v3.26.3
Schedule of Segment NOI Reconciled to Consolidated Statement of Operations (Details) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2026
Sep. 30, 2025
Sep. 30, 2026
Sep. 30, 2025
Segment Reporting [Line Items]        
Rental revenue $ 6,327 $ 2,382 $ 15,929 $ 6,123
Property expenses (5,064) (3,796) (15,019) (10,471)
General and administrative (1,442) (1,305) (4,438) (4,100)
Interest expense (5,636) (4,846) (16,496) (12,072)
Depreciation and amortization (3,098) (1,881) (9,265) (5,660)
Interest income 180 283 581 782
Other income (expense) (20) 13 (66) 34
Loss on extinguishment of debt (2,960) (2,960)
Insurance 100 100 100 700
Total property expenses 5,064 3,796 15,019 10,471
Operating Segments [Member]        
Segment Reporting [Line Items]        
Rental revenue 6,327 2,382 15,929 6,123
Property expenses (4,200) [1] (2,966) [1] (12,453) [2] (7,989) [2]
Total Segment NOI 2,127 (584) 3,476 (1,866)
Real estate taxes 1,295 1,258 4,433 3,120
Management fees 792 [1] 382 [1] 2,207 [2] 995 [2]
Repairs & maintenance 850 433 2,069 1,285
Insurance 527 410 1,609 1,233
Utilities 369 239 1,108 642
Other property expenses 367 244 1,027 714
Total property expenses 4,200 [1] 2,966 [1] 12,453 [2] 7,989 [2]
Operating Segments [Member] | Commercial Segment [Member]        
Segment Reporting [Line Items]        
Rental revenue 258 204 775 718
Property expenses (515) [1] (516) [1] (1,497) [2] (1,549) [2]
Total Segment NOI (257) (312) (722) (831)
Real estate taxes 367 364 1,090 1,092
Management fees 13 [1] 11 [1] 40 [2] 31 [2]
Repairs & maintenance 57 55 128 182
Insurance 72 74 215 219
Utilities 6 12 24 25
Other property expenses
Total property expenses 515 [1] 516 [1] 1,497 [2] 1,549 [2]
Operating Segments [Member] | Mixed-Use Segment [Member]        
Segment Reporting [Line Items]        
Rental revenue 6,069 2,178 15,154 5,405
Property expenses (3,685) [1] (2,450) [1] (10,956) [2] (6,440) [2]
Total Segment NOI 2,384 (272) 4,198 (1,035)
Real estate taxes 928 894 3,343 2,028
Management fees 779 [1] 371 [1] 2,167 [2] 964 [2]
Repairs & maintenance 793 378 1,941 1,103
Insurance 455 336 1,394 1,014
Utilities 363 227 1,084 617
Other property expenses 367 244 1,027 714
Total property expenses 3,685 [1] 2,450 [1] 10,956 [2] 6,440 [2]
Segment Reporting, Reconciling Item, Corporate Nonsegment [Member]        
Segment Reporting [Line Items]        
Management fees, included in Property expenses (864) (830) (2,566) (2,482)
General and administrative (1,442) (1,305) (4,438) (4,100)
Interest expense (5,636) (4,846) (16,496) (12,072)
Depreciation and amortization (3,098) (1,881) (9,265) (5,660)
Interest income 180 283 581 782
Other income (expense) 20 (13) 66 (34)
Loss on extinguishment of debt (2,960) (2,960)
Net loss $ (8,713) $ (12,136) $ (28,642) $ (28,392)
[1] Excludes management fees incurred to our Manager (see Note 4 – Related Party Arrangements).
[2] Excludes management fees incurred to our Manager (see Note 4 – Related Party Arrangements).