(The accompanying notes are an integral
part of these consolidated financial statements)
(The accompanying notes are an integral part
of these consolidated financial statements)
(The accompanying notes are an integral part
of these consolidated financial statements)
(The accompanying notes are an integral part
of these consolidated financial statements)
Notes to the Consolidated Financial Statements
December 31, 2016
American Housing Income Trust,
Inc. (“we”, “our”, the “Company”) was incorporated on December 17, 2007 under the laws of the
State of Nevada. On February 13, 2015, following the acquisition of the majority and controlling shares of the Company by American
Realty Partners, LLC (“ARP”), a change of control of the Company took place. On May 11, 2015, the Company converted
into a Maryland corporation and changed its name to American Housing Income Trust, Inc.
On August 3, 2015, the Company,
and Valfre Holdings, LLC, an Arizona limited liability company, and James A. Valfre and Pamela J. Valfre, f/k/a Pruitt (collectively,
"Valfre") closed on the Company's acquisition of nine single family residences in Arizona through an umbrella limited
liability partnership organized in Maryland called "AHIT Valfre, LLP" (“AHIT Valfre”). Pursuant to the AHIT
Valfre Agreements, in consideration for the conveyance of the nine single family residences, which were acquired by AHIT Valfre
“subject to” existing mortgages, AHIT Valfre issued limited partnership interests to Valfre. On April 8, 2016, AHIT
Valfre completed its internal restructuring and the partners in AHIT Valfre restructured their respective interests in the partnership
resulting in AHIT Valfre GP, LLC (“AHIT Valfre GP”) and AHIT Valfre Limiteds, LLC (“AHIT Valfre Limiteds”)
serving as General Partner and Limited Partner respectively, of AHIT Valfre.
On August 10, 2016, the Company,
and Northern New Mexico Properties, LLC, a New Mexico limited liability company closed on the Company’s acquisition of six
single family residences, four apartments and sixteen mobile homes spaces located in New Mexico through an umbrella limited liability
partnership organized in Maryland called “AHIT Northern NM Properties, LLP” (“AHIT NNMP). Pursuant to the AHIT
NNMP Agreements, in consideration for the conveyance of the six single family residences, four apartments and sixteen mobile homes
spaces, which were acquired by AHIT NNMP “subject to” existing mortgages, AHIT NNMP issued limited partnership interests
to Northern New Mexico Properties, LLC.
The Company is in the business
of acquiring and operating residential properties. As of the date of this filing, the Company holds title to 50 residential properties
and 1 commercial property.
|
2.
|
Summary of Significant Accounting Policies
|
|
a)
|
Basis of Presentation and Principles of Consoliation
|
These consolidated financial
statements of the Company have been prepared in accordance with accounting principles generally accepted in the United States of
America (“US”). These consolidated financial statements include the accounts of the Company, its wholly-owned subsidiaries
ARP, AHIT Valfre, LLP, and AHIT Valfre GP, LLC, its subsidiary special purpose entities, ARP Pledgor, LLC, ARP Borrower, LLC, ARP
Pledgor II, LLC, APR Borrower II, LLC, and variable interest entity AHIT NNMP, LLP. All significant intercompany transaction and
balances have been eliminated. On June 24, 2015, the Company’s fiscal year-end is changed from January 31 to December 31.
The preparation of financial
statements in conformity with US generally accepted accounting principles in the United States requires management to make estimates
and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities
at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. The Company
regularly evaluates estimates and assumptions related to the useful life and recoverability of long-lived assets, and income taxes.
The Company bases its estimates and assumptions on current facts, historical experience and various other factors that it believes
to be reasonable under the circumstances, the results of which form the basis for making judgments about the carrying values of
assets and liabilities and the accrual of costs and expenses that are not readily apparent from other sources. The actual results
experienced by the Company may differ materially and adversely from the Company’s estimates. To the extent there are material
differences between the estimates and the actual results, future results of operations will be affected.
|
c)
|
Cash and Cash Equivalents
|
The Company considers all highly liquid instruments
with maturity of three months or less at the time of issuance to be cash equivalents.
The
Company accounts for income taxes using the asset and liability method in accordance with ASC 740, “
Income Taxes
”.
The asset and liability method provides that deferred tax assets and liabilities are recognized for the expected future tax consequences
of temporary differences between the financial reporting and tax bases of assets and liabilities, and for operating loss and tax
credit carryforwards. Deferred tax assets and liabilities are measured using the currently enacted tax rates and laws that will
be in effect when the differences are expected to reverse. The Company records a valuation allowance to reduce deferred tax assets
to the amount that is believed more likely than not to be realized.
The Company recognizes the tax effects of uncertain
tax positions only if the position is more likely than not to be sustained upon audit, based on the technical merits of the position.
The Company has not identified any material uncertain tax positions and recognizes interest and penalties in income tax expense,
if applicable.
|
e)
|
Investment in Real Estate
|
The Company allocates the purchase
price to tangible assets of an acquired property (which includes land and building) based on the estimated fair values of those
tangible assets. Fair value for land and building is based on the purchase price for these properties.
Property/Single-Family Residences
(“SFRs”) acquired not subject to an existing lease are accounted for as an asset acquisition, with the property recorded
at the purchase price, including acquisition costs. We incur costs to prepare our acquired properties to be rented. These costs
are capitalized and allocated to building costs. Costs related to the restoration or improvement of our properties that improve
and extend their useful lives are capitalized and depreciated over their estimated useful lives. Expenditures for ordinary repairs
and maintenance are expensed as incurred.
Depreciation is computed on
a straight-line basis over the useful lives of the properties (building and improvements – 27 years).
Equipment consists of computer
hardware and is recorded at cost, less accumulated depreciation. Equipment is amortized on a straight-line basis over its estimated
life of 3 years.
Accounts receivable represent the
amount of rent receivables and interest receivable from promissory notes receivable invested by the Company, net of any allowance
for amounts deemed uncollectible. The Company assesses these balances for collectability on a quarterly basis. At December 31,
2016, the Company has $2,120 (2015 - $nil) of allowance for amounts deemed uncollectible.
|
h)
|
Impairment of Long-lived Assets
|
The Company continually evaluates
the recoverability of the carrying value of its real estate assets using the methodology prescribed in ASC Topic 360,
Property,
Plant and Equipment
. Factors considered by management in evaluating impairment of its existing real estate assets held for
investment include significant declines in property operating profits, annually recurring property operating losses and other
significant adverse changes in general market conditions that are considered permanent in nature. Under ASC Topic 360, a real
estate asset held for investment is not considered impaired if the undiscounted, estimated future cash flows of an asset (both
the annual estimated cash flow from future operations and the estimated cash flow from the theoretical sale of the asset) over
its estimated holding period are in excess of the asset’s net book value at the balance sheet date. If any real estate asset
held for investment is considered impaired, a loss is provided to reduce the carrying value to its estimated fair value.
|
i)
|
Fair Value of Financial Instruments
|
The carrying amounts reported
in the consolidated balance sheets for accounts payable and accrued liabilities, amounts due to/from related parties and notes
payable are reasonable estimate of fair value because of the short period of time between the origination of such instruments
and their expected realization and if, applicable, the stated rate of interest is equivalent to rates currently available.
