 2,603 | 4,043 | 153 | 2011 | 2022-01-19 | 4-52 years | ||||||||||||||||||||||
Healthcare | Liverpool | NY | 656 | 1,272 | — | 1,272 | 1,928 | 79 | 2021 | 2022-01-28 | 4-52 years | ||||||||||||||||||||||
Gas Station | Fairfield | CT | 733 | 861 | — | 861 | 1,594 | 56 | 2013 | 2022-02-08 | 4-52 years | ||||||||||||||||||||||
Furniture Store | Anderson | SC | 570 | 919 | — | 919 | 1,489 | 56 | 2007 | 2022-02-10 | 4-52 years | ||||||||||||||||||||||
Jewelry | Burnsville | MN | 1,846 | — | — | — | 1,846 | — | 2006 | 2022-02-11 | 4-52 years | ||||||||||||||||||||||
Dollar Stores | West Columbia | SC | 546 | 936 | — | 936 | 1,482 | 66 | 1996 | 2022-03-02 | 4-52 years | ||||||||||||||||||||||
Cellular | Toledo | OH | 697 | 944 | — | 944 | 1,641 | 72 | 1976 | 2022-03-02 | 4-52 years | ||||||||||||||||||||||
Quick Service Restaurant | Naperville | IL | 751 | 1,009 | — | 1,009 | 1,760 | 55 | 2017 | 2022-03-08 | 4-52 years | ||||||||||||||||||||||
Furniture Store | Bloomington | IL | 1,226 | 2,034 | — | 2,034 | 3,260 | 137 | 1991 | 2022-03-08 | 4-52 years | ||||||||||||||||||||||
Healthcare | Conway | SC | 565 | 1,080 | — | 1,080 | 1,645 | 60 | 2016 | 2022-03-09 | 4-52 years | ||||||||||||||||||||||
Healthcare | St. Cloud | FL | 1,270 | 2,270 | — | 2,270 | 3,540 | 114 | 2015 | 2022-03-30 | 4-52 years | ||||||||||||||||||||||
Full Service Restaurant | Hagerstown | MD | 1,553 | — | — | — | 1,553 | — | 2000 | 2022-04-04 | 4-52 years | ||||||||||||||||||||||
Full Service Restaurant | Hagerstown | MD | 2,429 | — | — | — | 2,429 | — | 2000 | 2022-04-04 | 4-52 years | ||||||||||||||||||||||
Quick Service Restaurant | Hagerstown | MD | 1,383 | — | — | — | 1,383 | — | 2000 | 2022-04-04 | 4-52 years | ||||||||||||||||||||||
Healthcare | Amherst | NY | 717 | 1,187 | — | 1,187 | 1,904 | 64 | 2020 | 2022-04-21 | 4-52 years | ||||||||||||||||||||||
Office Retail | Naperville | IL | 1,240 | 2,519 | — | 2,519 | 3,759 | 138 | 2005 | 2022-05-02 | 4-52 years | ||||||||||||||||||||||
Banking | York | PA | 600 | 3,684 | — | 3,684 | 4,284 | 128 | 1920 | 2022-08-29 | 4-52 years | ||||||||||||||||||||||
Car Dealership | Charlotte | NC | 1,360 | 1,978 | — | 1,978 | 3,338 | 87 | 2007 | 2022-09-23 | 4-52 years | ||||||||||||||||||||||
Car Dealership | Charlotte | NC | 1,577 | 2,527 | — | 2,527 | 4,104 | 127 | 1985 | 2022-09-23 | 4-52 years | ||||||||||||||||||||||
Car Dealership | Charlotte | NC | 5,165 | 5,393 | — | 5,393 | 10,558 | 331 | 2015 | 2022-09-23 | 4-52 years | ||||||||||||||||||||||
Quick Service Restaurant | Hilliard | OH | 2,541 | — | — | — | 2,541 | — | 1995 | 2022-10-05 | 4-52 years | ||||||||||||||||||||||
Home Improvement | Springfield | PA | 6,288 | — | — | — | 6,288 | — | 1956 | 2022-11-22 | 4-52 years | ||||||||||||||||||||||
Car Dealership | Orlando | FL | 2,074 | 4,270 | — | 4,270 | 6,344 | 132 | 1972 | 2022-12-20 | 4-52 years | ||||||||||||||||||||||
Cellular | Port Richey | FL | 1,458 | 783 | — | 783 | 2,241 | 29 | 2011 | 2023-02-21 | 4-52 years | ||||||||||||||||||||||
Healthcare | Freeport | NY | 2,257 | 4,198 | — | 4,198 | 6,455 | 88 | 2023 | 2023-03-31 | 4-52 years | ||||||||||||||||||||||
Healthcare | Englewood | OH | 864 | 1,552 | — | 1,552 | 2,416 | 40 | 2023 | 2023-04-13 | 4-52 years | ||||||||||||||||||||||
Dollar Stores | Panama City | FL | 1,297 | 950 | — | 950 | 2,247 | 41 | 2004 | 2023-04-17 | 4-52 years | ||||||||||||||||||||||
Healthcare | Salem | OH | 324 | 1,851 | — | 1,851 | 2,175 | 35 | 2023 | 2023-04-21 | 4-52 years | ||||||||||||||||||||||
Cellular | Overland Park | KS | 905 | 2,496 | — | 2,496 | 3,401 | 65 | 1988 | 2023-04-25 | 4-52 years | ||||||||||||||||||||||
Automotive | Lynchburg | VA | 891 | 408 | 33 | 441 | 1,332 | 11 | 2022 | 2023-05-02 | 4-52 years | ||||||||||||||||||||||
Healthcare | Dayton | OH | 480 | 1,722 | — | 1,722 | 2,202 | 53 | 2020 | 2023-05-11 | 4-52 years | ||||||||||||||||||||||
Healthcare | Hoover | AL | 530 | 873 | — | 873 | 1,403 | 20 | 2022 | 2023-05-11 | 4-52 years | ||||||||||||||||||||||
Dollar Stores | Kissimmee | FL | 1,041 | 949 | — | 949 | 1,990 | 22 | 2013 | 2023-05-15 | 4-52 years | ||||||||||||||||||||||
Full Service Restaurant | Crystal Lake | IL | 1,868 | 1,184 | — | 1,184 | 3,052 | 48 | 1999 | 2023-05-15 | 4-52 years | ||||||||||||||||||||||
Automotive | Easley | SC | 248 | 2,722 | — | 2,722 | 2,970 | 69 | 2021 | 2023-05-18 | 4-52 years | ||||||||||||||||||||||
Quick Service Restaurant | Kansas City | MO | 538 | 768 | — | 768 | 1,306 | 20 | 2019 | 2023-05-25 | 4-52 years | ||||||||||||||||||||||
Industry | City | State | Land(1) | Initial Building and Improvements (1) | Cost Capitalized Subsequent to Acquisition | Building and Improvements(2) | Total (2) | Accumulated Depreciation | Construction/ Renovation Year | Date Acquired | Life on which Depreciation is Computed | ||||||||||||||||||||||
Footwear | Venice | FL | 1,233 | 1,696 | — | 1,696 | 2,929 | 28 | 2005 | 2023-06-14 | 4-52 years | ||||||||||||||||||||||
Car Dealership | Indianapolis | IN | 1,310 | 2,266 | — | 2,266 | 3,576 | 63 | 2008 | 2023-06-22 | 4-52 years | ||||||||||||||||||||||
Car Wash | Hiram | GA | 1,977 | 1,268 | — | 1,268 | 3,245 | 22 | 2023 | 2023-06-28 | 4-52 years | ||||||||||||||||||||||
Nonprofit | Orem | UT | 1,266 | 1,552 | — | 1,552 | 2,818 | 36 | 2022 | 2023-07-14 | 4-52 years | ||||||||||||||||||||||
Dollar Stores | Burlington | NC | 722 | 1,352 | — | 1,352 | 2,074 | 22 | 2022 | 2023-08-02 | 4-52 years | ||||||||||||||||||||||
Lifestyle & Wellness | Schaumburg | IL | 1,859 | 1,464 | — | 1,464 | 3,323 | 41 | 2022 | 2023-08-02 | 4-52 years | ||||||||||||||||||||||
