v3.26.1
CONSOLIDATED VARIABLE INTEREST ENTITIES (Tables)
3 Months Ended
Mar. 31, 2026
CONSOLIDATED VARIABLE INTEREST ENTITIES  
Schedule of consolidated VIE assets and liabilities

Total Assets in Consolidated Affiliates at

Total Liabilities of Consolidated Affiliates at

Consolidated Affiliates

Date Acquired

Trust Ownership Interest

March 31,
2026

December 31, 2025

March 31,
2026

December 31, 2025

Sterling Northland, LLC

2015

70%

$

36,027

$

35,822

$

29,081

$

29,056

SRENOR1, LLC & SRENOR2, LLC

2024

60%

68,608

68,704

51,733

51,403

SE Rosemount, LLC

2025

75%

17,159

13,038

6,500

2,348

$

121,794

$

117,564

$

87,314

$

82,807

Schedule of financial position of consolidated variable interest entities

  ​ ​ ​

March 31, 2026

  ​ ​ ​

December 31, 2025

(in thousands)

ASSETS

Real estate investments

$

134,374

$

130,741

Accumulated depreciation

(18,902)

(18,751)

Total Real Estate Investments, net

115,472

111,990

Cash and cash equivalents

3,006

2,669

Restricted deposits

933

726

Financing and lease costs, net

886

584

Other assets, net

1,497

1,595

Total Assets

$

121,794

$

117,564

LIABILITIES

Mortgage notes payable, net

$

83,441

$

80,216

Tenant security deposits payable

580

547

Accrued expenses and other liabilities

3,293

2,044

Total Liabilities

87,314

82,807

SHAREHOLDERS' EQUITY

Total Shareholders' Equity

34,480

34,757

Total liabilities and shareholders' equity

$

121,794

$

117,564

The following is a summary of results of operations of the consolidated variable interest entities for the three months ended March 31, 2026 and 2025.

Three months ended
March 31,

  ​ ​ ​

2026

  ​ ​ ​

2025

(in thousands)

Income from rental operations

$

3,615

$

3,530

Expenses from rental operations

1,663

1,683

Net operating income

1,952

1,847

Depreciation and amortization

964

1,145

Interest

1,125

1,175

Other (income) expense

(19)

92

Net loss

$

(118)

$

(565)