Fair value is defined as the exchange
price that would be received for an asset or paid to transfer a liability (an exit price) in the principal or most advantageous
market for the asset or liability in an orderly transaction between market participants on the measurement date. Valuation techniques
used to measure fair value maximize the use of observable inputs and minimize the use of unobservable inputs. The Company utilizes
a three-level valuation hierarchy for disclosures of fair value measurements, defined as follows:
Level
1
Financial assets and liabilities for which values are based on unadjusted quoted prices for identical assets
or liabilities in an active market that management has the ability to access.
Level
2
Financial assets and liabilities for which values are based on quoted prices in markets that are not active
or model inputs that are observable either directly or indirectly for substantially the full term of the asset or liability (commodity
derivatives and interest rate swaps).
Level
3
Financial assets and liabilities for which values are based on prices or valuation techniques that require
inputs that are both unobservable and significant to the overall fair value measurement. These inputs reflect management’s
own assumptions about the assumptions a market participant would use in pricing the asset or liability.
The Company does not have any
financial instruments that are required to be measured and recorded at fair value on a recurring basis.
|
j)
|
Non-controlling Interest
|
Limited partnership units in
AHIT NNMP that are not owned by the Company are presented as non-controlling interest in the equity section of our consolidated
balance sheets.
Our limited partners do not have
the right to share in the net income or losses of AHIT NNMP but have the right to convert all or part of their partnership units
to common shares of the Company on a one-for-one basis following the one-year anniversary of issuance. At the time of redemption,
we have the right to determine whether to redeem the non-controlling limited partnership units of AHIT NNMP for cash, based upon
the fair value of an equivalent number of shares of our common stock at the time of redemption. As of December 31, 2016, there
were 500,614 limited partnership units outstanding in AHIT NNMP.
Rental income for property leases
is recorded when due from residents and is recognized monthly as it is earned. The Company leases single-family residences that
the Company owns and manages directly to tenants who occupy the properties under operating leases, generally, with terms of one
year. The Company performs credit investigations on prospective tenants and obtains security deposits. Sales and the associated
gains or losses of real estate assets are recognized in accordance with the provisions of ASC Topic 360-20,
Property, Plant
and Equipment – Real Estate Sale
. The specific timing of a sale is measured against various criteria in ASC 360-20 related
to the terms of the transaction and any continuing involvement in the form of management or financial assistance associated with
the properties. If the sales criteria for the full accrual method are not met, the Company defers some or all of the gain recognition
and accounts for continued operations of the property by applying the finance, leasing, deposit, installment or cost recovery methods,
as appropriate, until the sales criteria are met.
|
l)
|
Stock-based Compensation
|
The Company records stock-based
compensation in accordance with ASC 718,
Compensation – Stock Based Compensation
and ASC 505,
Equity Based Payments
to Non-Employees
, using the fair value method. All transactions in which goods or services are the consideration received for
the issuance of equity instruments are accounted for based on the fair value of the consideration received or the fair value of
the equity instrument issued, whichever is more reliably measurable. Equity instruments issued to employees and the cost of the
services received as consideration are measured and recognized based on the fair value of the equity instruments issued.
|
m)
|
Recent Accounting Pronouncements
|
In February 2016, the FASB issued
ASU 2016-02, Leases (Topic 842), which supersedes ASC 840, Leases. This ASU is based on the principle that entities should recognize
assets and liabilities arising from leases. The ASU does not significantly change the lessees’ recognition, measurement and
presentation of expenses and cash flows from the previous accounting standard. Leases are classified as finance or operating. The
ASU’s primary change is the requirement for entities to recognize a lease liability for payments and a right of use asset
representing the right to use the leased asset during the term on operating lease arrangements. Lessees are permitted to make an
accounting policy election to not recognize the asset and liability for leases with a term of twelve months or less. Lessors’
accounting under the ASC is largely unchanged from the previous accounting standard. In addition, the ASU expands the disclosure
requirements of lease arrangements. Lessees and lessors will use a modified retrospective transition approach, which includes a
number of practical expedients. The effective date will be the first quarter of fiscal year 2019 with early adoption permitted.
Management continues to assess the overall impact the adoption of ASU 2016-02 will have on the Company’s financial statements.
In March 2016, the FASB issued
ASU 2016-09, Compensation—Stock Compensation, Improvements to Employee Share-Based Payment Accounting (Topic 718). This update
is intended to provide simplification of the accounting for share based payment transactions, including the accounting for income
taxes, forfeitures, and statutory tax withholding requirements, as well as classification in the statement of cash flows. The effective
date will be the first quarter of fiscal year 2017 with early adoption permitted. Management continues to assess the overall impact
the adoption of ASU 2016-09 will have on the Company’s financial statements.
In August 2016, the FASB issued
ASU 2016-15, Statement of Cash Flows (Topic 230): Classification of Certain Cash Receipts and Cash Payments (a consensus of the
Emerging Issues Task Force). ASU 2016-15 reduces diversity in practice in how certain transactions are classified in the statement
of cash flows. The effective date will be the first quarter of fiscal year 2018 with early adoption permitted. Management continues
to assess the overall impact the adoption of ASU 2016-15 will have on the Company’s financial statements.
The Company has implemented all
new accounting pronouncements that are in effect and that may impact its consolidated financial statements and does not believe
that there are any other new accounting pronouncements that have been issued that might have a material impact on its financial
position or results of operations.
These
consolidated financial statements have been prepared on a going concern basis, which implies that the Company will continue to
realize its assets and discharge its liabilities in the normal course of business. The Company has never paid any dividends and
is unlikely to pay dividends in the immediate or foreseeable future. The continuation of the Company as a going concern is dependent
upon the continued financial support from its stockholders, the ability of the Company to obtain necessary equity financing to
continue operations, and the attainment of profitable operations. During the year ended December 31, 2016, the Company incurred
a net loss of $
4,429,692, and a
s at December 31, 2016, the Company has accumulated
losses of $12,424,339 since inception. These factors raise substantial doubt regarding the Company’s ability to continue
as a going concern. These consolidated financial statements do not include any adjustments to the recoverability and classification
of recorded asset amounts and classification of liabilities that might be necessary should the Company be unable to continue as
a going concern. The Company has been successful in raising cash through equity offerings in the past. The Company has financing
efforts in place to continue to raise cash through equity offerings.
Management
has developed a plan to continue operations. This plan includes obtaining equity financing and reducing expenses. During the year
ended December 31, 2016, the Company received $635,700 net proceeds from equity financing. Although the Company has successfully
completed financings in the past fiscal years, the Company cannot assure that the plans to address these matters in the future
will be successful.
