v3.26.3
CONSOLIDATED VARIABLE INTEREST ENTITIES (Tables)
9 Months Ended
Sep. 30, 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

​

​

September 30,
2026

​

​

December 31, 2025

​

September 30,
2026

​

December 31, 2025

Sterling Northland, LLC

​

​

2015

​

​

70%

​

​

$

35,658

​

$

35,822

​

$

28,524

​

$

29,056

SRENOR1, LLC & SRENOR2, LLC

​

​

2024

​

​

60%

​

​

​

67,813

​

​

68,704

​

​

52,580

​

​

51,403

SE Rosemount, LLC

​

​

2025

​

​

75%

​

​

​

33,660

​

​

13,038

​

​

23,081

​

​

2,348

​

​

​

​

​

​

​

​

​

$

137,131

​

$

117,564

​

$

104,185

​

$

82,807

Schedule of financial position of consolidated variable interest entities

​

​

​

​

​

​

​

​

​

  ​ ​ ​

September 30, 2026

  ​ ​ ​

December 31, 2025

​

​

(in thousands)

ASSETS

​

​

​

​

​

​

Real estate investments

​

$

152,925

​

$

130,741

Accumulated depreciation

​

​

(20,637)

​

​

(18,751)

Total Real Estate Investments, net

​

​

132,288

​

​

111,990

Cash and cash equivalents

​

​

1,408

​

​

2,669

Restricted deposits

​

​

928

​

​

726

Financing and lease costs, net

​

​

786

​

​

584

Other assets, net

​

​

1,721

​

​

1,595

Total Assets

​

$

137,131

​

$

117,564

​

​

​

​

​

​

​

LIABILITIES

​

​

​

​

​

​

Mortgage notes payable, net

​

$

95,187

​

$

80,216

Tenant security deposits payable

​

​

460

​

​

547

Accrued expenses and other liabilities

​

​

8,538

​

​

2,044

Total Liabilities

​

​

104,185

​

​

82,807

SHAREHOLDERS' EQUITY

​

​

​

​

​

​

Total Shareholders' Equity

​

​

32,946

​

​

34,757

​

​

​

​

​

​

​

Total liabilities and shareholders' equity

​

$

137,131

​

$

117,564

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Three months ended
September 30,

​

Nine months ended
September 30,

​

  ​ ​ ​

2026

  ​ ​ ​

2025

  ​ ​ ​

2026

  ​ ​ ​

2025

​

​

(in thousands)

​

​

(in thousands)

Income from rental operations

​

$

3,490

​

$

3,635

​

$

10,741

​

$

10,608

Expenses from rental operations

​

​

1,634

​

​

1,691

​

​

5,030

​

​

4,955

Net operating income

​

​

1,856

​

​

1,944

​

​

5,711

​

​

5,653

Depreciation and amortization

​

​

923

​

​

967

​

​

2,810

​

​

3,063

Interest

​

​

1,062

​

​

1,101

​

​

3,267

​

​

3,252

Other (income) expense

​

​

(12)

​

​

(22)

​

​

(37)

​

​

55

Net loss

​

$

(117)

​

$

(102)

​

$

(329)

​

$

(717)

​