| SCHEDULE OF REAL ESTATE ASSETS AND LEASE INTANGIBLES, NET |
A
summary of the properties owned by the Company, including their lease intangibles, as of March 31, 2026 and December 31, 2025 is as follows:
SCHEDULE
OF REAL ESTATE ASSETS AND LEASE INTANGIBLES, NET
| | |
Date | |
| |
Real estate assets and lease
intangibles, net | |
| Property Name | |
Acquired | |
Location | |
March 31, 2026 | | |
December 31, 2025 | |
| Genesis Plaza (1) | |
August 2010 | |
San Diego, CA | |
$ | 7,154,860 | | |
$ | 7,274,600 | |
| Dakota Center (2) | |
May 2011 | |
Fargo, ND | |
| — | | |
| 4,861,267 | |
| Grand Pacific Center | |
March 2014 | |
Bismarck, ND | |
| 7,991,440 | | |
| 8,082,202 | |
| Arapahoe Center | |
December 2014 | |
Centennial, CO | |
| 8,752,279 | | |
| 8,874,198 | |
| West Fargo Industrial | |
August 2015 | |
Fargo, ND | |
| 6,355,397 | | |
| 6,404,774 | |
| 300 N.P. | |
August 2015 | |
Fargo, ND | |
| 1,925,488 | | |
| 1,949,040 | |
| One Park Center | |
August 2015 | |
Westminster, CO | |
| 5,637,002 | | |
| 5,740,065 | |
| Shea Center II (3) | |
December 2015 | |
Highlands Ranch, CO | |
| 15,978,009 | | |
| 16,249,498 | |
| Mandolin (4) | |
August 2021 | |
Houston, TX | |
| 4,485,923 | | |
| 4,508,851 | |
| Baltimore | |
December 2021 | |
Baltimore, MD | |
| 7,960,570 | | |
| 8,016,747 | |
| Commercial properties | |
| |
| |
| 66,240,968 | | |
| 71,961,242 | |
| Model Home properties (5) | |
2019 - 2025 | |
AZ, TN, TX, AL | |
| 34,253,639 | | |
| 36,688,462 | |
| Total real estate assets and lease intangibles, net | |
| |
| |
$ | 100,494,606 | | |
$ | 108,649,704 | |
(1) |
Genesis
Plaza is owned by two tenants-in-common, NetREIT Genesis and NetREIT Genessis II, each of which own 57% and 43%, respectively, and we
beneficially own an aggregate of 92.0%, based on our ownership of each entity. We have 100% ownership of NetREIT Genesis and 81.5% ownership
of NetREIT Genesis II, and we have control of both entities. During July 2024, the Company completed a minority ownership conversion
option as result of a death in a noncontrolling trust within NetREIT Genesis II. The Company issued the trust 86,232 shares of SQFT Series
A Common Stock in exchange for their 36.4% ownership in NetREIT Genesis II, as per the original exchange agreement. |
| |
|
| (2) |
The
non-recourse loan on the Dakota Center property matured on July 6, 2024. During December 2024, the lender agreed to the broker the
Company would use to sell the property to settle the non-recourse debt. During July 2025, the lender approved a purchase offer from
a third party for $5,125,000. On January 14, 2026, the Company completed the disposition of the Dakota Center property securing nonrecourse
mortgage debt that had been in default. The lender controlled and approved the disposition process and accepted the proceeds from
the sale in full satisfaction of the outstanding debt obligation. The Company recognized a gain on disposition of approximately $3.5
million, consisting primarily of the extinguishment of nonrecourse debt obligations and derecognition of the related net liabilities
associated with the property |
(3) |
During
January 2026, the Company received notice that the Company’s failure to repay in full by January 5, 2026 the indebtedness related
to the loan agreement governing Shea Center II had triggered a default event. On February 13, 2026, the Company received notification
that the Shea Center II property governed by the non-recourse loan agreement was moved into receivership and the lender has started the
foreclosure process. The foreclosure sale and public auction is scheduled for June 17, 2026. The lender holds approximately $2.4 million
in restricted cash, some of which is being utilized by the receiver to operate the property. Additionally, during the three months ended
March 31, 2026 and 2025, Shea Center II was listed as held for sale, related to the foreclosure sale and impaired approximately $0.4
million. |
| |
|
(4) |
A
portion of the proceeds from the sale of Highland Court were used in like-kind exchange transactions pursued under Section 1031 of the
Code for the acquisition of our Mandolin property. Mandolin is owned by NetREIT Palm Self-Storage LP, through its wholly owned subsidiary,
NetREIT Highland LLC, and the Company is the sole general partner and owns 61.3% of NetREIT Palm Self-Storage LP. |
| |
|
(5) |
Includes
Model Homes listed as held for sale as of March 31, 2026 and December 31, 2025. During the three months ended March 31, 2026, we recorded
an impairment charge for model homes totaling $524,373, which reflects the estimated sales prices for these specific model homes. The
short hold period, less than two years, and the builder changing their model style after we purchased the homes, contributed to the lower-than-expected
sales price. |
|
A
summary of the properties owned by the Company, including their lease intangibles, as of December 31, 2025 and 2024 is
as follows:
SCHEDULE