4.
Share Purchase Agreement
On
February 4, 2015, the Company entered into a Share Purchase Agreement with American Realty Partners, LLC (“ARP”), a
limited liability company formed in the State of Arizona on September 16, 2013, pursuant to which ARP acquired 58,809,678 pre-split
shares of common stock, representing 50.67% of the total issued and outstanding shares of common stock of the Company, and 20,000
shares of Series A preferred stock of the Company, representing 100% of the total issued and outstanding shares of Series A preferred
stock of the Company in consideration for $325,000. The agreement closed on February 13, 2015. ARP recognized the $325,000 paid
to the selling shareholders as acquisition expense as the amount is for the reverse merger that closed on July 6, 2015. Refer to
Note 5.
5.
Reverse Merger
On
May 15, 2015, the Company entered into a Stock Exchange and Restructuring Agreement (“Stock Exchange Agreement”) with
ARP. The transaction closed on July 6, 2015 and, pursuant to the agreement, the Company issued 5,000,000 shares of common stock
in exchange for all the membership units in APR on a pro rata basis. The Company was issued 100 units of ARP. As a result of this
transaction, ARP became a subsidiary of the Company. The transaction is accounted for as a reverse acquisition and ARP is considered
the accounting acquirer for financial reporting purposes.
These consolidated
financial statements include the accounts of the Company since the effective date of the recapitalization and the historical accounts
of ARP since inception.
|
6.
|
Formation of AHIT-Valfre
|
On
August 1, 2015, the Company entered into the Master UPREIT Formation Agreement resulting in the formation of AHIT Valfre, LLP,
a Maryland limited liability partnership. The Company is the General Partner of the limited liability partnership. AHIT Valfre
is intended to serve as an umbrella partnership real estate investment trust, commonly referred to as an "UPREIT". On
August 3, 2015, AHIT Valfre acquired from the Valfre limited partners, nine properties in exchange for a total consideration of
approximately $1,735,000 consisting of 300,026 common units in the UPREIT valued at approximately $532,000, which carry with them
certain option rights into shares of common stock in the Company and the assumption of certain mortgage notes totaling approximately
$1,203,000. The Company also agreed to reimburse the limited partners for any escrows maintained under the existing mortgages and
assigned to the UPREIT. On November 8, 2016, the Company issued 300,026 shares of common stock of the Company upon conversion of
the 300,026 common units in the UPREIT. On November 8, 2016, the Company issued 3,896 shares of common stock to reimburse the limited
partners for the escrows assigned to the UPREIT.
|
7.
|
Formation of AHIT-NNMP
|
On
July 13, 2016, the Company entered into the Master UPREIT Formation Agreement set forth in Section 1, above, resulting in the formation
of AHIT NNMP, LLP, a Maryland limited liability company. The Company is the General Partner of the limited liability partnership.
AHIT NNMP is intended to serve as an umbrella partnership real estate investment trust, commonly referred to as an "UPREIT".
On August 10, 2016, AHIT NNMP acquired from the Northern New Mexico Properties, LLC,
six single family residences, four
apartments and sixteen mobile homes spaces located in New Mexico
in exchange for a total consideration
of approximately $1,333,000 consisting of 500,614 common units in the UPREIT valued at approximately $1,130,000, which carry with
them certain option rights into shares of common stock in the Company and the assumption of certain mortgage notes totaling to
approximately $203,000.
|
8.
|
Investment in Real Estate
|
|
December 31,
2016
|
December 31,
2015
|
|
|
|
|
|
|
Cost of real estate properties
|
$ 11,603,385
|
$ 9,220,379
|
Accumulated depreciation
|
(354,639)
|
(223,450)
|
Impairment of real estate properties
|
(121,500)
|
–
|
|
|
|
Balance at the end of the period
|
$ 11,127,246
|
$ 8,996,929
|
On
March 18, 2016, the Company sold one property to a related party for $211,201 and recognized a gain on sale of $4,982.
On
April 11, 2016, the Company purchased two properties and two parcels of land for the purchase price of $1,650,000. Consideration
given for the purchase consisted of 722,883 shares of common stock issued worth $1,085,725, assumption of debt of $563,755 and
cash paid of $520. Of the $1,650,000 purchase price for the real estate. $1,039,420 was allocated to land and $610,580 was allocated
to buildings and improvements.
On
August 10, 2016, the Company acquired six single family residences, four apartments and sixteen mobile homes spaces located
in New Mexico for the purchase price of $1,333,000. Consideration given for the purchase consisted of 500,614 common units of
AHIT NNMP valued at approximately $1,130,000, and assumption of debt of approximately $203,000. Of the $1,333,000 purchase
price for the real estate, $330,463 was allocated to land and $1,002,567 was allocated to buildings.
On
December 23, 2016, the Company sold one property and one parcel of land for $218,500 and recognized a loss on sale of $29,320.
On
December 29, 2016, the Company sold one parcel of land for $90,000 and recognized a loss on sale of $53,080.
During
the year ended December 31, 2016, the Company recorded depreciation expense of $156,453 (2015 - $105,863) and impairment of $121,500
(2015 - $nil).
|
Cost
|
Accumulated
Depreciation
|
December 31, 2016
Net Carrying
Value
|
December 31, 2015
Net Carrying
Value
|
|
|
|
|
|
Computer hardware
|
$ 5,116
|
$ 524
|
$ 4,592
|
$ –
|
During the year ended December
31, 2016, the Company purchased $5,117 (2015 - $nil) of computer equipment. During the year ended December 31, 2016, the Company
record depreciation expense of $524 (2015 - $nil).
|
10.
|
Prepaid Rent Received
|
|
December 31,
2016
|
December 31,
2015
|
|
|
|
|
|
|
Balance, beginning of year
|
$ 39,598
|
$ 7,450
|
Prepaid rent recognized as revenue during the year
|
(160,559)
|
(7,450)
|
Prepaid rent received during the year
|
134,009
|
39,598
|
|
|
|
Balance, end of year
|
$ 13,048
|
$ 39,598
|
|
11.
|
Related Party Transactions
|
a) ARP has been advised and managed
by Performance Realty Management, LLC ("PRM"), an Arizona limited liability company (the "Manager"). At the
formation of ARP, ARP agreed to pay the Manager of ARP quarterly management fees equal to the greater of: (a) $120,000 on an annual
basis, or (b) 1% of the total assets of ARP in consideration for the management services to be rendered to or on behalf of ARP
by the Manager. On December 21, 2015, ARP amended its operating agreement with PRM wherein it ratified the issuance of 1,000,000
post-split shares of restricted common stock as the sole compensation paid to PRM for serving as manager of ARP. Commencing
January I, 2016, PRM started to serve as the Manager of ARP at no cost. During the year ended December 31, 2016, the Company recorded
management fees of $nil (2015 -$120,000). As at December 31, 2016, ARP is indebted to the Manager of ARP for $363,698 (December
31, 2015 -ARP is owed $2,455 from the Manager of ARP), which represents advances provided by the Manager of ARP for daily operations.
