0001728951eprt:HealthAndFitnessMembereprt:AbileneTexasMember2021-12-31

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-K

(Mark One)

ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the fiscal year ended December 31, 2019

2021

OR

TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from                      to

Commission File Number 001-38530

Essential Properties Realty Trust, Inc.

(Exact name of Registrant as specified in its Charter)

Maryland

82-4005693

Maryland82-4005693
(State or other jurisdiction of


incorporation or organization)

(I.R.S. Employer


Identification No.)

902 Carnegie Center Blvd., Suite 520

Princeton, New Jersey

08540

(Address of Principal Executive Offices)

(Zip Code)

Registrant’s

Registrants telephone number, including area code:(609) 436-0619

Securities registered pursuant to Section 12(b) of the Act:

Title of Each Class

Trading Symbol(s)

Name of Each Exchange on Which


Registered

Common Stock, $0.01 par value

EPRT

New York Stock Exchange

Securities registered pursuant to Section 12(g) of the Act: None

Indicate by check mark if the registrant is a well-known seasoned issuer, as defined in Rule 405 of the Securities Act. YES Yes  NO   No 

Indicate by check mark if the registrant is not required to file reports pursuant to Section 13 or Section 15(d) of the Act. YES Yes ☐ NO No 

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. YES Yes  NO   No 

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§ 232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). YES Yes  NO   No 

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company, “and "emerging growth company" in Rule 12b-2 of the Exchange Act.

Large accelerated filer

Accelerated filer

Non-accelerated filer

Smaller reporting company

Emerging growth company

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Act). YES Yes  NO  No 

Indicate by check mark whether the registrant has filed a report on and attestation to its management’s assessment of the effectiveness of its internal control over financial reporting under Section 404(b) of the Sarbanes-Oxley Act (15 U.S.C. 7262(b)) by the registered public accounting firm that prepared or issued its audit report. Yes ☒ No ☐
As of June 28, 201930, 2021 (the last business day of the registrant’sregistrant's most recently completed second fiscal quarter), the aggregate market value of the registrant's shares of common stock, $0.01 par value, held by non-affiliates of the registrant, was $985.8 million$3.2 billion based on the last reported sale price of $20.04$27.04 per share on the New York Stock Exchange on June 28, 2019.

30, 2021.

The number of shares of registrant’sthe registrant's Common Stock outstanding as of March 2, 2020February 16, 2022 was 91,949,849.

125,605,199.

Documents Incorporated by Reference

Portions the Definitive Proxy Statement for the registrant’s 2020registrant's 2022 Annual Meeting of Stockholders are incorporated by reference into Part III of this report. The registrant expects to file such proxy statement within 120 days after the end of its fiscal year.




Table of Contents

i


2


PART I

In this Annual Report, on Form 10-K, we refer to Essential Properties Realty Trust, Inc., a Maryland corporation, together with its consolidated subsidiaries, including, Essential Properties, L.P., a Delaware limited partnership and its operating partnership (the “Operating Partnership”"Operating Partnership"), as “we,” “us,” “our”"we," "us," "our" or “the Company”"the Company" unless we specifically state otherwise or the context otherwise requires.

SPECIAL NOTE REGARDING FORWARD-LOOKING STATEMENTS

This annual report contains “forward-looking statements”"forward-looking statements" within the meaning of Section 27A of the Securities Act of 1933, as amended (the “Securities Act”"Securities Act"), and Section 21E of the Securities Exchange Act of 1934, as amended (the “Exchange Act”"Exchange Act"). In particular, statements pertaining to our business and growth strategies, investment, financing and leasing activities and trends in our business, including trends in the market for long-term, net leases of freestanding, single-tenant properties, contain forward-looking statements. When used in this annual report, the words “estimate,” “anticipate,” “expect,” “believe,” “intend,” “may,” “will,” “should,” “seek,” “approximately”"estimate," "anticipate," "expect," "believe," "intend," "may," "will," "should," "seek," "approximately" and “plan,”"plan," and variations of such words, and similar words or phrases, that are predictions of future events or trends and that do not relate solely to historical matters, are intended to identify forward-looking statements. You can also identify forward-looking statements by discussions of strategy, plans, beliefs or intentions of management.

Forward-looking statements involve known and unknown risks and uncertainties that may cause our actual results, performance or achievements to be materially different from the results of operations or plans expressed or implied by such forward-looking statements; accordingly, you should not rely on forward-looking statements as predictions of future events. Forward-looking statements depend on assumptions, data or methods that may be incorrect or imprecise, and may not be realized. We do not guarantee that the transactions and events described will happen as described (or that they will happen at all). The following factors, among others, could cause actual results and future events to differ materially from those set forth or contemplated in the forward-looking statements:

general business and economic conditions;

risks inherent in the real estate business, including tenant defaults or bankruptcies, illiquidity of real estate investments, fluctuations in real estate values and the general economic climate in local markets, competition for tenants in such markets, potential liability relating to environmental matters and potential damages from natural disasters;

risks inherent in the real estate business, including tenant defaults or bankruptcies, illiquidity of real estate investments, fluctuations in real estate values and the general economic climate in local markets, competition for tenants in such markets, potential liability relating to environmental matters and potential damages from natural disasters;

the performance and financial condition of our tenants;

the availability of suitable properties to acquire and our ability to acquire and lease those properties on favorable terms;

our ability to renew leases, lease vacant space or re-lease space as existing leases expire or are terminated;

volatility and uncertainty in the credit markets and broader financial markets, including potential fluctuations in the Consumer Price Index (“CPI”("CPI");

the degree and nature of our competition;

our failure to generate sufficient cash flows to service our outstanding indebtedness;

our ability to access debt and equity capital on attractive terms;

fluctuating interest rates;

availability of qualified personnel and our ability to retain our key management personnel;

changes in, or the failure or inability to comply with, applicable law or regulation;

our failure to continue to qualify for taxation as a real estate investment trust (“REIT”("REIT");

changes in the U.S. tax law and other U.S. laws, whether or not specific to REITs; and

3


any adverse impact of the COVID-19 pandemic on the Company and its tenants; and

additional factors discussed in the sections entitled “Business,” “Risk Factors”"Business," "Risk Factors" and “Management’s"Management's Discussion and Analysis of Financial Condition and Results of Operations”Operations" in this annual report.

Annual Report.

1


You are cautioned not to place undue reliance on forward-looking statements, which speak only as of the date of this annual report. While forward-looking statements reflect our good faith beliefs, they are not guarantees of future events or of our performance. We disclaim any obligation to publicly update or revise any forward-looking statement to reflect changes in underlying assumptions or factors, new information, data or methods, future events or other changes, except as required by law.

Because we operate in a highly competitive and rapidly changing environment, new risks emerge from time to time, and it is not possible for management to predict all such risks, nor can management assess the impact of all such risks on our business or the extent to which any risk, or combination of risks, may cause actual results to differ materially from those contained in any forward-looking statements. Given these risks and uncertainties, investors should not place undue reliance on forward-looking statements as a prediction of actual events or results.

Summary Risk Factors
Our business is subject to a number of risks that could materially and adversely impact our financial condition, results of operations, cash flows and liquidity, prospects, the market price of our common stock and our ability to, among other things, service our debt and to make distributions to our stockholders. The following risks, which, together with other material risks that are discussed more fully herein under “Risk Factors,” are the principal factors that make an investment in our company speculative or risky:
adverse changes in the U.S., global and local markets and related economic conditions;
the failure of our tenants to successfully operate their businesses, or tenant defaults, bankruptcies or insolvencies;
defaults by borrowers on our mortgage loans receivable;
an inability to identify and complete acquisitions of suitable properties or yield the returns we seek with future acquisitions;
an inability to access debt and equity capital on commercially acceptable terms or at all;
a decline in the fair value of our real estate assets;
geographic, industry and tenant concentrations that reduce the diversity of our portfolio;
a reduction in the willingness or ability of consumers to physically patronize or use their discretionary income in the businesses of our tenants and potential tenants;
our significant indebtedness, which requires substantial cash flow to service, subjects us to covenants and exposes us to refinancing risk and the risk of default;
failure to continue to qualify for taxation as a REIT; and
any adverse impact of the COVID-19 pandemic on us and our tenants.
Item 1. Business.

We are an internally managed real estate company that acquires, owns and manages primarily single-tenant properties that are net leased on a long-term basis to middle-market companies operating service-oriented or experience-based businesses. We have assembled a diversified portfolio using an investmenta disciplined strategy that focuses on properties leased to tenants in businesses such as restaurants (includingas;
Early childhood education,
4


Car washes,
Restaurants (primarily quick service restaurants and casual dining),
Medical and family dining), car washes, automotivedental services, medical
Automotive services, convenience
Convenience stores, entertainment, early childhood education
Entertainment,
Health and healthfitness,
Equipment rental and fitness.
Grocery
We believe that, in general, properties leased to tenants in these businesses and similar businesses are essential to the generation of the tenants’tenants' sales and profits,profits. We also believe that these businesses have favorable growth potential and, thatbecause of their nature they are more insulated from e-commerce pressure than many others.

other businesses.

We were organized on January 12,completed our initial public offering in June 2018 as a Maryland corporation(our "IPO") and we qualified to be taxed as a REIT beginning with our taxable year ended December 31, 2018. As of December 31, 2019, 94.4%2021, 93.1% of our $151.2$242.9 million of annualized base rent was attributable to properties operated by tenants in service-oriented and experience-based businesses. “Annualized"Annualized base rent” rent" means annualized contractually specified cash base rent in effect on December 31, 20192021 for all of our leases (including those accounted for as loans or direct financing leases) commenced as of that date and annualized cash interest on our mortgage loans receivable as of that date.

Our primary business objective is to maximize stockholder value by generating attractive risk-adjusted returns through owning, managing and growing a diversified portfolio of commercially desirable properties. We have grown strategicallysignificantly since commencing our operations and investment activities in June 2016. As of December 31, 2019, we had a2021, our portfolio consisted of 1,0001,451 properties, 897inclusive of 126 properties which were owned properties (eight being accounted for as direct financing leases or loans), 12 of which were ground lease interests (one building being accounted for as a direct financing lease), and 91 of which were collateral securingsecure our investments in sixmortgage loans receivable receivable. Our portfolio was built based on the following core investment attributes:

Diversified Portfolio.   OurAs of December 31, 2021, our portfolio was 100%99.9% occupied by 205311 tenants operating 265433 different concepts (i.e., generally brands), in 16 industries across 4446 states, with none of our tenants contributing more than 3.4%3.3% of our annualized base rent.Our goal is that, over time, no more than 5.0%5% of our annualized base rent will be derived from any single tenant or more than 1% from any single property.

Remaining

Long Lease TermTerm.    As of 14.6 Years.    OurDecember 31, 2021, our leases had a weighted average remaining lease term of 14.614.0 years (based on annualized base rent), with only 6.8%5.4% of our annualized base rent attributable to leases expiring prior to January 1, 2025. 2027.Our properties generally are subject to long-term net leases that we believe provide us a stable base of revenue from which to grow our portfolio.

Significant Use of Master Leases.   60.3%   As of December 31, 2021, 61.3% of our annualized base rent was attributable to master leases.

Healthy Rent Coverage Ratio A master lease is a single lease pursuant to which multiple properties are leased to a single operator/tenant on a unitary (i.e., “all or none”) basis. The master lease structure spreads our investment risk across multiple properties, and Extensive Tenant Financial Reporting.    Our portfolio’s weighted average rent coverage ratio was 2.9x,we believe it reduces our exposure to operating and 98.2%renewal risk at any one property, and promotes efficient asset management. We seek to acquire properties owned and operated by middle-market businesses and lease the properties back to the operators pursuant to our standard lease form. For the year ended December 31, 2021, approximately 89.1% of our leases (based on annualized base rent) obligate the tenant to periodically provide us with specified unit-level financial reporting. “Rent coverage ratio” means, as of a specified date,the ratio of (x) tenant-reported or, when unavailable, management’s estimate (based on tenant-reported financial information) of annual earnings before interest, taxes, depreciation, amortization and cash rent attributable to the leased property (or properties, in the case of a master lease) to (y) the annualized base rental obligation.

investments were sale-leaseback transactions.

Contractual Base Rent Escalation. As of December 31, 2021, 98.6% of our leases (based on annualized base rent) provided for increases in future base rent at a weighted average rate of1.5%1.6% per year.

2

Rent escalation provisions provide contractually-specified incremental yield on our investments and provide a degree of protection from inflation or a rising interest rate environment.
5

Differentiated Investment Approach.    Our


Smaller, Low Basis Single-Tenant Properties. We generally invest in freestanding "small-box" single-tenant properties. As of December 31, 2021, our average investment per property was $2.0$2.3 million (which equals our aggregate investment in our properties (including transaction costs, lease incentives and amounts funded for construction in progress) divided by the number of properties owned at December 31, 2019)such date), and we believe investments of similar size should allow us to grow our portfolio without concentrating a large amount of capital in individual properties and should allow us to limit our exposure to events that may adversely affect a particular property.

2019 Additionally, we believe that many of our properties are fungible and appropriate for multiple commercial uses, which reduces the risk that a particular property may become obsolete and enhances our ability to sell a property if we choose to do so.

Healthy Rent Coverage Ratio and Tenant Financial Reporting. As of December 31, 2021, our portfolio's weighted average rent coverage ratio was 3.7x, and 98.5% of our leases (based on annualized base rent) obligate the tenant to periodically provide us with specified unit-level financial reporting. "Rent coverage ratio" means,as of a specified date,the ratio of (x) tenant-reported or, when unavailable, management's estimate (based on tenant-reported financial information) of annual earnings before interest, taxes, depreciation, amortization and cash rent attributable to the leased property (or properties, in the case of a master lease) to (y) the annualized base rental obligation.
2021 Financial and Operating Highlights

During the year ended December 31, 2019,2021, we had totalcompleted $974.0 million of investments, of $686.8including $842.8 million including $592.2 million invested through 281in 297 property acquisitions and $94.6$131.1 million invested in newly originated loans receivable secured by 9449 properties.

As of December 31, 2019,2021, our total gross investment in real estate totaled $2.0was $3.4 billion, and we had total debt of $726.9 million.

$1.2 billion.

For the year ended December 31, 2019,During 2021, we madedeclared distributions totaling $0.88$1.00 per share of common stock.

In March 2019,April 2021, we completed a follow-on primary public offering (the “Follow-On Offering”) of 14,030,0008,222,500 shares of our common stock, including 1,830,0001,072,500 shares of common stock purchased by the underwriters pursuant to an option to purchase additional shares at a public offering priceraising net proceeds of $17.50 per share.

$185.1 million.

In April 2019, we entered into a restated credit agreement (the “Amended Credit Agreement”), restating the terms of our existing revolving credit facility to increase the maximum aggregate revolving credit commitments available to us to $400.0 million (the “Revolving Credit Facility”), and to permit the incurrence of $200.0 million of variable-rate long-term indebtedness through term loans (the “April 2019 Term Loan”).

In May 2019, we borrowed the entire $200.0 million available under our April 2019 Term Loan and used the proceeds to repurchase, in part, Series 2016-1 notes previously issued under our private conduit program (the “Master Trust Funding Program”). In November 2019, we cancelled the repurchased Series 2016-1 notes and voluntarily prepaid the remaining $70.4 million of Series 2016-1 notes (consisting of $53.2 million of Class A notes and $17.2 million of Class B notes) using borrowings under our Revolving Credit Facility.

In July 2019, affiliates of Eldridge Industries, LLC completed a secondary public offering of 26,288,316 shares of our common stock, including 3,428,910 shares of common stock purchased by the underwriters pursuant to an option to purchase additional shares. This resulted in a complete divestiture of their remaining equity investment in our Company.

In August 2019, we established an “at the market” common equity distribution program (“ATM Program”), through which we may, from time to time, publicly offer and sell shares of our common stock having an aggregate gross sales price of up to $200 million. Through December 31, 2019,During 2021, we sold a total of 7,432,98610,005,890 shares of our common stock under the ATM program for aggregate grossProgram (as defined herein), at a weighted average price per share of $27.58, raising net proceeds of $178.2$271.9 million.

In November 2019,June 2021, through our Operating Partnership, we entered intocompleted a new term loan credit facilitypublic offering of $400.0 million in aggregate principal amount of unsecured 2.950% Senior Notes due 2031 (the “November 2019 Term Loan”"2031 Notes") which permits, raising in net proceeds of $396.6 million.

In June 2021, we voluntarily prepaid the incurrenceremaining outstanding principal amount of up to $430.0 million of variable-rate long-term indebtedness through term loans. In December 2019, we borrowed $250.0$171.2 million under the November 2019 Term Loan.

our private conduit program (the "Master Trust Funding" program) and paid a make-whole premium of $2.5 million.

Our Target Market

We are an active investor in single-tenant, net leased commercial real estate. Our target properties are generally freestanding commercial real estate facilities where a middle-market tenant conducts activities on property that are essential to the generation of its sales and profits. We believe that this market is underserved from a capital perspective and therefore offers attractive risk-adjusted returns from an investment opportunities.

perspective.

Within this market, we emphasizefocus our investment inactivities on properties leased to tenants engaged in a targeted set of 13 service-oriented or experience-based businesses. We believe that operating properties are the essential venues through which these businesses transact with their customers, and therefore that such as restaurants (including quick serviceproperties and casual and family dining), car washes, automotive services, medical services, convenience stores, entertainment, early childhood education, and health and fitness because we believe these businesses are generally more insulated from the competitive pressure of e-commerce pressurebusinesses than many

3


others. In addition, we believe that many of these other businesses are favorably impacted by current macroeconomic trends that support consumer spending, such as generally declining unemployment and positive consumer sentiment.

where significant activity can take place online.

We also focus on properties leased to middle-market companies, which we define as regional and national operators with between 10 and 250 locations and $20 million to $500 million in annual revenue, and we opportunistically invest in properties leased to smaller companies, which we define as regional operators with fewer
6


than 10 locations and less than $20 million in annual revenue. Although it is not our primary investment focus, we will opportunistically consider investmentsinvesting in properties leased to largelarger companies. While the creditworthiness of most of our targeted tenants areis not rated by a nationally recognized statistical rating organization, we primarily seek to invest in properties leased to companies in our targeted middle-market that we determine have attractive credit characteristics and stable operating histories.

Despite the market’s size of the overall commercial retail real estate market, the market for single-tenant, net leased commercial real estate is highly fragmented. In particular, we believe that there is a limited number of participants addressing the long-term capital needs of unrated middle-market and smallsmaller companies. We believe that many publicly traded REITs that invest in net leased properties concentrate their investment activity in properties leased to investment grade-rated tenants whose creditworthiness has been rated by a nationally recognized statistical rating organization, which tend to be larger and often publicly traded organizations, with the result that unrated, middle-market and smallsmaller companies are relatively underserved and offer us an opportunity to make investments with attractive investment opportunity.

risk-adjusted return potential.

Furthermore, we believe that there is strong demand for our net-lease capital solutions among middle-market and smallsmaller owner-operators ofthat own commercial real estate, in part, due to the bank regulatory environment, which, since the turmoil in the housing and mortgage industries from 2007-2009, has generally been characterized by increased scrutiny and regulation. We believe that this environment has made commercial banks less responsive to the long-term capital needs of unrated middle-market and small companies, many of which have historically depended on commercial banks for their financing; accordingly,financing. Accordingly, we see an attractive opportunity to address the capital needs of these companies by offering them an efficient alternative tofor financing their real estate withversus accessing traditional mortgage or bank debt andand/or using their own equity.

Accordingly,

As a result, while we believe our net-lease financing solutions may be attractive to a wide variety of companies, we believe our most attractive opportunity is owning properties net leased to middle-market and smallsmaller companies that are generally unrated and have less access to efficient sources of long-term capital than larger, ratedcredit-rated companies.

Our Competitive Strengths

We believe the following competitive strengths distinguish us from our competitors and allow us to compete effectively in the single-tenant, net-lease market:

Carefully Constructed Portfolio of Properties Leased to Service-Oriented or Experience-Based Tenants.   We have strategically constructed a portfolio that is diversified by tenant, industry, concept and geography and generally avoids exposure to businesses that we believe are subject to pressure from e-commerce.e-commerce businesses. Our properties are generally subject to long-term net leases that we believe provide us with a stable and predictable base of revenue from which to grow our portfolio. As ofDecember 31, 2019, we had a2021, our portfolio consisted of1,0001,451properties, with annualized base rent of $151.2$242.9 million, which was purposefully selected by our management team in accordance with our focused and disciplined investment strategy. Our portfolio is diversified with205311tenants operating265433different concepts across4446states and in16 distinctindustries. None of our tenants contributed more than3.4%3.3%of our annualized base rent as of December 31, 2019,2021, and our strategy targets a scaled portfolio that, over time, derivesallows us to derive no more than 5.0% of itsour annualized base rent from any single tenant or more than 1%1.0% from any single property.

We focus on investing in properties leased to tenants operating in the service-oriented or experience-based businesses such as restaurants (including quick service and casual and family dining), car washes, automotive services, medical services, convenience stores, entertainment, early childhood education and health and fitness, which we believe are generally more insulated from e-commerce pressure than many others.noted above. As of December 31, 2019, 94.4%2021, 93.1% of our annualized base rent was attributable to tenants operating service-oriented and experience-based businesses.

We believe that our portfolio’sportfolio's diversity and recentour rigorous underwriting decreasesdecrease the impact on us of an adverse event affecting a specifican individual tenant, industry or region, and our focus on leasing to tenants in industries where operating properties are essential to generating their revenues and profits (and that we believe are well-positioned to withstand competition from e-commerce businesses), increases the stability and predictability of our rental revenue.

4


Experienced and Proven Net Lease Management Team.Our senior management has significant experience in the net lease industry and a track record of growing net lease businesses to significant scale.  

Our senior management team has been responsible for our refined investment strategy and for developing and implementing our investment sourcing, underwriting, closing and asset management functions, which we believe can support significant investment growth without a proportionate increase in our operating expenses. As of December 31, 2019, 81.4% of our portfolio’s annualized base rent was attributable to internally originated sale-leaseback transactions and 86.4% was acquired from parties who had previously engaged in one or more transactions that involved a member of our senior management team (including operators and tenants and other participants in the net lease industry, such as brokers, intermediaries and financing sources), exclusive of our investment in the GE Seed Portfolio. The “GE Seed Portfolio” refers to a portfolio of 262 net leased properties that we acquired on June 16, 2016 in our first investment from General Electric Capital Corporation for an aggregate purchase price of $279.8 million (including transaction costs). The substantial experience, knowledge and relationships of our senior leadership team provide us with an extensive network of contacts that we believe allows us to originate attractive investment opportunities and effectively grow our business.

Growth Oriented Balance Sheet Supporting Scalable Infrastructure.    As of December 31, 2019, we had $735.1 million of gross debt outstanding, with a weighted average maturity of 5.2 years, and net debt of $713.8 million. For the three months ended December 31, 2019, our net income was $14.6 million, our Adjusted EBITDAre was $35.8 million, our Annualized Adjusted EBITDAre was $143.3 million and our ratio of net debt to Annualized Adjusted EBITDAre was 5.0x.

Net debt and Annualized Adjusted EBITDAre are non-GAAP financial measures. For definitions of net debt and Annualized Adjusted EBITDAre, reconciliations of these measures to total debt and net income, respectively, the most directly comparable financial measures calculated in accordance with accounting principles generally accepted in the United States (“GAAP”), and a statement of why our management believes the presentation of these non-GAAP financial measures provide useful information to investors and a discussion of how management uses these measures, see “Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations—Non-GAAP Financial Measures.”

In April 2019, we entered into the Revolving Credit Facility, which is a four-year, senior unsecured revolving credit facility that allows for up to $400.0 million in principal borrowings and is available for general corporate purposes, including funding future acquisitions. As of December 31, 2019, we had borrowed $46.0 million under the Revolving Credit Facility and had an available borrowing capacity of $354.0 million. Our borrowings under the Revolving Credit Facility bear interest at an annual rate of (i) applicable LIBOR plus an applicable margin between 1.25% and 1.85%; or (ii) the base rate (which rate is equal to the greatest of the prime rate, the federal funds effective rate plus 0.5% or LIBOR plus 1.0%) plus an applicable margin of between 0.25% and 0.85%.

Our $200 million April 2019 Term Loan has been fully funded and matures on April 12, 2024. Our borrowings under the April 2019 Term Loan bear interest at an annual rate of (i) applicable LIBOR plus an applicable margin between 1.20% and 1.75%; or (ii) the base rate (which rate is equal to the greatest of the prime rate, the federal funds effective rate plus 0.5% or LIBOR plus 1.0%) plus an applicable margin of between 0.20% and 0.75%.

Our November 2019 Term Loan provides for a loan of up to $430 million, and, as of December 31, 2019, we had borrowed $250 million of this amount. The November 2019 Term Loan matures on November 26, 2026. Our borrowings under the November 2019 Term Loan bear interest at an annual rate of (i) applicable LIBOR plus an applicable margin between 1.50% and 2.20%; or (ii) the base rate (which rate is equal to the greatest of the prime rate, the federal funds effective rate plus 0.5% or LIBOR plus 1.0%) plus an applicable margin of between 0.50% and 1.20%.

Our Master Trust Funding Program, under which we may, subject to applicable covenants, issue multiple series and classes of notes from time to time to institutional investors in the asset-backed securities market, has provided us with a significant amount of debt financing. As of December 31, 2019, we had Class A Notes and Class B Notes outstanding under our Master Trust Funding Program with an aggregate outstanding principal balance of $239.1 million and a weighted average annual interest rate of 4.17%. These notes were secured by a pool of 355 properties and the related leases as of December 31, 2019.

5


We are the property manager and servicer for the leases that are the collateral for the notes under our Master Trust Funding Program and, in that capacity, have discretion in managing the collateral pool. We believe that this discretion enhances our operational flexibility by enabling us to: issue additional notes in future series that reflect the increase in the value of properties or the entire collateral pool; substitute assets in the collateral pool (subject to meeting certain prescribed conditions and criteria); and sell underperforming assets and reinvest the proceeds in better performing properties, subject, in the case of substitutions and sales, to certain limitations unless the substitution or sale is credit- or risk-based. We also have the ability to add properties to the collateral pool between series issuances, thereby further increasing the pool’s size and diversity. By issuing investment grade-rated debt through the Master Trust Funding Program, we seek to lower our borrowing costs and, in turn, to be in a position to deliver more competitive financial terms to our tenants and attractive returns to our stockholders.

We also have 645 unencumbered properties that contribute $102.3 million of annualized base rent as of December 31, 2019. We seek to manage our balance sheet so that we have access to multiple sources of debt capital in the future, such as term borrowings from insurance companies, banks and other sources, single-asset mortgage financing and CMBS borrowings, that may offer us the opportunity to lower our cost of funding and further diversify our sources of debt capital.

Differentiated Investment Strategy.    We seek to acquire and lease freestanding, single-tenant commercial real estate facilities where a tenant services its customers and conducts activities at the property that are essential to the generation of its sales and profits. We primarily seek to invest in properties leased to unrated middle-marketmiddle-

7


market companies that we determine have attractive credit characteristics and stable operating histories. We believe middle-market companies are underserved from a capital perspective and that we can offer them attractive real estate financing solutions andwhile allowing us to enter into leases that provide us with attractive risk-adjusted returns. Furthermore, many net lease transactions with middle-market companies involve properties that are individually relatively small, which allows us to avoid concentrating a large amount of capital in individual properties. We maintain close relationships with our tenants, which we believe allows us to source additional investments and become the capital provider of choice as our tenants’tenants' businesses grow and their real estate needs increase.

