v3.26.1
Leases
6 Months Ended
Jun. 30, 2026
Leases [Abstract]  
Leases

Note 6 – Leases

 

Lessor Accounting

All of the Company's leases are classified as operating leases. The Company's rental income is comprised of both fixed and variable income. Fixed and in-substance fixed lease income includes stated amounts per the lease contract, which are primarily related to base rent. Income for these amounts is recognized on a straight-line basis. The Company’s leases also provide for reimbursement of recoverable costs. A portion of our operating cost reimbursement revenue is estimated each period and is recognized as rental income in the period the recoverable costs are incurred. Variable lease income includes the tenants' contractual obligations to reimburse the Company for their portion of recoverable costs incurred and index-based rent

adjustments. The following table provides a disaggregation of lease income recognized as either fixed or variable lease income for the six months ended June 30, 2026 and 2025:

 

 

2026

 

 

2025

 

Rental income



 

 



 

Fixed and in-substance fixed lease income

 

3,727,461

 

 

 

4,440,824

 

Variable lease income

 

588,649

 

 

 

438,768

 

Other related lease income, net:

 

 

 

 

 

Amortization of above- and below-market leases, net

 

(3,786

)

 

 

(115,760

)

Straight line rent, net

 

(32,671

)

 

 

29,370

 

Total Rental income

 

4,279,653

 

 

 

4,793,202

 

For the six months ended June 30, 2026 and 2025, the following tenants each accounted for more than 10% of our rental revenue as indicated below:

 

 

2026

 

2025

General Services Administration - Norfolk, VA, Manteo, NC & Vacaville, CA

20%

 

16%

Dollar General - multiple locations

15%

 

13%

Pre-K - San Antonio, TX

13%

 

10%

Kohl's - Tucson, AZ

12%

 

10%

exp U.S. Services - Maitland, FL

N/A

 

10%

PRA Holdings, Inc. - Norfolk, VA

11%

 

N/A

 

The following table presents future minimum rental cash payments due to the Company over the next five calendar years and thereafter as of June 30:

 

 

As of June 30,

 

 

2026

 

2026 (6 months remaining)

$

3,525,302

 

2027

 

6,764,716

 

2028

 

5,564,013

 

2029

 

4,371,829

 

2030

 

2,541,260

 

Thereafter

 

19,289,919

 

 

$

42,057,039

 

Lessee Accounting

The Company acquired one property on March 9, 2022 that is subject to a non-cancelable, long-term ground lease where a third party owns the underlying land and has leased the land to the Company. Accordingly, the Company owns only a long-term leasehold in this property. This ground lease expires in 2084 including those options the Company deems probable of exercising. The ground lease expense is recognized on a straight-line basis over the term of the lease, including management's estimate of expected option renewal periods. Operating lease expense for both the three and six months ended June 30, 2026 and 2025 was approximately $93,762 and $187,524, respectively. There are no variable lease expenses required to be paid by the Company as lessee per the lease terms. Cash paid for amounts included in the measurement of the lease liability, net was $61,278 and $122,556 for both the three and six months ended June 30, 2026 and 2025, respectively.

 

The following table summarizes the undiscounted future cash flows for subsequent years ending December 31 attributable to the lease liability as of June 30, 2026 and provides a reconciliation to the lease liability included in the accompanying Consolidated Balance Sheets as of June 30, 2026.

 

 

As of June 30,

 

 

2026

 

2026 (6 months remaining)

 

122,556

 

2027

 

245,111

 

2028

 

245,111

 

2029

 

257,839

 

2030

 

258,996

 

Thereafter

 

21,058,698

 

Total undiscounted liability

$

22,188,311

 

Present value discount

 

(15,645,856

)

Lease liability

$

6,542,455

 

Discount rate

 

4.58

%

Term Remaining

58 years