The amount due is unsecured, non-interest bearing and due on demand. On January 20, 2015, ARP also acquired a 46% “Tenant
in Common” (TIC) ownership interest in a real property owned by PRM for a total consideration of approximately $208,000.
Subsequent to December 31, 2015, ARP sold its ownership interest in the property to PRM for approximately $211,000. See m) below.
On January 16, 2015, PRM entered
into a promissory note agreement on behalf of ARP for $150,000. The loan bore interest at 16% per annum and was payable on July
16, 2015. The loan was collateralized by a deed of trust on a real estate property owned by ARP. The proceeds from the note was
used to purchase another real estate property. On May 12, 2015, ARP repaid the $150,000 note.
b) On May 15, 2015, the Company
entered into an Advisory Board Consulting and Compensation Agreement with a director of the Company pursuant to which the Company
agreed to issue 1,000,000 shares of common stock to the director. In addition, the Company agreed to pay the director an annual
fee equal to $120,000 or 1% of the Company’s assets as reported on its year-end balance sheet, whichever is greater. The
Company will also issue an aggregate of 3,000,000 shares of common stock of the Company on the first, second and third anniversary.
During the year ended December 31, 2016, the Company recorded management fees of $18,276 (2015 - $nil). The 1,000,000 shares of
AHIT were issued on July 6, 2015. On February 25, 2016, the Company amended the Advisory Board Consulting and Compensation Agreement
and the director agreed to serve on the Board of Directors at no cost.
|
c) On February 25, 2016, the Company
entered into an employment agreement with the former CFO of the Company for a period of three years. The Company agreed
to pay the former CFO an annual salary equal to $120,000 or 1% of the Company’s assets as reported on its year-end balance
sheet, whichever is greater. The Company will also issue an aggregate of 3,000,000 shares of common stock of the Company
on the first, second and third anniversary. On December 30, 2016, the Company amended the employment agreement and the
former CFO of the Company agreed to serve as the CFO of the Company at no cost. The former CFO also agreed to waive
his rights to the share issuance in favor of a reduced issuance of 616,180 shares of the Company’s common stock for the period
of February 25, 2016 through October 7, 2016. On August 1, 2016, before the amendment, the Company issued 439,401 shares
of common stock to PRM, pursuant to a Designation and Acceptance of Rights entered into between PRM, the Company, and the former
CFO. During the year ended December 31, 2016, the Company recorded stock-based compensation of $1,318,203 (2015
- $nil), which is included in general and administrative expense. The former CFO agreed to waive his rights to the
issuance of the remaining 176,779 shares of common stock.
d) On July 13, 2016, the Company
entered into the Master UPREIT Formation Agreement resulting in the formation of AHIT NNMP, LLP, a Maryland limited liability company.
Pursuant to the agreement, the Company agreed to retain the designee of the Limited Partner to serve as property manager during
the period from the closing of the transaction to the exercise of the conversion option. In consideration for the property management
services, the Limited Partner or its designee shall receive a property management fee equal to a mutually agreeable yearly fee
based on a good faith analysis of net profits from the operation of the partnership for the year, but under no circumstances in
excess of $120,000.
e) On July 15, 2016, the Company
entered into a Consultancy Agreement with the Vice President of the Company for consulting services. The Consultancy Agreement
is for a term of one year. In addition to a $30,000 signing bonus, the Company has agreed to issue 25,000 restricted shares as
compensation and bi-weekly monetary compensation that is on par with the value of the services provided by the Vice President.
On July 20, 2016, the Company issued the 25,000 shares of common stock with a fair value of $75,000 to the Vice President of the
Company.
f) On July 15, 2016, the Company
entered into a Board Director Agreement whereby the Company has agreed to issue 10,000 restricted shares of common stock as compensation.
In addition to the 10,000 shares of common stock, the Company has agreed to pay the Director from time to time monetary and equity
compensation for the services. As at December 31, 2016, the Company has not issued the 10,000 shares.
g) On July 21, 2016, the Company
entered into a Board Director Agreement whereby the Company has agreed to issue 10,000 restricted shares of common stock as compensation.
In addition to the 10,000 shares of common stock, the Company has agreed to pay the Director from time to time monetary and equity
compensation for the services. On October 31, 2016, the Company issued the 10,000 shares of common stock with a fair value of $30,000.
h) On July 28, 2016, PRM was issued
439,401 shares of common stock in the Company pursuant to a Designation and Acceptance of Rights (the “Designation”)
entered into between PRM, the Company, and the former CFO of the Company.
On August 15, 2016, as part of a
restructuring of related parties, PRM and the Company closed on a Stock Exchange and Restructuring Agreement (the “Exchange
Agreement”). As a result of the closing of the Exchange Agreement, those prior members of PRM were issued shares of common
stock in the Company.
i) As of December 31, 2016, the
Company is indebted to the former CFO of the Company, and three companies owned by the former CFO of the Company, for a net $44,030
(2015 - $3,050), which represents advances made to the Company by the former CFO and the three companies owned by the former CFO.
The amount due is unsecured, non-interest bearing and due on demand.
j) As of December 31, 2016, the
Company is indebted to the limited partner of AHIT Valfre, LLP for $136 (2015 - $nil), of repair expenses the limited partner paid
on behalf of the Company.
k) As of December 31, 2016, the
Company is indebted to the limited partner of AHIT NNMP, LLP for $7,028 (2015 - $nil), which represents $4,211 of expenses owed
from the limited partner and $11,239 of management fees owed to the limited partner.
l) On August 10, 2016, the Company
assumed a note in the principal amount of $76,876 through the acquisition of the AHIT NNMP properties. The note is held by one
of the partners of the limited partner of AHIT NNMP. The note bears interest at 4.50% and is due on June 1, 2026. As of December
31, 2016, the principal balance of the loan is $74,307.
m) On March 18, 2016, the Company
sold its interest in one of the Company’s properties to PRM for $211,200 and recognized a gain of $4,982 on sale of asset.
