v3.26.1
Investment in Unconsolidated Affiliated Real Estate Entity
12 Months Ended
Dec. 31, 2025
Investmentin Unconsolidated Affiliated Real Estate Entity Abstract  
Investment in Unconsolidated Affiliated Real Estate Entity

4. Investment in Unconsolidated Affiliated Real Estate Entity

 

40 East End Ave. Joint Venture

 

On March 31, 2017, the Company acquired an approximate 33.3% membership interest in the 40 East Ended Ave. Joint Venture from SAYT Master Holdco LLC, an entity majority-owned and controlled by David Lichtenstein, who also majority owns and controls the Sponsor, a related party, for aggregate consideration of $10.3 million. The remaining approximate 66.7% membership interest in the 40 East End Ave. Joint Venture is owned by SAYT Master Holdco, LLC and other affiliated entities of the Sponsor.

 

The Company’s ownership interest in the 40 East End Ave. Joint Venture is a non-managing interest. Because the Company exerts significant influence over but does not control the 40 East End Ave. Joint Venture, it accounts for its ownership interest in the 40 East End Ave. Joint Venture in accordance with the equity method of accounting. All contributions to and distributions of earnings from the 40 East End Ave. Joint Venture are made on a pro rata basis in proportion to each member’s equity interest percentage. Any distributions in excess of earnings from the 40 East End Ave. Joint Venture are made to the members pursuant to the terms of its operating agreement. The Company commenced recording its allocated portion of earnings, cash contributions and cash distributions from the 40 East End Ave. Joint Venture beginning as of March 31, 2017.

 

The 40 East End Ave. Joint Venture, through affiliates, developed and constructed a luxury residential 29-unit condominium project located at the corner of 81st Street and East End Avenue in the Upper East Side neighborhood of Manhattan in New York City. Through December 31, 2025, 27 of the 29 units have been sold and the 40 East End Ave. Joint Venture owns the remaining two unsold condominium units, which are referred to as the 40 East End Project.

 

During the year ended December 31, 2025, the Company received distributions from the 40 East End Ave. Joint Venture of $3.4 million and made contributions of $0.1 million to the 40 East End Ave. Joint Venture. During the year ended December 31, 2024, the Company received distributions from the 40 East End Ave. Joint Venture of $1.2 million and made contributions of $0.2 million to the 40 East End Ave. Joint Venture.

 

During February 2026, one of the remaining unsold condominium units was sold and the Company received a pro rata distribution of $2.7 million from the 40 East End Ave. Joint Venture.

The 40 East End Ave. Joint Venture Financial Information (Unaudited)

 

The following table represents the condensed statements of operations for the 40 East End Ave. Joint Venture:

 

   For the Year Ended
December 31,
2025
   For the Year Ended
December 31,
2024
 
         
         
Revenues  $10,936   $4,327 
           
Cost of goods sold   8,935    4,070 
Other expenses   816    1,454 
Impairment of real estate inventory   252    - 
           
Operating income/(loss)   933    (1,197)
           
Other income, net   27    36 
Net income/(loss)  $960   $(1,161)
Company's share of earnings (33.3%)  $320   $(387)

 

The following table represents the condensed balance sheets for the 40 East End Ave. Joint Venture:

 

   As of   As of 
   December 31,
2025
   December 31,
2024
 
         
         
Real estate inventory  $15,270   $23,803 
Cash and restricted cash   175    172 
Other assets   780    1,114 
           
Total assets  $16,225   $25,089 
           
Other liabilities  $24   $49 
Members' capital   16,201    25,040 
           
Total liabilities and members' capital  $16,225   $25,089