Asset Base Allows for Significant Growth.Building on our senior leadership team’s experience of more than 20 years in net lease real estate investing, we have developed leading origination, underwriting, financing, and property management capabilities. Our platform is scalable, and we seek to leverage these capabilities to improve our efficiency and processes to seek attractive risk-adjusted growth. While we expect that our general and administrative expenses will continue to rise as our portfolio grows, we expect that such expenses as a percentage of our portfolio will decrease over time due to efficiencies and economies of scale. During the years ended December 31, 2019, 2018 and 2017, we invested in properties with aggregate investment value of $686.6 million, $521.8 million and $535.4 million, respectively. With our smaller asset base relative to other institutional investors that focus on acquiring net leased real estate, we believe that superior growth can be achieved through manageable acquisition volume.

Disciplined Underwriting Leading to Strong Portfolio Characteristics.    We generally seek to executeinvest in single assets or portfolios of assets through transactions with anwhich range in aggregate purchase price of $3from $2 million to $50 million. Our size allows us to focus on investing in a segment of the market that we believe is underserved from a capital perspective and where we can originate or acquire relatively smaller assets on attractive terms that provide meaningful growth to our portfolio. In addition, we seek to invest in commercially desirable properties that are suitable for use by different tenants, offer attractive risk-adjusted returns and possess characteristics that reduce our real estate investment risks. As of December 31, 2019:

2021:

Our leases had a weighted average remaining lease term (based on annualized base rent) of 14.6 14.0 years, with only6.8%5.4%of our annualized base rent attributable to leases expiring prior to January 1, 2025;

2027;

Masterleasescontributed60.3%61.3%of our annualized base rent;

Our portfolio’sportfolio's weighted average rent coverage ratio was 2.9x,3.7x, with leases contributing 72.6%68.7% of our annualized base rent having rent coverage ratios in excess of 2.0x (excluding leases that do not report unit-level financial information);

Our portfolio was 100%99.9% occupied;

6


Leases contributing 98.6% of our annualized base rent provided for increases in future annual base rent, ranging from 1.0% to 4.0% annually, with a weighted average annual escalation equal to 1.5% of base rent; and

Leases contributing 93.5%98.6% of our annualized base rent provided for increases in future annual base rent, ranging from 1.0% to 4.0% annually, with a weighted average annual escalation equal to 1.6% of base rent; and

Leases contributing 94.5% of annualized base rent were triple-net.

Growth-Oriented Balance Sheet Scalable Infrastructure.  We believe our financial position and existing infrastructure support our external growth strategy. As of December 31, 2021, we had the ability to borrow up to $256.0 million under our $400.0 million senior unsecured revolving credit facility that matures in April 2023. In February 2022, we amended and restated our revolving credit facility to, among other things, increase the maximum borrowing availability to $600.0 million. For more information about our indebtedness, see "Item 7. Management's Discussion and Analysis of Financial Condition and Results of Operations—Description of Certain Debt" and Note 5—Long Term Debt to our consolidated financial statements included elsewhere in this report.
As of December 31, 2021, we had $1.2 billion of gross debt outstanding, with a weighted average maturity of 5.6 years, and net debt of $1.1 billion. For the year ended December 31, 2021, our net income was $96.2 million, our Adjusted EBITDAre was $195.9 million and our Annualized Adjusted EBITDAre was $236.8 million. Our ratio of net debt to Annualized Adjusted EBITDAre was 4.7x as of December 31, 2021. Net debt, Adjusted EBITDAre and Annualized Adjusted EBITDAre are non-GAAP financial measures. For definitions of net debt and Annualized Adjusted EBITDAre, reconciliations of these measures to total debt and net income, respectively, the most directly comparable financial measures calculated in accordance with accounting principles generally accepted in the United States ("GAAP"), and a statement of why our management believes the presentation of these non-GAAP financial measures provide useful information to investors and a discussion of how management uses these measures, see "Item 7. Management's Discussion and Analysis of Financial Condition and Results of Operations'—Non-GAAP Financial Measures."
We also maintain an ATM Program and, as of December 31, 2021, we had the ability to issue additional common stock thereunder with an aggregate gross sales price of up to $161.5 million.
8


Experienced and Proven Management Team.Our senior management has significant experience in the net lease industry and a track record of growing net lease businesses to significant scale.

Our senior management team has been responsible for our focused and disciplined investment strategy and for developing and implementing our investment sourcing, underwriting, closing and asset management infrastructure, which we believe can support significant investment growth without a proportionate increase in our operating expenses. As of December 31, 2021, 85.2% of our portfolio's annualized base rent was attributable to internally originated sale-leaseback transactions and 86.2% was acquired from parties who had previously engaged in one or more transactions that involved a member of our senior management team (including operators and tenants and other participants in the net lease industry, such as brokers, intermediaries and financing sources). The substantial experience, knowledge and relationships of our senior leadership team provide us with an extensive network of contacts that we believe allows us to originate attractive investment opportunities and effectively grow our business.

Asset Base Allows for Significant Growth.Building on our senior leadership team's experience of more than 20 years in net lease real estate investing, we have developed leading origination, underwriting, financing, and property management capabilities. Our platform is scalable, and we seek to leverage our capabilities to improve our efficiency and processes to continue to seek attractive risk-adjusted growth. While we expect that our general and administrative expenses could increase as our portfolio grows, we expect that such expenses as a percentage of our portfolio and our revenues will decrease over time due to efficiencies and economies of scale. During the years ended December 31, 2021, 2020 and 2019, we invested in properties with aggregate investment values of $974.0 million, $602.8 million and $598.1 million, respectively. With our smaller asset base relative to other peers that focus on acquiring net leased real estate, we believe that we can achieve superior growth through manageable acquisition volume.
Extensive Tenant Financial Reporting Supports Active Asset Management.    We seek to enter into leases that obligate our tenants to periodically provide us with corporate and/or unit-level financial reporting, which we believe enhances our ability to actively monitor our investments, actively evaluate credit risk, negotiate through lease renewals and proactively manage our portfolio to protect stockholder value. As of December 31, 2019,2021, leases contributing 98.2%98.5% of our annualized base rent required tenants to provide us with specified unit-level financial information.

Our Business and Growth Strategies

Our primary business objective is to maximize stockholder value by generating attractive risk-adjusted returns through owning, managing and growing a diversified portfolio of commercially desirable net lease properties. We intend to pursue our objective through the following business and growth strategies.

Structure and Manage Our Diverse Portfolio with Focused and Disciplined Underwriting and Risk Management.We seek to maintain the stability of our rental revenue and maximize the long-term return on our investments while continuing our growth by using our focused and disciplined underwriting and risk management expertise. When underwriting assets, we emphasize commercially desirable properties, with strong operating performance, healthy rent coverage ratios and tenants with attractive credit characteristics.

Leasing.    In general, we seek to enter into leases with (i) relatively long terms (typically with initial terms of 15 years or more and tenant renewal options); (ii) attractive rent escalation provisions; (iii) healthy rent coverage ratios; and (iv) tenant obligations to periodically provide us with financial information, which provides us with information about the operating performance of the leased property and/or tenant and allows us to actively monitor the security of payments under the lease on an ongoing basis. We strongly prefer to use master lease structures, pursuant to which we lease multiple properties to a single tenant on a unitary (i.e., “all"all or none”none") basis. In addition, in the context of our sale-leaseback investments, we generally seek to establish contract rents that are at or below prevailing market rents, which we believe enhances tenant retention and reduces our releasing risk if a lease is rejected in a bankruptcy proceeding or expires.

Diversification.    We monitor and manage the diversification of our portfolio in order to reduce the risks associated with adverse developments affecting a particular tenant, property, industry or region. Our strategy targets a scaled portfolio that, over time, will (i) derive no more than 5% of its annualized base from any single tenant or more than 1% of its annualized base rent from any single property, (ii) be primarily leased to tenants operating in service-oriented or experience-based businesses and (iii) avoid significant geographic
9


concentration. While we consider these criteria when making investments, we may be opportunistic in managing our business and make investments that do not meet one or more of these criteria if we believe the opportunity presents an attractive risk-adjusted return.

Asset Management.    We are an active asset manager and regularly review each of our properties forto evaluate, various factors, including, but not limited to, changes in the business performance at the property, credit of the tenant and local real estate market conditions. Among other things, we use Moody’sMoody's Analytics RiskCalc (“RiskCalc”("RiskCalc") to proactively detect credit deterioration. RiskCalc is a model for predicting private company defaults based on Moody’sMoody's Analytics Credit Research Database. Additionally, we monitor market rents relative to in-place rents and the amount of tenant capital expenditures in order to refine our tenant retention and alternative use assumptions. Our management team utilizes our internal credit diligence to monitor the credit profile of each of our tenants on an ongoing basis. We believe that this proactive approach enables us to identify and address issues expeditiouslyin a timely manner and to determine whether there are properties in our portfolio that are appropriate for disposition.

In addition, as part of our active portfolio management, we may selectively dispose of assets that we conclude do not offer a return commensurate with the investment risk, contribute to unwanted geographic, industry or tenant concentrations, or may be sold at a price we determine is attractive. During the year ended December 31, 2019,2021, we sold 3738 properties for net sales proceeds of $66.8 million.$59.3 million, including two properties that were vacant. We believe that our underwriting processes and active asset management enhance the stability of our rental revenue by reducing default losses and increasing the likelihood of lease renewals.

7


Focus on Relationship-Based Sourcing to Grow Our Portfolio by Originating Sale-Leaseback Transactions.Focus on Relationship-Based Sourcing to Grow Our Portfolio by Originating Sale-Leaseback Transactions. We plan to continue our disciplined growth by originating sale-leaseback transactions and opportunistically making acquisitions of properties subject to net leases that contribute to our portfolio’s tenant, industry and geographic diversification. As of December 31, 2019, exclusive of the GE Seed Portfolio, 81.4% of our portfolio’s annualized base rent was attributable to internally originated sale-leaseback transactions and 86.4% was acquired from parties who had previously engaged in transactions that involved a member of our senior management team (including operators and tenants and other participants in the net lease industry, such as brokers, intermediaries and financing sources). In addition, we seek to enhance our relationships with our tenants to facilitate investment opportunities, including selectively agreeing to reimburse certain of our tenants for development costs at our properties in exchange for contractually specified rent that generally increases proportionally with our funding. As of December 31, 2019, exclusive of the GE Seed Portfolio, approximately 43.0% of our investments were sourced from operators and tenants who had previously consummated a transaction involving a member of our management team, and approximately 43.4% were sourced from participants in the net lease industry, such as brokers, intermediaries or financing sources, who had previously been involved with a transaction involving a member of our management team. We believe our senior management team’s reputation, in-depth market knowledge and extensive network of long-standing relationships in the net lease industry provide us access to an ongoing pipeline of attractive investment opportunities.

As of February 28, 2020,December 31, 2021, 85.2% of our portfolio’s annualized base rent was attributable to internally originated sale-leaseback transactions and 86.2% was acquired from parties who had previously engaged in transactions that involved a member of our senior management team (including operators and tenants and other participants in the net lease industry, such as brokers, intermediaries and financing sources). In addition, we have entered into purchaseseek to enhance our relationships with our tenants to facilitate investment opportunities, including selectively agreeing to reimburse certain of our tenants for development costs at our properties in exchange for contractually specified rent that generally increases proportionally with our funding. We believe our senior management team’s reputation, in-depth market knowledge and sale agreements for 29 properties withextensive network of long-standing relationships in the net lease industry provide us access to an aggregate purchase priceongoing pipeline of $65.5 million.

attractive investment opportunities.

Focus on Middle-Market Companies in Service-Oriented or Experience-Based Businesses.We primarily focus on investing in properties that we lease on a long-term, triple-net basis to unrated middle-market companies that we determine have attractive credit characteristics and stable operating histories. Properties leased to middle-market companies may offer us the opportunity to achieve superior risk-adjusted returns, as a result of our intensiveextensive and disciplined credit and real estate analysis, lease structuring and portfolio construction.composition. We believe our capital solutions are attractive to middle-market companies due to their moreas such companies often have limited financing options, as compared to larger, credit rated organizations. We also believe that, in many cases, smaller transactions with middle-market companies will allow us to maintain and grow our portfolio’sportfolio's diversification. Middle-market companies are often willing to enter into leases with structures and terms that we consider attractive (such as master leases and leases that require ongoing tenant financial reporting) and believe contribute to the stability of our rental revenue.

In addition, we emphasize investment in properties leased to tenants engaged in service-oriented or experience-based businesses, such as car washes, restaurants (including(primarily quick service restaurants), early childhood education, medical and casual and family dining), car washes, automotive services, medicaldental services, convenience stores, automotive services, equipment rental, entertainment early childhood education, and health and fitness, as we believe these businesses are generally more insulated from e-commerce pressure than many others.

Internal Growth Through Long-Term Triple-Net Leases That Provide for Periodic Rent Escalations.    We seek to enter into long-term (typically with initial terms of 15 years or more and tenant renewal options), triple-net leases that provide for periodic contractual rent escalations. As of December 31, 2019,2021, our leases had a weighted average remaining lease term of 14.614.0 years (based on annualized base rent), with only 6.8%5.4% of our annualized base rent attributable to leases expiring prior to January 1, 2025,2027, and

10


98.6% of our leases (based on annualized base rent) provided for increases in future base rent at a weighted average of 1.5%1.6% per year.

Actively Manage Our Balance Sheet to Maximize Capital Efficiency.We seek to maintain a prudent balance between debt and equity financing and to maintain funding sources that lock in long-term investment spreads and limit interest rate sensitivity. As of December 31, 2019,2021, we had $735.1 million $1.2 billion of gross debt outstanding and $713.8 million$1.1 billion of net debt outstanding.outstanding. Our net income for the three monthsyear ended December 31, 20192021 was $14.6$96.2 million, our Adjusted EBITDAre was $35.8$195.9 million,, our Annualized Adjusted EBITDAre was $143.3$236.8 million and our ratio of net debt to Annualized Adjusted EBITDAre was 5.0x.4.7x. We target a level of net debt that, over time, is generally less than six times our Annualized Adjusted EBITDAre. We have access to multiple sources of debt capital, including the investment grade-rated, asset-backed bond market, through our Master Trust Funding Program, and bank debt, through our revolving credit and term loan facilities.

8


facilities and through our access to unsecured public debt issuances. Net debt, Adjusted EBITDAreandAnnualized Adjusted EBITDAre are non-GAAP financial measures. See “Item"Item 7. Management’sManagement's Discussion and Analysis of Financial Condition and Results of Operations—Operations'—Non-GAAP Financial Measures.

"

Competition

We face competition for acquisitions of real property from other investors, including traded and non-traded public REITs, private equity investors and institutional investment funds, somefunds. Some of whichour competitors have greater economies of scale, lower costs of capital, access to more sources of capital, a larger base of operating resources and greater name recognition than we do, and the ability to accept more risk. We also believe that competition for real estate financing comes from middle-market business owners themselves, many of whom have had a historic preference to own, rather than lease, the real estate they use in their businesses. This competition may increase the demand for the types of properties in which we typically invest and, therefore, may reduce the number of suitable investment opportunities available to us and increase the prices paid for such acquisitioninvestment properties. This competition will increase if investments in real estate become more attractive relative to other forms of investment.

As a landlord, we compete in the multi-billion dollar commercial real estate market with numerous developers and owners of properties, many of which own properties similar to ours in the same markets in which our properties are located. Some of our competitors have greater economies of scale, lower costs of capital, access to more resources and greater name recognition than we do, and the ability to accept more risk. If our competitors offer space at rental rates below current market rates or below the rental rates we currently charge our tenants, we may lose our tenants or prospective tenants, and we may be pressured to reduce our rental rates or to offer substantial rent abatements, tenant improvement allowances, early termination rights or below-market renewal options in order to retain tenants when our leases expire.

Employees

As of December 31, 2019,2021, we had 2737 full-time employees. Our staff is mostly comprised of professional employeesprofessionals engaged in origination,originating, underwriting and closing investments; portfolio management,asset management; portfolio servicing (e.g., collections, property tax compliance, etc.); and accounting, financial reporting, cash management and capital markets activities essentialactivities. Women comprise nearly 38% of our employees and hold approximately 31% of our management positions, providing significant leadership at our company, and minorities comprise 32% of our employees. Our commitment to diversity also extends to our business.

board of directors, as three of its seven independent members, or approximately 38%, are women. Additionally, we have a consistent and strong record of hiring veterans of the U.S. military, including our chief executive officer.

We seek to provide a dynamic work environment that promotes the retention and development of our employees, and is a differentiating factor in our ability to attract new talent. We strive to offer our employees attractive and equitable compensation, regular opportunities to participate in professional development activities, outlets for civic engagement and reasonable flexibility to allow a healthy work/life balance.
We value equal opportunity in the workplace and fair employment practices. We have built an inclusive culture that encourages, supports and celebrates our diverse employee population. We endeavor to maintain a workplace that is free from discrimination or harassment on the basis of color, race, sex, national origin, ethnicity, religion, age, disability, sexual orientation, gender identification or expression, or any other status protected by applicable law. We conduct annual training in an effort to ensure that all employees remain aware of and help prevent harassment and discrimination.
11


Our compensation program is designed to attract and retain talent, and align our employee’s efforts with the interests of all of our stakeholders. Factors we evaluate in connection with hiring, developing, training, compensating and advancing individuals include, but are not limited to, qualification, performance, skill and experience. Our employees are fairly compensated based on merit, without regard to color, race, sex, national origin, ethnicity, religion, age, disability, sexual orientation, gender identification or expression, or any other status protected by applicable law.
Environmental, Social and Governance (ESG)
We are focused on advancing and continuing to develop our sustainability agenda and culture for the benefit of all of our stakeholders and our tenants. We are committed to operating in an environmentally conscious manner and maintaining an engaging and inclusive environment for our employees. We believe that sustainability, a positive corporate culture, that acknowledges the importance of our stockholders, tenants, employees, business associates and good corporate citizenship, and effective corporate governance are critical to our ability to create sustainable long-term value.
Environmental Sustainability
We are committed to environmental stewardship and operating our business in a sustainable manner. We recognize that the properties we lease to tenants can have a substantial impact on the environment and the health and safety of building occupants. Additionally, we have a direct carbon footprint through space occupied by us. Accordingly, our investment, leasing and asset management practices are informed by our commitment to operate in a sustainable manner that we believe will support long-term value.
Our Properties. As a net-lease REIT, we do not control the day-to-day operations and activities at our properties that are leased to tenants. Generally, our tenants have exclusive control over, and the ability to institute energy conservation and environmental management programs at, our properties. While we are not able to mandate the sustainability practices of our tenants, our leases generally require our tenants to fully comply with all applicable environmental laws, rules and regulations, and our asset management department actively monitors our properties in an effort to ensure that tenants are meeting their obligations with respect to environmental matters. Prior to acquiring a property, we obtain a Phase I environmental site assessment to seek to identify any environmental issues and structure the related lease accordingly.
Additionally, as a part of our sustainability strategy, we modified our standard lease terms in 2021 to provide us with the right to implement certain sustainability measures directly at our properties and to require our tenants to periodically provide us, at least annually, with information regarding their resource consumption, such as electricity and water usage. We believe that being aware of and, to the extent that we are able, addressing environmental issues are important aspects of maintaining a business that is successful and sustainable over the long-term. Accordingly, we believe that supporting our tenants’ efforts to implement sustainability initiatives enhances their operations and prospects for success and therefore our own.
Since the second quarter of 2021, we have been developing our initial sustainability loan program, which will offer certain tenants the opportunity to receive loans from us, with loan proceeds required to be used by the tenant/borrower for implementing sustainability initiatives at the property or properties leased from us. Improvements that might be funded through the program include, lighting and lighting control systems, HVAC controls, insulation, water efficiency systems, solar energy systems and electric vehicle charging stations. The primary objective of the program is to offer financing to participating tenants to pursue their sustainability goals, which we believe will provide them with benefits, including the potential to reduce their carbon footprints and certain operating costs, and deploying sustainable features that may promote increased brand identity and customer adoption or loyalty.
We are evaluating additional sustainability programs that we may offer tenants designed to promote operating efficiencies that are supportive of environmental sustainability. As our sustainability strategy evolves, we intend to identify “sustainability partners” that may assist us or our participating tenants in evaluating the costs and benefits of sustainability solutions and procuring and implementing/installing sustainability solutions. Additionally, a sustainability partner may assist participating tenants in identifying, applying for and obtaining payments, grants, credits or similar financial incentives related to sustainability solutions financed by us that may be available from utility companies, governmental authorities or other parties. Generally, we expect that any cash payments, grants, credits or similar financial incentives received by the tenant/borrower will be used to repay amounts outstanding under the related sustainability loan.
12


Our Headquarters. In addition to assisting our tenants with their sustainability initiatives, we recognize that our Company has a direct carbon footprint at space occupied by us that we are committed to reducing. We emphasize sustainability at our corporate headquarters, lease space in a building that is certified under the EPA’s Energy Star certification program and implement sustainability measures that seek to reduce our environmental impact and carbon footprint, such as:
Using energy efficient lighting and automated lighting control systems;
Minimizing HVAC and heating run times;
Maintaining an active single-stream recycling program for paper, plastic and cans;
Purchasing Energy Star certified computers, monitors and printers;
Using Energy Star power management settings on our computers and monitors;
Disposing all ink cartridges utilizing the manufacturer’s recycling program; and
Providing water dispensing machines and eliminating the use of plastic and styrofoam cups and plastic water bottles.
Social Matters: Company Culture
We seek to provide an engaging, inclusive and safe work environment that promotes the development and retention of employees, and is a competitive advantage in attracting new talent. We are committed to providing our employees with a rewarding work experience that allows for meaningful career development. We strive to offer employees attractive and equitable compensation, regular opportunities to participate in professional development activities, outlets for civic engagement and reasonable accommodations to promote a healthy work/life balance.
We value equal opportunity in the workplace and fair employment practices. We believe diversity encourages innovative thinking and aligns us with our tenants and the community around us. We have a talented and diverse group of employees, and we are committed to maintaining an inclusive and rewarding work environment. Among the programs and benefits that we offer employees are:
Competitive compensation;
Medical, dental and vision insurance for all employees and their families;
A 401(k) plan with a matching contribution;
Access to a free onsite gym;
Continuing education reimbursement;
Paid internship program; and
Paid vacation, holiday and personal days.
Our commitment to maintaining a positive work environment extends beyond offering attractive compensation and opportunities for professional development. We actively promote a dynamic and inclusive work environment by:
Fostering employee engagement through weekly and quarterly “all-hands” meetings where corporate achievements and objectives are broadly communicated. All employees are encouraged to provide input into the development of our business and raise suggestions or concerns they may have.
Team building initiatives, including Company-sponsored sports teams, an annual summer outing and a holiday celebration. We believe that actively promoting a collegial work environment develops a cohesive team and a shared sense of mission, and is an important element of driving long-term success.
Encouraging civic engagement by supporting local organizations. We encourage our employees to volunteer with local organizations that are meaningful to them, and we support organizations that are important to our
13


employees and our community, such as The Capital Area YMCA, Better Beginnings Child Development Center (an organization that provides affordable childcare for working parents) and Alex’s Lemonade Stand Foundation (an organization that seeks to cure childhood cancer and support families with children battling cancer).
Governance
Our board of directors has adopted Corporate Governance Guidelines and a Code of Business Conduct and Ethics that applies to all of our officers, directors and employees. These documents are available on our website.We are committed to managing our Company for the benefit of all of our stakeholders and achieving long-term stockholder value. Maintaining effective corporate governance is a critical component of our Company, and key aspects of our governance include:
Board independence—seven of our eight directors are independent;
We have an independent non-executive board chairman;
Each member of the audit, compensation and nominating and corporate governance committees of our board is independent;
Our independent directors hold regular executive sessions without management;
Wehold annual elections for all our directors;
We conduct regular assessments of our board and board committees;
We value periodic board refreshment to promote effective board structure and composition;
We have implemented a “whistleblower” policy that allows directors, officers and employees to file reports on a confidential and anonymous basis regarding any issue of impropriety, violation of law, violation of corporate or other policies, or unethical business practices;
Subject to certain exceptions, a majority of our stockholders can amend our bylaws;
We have adopted a stock ownership policy applicable to our executive officers and directors;
We have policies that prohibit our officers, directorsand employees from hedging our stock, and prohibit our directors and executive officers from pledging or otherwise encumbering our securities as collateral for indebtedness.
One of the key responsibilities of our board of directors is informed oversight of our risk management process. Our board administers this oversight function directly, with support from its three standing committees, the Audit Committee, the Compensation Committee and the Nominating and Corporate Governance Committee, each of which is comprised solely of non-employee, independent directors and addresses risks specific to its respective areas of oversight.
Audit Committee. The principal functions of our Audit Committee include oversight relating to:
The integrity of our financial statements;
Our compliance with legal and regulatory requirements;
The evaluation of the qualifications and independence of our independent registered public accounting firm; and
The performance of our internal audit function.
The Audit Committee is also responsible for engaging, evaluating, compensating and overseeing an independent registered public accounting firm charged with auditing our financial statements, reviewing with such firm the plans for and results of the audit of our financial statements, approving services that may be provided by the
14


independent registered public accounting firm (including audit and non-audit services), reviewing the independence of the independent registered public accounting firm, considering the range of audit and non-audit fees and reviewing the adequacy of our internal accounting controls.
Compensation Committee. The principal functions of our Compensation Committee include:
Assisting the independent directors in discharging the board’s responsibilities relating to compensation of the Company’s executive officers and directors and approving individual executive officer compensation intended to attract, retain and appropriately reward employees in order to motivate their performance in the achievement of the Company’s business objectives and align their interests with the long-term interests of the Company’s stockholders; and
Reviewing and recommending to the board compensation plans, policies and programs.
Nominating and Corporate Governance Committee. The principal functions of our Nominating and Corporate Governance Committee include:
Identifying, evaluating and recommending individuals qualified to become members of the board;
Selecting, or recommending that the board select, the director nominees to stand for election at each annual meeting of stockholders or to fill vacancies on the board;
Developing and recommending to the board a set of corporate governance guidelines applicable to the Company;
Supporting the Company's commitment to environmental stewardship and sustainability, corporate social responsibility and effective corporate governance; and
Overseeing the annual performance evaluation of the board and its committees and management.
In addition, the Nominating and Corporate Governance Committee monitors our overall risk management process at an enterprise level, and periodically evaluates various risks and the processes in place to monitor and mitigate such risks, including portfolio risks, operational risks, balance sheet risks and human capital risks. As a part of its oversight function, the Nominating and Corporate Governance Committee also reviews quarterly management reports addressing various environmental, corporate social responsibility and governance matters, and our progress in achieving related objectives.
Insurance

Our tenants are generally contractually required to maintain liability and property insurance coverage for the properties they lease from us pursuant to triple-net leases. TheseOur leases generally require our tenants to name us (and any of our lenders that have a mortgage on the property leased by the tenant) as additional insureds on their liability policies and additional named insured and/or loss payee (or mortgagee, in the case of our lenders) on their property policies. Depending on the location of the property, other losses of a catastrophic nature, such as those caused by earthquakes and floods, may be covered by insurance policies that are held by our tenant with limitations such as large deductibles or co-payments that a tenant may not be able to meet. In addition, other losses of a catastrophic nature, such as those caused by wind/hail, hurricanes, terrorism or acts of war, may be uninsurable or not economically insurable. If there is damage to our properties that is not covered by insurance and such properties are subject to recourse indebtedness, we will continue to be liable for the indebtedness, even if these properties are irreparably damaged. See “Item"Item 1A. Risk Factors—Factor-"Risks Related to Our Business and Properties—InsuranceProperties-Insurance on our properties may not adequately cover all losses and uninsured losses could materially and adversely affect us.