In connection with the sale, the Company paid commissions to Core Performance Realty, a related party, amounting to $3,855.
|
|
December 31,
2016
$
|
December 31,
2015
$
|
|
|
|
Mortgages payable on February 20, 2034, bearing interest at a variable rate, collateralized by a deed of trust on the real estate properties purchased with the loan
|
194,984
|
203,343
|
Promissory note payable on November 1, 2019, bearing interest at 5.371% per annum, collateralized by the real estate properties titled to ARP Borrower, LLC and 100% equity ownership in ARP Borrower, LLC. The note is also secured by the Company
|
1,628,276
|
1,651,183
|
Promissory note payable on December 1, 2020, bearing interest at 5.88% per annum, collateralized by the real estate properties titled to ARP Borrower II, LLC and 100% equity ownership in ARP Borrower II, LLC
|
956,815
|
968,000
|
Promissory note payable on May 27, 2017, bearing interest at 16% per annum, collateralized by a deed of trust on the real estate property purchased with the loan
|
180,000
|
180,000
|
Promissory note payable on July 8, 2017, bearing interest at 18% per annum initially and at 12% per annum after four months, collateralized by a deed of trust on the real estate property purchased with the loan
|
80,000
|
80,000
|
Promissory note payable on April 1, 2017, bearing interest at 16% per annum, collateralized by a deed of trust on the real estate properties titled to ARP
|
122,298
|
–
|
Promissory note payable on January 1, 2022, bearing interest at 10% per annum, collateralized by a deed of trust on the real estate properties purchased with the loan
|
350,000
|
–
|
Mortgage payable on April 1, 2053, bearing interest at 2% per annum, collateralized by a deed of trust on the real estate properties purchased with the loan
|
244,767
|
–
|
Promissory note payable on May 1, 2021, bearing interest at 6.07% per annum, collateralized by the real estate properties titled to AHIT Valfre, LLP and ARP Borrower, LLC
|
1,196,022
|
–
|
Mortgage payable on April 1, 2028, bearing interest at 2.985% per annum, collateralized by the real estate property purchased with the loan
|
123,571
|
–
|
Mortgage payable on April 1, 2018, bearing interest at 5% per annum, collateralized by a deed of trust on the real estate properties purchased with the loan
|
–
|
18,861
|
Mortgage payable on July 1, 2029, bearing interest at 4.125% per annum, collateralized by a deed of trust on the real estate properties purchased with the loan
|
–
|
91,943
|
Home Equity Line-of-credit, bearing interest at a variable interest rate, collateralized by a deed of trust on the real estate properties purchased with the loan
|
–
|
46,108
|
Mortgage payable on October 1, 2035, bearing interest at a variable rate, collateralized by a deed of trust on the real estate properties purchased with the loan
|
–
|
140,512
|
Mortgage payable on June 1, 2043, bearing interest at 4.125% per annum, collateralized by a deed of trust on the real estate properties purchased with the loan
|
–
|
113,036
|
Mortgage payable on July 1, 2041, bearing interest at 5.25% per annum, collateralized by a deed of trust on the real estate properties purchased with the loan
|
–
|
274,905
|
Home Equity Line-of-credit, bearing interest at 8.25% per annum, collateralized by a deed of trust on the real estate properties purchased with the loan
|
–
|
34,484
|
Mortgage payable on June 1, 2043, bearing interest at 4.125% per annum, collateralized by a deed of trust on the real estate properties purchased with the loan
|
–
|
132,362
|
Mortgage payable on December 1, 2034, bearing interest at a variable rate, collateralized by a deed of trust on the real estate properties purchased with the loan
|
–
|
111,168
|
Mortgage payable on January 1, 2022, bearing interest at 4.375% per annum, collateralized by a deed of trust on the real estate properties purchased with the loan
|
–
|
16,683
|
Mortgage payable on September 1, 2033, bearing interest at a variable rate, collateralized by a deed of trust on the real estate properties purchased with the loan
|
–
|
76,336
|
Home Equity Line-of-credit payable on January 13, 2040, bearing interest at 2.76% per annum, collateralized by a deed of trust on the real estate properties purchased with the loan
|
–
|
50,215
|
Mortgage payable on November 1, 2026, bearing interest at 4.5% per annum, collateralized by a deed of trust on the real estate properties purchased with the loan
|
–
|
82,526
|
|
|
|
|
5,076,733
|
4,271,665
|
Note payable – relate party, payable on June 1, 2026, bearing interest at 4.5% per annum, collateralized by a deed of trust on the real estate properties purchased with the loan
|
74,307
|
–
|
|
5,151,040
|
4,271,665
|
On
April 18, 2016, AHIT-Valfre closed financing with FirstKey Mortgage, LLC and entered into a balloon note for $1,203,000, bearing
interest at 6.07% per annum and due on May 1,2021. The note is collateralized by the real estate properties titled to AHIT Valfre.
The proceeds from the balloon note were used to pay off mortgages previously assumed by AHIT-Valfre on August 3, 2015.
Effective
July 8, 2016, the deed of trust and $80,000 promissory note owed by the Company was amended such that the maturity date was extended
from July 8, 2016 to July 8, 2017. Commencing July 8, 2016, the promissory note will bear interest 18% per annum initially and
then 12% per annum after four months.
On
November 8, 2016, the Company entered into a promissory note for $90,000, bearing interest at 12% per annum and due on November
8, 2017. The note is collateralized by a real estate property titled to ARP. On December 23, 2016, the Company sold the property
and repaid principal amount of $90,000.
Effective
November 27, 2016, the $180,000 promissory note owed by the Company was amended such that the maturity date was extended from
November 27, 2016 to May 27, 2017.
On
December 7, 2016, the Company amended a Promissory Note with original principal balance of $314,831 whereby the creditor provided
additional funding of $11,435 to the Company. The accrued interest to December 7, 2016 ($21,689) and the interest from December
8, 2016 to December 31, 2016 ($2,045) were also added to the new principal. The principal amount of the new note is $350,000.
The new note bears interest at 10% per annum and is due on January 1, 2022. The Company evaluated the application of ASC 470-50
and ASC 470-60 by Debtors and determined the original and new debt instruments are not substantially different and the revised
terms constituted a debt modification rather than a debt extinguishment.
The
following table schedules the principal payments on the notes payable for the next five years and thereafter as of December 31,
2016:
Year
|
Amount
|
2017
|
$ 460,964
|
2018
|
82,604
|
2019
|
1,637,530
|
2020
|
966,215
|
2021
|
1,166,682
|
thereafter
|
837,045
|
|
|
Total
|
$ 5,151,040
|
At December 31, 2016, the weighted-average
interest rate on short-term borrowings outstanding was 15.43%. The average amount of short-term borrowings during the year ended
December 31, 2016 was $186,667. The average interest on short-term borrowings during the year ended December 31, 2016 was $26,562.
|
a)
|
On February 4, 2015, the board of directors of the Company approved
a 1,000 to 1 reverse stock split of the Company’s common stock which resulted to the increase in the par value of the Company’s
common stock from $0.00001 to $0.01. All common stock amounts have been retroactively adjusted for all periods presented.
|
|
b)
|
On May 15, 2015, the Company issued 1,000,000 shares of common stock
with a fair value of $200,000 pursuant to the Advisory Board Consulting and Compensation Agreement as described in Note 11(b).
|
|
c)
|
On July 6, 2015, the Company issued 25,000 shares of common stock
with a fair value of $5,000 pursuant to the Director Agreement.
|
|
d)
|
On September 18, 2015, the Company issued 18,000 shares of common
stock with a fair value of $54,000 pursuant to the consulting agreement. On November 24, 2015, the consulting agreement was terminated.