Healthcare | Hoover | AL | 947 | 1,540 | — | 1,540 | 2,487 | 19 | 1970 | 2023-08-04 | 4-52 years | ||||||||||||||||||||||
Healthcare | Marshall | TX | 249 | 1,440 | — | 1,440 | 1,689 | 21 | 2008 | 2023-08-14 | 4-52 years | ||||||||||||||||||||||
Full Service Restaurant | Fort Wayne | IN | 729 | 1,668 | — | 1,668 | 2,397 | 26 | 1997 | 2023-08-14 | 4-52 years | ||||||||||||||||||||||
Full Service Restaurant | Reynoldsburg | OH | 678 | 1,348 | — | 1,348 | 2,026 | 19 | 1990 | 2023-09-07 | 4-52 years | ||||||||||||||||||||||
Quick Service Restaurant | Clinton Township | MI | 577 | 1,136 | — | 1,136 | 1,713 | 14 | 2021 | 2023-09-11 | 4-52 years | ||||||||||||||||||||||
Car Dealership | Pinellas Park | FL | 2,196 | 1,442 | — | 1,442 | 3,638 | 23 | 1971 | 2023-09-15 | 4-52 years | ||||||||||||||||||||||
Quick Service Restaurant | North Richland Hills | TX | 653 | 12 | 284 | 296 | 949 | — | N/A(5) | 2023-10-10 | 4-52 years | ||||||||||||||||||||||
Quick Service Restaurant | Tulsa | OK | 695 | 295 | — | 295 | 990 | 4 | 1988 | 2023-10-20 | 4-52 years | ||||||||||||||||||||||
Quick Service Restaurant | Kansas City | MO | 1,167 | 1,952 | — | 1,952 | 3,119 | 11 | 2017 | 2023-10-20 | 4-52 years | ||||||||||||||||||||||
National Sports Bar | Springfield | IL | 750 | 1,100 | — | 1,100 | 1,850 | 12 | 2000 | 2023-10-20 | 4-52 years | ||||||||||||||||||||||
Quick Service Restaurant | Murfreesboro | TN | 773 | 746 | — | 746 | 1,519 | 6 | 2007 | 2023-10-20 | 4-52 years | ||||||||||||||||||||||
Banking | Houston | TX | 3,340 | 1,931 | — | 1,931 | 5,271 | 9 | 1994 | 2023-10-20 | 4-52 years | ||||||||||||||||||||||
Professional Services | Kansas City | MO | 1,615 | 991 | — | 991 | 2,606 | 6 | 1990 | 2023-10-20 | 4-52 years | ||||||||||||||||||||||
Convenient Store with Gas | Murfreesboro | TN | 1,197 | 583 | — | 583 | 1,780 | 5 | 1992 | 2023-10-20 | 4-52 years | ||||||||||||||||||||||
Cellular | Blue Springs | MO | 1,127 | 2,389 | — | 2,389 | 3,516 | 12 | 2013 | 2023-10-20 | 4-52 years | ||||||||||||||||||||||
Gas Station | Covington | KY | 2,064 | 666 | — | 666 | 2,730 | 5 | 1992 | 2023-10-20 | 4-52 years | ||||||||||||||||||||||
Automotive | Toledo | OH | 616 | 900 | — | 900 | 1,516 | 13 | 2017 | 2023-10-20 | 4-52 years | ||||||||||||||||||||||
Quick Service Restaurant | Del City | OK | 919 | 895 | — | 895 | 1,814 | 7 | 2011 | 2023-10-20 | 4-52 years | ||||||||||||||||||||||
Car Wash | Glenpool | OK | 1,027 | 1,101 | — | 1,101 | 2,128 | 8 | 2004 | 2023-10-20 | 4-52 years | ||||||||||||||||||||||
Full Service Restaurant | Anderson | IN | 670 | 1,193 | — | 1,193 | 1,863 | 10 | 2005 | 2023-10-20 | 4-52 years | ||||||||||||||||||||||
Full Service Restaurant | Oklahoma City | OK | 1,376 | 2,219 | — | 2,219 | 3,595 | 15 | 2017 | 2023-10-20 | 4-52 years | ||||||||||||||||||||||
Convenient Store with Gas | Trenton | NJ | 2,074 | 1,073 | — | 1,073 | 3,147 | 7 | 1991 | 2023-10-20 | 4-52 years | ||||||||||||||||||||||
Automotive | Richmond | VA | 805 | 398 | — | 398 | 1,203 | 2 | 2018 | 2023-10-20 | 4-52 years | ||||||||||||||||||||||
Full Service Restaurant | Independence | MO | 1,107 | 1,273 | — | 1,273 | 2,380 | 12 | 2002 | 2023-10-20 | 4-52 years | ||||||||||||||||||||||
Quick Service Restaurant | Lakeville | MN | 840 | 711 | — | 711 | 1,551 | 8 | 2003 | 2023-10-20 | 4-52 years | ||||||||||||||||||||||
Quick Service Restaurant | Mankato | MN | 554 | 1,055 | — | 1,055 | 1,609 | 10 | 2002 | 2023-10-20 | 4-52 years | ||||||||||||||||||||||
Industry | City | State | Land(1) | Initial Building and Improvements (1) | Cost Capitalized Subsequent to Acquisition | Building and Improvements(2) | Total (2) | Accumulated Depreciation | Construction/ Renovation Year | Date Acquired | Life on which Depreciation is Computed | ||||||||||||||||||||||
Full Service Restaurant | Warrenville | IL | 1,017 | 1,267 | — | 1,267 | 2,284 | 11 | 2017 | 2023-10-20 | 4-52 years | ||||||||||||||||||||||
Quick Service Restaurant | Germantown | TN | 752 | 637 | — | 637 | 1,389 | 7 | 1993 | 2023-10-20 | 4-52 years | ||||||||||||||||||||||
Quick Service Restaurant | Memphis | TN | 1,117 | 886 | — | 886 | 2,003 | 9 | 1995 | 2023-10-20 | 4-52 years | ||||||||||||||||||||||
Vacant | Colombus | GA | 482 | 381 | — | 381 | 863 | 4 | 2005 | 2023-10-20 | 4-52 years | ||||||||||||||||||||||
Full Service Restaurant | Brooklyn Center | MN | 559 | 1,996 | — | 1,996 | 2,555 | 13 | 2018 | 2023-10-20 | 4-52 years | ||||||||||||||||||||||
Full Service Restaurant | Columbia | SC | 906 | 679 | — | 679 | 1,585 | 8 | 2006 | 2023-10-20 | 4-52 years | ||||||||||||||||||||||
Full Service Restaurant | Columbia | TN | 1,057 | 889 | — | 889 | 1,946 | 9 | 1993 | 2023-10-20 | 4-52 years | ||||||||||||||||||||||
Quick Service Restaurant | Columbus | GA | 641 | 525 | — | 525 | 1,166 | 5 | 2006 | 2023-10-20 | 4-52 years | ||||||||||||||||||||||
Quick Service Restaurant | Jacksonville | FL | 1,027 | 745 | — | 745 | 1,772 | 7 | 2015 | 2023-10-20 | 4-52 years | ||||||||||||||||||||||
Jewelry | Troy | MI | 1,167 | 1,055 | — | 1,055 | 2,222 | 13 | 2013 | 2023-10-20 | 4-52 years | ||||||||||||||||||||||
Full Service Restaurant | Norton Shores | MI | 679 | 1,841 | — | 1,841 | 2,520 | 13 | 2017 | 2023-10-20 | 4-52 years | ||||||||||||||||||||||
Banking | Hoover | AL | 1,157 | 861 | — | 861 | 2,018 | 5 | 2011 | 2023-10-20 | 4-52 years | ||||||||||||||||||||||
Quick Service Restaurant | Bolingbrook | IL | 929 | 1,932 | — | 1,932 | 2,861 | 13 | 2018 | 2023-10-20 | 4-52 years | ||||||||||||||||||||||
Quick Service Restaurant | Concord | NC | 1,107 | 1,087 | — | 1,087 | 2,194 | 8 | 2016 | 2023-10-20 | 4-52 years | ||||||||||||||||||||||