"

In addition to being a named insured on our tenants’tenants' liability and property insurance policies, we separately maintain commercial insurance policies providing general liability coverage.and umbrella coverages associated with our portfolio. We also maintain full property coverage on all untenanted properties and other property coverage as may be required by our lenders, which are not required to be carried by our tenants under our leases.

15


Regulation

General.  and Requirements

Our properties are subject to various laws, ordinances and regulations, including those relating to fire and safety requirements, and affirmative and negative covenants and, in some instances, common area obligations. Our tenants have primary responsibility for compliance with these requirements pursuant to our leases. We believe that each of our properties has the necessary permits and approvals.

Americans With Disabilities Act (“ADA”).     Under Title III of the ADA, and rules promulgated thereunder, in order to protect individuals with disabilities, public accommodations must remove architectural and communication barriers that are structural in nature from existing places of public accommodation to the extent “readily achievable.” In addition, under the ADA, alterations to a place of public accommodation or a commercial facility are to be made so that, to the maximum extent feasible, such altered portions are readily accessible to and usable by disabled individuals. The “readily achievable” standard takes into account, among other factors, the financial resources of the affected site and the owner, lessor or other applicable person.

9


Compliance with the ADA, as well as other federal, state and local laws,applicable requirements may require modifications to our properties, we currently own or may purchase, or may restrict renovations of those properties. Failureand the failure to comply with these laws or regulationsapplicable requirements could result in the imposition of fines or an award of damages to private litigants, as well as the incurrence of the costs of making modifications to attain compliance. Our tenants have primary responsibility for compliance and future legislation could impose additional obligations or restrictions on our properties. Although our tenants are generally responsible for all maintenance and repairs of the propertywith these requirements pursuant to our lease, including compliance with the ADA and other similar laws or regulations, we could be held liable as the owner of the property for a failure of oneleases. We believe that each of our tenants to comply with these laws or regulations.

properties has the necessary permits and approvals.

Environmental Matters

Federal, state and local environmental laws and regulations regulate, and impose liability for, releases of hazardous or toxic substances, hazardous waste or petroleum products into the environment. Under various of these laws and regulations, a current or previous owner, operator or tenant of real estate may be required to investigate and clean up hazardous or toxic substances, hazardous wastes or petroleum product releases or threats of releases at the property, and may be held liable to a government entity or to third parties for property damage and for investigation, clean-upclean-up and monitoring costs incurred by those parties in connection with the actual or threatened contamination. These laws may impose clean-up responsibility and liability without regard to fault, or whether or not the owner, operator or tenant knew of or caused the presence of the contamination. The liability under these laws may be joint and several for the full amount of the investigation, clean-up and monitoring costs incurred or to be incurred or actions to be undertaken, although a party held jointly and severally liable may seek to obtain contributions from other identified, solvent, responsible parties of their fair share toward these costs. These costs may be substantial, and can exceed the value of the property. In addition, some environmental laws may create a lien on the contaminated site in favor of the government for damages and costs it incurs in connection with the contamination. As the owner or operator of real estate, we also may be liable under common law to third parties for damages and injuries resulting from environmental contamination present at, or emanating from, the real estate. The presence of contamination, or the failure to properly remediate contamination, on a property may adversely affect the ability of the owner, operator or tenant to sell or rent that property or to borrow using the property as collateral, and may adversely impact our investment in that property.

Some of our properties contain, have contained, or are adjacent to or near other properties that have contained or currently contain storage tanks for the storage of petroleum products or other hazardous or toxic substances. Similarly, some of our properties were used in the past for commercial or industrial purposes, or are currently used for commercial purposes, that involve or involved the use of petroleum products or other hazardous or toxic substances, the generation and storage of hazardous waste, or that are adjacent to or near properties that have been or are used for similar commercial or industrial purposes. These operations create a potential for the release of petroleum products, hazardous waste or other hazardous or toxic substances, and we could potentially be required to pay to clean up any contamination. In addition, environmental laws regulate a variety of activities that can occur on a property, including the storage of petroleum products, hazardous waste, or other hazardous or toxic substances, air emissions, water discharges, hazardous waste generation, and exposure to lead-based paint. Such laws may impose fines or penalties for violations, and may require permits or other governmental approvals to be obtained for the operation of a business involving such activities. In addition, as an owner or operator of real estate, we can be liable under common law to third parties for damages and injuries resulting from the presence or release of petroleum products, hazardous waste, or other hazardous or toxic substances present at, or emanating from, the real estate. As a result of the foregoing, we could be materially and adversely affected.

Environmental laws also govern the presence, maintenance and removal of asbestos-containing material (“ACM”("ACM"). Federal regulations require building owners and those exercising control over a building’sbuilding's management to identify and warn, through signs and labels, of potential hazards posed by workplace exposure to installed ACM in their building. The regulations also have employee training, record keeping and due diligence requirements pertaining to ACM. Significant fines can be assessed for violation of these regulations.regulations. As a result of these regulations, building owners and those exercising control over a building’sbuilding's management may be subject to an increased risk of personal injury lawsuits under common law by workers and others exposed to ACM. The regulations may affect the value of a building containing ACM in which we have invested. Federal, state and local laws and regulations also govern the removal, encapsulation, disturbance, handling and/or disposal of ACM when those materials are in poor condition or in the event of construction, remodeling, renovation or demolition of a building. These laws may impose liability for improper handling or a release into the environment of ACM and may
16


provide for fines to, and for third parties to seek recovery from, owners or operators of real properties for personal injury or improper work exposure associated with ACM.

When excessive moisture accumulates in buildings or on building materials, mold growth may occur, particularly if the moisture problem remains undiscovered or is not addressed over a period of time. Some molds may produce airborne toxins or irritants. Indoor air quality issues can also stem from inadequate ventilation, chemical contamination from indoor or outdoor sources, and other biological contaminants such as pollen, viruses and bacteria. Indoor exposure to airborne toxins or irritants above certain levels can be alleged to cause a variety of adverse health effects and symptoms, including allergic or other reactions. As a result, the presence of significant mold or other airborne contaminants at any of our properties could require us to undertake a costly remediation program to contain or remove the mold or other airborne contaminants from the affected property or increase indoor ventilation. In addition, the presence of significant mold or other airborne contaminants could expose us to liability from our tenants, employees of our tenants or others if property damage or personal injury occurs.

10


Before completing any property acquisition, we obtain environmental assessments in order to identify potential environmental concerns at the property. These assessments are carried out in accordance with the Standard Practice for Environmental Site Assessments (ASTM Practice E 1527-13) as set by ASTM International, formerly known as the American Society for Testing and Materials, and generally include a physical site inspection,, a review of relevant federal, state and local environmental and health agency database records, one or more interviews with appropriate site-related personnel, review of the property’sproperty's chain of title and review of historical aerial photographs and other information on past uses of the property. These assessments are limited in scope. If, however, recommended in the initial assessments, we may undertake additional assessments such as soil and/or groundwater samplings or other limited subsurface investigations and ACM or mold surveys to test for substances of concern. A prior owner or operator of a property or historic operations at our properties may have created a material environmental condition that is not known to us or the independent consultants preparing the site assessments. Material environmental conditions may have arisen after the review was completed or may arise in the future, and future laws, ordinances or regulations may impose material additional environmental liability. If environmental concerns are not satisfactorily resolved in any initial or additional assessments, we may obtain environmental insurance policies to insure against potential environmental risk or loss depending on the type of property, the availability and cost of the insurance and various other factors we deem relevant (i.e., an environmental occurrence affects one of our properties where our lessee may not have the financial capability to honor its indemnification obligations to us). Our ultimate liability for environmental conditions may exceed the policy limits on any environmental insurance policies we obtain, if any.

Generally, our leases require the lessee to comply with environmental law and provide that the lessee will indemnify us for any loss or expense we incur as a result of lessee’slessee's violation of environmental law or the presence, use or release of hazardous materials on our property attributable to the lessee. If our lessees do not comply with environmental law, or we are unable to enforce the indemnification obligations of our lessees, our results of operations would be adversely affected.

We cannot predict what other environmental legislation or regulations will be enacted in the future, how existing or future laws or regulations will be administered or interpreted or what environmental conditions may be found to exist on the properties in the future. Compliance with existing and new laws and regulations may require us or our tenants to spend funds to remedy environmental problems. If we or our tenants were to become subject to significant environmental liabilities, we could be materially and adversely affected.

About Us and Available Information

We were incorporated under the laws of Maryland on January 12, 2018. Since our June 2018 IPO, shares of our common stock have been listed on the New York Stock Exchange (“NYSE”) under the ticker symbol “EPRT”. Our offices are located at 902 Carnegie Center Blvd., Suite 520, Princeton, New Jersey, 08540. We lease approximately 13,453 square feet of office space from an unaffiliated third party. Our telephone number is (609) 436-0619 and our website is www.essentialproperties.com.

We electronically file with the Securities and Exchange Commission (the “SEC”) our annual reports on Form 10-K, quarterly reports on Form 10-Q and current reports on Form 8-K, pursuant to Section 13(a) of the Exchange Act. You may obtain a free copy of our annual reports on Form 10-K, quarterly reports on Form 10-Q and current reports on Form 8-K, and amendments to those reports, on the day of filing with the SEC on our website, or by sending an email message to info@essentialproperties.com.

Item 1A. Risk Factors.

There are many factors that may adversely affect our business and the results of our operation,us, some of which are beyond our control. Set forth below are the risks that we believe are material. You should carefully consider the following risks in evaluating us and our business. The occurrence of any of the following risks could materially and adversely impact our financial condition, results of operations, cash flows and liquidity, prospects, the market price of our common stock, and our ability to, among other things, satisfyservice our debt service obligations and to make distributions to our stockholders, which in turn could cause our stockholders to lose all or a part of their investment.stockholders. Some statements in this report including statements in the following risk factors constitute forward-looking statements. Please refer to the section entitled “SpecialSee "Special Note Regarding Forward-Looking Statements.

11

"
17


Risks Related to Our Business and Properties

We are subject to risks related to the ownership of commercial real estate ownership that could reduceadversely impact the value of our properties.

Our core business is

Factors beyond our control can affect the ownershipperformance and value of real estate that is net leased on a long-term basis to middle-market companies operating service-oriented or experience-based businesses. Accordingly, our properties. Our performance is subject to risks incident to the ownership of commercial real estate, including:

the possible inability to collect rents from tenants due to financial hardship, including bankruptcy;

tenant bankruptcies; changes in local real estate conditions in the markets in which we operate, including the availability and tenant demand for single-tenant restaurant and retail space;

our properties; changes in consumer trends and preferences that affectreduce the demand for products and services offered by our tenants;

adverse changes in national, regional and local economic conditions; inability to re-lease or sell properties upon expiration or termination of existing leases;

environmental risks, including the potential presence of hazardous or toxic substances on our properties;

risks; the subjectivity and volatility of real estate valuations and changes in such valuations over time;

the illiquid naturerelative illiquidity of real estate investments compared to mostmany other financial assets;

assets, which may limit our ability to modify our portfolio promptly in response to changes in economic or other conditions; changes in laws and governmental regulations, including those governing real estate usage and zoning;

acts of God, including natural disasters, which may result in uninsured losses; and acts of war or terrorism, including terrorist attacks.

changes in interest rates and the availability of financing; and

Adverse changes in the generalU.S., global and local markets and related economic and business climate, including any changes resulting from potential global health emergencies, such as COVID-19 (coronavirus).

The occurrence of any of the risks described above may cause our cash flows and the value of our real estate to decline, which could materially and adversely affect us.

Global market and economicsupply chain conditions may materially and adversely affect us and the ability of our tenants to make rental payments to us pursuant to our leases.

us.

Our results of operations, as well as the results of operations of our tenants, are sensitive to changes in the overallU.S., global and local regions or markets that impact our tenants’ businesses. Adverse changes or developments in U.S., global or regional economic or supply chain conditions thatmay impact our tenants’ financial condition, which may adversely impact their ability to make rental payments to us and may also impact their current or future leasing practices. Adverse economic conditions such as high unemployment levels, interest rates, tax rates and fuel and energy costs may have an impact on the results of operations and financial conditions of our tenants. During periods of supply chain disruption or economic slowdown rising interest rates and declining demand for real estate, we may result inexperience a general decline in rents or an increased incidencerates of defaultsdefault under existingour leases. A lack of demand for rental space could adversely affect our ability to maintain our current tenants and gainattract new tenants, which may affect our growth, profitability and profitability. Accordingly, a decline in economic conditions could materially and adversely affect us.

ability to pay dividends.

Our business is dependent upon our tenants successfully operating their businesses, and their failure to do so could materially and adversely affect us.

Generally, each of our properties is operated and occupied by a single tenant. Therefore, the

The success of our investments is materially dependent on the financial stability and operating performance of our tenants. The success of any one of our tenants is dependent on the location of the leased property, its individual business and its industry, which could be adversely affected by poor management, economic conditions in general, changes in consumer trends and preferences that decrease demand for a tenant’stenant's products or services or other factors over which neither they nor we have control. Our portfolio consists primarily of properties leased to single tenants that operate in multiple locations, which means we own numerous properties operated by the same tenant. To the extent we own, or finance numerous properties operated by and leased to one company, the general failure of that single tenant or a loss or significant decline in its business could materially and adversely affect us.

12


At any given time, any tenant may experience a downturn in its business that may weaken its operating results or the overall financial condition of individual properties or its business as whole. As a result, a tenant may delay lease commencement, fail to make rental payments when due, decline to extend a lease upon its expiration, become insolvent or declare bankruptcy. We depend on our tenants to operate the properties we ownleased from us in a manner which generates revenues sufficient to allow them to meet their obligations to us, including their obligations to pay rent, maintain certain insurance coverage, pay real estate taxes and maintain the properties in a manner so as not to jeopardize their operating licenses or regulatory status. The ability of our tenants to fulfill their obligations under our leases generally depends, to a significant degree, upon the overall profitability of their operations. Cash flow generated by certain tenant businesses may not be sufficient for a tenant to meet its obligations to us. We could be materially and adversely affected if a number of our tenants were unable to meet their obligations to us.

Our assessment that certain businesses are more insulated from e-commerce pressure than many others may prove to be incorrect, and changes in macroeconomic trends may adversely affect our tenants, either of which could impair our tenants’tenants' ability to make rental payments to us and materially and adversely affect us.

We primarily invest in properties leased to tenants engaged in a targeted set of service-oriented or experience-based businesses, and we believe these businesses are generally more insulated from e-commerce pressure than many others. While we believe this to be the case, businesses previously thought to be internet resistant, such as the retail grocery industry, have proven to be susceptible to competition from e-commerce.

Technology and business conditions, particularly in the retail industry, are rapidly changing, and our tenants may be adversely affected by technological innovation, changing consumer preferences and competition from non-traditional sources. Businesses previously thought to be internet resistant, such as the retail grocery industry, have proven to be susceptible to competition from e-commerce. To the extent our tenants face increased competition from non-traditional competitors, such as internet vendors, some of which may have different business models and larger profit margins, their businesses could suffer. There can be no assurance that our tenants will be successful in
18


meeting any new competition, and a deterioration in our tenants’ businesses could impair their ability to meet their lease obligations to us and materially and adversely affect us.

Additionally, we believe that many of the businesses operated

Properties occupied by our tenants are favorably impacted by current macroeconomic trends that support consumer spending, such as generally declining unemployment and positive consumer sentiment. Economic conditions are cyclical, and developments that discourage consumer spending, such as increasing unemployment, wage stagnation, decreases in the value of real estate and/or financial assets, inflation or increasing interest rates, could adversely affect our tenants, impair their abilitya single tenant pursuant to meet theira single-tenant lease obligationssubject us to us and materially and adversely affect us.

Single-tenant leases involve significant risksrisk of tenant default.

Our strategy focuses primarily on investing in single-tenant triple-net leased properties throughout the United States. The financial failure of, or default in payment by, a single tenant under its lease is likely to cause a significant or complete reduction in our rental revenue from that property and a reduction in the value of the property. We may also experience difficulty or a significant delay in re-leasing or selling such property. This risk is magnified in situations where we lease multiple properties to a single tenant under a master lease. A tenant failure or default under a master lease could reduce or eliminate rental revenue from multiple properties and reduce the value of such properties. Although the master lease structure may be beneficial to us because it restricts the ability of tenants to remove individual underperforming assets, there is no guarantee that a tenant will not default in its obligations to us or decline to renew its master lease upon expiration. The default of a tenant that leases multiple properties from us or its decision not to renew its master lease upon expiration could materially and adversely affect us.

Our

Periodically, we have experienced, and we may experience in the future, a decline in the fair value of our real estate assets, resulting in impairment charges that impact our financial condition and results of operations.
A decline in the fair market value of our long-lived assets may require us to recognize an impairment against such assets (as defined by the Financial Accounting Standards Board (“FASB”)) if certain conditions or circumstances related to an asset were to change and we were to determine that, with respect to any such asset, the cash flows no longer support the carrying value of the asset. The fair value of our long-lived assets depends on market conditions, including estimates of future demand for these assets, and the revenues that can be generated from such assets. When such a determination is made, we recognize the estimated unrealized losses through earnings and write down the depreciated cost of such assets to a new cost basis, based on the fair value of such assets on the date they are considered to be impaired. Such impairment charges reflect non-cash losses at the time of recognition, and subsequent dispositions or sales of such assets could further affect our future losses or gains, as they are based on the difference between the sales price received and the adjusted depreciated cost of such assets at the time of sale.
Geographic, industry and tenant concentrations reduce the diversity of our portfolio has geographic market concentrations thatand make us especiallymore susceptible to adverse economic or regulatory developments in those geographic markets.

In additionareas or industries.

Geographic, industry and tenant concentrations expose us to general, regional, national and internationalgreater economic conditions, our operating performance is impacted by the economic conditions of the specific geographic markets in whichor regulatory risks than if we have concentrations of properties.owned a more diverse portfolio. Our business includes substantial holdings in the following states as of December 31, 20192021 (based on annualized base rent): Texas (13.2%(13.6%), Ohio (6.9%), Georgia (9.9%(6.8%), Florida (6.6%), Arkansas (5.8%) and Michigan (5.3%Wisconsin (4.6%). In addition, a significant portion of our holdings as of that date (based on annualized rent) were locatedWe are susceptible to adverse developments in the South (56.0%) and Midwest (25.7%) regionseconomic or regulatory environments of the United States (as defined by the U.S. Census Bureau). This geographic concentration could adversely affect our operating performance if conditions become less favorable in any of the states or markets within such statesareas in which we have a concentration of properties. We cannot guarantee that any of our markets will grow, not experience adverse developments or that underlying real estate fundamentals will be favorable to owners and operators of service-oriented or experience-based properties. Our operations may also be affected if competing properties are built in our markets. A downturn in the economy in the states or regionsown substantial assets (or in which we havemay develop a substantial concentration of properties,assets in the future), such as COVID-19 pandemic surges and measures intended to mitigate its spread, business layoffs or markets within such statesdownsizing, industry slowdowns, relocations of businesses, increases in real estate and other taxes or regions, could adversely affect our tenants operating businesses in those states, impair their ability to pay rent to us and materially and adversely affect us.

13


We are subject to risks related to tenant concentration, and an adverse developmentcosts of complying with respect to a large tenant could materially and adversely affect us.

governmental regulations. As of December 31, 2019, Captain D’s (Captain D’s, LLC), our largest tenant, contributed 3.4% of our annualized base rent. Additionally, we derived 2.8%, 2.5% and 2.5%2021, leases representing approximately 20.3% of our annualized base rent aswere with tenants in industries that have been particularly adversely affected by the COVID-19 pandemic, including casual and family dining (8.6% of annualized base rent), health and fitness (4.6% of annualized base rent), entertainment (4.5% of annualized base rent), movie theaters (1.7% of annualized base rent) and home furnishings (0.8% of annualized base rent). Accordingly, to the extent the pandemic measures intended to mitigate its spread or changed consumer preferences continue to adversely affect these industries, our tenants in these industries could fail to meet their obligations to us, and we could be required to provide further tenant concessions.

As of December 31, 2019 from Mister Car Wash (Car Wash Partners, Inc.), Art Van Furniture (AVF Parent, LLC), and AMC (American Multi-Cinema, Inc.), respectively. As a result, our financial performance depends significantly on the revenues generated from these tenants and, in turn, the financial condition of these tenants. Additionally, as of December 31, 2019,2021, our five largest tenants contributed 13.6%11.3% of our annualized base rent, and our ten largest tenants contributed 23.4%19.7% of our annualized base rent. Our strategy targets a scaled portfolio that generally, over time, derives no more than 5.0% of its annualized base from any single tenant or more than 1% from any single property. In the future, we may experience additional tenant and property concentrations. If one of these tenants, or another tenant that occupies a significant portion of our properties or whose lease payments represent a significant portion of our rental revenue, were to experience financial weakness or file for bankruptcy, it could have a material adverse effect on our business, financial condition, results of operations, cash flows and liquidity, and prospects.
As we continue to acquire properties, our portfolio may become more concentrated by geographic area, industry or liquidity.

tenant. If our portfolio becomes less diverse, our business will be more sensitive to the general economic downturn in a particular geographic area, to changes in trends affecting a particular industry and to the financial weakness, bankruptcy or insolvency of fewer tenants.

19


The vast majority of our properties are leased to unrated tenants whom we determine are creditworthy viawhose credit is evaluated through our internal underwriting and credit analysis procedures.analysis. However, the tools we use to measure credit quality, such as property-level rent coverage ratio, may not be accurate.

The vast majority of our properties are leased to unrated tenants whom we determine,whose credit is evaluated through our internal underwriting and credit analysis, to be creditworthy.analysis. Substantially all of our tenants are required to provide corporate-level financial information to us periodically or, in some instances, at our request. This financial information generally includes balance sheet, income statement and cash flow statement data, or other financial and operating data, on an annual basis. Additionally, asAs of December 31, 2019,2021, leases contributing 98.2%98.5% of our annualized base rent required tenants to provide us with specified unit-level financial information and leases contributing 98.6% of our annualized base rent required tenants to provide us with corporate-financialcorporate-level financial information. To assist us in determining a tenant’s credit quality, we utilize RiskCalc. RiskCalc is a model for predicting private company defaults, based on
We analyze the creditworthiness of our tenants using Moody’s Analytics Credit Research Database. RiskCalc, which provides an estimated default frequency (“EDF”) and a “shadow rating” that we use, together with, and a lease’slease's property-level rent coverage ratio, to evaluate credit.

ratio.Our methods may not adequately assess the risk of an investment. An EDF score and a shadow rating from RiskCalc are not the same as, a published credit rating and lacks the extensive company participation that is typically involved when a rating agency publishes a rating; accordingly, an EDF score or a shadow rating may not be as indicative of creditworthiness as, a rating published by Moody’s Investors Services, Inc. (“Moody’s”), S&P Global Ratings, a division of S&P Global, Inc. (“S&P”), or another nationally recognized statistical rating organization. An EDF is only an estimate of default probability based, in part, on assumptions incorporated into the product. Our calculations of EDFs, shadow ratings and rent coverage ratios are unaudited and are based on financial information provided to us by our tenants and prospective tenants without independent verification on our part, and we must assume the appropriateness of estimates and judgments that were made by the party preparing the financial information. If our assessment of credit quality proves to be inaccurate, we may be subject to defaults, and our cash flows may be less stable. The ability of an unrated tenant to meet its obligations to us may be more speculative than that of a rated tenant.

Decreases in demand for restaurant and retail space or other industries may materially and adversely affect us.

As of December 31, 2019, leases representing approximately 23.4% and 3.9% of our annualized base rent were with tenants in the restaurant and retail industries, respectively. In the future we may acquire additional restaurant and retail properties. Accordingly, decreases in the demand for restaurant and/or retail spaces may have a greater adverse effect on us than if we had fewer investments in these industries. The market for restaurant and retail space has been, and could continue to be, adversely affected by weakness in the national, regional and local economies, the adverse financial condition of some large restaurant and retail companies, the ongoing consolidation in the restaurant and retail industries, the excess amount of restaurant and retail space in a number of markets and, in the case of the retail industry, increasing consumer purchases through the internet. To the extent that these conditions continue, they are likely to negatively affect market rents for restaurant and retail space and could materially and adversely affect us. Similarly, while our portfolio is diversified by industry, it is possible that adverse trends could affect multiple industries simultaneously and reduce or eliminate the benefits our industry diversification is intended to achieve.

14


As leases expire, we

We may be unable to renew expiring leases lease vacant spacewith the existing tenants or re-lease spacethe spaces to new tenants on favorable terms or at all.

Our results of operations depend to a significant degree on our ability to continue to strategically lease space in our properties, including renewing expiring leases, leasing vacant space and re-leasing space in properties where leases are expiring optimizing our tenant mix orand leasing properties on more economically favorable terms.vacant space. As of December 31, 2019,2021, our occupancy was 99.9% and leases representing approximately 0.5%0.2% of our annualized base rent as of such date will expire during 2020. As of December 31, 2019, exclusive of one vacant land parcel that we own, our occupancy was 100%.prior to 2023. Current tenants may decline orto renew leases and we may not have the financial resources available,be able to renew current leases, and wefind replacement tenants. We cannot guarantee that leases that are renewed or new leases will have terms that are as economically favorable to us as the expiring lease terms. If tenants do not renew the leases, as they expire, we will have to find new tenants to lease our properties and there is no guarantee that we will be able to find new tenants or that our properties will be re-leased at rental rates equal to or above the current average rental rates or that substantial rent abatements, tenant improvement allowances, early termination rights or below-market renewal options will not be offered to retain tenants or attract new tenants.tenants or that we will be able to lease a property at all. We may experience significant costs in connection with re-leasing a significant number of our properties, which could materially and adversely affect us.

As we continue to acquire

The tenants that occupy our properties we may decrease or fail to increase the diversity of our portfolio.

While we seek to maintain or increase our portfolio’s tenant, geographic and industry diversification with future acquisitions, it is possible that we may determine to consummate one or more acquisitions that actually decrease our portfolio’s diversity. If our portfolio becomes less diverse, our business will be more sensitive to the bankruptcy or insolvency of fewer tenants, to changes in trends affecting a particular industry and to a general economic downturn in a particular geographic area.

We have investmentscompete in industries that depend upon discretionary spending by consumers. A reduction in the willingness or ability of consumers to physically patronize and use their discretionary income in the businesses of our tenants and potential tenants could adversely impact our tenants’ business and thereby adversely impact our ability to collect rents and reduce the demand for our properties.