During the year ended December 31, 2015, the Company reversed the fair value of $54,000 recognized as general and administrative
expense as the Company entered into a Mutual Release agreement pursuant to which the 18,000 shares of common stock were cancelled.
|
|
e)
|
On September 18, 2015, the Company issued 6,000 shares of common
stock with a fair value of $18,000 pursuant to the consulting agreement.
|
|
f)
|
On September 21, 2015, the Company issued 1,000,000 shares of common
stock with a fair value of $200,000 to PRM upon receipt of written notice from PRM pursuant to the Subsidiary Agreement as described
in Note 15(a).
|
|
g)
|
During the year ended December 31, 2015, the Company issued 413,669
post-split shares of common stock at $3 per share for cash proceeds of $1,241,003.
|
|
h)
|
During the year ended December 31, 2015, the Company authorized the
sale of 1,037,297 post-split shares of common stock and received total proceeds of $1,819,502.
|
|
i)
|
During the year ended December 31, 2015, the Company issued 171,040
post-split shares of common stock in exchange for real estate properties with a fair value of $300,000.
|
|
j)
|
On January 1, 2016, the Company cancelled 1,397 shares of common
stock due to rounding errors in share issuances from year ended December 31, 2015.
|
|
k)
|
On August 1, 2016, issued 439,401 shares of common stock with a fair value of $1,318,203 to PRM, pursuant to a Designation and
Acceptance of Rights entered into between PRM, the Company, and the former CFO and the employment agreement as disclosed in Note
11(c).
|
|
l)
|
On April 11, 2016, the Company issued 722,883 shares of restricted
common stock of the Company with a fair value of $1,085,725 in exchange for real estate properties.
|
|
m)
|
On April 4, 2016, the Board of Directors approved a Stock Repurchase
Program. The Stock Repurchase Program became effective on April 5, 2016 and will allow the Company to repurchase up to $2,000,000
of its common stock. The Stock Repurchase Program expires on the earlier of November, 1, 2016 or a determination
by the Board of Directors that the original conclusions and determinations by the Board of Directors in support of the Stock Repurchase
Program are no longer valid or no longer consistent with the Company’s short-term and long-term objectives. As of November
1, 2016, the expiry of the Stock Repurchase Program, the Company had not repurchased any shares as part of the Stock Repurchase
Program.
|
|
n)
|
On July 15, 2016, the Company recognized stock-based compensation
of $30,000 pursuant to the board director agreement as disclosed in Note 11(f). The fair value of $30,000 is included in additional
paid-in capital as at December 31, 2016.
|
|
o)
|
On July 20, 2016, the Company issued 25,000 shares of common stock
with a fair value of $75,000 pursuant to the consultancy agreement as disclosed in Note 11(e).
|
|
p)
|
On July 20, 2016 and July 26, 2016, the Company issued an aggregate
of 200,000 shares of common stock with a fair value of $600,000 pursuant to the employment agreements as disclosed in Note 15.
|
|
q)
|
On July 21, 2016, the Company recognized stock-based compensation
of $30,000 pursuant to the board director agreement as disclosed in Note 11(g). On October 31, 2016, the Company issued the 10,000
shares of common stock.
|
|
r)
|
On July 22, 2016, the Company issued 25,000 shares of common stock
to an employee of the Company with a fair value of $75,000.
|
|
s)
|
On October 12, 2016, the Company issued 25,000 shares of common stock
with a fair value of $37,500 pursuant to a transfer agent and registrar agreement.
|
|
t)
|
On November 28, 2016, the Company issued 25,000 shares of common
stock with a fair value of $15,000 pursuant to the agreement as disclosed in Note 15(c).
|
|
u)
|
On November 8, 2016, the Company issued 300,026 shares of common
stock upon conversion of 300,026 common units in the AHIT-Valfre UPREIT. Refer to Note 4.
|
|
v)
|
On November 8, 2016, the Company issued 3,896 shares of common stock
with a fair value of $6,819 pursuant to the Master UPREIT Formation Agreement as disclosed in Note 4.
|
|
w)
|
During the year ended December 31, 2016, the Company issued 144,705
shares of common stock at $3 per share for cash proceeds of $434,100.
|
|
x)
|
During the year ended December 31, 2016, the Company issued 159,100
shares of common stock at $1 per share for cash proceeds of $159,100.
|
|
y)
|
During the year ended December 31, 2016, the Company received proceeds
of $42,500 pursuant to stock subscription agreements, whereby the Company will issue 36,500 shares of common stock of the Company.
|
|
14.
|
Single Family Residence Acquisitions
|
As of December 31, 2016, the Company
owns 53 residential properties and 1 commercial property. The estimated useful life of the buildings and improvements related to
these assets is 27 years. The following table sets forth the metropolitan statistical area, metropolitan division, number of homes,
aggregate net investment, and average investment for each home acquired.
MSA / Metro Division
|
Number of Homes
|
Aggregate Investment
|
Average Investment per Home
|
Arizona
|
41
|
$ 8,254,699
|
$ 201,334
|
California
|
3
|
1,650,000
|
550,000
|
New Mexico
|
7
|
1,333,000
|
190,429
|
Texas
|
3
|
365,686
|
121,895
|
|
|
|
|
Total and Weighted Average
|
54
|
$ 11,603,385
|
$ 204,692
|
The Company computes depreciation
using the straight-line method over the estimated useful lives of 27 years for building cost. The Company makes this determination
based on subjective assessments as to the useful lives of the Company’s properties for purposes of determining the amount
of depreciation to record on an annual basis with respect to our investments in single family real estate.
|
15.
|
Commitments and Contingencies
|
|
a)
|
On May 15, 2015, ARP entered into Parent-Subsidiary and Operations
Agreement (“Subsidiary Agreement) with the Company and Performance Realty Management, LLC (“PRM”). Pursuant to
the Subsidiary Agreement, the Company agreed to be bound by ARP’s Operating Agreement dated November 1, 2013. The Subsidiary
Agreement was amended on June 29, 2015 to provide for the issuance of 1,000,000 post-split shares of the Company as consideration
for services to be rendered by PRM upon written notice to the Company. On December 21, 2015, ARP amended its operating agreement
with PRM wherein it ratified the issuance of the 1,000,000 post-split shares of restricted common stock as the sole compensation
paid to PRM for serving as manager of ARP.
|
|
b)
|
On July 15, 2016, the Company executed an Engagement Letter (the
“Agreement”) with Tobin & Company Securities, LLC, (“Tobin”) whereby Tobin will provide a variety of
financial advisory services for consideration of $20,000. Upon the Company’s securing of investment through capital sources
introduced to the Company by Tobin, Tobin will receive an additional fee equal to five percent (5%) of the total debt or equity
proceeds received by the Company. The term of the Agreement is six months.
|
|
c)
|
On November 14, 2016, the Company entered into a Professional Relations
and Consulting Agreement with Acorn Management Partners, LLC (“Acorn”) for a term of one year. In consideration of
the consulting services, the Company agreed to pay, during the first 3 month period, $5,000 per month and issue 25,000 shares of
restricted common stock. During the remaining term, the Company agreed to pay $5,000 per month and issue $15,000 worth of restricted
common stock of the Company every 3 months.
|
Employment Agreements
On April 15, 2016, the Company entered
into employment agreements with two individuals for a term of one year. The Company agreed to issue an aggregate of 200,000 restricted
shares as compensation and weekly monetary compensation that is on par with the value of the services provided by the consultants.
