v3.25.1
Notes Payable (Details)
3 Months Ended 12 Months Ended
May 01, 2025
USD ($)
Mar. 28, 2025
USD ($)
Mar. 03, 2025
USD ($)
Jul. 08, 2024
USD ($)
Jan. 02, 2024
USD ($)
Feb. 24, 2023
USD ($)
Jan. 01, 2023
USD ($)
Dec. 31, 2022
USD ($)
Jul. 11, 2022
USD ($)
Mar. 31, 2025
USD ($)
Mar. 31, 2024
USD ($)
Dec. 31, 2024
USD ($)
Dec. 07, 2022
USD ($)
Dec. 05, 2022
USD ($)
Notes Payable [Line Items]                            
Loan and other fees               $ 184,596 $ 176,472          
Additional fees                 8,124          
Aggregating loan and other fees                 $ 184,596          
Property appraised value                   65.00%        
Tenant securities deposits                   $ 350,000        
Percentage of loan-to-value                         50.00%  
Variable prime rate plus percentage                   8.25%   8.25%    
Amended note matures                         10 years  
Received gross proceeds               $ 4,500,000            
Fixed interest percentage                         7.65%  
Principal amount                   $ 7,482,414        
Interest accrues rate, percentage       12.00%                    
Loan amount       $ 1,620,000                    
Principal amount       $ 1,620,000                    
Loan agreement, description                   (i) 5% of the amount of principal prepaid in months 1-24; (ii) 2% of the amount of principal prepaid in months 25-36; and (iii) 1% of the amount of principal prepaid in months 36-48, which amount will be due and payable at the time ZP Dysart pays the principal payment.        
Borrowed amount                   $ 300,000   $ 1,020,000    
Net proceeds                   300,000   983,940    
Origination fees and costs                       36,060    
Principal loan amount                   1,320,000   1,020,000    
Tenant improvement allowance         $ 450,000         450,000        
Amortization of debt discount                   6,418 $ 4,615      
Zoned Arizona [Member]                            
Notes Payable [Line Items]                            
Principal amount                         $ 4,500,000  
Amortization period                         30 years  
East West Bank [Member]                            
Notes Payable [Line Items]                            
Principal amount                   4,391,891        
Interest due                   12,943   7,478    
Principal amount                       4,404,279    
23616 Land Contract Note Payable [Member]                            
Notes Payable [Line Items]                            
Interest due                   0   0    
Principal amount                   1,372,530   1,367,262   $ 1,425,000
Bears interest rate                           9.00%
Monthly installments             $ 12,821              
Balloon payment                   1,274,117        
23634 Land Contract Note Payable [Member]                            
Notes Payable [Line Items]                            
Interest due                   0   0    
Principal amount                   397,993   398,726    
Monthly installments           $ 3,865                
Land contact note payable           $ 430,000                
Interest accrues rate, percentage           7.00%                
Surprise, AZ Construction Loan Agreement [Member]                            
Notes Payable [Line Items]                            
Accrued interest payable                   $ 0   $ 0    
ZP Dysart [Member]                            
Notes Payable [Line Items]                            
Tenant improvement allowance   $ 150,000 $ 300,000                      
Remaining allowance     400,000                      
Final allowance payments     $ 400,000                      
Interest default rate                   18.00%        
Initial advance amount                   $ 1,020,000        
Construction advance, description                   (i) first advance in the amount of $300,000 at 50% completion which was received during the three months ended March 31, 2025, and (ii) final advance in the amount of $300,000 at 100% completion and issuance of certificate of occupancy.        
Subsequent Event [Member] | ZP Dysart [Member]                            
Notes Payable [Line Items]                            
Tenant improvement allowance $ 150,000                          
Maximum [Member]                            
Notes Payable [Line Items]                            
Debt coverage ratio                   1.4        
Maximum [Member] | Zoned Arizona [Member]                            
Notes Payable [Line Items]                            
Debt coverage ratio                   1.5        
Minimum [Member]                            
Notes Payable [Line Items]                            
Debt coverage ratio                   1        
Minimum [Member] | Zoned Arizona [Member]                            
Notes Payable [Line Items]                            
Debt coverage ratio                   1        
Interest Payments [Member]                            
Notes Payable [Line Items]                            
Variable prime rate plus percentage                         0.75%