Most of our portfolio is leased to tenants operating service-oriented or experience-based businesses at our properties. RestaurantsAs of December 31, 2021, the largest industries in our portfolio were restaurants (including quick service and casual and family dining), early childhood education, medical and dental services, car washes, medicalautomotive services, home furnishings, convenience stores, automotive services,health and fitness and entertainment (including movie theaters), early childhood education and health and fitness represent the largest . As of December 31, 2021, tenants operating in those industries inrepresented approximately 84.7% of our portfolio.annualized base rent. EquipmentShare, Captain D’s,D's, Applebee's, WhiteWater Express Car Wash, Mister Car Wash, Art Van Furniture, AMC Theaters,Spare Time, The Nest Schools, Circle K, Zips Car Wash, The Malvern School, R-Store, Vasa Fitness,Festival Foods and Boston Sports Club,AMC represent the largest concepts in our portfolio. These types of businesses were severely affected by the COVID-19 pandemic, principally due to store closures or limitations on operations (which may be government-mandated or voluntary) and reduced economic activity. While restrictions have generally been lifted and many of our tenants' businesses have generally recovered from pandemic-induced declines, it is unclear if restrictions will be reinstituted in the future. The success of most of these businesses depends on the willingness of consumers to physically patronize their businesses and use discretionary income to purchase their products or services. A downturnTo the extent the COVID-19 pandemic causes a secular change in the economyconsumer behavior that reduces patronage of service-based and/or experience-based businesses, many of our tenants would be adversely affected and their ability to meet their obligations to us could cause consumers to reduce their discretionarybe further impaired. Additional adverse economic conditions and other developments that discourage consumer spending, whichsuch as high unemployment
20


levels, wage stagnation, interest rates, inflation, tax rates and fuel and energy costs, may have a material adverse effectan impact on our business, financial condition,the results of operations or liquidity.

and financial conditions of our tenants and their ability to pay rent to us.

Our ability to realize future rent increases on some of our leases may vary depending on changes in the CPI.

Our leases often provide for periodic contractual rent escalations. As of December 31, 2019,2021, leases contributing 98.6% of our annualized base rent provided for increases in future annual base rent, generally ranging from 1.0% to 4.0% annually, with a weighted average annual escalation equal to 1.5%1.6% of base rent. Although many of our rent escalators increase rent at a fixed amount on fixed dates, approximately 5.5%3.7% of our rent escalators relate to an increase in the CPI over a specified period.

Therefore, during During periods of low inflation or deflation, small increases or decreases in the CPI will subject us to the risk of receiving lower rental revenue than we otherwise would have been entitled to receive if our rent escalators were based on higher fixed percentages or amounts.

Conversely, during periods of relatively high inflation, fixed rate rent increases may be lower than the rate of inflation, resulting in a deterioration of the real return on our assets.

Inflation may materially and adversely affect us and our tenants.

While our tenants are generally obligated to pay property-level expenses relating to the properties they lease from us (e.g., maintenance, insurance and property taxes), we incur other expenses, such as general and administrative expense, interest expense relating to our debt (some of which bears interest at floating rates) and carrying costs for vacant properties. These expenses would increase in an inflationary environment, and such increases may exceed any increase in revenue we receive under our leases. Additionally, increased costsinflation may have an adverse impact on our tenants if increases in their operating expenses exceed increases in their revenue, which may adversely affect the tenants’tenants' ability to pay rent owed to us.

15


us and meet other lease obligations, such as paying property taxes and insurance and maintenance costs.

Some of our tenants operate under franchise or license agreements, and, if they are terminated or not renewed prior to the expiration of their leases with us, that would likely impair their ability to pay us rent.

As of December 31, 2019,2021, tenants contributing 18.1%13.3% of our annualized base rent operated under franchise or license agreements. Generally,Often, our tenants’ franchise or license agreements have terms that end earlier thanprior to the respective expiration dates of the related leases.properties they lease from us. In addition, a tenant’stenant's rights as a franchisee or licensee typically may be terminated and the tenant may be precluded from competing with the franchisor or licensor upon termination. Usually, we have no notice or cure rights with respect to such a termination and have no rights to assignment of any such franchise agreement. This may have an adverse effect on our ability to mitigate losses arising from a default on any of our leases. A franchisor’sfranchisor's or licensor’slicensor's termination or refusal to renew a franchise or license agreement would likely have a material adverse effect on the ability of the tenant to make payments under its lease, which could materially and adversely affect us.

Certain provisions of our leases may be unenforceable.
Our rights and obligations with respect to our leases are governed by written agreements. A court could determine that one or more provisions of such an agreement are unenforceable. We could be adversely impacted if this were to happen with respect to a property or group of properties.
The bankruptcy or insolvency of a tenant could result in the termination or modification of such tenant’s lease.

tenant's lease and material losses to us.

The occurrence of a tenant bankruptcy or insolvency could diminish the income we receive from that tenant’stenant's lease or leases or force us to “take back” a property as a result of a default or a rejection of a lease by a tenant in bankruptcy. Bankruptcy risk is more acute in situations where we lease multiple properties to a tenant pursuant to a master lease. If a tenant becomes bankrupt, the automatic stay created by the bankruptcy will prohibit us from collecting pre-bankruptcy debts from that tenant, or from its property, or evicting such tenant based solely upon such bankruptcy or insolvency, unless we obtain an order permitting us to do so from the bankruptcy court. In addition, a bankrupt or insolvent tenant may be authorized to reject and terminate its lease or leases with us. Any claims against such bankrupt tenant for unpaid future rent would be subject to statutory limitations that would likely result in our receipt of rental revenues that are substantially less than the contractually specified rent we are owed under the lease or leases. In addition, any claim we have for unpaid past rent, if any, may not be paid in full. We may also be
21


unable to re-lease a property whose lease is terminated or rejected spacein a bankruptcy proceeding on comparable terms (or at all) or to re-lease it on comparable or more favorable terms.sell any such property. As a result, a significant number of tenant bankruptcies may materially and adversely affect us.

Tenants who are considering filing for bankruptcy protection may request that we agree to amendments of their master leases to remove certain of the properties they lease from us under such master leases. We cannot guarantee that we will be able to sell or re-lease properties that we agree to release from tenants’tenants' leases in the future or that lease termination fees, if any, will be sufficient to make up for the rental revenues lost as a result of lease amendments.

Property vacancies could result in significant capital expenditures.

The loss of a tenant, either through lease expiration or tenant bankruptcy or insolvency, may require us to spend significant amounts of capital to renovate the property before it is suitable for a new tenant and cause ushaving to incur significant costs. capital expenditures to re-tenant the properties.

Many of theour leases we enter into or acquire are forrelate to properties that are specially suited to the particular business of our tenants. Because these properties have been designed or physically modified for a particular tenant, if the currenttenant. If such a lease is terminated or not renewed, we may be required to renovate the property at substantial costs, decrease the rent we charge or provide other concessions in order to lease the property to another tenant. In addition, if we are requireddetermine to sell the property, we may have difficulty selling it to a party other than the tenant due to the special purpose for which the property may have been designed or modified. This potential illiquidity may limit our ability to quickly modify our portfolio in response to changes in economic or other conditions, including tenant demand. These limitations may materially and adversely affect us.

Defaults by borrowers on mortgagesloans we hold could lead to losses.

From time to time, we have made

We make mortgage and may, in the future, assume a limited number of mortgage or other loans, which may be unsecured, to extend financing to tenants at certain of our properties. A default by a borrower on its loan payments to us that would prevent us from earning interest or receiving a return of the principal of our loan could materially and adversely affect us. In the event of a default, we may also experience delays in enforcing our rights as lender and may incur substantial costs in collecting the amounts owed to us and in liquidating any collateral.

Foreclosure Where collateral is available, foreclosure and other similar proceedings used to enforce payment of real estate loans are generally subject to principles of equity, which are designed to relieve the indebted party from the legal effect of that party’sparty's default. Foreclosure and other similar laws may limit our right to obtain a deficiency judgment against the defaulting party after a foreclosure or sale. The application of any of these principles may lead to a loss or delay in the payment on loans we hold. Further, inIn the event we have to foreclose on a property, the amount we receive from the foreclosure sale of the property may be inadequate to fully pay the amounts owed to us by the borrower and our costs incurred to foreclose, repossess and sell the property. Any of such events could materially and adversely affect us.

16


We may be unable to identify and complete acquisitions of suitable properties, which may impede our growth, and our future acquisitions may not yield the returns we seek.

Growth through property acquisitions is a primary element of our strategy. Our ability to expand through acquisitions requires us to identify, finance and complete acquisitions or investment opportunities that are compatible with our growth strategy and to successfully finance and integrate newly acquired properties into our portfolio. We continually evaluate investment opportunities and may acquire properties when strategic opportunities exist. Our ability to acquire properties on favorable terms and successfully operate themportfolio, which may be constrained by the following significant risks:

we face competition from other real estate investors, including REITs and institutional investment funds, some of which have greater economies of scale, lower costs of capital, access to more financial resources and greater name recognition than we do, a greater ability to borrow funds and the ability to accept more risk than we can including risks associated with paying higher acquisition prices;

we face competition from other potential acquirersprudently manage, which may significantly reduce our acquisition volume or increase the purchase price for a property we acquire, which could reduce our growth prospects;

we may be unable to locate properties that will produce a sufficient spread between our cost of capital and the lease rate we can obtain from a tenant, in which case our ability to profitably grow our company will decrease;

we may fail to have sufficient equity, adequate capital resources or other financing available to complete acquisitions;

acquisitions or our cost of capital could increase; we may incur significant costs and divert management attention in connection with evaluating and negotiating potential acquisitions, including ones that we are subsequently unable to complete;

we may acquire properties that are not accretive to our results upon acquisition, and we may be unsuccessful in managing and leasing such properties in accordance with our expectations;

acquisition; our cash flow from an acquired property may be insufficient to meet our required principal and interest payments with respect to debt used to finance the acquisition of such property;

we may discover unexpected items, such as unknown liabilities, during our due diligence investigation of a potential acquisition or other customary closing conditions may not be satisfied, causing us to abandon an investment opportunity after incurring expenses related thereto;

we may fail to obtain financing for an acquisition on favorable terms or at all;

we may spend more than budgeted amounts to make necessary improvements or renovations to acquired properties;

market conditions may result in higher than expected vacancy rates and lower than expected rental rates; or

we may acquire properties subject to liabilities and without any recourse, or with only limited recourse, with respect to unknown liabilities, such as liabilities for clean-up of undisclosed environmental contamination, not revealed in Phase I environmental reports or otherwise through due diligence, claims by tenants, vendors or other persons dealing with the former owners of the properties, liabilities incurred in the ordinary course of business and claims for indemnification by general partners, directors, officers and others indemnified by the former owners of the properties.

properties; we may obtain only limited warranties when we acquire a
22



property, including properties purchased in “as is” condition on a “where is” basis and “with all faults,” without warranties of merchantability or fitness for a particular purpose and pursuant to purchase agreements that contain only limited warranties, representations and indemnifications that survive for only a limited period after the closing. If any of these risks are realized, we may be materially and adversely affected.

We may not acquire the properties that we evaluate in our pipeline.

We generally maintain a pipeline of investment opportunities. Transactions may fail to close for a variety of reasons, including the discovery of previously unknown liabilities or other items uncovered during our diligence process. Similarly, we may never execute binding purchase agreements with respect to properties that are currently subject to non-binding letters of intent, and properties with respect to which we are negotiating may never lead to the execution of any letter of

17


intent. For many other reasons, we may not ultimately acquire the properties currently in our pipeline. Accordingly, you should not place undue reliance on the concept of a pipeline as we have referred to in this Annual Report.

Illiquidity of

Our real estate investments are generally illiquid which could significantly impede our ability to respond to market conditions or adverse changes in the performance of our tenants or our properties and which would harm our financial condition.

Our investments are relatively difficult to sell quickly. As a result of this illiquidity, our ability to promptly sell one or more properties in our portfolio in response to changing economic, financial or investment conditions is limited. Return of capital and realization of gains, if any, from an investment generally will occur upon disposition or refinancing of the underlying property. We may be unable to realize our investment objective by sale, other disposition or refinancing at attractive prices within any given period of time or may otherwise be unable to complete any exit strategy. In particular, these risks could arise from weakness in or even the lack of an established market for a property, changes adversely affecting the tenant of a property, changes adversely affecting the area in which a particular property is located, adverse changes in the financial condition or prospects of prospective purchasers and changes in local, national or international economic conditions and changes in laws, regulations or fiscal policies of the jurisdiction in which the property is located.

conditions.

In addition, the Internal Revenue Code of 1986, as amended (the “Code”), imposes restrictions on a REIT’sREIT's ability to dispose of properties that are not applicable to other types of real estate companies. In particular, the tax laws applicable to REITs effectively require that we hold our properties for investment, rather than primarily for sale in the ordinary course of business, which may cause us to forgo or defer sales of properties that otherwise would be in our best interest. Therefore, we may not be able to vary our portfolio in response to economic or other conditions promptly or on favorable terms, which may materially and adversely affect us.

We face significant competition for acquisitions, which may reduce the number of acquisitions we are able to complete and increase the costs of these acquisitions.

We face competition for acquisitions of real property from investors, including traded and non-traded public REITs, private equity investors and institutional investment funds, some of which have greater financial resources than we do, a greater ability to borrow funds to acquire properties and the ability to accept more risk than we can prudently manage. This competition may increase the demand for the types of properties in which we typically invest and, therefore, reduce the number of suitable investment opportunities available to us and increase the prices paid for such acquisition properties. This competition will increase if investments in real estate become more attractive relative to other types of investment. Accordingly, competition for the acquisition of real property could materially and adversely affect us.

terms.

Our growth depends on third-party sources of capital that are outside of our control and may not be available to us on commercially reasonable terms or at all.

In order to qualify as a REIT, we are required under the Code, among other things, to distribute annually at least 90% of our REIT taxable income, determined without regard to the dividends paid deduction and excluding any net capital gain. In addition, we will be subject to income tax at the corporate rate to the extent that we distribute less than 100% of our REIT taxable income, determined without regard to the dividends paid deduction and including any net capital gain. Because of these distribution requirements,Accordingly, we maywill not be able to fund all of our future capital needs, including any necessary acquisition financing, from operating cash flow. Consequently, we rely on external third-party sources to fund a portion of our capital needs, including for funding acquisitions and refinancing indebtedness as it matures. We may not be able to obtain the financing on favorable terms or at all. Any additional debt we incur will increase our leverage and likelihood of default.needs. Our access to third-party sources of debt and equity capital, and the cost thereof, depends, in part, on:

on many factors, including general market conditions;

conditions, interest rates, inflation, the market’smarket's perception of our growth potential;

potential, our current debt levels;

levels, our current and expected future earnings;

earnings, our cash flow and cash distributions;distributions, and

the market price per share of our common stock.

The COVID-19 pandemic has significantly and adversely impacted global, national, regional and local economic activity and has contributed to significant volatility and negative pressure in the financial markets.

18


If we cannot obtain capital from third-party sources, or if our cost of capital increases materially, we may not be able to acquire properties when strategic opportunities exist, meet the capital and operating needs of our existing properties, satisfy our debt service obligations or make the cash distributions to our stockholders necessary to qualify as a REIT. Periods of volatility in the credit and capital markets negatively affect the amounts, sources and cost of capital available to us. If sufficient sources of third-party financing are not available to us on cost effective terms, we could be forced to limit our acquisition activity and/or to take other actions to fund our business activities and repayment of debt, such as selling assets. To the extent that we access capital at a higher cost (reflected in higher interest rates for debt financing or lower stock price for equity financing), our investment returns, earnings per share and cash flow could be adversely affected.

We have engaged in hedging transactions and may engage in additional hedging transactions in the future; such transactions may materially and adversely affect our results of operations and cash flows.

We use hedging strategies, in a manner consistent with the REIT qualification requirements, in an effort to reduce our exposure to changes in interest rates. As of December 31, 2019, we were party to six interest rate swap agreements with third party financial institutions having an aggregate notional amount of $450.0 million that are designated as cash flow hedges and designed to effectively fix the LIBOR component of the interest rate on a portion of the debt outstanding under our term loans. While these transactions are designed to reduce interest rate risk, unanticipated changes in interest rates may result in poorer overall investment performance than if we had not engaged in any such hedging transactions. Interest rate hedging may fail to protect or could adversely affect us, because, among other things, it may not fully eliminate interest rate risk, it exposes us to counterparty and default risk that may result in greater losses or the loss of unrealized profits, and it creates additional expense, while any income it generates to offset losses may be limited by federal tax provisions applicable to REITs. Thus, hedging activity, while intended to limit losses, may materially and adversely affect our business, financial condition, liquidity, results of operations and ability to pay dividends to our stockholders.

A significant portion of our assets have been pledged to secure the borrowings of our subsidiaries.

A significant portion of our investment portfolio consists of assets owned by our consolidated, bankruptcy remote, special purpose entity subsidiaries that have been pledged to secure the long-term borrowings of those subsidiaries. As of December 31, 2019, we had 355 properties comprising $601.3 million of net investments pledged as collateral under our Master Trust Funding Program. We or our other consolidated subsidiaries are the equity owners of these special purpose entities, meaning we are entitled to the excess cash flows after debt service and all other required payments are made on the debt of these entities. If our subsidiaries fail to make the required payments on this indebtedness, distributions of excess cash flow to us may be reduced or eliminated and the indebtedness may become immediately due and payable. If the subsidiaries are unable to pay the accelerated indebtedness, the pledged assets could be foreclosed upon and distributions of excess cash flow to us may be suspended or terminated. In that case, our ability to make distributions to our stockholders could be materially and adversely affected.

Loss of senior executives with long-standing business relationships could materially impair our ability to operate successfully.

Our continued success and our ability to manage anticipated future growthoperate our business and grow our portfolio depend, in large part, upon the efforts of certainour senior executive team. Several of our senior executives including our President and Chief Executive Officer, Peter M. Mavoides, and Gregg A. Seibert, our Executive Vice President and Chief Operating Officer. Messrs. Mavoides and Seibert have extensive market knowledge and relationships and exercise substantial influence over our operational, financing, acquisition and disposition activity. Among the reasons that Messrs. Mavoides and Seibert are important to our success is that each has a national or regional industry reputation that attracts business and investment opportunities and assists us in negotiations with lenders, existing and potential tenants and industry personnel.

Many of our other executive personnel also have extensive experience and strong reputations in the real estate industry and have been important in setting our strategic direction, operating our business, assembling and growing our portfolio, identifying, recruiting and training key personnel, and arranging necessary financing. In particular, the extent and nature of the relationships that these individuals have developed with financial institutions and existing and prospective tenants isare important to our growth and the success of our business.

We cannot guarantee the continued employment of any of our management team, who may choose to leave our company for any number of reasons, such as other business opportunities, differing views on our strategic direction or other personal reasons. The loss of services of one or more members of our senior management team, including due to the adverse health effects of the COVID-19 pandemic, or our inability to attract and retain highly qualified personnel, could adversely affect our business, diminish our investment opportunities and

19

23


weaken our relationships with lenders, business partners, existing and prospective tenants and industry personnel, which could materially and adversely affect us.

Any material failure, weakness, interruption or breach in security of our information systems could prevent us from effectively operating our business.

We rely on information systems across our operations and corporate functions, including finance and accounting, and depend on such systems to ensure payment of obligations, collection of cash, data warehousing to support analytics, and other various processes and procedures. Our ability to efficiently manage our business depends significantly on the reliability and capacity of these systems.

The failure of these systems to operate effectively, maintenance problems, upgrading or transitioning to new platforms, or a breach in security of these systems, such as in the event of cyber-attacks, could adversely affect us.  Although we make efforts to maintain the security and integrity of our information systems, and we have implemented various measures to manage the risk of a security breach or disruption, there can be no assurance that our security efforts and measures will be effective or that attempted security breaches or disruptions would not be successful or damaging. Even the best-protected information, networks, systems and facilities remain potentially vulnerable because the techniques used in such attempted security breaches evolve and generally are not recognized until launched against a target, and in some cases are designed to not be detected and, in fact, may not be detected. Accordingly, we may be unable to anticipate these techniques or to implement adequate security barriers or other preventative measures, and thus it is impossible for us to entirely mitigate this risk. A security breach or other significant disruption involving our information systems could disrupt the proper functioning of our networks and systems; result in misstated financial reports, violations of loan covenants and/or missed reporting deadlines; result in our inability to properly monitor our compliance with the rules and regulations regarding our qualification as a REIT; result in the unauthorized access to, and destruction, loss, theft, misappropriation or release of proprietary, confidential, sensitive or otherwise valuable information of ours or others, which others could use to compete against us or for disruptive, destructive or otherwise harmful purposes and outcomes; require significant management attention and resources to remedy any damages that result; subject us to claims for breach of contract, damages, credits, penalties or termination of leases or other agreements; or damage our reputation among our tenants and investors generally.

In addition, we implemented a new enterprise resource planning system in 2019. We may experience difficulties with this system, which could result in disruptions to our accounting procedures or adversely affect our internal control over financial reporting. For example, inaccuracies in importing our electronic data into the new system and difficulties integrating the various components and processes of the system could occur and disrupt our financial reporting process or other business processes. Additionally, we may incur significant additional costs as we continue to refine the system’s functionality.

We are subject to litigation, which couldCOVID-19 pandemic has materially and adversely affect us.

We are party to various lawsuits, claims and other legal proceedings. These matters may involve significant expense and may result in judgments or settlements, which may be significant. There can be no assurance that insurance will be available to cover losses related to legal proceedings or that our tenants will meet any indemnification obligations that they have to us. In the future, we may become subject to additional litigation. Some of these claims may result in significant defense costs and potentially significant judgments against us, some of which are not, or cannot be, insured against. Resolution of these types of matters against us may result in our having to pay significant fines, judgments or settlements, which, if uninsured, or if the fines, judgments, and settlements exceed insured levels, could adversely impactimpacted our business and could further affect our financial condition, results of operations, or liquidity. Certain litigation orcash flows and liquidity, prospects, access to and costs of capital, the resolution of certain litigation may affect the availability or cost of sometrading price of our insurance coverage, which could materiallycommon stock and adversely impact us, expose us to increased risks that would be uninsured, and materially and adversely impact our ability to attract directorsservice our debt and officers.

Material weaknessesmake distributions to our stockholders.

The impact of the COVID-19 pandemic and its resurgences continue to rapidly evolve, and many states and cities, including many of those where we own properties, have instituted and may reinstitute lockdowns, quarantines, restrictions on travel, “shelter in place” rules, school closures and/or restrictions on the types of businesses that may continue to operate or limitations on certain business operations. These actions and the resulting decline in economic activity and consumer confidence severely impaired the ability of many of our tenants to operate their businesses and meet their obligations to us, including rental payment obligations. While restrictions have generally been lifted and many of our tenants’ businesses have generally recovered from pandemic-induced declines, it is unclear if restrictions will be reinstituted, in whole or in part, in response to future surges or waves of the pandemic, including the Delta and Omicron variants.
Since the onset of the pandemic, we have granted several of our tenants rent deferrals or other concessions. These rent deferrals were negotiated on a tenant-by-tenant basis and, in general, allow a tenant to defer all or a failureportion of its rent for a specified period, with all of the deferred rent to maintainbe paid to us pursuant to a schedule that generally extends up to 24 months from the original due date of the deferred rent. Our tenants have generally been performing under their deferral agreements, however, it is possible that the existing deterioration, or further deterioration, in our tenants’ ability to operate their businesses, caused by the COVID-19 pandemic or otherwise, will cause our tenants to be unable or unwilling to meet their contractual obligations to us, including the payment of rent (including deferred rent) or to request further rent deferrals or other concessions. This would become more likely if the COVID-19 pandemic intensifies with a new variant, such as Omicron, or persists for a prolonged period or if there is an effective systemeconomic shut down; if the United States enters into a recessionary period or if reduced consumer confidence further weakens economic activity; or if ongoing vaccination efforts are unsuccessful or delayed. To the extent the pandemic causes a secular change in consumer behavior that reduces patronage of internal control over financial reportingservice-based and/or experience-based businesses, many of our tenants would be adversely affected and their ability to meet their obligations to us could prevent usbe further impaired. The rent deferrals reduce our cash flow from accurately reportingoperations, reduce our financial results in a timely manner, which could materiallycash available for distribution and adversely affect us.

As a publicly traded company,our ability to service our debt and make cash distributions to common stockholders. Furthermore, if tenants are unable to pay their deferred rent, we are required to report annual audited financial statements and quarterly unaudited interim financial statements preparedwill not receive cash in the future in accordance with GAAP. We relyour expectations. In addition to COVID-19’s impact on our internal control over financial reportingrental revenues, it has resulted, and may continue to provide reasonable assurance regardingresult, in an increase in our general and administrative expenses, as we have incurred and may continue to incur costs to negotiate rent deferrals, restructure or terminate leases and/or enforce our contractual rights (including through litigation), as we deem appropriate on a case-by-case basis. Similarly, to the reliability of financial reporting andextent the preparation of financial statementspandemic leads to decreased occupancy, it would further increase our property-level costs, as we would be responsible for external purposes in accordance with GAAP. More broadly, effective internal control over financial reporting is a necessary componentcosts that would otherwise be borne by our tenants under triple-net leases. These factors could also cause the value of our programproperties to seekbe impaired.

The COVID-19 pandemic has significantly and adversely impacted global, national, regional and local economic activity and has contributed to prevent,significant volatility and detect any, fraud and to operate successfully as a public company. There can be no guarantee that we will not identify material weaknessesnegative pressure in the future or that our internal control over financial reporting will be effective in accomplishing all of its objectives. Furthermore, as we grow, our business, and hence our internal control over financial reporting, will likely become more complex, and we may require significantly more resources to develop and maintain effective controls. Designing and implementing an effective system of internal control

20


over financial reporting is a continuous effort that requires significant resources, including the expenditure of a significant amount of time by senior members of our management team.

In connection with our ongoing monitoring of our internal control over financial reporting or audits of our financial statements, we or our auditors may identify deficiencies in our internal control over financial reporting that may be significant or rise to the level of material weaknesses. Any failure to maintain effective internal control over financial reporting or to timely effect any necessary improvements to such controls could harm our operating results or cause us to fail to meet our reporting obligations (which could affect the listingmarkets. The market price of our common stock on the NYSE). Additionally, ineffective internal control over financial reportingNYSE has experienced significant volatility since the outbreak of the COVID-19 pandemic. Similarly, the availability and pricing of debt and equity capital has become increasingly volatile. Accordingly, we could alsoexperience difficulty accessing debt and equity capital on attractive terms, or at all, which would adversely affect our ability to preventgrow our business, conduct our operations or detect fraud, harmaddress maturing liabilities. Similarly, the deterioration in access to capital is likely adversely affecting our reputationtenants’ abilities to finance their businesses and cause investors to lose confidence in our reported financial information,reducing their liquidity, which would likely have a negative effect on the trading price of our common stock.

If we fail to implement and maintain effective disclosure controls and procedures, we may not be ablereduces their ability to meet applicable reporting requirements or prevent or detect fraud, which could harm our reputation, cause investorstheir obligations to lose confidence in our reports, and materially and adversely affect us.

We are subject to the informational requirements

The financial impact of the Exchange Act and are required to file reports and other information with the SEC. As a publicly traded company, we are required to maintain disclosure controls and procedures that are designed to ensure that information required to be disclosed in the reports that we file with, or submit to, the SEC is recorded, processed, summarized and reported, within the time periods specified in the SEC’s rules and forms. They include controls and procedures designed to ensure that information required to be disclosed in reports filed with, or submitted to, the SEC is accumulated and communicated to management, including our principal executive and principal financial officers, to allow timely decisions regarding required disclosure. Effective disclosure controls and procedures are necessary for us to provide reliable reports, effectively prevent and detect fraud, and to operate successfully as a public company. Designing and implementing effective disclosure controls and procedures is a continuous effort that requires significant resources and devotion of time. We may discover deficiencies in our disclosure controls and procedures that may be difficult or time consuming to remediate in a timely manner. Any failure to maintain effective disclosure controls and procedures or to timely effect any necessary improvements theretoCOVID-19 pandemic could cause us to fail to meet our reporting obligations (which could affect the listing of our common stock on the NYSE). Additionally, ineffective disclosure controls and procedures could also adversely affect our ability to prevent or detect fraud, harm our reputation and cause investors to lose confidence in our reports filed with, or submitted to, the SEC, which would likely have a negative effect on the trading price of our common stock.