On July 20, 2016 and July 26, 2016, the Company issued an aggregate of 200,000 shares to the consultants.
On July 15, 2016, the Company entered
into an employment agreement with the Vice President of the Company for a term of one year. The Company agreed to issue 25,000
restricted shares as compensation and bi-weekly monetary compensation that is on par with the value of the services provided by
the Vice President of the Company. In addition, the Company agreed to pay the Vice President a signing bonus of $30,000. On July
20, 2016, the Company issued 25,000 shares to the Vice President of the Company.
On December 8, 2016, the Company
entered into an employment agreement with its Property Manager for an initial term of six months (“Probation Period”).
During the Probation Period, the compensation is to be determined solely by the Company exercising its sole discretion. Following
the Probation Period, the Company shall pay the Property Manager compensation equal to 5% of gross rental income from the Company’s
tenants.
Lease Agreements
The Company rents properties under
non-cancellable lease agreements with a term of one year. Future minimum rental revenues under leases existing on our properties
at December 31, 2016 through the end of their term, are as follows:
Fiscal Year 2017
|
$ 312,633
|
Fiscal Year 2018
|
31,320
|
Fiscal Year 2019
|
8,413
|
|
|
Total
|
$ 352,366
|
Litigation
Other than the litigation identified
herein, the Company is not presently subject to any material litigation nor, to its knowledge, is any material litigation threatened
against the Company, which if determined unfavorably to the Company, would have a material adverse effect on the Company's consolidated
financial position, consolidated results of operations, or consolidated cash flows.
|
a)
|
The Company is a defendant in a civil matter pending in San Joaqin
County, California brought by a current shareholder – Ronald Trinchitella and Billie Jean Trinchitella TTEE Trinchitella
Family Trust DTD 7/15/1999. The plaintiff was a member in American Realty prior to the Share Exchange Agreement with the Company
was effectuated. The plaintiff is seeking rescission damages against American Realty, i.e. a return of his investment, on the premise
that Performance Realty was required to honor his demand for redemption of his units when, according to American Realty, honoring
the redemption was at the sole discretion of Performance Realty. The Company is a defendant by virtue of its relationship with
American Realty. The Company has denied all allegations and is defending the case.
|
|
b)
|
The Company is a defendant in a civil matter pending in Maricopa
county, Arizona brought by a current shareholder – Raymond and Winne Yule. The plaintiff was a member in American Realty
prior to the Share Exchange Agreement with the Company was effectuated. The plaintiff alleges that American Realty promised a particular
real estate investment strategy and were assured a certain rate of return. The plaintiff alleges that American Realty failed in
these matters and seeks an unspecified claim for damages. The Company has denied all allegations and is defending the case.
|
Environmental Matters
The Company follows a policy of
monitoring its properties for the presence of hazardous or toxic substances. While there can be no assurance that a material environmental
liability does not exist at its properties, the Company is not currently aware of any environmental liability with respect to its
properties that would have a material effect on its consolidated balance sheets, consolidated statements of operations, or consolidated
cash flows. Additionally, the Company is not aware of any material environmental liability or any unasserted claim or assessment
with respect to an environmental liability that management believes would require additional disclosure or the recording of a loss
contingency.
Other Matters
The Company, due to the nature of
its relationship with PRM, has been the subject of an investigation by the State of Idaho. The specific focus of the investigation
is not clear at this time.
The State of Arizona’s Corporation
Commission, Securities Division issued a letter and subpoena for formal interview on March 21, 2017. The specific focus of the
investigation is not clear at this time.
The Company’s deferred tax
assets as of December 31, 2016 and 2015 consist of the following:
|
December 31,
2016
|
December 31, 2015
|
|
|
|
Non-operating loss carry forward (NOL) at 34%
|
$ 2,232,690
|
$ 940,029
|
Less: valuation allowance
|
(2,232,690)
|
(940,029)
|
|
|
|
Net deferred tax asset form NOLs
|
–
|
–
|
|
|
|
Prepaid rent at 34%
|
(9,027)
|
10,641
|
Depreciation at 34%
|
(3,556)
|
2,621
|
Disposal of properties at 34%
|
(3,994)
|
(12,708)
|
Less: valuation allowance
|
16,577
|
(554)
|
|
|
|
|
$ –
|
$ –
|
The Company follows ASC Topic
740, “Accounting for Income Taxes,” to recognize, measure, present and disclose in its consolidated financial statements
uncertain tax positions that it has taken or expects to be taken on a tax return. As of December 31, 2016, the Company did not
have any liabilities for uncertain tax positions that it believes should be recognized in its consolidated financial statements.
The Company is not subject and has not been subject to any federal or state income tax examinations.
The Company had federal and state
net operating loss carry forwards of approximately $6,566,736 as of December 31, 2016. The tax loss carry forwards are available
to offset future taxable income with the federal and state carry forwards beginning to expire in 2028.
The realization of the tax benefits are subject to
the sufficiency of taxable income in future years. The combined deferred tax assets represent the amounts expected to be realized
before expiration.
The Company periodically assesses
the likelihood that it will be able to recover its deferred tax assets. The Company considers all available evidence, both positive
and negative, including expectations and risks associated with estimates of future taxable income and ongoing prudent and feasible
profits. As a result of this analysis of all available evidence, both positive and negative, the Company concluded that it is not
likely that its net deferred tax assets will ultimately be recovered; as such, it recorded a valuation allowance for the net operating
loss.
On January 11, 2017, the Company
sold one property for $194,000.
On February 14 2017, the
Company sold one property for $258,500.
On March 1, 2017, the Company
entered into a Stock Exchange Agreement with IX Biotechnology, Inc. (“IXB”), a company focused on the production
of certified organic cannabidol oil (“CBD”). The transaction closed on April 7, 2017 and, pursuant to the
agreement, the Company issued 10,000,000 shares of its restricted common stock in exchange for all the issued and outstanding
shares of IXB. As a result of the Stock Exchange Agreement the Company will become IXB’s sole shareholder, making IXB a
subsidiary of the Company. In conjunction with the closing of the Stock Exchange Agreement, the Company has restructured its
Board of Directors resulting in Michael Ogburn being appointed its new Chairman of the Board, Chief Executive Officer and
Chief Financial Officer, and has also appointed two new directors, Joaquin Flores and Brian Werner.