Quick Service Restaurant | Wichita | KS | 807 | 776 | — | 776 | 1,583 | 5 | 2008 | 2023-10-20 | 4-52 years | ||||||||||||||||||||||
Quick Service Restaurant | Centreville | OH | 744 | 885 | — | 885 | 1,629 | 8 | 2002 | 2023-10-20 | 4-52 years | ||||||||||||||||||||||
National Sports Bar | Austin | TX | 1,506 | 2,256 | — | 2,256 | 3,762 | 14 | 2010 | 2023-10-20 | 4-52 years | ||||||||||||||||||||||
Cellular | Hampton | VA | 2,852 | 2,403 | — | 2,403 | 5,255 | 11 | 2016 | 2023-10-20 | 4-52 years | ||||||||||||||||||||||
Quick Service Restaurant | Florissant | MO | 503 | 993 | — | 993 | 1,496 | 11 | 1998 | 2023-10-20 | 4-52 years | ||||||||||||||||||||||
Vacant | Westland | MI | 386 | 579 | — | 579 | 965 | 7 | 1994 | 2023-10-20 | 4-52 years | ||||||||||||||||||||||
Quick Service Restaurant | Louisville | KY | 995 | 500 | — | 500 | 1,495 | 7 | 1989 | 2023-10-20 | 4-52 years | ||||||||||||||||||||||
Full Service Restaurant | Colorado Springs | CO | 1,296 | 1,027 | — | 1,027 | 2,323 | 9 | 2006 | 2023-10-20 | 4-52 years | ||||||||||||||||||||||
Quick Service Restaurant | Stone Mountain | GA | 696 | 736 | — | 736 | 1,432 | 7 | 1986 | 2023-10-20 | 4-52 years | ||||||||||||||||||||||
Quick Service Restaurant | Clarksville | IN | 978 | 504 | — | 504 | 1,482 | 6 | 1989 | 2023-10-20 | 4-52 years | ||||||||||||||||||||||
Quick Service Restaurant | Baton Rouge | LA | 514 | 391 | — | 391 | 905 | 4 | 1974 | 2023-10-20 | 4-52 years | ||||||||||||||||||||||
Quick Service Restaurant | Fort Wayne | IN | 610 | 1,375 | — | 1,375 | 1,985 | 9 | 2006 | 2023-10-20 | 4-52 years | ||||||||||||||||||||||
Quick Service Restaurant | Evergreen Park | IL | 1,306 | 1,964 | — | 1,964 | 3,270 | 12 | 2017 | 2023-10-20 | 4-52 years | ||||||||||||||||||||||
Industry | City | State | Land(1) | Initial Building and Improvements (1) | Cost Capitalized Subsequent to Acquisition | Building and Improvements(2) | Total (2) | Accumulated Depreciation | Construction/ Renovation Year | Date Acquired | Life on which Depreciation is Computed | ||||||||||||||||||||||
Convenient Store with Gas | Allen | TX | 1,266 | 918 | — | 918 | 2,184 | 7 | 1998 | 2023-10-20 | 4-52 years | ||||||||||||||||||||||
Quick Service Restaurant | Fort Worth | TX | 1,087 | 898 | — | 898 | 1,985 | 6 | 2017 | 2023-10-20 | 4-52 years | ||||||||||||||||||||||
Healthcare | Canton | GA | 896 | 1,225 | — | 1,225 | 2,121 | 8 | 2018 | 2023-10-20 | 4-52 years | ||||||||||||||||||||||
Healthcare | Venice | FL | 1,017 | 689 | — | 689 | 1,706 | 9 | 1990 | 2023-10-20 | 4-52 years | ||||||||||||||||||||||
Healthcare | Erie | CO | 836 | 1,266 | — | 1,266 | 2,102 | 8 | 2017 | 2023-10-20 | 4-52 years | ||||||||||||||||||||||
Full Service Restaurant | Mays Landing | NJ | 512 | 1,392 | — | 1,392 | 1,904 | 21 | 1989 | 2023-10-20 | 4-52 years | ||||||||||||||||||||||
Furniture Store | Manchester | MO | 1,865 | 4,049 | — | 4,049 | 5,914 | 26 | 2020 | 2023-10-20 | 4-52 years | ||||||||||||||||||||||
Furniture Store | Waldorf | MD | 1,845 | 3,500 | — | 3,500 | 5,345 | 25 | 2002 | 2023-10-20 | 4-52 years | ||||||||||||||||||||||
Total | 314,748 | 330,799 | 1,633 | 332,432 | 647,180 | 28,734 | |||||||||||||||||||||||||||
(1) | The initial cost to the Partnership represents the original purchase price of the property, net of cumulative impairment loss recorded. |
(2) | The aggregate cost of real estate owned as of December 31, 2023 for U.S. federal income tax purposes was approximately $680,491 (unaudited). |
(3) | This schedule excludes properties that are classified as assets held for sale as of December 31, 2023. |
(4) | This real estate asset comprises of two properties. |
(5) | This real estate asset is currently under development. As such, there is no construction date as of the date of financial statement issuance. |
For the year ended December 31, | 2023 | 2022 | ||||
Real estate | ||||||
Balance at beginning of the year | $ 462,922,671 | $ 394,060,688 | ||||
Additions during the year: | ||||||
Acquisitions | 188,328,644 | 72,712,229 | ||||
Building improvements | 1,180,570 | 392,000 | ||||
Deductions during the year: | ||||||
Cost of real estate sold | (2,223,481) | (1,924,320) | ||||
Classified as assets held for sale | (2,850,570) | (2,317,926) | ||||
Impairment loss | (178,000) | — | ||||
Balance at end of the year | $ 647,179,834 | $ 462,922,671 | ||||
Accumulated depreciation | ||||||
Balance at beginning of the year | $19,789,627 | $12,799,963 | ||||
Additions during the year: | ||||||
Depreciation expense | 9,072,288 | 7,113,854 | ||||
Deductions during the year: | ||||||
Cost of real estate sold | (105,283) | — | ||||
Classified as assets held for sale | (22,717) | (124,190) | ||||
Balance at end of the year | $28,733,915 | $19,789,627 | ||||
Note | June 30, 2024 | December 31, 2023 | |||||||
ASSETS | |||||||||
Real estate held for investment, at cost | |||||||||
Land | $312,143 | $314,748 | |||||||
Buildings and improvements | 328,121 | 332,432 | |||||||
Total real estate held for investment, at cost | 640,264 | 647,180 | |||||||
Less accumulated depreciation | (34,356) | (28,734) | |||||||
Real estate held for investment, net | 3 | 605,908 | 618,446 | ||||||
Assets held for sale | — | 2,859 | |||||||
Cash, cash equivalents and restricted cash | 16,620 | 17,129 | |||||||
Intangible lease assets, net | 4 | 108,281 | 119,432 | ||||||
Other assets | 10 | 14,657 | 14,141 | ||||||
Total assets | $745,466 | $772,007 | |||||||
LIABILITIES, CONVERTIBLE NON-CONTROLLING PREFERRED INTERESTS AND PARTNERS' CAPITAL | |||||||||
Liabilities | |||||||||
Debt, net | 6 | $427,435 | $436,452 | ||||||