We will continue to incur significant expenses as a result of being a public company, which will negatively impact our financial performance.

We incur, and will continue to incur, significant legal, accounting, insurance and other expenses as a result of being a public company. The Dodd-Frank Wall Street Reform and Consumer Protection Act of 2010 (the “Dodd-Frank Act”) and the Sarbanes-Oxley Act of 2002 (the “Sarbanes-Oxley Act”), as well as related rules implemented by the SEC and the NYSE, have required changes in corporate governance practices of public companies. As of December 31, 2019, we ceased to qualify as an “emerging growth company” under the Jumpstart Our Business Startups (JOBS) Act of 2012, and as a resultfuture compliance with some of the additional regulatoryfinancial covenants relating to our credit facility, term loans and notes, some of which depend, in part, on the net operating income generated by certain of our properties or our EBITDA. Non-compliance would preclude us from borrowing further under our credit facility and, under certain circumstances, could result in an event of default and an acceleration of such indebtedness and, possibly, other requirements, we will experience an increase in legal, accounting, insurance and certain other expenses. In addition, rules that the SEC is implementing or is required to implement pursuantindebtedness through cross-default provisions. Additionally, to the Dodd-Frank Act are expected to require additional changes. Compliance with these and other similar laws, rules and regulations, including compliance with Section 404extent the COVID-19 pandemic intensifies or persists for a prolonged period of the Sarbanes-Oxley Act, may substantially increase our expenses, including our legal and accounting costs, and make some activities more time-consuming and costly. We also expect these laws, rules and regulations to maketime, it more expensive for us to obtain director and officer liability insurance, andis possible that we maywill be required to accept reduced policy limitsrecord significant further impairment charges to the value of our real estate assets.

24


The ultimate extent to which the COVID-19 pandemic adversely impacts us (and our tenants) will depend on future developments, which are highly uncertain and coveragecannot be predicted with confidence, including the scope, severity and duration of the pandemic, the actions taken to contain the pandemic or incur substantially higher costsmitigate its impact, and the direct and indirect economic effects of the pandemic and containment and mitigation measures, among others.
Risks Related to obtain the same or similar coverage, which may make it more difficult for us to attractEnvironmental and retain qualified directorsCompliance Matters and officers.

Climate Change

The costs of compliance with or liabilities related to environmental laws may materially and adversely affect us.

The properties we own or have owned in the past may subject us to known and unknown environmental liabilities. We obtain Phase I environmental site assessments on all properties we finance or acquire. However, the Phase I environmental site assessments are limited in scope and therefore may not reveal all environmental conditions affecting a property. Under various federal, state and local laws and regulations relating to the environment, as a current or former owner or operator of real property, we may be liable for costs and damages resulting from environmental matters, including the presence or discharge of hazardous or toxic substances, waste or petroleum products at, on, in, under or migrating from such property, including costs to investigate or clean up such contamination and liability for personal injury, property damage or harm to natural resources. We may face liability regardless of:

our knowledge of the contamination;

21


the timing of the contamination;

the cause of the contamination; or

the party responsible for the contamination of the property.

There may be environmental liabilities associated with our properties of which we are unaware. We obtain Phase I environmental site assessments on all properties we finance or acquire. The Phase I environmental site assessments are limited in scope and therefore may not reveal all environmental conditions affecting a property. Therefore, there could be undiscovered environmental liabilities on the properties we own. Some of our properties use, or may have used in the past, underground tanks for the storage of petroleum-based products or waste products that could create a potential for release of hazardous substances or penalties if tanks do not comply with legal standards. If environmental contamination exists on our properties, we could be subject to strict, joint and/or several liability for the contamination by virtue of our ownership interest. Someinterest; we may face liability regardless of our properties may contain asbestos-containing materials (“ACM”). Environmental laws governknowledge of the presence, maintenance and removalcontamination, the timing of ACM and such laws may impose fines, penalties,the contamination, the cause of the contamination, or other obligations for failure to comply with these requirements or expose us to third-party liability (e.g., liability for personal injury associated with exposure to asbestos). Environmental laws also apply to other activities that can occur on a property, such as storage of petroleum products or other hazardous toxic substances, air emissions, water discharges and exposure to lead-based paint. Such laws may impose fines and penalties for violations and may require permits or other governmental approvals to be obtainedthe party responsible for the operation of a business involving such activities.

The known or potential presence of hazardous substances on a property may adversely affect our ability to sell, lease or improve the property or to borrow using the property as collateral. In addition, environmental laws may create liens on contaminated properties in favorcontamination of the governmentproperty.

If our environmental liability insurance is inadequate, we may become subject to material losses for damages and costs it incurs to address such contamination. Moreover, if contamination is discovered on our properties, environmental laws may impose restrictions on the manner in which they may be used or businesses may be operated, and these restrictions may require substantial expenditures.

In addition, althoughliabilities. Although our leases generally require our tenants to operate in compliance with all applicable laws and to indemnify us against any environmental liabilities arising from a tenant’stenant's activities on the property, we could be subject to strict liability by virtue of our ownership interest. We cannot be sure that our tenants will, or will be able to, satisfy their indemnification obligations, if any, under our leases. Furthermore, the discovery of environmental liabilities on any of our properties could lead to significant remediation costs or to other liabilities or obligations attributable to the tenant of that property or could result in material interference with the ability of our tenants to operate their businesses as currently operated. Noncompliance with environmental laws or discovery of environmental liabilities could each individually or collectively affect such tenant’stenant's ability to make payments to us, including rental payments and, where applicable, indemnification payments.

Our Additionally the known or potential presence of hazardous substances on a property may adversely affect our ability to sell, lease or improve the property or to borrow using the property as collateral. Environmental laws may also create liens on contaminated properties in favor of the government for damages and costs it incurs to address such contamination. Moreover, if contamination is discovered on our properties, environmental liabilitieslaws may include property and natural resources damage, personal injury, investigation and clean-up costs, among other potential environmental liabilities. These costs could be substantial. Although we may obtain insurance for environmental liability for certain properties that are deemed to warrant coverage, our insuranceimpose restrictions on the manner in which they may be insufficient to address any particular environmental situation and weused or businesses may be unable to continue to obtain insurance for environmental matters, at a reasonable cost or at all, in the future. If our environmental liability insurance is inadequate, weoperated, and these restrictions may become subject to material losses for environmental liabilities. Our ability to receive the benefits of any environmental liability insurance policy will depend on the financial stability of our insurance company and the position it takes with respect to our insurance policies. If we were to become subject to significant environmental liabilities, we could be materially and adversely affected.

Our properties may contain or develop harmful mold, which could lead to liability for adverse health effects and costs of remediation.

When excessive moisture accumulates in buildings or on building materials, mold growth may occur, particularly if the moisture problem remains undiscovered or is not addressed over a period of time. Some molds may produce airborne toxins or irritants. Concern about indoor exposure to mold has been increasing, as exposure to mold may cause a variety of adverse health effects and symptoms, including allergic or other reactions. As a result, should our tenants or their employees or customers be exposed to mold at any of our properties we could be required to undertake a costly remediation program to contain or remove the mold from the affected property. In addition, exposure to mold by our tenants or others could subject us to liability if property damage or health concerns arise. If we were to become subject to significant mold-related liabilities, we could be materially and adversely affected.

22


require substantial expenditures.

Insurance on our properties may not adequately cover all losses and uninsured losses could materially and adversely affect us.

Our tenants are required to maintain liability and property insurance coverage for the properties they lease from us pursuant to triple-net leases. Pursuant to such leases, our tenants are required to name us (and any of our lenders that have a mortgage on the property leased by the tenant) as additional insureds on their liability policies and additional named insured and/or loss payee (or mortgagee, in the case of our lenders) on their property policies. All tenants are required to maintain casualty coverage and most carry limits at 100% of replacement cost.coverage. Depending on the location of the property, losses of a catastrophic nature, such as those caused by earthquakes and floods, may be covered by insurance policies that are held by our tenant with limitations such as large deductibles or co-payments that a tenant may not be able to meet. In addition, losses of a catastrophic nature, such as those caused by wind/hail, hurricanes, terrorism or acts of war, may be uninsurable or not economically insurable. If there is damage to our properties that is not covered by insurance and such properties are subject to recourse indebtedness, we will continue to be liable for the indebtedness, even if these properties are irreparably damaged.

Inflation, changes in building codes and ordinances, environmental considerations and other factors, including terrorism or acts of war, may make any insurance proceeds we receive insufficient to repair or replace a property if it is damaged or destroyed. In that situation, the insurance proceeds received may not be adequate to restore our economic position with respect to the affected real property. Furthermore, if we experience a substantial or comprehensive loss of one of our properties, we may not be able to rebuild such property to its existing
25


specifications without significant capital expenditures which may exceed any amounts received pursuant to insurance policies, as reconstruction or improvement of such a property would likely require significant upgrades to meet zoning and building code requirements. The loss of our capital investment in or anticipated future returns from our properties due to material uninsured losses could materially and adversely affect us.

Natural disasters, terrorist attacks, other acts of violence or war, or other unexpected events could materially and adversely impact us.

Natural disasters, terrorist attacks, other acts of violence or war or other unexpected events could materially interrupt our business operations (or those of our tenants), cause consumer confidence and spending to decrease or result in increased volatility in the U.S. and worldwide financial markets and economy. They also could result in or prolong an economic recession in the United States. Any of these occurrences could materially and adversely affect us.

Compliance with the ADA and fire, safety and other regulations may require us to make unanticipated expenditures.

Our properties are subject to the ADA. Under the ADA, all public accommodations must meet federal requirements relatedfire and safety regulations, building codes and other regulations. Failure to accesscomply with these laws and use by disabled persons. Compliance with the ADA requirements could require removal of access barriers and non-complianceregulations could result in imposition of fines by the U.S. government or an award of damages to private litigants, or both. While our tenants are obligated by law to comply with the ADA and typically obligated under our leases to cover costs associated with compliance with the ADA and other property regulations, if required changes involve greater expenditures than anticipated or if the changes must be made on a more accelerated basis than anticipated, the ability of our tenants to cover costs could be adversely affected, and we could be required to expend our own funds to comply with applicable law and regulation.
Our operations and financial condition may be adversely affected by climate change, including possible changes in weather patterns, weather-related events, government policy, laws, regulations and economic conditions.
In recent years, the provisionsassessment of the ADA.

potential impact of climate change has begun to impact the activities of government authorities, the pattern of consumer behavior and other areas that impact the business environment in the U.S., including, but not limited to, energy-efficiency measures, water use measures and land-use practices. The promulgation of policies, laws or regulations relating to climate change by governmental authorities in the U.S. and the markets in which we own properties may require us to invest additional capital in our properties. In addition, we are required to operatethe impact of climate change on businesses operated by our tenants is not reasonably determinable at this time. Climate change may impact weather patterns, the occurrence of significant weather events and rising sea levels, which could impact economic activity or the value of our properties in compliance with fire and safety regulations, building codes and other land use regulations. Wespecific markets. The occurrence of any of these events or conditions may be requiredadversely impact our ability to make substantial capital expenditures to comply with those requirements and may be required to obtain approvals from various authorities with respect tolease our properties, including priorour or our tenants’ ability to acquiring aobtain property or when undertaking renovations of any of our existing properties. There can be no assurance that existing laws and regulatory policies will not adversely affect us or the timing or cost of any future acquisitions or renovations, or that additional regulations will not be adopted that increase such delays or result in additional costs. Additionally, failure to comply with any of these requirements could result in the imposition of fines by governmental authorities or awards of damages to private litigants. While we intend to only acquire properties that we believe are currently in substantial compliance with all regulatory requirements, these requirements may change and new requirements may be imposedinsurance on acceptable terms, which could require significant unanticipated expenditures by us.

23


Changes in accounting standards maywould materially and adversely affect us.

From time to time the Financial Accounting Standards Board (“FASB”) and the SEC, who create and interpret accounting standards, may change the financial accounting and reporting standards or their interpretation and application of these standards that will govern the preparation of our financial statements. These changes could materially and adversely affect our reported financial condition and results of operations, and, under certain circumstances, may cause us to fail to comply with financial covenants contained in agreements relating to our indebtedness. In some cases, we could be required to apply a new or revised standard retroactively, resulting in restating prior period financial statements. Similarly, these changes could materially and adversely affect our tenants’ reported financial condition or results of operations and affect their preferences regarding leasing real estate.

In the future, we may acquire properties through transactions where a party contributes such properties to our Operating Partnership in exchange for interests therein that are exchangeable for shares of our common stock, which could result in stockholder dilution and limit our ability to sell such properties.

In the future we may acquire properties through tax deferred contribution transactions in exchange for interests in our Operating Partnership that are exchangeable for shares of our common stock, which may result in stockholder dilution. This acquisition structure may have the effect of, among other things, reducing the amount of tax depreciation we could deduct over the tax life of the acquired properties, and may require that we agree to protect the contributors’ ability to defer recognition of taxable gain through restrictions on our ability to dispose of the acquired properties and/or the allocation of partnership debt to the contributors to maintain their tax bases. These restrictions could limit our ability to sell an asset at a time, or on terms, that would be favorable absent such restrictions.

Risks Related to Our Indebtedness

As of December 31, 2019,2021, we had $735.1 million principal balance$1.2 billion of indebtedness outstanding, which requires substantial cash flow to service, subjects us to covenants and refinancing risk and the risk of default.

As of December 31, 2019,2021, we had $735.1 million$1.2 billion of indebtedness outstanding. This indebtedness consisted of $239.1 million aggregate principal amount of Class A Notes and Class B Notes issued under our Master Trust Funding Program, which allows us to issue multiple series of rated notes from time to time to institutional investors in the asset-backed securities market, $46.0$144.0 million of borrowings under our Revolving Credit Facility, and $450.0$630.0 million of combined borrowings under the April 2019 Term Loan and the November 2019 Term Loan.Loan and $400.0 million outstanding principal amount of 2031 Notes. Payments of principal and interest on indebtedness may leave us with insufficient cash resources to meet our cash needs, including funding our investment program, or to make the distributions to our common stockholders currently contemplated or necessary to continue to qualify as a REIT. Our level of indebtedness and the limitations imposed on us by our debt agreements could have significant adverse consequences, including the following:

our cash flow may be insufficient to make our required principal and interest payments;

cash interest expense and financial covenants relating to our indebtedness may limit or eliminate our ability to make distributions to our common stockholders;

we may be unable to borrow additional funds as needed or on favorable terms, which could, among other things, adversely affect our ability to consummate investment opportunities or meet operational needs;

we may be unable to refinance our indebtedness at maturity, or the refinancing terms may be less favorable than the terms of the debt being refinanced;

because a portion of our debt bears interest at variable rates, increases in interest rates could increase our interest expense;

we may be unable to hedge floating rate debt, counterparties may fail to honor their obligations under anyour hedge agreements, we enter into, such agreements may not effectively hedge interest rate fluctuation risk, and, upon the expiration of anyour hedge agreements, we enter into, we wouldwill be exposed to then-existing market rates of interest and future interest rate volatility;

we may be forced to dispose of properties, possibly on unfavorable terms or in violation of certain covenants to which we may be subject;

24


we may default on our obligations, and the lenders or mortgagees may foreclose on our properties or our interests in the entities that own the properties that secure their loans and receive an assignment of rents and leases;

foreclosure on collateral securing indebtedness could create taxable income without accompanying cash proceeds, which could adversely affect our ability to meet the distribution requirement necessary to qualify for taxation as a REIT under the Code;

we may be restricted from accessing some of our excess cash flow after debt service if certain of our tenants fail to meet certain financial performance metric thresholds;

we may violate restrictive covenants in our loan documents, which would entitle the lenders to accelerate our debt obligations; and

our default under any loan with cross-default provisions could result in a default on other indebtedness.

The occurrence of any of these events could materially and adversely affect us.

Market

26


Our business plan depends on external sources of capital, including debt financings, and market conditions could adversely affect our ability to refinance existing indebtedness or obtain additional financing for growth on commercially acceptable terms or at all.

Credit markets may experience significant price volatility, displacement and liquidity disruptions, including the bankruptcy, insolvency or restructuring of certain financial institutions. Such circumstances could materially impact liquidity in the financial markets, making financing terms for borrowers less attractive, and potentially result in the unavailability of various types of debt financing. As a result, we may be unable to obtain debt financing on favorable terms or at all or fully refinance maturing indebtedness with new indebtedness. Reductions in our available borrowing capacity or inability to obtain credit when required or when business conditions warrant could materially and adversely affect us.

If prevailing interest rates or other factors at the time of refinancing result in higher interest rates upon refinancing, then the interest expense relating to that refinanced indebtedness would increase. Higher interest rates on newly incurred debt may negatively impact us as well. If interest rates increase, our interest costs and overall costs of capital will increase, which could materially and adversely affect us and our ability to make distributions to our stockholders.

Changes

Though we currently do not have any secured debt, we have raised debt through senior unsecured debt securities and secured indebtedness. In the future, we may choose to raise debt through secured or unsecured financings. We have generally used the proceeds from these financings to repay debt and fund real estate acquisitions. No assurance can be given that we will have access to the capital markets in the future at times and on terms that are acceptable to us, whether to refinance existing debt or to raise additional debt capital.
A downgrade in our credit ratings could have a material adverse effect on our business and financial condition.
The credit ratings assigned to us and our debt, which are subject to ongoing evaluation by the rating agencies who have published them, could change based upon, among other things, our historical and projected business, prospects, liquidity, results of operations and financial condition, or the eliminationreal estate industry generally. If any credit rating agency downgrades or lowers our credit rating, places any such rating on a so-called “watch list” for a possible downgrading or lowering or otherwise publishes a negative outlook for that rating, it could materially adversely affect the market price of our debt securities and possibly our common stock, and generally the cost and availability of our capital.
We have engaged in hedging transactions and may engage in additional hedging transactions in the future; such transactions may materially and adversely affect our results of operations and cash flows.
We use hedging strategies, in a manner consistent with the REIT qualification requirements, in an effort to reduce our exposure to changes in interest rates. As of December 31, 2021, we were party to eight interest rate swap agreements with third-party financial institutions having an aggregate notional amount of $630.0 million that are designated as cash flow hedges and designed to effectively fix the LIBOR component of the interest rate on the debt outstanding under our term loans. Unanticipated changes in interest rates may result in poorer overall investment performance than if we had not engaged in any such hedging transactions and may materially and adversely affect our business by increasing our cost of capital and reducing the net returns we earn on our portfolio.
LIBOR is being discontinued as a floating rate benchmark; Secured Overnight Financing Rate (“SOFR”) is expected to replace LIBOR as the principal floating rate benchmark; the LIBOR discontinuation has affected and will continue to affect financial markets generally and may also affect our operations specifically.
The LIBOR discontinuation has affected and will continue to affect financial markets generally.
LIBOR is being discontinued as a floating rate benchmark. The date of discontinuation will vary depending on the LIBOR currency and tenor. LIBOR has been the principal floating rate benchmark in the financial markets, and its discontinuation has affected and will continue to affect the financial markets generally and may also affect our operations specifically.
The UK Financial Conduct Authority (the “FCA”), which is the regulator of the LIBOR administrator, has announced that, after specified dates, LIBOR settings will cease to be provided by any administrator or will no longer be representative. Those dates are: (i) June 30, 2023, in the case of the principal U.S. dollar LIBOR tenors
27


(overnight and one-, three-, six- and 12-month); and (ii) December 31, 2021, in all other cases (i.e., one week and two month U.S. dollar LIBOR and all tenors of non-U.S. dollar LIBOR).
Accordingly, many existing LIBOR obligations will transition to another benchmark after June 30, 2023 or, in some cases, after December 31, 2021. However, those transition dates may occur earlier (including as a result of the particular contractual terms for a given contract). For some existing LIBOR-based obligations, the contractual consequences of the discontinuation of LIBOR may adversely affect interest expensenot be clear.
The FCA and certain U.S. regulators have stated that, despite expected publication of U.S. dollar LIBOR through June 30, 2023, no new contracts using U.S. dollar LIBOR should be entered into after December 31, 2021. Regulators have also stated that, for certain purposes, market participants should transition away from U.S. dollar LIBOR sooner. Regulatory authorities and legislative bodies have taken other actions related to borrowings under our Revolving Credit Facility, the April 2019 Term LoanLIBOR discontinuation and are expected to continue to do so. There is no assurance as to the November 2019 Term Loan.

We payconsequences of any such statements and other actions.

Although the foregoing reflects the likely timing of the LIBOR discontinuation and certain consequences, there is no assurance that LIBOR, of any particular currency or tenor, will continue to be published until any particular date or in any particular form, and there is no assurance regarding the consequences of the LIBOR discontinuation.
SOFR is expected to replace LIBOR as the principal floating rate benchmark in the financial markets.
In the United States, there have been efforts to identify alternative reference interest under our Revolving Credit Facility, our April 2019 Term Loan and our November 2019 Term Loan based on LIBOR.

In July 2017, the Financial Conduct Authority (“FCA”) that regulates LIBOR announced it intends to stop compelling banks to submit rates for U.S. dollar LIBOR. The cash markets have generally coalesced around recommendations from the calculationAlternative Reference Rates Committee (the “ARRC”), which was convened by the Board of LIBOR after 2021. As a result,Governors of the Federal Reserve BoardSystem and the Federal Reserve Bank of New York organized the Alternative Reference Rates Committee which identified(“FRBNY”). The ARRC has recommended that U.S. dollar LIBOR be replaced by rates based on the Secured Overnight Financing Rate ("SOFR"(“SOFR”) plus, in the case of existing LIBOR contracts and obligations, a spread adjustment. The derivatives markets are also expected to use SOFR-based rates to replace U.S. dollar LIBOR. For purposes of the following discussion, the term “LIBOR” refers solely to U.S. dollar LIBOR.

SOFR has a limited history.
SOFR has a limited history, having been first published in April 2018. The future performance of SOFR, and SOFR-based reference rates, cannot be predicted based on SOFR’s history or otherwise. Future levels of SOFR may bear little or no relation to historical levels of SOFR, LIBOR or other rates.
There are important differences between SOFR and LIBOR; various SOFR-based rates are expected to develop.
SOFR-based rates will differ from LIBOR, and the differences may be material. SOFR is intended to be a broad measure of the cost of borrowing funds overnight in transactions that are collateralized by U.S. Treasury securities. SOFR is calculated by the FRBNY based on transaction-level repo data collected from various sources. For each trading day, SOFR is calculated as its preferred alternativea volume-weighted median rate derived from such data.
Because SOFR is a financing rate based on overnight secured funding transactions, it differs fundamentally from LIBOR. LIBOR is intended to USD-LIBORbe an unsecured rate that represents interbank funding costs for different short-term tenors. It is a forward-looking rate reflecting expectations regarding interest rates for those tenors. Thus, LIBOR is intended to be sensitive to bank credit risk and to short-term interest rate risk. In contrast, SOFR is a secured overnight rate reflecting the credit of U.S. Treasury securities as collateral. Thus, it is intended to be insensitive to credit risk and to risks related to interest rates other than overnight rates. SOFR has been more volatile than other benchmark or market rates, such as three-month LIBOR, during certain periods.
It is expected that more than one SOFR-based rate will be used in derivativesthe financial markets. Like LIBOR, some SOFR-based rates will be forward-looking term rates; other SOFR-based rates will be intended to resemble rates for term structures through their use of averaging mechanisms applied to rates from overnight transactions, as in the case of “simple average” or “compounded average” SOFR.
Different kinds of SOFR-based rates will result in different interest rates. Mismatches between SOFR-based rates, and between SOFR-based rates and other financial contracts. The Company is not ablerates, may cause economic inefficiencies, particularly if market participants seek to predict when LIBOR will cease to be availablehedge one kind of SOFR-based rate by entering into hedge transactions based on another SOFR-based rate or when there will be sufficient liquidity in the SOFR markets. Any changes adopted by FCA or other governing bodies in the method used for determining LIBOR may result in a sudden or prolonged increase or decrease in reported LIBOR. If that were to occur, our interest payments could change. In addition, uncertainty about the extent and manner of future changes may result in interest rates and/or payments that are higher or lower than if LIBOR were to remain available in its current form.

It is likely that, over time, LIBOR will be replaced by SOFR. However, the manner and timing of this shift is currently unknown. SOFR is an overnight rate instead of a term rate, making SOFR an inexact replacement for LIBOR. Market participants are still considering how various types of financial instruments should react to a discontinuation of LIBOR. Switching existing financial instruments and hedging transactions from LIBOR to SOFR requires calculations of a spread. Industry organizations are attempting to structure the spread calculation in a manner that minimizes the possibility of value transfer between counterparties, borrowers, and lenders by virtue of the transition, butanother rate.

28


For these reasons, among others, there is no assurance that SOFR, or rates derived from SOFR, will perform in the calculated spreadsame or a similar way as LIBOR would have performed at any time, and there is no assurance that SOFR-based rates will be faira suitable substitute for LIBOR.
Various non-SOFR-based rates may also develop, which may create various risks.
There are non-LIBOR forward-looking floating rates that are not based on SOFR and accurate.that may be considered by participants in the financial markets as LIBOR alternatives. Unlike forward-looking SOFR-based term rates, such rates reflect a bank credit spread component. It is also possible that no transitionnot clear how such non-SOFR rates, and other non-SOFR rates, will occur for many financial instruments, meaning that those instruments would continuedevelop and to what extent they will be subjectused. Concerns about market depth and stability could affect the development of non-SOFR-based term rates, and such rates may create various risks, whether or not similar to the weaknessesrisks relating to SOFR.
There is uncertainty as to how floating rate obligations will develop as result of the replacement of LIBOR calculation process.

25


by other floating rates and as to the effects on us.

Non-LIBOR floating rate obligations, including SOFR-based obligations, may have returns and values that fluctuate more than those of floating rate obligations that are based on LIBOR or other rates. Also, because SOFR and some alternative floating rates are relatively new market indexes, markets for certain non-LIBOR obligations may never develop or may not be liquid. Market terms for non-LIBOR floating rate obligations, such as the spread over the index reflected in interest rate provisions, may evolve over time, and prices of non-LIBOR floating rate obligations may be different depending on when they are issued and changing views about correct spread levels.
Resulting changes in the financial markets may adversely affect financial markets generally and may also adversely affect our operations specifically, particularly as financial markets transition away from LIBOR.
Our debt financing agreements contain restrictions and covenants which may limit our ability to enter into, or obtain funding for, certain transactions, operate our business or make distributions to our common stockholders.