On March 13, 2017, the Board
of Directors adopted the Company’s Second Amended Bylaws, forming the Real Estate Committee (the “Committee”).
The Committee will be charged with managing all business-related matters regarding the Company’s real estate holdings. Directors
Sean Zarinegar, Kenneth Hedrick, and Les Gutierrez were appointed to serve as members of the Committee.
On March 13, 2017, the Company sold
one property for $75,000.
Subsequent to the year ended December 31, 2016, the
Company received proceeds of $83,166 pursuant to stock subscription agreements, whereby the Company issued 83,166 shares of common
stock of the Company.
Subsequent to the year ended
December 31, 2016, the Company received proceeds of $50,000 pursuant to stock subscription agreements, whereby the Company will
issue 50,000 shares of common stock of the Company.
On April 1, 2017, the Company amended the Limited
Liability Partnership Agreement of AHIT-NNMP dated July 13, 2016. Pursuant to the amendment, the limited partner may at its sole
option, purchase from the Company its partnership interest for the sum of $35,000 commencing July 14, 2017
.
Schedule III – Real Estate and Accumulated
Depreciation
As at December 31, 2016
|
|
Encumbrances
|
Initial Cost to Company
|
Costs Capitalized Subsequent to Acquisitions
|
Total Cost
|
|
|
|
|
|
Market Location
|
Number of Properties Owned
|
Number of Encumbered Properties
|
Encumbrances
(1)
|
Land
|
Building
|
Land Improvements
|
Building Improvements
|
Land and Land Improvements
|
Building and Improvements
|
Total
|
Accumulated Depreciation
(2)
|
Impairment
|
Date of Construction Range
|
Date Acquired
|
Anthem, AZ
|
17
|
17
|
$ 1,675,163
|
$2,623,014
|
$ 667,058
|
$ –
|
$ 101,434
|
$ 2,623,014
|
$ 768,492
|
$ 3,391,506
|
$ 99,078
|
$ –
|
1999 – 2006
|
2011 – 2015
|
Avondale, AZ
|
1
|
1
|
85,167
|
86,400
|
21,600
|
–
|
13,952
|
86,400
|
35,552
|
121,952
|
3,060
|
–
|
1991
|
2014
|
Hughson, CA
|
3
|
3
|
519,098
|
1,039,420
|
610,580
|
–
|
–
|
1,039,420
|
610,580
|
1,650,000
|
16,356
|
–
|
1926 – 1975
|
2016
|
Los Alamos, NM
|
1
|
–
|
–
|
25,003
|
100,013
|
–
|
–
|
25,003
|
100,013
|
125,016
|
1,451
|
–
|
1949
|
2016
|
Mesa, AZ
|
1
|
1
|
104,027
|
232,000
|
58,000
|
–
|
6,872
|
232,000
|
64,872
|
296,872
|
8,320
|
–
|
1987
|
2013
|
New River, AZ
|
1
|
1
|
92,089
|
192,000
|
48,000
|
–
|
11,171
|
192,000
|
59,171
|
251,171
|
6,232
|
–
|
2007
|
2014
|
Peoria, AZ
|
2
|
2
|
163,033
|
298,400
|
74,650
|
–
|
2,300
|
298,400
|
76,950
|
375,350
|
13,590
|
–
|
1994 - 2004
|
2012
|
Phoenix, AZ
|
6
|
6
|
570,547
|
541,760
|
135,440
|
126,843
|
432,046
|
668,603
|
567,486
|
1,236,089
|
64,399
|
53,054
|
1964 - 2014
|
2011 – 2015
|
Prescott, AZ
|
1
|
1
|
170,860
|
240,000
|
60,000
|
–
|
2,657
|
240,000
|
62,657
|
302,657
|
3,932
|
–
|
1983
|
2015
|
Rio Rancho, NM
|
2
|
–
|
–
|
49,404
|
197,615
|
–
|
–
|
49,404
|
197,615
|
247,019
|
2,867
|
–
|
1972 – 1980
|
2016
|
Santa Fe, NM
|
3
|
1
|
123,571
|
124,012
|
496,047
|
–
|
–
|
124,012
|
496,047
|
620,059
|
7,198
|
68,446
|
1960 – 1968
|
2016
|
Scottsdale, AZ
|
2
|
2
|
218,134
|
297,843
|
74,461
|
–
|
21,629
|
297,843
|
96,090
|
393,933
|
13,903
|
–
|
1974 – 1998
|
2012 – 2015
|
Sun City West, AZ
|
1
|
1
|
98,836
|
96,000
|
24,000
|
–
|
28,869
|
96,000
|
52,869
|
148,869
|
4,628
|
–
|
1987
|
2014
|
Truth or Consequence, NM
|
1
|
1
|
74,307
|
132,045
|
208,862
|
–
|
–
|
132,045
|
208,862
|
340,907
|
3,031
|
–
|
Multi
|
2016
|
Tucson, AZ
|
5
|
5
|
485,325
|
254,298
|
593,363
|
–
|
565
|
254,298
|
593,928
|
848,226
|
30,956
|
–
|
1972 – 2006
|
2015
|
Vail, AZ
|
4
|
4
|
500,231
|
266,422
|
621,651
|
–
|
–
|
266,422
|
621,651
|
888,073
|
32,423
|
–
|
2001 – 2006
|
2015
|
Willis, TX
|
3
|
3
|
194,984
|
238,827
|
81,859
|
–
|
45,000
|
238,827
|
126,859
|
365,686
|
43,215
|
–
|
1985
|
2014
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
54
|
49
|
$ 5,075,372
|
$6,736,848
|
$4,073,199
|
$ 126,843
|
$ 666,495
|
$ 6,863,691
|
$ 4,739,694
|
$11,603,385
|
$ 354,639
|
$ 121,500
|
|
|
|
(1)
|
Encumbrances include the number of properties collateralized by deeds
of trust as well as the aggregate value of outstanding debt attributable to such properties.
|
|
(2)
|
Depreciation of building and improvements is computed on a straight-line
basis over the estimated useful life of 27 years, with no salvage value.
|
The changes in investments in real
estate for the years ended December 31, 2016 and 2015 are as follows:
|
2016
|
2015
|
Balance, beginning of year
|
$ 9,220,379
|
$ 5,291,868
|
Acquisition of real estate
|
2,983,000
|
3,665,362
|
Improvements
|
22,388
|
654,668
|
Disposition and other
|
(622,382)
|
(391,519)
|
Balance, end of year
|
$ 11,603,385
|
$ 9,220,379
|
The changes in accumulated depreciation
for the years ended December 31, 2016 and 2015 are as follows:
|
2016
|
2015
|
Balance, beginning of year
|
$ 223,450
|
$ 119,398
|
Depreciation expense
|
156,453
|
105,863
|
Disposition and other
|
(25,264)
|
(1,811)
|
Impairment of real estate properties
|
121,500
|
-
|
Balance, end of year
|
$ 476,139
|
$ 223,450
|