Intangible lease liabilities, net | 4 | 14,997 | 17,416 | ||||||
Accounts payable and accrued liabilities | 11 (a), (b) | 13,359 | 17,452 | ||||||
Total liabilities | 455,791 | 471,320 | |||||||
Contingencies (Note 12) | |||||||||
Convertible non-controlling preferred interests | 9 | 103,724 | 103,616 | ||||||
Partners' capital | |||||||||
Partners' capital | 185,951 | 197,071 | |||||||
Total liabilities, convertible non-controlling preferred interests and partners' capital | $745,466 | $772,007 | |||||||
Note | For the three months ended June 30, | For the six months ended June 30, | |||||||||||||
2024 | 2023 | 2024 | 2023 | ||||||||||||
Revenues | |||||||||||||||
Rental revenues | 3 | $14,607 | $11,507 | $29,869 | $22,300 | ||||||||||
Operating expenses | |||||||||||||||
Depreciation and amortization | 3, 4 | 6,972 | 5,693 | 14,296 | 11,156 | ||||||||||
Property operating expenses | 1,710 | 1,361 | 3,691 | 2,627 | |||||||||||
Property management fees | 11 (b) | 497 | 369 | 1,007 | 725 | ||||||||||
Asset management fees | 7, 11 (b) | 1,034 | 1,040 | 2,068 | 2,070 | ||||||||||
General and administrative expenses | 640 | 2,224 | 1,361 | 3,081 | |||||||||||
Total operating expenses | 10,853 | 10,687 | 22,423 | 19,659 | |||||||||||
Other expenses (income) | |||||||||||||||
Interest expense | 6 | 6,597 | 3,844 | 13,292 | 7,268 | ||||||||||
Loss/ (gain) on sale of real estate | 3 | 51 | 332 | (337) | 332 | ||||||||||
Impairment loss | — | — | 591 | — | |||||||||||
Income taxes | 119 | 147 | 281 | 158 | |||||||||||
Total other expenses | 6,767 | 4,323 | 13,827 | 7,758 | |||||||||||
Operating loss | (3,013) | (3,503) | (6,381) | (5,117) | |||||||||||
Equity (loss)/ income from investment in an unconsolidated entity | 5 | — | (66) | — | 60 | ||||||||||
Net loss | (3,013) | (3,569) | (6,381) | (5,057) | |||||||||||
Less: Net loss attributable to convertible non-controlling preferred interests | 9 | 827 | 1,006 | 1,743 | 1,364 | ||||||||||
Net loss attributable to NADG NNN Property Fund LP | $(2,186) | $(2,563) | $(4,638) | $(3,693) | |||||||||||
U.S. Limited Partners (Note 1) | NADG NNN Property Fund (US) Limited Partnership (Note 1) | Preferred Units (Note 8) | Total Partners' Capital | |||||||||
Partners' capital, December 31, 2023 | $91,613 | $105,333 | $125 | $197,071 | ||||||||
Accretion of preferred units | (2) | (2) | 4 | — | ||||||||
Accretion of non-controlling interests (Note 9) | (1,126) | (1,406) | — | (2,532) | ||||||||
Distributions | — | — | (4) | (4) | ||||||||
Net Loss | (1,091) | (1,361) | — | (2,452) | ||||||||
Partners' capital, March 31, 2024 | $89,394 | $102,564 | $125 | $192,083 | ||||||||
Accretion of preferred units | (2) | (2) | 4 | — | ||||||||
Accretion of non-controlling interests (Note 9) | (1,086) | (1,356) | — | (2,442) | ||||||||
Distributions | (671) | (829) | (4) | (1,504) | ||||||||
Net Loss | (971) | (1,215) | — | (2,186) | ||||||||
Partners' capital, June 30, 2024 | $86,664 | $99,162 | $125 | $185,951 | ||||||||
U.S. Limited Partners (Note 1) | NADG NNN Property Fund (US) Limited Partnership (Note 1) | Preferred Units (Note 8) | Total Partners' Capital | |||||||||
Partners' capital, December 31, 2022 | $98,123 | $119,053 | $125 | $217,301 | ||||||||
Contributions | 10,552 | — | — | 10,552 | ||||||||
Issue costs (Note 11 (a)) | (316) | — | — | (316) | ||||||||
Accretion of preferred units | (2) | (2) | 4 | — | ||||||||
Accretion of non-controlling interests (Note 9) | (867) | (1,109) | — | (1,976) | ||||||||
Distributions | (1,891) | (2,417) | (4) | (4,312) | ||||||||
Distributions reinvested in Common Units | 22 | 188 | — | 210 | ||||||||
Redemption of Common Units | (5,000) | (250) | — | (5,250) | ||||||||
Net Loss | (496) | (634) | — | (1,130) | ||||||||
Partners' capital, March 31, 2023 | $100,125 | $114,829 | $125 | $215,079 | ||||||||
Contributions | 252 | 75 | — | 327 | ||||||||
Issue costs (Note 11 (a)) | (8) | (2) | — | (10) | ||||||||
Accretion of preferred units | (2) | (2) | 4 | — | ||||||||
Accretion of non-controlling interests (Note 9) | (1,198) | (1,507) | — | (2,705) | ||||||||
Distributions | (1,861) | (2,337) | (4) | (4,202) | ||||||||
Distributions reinvested in Common Units | 21 | 189 | — | 210 | ||||||||
Redemption of Common Units | (750) | (312) | — | (1,062) | ||||||||
Net Loss | (1,133) | (1,430) | — | (2,563) | ||||||||
Partners' capital, June 30, 2023 | $95,446 | $109,503 | $125 | $205,074 | ||||||||
Note | For the six months ended June 30, | ||||||||
2024 | 2023 | ||||||||
CASH FLOWS FROM OPERATING ACTIVITIES | |||||||||
Net loss | $(6,381) | $(5,057) | |||||||
Adjustments to reconcile net loss to net cash provided by operating activities: | |||||||||
Depreciation and amortization | 3, 4 | 14,296 | 11,156 | ||||||
Amortization of above/below market leases | 4 | 915 | 576 | ||||||
Amortization of financing transaction and discount costs | 6 | 2,092 | 1,166 | ||||||
Amortization of software costs | 16 | — | |||||||
Non-cash rental revenue adjustments | (720) | (561) | |||||||
Loss/ (gain) on sale of real estate | 3 | (337) | 332 | ||||||
Impairment loss | 591 | — | |||||||
Equity income from investment in an unconsolidated entity | 5 | — | (60) | ||||||
Distributions of equity earnings received from investment in an unconsolidated entity | 5 | — | 995 | ||||||
Changes in operating assets and liabilities: | |||||||||
Other assets | 10 | 206 | 234 | ||||||
Accounts payable and accrued liabilities | (2,958) | 2,554 | |||||||
Related party payable | — | 2,385 | |||||||
Net cash provided by operating activities | 7,720 | 13,720 | |||||||