Our debt financing agreements contain financial and other covenants with which we are required to comply and that limit our ability to operate our business. The agreements that include these covenants govern, among other things, the Revolving Credit Facility, the April 2019 Term Loan, the November 2019 Term Loan and the Master Trust Funding Program. These covenants, as well as any additional covenants to which we may be subject in the future because of additional or replacement debt financing, could cause us to have to forego investment opportunities, reduce or eliminate distributions to our common stockholders or obtain financing that is more expensive than financing we could obtain if we were not subject to the covenants. The covenants impose limitations on, among other things, our ability to incur additional indebtedness, encumber assets and pay distributions to our stockholders under certain circumstances subject(subject to certain exceptions relating to our qualification as a REIT under the Code.Code). In addition, these agreements have cross-default provisions that generally result in an event of default if we default under other material indebtedness.

The covenants and other restrictions under our debt agreements may affect, among other things, our ability to:

incur indebtedness;

create liens on assets;

cause our subsidiaries to distribute cash to us to fund distributions to stockholders or to otherwise use in our business; (see “Item 7. Management’sManagement's Discussion and Analysis of Financial Condition and Results of Operations—Description of Certain Debt”);

sell or substitute assets;

modify certain terms of our leases;

manage our cash flows; and

make distributions to equity holders, including our common stockholders.

Additionally, these restrictions may adversely affect our operating and financial flexibility and may limit our ability to respond to changes in our business or competitive environment.

Under certain circumstances, the subsidiaries included in our Master Trust Funding Program would be prohibited from distributing excess cash flow to us, and the assetsenvironment, all of such subsidiaries could be foreclosed upon.

Through our Master Trust Funding Program, certain of our Operating Partnership’s indirect wholly owned subsidiaries have issued net-lease mortgage notes payable with an aggregate outstanding principal balance of $239.1 million as of December 31, 2019. As of December 31, 2019, we had pledged 355 properties, with a net investment amount of $601.3 million, as collateral under this program. As the equity owner of the subsidiaries included in our Master Trust Funding Program, we are only entitled to the excess cash flows from such subsidiaries after debt service and all other required payments are made on the notes. If, at any time, the monthly debt service coverage ratio (as defined) generated by the collateral pool is less than or equal to 1.25x, excess cash flow (as defined) from the subsidiaries included in our Master Trust Funding Program will be deposited into a reserve account to be used for payments on the net-lease mortgage notes in the event there is a shortfall in cash at such subsidiaries to make required payments on the notes. Additionally, if at any time the three month average debt service coverage ratio generated by the collateral pool is less than or equal to 1.15x, excess cash flow from the subsidiaries included in our Master Trust Funding Program will be applied to an early amortization of the notes. For the year ended December 31, 2019, the debt service coverage ratio was approximately 2.33x. If we fail to maintain the required debt service coverage ratios, the excess cash flows we receive from these subsidiaries would be reduced or eliminated. This couldwhich may materially and adversely affect us.

Mortgage debt obligations expose us includingto the possibility of foreclosure, which could result in the loss of our investment in any property subject to mortgage debt.
Future borrowings may be secured by reducingmortgages on our properties. Incurring mortgage and other secured debt obligations increases our risk of losses because defaults on secured indebtedness may result in foreclosure actions initiated by lenders and ultimately our loss of the properties securing any loans for which we are in default. If we are in default under a cross-defaulted mortgage loan, we could lose multiple properties to foreclosure. For tax purposes, a foreclosure of any of our properties would be treated as a sale of the property for a purchase price equal to the outstanding balance of the debt secured by the mortgage. If the outstanding balance of the debt
29


secured by the mortgage exceeds our tax basis in the property, we would recognize taxable income on foreclosure, but would not receive any cash proceeds, which could hinder our ability to pay cash distributionsmeet the REIT distribution requirements. As we execute our business plan, we may assume or incur new mortgage indebtedness on our common stock and possibly prevent us from maintainingproperties. Any default under any mortgage debt obligation we incur may increase the risk of our qualification for taxation as a REIT. In addition, if the subsidiaries included indefault on our Master Trust Funding Program are unable to repay the notes, including in connection with any acceleration of maturity, the pledged assets could be foreclosed upon and our equity in such assets eliminated.

26


other indebtedness.

Risks Related to Our Organizational Structure

Our charter and bylaws and Maryland law contain provisions that may delay, defer or prevent a change of control transaction, even if such a change in control may be in your interest, and as a result may depress the market price of our common stock. Our charter contains certain restrictions on ownership and transfer of our stock.

Our charter contains various provisions that are intended to, among other things, assist us in maintaining our qualification for taxation as a REIT and, subject to certain exceptions, authorizes our directors to take such actions as are necessary or appropriate to cause us to continue to qualify as a REIT. For example, our charter prohibits the actual, beneficial or constructive ownership by any person of more than 9.8% in value or in number of shares, whichever is more restrictive, of the outstanding shares of our common stock or more than 9.8% in value of the aggregate of the outstanding shares of all classes and series of our stock.

Our board of directors, in its sole and absolute discretion, may exempt a person, prospectively or retroactively, from these ownership limits if certain conditions are satisfied. The restrictions on ownership and transfer of our stock may, among other things:

discourage a tender offer or other transactionstransaction or a change in management or of control that might involve a premium price for our common stock or that our stockholders otherwise believe to be in their best interests; or

result in the transfer of shares acquired in excess of the restrictions to a trust for the benefit of one or more charitable beneficiaries and, as a result, the forfeiture by the acquirer of the benefits of owning the additional shares.

We could increase or decrease the number of authorized shares of stock, classify and reclassify unissued stock and issue stock without stockholder approval.

Our board of directors, without stockholder approval, has the power under our charter to amend our charter to increase or decrease the aggregate number of shares of stock or the number of shares of stock of any class or series that we are authorized to issue, to authorize us to issue authorized but unissued shares of our common stock or preferred stock and to classify or reclassify any unissued shares of our common stock or preferred stock into one or more classes or series of stock and to set the terms of such newly classified or reclassified shares. As a result, we may issue one or more classes or series of common stock or preferred stock with preferences, conversion or other rights, voting powers or rights, restrictions, limitations as to dividends or other distributions, qualifications or terms or conditions of redemption that are senior to, or otherwise conflict with, the rights of our common stockholders. Our board of directors could establish a class or series of common stock or preferred stock that could, depending on the terms of such class or series, delay, defer or prevent a transaction or a change of control that might involve a premium price for our common stock or otherwise be in the best interest of our stockholders.

Our bylaws designate the Circuit Court for Baltimore City, Maryland as the sole and exclusive forum for certain types of actions and proceedings that may be initiated by our stockholders, which could limit stockholders' ability to obtain a favorable judicial forum for disputes with us or our directors, officers or employees and could discourage lawsuits against us and our directors, officers and employees.
Our bylaws provide that, unless we consent in writing to the selection of an alternative forum, the Circuit Court for Baltimore City, Maryland, or, if that court does not have jurisdiction, the United States District Court for the District of Maryland, Baltimore Division, will be the sole and exclusive forum for (a) any Internal Corporate Claim, as such term is defined in the Maryland General Corporation Law (“MGCL”), (b) any derivative action or proceeding brought on our behalf, (c) any action asserting a claim of breach of any duty owed by any of our directors, officers or other employees to us or to our stockholders, (d) any action asserting a claim against us or any of our directors, officers or other employees arising pursuant to any provision of the MGCL or our charter or bylaws or (e) any other action asserting a claim against us or any of our directors, officers or other employees that is governed by the internal affairs doctrine. These choice of forum provisions will not apply to suits brought to enforce a duty or liability created by the Securities Act, the Exchange Act, or any other claim for which federal courts have exclusive jurisdiction.
30


These exclusive forum provisions may limit the ability of our stockholders to bring a claim in a judicial forum that such stockholders find favorable for disputes with us or our directors, officers, or employees, which may discourage such lawsuits against us and our directors, officers, and employees. Alternatively, if a court were to find the choice of forum provisions contained in our bylaws to be inapplicable or unenforceable in an action, we may incur additional costs associated with resolving such action in other jurisdictions, which could materially adversely affect our business, financial condition, and operating results.
Termination of the employment agreements with certain members of our senior management team could be costly and could prevent a change in control of our company.

The employment agreements with certain members of our senior management team provide that if their employment with us terminates under certain circumstances (including in connection with a change in control of our company), we may be required to pay them significant amounts of severance compensation, thereby making it costly to terminate their employment. Furthermore, these provisions could delay or prevent a transaction or a change in control of our company that might involve a premium paid for shares of our common stock or otherwise be in the best interests of our stockholders.

Our board of directors may change our investment and financing policies without stockholder approval, including those with respect to borrowing, and we may become more highly leveraged, which may increase our risk of default under our debt obligations.

Our investment and financing policies are exclusively determined by our board of directors. Accordingly, our stockholders do not control these policies. Further, our organizational documents do not limit the amount or percentage of indebtedness, funded or otherwise, that we may incur. Although we are not required by our organizational documents to maintain a particular leverage ratio and may not be able to do so, we generally intend to target a level of net debt (which includes recourse and non-recourse borrowings and any outstanding preferred stock issuance less unrestricted cash and cash equivalents) that, over time, is less than six times our Annualized Adjusted EBITDAre. However, from time to time, our ratio of net debt to our Annualized Adjusted EBITDAre may equal or exceed six times. Our board of directors may alter or eliminate our current policy on borrowing at any time without stockholder approval. If this policy changed, we could

27


become more highly leveraged, which could result in an increase in our debt service. Higher leverage also increasesservice and the risk of default on our obligations. In addition, a change in our investment policies, including the manner in which we allocate our resources across our portfolio or the types of assets in which we seek to invest, may increase our exposure to interest rate risk, real estate market fluctuations and liquidity risk. Changes to our policies with regard to the foregoing could materially and adversely affect us.

Our rights and the rights of our stockholders to take action against our directors and officers are limited.

As permitted by Maryland law, our charter limits the liability of our directors and officers to us and our stockholders for money damages to the maximum extent permitted by Maryland law. Therefore, our directors and officers are subject to monetary liability resulting only from: actual receipt of an improper benefit or profit in money, property or services; or active and deliberate dishonesty by the director or officer that was established by a final judgment as being material to the cause of action adjudicated.

As a result, we and our stockholders have rights against our directors and officers that are more limited than might otherwise exist. Accordingly, if actions taken by any of our directors or officers impede the performance of our company, your and our ability to recover damages from such director or officer will be limited. In addition, our charter and our bylaws requirerequires us to indemnify our directors and officers for actions taken by them in those and certain other capacities to the maximum extent permitted by Maryland law.

We are a holding company with no direct operations and rely on funds received from our Operating Partnership to make any distributions to stockholders and to pay liabilities.

We are a holding company and conduct substantially all of our operations through our Operating Partnership. We do not have any independent operations, and our only material asset is our interest in our Operating Partnership. As a result, we rely on distributions from our Operating Partnership to pay any distributions we might declare on shares of our common stock. We also rely on distributions from our Operating Partnership to meet any of our obligations, including any tax liability on taxable income allocated to us from our Operating Partnership. In addition, because we are a holding company, claims by our stockholders will be structurally subordinated to all existing and future liabilities and obligations (whether or not for borrowed money) of our Operating Partnership and
31


its subsidiaries. Therefore, in the event of our bankruptcy, liquidation or reorganization, our assets and those of our Operating Partnership and its subsidiaries will be able to satisfy the claims of our stockholders only after all of our and our Operating Partnership’sPartnership's and its subsidiaries’subsidiaries' liabilities and obligations have been paid in full.

In connection with our future acquisition of properties or otherwise, we may issue units of our Operating Partnership to third parties. Such issuances would reduce our ownership in our Operating Partnership. If you do not directly own units of our Operating Partnership, you will not have any voting rights with respect to any such issuances or other partnership level activities of our Operating Partnership.

Conflicts of interest could arise in the future between the interests of our stockholders and the interests of holders of units in our Operating Partnership, which may impede business decisions that could benefit our stockholders.

Conflicts of interest could arise in the future as a result of the relationships between us and our stockholders, on the one hand, and our Operating Partnership and its limited partners, on the other. Our directors and officers have duties to our company under applicable Maryland law in connection with the management of our company. At the same time, one of our wholly owned subsidiaries, Essential Properties General OP Holdings, LLC, as the general partner of our Operating Partnership, has fiduciary duties and obligations to our Operating Partnership and its limited partners under Delaware law and the partnership agreement of our Operating Partnership. The fiduciary duties and obligations of Essential Properties General OP Holdings, LLC, as general partner of our Operating Partnership, to our Operating Partnership and its limited partners may conflict with the duties of our directors and officers to our company and its stockholders.

Under the terms of the partnership agreement of our Operating Partnership, if there is a conflict between the interests of our stockholders, on one hand, and any limited partners, on the other, we will endeavor in good faith to resolve the conflict in a manner not adverse to either our stockholders or any limited partners; provided, however, that so long as we own a controlling economic interest in our Operating Partnership, any conflict that cannot be resolved in a manner not adverse to either our stockholders or any limited partners shall be resolved in favor of our stockholders.

28


Certain mergers, consolidations and other transactions require the approval of a majority in interest of the outside limited partners in our Operating Partnership (which excludes us and our subsidiaries), which could prevent certain transactions that may result in our stockholders receiving a premium for their shares or otherwise be in their best interest.

The partnership agreement requires the general partner or us, as the parent of the general partner, to obtain the approval of a majority in interest of the outside limited partners in our Operating Partnership (which excludes us and our subsidiaries) in connection with certain mergers, consolidations or other combinations of us, or a sale of all or substantially all of our assets. This approval right could prevent a transaction that might be in the best interests of our stockholders.

As of December 31, 2019, we are no longer an “emerging growth company,” and, as a result, the reduced disclosure requirements applicable to “emerging growth companies” no longer apply, which will increase our costs as a result of, among other things, compliance requirements with Section 404 of the Sarbanes-Oxley Act and increased demands on management.

Because the aggregate worldwide market value of common stock held by our non-affiliate stockholders exceeded $700 million on June 28, 2019, we became a large accelerated filer as of December 31, 2019, and, accordingly, we no longer qualify as an emerging growth company. As such, we will incur significant additional expenses that we did not previously incur in complying with the Sarbanes-Oxley Act and rules implemented by the SEC. The cost of compliance with Section 404 requires us to incur substantial accounting expense and expend significant management time on compliance-related issues as we implement additional corporate governance practices and comply with reporting requirements. Moreover, if we or our independent registered public accounting firm identifies deficiencies in our internal control over financial reporting as material weaknesses, we may be required to make prospective or retroactive changes to our financial statements, consider other areas for further attention or improvement, or be unable to obtain the required attestation in a timely manner, if at all. In addition, the market price of our stock could decline and we could be subject to sanctions or investigations by the SEC or other regulatory authorities, which would require additional financial and management resources.

Risks Related to Our Status as a REIT

Failure to continue to qualify as a REIT would materially and adversely affect us and the value of our common stock, and even if we continue to qualify as a REIT, we may be subject to certain additional taxes.

We elected to be taxed as a REIT for federal income tax purposes beginning with our taxable year ended December 31, 2018, and we believe that our current organization and operations have allowed and will continue to allow us to qualify as a REIT. We have not requested and do not plan to request a ruling from the Internal Revenue Service, or IRS, that we qualify as a REIT, and the statements in this Annual Report are not binding on the IRS or any court. Therefore, we cannot assure you that we will remain qualified as a REIT in the future. If we lose our REIT status, we will face significant tax consequences that would substantially reduce our cash available for distribution to youour stockholders for each of the years involved because:

we would not be allowed a deduction for distributions to stockholders in computing our taxable income and would be subject to federal income tax at the corporate rate;

we also could be subject to increased state and local taxes; and

unless we are entitled to relief under applicable statutory provisions, we could not elect to be taxed as a REIT for four taxable years following the year during which we were disqualified.

Any such corporate tax liability could be substantial and would reduce our cash available for, among other things, our operations and distributions to stockholders. In addition, if we fail to remain qualified as a REIT, we will not be required to make distributions to our stockholders. As a result of all these factors, our failure to remain qualified as a REIT also could impair our ability to expand our business and raise capital and could materially and adversely affect the trading price of our common stock.

29


Qualification as a REIT involves the application of highly technical and complex Code provisions for which there are only limited judicial and administrative interpretations. The determination of various factual matters and circumstances not entirely within our control may affect our ability to continue to qualify as a REIT. In order to continue to qualify as a REIT, we must satisfy a number of requirements, including requirements regarding the
32


ownership of our stock, requirements regarding the composition of our assets and a requirement that at least 95% of our gross income in any year must be derived from qualifying sources, such as “rents from real property.” Also, we must make distributions to stockholders aggregating annually at least 90% of our REIT taxable income, determined without regard to the dividends paid deduction and excluding any net capital gains. In addition, legislation, new regulations, administrative interpretations or court decisions may materially and adversely affect our investors, our ability to continue to qualify as a REIT for federal income tax purposes or the desirability of an investment in a REIT relative to other investments.

Even if we continue to qualify as a REIT for federal income tax purposes, we may be subject to some federal, state and local income, property and excise taxes on our income or property and, in certain cases, a 100% penalty tax, in the event we sell property as a dealer. In addition, any taxable REIT subsidiaries will be subject to tax as regular corporations in the jurisdictions in which they operate.

If our Operating Partnership fails to qualify as a partnership for federal income tax purposes, we will cease to qualify as a REIT and suffer other adverse consequences.

We believe that our Operating Partnership will be treated as a partnership for federal income tax purposes. Aspurposes and, as a partnership, our Operating Partnershipresult, will generally not be subject to federal income tax on its income. Instead, for federal income tax purposes if oureach of the partners of the Operating Partnership, is treated as a partnership, each of its partners, including us, will be allocated, and may be required to pay tax with respect to, such partner’spartner's share of its income. Our Operating Partnership will generally be required to determine and pay an imputed underpayment of tax (plus interest and penalties) resulting from an adjustment of the Operating Partnership’sPartnership's items of income, gain, loss, deduction or credit at the partnership level. We cannot assure you that the IRS will not challenge the statustax classification of our Operating Partnership or any other subsidiary partnership in which we own an interest, as a disregarded entity or partnership for federal income tax purposes, or that a court will not sustain such a challenge. If the IRS were successful in treating our Operating Partnership or any such other subsidiary partnership as an entity taxable as a corporation for federal income tax purposes, we will fail to meet the gross income tests and certain of the asset tests applicable to REITs and, accordingly, we will likely cease to qualify as a REIT. Also, the failure of our Operating Partnership or any subsidiary partnerships to qualify as a disregarded entity or partnership could cause it to become subject to federal and state corporate income tax, which will reduce significantly the amount of cash available for debt service and for distribution to its partners, including us.

To maintain our REIT status, we may be forced to borrow funds during unfavorable market conditions, and the unavailability of such capital on favorable terms at the desired times, or at all, may cause us to curtail our investment activities and/or to dispose of assets at inopportune times, which could materially and adversely affect us and the per share trading price of our common stock.

times.

To continue to qualify as a REIT, we generally must distribute to our stockholders at least 90% of our REIT taxable income each year, determined without regard to the dividends-paid deduction and excluding any net capital gains, and we will be subject to corporate income tax on our undistributed taxable income to the extent that we distribute less than 100% of our REIT taxable income, determined without regard to the dividends-paid deduction and including any net capital gains, each year. In addition, we will be subject to a 4% nondeductible excise tax on the amount, if any, by which distributions paid by us in any calendar year are less than the sum of 85% of our ordinary income, 95% of our capital gain net income and 100% of our undistributed income from prior years.

In order to maintain our REIT status and avoid the payment of income and excise taxes, we may need to borrow funds to meet the REIT distribution requirements even if market conditions are not favorable for these borrowings.  These borrowing needs could result from, among other things, differences in timing between the actual receipt of cash and recognition of income for federal income tax purposes, or the effect of non-deductible capital expenditures, the creation of reserves or required debt or amortization payments. These sources, however, may not be available on favorable terms or at all. Our access to third-party sources of capital depends on a number of factors, including the market’s perception of our growth potential, our debt level and creditworthiness, the market price of our common stock, and our then current and potential future earnings. We cannot assure you that we will have access to such capital on favorable terms at the desired times, or at all, which may cause us to curtail our investment activities and/or to dispose of assets at inopportune times, and could materially and adversely affect us and the per share trading price of our common stock.

30

Our ability to provide certain services to our tenants may be limited by the REIT rules or may have to be provided through a taxable REIT subsidiary.
As a REIT, we generally cannot provide services to our tenants other than those that are customarily provided by landlords, nor can we derive income from a third party that provides such services. If we forego providing such services to our tenants, we may be at a disadvantage to competitors that are not subject to the same restrictions. However, we can provide such non-customary services to our tenants and receive our share in the revenue from such services if we do so through a taxable REIT subsidiary (“TRS”), though income earned by such TRS will be subject to U.S. federal corporate income taxation.
33


The IRS may treat sale-leaseback transactions as loans, which could jeopardize our REIT status or require us to make an unexpected distribution.

A significant portion of our investments were obtained through sale-leaseback transactions, where we purchase owner-occupied real estate and lease it back to the seller. We expect that a majority of our future investments will be obtained this way. The IRS may take the position that specific sale-leaseback transactions that we treat as leases are not true leases for federal income tax purposes but, instead, should be re-characterized as financing arrangements or loans.

If a sale-leaseback transaction were so re-characterized, we might fail to satisfy the REIT asset tests, the income tests or distribution requirements and consequently lose our REIT status effective with the year of re-characterization unless we elect to make an additional distribution to maintain our REIT status. The primary risk relates to our loss of previously incurred depreciation expenses, which could affect the calculation of our REIT taxable income and could cause us to fail the REIT distribution test that requires a REIT to distribute at least 90% of its REIT taxable income, determined without regard to the dividends-paid deduction and excluding any net capital gain. In this circumstance, we may elect to distribute an additional dividend of the increased taxable income so as not to fail the REIT distribution test. This distribution would be paid to all stockholders at the time of declaration rather than the stockholders existing in the taxable year affected by the re-characterization.

Dividends payable by REITs do not qualify for the reduced tax rates available for some dividends.

The maximum tax rate applicable to income from “qualified dividends”"qualified dividends" payable to U.S. stockholders that are individuals, trusts and estates is 20%. Dividends payable by REITs, however, generally are not eligible for the 20% rate applicable to “qualified dividends” except to the extent the REIT dividends are attributable to “qualified dividends”"qualified dividends" received by the REIT itself. However, for non-corporate U.S. stockholders, dividends payable by REITs that are not designated as capital gain dividends or otherwise treated as “qualified dividends”"qualified dividends" generally are eligible for a deduction of 20% of the amount of such dividends, for taxable years beginning before January 1, 2026. More favorable rates will nevertheless continue to apply for regular corporate “qualified"qualified dividends."  Although these rules do not adversely affect the taxation of REITs or dividends payable by REITs, if the 20% rate continues to apply to regular corporate qualified dividends, investors who are individuals, trusts and estates may regard investments in REITs to be relatively less attractive than investments in the stocks of non-REIT corporations.

The tax imposed on REITs engaging in “prohibited transactions” may limit our ability to engage in transactions which would be treated as sales for federal income tax purposes.

A REIT’sREIT's net income from “prohibited transactions” is subject to a 100% penalty tax. In general, prohibited transactions are sales or other dispositions of property, other than foreclosure property, held primarily for sale to customers in the ordinary course of business. Although we do not intend to hold any properties that would be characterized as held for sale to customers in the ordinary course of our business, unless a sale or disposition qualifies under certain statutory safe harbors, such characterization is a factual determination and no guarantee can be given that the IRS would agree with our characterization of our properties or that we will always be able to make use of the available safe harbors.

Complying with REIT requirements may limit our ability to hedge effectively and may cause us to incur tax liabilities.

The REIT provisions of the Code substantially limit our ability to hedge our assets and liabilities. Any income from a hedging transaction that we enter into to manage the risk of interest rate changes with respect to borrowings made or to be made to acquire or carry real estate assets, or from certain terminations of such hedging positions, does not constitute “gross income” for purposes of the 75% or 95% gross income tests that apply to REITs, provided that certain identification requirements are met. To the extent that we enter into other types of hedging transactions or fail to properly identify such transaction as a hedge, the income is likely to be treated as non-qualifying income for purposes of both of the gross income tests. As a result of these rules, we may be required to limit our use of advantageous hedging techniques or implement those hedges through a taxable REIT subsidiary (“TRS”).TRS. This could increase the cost of our hedging activities because any TRS in which we own an interest may be subject to tax on gains or expose us to greater risks associated with changes in interest rates than we would otherwise want to bear. In addition, losses in any TRS in which we own an interest will generally not provide any tax benefit, except that such losses could theoretically be carried forward against future taxable income in such TRS.

31

34


Complying with REIT requirements may affect our profitability and may force us to liquidate or forgo otherwise attractive investments.

To qualify as a REIT, we must continually satisfy tests concerning, among other things, the nature and diversification of our assets, the sources of our income and the amounts we distribute to our stockholders. We may be required to liquidate or forgo otherwise attractive investments in order to satisfy the asset and income tests or to qualify under certain statutory relief provisions. We also may be required to make distributions to stockholders at disadvantageous times or when we do not have funds readily available for distribution. As a result, having to comply with the distribution requirement could cause us to: (i) sell assets in adverse market conditions; (ii) borrow on unfavorable terms; or (iii) distribute amounts that would otherwise be invested in future acquisitions, capital expenditures or repayment of debt. Accordingly, satisfying the REIT requirements could materially and adversely affect us. Moreover, if we are compelled to liquidate our investments to meet any of these asset, income or distribution tests, or to repay obligations to our lenders, we may be unable to comply with one or more of the requirements applicable to REITs or may be subject to a 100% tax on any resulting gain if such sales are prohibited transactions.

There is a risk of changes in the tax law applicable to REITs.

Because the IRS, the United States Treasury Department and Congress frequently review federal income tax legislation, we cannot predict whether, when or to what extent new federal tax laws, regulations, interpretations or rulings will be adopted. Any of such legislative actions may prospectively or retroactively modify our tax treatment and, therefore, may adversely affect taxation of us and/or our investors.

The For example, the Tax Cuts and Jobs Act of 2017 (the “TCJA”) has significantly changed the U.S. federal income taxation of U.S. businesses and their owners, including REITs and their stockholders. Changes made by the TCJA that could affect us and our stockholders include:

temporarily reducing individual U.S. federal income tax rates on ordinary income; the highest individual U.S. federal income tax rate was reduced from 39.6% to 37% for taxable years beginning after December 31, 2017 and before January 1, 2026;

permanently eliminating the progressive corporate tax rate structure, with a maximum corporate tax rate of 35%, and replacing it with a flat corporate tax rate of 21%;

permitting a deduction for certain pass-through business income, including dividends received by our stockholders from us that are not designated by us as capital gain dividends or qualified dividend income, which will generally allow individuals, trusts, and estates to deduct up to 20% of such amounts for taxable years beginning after December 31, 2017 and before January 1, 2026;

reducing the highest rate of withholding with respect to our distributions to non-U.S. stockholders that are treated as attributable to gains from the sale or exchange of U.S. real property interests from 35% to 21%;

limiting our deduction for net operating losses to 80% of REIT taxable income (prior to the application of the dividends paid deduction);

generally limiting the deduction for net business interest expense in excess of 30% of a business’s adjusted taxable income except for taxpayers that engage in certain real estate businesses and elect out of this rule (provided that such electing taxpayers must use an alternative depreciation system for certain property); and

eliminating the corporate alternative minimum tax.

You are urged to consult with your tax advisor with respect to the status of legislative, regulatory, judicial or administrative developments and proposals and their potential effect on an investment in our securities.

