v3.26.1
Consolidated Balance Sheets - USD ($)
Dec. 31, 2025
Dec. 31, 2024
ASSETS    
Cash $ 837,767 $ 1,019,980
Accounts receivable 452,874 370,110
Deferred rent 1,084,413 747,504
Lease incentive receivable 394,495 422,018
Rental properties, net 10,490,786 13,024,936
Prepaid expenses and other assets 192,441 32,101
Escrow deposits 294,169 169,875
Capitalized project costs 54,248 207,000
Property and equipment, net 5,795 8,584
Operating lease right of use asset, net 39,106 78,255
Investment in unconsolidated joint ventures 4,923
Investment in cost-method investees 84,110 50,000
Interest rate swap asset 44,581
Security deposits 2,272 2,272
Total Assets 13,932,476 16,182,139
LIABILITIES:    
Convertible note payable 2,000,000 2,000,000
Notes payable, net 7,540,127 7,011,674
Accounts payable 130,241 117,225
Accrued expenses 435,690 433,788
Lease liability 39,711 78,310
Contract liabilities 302,282 318,951
Derivative liability - interest rate swap, at fair value 77,328
Security deposits payable 339,471 361,677
Total Liabilities 10,864,850 10,321,625
Commitments and Contingencies (Note 10)
STOCKHOLDERS’ EQUITY:    
Preferred stock, $0.001 par value, 5,000,000 shares authorized; 2,000,000 shares issued and outstanding on December 31, 2025 and 2024 ($1.00 per share liquidation preference or $2,000,000) 2,000 2,000
Common stock: $0.001 par value, 100,000,000 shares authorized; 12,201,516 and 12,201,516 shares issued on December 31, 2025 and 2024, respectively, and 12,030,829 and 12,087,829 shares outstanding on December 31, 2025 and 2024, respectively 12,202 12,202
Additional paid-in capital 21,597,229 21,508,844
Treasury stock, at cost (170,687 and 113,687 shares on December 31, 2025 and 2024, respectively) (49,868) (23,010)
Accumulated deficit (18,493,937) (15,639,522)
Total Stockholders' Equity 3,067,626 5,860,514
Total Liabilities and Stockholders' Equity $ 13,932,476 $ 16,182,139