CASH FLOWS FROM INVESTING ACTIVITIES | |||||||||
Acquisition of real estate held for investment | 3 | (523) | (46,277) | ||||||
Deposits on real estate held for investment | — | (889) | |||||||
Deferred leasing costs and other additions to real estate held for investment | (856) | (784) | |||||||
Net proceeds from sale of real estate held for investment | 3 | 9,846 | (139) | ||||||
Distributions received from investment in an unconsolidated entity | 5 | — | 300 | ||||||
Net proceeds from expropriation | 85 | — | |||||||
Additions to software costs | (21) | — | |||||||
Net cash provided by/ (used in) investing activities | 8,531 | (47,789) | |||||||
CASH FLOWS FROM FINANCING ACTIVITIES | |||||||||
Capital contributions | — | 10,879 | |||||||
Redemption of Common Units | — | (6,331) | |||||||
Issue costs | 11 (a) | — | (326) | ||||||
Proceeds from debt, net | 6 | — | 46,390 | ||||||
Repayment of debt, net | 6 | (10,693) | (39,318) | ||||||
Financing transaction costs | 6 | (416) | (99) | ||||||
Deferred offering costs | (1,003) | (2,140) | |||||||
Cash distributions to Common Unit Holders | (1,500) | (8,086) | |||||||
Cash distributions paid to Preferred Unit Holders | 8 | (8) | (8) | ||||||
Cash distributions to non-controlling convertible preferred interests | 9 | (3,248) | (2,484) | ||||||
Contributions from non-controlling convertible preferred interests | 9 | 108 | 5,052 | ||||||
Net cash (used in)/ provided by financing activities | (16,760) | 3,529 | |||||||
Net decrease in cash, cash equivalents and restricted cash during the period | (509) | (30,540) | |||||||
Cash, cash equivalents and restricted cash, beginning of period | 17,129 | 41,077 | |||||||
Cash, cash equivalents and restricted cash, end of period | $16,620 | $10,537 | |||||||
Note | For the six months ended June 30, | ||||||||
2024 | 2023 | ||||||||
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION: | |||||||||
Cash paid for interest | $11,102 | $5,865 | |||||||
Non-cash disclosures of non-cash investing and financing activities: | |||||||||
Receivable related to sale of real estate | $— | $2,000 | |||||||
Accrued real estate development and improvement costs | $1,627 | $4,259 | |||||||
Accrued deferred leasing fees | $605 | $— | |||||||
Accrued deferred offering costs | $225 | $— | |||||||
Redemptions payable at period end | $— | $1,062 | |||||||
Distributions payable to convertible non-controlling preferred interests | 9 | $1,616 | $1,607 | ||||||
Distributions reinvested in Common Units | $— | $420 | |||||||
1. | BUSINESS OPERATIONS |
2. | ACCOUNTING POLICIES FOR FINANCIAL STATEMENTS |
a) | Principles of consolidation |
b) | Investment in an unconsolidated entity |
c) | Real estate held for investment |
Asset | Estimated useful lives | ||
Buildings and improvements | 16 – 52 years | ||
Site improvements | 4 – 28 years | ||
Tenant improvements | Shorter of the lease term or useful life | ||
In-place leases and origination costs | Remaining lease term | ||
Leasing fees | Remaining lease term | ||
Above- and below market leases | Remaining lease term | ||
d) | Assets held for sale |
e) | Impairment of long-lived assets |
f) | Revenue recognition and accounts receivable |
g) | Cash, cash equivalents and restricted cash |
h) | Financing transaction and discount costs |
i) | Concentration of credit risk |
j) | Use of estimates |
k) | Income taxes |
l) | Fair value measurement |
(in thousands) | June 30, 2024 | December 31, 2023 | ||||
Carrying amount | $429,686 | $440,379 | ||||
Fair value (Level 2) | 426,335 | 433,465 | ||||
m) | Segment reporting |
n) | Subsequent events |
o) | Recent adopted accounting pronouncements |
p) | Recent accounting pronouncements issued but not yet adopted |
3. | REAL ESTATE HELD FOR INVESTMENT AND LEASE ARRANGEMENTS |
(in thousands) | December 31, 2023 | ||
Land | $27,115 | ||
Buildings | 33,934 | ||
Site improvements | 4,695 | ||
Intangible assets: | |||
Above-market leases | 1,262 | ||
In-place leases and origination costs | 10,176 | ||
$77,182 | |||
Liabilities assumed: | |||
Below-market leases intangible liabilities | (1,793) | ||
Purchase price (including acquisition costs) | 75,389 | ||
Three months ended June 30, | Six months ended June 30, | |||||||||||
(in thousands) | 2024 | 2023 | 2024 | 2023 | ||||||||
Depreciation | $2,916 | $2,058 | $5,860 | $3,949 | ||||||||
Three months ended June 30, | Six months ended June 30, | |||||||||||
(in thousands) | 2024 | 2023 | 2024 | 2023 | ||||||||
Revenues: | ||||||||||||
Contractual rental amounts billed | $14,198 | 11,357 | $29,016 | $22,038 | ||||||||
Adjustment to recognize contractual rental amounts on a straight-line basis | 446 | 311 | 777 | 573 | ||||||||
Variable rental amounts earned | 306 | 31 | 749 | 124 | ||||||||
Above/below market lease amortization, net | (476) | (292) | (915) | (576) | ||||||||
Other income | 133 | 100 | 242 | 141 | ||||||||
Total rental revenues | $14,607 | 11,507 | $29,869 | $22,300 | ||||||||
(in thousands) | |||
2024 (Remaining) | $25,783 | ||
2025 | 50,455 | ||
2026 | 48,216 | ||
2027 | 43,918 | ||
2028 | 37,586 | ||
2029 | 33,338 | ||
Thereafter | 171,625 | ||
$410,921 | |||
4. | INTANGIBLE ASSETS AND LIABILITIES |
(in thousands) As of June 30, 2024 | Cost | Accumulated Amortization | Net Book Value | ||||||
Intangible lease assets: | |||||||||
In-place leases and origination costs | $134,782 | $54,385 | $80,397 | ||||||
Above-market leases | 45,214 | 19,087 | 26,127 | ||||||
Leasing fees | 1,961 | 204 | 1,757 | ||||||
Total intangible lease assets | $181,957 | $73,676 | $108,281 | ||||||