OF REAL ESTATE ASSETS AND LEASE INTANGIBLES, NET
| |
|
Date |
|
|
|
Real
estate assets and lease intangibles, net |
|
| Property
Name |
|
Acquired |
|
Location |
|
December
31, 2025 |
|
|
December
31, 2024 |
|
| Genesis
Plaza (1) |
|
August
2010 |
|
San
Diego, CA |
|
$ |
7,274,600 |
|
|
$ |
7,363,571 |
|
| Dakota
Center (2) |
|
May
2011 |
|
Fargo,
ND |
|
|
4,861,267 |
|
|
|
8,154,951 |
|
| Grand
Pacific Center (3) |
|
March
2014 |
|
Bismarck,
ND |
|
|
8,082,202 |
|
|
|
8,413,926 |
|
| Arapahoe
Center |
|
December
2014 |
|
Centennial,
CO |
|
|
8,874,198 |
|
|
|
9,298,534 |
|
| Union
Town Center (3) |
|
December
2014 |
|
Colorado
Springs, CO |
|
|
— |
|
|
|
8,922,943 |
|
| West
Fargo Industrial |
|
August
2015 |
|
Fargo,
ND |
|
|
6,404,774 |
|
|
|
6,599,953 |
|
| 300
N.P. |
|
August
2015 |
|
Fargo,
ND |
|
|
1,949,040 |
|
|
|
1,963,000 |
|
| Research
Parkway (3) |
|
August
2015 |
|
Colorado
Springs, CO |
|
|
— |
|
|
|
2,220,284 |
|
| One
Park Center |
|
August
2015 |
|
Westminster,
CO |
|
|
5,740,065 |
|
|
|
5,580,950 |
|
| Shea
Center II (4) |
|
December
2015 |
|
Highlands
Ranch, CO |
|
|
16,249,498 |
|
|
|
18,820,370 |
|
| Mandolin
(5) |
|
August
2021 |
|
Houston,
TX |
|
|
4,508,851 |
|
|
|
4,600,562 |
|
| Baltimore |
|
December
2021 |
|
Baltimore,
MD |
|
|
8,016,747 |
|
|
|
8,241,456 |
|
| Commercial
properties |
|
|
|
|
|
|
|
71,961,242 |
|
|
|
90,180,500 |
|
| Model
Home properties (6) |
|
2020
- 2025 |
|
|
|
|
36,688,462 |
|
|
|
37,416,000 |
|
| Total
real estate assets and lease intangibles, net |
|
|
|
|
|
|
$ |
108,649,704 |
|
|
$ |
127,596,500 |
|
| (1) |
Genesis
Plaza is owned by two tenants-in-common, NetREIT Genesis and NetREIT Genessis II,
each of which own 57% and 43%, respectively, and we beneficially own an aggregate of 92.0%,
based on our ownership of each entity. We have 100% ownership of NetREIT Genesis and 81.5%
ownership of NetREIT Genesis II, and we have control of both entities. During July 2024,
the Company completed a minority ownership conversion option as result of a death in a noncontrolling
trust within NetREIT Genesis II. The Company issued the trust 86,232 shares of SQFT Series
A Common Stock in exchange for their 36.4% ownership in NetREIT Genesis II, as per the original
exchange agreement.
|
| (2) |
The
non-recourse loan on the Dakota Center property matured on July 6, 2024. During December
2024, the lender agreed to the broker the Company would use to sell the property to settle
the non-recourse debt. At December 31, 2025, the property was included in the real
estate assets held for sale, net on the consolidated balance sheet. During July 2025,
the lender approved a purchase offer from a third party for $5,125,000. In connection
with the approved sale, we have impaired the property’s book value and recorded an
impairment charge of approximately $3.5 million for the year ended December 31, 2025.
The sale was completed on January 14, 2026.
|
| (3) |
During
February 2025, Union Town Center and Research Parkway were sold to a single buyer
for a combined total of approximately $15.9 million, net of selling costs, and recognized
a net gain of approximately $4.5 million, net of closing costs.
|
| (4) |
During
the year ended December 31, 2025, the Company impaired Shea Center II for a total
of approximately $2.5 million after low property occupancy triggered a cash management event
under the terms of the loan agreement. Subsequent to the year ended December 31, 2025,
the Company received notice that the Company’s failure to repay in full by January
5, 2026 the indebtedness related to the loan agreement governing Shea Center II had triggered
a default event. The Company has received notification that the Shea Center II property governed
by this agreement will be moved into receivership, which will fulfill its obligation for
this non-recourse loan.
|
| (5) |
A
portion of the proceeds from the sale of Highland Court were used in like-kind exchange transactions
pursued under Section 1031 of the Code for the acquisition of our Mandolin property.
Mandolin is owned by NetREIT Palm Self-Storage LP, through its wholly owned subsidiary, NetREIT
Highland LLC, and the Company is the sole general partner and owns 61.3% of NetREIT Palm
Self-Storage LP.
|
| (6) |
Includes
Model Homes listed as held for sale as of December 31, 2025 and December 31, 2024. During the year ended December
31, 2025, we recorded impairment charges for model homes of approximately $0.3 million, which reflects the estimated sales prices
for these specific model homes; for the same period in 2024, we recorded $0.4 million in impairment. The short hold period,
less than two years, and the builder changing their model style after we purchased the homes, contributed to the lower-than-expected
sales price. As of December 31, 2025, we had model home properties held for sale in Alabama, Arizona, Tennessee, and Texas.
As of December 31, 2024, we had model home properties held for sale in Arizona, Florida, and Texas. |
|