32


Risks Related to the Ownership of Our Common Stock

Changes in market conditions and volatility of stock prices could adversely affect the market price of our common stock.

The market price of our common stock may be volatile. In addition,on the NYSE on which our common stock is listed, and other equity markets, havehas experienced significant price and volume fluctuations.volatility, particularly since the outbreak of the COVID-19 pandemic. The market price of our common stock will fluctuate, and such fluctuations could be significant and frequent; accordingly, our common stockholders may experience a significant decrease in the value of their shares, including decreases that may be related to technical market factors and may be unrelated to our operating performance or prospects. Similarly, the trading volume of our common stock may decline, and our common stockholders could experience a decrease in liquidity. A number of factors could negatively affect the price per share of our common stock, including:

general market and economic conditions;

actual or anticipated variations in our quarterly operating results or distributions or our payment of distributions in shares of our common stock;

distributions; changes in our funds from operations (“FFO”), core FFO (“Core FFO”), adjusted FFO (“AFFO”) or earnings estimates;

guidance; changes in our net investment activity; difficulties or inability to access equity or debt capital on attractive terms or extend or refinance existing debt;

increases in our leverage; changes in market valuations of similar companies;

publication of research reports about usour management or business strategy; failure to comply with the real estate industry;

the general reputation of REITsNYSE listing requirements or other regulatory requirements; and the attractiveness of their equity securitiesother factors described in comparison to other equity securities;

general stock and bond market conditions, including changes in interest rates on fixed income securities, that may lead prospective purchasers of our stock to demand a higher annual yield from future distributions;

a change in ratings issued by any analyst following us or any nationally recognized statistical rating organization;

additions or departures of key management personnel;

adverse market reaction to any additional debt we may incur in the future;

speculation in the press or investment community;

terrorist activity which may adversely affect the markets in which our securities trade, possibly increasing market volatility and causing further erosion of business and consumer confidence and spending;

failure to meet and to continue to maintain our qualification as a REIT;

strategic decisions by us or our competitors, such as acquisitions, divestments, spin-offs, joint ventures, strategic investments or changes in business strategy;

failure to satisfy listing requirements of the NYSE;

governmental regulatory action and changes in tax laws; and

the issuance of additional shares of our common stock or securities convertible into or exercisable or exchangeable therefor (such as units of limited partnership in our Operating Partnership (“OP Units”) that are exchangeable for our common stock), or the perception that such issuances might occur.

33


this Risk Factors section. Many of thethese factors listed above are beyond our control. These factors may cause the market price of shares of our common stock to decline significantly, regardless of our financial condition, results of operations, business or our prospects.

Furthermore, in recent years, the stock markets have experienced significant price and volume fluctuations. This volatility has had a significant impact on the market price of securities issued by many companies, including companies in our industry. The changes frequently appear to occur without regard to the operating performance of the affected companies. Hence, the price of our common stock could fluctuate based upon factors that have little or nothing to do with us in particular, and these fluctuations could materially reduce the price of our common stock.

Increases in market interest rates may result in a decrease in the value of shares of our common stock.

One of the factors that may influence the price of shares of our common stock is the distribution yield on shares of our common stock (as a percentage of the price of shares of our common stock) relative to market interest rates. An increase in market interest rates, which are currently at low levels relative to historical rates, may lead prospective purchasers of shares of our common stock to expect a higher distribution yield. Additionally, higher interest rates would likely increase our borrowing costs and potentially decrease funds available for distribution. Thus, higher market interest rates could cause the per share trading price of our common stock to decrease.

Higher borrowing costs and a reduced trading price of our common stock would increase our overall cost of capital and adversely affect our ability to make accretive acquisitions.

35


We may be unable to continue to make distributions at our current distribution level, and our board may change our distribution policy in the future.

While we expect to continue to make regular quarterly distributions to the holders of our common stock, if sufficient cash is not available for distribution from our operations, we may have to fund distributions from working capital or net proceeds from asset sales, borrow to provide funds for such distributions, or reduce the amount of such distributions. To the extent we borrow to fund distributions, our future interest costs would increase, thereby reducing our earnings and cash available for distribution from what they otherwise would have been. If cash available for distribution generated by our assets is less than expected, or if such cash available for distribution decreases in future periods from expected levels, our inability to make distributions could result in a decrease in the market price of our common stock.

The decision to declare and pay distributions on our common stock, as well as the form, timing and amount of any such future distributions, is at the sole discretion of our board of directors and depends on upon a number of factors, including our actual and projected results of operations, FFO, Core FFO, AFFO, liquidity, cash flows and financial condition, the revenue we actually receive from our properties, our operating expenses, our debt service requirements, our capital expenditures, prohibitions and other limitations under our financing arrangements, our REIT taxable income, the annual REIT distribution requirements, applicable law and such other factors as our board of directors deems relevant. We may not be able to make distributions in the future, and our inability to make distributions, or to make distributions at expected levels, could have a material adverse effect on the market price of our common stock.

The incurrence of additional debt, which would be senior to shares of our common stock upon liquidation, and/or preferred equity securities that may be senior to shares of our common stock for purposes of distributions or upon liquidation, may materially and adversely affect the market price of shares of our common stock.

In the future, we may attempt to increase our capital resources by making additional offerings of debt or preferred equity securities, including by causing our Operating Partnership or its subsidiaries to issue additional debt securities, or by otherwise incurring additional indebtedness. Upon liquidation, holders of our debt securities, other lenders and creditors, and any holders of preferred stock with a liquidation preference will receive distributions of our available assets prior to our stockholders. Additionally, any convertible or exchangeable securities that we issue in the future may have rights, preferences and privileges more favorable than those of our common stock and may result in dilution to owners of our common stock. Our stockholders are not entitled to preemptive rights or other protections against dilution. Our preferred stock, if issued, could have a preference on liquidating distributions or a preference on distribution payments that could limit our right to make distributions to our stockholders. Because our decision to issue securities in any future offering will depend on market conditions and other factors beyond our control, we cannot predict or estimate the amount, timing or nature of our future offerings. Our stockholders bear the risk of our future offerings reducing per share trading price of our common stock.

34


Sales of substantial amounts of our common stock in the public markets,or securities convertible into or exercisable or exchangeable therefor, or the perception that theysuch sales might occur, could reduce the price of our common stock and may dilute your voting power and your ownership interest in us.

Sales of substantial amounts of our common stock or securities convertible into or exercisable or exchangeable therefor (such as OP Units”)Units), or the perception that such sales might occur, could adversely affect the market price of our common stock. Additionally, such sales would dilute the voting power and ownership interest of existing common stockholders. Our charter provides that we may issue up to 500,000,000 shares of common stock, and a majority of our entire board of directors has the power to amend our charter to increase the aggregate number of shares of stock or the number of shares of stock of any class or series that we are authorized to issue without stockholder approval. As of December 31, 2019,2021, we had 83,761,151124,649,053 shares of common stock outstanding and 553,847 OP Units outstanding (excluding OP Units held directly or indirectly by us). The currently outstanding OP Units are primarily held by members of our management team. OP Units are generally redeemable for cash or, at our election, shares of common stock on a one-for-one basis.

Additionally,basis, which may result in stockholder dilution. In the future we may acquire properties through tax deferred contribution transactions in exchange for OP Units. This acquisition structure may have the effect of, among other things, reducing the amount of tax depreciation we could deduct over the tax life of the acquired properties, and may require that we agree to protect the contributors' ability to defer recognition of taxable gain through restrictions on our ability to dispose of the acquired properties and/or the allocation of partnership debt to the contributors to maintain their tax bases. These restrictions could limit our ability

36


to sell an effective registration statement relating to up to 3,550,000 shares of our common stockasset at a time, or securities convertible into or exchangeable for shares of our common stockon terms, that maywould be issued pursuant to our 2018 Incentive Plan.favorable absent such restrictions. As of December 31, 2019, 2,800,8422021, 1,692,266 shares remain available for issuance under our 2018 Incentive Plan.
General Risk Factors
Any material failure, weakness, interruption or breach in security of our information systems could prevent us from effectively operating our business.
We rely on information systems across our operations and corporate functions, including finance and accounting, and depend on such plan.

systems to ensure payment of obligations, collection of cash, data warehousing to support analytics, and other various processes and procedures. Our ability to efficiently manage our business depends significantly on the reliability and capacity of these systems. The failure of these systems to operate effectively, maintenance problems, upgrading or transitioning to new platforms or a breach in security of these systems, such as in the event of cyber-attacks, could adversely affect us. There can be no assurance that our security efforts and measures will be effective or that attempted security breaches or disruptions would not be successful or damaging. A security breach or other significant disruption involving our information systems could disrupt the proper functioning of our networks and systems; result in misstated financial reports, violations of loan covenants and/or missed reporting deadlines; result in our inability to properly monitor our compliance with the rules and regulations regarding our qualification as a REIT; result in the unauthorized access to, and destruction, loss, theft, misappropriation or release of proprietary, confidential, sensitive or otherwise valuable information of ours or others, which others could use to compete against us or for disruptive, destructive or otherwise harmful purposes and outcomes; require significant management attention and resources to remedy any damages that result; subject us to claims for breach of contract, damages, credits, penalties or termination of leases or other agreements; or damage our reputation among our tenants and investors generally.

We are subject to litigation, which could materially and adversely affect us.
From time to time, we are party to various lawsuits, claims and other legal proceedings. These matters may involve significant expense and may result in judgments or settlements, which may be significant. There can be no assurance that insurance will be available to cover losses related to legal proceedings or that our tenants will meet any indemnification obligations that they have to us. Litigation may result in significant defense costs and potentially significant judgments against us, some of which are not, or cannot be, insured against. Resolution of these types of matters against us may result in our having to pay significant fines, judgments or settlements, which, if uninsured, or if the fines, judgments, and settlements exceed insured levels, could materially and adversely affect us.
Material weaknesses in or a failure to maintain an effective system of internal control over financial reporting or disclosure controls could prevent us from accurately and timely reporting our financial results, which could materially and adversely affect us.
Effective internal controls over financial reporting are necessary for us to provide reliable financial reports, effectively prevent fraud and operate successfully as a public company. If we cannot provide reliable financial reports or prevent fraud, our reputation and operating results would be harmed. We are required to perform system and process evaluation and testing of our internal control over financial reporting to allow management to report on, and our independent registered public accounting firm to attest to, the effectiveness of our internal control over financial reporting, as required by Section 404 of the Sarbanes-Oxley Act of 2002. Designing and implementing an effective system of internal control over financial reporting and disclosure controls and procedures is a continuous effort that requires significant resources, including the expenditure of a significant amount of time by senior members of our management team.
In connection with our ongoing monitoring of our internal control over financial reporting or audits of our financial statements, we or our auditors may identify deficiencies in our internal control over financial reporting that may be significant or rise to the level of material weaknesses. Any failure to maintain effective internal control over financial reporting or disclosure controls and procedures or to timely effect any necessary improvements to such controls, could harm our operating results or cause us to fail to meet our reporting obligations (which could affect the listing of our common stock on the NYSE). Additionally, ineffective internal control over financial reporting or disclosure controls and procedures could also adversely affect our ability to prevent or detect fraud, harm our reputation and cause investors to lose confidence in our reported financial information, which would likely have a negative effect on the trading price of our common stock.
37


Changes in accounting standards may materially and adversely affect us.
From time to time FASB and the SEC, who create and interpret accounting standards, may change the financial accounting and reporting standards or their interpretation and application of these standards that will govern the preparation of our financial statements. These changes could materially and adversely affect our reported financial condition and results of operations, and, under certain circumstances, may cause us to fail to comply with financial covenants contained in agreements relating to our indebtedness. In some cases, we could be required to apply a new or revised standard retroactively, resulting in restating prior period financial statements. Similarly, these changes could materially and adversely affect our tenants’ reported financial condition or results of operations and affect their preferences regarding leasing real estate.
Item 1B. Unresolved Staff Comments.

None.

Item 2. Properties.

Our Real Estate Investment Portfolio

As of December 31, 2019,2021, we had a portfolio of 1,0001,451 properties, including one undeveloped land parcel and 91inclusive of 126 properties that secure our investments in mortgage loans receivable, that was diversified by tenant, industry and geography and had annualized base rent of $151.2 million$242.9 million. Our 205311 tenants operate 265433 different concepts in 16 industries across 4446 states. None of our tenants represented more than 3.4%3.3% of our annualized base rent at December 31, 2019,2021 and our top ten largest tenants represented 23.4%19.7% of our annualized base rent as of that date.

Diversification by Tenant

As set forth below, as of December 31, 2019,2021, our top ten tenants included ten different concepts: Captain D’s, Mister Car Wash, Art Van Furniture, AMC Theatres, Circle K, Zips Car Wash, Malvern School, R-Store, Vasa Fitness, and Boston Sports Club. Our 1,000 properties are operated by our 205 tenants.concepts. The following table details information about our tenants and the related concepts they operate as of December 31, 20192021 (dollars in thousands):

Tenant(1)

 

Concept

 

Number of

Properties (2)

 

 

Annualized

Base Rent

 

 

% of

Annualized

Base Rent

 

Captain D's, LLC

 

Captain D's

 

 

74

 

 

$

5,094

 

 

 

3.4

%

Car Wash Partners, Inc.

 

Mister Car Wash

 

 

13

 

 

 

4,227

 

 

 

2.8

%

Avf Parent LLC

 

Art Van Furniture

 

 

4

 

 

 

3,817

 

 

 

2.5

%

American Multi-Cinema, Inc (3)

 

AMC

 

 

5

 

 

 

3,710

 

 

 

2.5

%

Mac's Convenience Stores, LLC (4)

 

Circle K

 

 

34

 

 

 

3,686

 

 

 

2.4

%

Zips Car Wash LLC

 

Zips Car Wash

 

 

12

 

 

 

3,220

 

 

 

2.1

%

Malvern School Properties, LP

 

The Malvern School

 

 

13

 

 

 

3,145

 

 

 

2.1

%

GPM Investments, LLC (5)

 

R-Store

 

 

26

 

 

 

2,956

 

 

 

2.0

%

Vasa Fitness LLC

 

Vasa Fitness

 

 

5

 

 

 

2,862

 

 

 

1.9

%

Town Sports International Holdings, Inc.

 

Boston Sports Clubs

 

 

3

 

 

 

2,708

 

 

 

1.8

%

Top 10 Subtotal

 

 

 

 

189

 

 

 

35,425

 

 

 

23.4

%

Other

 

 

 

 

810

 

 

 

115,802

 

 

 

76.6

%

Total

 

 

 

 

999

 

 

$

151,227

 

 

 

100.0

%

(1)

Represents tenant or guarantor.

35


(2)

Excludes one undeveloped land parcel.

(3)

Includes four properties leased to a subsidiary of AMC Entertainment Holdings, Inc.

Tenant (1)
Concept
Number of
Properties (2)
Annualized
Base Rent 
% of
Annualized
Base Rent
Equipmentshare.com Inc.EquipmentShare26 $7,898 3.3 %
Captain D's, LLCCaptain D's75 5,269 2.2 %
Whitewater Holding Company, LLCWhiteWater Express Car Wash16 4,892 2.0 %
Cadence Education, LLCVarious23 4,844 2.0 %
Mammoth Holdings, LLCVarious17 4,455 1.8 %
Car Wash Partners, Inc.Mister Car Wash13 4,393 1.8 %
Bowl New England, Inc.Spare Time4,367 1.8 %
The Nest Schools, Inc.The Nest Schools17 3,952 1.6 %
GB Auto Service, Inc.Various19 3,862 1.6 %
Mac's Convenience Stores, LLC(3)
Circle K34 3,797 1.6 %
Top 10 Subtotal246 47,729 19.7 %
Other1,204 195,146 80.3 %
Total1,450 $242,875 100.0 %

(4)

Includes properties leased to a subsidiary of Alimentation Couche Tard Inc.

 __________________________________________

(5)

Includes one property leased to a subsidiary of GPM investments, LLC.

(1)Represents tenant or guarantor.

(2)Excludes one vacant property.
(3)Includes properties leased to a subsidiary of Alimentation Couche Tard Inc.
As of December 31, 2019,2021, our five largest tenants, who contributed 13.6%11.3% of our annualized base rent, had a rent coverage ratio of 3.3x,6.8x, and our ten largest tenants, who contributed 23.4%19.7% of our annualized base rent, had a rent coverage ratio of 2.7x.

5.1x.

As of December 31, 2019, 93.5%2021, 94.5% of our leases (based on annualized base rent) were triple-net, and the tenant is typically responsible for all improvements and is contractually obligated to pay all operating expenses,
38


such as maintenance, insurance, utility and tax expense, related to the leased property. Due to the triple-net structure of our leases, we do not expect to incur significant capital expenditures relating to our triple-net leased properties, and the potential impact of inflation on our operating expenses is reduced.

Diversification by Concept

Our tenants operate their businesses across 265through 433 concepts (i.e., generally brands). The following table details thoseprovides information about the top ten concepts in our portfolio as of December 31, 20192021 (dollars in thousands):

Concept

 

Type of

Business

 

Annualized

Base Rent

 

 

% of

Annualized

Base Rent

 

 

Number of

Properties (1)

 

 

Building

(Sq. Ft.)

 

ConceptType of
Business
Annualized
Base Rent
% of
Annualized
Base Rent
Number of
Properties (1)
Building
(Sq. Ft.) (1)
EquipmentShareEquipmentShareService$7,898 3.3 %26 491,658 

Captain D's

 

Service

 

$

6,089

 

 

 

4.0

%

 

 

85

 

 

 

220,365

 

Captain D'sService6,371 2.6 %87 225,254 
Applebee'sApplebee'sService5,396 2.2 %37 183,214 
WhiteWater Express Car WashWhiteWater Express Car WashService4,892 2.0 %16 77,746 

Mister Car Wash

 

Service

 

 

4,227

 

 

 

2.8

%

 

 

13

 

 

 

54,621

 

Mister Car WashService4,393 1.8 %13 54,621 
Spare TimeSpare TimeExperience4,367 1.8 %272,979 
The Nest SchoolsThe Nest SchoolsService3,952 1.6 %17 217,282 

Circle K

 

Service

 

 

4,020

 

 

 

2.7

%

 

 

36

 

 

 

139,799

 

Circle KService3,875 1.6 %35 130,975 

Art Van Furniture

 

Retail

 

 

3,817

 

 

 

2.5

%

 

 

4

 

 

 

240,591

 

Festival FoodsFestival FoodsRetail3,671 1.5 %310,871 

AMC

 

Experience

 

 

3,710

 

 

 

2.5

%

 

 

5

 

 

 

240,672

 

AMCExperience3,539 1.5 %240,672 

Zips Car Wash

 

Service

 

 

3,220

 

 

 

2.1

%

 

 

12

 

 

 

46,596

 

The Malvern School

 

Service

 

 

3,145

 

 

 

2.1

%

 

 

13

 

 

 

149,781

 

Applebee's

 

Service

 

 

2,932

 

 

 

1.9

%

 

 

17

 

 

 

87,989

 

Vasa Fitness

 

Experience

 

 

2,862

 

 

 

1.9

%

 

 

5

 

 

 

207,383

 

R-Store

 

Service

 

 

2,812

 

 

 

1.9

%

 

 

25

 

 

 

105,703

 

Top 10 Subtotal

 

 

 

 

36,834

 

 

 

24.4

%

 

 

215

 

 

 

1,493,500

 

Top 10 Subtotal48,354 19.9 %246 2,205,272 

Other

 

 

 

 

114,393

 

 

 

75.6

%

 

 

784

 

 

 

6,373,803

 

Other194,521 80.1 %1,204 11,264,176 

Total

 

 

 

$

151,227

 

 

 

100.0

%

 

 

999

 

 

 

7,867,303

 

Total$242,875 100.0 %1,450 13,469,448 

(1)

Excludes one undeveloped land parcel.

 ______________________________________

(1)Excludes one vacant property.
39


36


Diversification by Industry

Our tenants’tenants' business concepts are diversified across various industries. The following table summarizes those industries as of December 31, 20192021 (dollars in thousands)thousands except per sq. ft amounts):

Tenant Industry

 

Type of

Business

 

Annualized

Base Rent

 

 

% of

Annualized

Base Rent

 

 

Number of

Properties (1)

 

 

Building

(Sq. Ft.)

 

 

Rent Per

Sq. Ft. (2)

 

Quick Service

 

Service

 

$

21,545

 

 

 

14.2

%

 

 

304

 

 

 

810,104

 

 

$

26.82

 

Car Washes

 

Service

 

 

18,946

 

 

 

12.5

%

 

 

82

 

 

 

382,429

 

 

 

49.31

 

Convenience Stores

 

Service

 

 

16,942

 

 

 

11.2

%

 

 

149

 

 

 

598,940

 

 

 

28.29

 

Early Childhood Education

 

Service

 

 

16,846

 

 

 

11.1

%

 

 

82

 

 

 

830,575

 

 

 

19.70

 

Medical / Dental

 

Service

 

 

16,029

 

 

 

10.6

%

 

 

95

 

 

 

594,299

 

 

 

26.11

 

Casual Dining

 

Service

 

 

8,785

 

 

 

5.8

%

 

 

61

 

 

 

369,841

 

 

 

23.75

 

Automotive Service

 

Service

 

 

7,286

 

 

 

4.8

%

 

 

62

 

 

 

382,394

 

 

 

19.05

 

Family Dining

 

Service

 

 

5,099

 

 

 

3.4

%

 

 

31

 

 

 

194,188

 

 

 

26.26

 

Other Services

 

Service

 

 

4,975

 

 

 

3.3

%

 

 

24

 

 

 

257,823

 

 

 

19.30

 

Pet Care Services

 

Service

 

 

4,861

 

 

 

3.2

%

 

 

32

 

 

 

201,540

 

 

 

19.94

 

Service Subtotal

 

 

 

 

121,314

 

 

 

80.2

%

 

 

922

 

 

 

4,622,133

 

 

 

25.87

 

Health and Fitness

 

Experience

 

 

9,971

 

 

 

6.6

%

 

 

25

 

 

 

953,487

 

 

 

9.82

 

Entertainment

 

Experience

 

 

7,072

 

 

 

4.7

%

 

 

18

 

 

 

647,483

 

 

 

10.92

 

Movie Theatres

 

Experience

 

 

4,341

 

 

 

2.9

%

 

 

6

 

 

 

293,206

 

 

 

14.81

 

Experience Subtotal

 

 

 

 

21,384

 

 

 

14.1

%

 

 

49

 

 

 

1,894,176

 

 

 

10.97

 

Home Furnishings

 

Retail

 

 

5,367

 

 

 

3.5

%

 

 

7

 

 

 

383,415

 

 

 

14.00

 

Grocery

 

Retail

 

 

467

 

 

 

0.3

%

 

 

2

 

 

 

70,623

 

 

 

6.61

 

Retail Subtotal

 

 

 

 

5,834

 

 

 

3.9

%

 

 

9

 

 

 

454,038

 

 

 

12.85

 

Building Materials

 

Other

 

 

2,695

 

 

 

1.8

%

 

 

19

 

 

 

896,956

 

 

 

3.01

 

Total

 

 

 

$

151,227

 

 

 

100.0

%

 

 

999

 

 

 

7,867,303

 

 

$

18.92

 

(1)

Excludes one undeveloped land parcel.

(2)

Excludes properties with no annualized base rent and properties under construction.

Tenant IndustryType of
Business
Annualized
Base Rent
% of
Annualized
Base Rent
Number of
Properties (1)
Building
(Sq. Ft.) (1)
Rent Per
Sq. Ft. (2)
Early Childhood EducationService$35,514 14.6 %159 1,681,487 $20.84 
Quick ServiceService30,094 12.4 %362 993,825 30.15 
Medical / DentalService29,008 11.9 %174 1,199,502 24.25 
Car WashesService26,744 11.0 %94 456,057 57.55 
Automotive ServiceService21,457 8.8 %160 1,085,290 19.77 
Convenience StoresService15,580 6.4 %100 578,844 26.92 
Casual DiningService15,310 6.3 %134 524,676 29.18 
Equipment Rental and SalesService9,816 4.0 %41 699,047 13.82 
Family DiningService5,663 2.3 %37 220,106 25.73 
Other ServicesService5,306 2.2 %24 292,129 18.79 
Pet Care ServicesService5,361 2.2 %48 395,905 15.66 
Service Subtotal199,853 82.3 %1,333 8,126,868 24.64 
Health and FitnessExperience11,225 4.6 %27 1,087,279 10.38 
EntertainmentExperience10,935 4.5 %25 800,922 12.97 
Movie TheatresExperience4,170 1.7 %293,206 14.22 
Experience Subtotal26,330 10.8 %58 2,181,407 11.85 
GroceryRetail8,637 3.6 %27 1,272,431 6.79 
Home FurnishingsRetail2,048 0.8 %217,339 9.42 
Retail Subtotal10,685 4.4 %31 1,489,770 7.17 
Building MaterialsIndustrial3,801 1.6 %23 1,257,017 3.02 
Other IndustrialIndustrial2,206 0.9 %414,386 5.32 
Industrial Subtotal6,007 2.5 %28 1,671,403 3.59 
Total/Weighted Average$242,875 100.0 %1,450 13,469,448 $17.99 

 ____________________________________________________
(1)Excludes one vacant property.
(2)Excludes properties with no annualized base rent and properties under construction.
As of December 31, 2019,2021, our tenants operating service-oriented businesses had a weighted average rent coverage ratio of 2.9x,3.7x, our tenants operating experience-based businesses had a weighted average rent coverage ratio of 2.1x,1.7x, our tenants operating retail businesses had a weighted average rent coverage ratio of 3.0x3.5x and our tenants operating other types of businesses had a weighted average rent coverage ratio of 7.6x.

37

16.5x.
40


Diversification by Geography

Our 1,000 1,451 property locations are spread across 4446 states. The following table details the geographical locations of our properties as of December 31, 20192021 (dollars in thousands):

State

 

Annualized

Base Rent

 

 

% of

Annualized

Base Rent

 

 

Number of

Properties

 

 

Building

(Sq. Ft.)

 

StateAnnualized Base Rent% of Annualized Base RentNumber of PropertiesBuilding (Sq. Ft.)