(in thousands) As of June 30, 2024 | Cost | Accumulated Amortization | Net Book Value | ||||||
Intangible lease liabilities: | |||||||||
Below-market leases | $25,100 | $10,103 | $14,997 | ||||||
Total intangible lease liabilities | $25,100 | $10,103 | $14,997 | ||||||
(in thousands) As of December 31, 2023 | Cost | Accumulated Amortization | Net Book Value | ||||||
Intangible lease assets: | |||||||||
In-place leases and origination costs | $136,907 | $47,328 | $89,579 | ||||||
Above-market leases | 45,513 | 16,641 | 28,872 | ||||||
Leasing fees | 1,120 | 139 | 981 | ||||||
Total intangible lease assets | $183,540 | $64,108 | $119,432 | ||||||
Intangible lease liabilities: | |||||||||
Below-market leases | $26,292 | $8,876 | $17,416 | ||||||
Total intangible lease liabilities | $26,292 | $8,876 | $17,416 | ||||||
(in thousands) | Three months ended, June 30 | Six months ended, June 30 | ||||||||||
2024 | 2023 | 2024 | 2023 | |||||||||
Amortization: | ||||||||||||
Amortization of in-place leases and leasing fees | 4,056 | 3,635 | 8,436 | 7,207 | ||||||||
Net adjustment to rental revenue: | ||||||||||||
Above-market and below-market leases | 476 | 292 | 915 | 576 | ||||||||
Years remaining as at | June 30, 2024 | December 31, 2023 | ||||
In-place leases and origination costs | 9.1 | 9.2 | ||||
Leasing fees | 10.3 | 8.3 | ||||
Above-market leases | 8.4 | 8.6 | ||||
Below-market leases | 9.3 | 9.7 | ||||
(in thousands) | |||
2024 (Remaining) | $8,842 | ||
2025 | 15,890 | ||
2026 | 14,373 | ||
2027 | 11,661 | ||
2028 | 8,994 | ||
2029 | 7,346 | ||
Thereafter | 26,178 | ||
$93,284 | |||
5. | INVESTMENT IN AN UNCONSOLIDATED ENTITY |
6. | DEBT, NET |
As of June 30, 2024 | ||||||||||||
(in thousands, except interest rate) | Note | Maturity | Interest Rate | |||||||||
Asset Backed Securities | (a) | 28-Dec-2024 | 3.37% | $253,829 | ||||||||
CIBC Bank USA, Revolving Credit Facility | (b) | 8-Mar-2025 | Term SOFR + 2.36%* | 159,890 | ||||||||
CIBC Bank USA, Term Loan | (c) | 31-Mar-2027 | Term SOFR + 1.80%* | 15,967 | ||||||||
Unamortized financing transaction and discount costs | (2,251) | |||||||||||
$427,435 | ||||||||||||
* | The approximate one-month Term SOFR rate (as defined below) at June 30, 2024 was 5.33%. |
As of December 31, 2023 | ||||||||||||
(in thousands, except interest rate) | Note | Maturity | Interest Rate | |||||||||
Asset Backed Securities | (a) | 28-Dec-2024 | 3.37% | $254,489 | ||||||||
CIBC Bank USA, Revolving Credit Facility | (b) | 8-Mar-2024 | Term SOFR + 2.36%** | 168,890 | ||||||||
CIBC Bank USA, Term Loan | (c) | 31-Mar-2027 | Term SOFR + 1.80%** | 17,000 | ||||||||
Unamortized financing transaction and discount costs | (3,927) | |||||||||||
$436,452 | ||||||||||||
** | The approximate one-month Term SOFR rate (as defined below) at December 31, 2023 was 5.38%. |
(in thousands) | |||
2024 (Remaining) | $253,829 | ||
2025 | 159,890 | ||
2026 | — | ||
2027 | 15,967 | ||
$429,686 | |||
(a) | Asset Backed Securities (“ABS Notes”) |
(b) | CIBC Bank USA Credit Facility |
(c) | CIBC Bank USA Term Loan |
7. | PARTNERS’ CAPITAL |
(in thousands, except ownership percentage) Limited Partners | Ownership Percentage | Committed Capital (Common Units Subscribed) | Contributed Capital (Common Units Issued) | ||||||
U.S. LP | 44.80% | $137,530 | $137,530 | ||||||
CDN LP | 55.20% | 169,448 | 169,448 | ||||||
100.00% | $306,978 | $306,978 | |||||||
8. | PREFERRED UNITS |
9. | CONVERTIBLE NON-CONTROLLING PREFERRED INTERESTS |
(in thousands) Name of entity | December 31, 2023 | Contributions | Distributions | Loss | Accretion | June 30, 2024 | ||||||||||||
NADG NNN Operating LP | $103,616 | $108 | $(3,231) | $(1,743) | $4,974 | $103,724 | ||||||||||||
(in thousands) Name of entity | December 31, 2022 | Contributions | Distributions | Loss | Accretion | December 31, 2023 | ||||||||||||
NADG NNN Operating LP | $98,386 | $5,052 | $(6,428) | $(424) | $7,030 | $103,616 | ||||||||||||
10. | SUPPLEMENTAL DETAIL FOR CERTAIN COMPONENTS OF THE CONDENSED CONSOLIDATED BALANCE SHEETS |
(in thousands) | June 30, 2024 | December 31, 2023 | ||||
Accounts receivable, net | $1,803 | $1,747 | ||||
Deferred rent receivables | 8,453 | 7,546 | ||||
Deferred offering costs | 3,191 | 3,186 | ||||
Prepaid expenses and other assets | 1,210 | 1,662 | ||||
Total other assets | $14,657 | $14,141 | ||||
11. | RELATED PARTY TRANSACTIONS |
(a) | During the six months ended June 30, 2023, the Partnership incurred structuring fees and placement fees (“Issue Costs”) of $243, payable to North American Property Group (“NAPG”) and $81, payable to North American Realty Services, LLLP (“NARS”), in each case, in respect of Common Units issued to U.S. investors. NAPG is owned by one of the directors of the General Partner, and NARS is a partnership affiliated with the General Partner. A director of NARS is also a director of the General Partner. |
(b) | During the six months ended June 30, 2024 and 2023, the Partnership incurred asset management fees of $2,068 and $2,070 respectively, acquisition fees of $NIL and $366 respectively, and property management fees and direct costs of $1,007 and $725 respectively, payable to NARS. As of June 30, 2024 and December 31, 2023, the Partnership had a payable to NARS relating to these fees of $3,402 and $2,055, respectively, which is included in “Accounts payable and accrued liabilities” on the accompanying condensed consolidated balance sheets. |
(c) | The Sponsor holds 500 Common Units in the Partnership as described in Note 1. As of June 30, 2024 and December 31, 2023, the Partnership paid aggregate distributions to the Sponsor (in the same amount per Common Unit as are paid to all other investors) in the amount of $25 and $290 respectively, and to other related parties holding an aggregate of 522.49 Common Units in the amount of $26 and $303 respectively. |
(d) | On July 10, 2024, the Partnership entered into the Amended and Restated Internalization Agreement with NARS and certain affiliates of NARS to internalize the external management functions currently performed by NARS for the Partnership and will be implemented contemporaneously with the closing of an initial public offering. |
12. | CONTINGENCIES |
13. | SUBSEQUENT EVENTS |
(a) | On July 2, 2024, pursuant to the Master Indenture Agreement, the Partnership substituted a replacement property into the collateral pool for the ABS Notes in exchange for proceeds from properties sold in the last twelve months which have been deposited into a restricted account controlled by the Indenture Trustee. Following the replacement, the ABS Notes are now secured by 128 properties directly owned by the Partnership. On July 5, 2024, $4,757 of restricted cash was released to the Partnership’s operating bank account. |
(b) | On July 10, 2024, the Partnership made a principal repayment of $9,890 to the Revolving Credit Facility. |
(c) | On July 15, 2024, the Partnership paid distributions in the aggregate amount of $1,616 to the Preferred Unit Holders. |
Item 31. | Other Expenses of Issuance and Distribution. |
SEC Registration Fee | $47,052 | ||
FINRA Filing Fee | $47,667 | ||
NYSE Listing Fees | $325,000 | ||
Accounting Fees and Expenses | $1,015,000 | ||
Legal Fees and Expense | $3,171,000 | ||
Printing Fees and Expenses | $300,000 | ||
Transfer Agent and Registrar Fees | $5,000 | ||
Miscellaneous | $275,000 | ||
Total | $5,185,719 | ||
* | To be filed by amendment. |
Item 32. | Sales to Special Parties. |
Item 33. | Recent Sales of Unregistered Securities. |
Item 34. | Indemnification of Directors and Officers. |
• | the act or omission of the director or officer was material to the matter giving rise to the proceeding and |
• | was committed in bad faith; or |
• | was the result of active and deliberate dishonesty; |
• | the director or officer actually received an improper personal benefit in money, property or services; or |
• | in the case of any criminal proceeding, the director or officer had reasonable cause to believe that the act or omission was unlawful. |
• | a written affirmation by the director or officer of his or her good faith belief that he or she has met the standard of conduct necessary for indemnification by us; and |
• | a written undertaking by the director or officer or on his or her behalf to repay the amount advanced to him or her if it is ultimately determined that the standard of conduct for indemnification by us was not met. |
Item 35. | Treatment of Proceeds from Stock Being Registered. |
Item 36. | Financial Statements and Exhibits. |
(A) | Financial Statements: See Index to Financial Statements. |
(B) | Exhibits: The following exhibits are filed as part of, or incorporated by reference into, this registration statement on Form S-11. |
Exhibit | Description | ||
Form of Underwriting Agreement. | |||
Articles of Amendment and Restatement of FrontView REIT, Inc. | |||
Form of Amended and Restated Bylaws of FrontView REIT, Inc., to be in effect upon the completion of this offering. | |||
Form of Common Stock Certificate of FrontView REIT, Inc. | |||
Opinion of Venable LLP with respect to the legality of the securities. | |||
Opinion of Fried, Frank, Harris, Shriver & Jacobson LLP with respect to certain tax matters. | |||
Form of Amended and Restated Partnership Agreement of FrontView Operating Partnership LP, to be in effect upon the completion of this offering. | |||
Amended and Restated Internalization Agreement, dated as of July 10, 2024, by and among FrontView REIT, Inc., FrontView Operating Partnership LP, NADG NNN Property Fund LP, NADG NNN Operating LP, NADG (US) LLLP, NADG (US), Inc., NADG NNN Property Fund GP, LLLP, NADG NNN Operating GP, LLLP and North American Realty Services, LLLP. | |||
Form of Contribution Agreement by and between certain individual investors in NADG NNN Property Fund LP and FrontView Operating Partnership LP, to be in effect upon the completion of this offering. | |||
Form of Contribution Agreement by and between certain individual investors in NADG NNN Convertible Preferred LLC and FrontView Operating Partnership LP, to be in effect upon the completion of this offering. | |||
Form of Contribution Agreement by and between NADG NNN Property Fund (US) Limited Partnership and FrontView Operating Partnership LP, to be in effect upon the completion of this offering. | |||
Form of Contribution Agreement by and between NADG NNN Convertible Preferred (Canadian) LP and FrontView Operating Partnership LP, to be in effect upon the completion of this offering. | |||
FrontView REIT, Inc. 2024 Omnibus Equity and Incentive Plan. | |||
Form of RSU Agreement (Employee). | |||
Form of RSU Agreement (Non-Employee Director). | |||
Form of Employment Agreement with Stephen Preston. | |||
Form of Employment Agreement with Randall Starr. | |||
Form of Employment Agreement with Drew Ireland. | |||
Form of Employment Agreement with Timothy Dieffenbacher. | |||
FrontView REIT, Inc. Nonemployee Director Compensation Policy. | |||
Form of Indemnification Agreement, between FrontView REIT, Inc. and each of its officers and directors. | |||
Master Indenture, dated as of December 9, 2019 (as amended or supplemented), among the Issuers set forth on Schedule I thereto and Citibank, N.A., as Indenture Trustee. | |||
Credit Agreement, dated March 8, 2021 and amended on July 31, 2021 by and among the OP, CIBC Bank USA, as Administrative Agent and the other Lenders parties thereto, as amended from time to time. | |||
Loan and Security Agreement, dated as of March 31, 2022 by and among the 50/50 Joint Venture and CIBC Bank USA, as Administrative Agent, and the other parties thereto, as amended from time to time. | |||
Credit Agreement, dated as of September 6, 2024, by and among FrontView Operating Partnership LP, as borrower, JPMorgan Chase Bank, N.A., as administrative agent, and the other lenders and agents party thereto, to become effective upon completion of this offering. | |||
Outsourcing Agreement, dated as of September 24, 2024, by and between FrontView Operating Partnership LP and North American Asset Management Corp., to be in effect upon completion of this offering. | |||
Exhibit | Description | ||
List of Subsidiaries of FrontView REIT, Inc. | |||
Consent of KPMG LLP | |||
Consent of Venable LLP (contained in Exhibit 5.1). | |||
Consent of Fried, Frank, Harris, Shriver & Jacobson LLP (contained in Exhibit 8.1). | |||
Consent of Rosen Consulting Group | |||
Consent of Robert S. Green | |||
Consent of Noelle LeVeaux | |||
Consent of Ernesto Perez | |||
Consent of Daniel Swanstrom | |||
Consent of Elizabeth Frank | |||
Filing Fee Table | |||
* | Previously filed. |
† | Indicates management contract or compensatory plan. |
Item 37. | Undertakings. |
(1) | For purposes of determining any liability under the Securities Act, the information omitted from the form of prospectus filed as part of this registration statement in reliance upon Rule 430A and contained in a form of prospectus filed by the registrant pursuant to Rule 424(b)(1) or (4) or 497(h)under the Securities Act shall be deemed to be part of this registration statement as of the time it was declared effective. |
(2) | For the purpose of determining any liability under the Securities Act, each post-effective amendment that contains a form of prospectus shall be deemed to be a new registration statement relating to the securities offered therein, and the offering of such securities at that time shall be deemed to be the initial bona fide offering thereof. |
(3) | That, for the purpose of determining liability under the Securities Act to any purchaser, each prospectus filed pursuant to Rule 424(b) as part of the registration statement relating to the offering, other than a registration statement relying on Rule 430B or other than a prospectus filed in reliance on Rule 430A, shall be deemed to be part of and included in the registration statement as of the date it is first used after effectiveness. Provided, however, that no statement made in a registration statement or prospectus that is part of the registration statement or made in a document incorporated or deemed incorporated by reference into the registration statement or prospectus that is part of the registration statement will, as to a purchaser with a time of contract of sale prior to such first use, supersede or modify any statement that was made in the registration statement or prospectus that was part of the registration statement or made in any such document immediately prior to such date of first use. |
(4) | That, for the purpose of determining liability of the registrant under the Securities Act to any purchaser in the initial distribution of the securities, in a primary offering of securities pursuant to this registration statement, regardless of the underwriting method used to sell the securities to the purchaser, if the securities are offered or sold to such purchaser by means of any of the following communications, the undersigned registrant will be a seller to the purchaser and will be considered to offer or sell such securities to such purchaser: |
(a) | any preliminary prospectus or prospectus of the undersigned registrant relating to the offering required to be filed pursuant to Rule 424; |
(b) | any free writing prospectus relating to the offering prepared by or on behalf of the undersigned registrant or used or referred to by the undersigned registrant; |
(c) | the portion of any other free writing prospectus relating to the offering containing material information about the undersigned registrant or its securities provided by or on behalf of the undersigned registrant; and |
(d) | any other communication that is an offer in the offering made by the undersigned registrant to the purchaser. |
FrontView REIT, Inc. | ||||||
By: | /s/ Stephen Preston | |||||
Stephen Preston | ||||||
Chairman of the Board, Co-Chief Executive Officer and Co-President | ||||||
By: | /s/ Randall Starr | |||||
Randall Starr | ||||||
Co-Chief Executive Officer and Co-President | ||||||
Date: September 24, 2024 | By: | /s/ Stephen Preston | ||||
Stephen Preston | ||||||
Chairman of the Board, Co-Chief Executive Officer and Co-President (Co-Principal Executive Officer) | ||||||
Date: September 24, 2024 | By: | /s/ Randall Starr | ||||
Randall Starr | ||||||
Co-Chief Executive Officer and Co-President (Co-Principal Executive Officer) | ||||||
Date: September 24, 2024 | By: | * | ||||
Robert S. Green | ||||||
Director | ||||||
Date: September 24, 2024 | By: | * | ||||
Ernesto Perez | ||||||
Director | ||||||
Date: September 24, 2024 | By: | * | ||||
Timothy Dieffenbacher | ||||||
Chief Financial Officer, Treasurer and Secretary (Principal Financial Officer) | ||||||
Date: September 24, 2024 | By: | /s/ Stephen Preston | ||||
Stephen Preston | ||||||
Attorney-in-fact | ||||||