Texas

 

$

20,009

 

 

 

13.2

%

 

 

124

 

 

 

1,065,570

 

Texas$33,048 13.6 %177 1,694,868 
OhioOhio16,838 6.9 %101 977,158 

Georgia

 

 

14,914

 

 

 

9.9

%

 

 

104

 

 

 

578,354

 

Georgia16,590 6.8 %109 629,926 

Florida

 

 

9,913

 

 

 

6.6

%

 

 

51

 

 

 

440,778

 

Florida15,983 6.6 %69 736,151 
WisconsinWisconsin11,280 4.6 %49 685,402 
North CarolinaNorth Carolina9,583 4.0 %52 581,450 

Arkansas

 

 

8,732

 

 

 

5.8

%

 

 

69

 

 

 

304,278

 

Arkansas8,393 3.5 %60 470,809 

Michigan

 

 

8,058

 

 

 

5.3

%

 

 

42

 

 

 

455,967

 

Michigan8,278 3.4 %52 903,768 
ArizonaArizona7,551 3.1 %43 384,058 

Alabama

 

 

6,504

 

 

 

4.3

%

 

 

50

 

 

 

457,082

 

Alabama7,358 3.0 %50 458,898 

Ohio

 

 

7,299

 

 

 

4.8

%

 

 

58

 

 

 

569,040

 

MissouriMissouri7,015 2.9 %46 644,295 
OklahomaOklahoma6,335 2.6 %42 402,981 
MassachusettsMassachusetts6,132 2.5 %29 406,159 

Minnesota

 

 

5,660

 

 

 

3.7

%

 

 

31

 

 

 

442,872

 

Minnesota6,109 2.5 %35 464,052 

Wisconsin

 

 

4,673

 

 

 

3.1

%

 

 

34

 

 

 

204,951

 

IllinoisIllinois5,666 2.3 %33 240,344 
ColoradoColorado5,410 2.2 %26 236,068 
TennesseeTennessee5,349 2.2 %44 215,332 
South CarolinaSouth Carolina5,105 2.1 %32 341,855 

Pennsylvania

 

 

4,003

 

 

 

2.6

%

 

 

26

 

 

 

202,626

 

Pennsylvania4,760 2.0 %29 241,291 

Tennessee

 

 

4,226

 

 

 

2.8

%

 

 

37

 

 

 

201,019

 

Arizona

 

 

4,607

 

 

 

3.0

%

 

 

23

 

 

 

138,856

 

South Carolina

 

 

3,726

 

 

 

2.5

%

 

 

24

 

 

 

233,227

 

North Carolina

 

 

4,110

 

 

 

2.7

%

 

 

15

 

 

 

263,697

 

New York

 

 

3,407

 

 

 

2.3

%

 

 

32

 

 

 

77,817

 

New York4,578 1.9 %39 185,923 

Colorado

 

 

3,390

 

 

 

2.2

%

 

 

22

 

 

 

182,461

 

Massachusetts

 

 

2,754

 

 

 

1.8

%

 

 

4

 

 

 

247,875

 

MississippiMississippi4,260 1.8 %40 150,860 
IowaIowa4,055 1.7 %25 169,764 
CaliforniaCalifornia3,712 1.5 %21 203,658 
KentuckyKentucky3,710 1.5 %35 190,330 
New JerseyNew Jersey3,575 1.5 %18 118,613 

New Mexico

 

 

2,762

 

 

 

1.8

%

 

 

18

 

 

 

83,651

 

New Mexico3,246 1.3 %21 126,699 

Kentucky

 

 

2,889

 

 

 

1.9

%

 

 

26

 

 

 

150,592

 

Iowa

 

 

2,660

 

 

 

1.8

%

 

 

21

 

 

 

119,173

 

Missouri

 

 

2,134

 

 

 

1.4

%

 

 

18

 

 

 

99,406

 

KansasKansas3,098 1.3 %21 154,069 
ConnecticutConnecticut2,978 1.2 %13 217,985 
IndianaIndiana2,796 1.2 %23 189,779 
VirginiaVirginia2,558 1.1 %12 203,636 
NevadaNevada2,409 1.0 %80,358 
South DakotaSouth Dakota2,379 1.0 %124,912 
MarylandMaryland1,948 0.8 %68,324 

Louisiana

 

 

1,936

 

 

 

1.3

%

 

 

11

 

 

 

72,930

 

Louisiana1,890 0.8 %11 80,537 

Indiana

 

 

2,294

 

 

 

1.5

%

 

 

21

 

 

 

95,467

 

Oklahoma

 

 

1,870

 

 

 

1.2

%

 

 

11

 

 

 

147,498

 

Mississippi

 

 

2,319

 

 

 

1.5

%

 

 

22

 

 

 

98,731

 

Illinois

 

 

2,323

 

 

 

1.5

%

 

 

18

 

 

 

134,573

 

Maryland

 

 

1,675

 

 

 

1.1

%

 

 

7

 

 

 

55,147

 

Kansas

 

 

1,632

 

 

 

1.1

%

 

 

7

 

 

 

103,977

 

West VirginiaWest Virginia1,777 0.7 %25 77,083 

Washington

 

 

1,515

 

 

 

1.0

%

 

 

10

 

 

 

77,293

 

Washington1,673 0.7 %11 87,243 

South Dakota

 

 

1,677

 

 

 

1.1

%

 

 

7

 

 

 

41,472

 

Virginia

 

 

1,101

 

 

 

0.7

%

 

 

6

 

 

 

48,471

 

Connecticut

 

 

1,050

 

 

 

0.7

%

 

 

6

 

 

 

51,551

 

Oregon

 

 

890

 

 

 

0.6

%

 

 

5

 

 

 

114,239

 

Oregon1,116 0.5 %124,931 

West Virginia

 

 

785

 

 

 

0.5

%

 

 

15

 

 

 

67,117

 

NebraskaNebraska958 0.4 %10 32,985 

Utah

 

 

911

 

 

 

0.6

%

 

 

2

 

 

 

67,659

 

Utah933 0.4 %67,659 

Nebraska

 

 

482

 

 

 

0.3

%

 

 

7

 

 

 

17,776

 

New Jersey

 

 

420

 

 

 

0.3

%

 

 

3

 

 

 

19,091

 

New HampshireNew Hampshire621 0.3 %52,972 
MaineMaine500 0.2 %32,115 

Wyoming

 

 

420

 

 

 

0.3

%

 

 

2

 

 

 

14,001

 

Wyoming436 0.2 %14,001 

California

 

 

386

 

 

 

0.3

%

 

 

3

 

 

 

30,870

 

Idaho

 

 

374

 

 

 

0.2

%

 

 

1

 

 

 

35,433

 

Idaho393 0.2 %35,433 

Alaska

 

 

306

 

 

 

0.2

%

 

 

2

 

 

 

6,630

 

Alaska242 0.1 %6,630 

Nevada

 

 

222

 

 

 

0.1

%

 

 

1

 

 

 

34,777

 

New Hampshire

 

 

140

 

 

 

0.1

%

 

 

3

 

 

 

9,914

 

Maine

 

 

72

 

 

 

0.0

%

 

 

1

 

 

 

3,395

 

Rhode IslandRhode Island163 0.1 %5,800 
VermontVermont88 — %2,674 

Total

 

$

151,227

 

 

 

100.0

%

 

 

1,000

 

 

 

7,867,303

 

Total$242,875 100.0 %1,451 13,519,838 

38

41


Lease Expirations

As of December 31, 2019,2021, the weighted average remaining term of our leases was 14.614.0 years (based on annualized base rent), with only 6.8%5.4% of our annualized base rent attributable to leases expiring prior to January 1, 2025.2027. The following table sets forth our lease expirations for leases in place as of December 31, 20192021 (dollars in thousands):

Lease Expiration Year (1)

 

Annualized

Base Rent

 

 

% of

Annualized

Base Rent

 

 

Number of

Properties (2)

 

 

Weighted

Average Rent

Coverage Ratio (3)

 

 

2020

 

$

703

 

 

 

0.5

%

 

 

7

 

 

 

2.1

x

 

2021

 

 

333

 

 

 

0.2

%

 

 

3

 

 

 

2.3

x

 

2022

 

 

773

 

 

 

0.5

%

 

 

5

 

 

 

3.7

x

 

2023

 

 

2,228

 

 

 

1.5

%

 

 

13

 

 

 

2.9

x

 

2024

 

 

6,264

 

 

 

4.1

%

 

 

61

 

 

 

3.6

x

 

2025

 

 

839

 

 

 

0.6

%

 

 

8

 

 

 

4.3

x

 

2026

 

 

2,395

 

 

 

1.6

%

 

 

14

 

 

 

2.6

x

 

2027

 

 

4,991

 

 

 

3.3

%

 

 

32

 

 

 

3.1

x

 

2028

 

 

2,875

 

 

 

1.9

%

 

 

17

 

 

 

2.9

x

 

2029

 

 

4,267

 

 

 

2.8

%

 

 

68

 

 

 

4.2

x

 

2030

 

 

4,423

 

 

 

2.9

%

 

 

42

 

 

 

3.7

x

 

2031

 

 

5,821

 

 

 

3.8

%

 

 

34

 

 

 

3.9

x

 

2032

 

 

12,249

 

 

 

8.1

%

 

 

67

 

 

 

3.2

x

 

2033

 

 

9,484

 

 

 

6.3

%

 

 

43

 

 

 

2.5

x

 

2034

 

 

25,480

 

 

 

16.8

%

 

 

208

 

 

 

3.1

x

 

2035

 

 

1,501

 

 

 

1.0

%

 

 

14

 

 

 

3.4

x

 

2036

 

 

2,697

 

 

 

1.8

%

 

 

22

 

 

 

2.2

x

 

2037

 

 

20,955

 

 

 

13.9

%

 

 

87

 

 

 

3.0

x

 

2038

 

 

17,806

 

 

 

11.8

%

 

 

95

 

 

 

2.1

x

 

2039

 

 

23,171

 

 

 

15.3

%

 

 

152

 

 

 

2.5

x

 

Thereafter(4)

 

 

1,972

 

 

 

1.3

%

 

 

7

 

 

 

2.3

x

 

Total/Weighted Average

 

$

151,227

 

 

 

100.0

%

 

 

999

 

 

 

2.9

x

 

(1)

Expiration year of contracts in place as of December 31, 2019, excluding any tenant option renewal periods that have not been exercised.

(2)

Excludes one undeveloped land parcel.

Lease Expiration Year (1)
Annualized
Base Rent
% of
Annualized
Base Rent
Number of
Properties (2)
Weighted
Average Rent
Coverage Ratio (3)
2022$490 0.2 %3.0x
20231,489 0.6 %16 2.8x
20244,847 2.0 %47 4.7x
20252,335 1.0 %20 2.0x
20263,914 1.6 %26 2.8x
20274,511 1.9 %28 2.7x
20284,342 1.8 %15 1.7x
20295,698 2.3 %78 4.3x
20304,356 1.8 %48 4.0x
203114,839 6.1 %88 2.8x
20328,935 3.7 %33 5.4x
20338,174 3.4 %27 3.3x
203426,764 11.0 %207 7.1x
203514,101 5.8 %96 3.0x
203639,627 16.3 %186 3.0x
20379,486 3.9 %58 7.8x
203812,743 5.2 %77 2.0x
203922,261 9.2 %121 3.7x
204031,888 13.1 %160 2.7x
204121,032 8.7 %113 2.5x
Thereafter1,043 0.4 %3.1x
Total/Weighted Average$242,875 100.0 %1,450 3.7x

(3)

Weighted by annualized base rent.

 _______________________________________________________________

(1)Expiration year of contracts in place as of December 31, 2021, excluding any tenant option renewal periods that have not been exercised.
(2)Excludes one vacant property.
(3)Weighted by annualized base rent.
Item 3. Legal Proceedings.

We

We are subject to various lawsuits, claims and other legal proceedings.proceedings. Management does not believe that the resolution of any of these matters either individually or in the aggregate will have a material adverse effect on our business, financial condition, results of operations or liquidity. Further, from time to time, we are party to various lawsuits, claims and other legal proceedings for which third parties, such as our tenants, are contractually obligated to indemnify, defend and hold us harmless. In some of these matters, the indemnitors have insurance for the potential damages. In other matters, we are being defended by tenants who may not have sufficient insurance, assets, income or resources to satisfy their defense and indemnification obligations to us. The unfavorable resolution of such legal proceedings could, individually or in the aggregate, materially adversely affect the indemnitors’indemnitors' ability to satisfy their respective obligations to us, which, in turn, could have a material adverse effect on our business, financial condition, results of operations or liquidity. It is management’smanagement's opinion that there are currently no such legal proceedings pending that will, individually or in the aggregate, have such a material adverse effect. Despite management’smanagement's view of the ultimate resolution of these legal proceedings, we may have significant legal expenses and costs associated with the defense of such matters. Further, management cannot predict the outcome of these legal proceedings and if management’smanagement's expectation regarding such matters is not correct, such proceedings could have a material adverse effect on our business, financial condition, results of operations or liquidity.

42


Item 4. Mine Safety Disclosures.

Not applicable.

39

43


PART II

Item 5. Market for Registrant’sRegistrant's Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities.

Our common stock is listed on the NYSE under the symbol “EPRT”"EPRT". As ofFebruary 25, 2020,11, 2022, there were 144158 holders of record of the 91,949,849125,605,199 outstanding shares of our common stock. Because many of our shares of common stock are held by brokers and other institutions on behalf of stockholders, we are unable to estimate the total number of stockholders represented by these record holders.

Distributions

We have made and intend to continue to make quarterly cash distributions to our common stockholders. In particular, in order to maintain our qualification for taxation as a REIT, we intend to make annual distributions to our stockholders of at least 90% of our REIT taxable income, determined without regard to the deduction for dividends paid and excluding any net capital gain. However, any future distributions will be at the sole discretion of our board of directors, and their form, timing and amount, if any, will depend upon a number of factors, including our actual and projected results of operations, FFO, Core FFO, AFFO, liquidity, cash flows and financial condition, the revenue we actually receive from our properties, our operating expenses, our debt service requirements, our capital expenditures, prohibitions and other limitations under our financing arrangements, our REIT taxable income, the annual REIT distribution requirements, applicable law and such other factors as our board of directors deems relevant. To the extent that our cash available for distribution is less than 90% of our REIT taxable income, we may consider various means to cover any such shortfall, including borrowing under the Revolving Credit Facility or other loans, selling certain of our assets, or using a portion of the net proceeds we receive from offerings of equity, equity-related or debt securities or declaring taxable share dividends. Agreements relating to our indebtedness, including our Master Trust Funding Program and our revolving and term loan credit facilities, limit and, under certain circumstances, could eliminate our ability to make distributions.  See “Item 7 - Management’s"Item 7. Management's Discussion and Analysis of Financial Condition and Results of Operations—OperationsDescription of Certain Debt.

"

We have determined that, for federal income tax purposes, approximately 58.8%69.4% of the distributions paid in 2019for the 2021 tax year represented taxable income and 41.2%30.6% represented a return of capital.

Issuer Purchases of Equity Securities

During the three monthsyear ended December 31, 2019,2021, the Company did not repurchase any of its equity securities.

Stock Performance Graph

The following performance graph and related table compare, for the period from June 21, 2018 (the first day our common stock was traded on the NYSE) through December 31, 2019,2021, the cumulative total stockholder return on our common stock with that of the Standard & Poor’sPoor's 500 Composite Stock Index (“("S&P 500”500") and the FTSE NAREIT All Equity REITs index (“FNER”("FNER"). The graph and related table assume $100.00 was invested on June 21, 2018 and assumes the reinvestment of all dividends. The historical stock price performance reflected in the graph and related table is not necessarily indicative of future stock price performance.

40

44


Essential Properties Realty Trust, Inc.

Ticker / Index

 

6/21/2018

 

 

6/30/2018

 

9/30/2018

 

12/31/2018

 

3/31/2019

 

6/30/2019

 

9/30/2019

 

12/31/2019

 

EPRT

 

 

100.00

 

 

 

99.27

 

 

104.03

 

 

103.16

 

 

147.65

 

 

153.26

 

 

177.16

 

 

193.63

 

S&P 500

 

 

100.00

 

 

 

98.86

 

 

105.97

 

 

92.65

 

 

106.48

 

 

112.12

 

 

115.15

 

 

126.83

 

FNER

 

 

100.00

 

 

 

101.35

 

 

101.22

 

 

94.04

 

 

109.18

 

 

110.07

 

 

117.51

 

 

116.57

 

eprt-20211231_g1.jpg

Ticker / Index6/21/20186/30/201812/31/20186/30/201912/31/20196/30/202012/31/20206/30/202112/31/2021
EPRT100.0099.27103.16153.26193.63119.31175.07228.11245.86
S&P 500100.0098.8692.65112.12126.83121.72147.49168.77187.69
FNER100.00101.3594.04110.07116.5797.92105.02127.84146.21
The performance graph and the related table are being furnished solely to accompany this Annual Report on Form 10-K pursuant to Item 201(e) of Regulation S-K, and are not being filed for purposes of Section 18 of the Exchange Act and are not to be incorporated by reference into any filing of ours, whether made before or after the date hereof, regardless of any general incorporation language in such filing.

Equity Compensation Plan Information

The information concerning our Equity Compensation Plan will be included in the Proxy Statement to be filed relating to our 20202021 Annual Meeting of Stockholders and is incorporated herein by reference.

Unregistered Sales of Equity Securities and Use of Proceeds

Not applicable.

41


Item 6. Selected Financial Data.

The following tables set forth selected consolidated financial and other information of the Company as of and for the years ended December 31, 2019, 2018, and 2017 and for the period from March 30, 2016 (Commencement of Operations) to December 31, 2016. The tables should be read in conjunction with our consolidated financial statements and the notes thereto and “ItemReserved.

45



Item 7. Management’sManagement's Discussion and Analysis of Financial Condition and Results of Operations” included in this Annual Report on Form 10-K.

Operating Data:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year ended December 31,

 

 

Period from

March 30, 2016

(Commencement

of Operations) to

 

(In thousands, except per share data)

 

2019

 

 

2018

 

 

2017

 

 

December 31, 2016

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rental revenue

 

$

135,670

 

 

$

94,944

 

 

$

53,373

 

 

$

15,271

 

Interest income on loans and direct financing lease receivables

 

 

3,024

 

 

 

656

 

 

 

293

 

 

 

161

 

Other revenue

 

 

663

 

 

 

623

 

 

 

783

 

 

 

88

 

Total revenues

 

 

139,357

 

 

 

96,223

 

 

 

54,449

 

 

 

15,520

 

Expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest

 

 

27,037

 

 

 

30,192

 

 

 

22,574

 

 

 

987

 

General and administrative

 

 

21,745

 

 

 

13,762

 

 

 

8,775

 

 

 

4,321

 

Property expenses

 

 

3,070

 

 

 

1,980

 

 

 

1,547

 

 

 

533

 

Depreciation and amortization

 

 

42,745

 

 

 

31,352

 

 

 

19,516

 

 

 

5,428

 

Provision for impairment of real estate

 

 

2,918

 

 

 

4,503

 

 

 

2,377

 

 

 

1,298

 

Total expenses

 

 

97,515

 

 

 

81,789

 

 

 

54,789

 

 

 

12,567

 

Other operating income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gain on dispositions of real estate, net

 

 

10,932

 

 

 

5,445

 

 

 

6,748

 

 

 

871

 

Income from operations

 

 

52,774

 

 

 

19,879

 

 

 

6,408

 

 

 

3,824

 

Other (loss)/income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss on repurchase and retirement of secured borrowings

 

 

(5,240

)

 

 

 

 

 

 

 

 

 

Interest

 

 

794

 

 

 

930

 

 

 

49

 

 

 

3

 

Income before income tax expense

 

 

48,328

 

 

 

20,809

 

 

 

6,457

 

 

 

3,827

 

Income tax expense

 

 

303

 

 

 

195

 

 

 

161

 

 

 

77

 

Net income

 

 

48,025

 

 

 

20,614

 

 

 

6,296

 

 

 

3,750

 

Net income attributable to non-controlling interests

 

 

(6,181

)

 

 

(5,001

)

 

 

 

 

 

 

Net income attributable to stockholders

 

$

41,844

 

 

$

15,613

 

 

$

6,296

 

 

$

3,750

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year ended December 31, 2019

 

 

Period from June 25,

2018 to December 31,

2018

 

 

 

 

 

 

 

 

 

Basic net income per share

 

$

0.65

 

 

$

0.26

 

 

 

 

 

 

 

 

 

Diluted net income per share

 

 

0.63

 

 

 

0.26

 

 

 

 

 

 

 

 

 

Cash dividends declared per share

 

 

0.88

 

 

 

0.43

 

 

 

 

 

 

 

 

 

42


Consolidated Balance Sheet Data:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31,

 

(In thousands)

 

 

2019

 

 

 

2018

 

 

 

2017

 

 

2016

 

Total real estate investments, at cost

 

$

1,908,919

 

 

$

1,377,044

 

 

$

932,174

 

 

$

455,008

 

Total real estate investments, net

 

 

1,818,848

 

 

 

1,325,189

 

 

 

907,349

 

 

 

448,887

 

Net investments

 

 

1,912,243

 

 

 

1,342,694

 

 

 

914,247

 

 

 

452,546

 

Cash and cash equivalents

 

 

8,304

 

 

 

4,236

 

 

 

7,250

 

 

 

1,825

 

Restricted cash

 

 

13,015

 

 

 

12,003

 

 

 

12,180

 

 

 

10,097

 

Total assets

 

 

1,975,447

 

 

 

1,380,900

 

 

 

942,220

 

 

 

466,288

 

Secured borrowings, net of deferred financing costs

 

 

235,336

 

 

 

506,116

 

 

 

511,646

 

 

 

272,823

 

Unsecured term loans, net of deferred financing costs

 

 

445,586

 

 

 

 

 

 

 

 

 

 

Notes payable to related party

 

 

 

 

 

 

 

 

230,000

 

 

 

 

Revolving credit facility

 

 

46,000

 

 

 

34,000

 

 

 

 

 

 

 

Intangible lease liabilities, net

 

 

9,564

 

 

 

11,616

 

 

 

12,321

 

 

 

16,385

 

Total liabilities

 

 

773,334

 

 

 

569,859

 

 

 

760,818

 

 

 

291,638

 

Total stockholders'/members' equity

 

 

1,194,450

 

 

 

562,179

 

 

 

181,402

 

 

 

174,650

 

Non-controlling interests

 

 

7,663

 

 

 

248,862

 

 

 

 

 

 

 

Other Data:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year ended December 31,

 

 

Period from

March 30, 2016

(Commencement

of Operations) to

 

(In thousands)

 

2019

 

 

2018

 

 

 

2017

 

 

December 31, 2016

 

FFO (1)

 

$

82,660

 

 

$

51,007

 

 

$

21,438

 

 

$

9,605

 

Core FFO (1)

 

$

90,648

 

 

$

51,007

 

 

$

21,438

 

 

$

9,605

 

AFFO (1)

 

$

86,251

 

 

$

48,442

 

 

$

20,337

 

 

$

8,579

 

EBITDA (1)

 

$

117,316

 

 

$

81,423

 

 

$

48,498

 

 

$

10,239

 

EBITDAre (1)

 

$

109,302

 

 

$

80,481

 

 

$

44,127

 

 

$

10,666

 

 

 

December 31,

 

(Dollar amounts in thousands)

 

 

2019

 

 

 

2018

 

 

 

2017

 

 

 

2016

 

Net debt (2)

 

$

713,784

 

 

$

532,881

 

 

$

733,511

 

 

$

278,609

 

Number of investment property locations

 

 

1,000

 

 

 

677

 

 

 

508

 

 

 

344

 

Occupancy

 

 

100.0

%

 

 

100.0

%

 

 

98.8

%

 

 

96.8

%

(1)

FFO, Core FFO, AFFO, EBITDA and EBITDAre are non-GAAP financial measures. For definitions of these measures and reconciliations of these measures to net income, the most directly comparable GAAP financial measure, and a statement of why our management believes the presentation of these measures provides useful information to investors and any additional purposes for which management uses these measures, see “Management’s Discussion and Analysis of Financial Condition and Results of Operations—Non-GAAP Financial Measures.”

Operations.

(2)

Net debt is a non-GAAP financial measure. For a definition of this measure and a reconciliation of this measure to total debt, the most directly comparable GAAP financial measure, and a statement of why our management believes the presentation of this measure provides useful information to investors and any additional purposes for which management uses this measure, see “Item 7- Management’s Discussion and Analysis of Financial Condition and Results of Operations—Non-GAAP Financial Measures.”

43


Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations.

The following discussion and analysis of our financial condition and results of operations should be read together with our consolidated financial statements and the related notes included elsewhere in this Annual Report on Form 10-K,report, as well as the “Selected"Selected Financial Data”Data" and “Business”"Business" sections of this Annual Report on Form 10-K.report. Some of the information contained in this discussion and analysis or set forth elsewhere in this report, including information with respect to our plans and strategies for our business, includes forward‑looking statements that involve risks and uncertainties. You should read “Item"Item 1A. Risk Factors”Factors" and the “Special"Special Note Regarding Forward‑Looking Statements”Statements" sections of this Annual Report on Form 10-Kreport for a discussion of important factors that could cause actual results to differ materially from the results described in or implied by these forward‑looking statements.

Overview

We are an internally managed real estate company that acquires, owns and manages primarily single-tenant properties that are net leased on a long-term basis to middle-market companies operating service-oriented or experience-based businesses. We generally acquireinvest in and lease freestanding, single-tenant commercial real estate facilities where a tenant services its customers and conducts activities that are essential to the generation of the tenant’s sales and profits.

As of December 31, 2021, 93.1% of our $242.9 million of annualized base rent was attributable to properties operated by tenants in service-oriented and experience-based businesses. "Annualized base rent" means annualized contractually specified cash base rent in effect on December 31, 2021 for all of our leases (including those accounted for as loans or direct financing leases) commenced as of that date and annualized cash interest on our mortgage loans receivable as of that date.

We were organized on January 12, 2018 as a Maryland corporation. We have elected to be taxed as a real estate investment trust (“REIT”)REIT for federal income tax purposes beginning with the year ended December 31, 2018, and we believe that our current organization, operations and intended distributions has allowed and will continue to allow us to continue to so qualify.

On June 25, 2018, we We completed theour initial public offering (“IPO”) of our common stock.in June 2018. Our common stock is listed on the New York Stock Exchange under the ticker symbol “EPRT”.

Our primary business objective is to maximize stockholder value by generating attractive risk-adjusted returns through owning, managing and growing a diversified portfolio of commercially desirable properties. We generally lease each ofhave grown significantly since commencing our properties to a single tenant on a triple-net long-term lease basis,operations and we generate our cash from operations primarily through the monthly lease payments, or base rent we receive from the tenants that occupy our properties.investment activities in June 2016. As of December 31, 2019,2021, we had a portfolio of 1,0001,451 properties (inclusive of one undeveloped land parcel and ninety-one126 properties which secure our investments in mortgage loans receivable) that was diversified by tenant, industry, concept and geography, had annualized base rent of $151.2$242.9 million and was 100.0%99.9% occupied.

Substantially all our leases provide for periodic contractual rent escalations. Our portfolio is built based on the following core investment attributes:

Diversification. As of December 31, 2019, leases2021, our portfolio was 99.9% occupied by 311 tenants operating 433 different brands, or concepts, in 16 industries across 46 states, with none of our tenants contributing 98.6%more than 3.3% of our annualized base rent. Our goal is that, over time, no more than 5% of our annualized base rent provided for increases in future annual base rent, generally rangingwill be derived from any single tenant or more than 1% to 4%, with a weighted average annual escalation equal to 1.5% of base rent.from any single property.
Long Lease Term. As of December 31, 2019,2021, our leases contributing 93.5% of annualized base rent were triple-net, which means that our tenant is responsible for all operating expenses, such as maintenance, insurance, utility and tax, related to the leased property (including any increases in those costs that may occur ashad a result of inflation). Our remaining leases were “double net,” where the tenant is responsible for certain expenses, such as taxes and insurance, but we retain responsibility for other expenses, generally related to maintenance and structural component replacement that may be required at such leased properties. Also, we incur property-level expenses associated with our vacant properties and we occasionally incur nominal property-level expenses that are not paid by our tenants, such as the costs of periodically making site inspections of our properties. We do not currently anticipate incurring significant capital expenditures or property costs. Since our properties are predominantly single-tenant properties, which are generally subject to long-term leases, it is not necessary for us to perform any significant ongoing leasing activities on our properties. As of December 31, 2019, the weighted average remaining lease term of our leases was 14.614.0 years (based on annualized base rent), excluding renewal options that have not been exercised, with 6.8%5.4% of our annualized base rent attributable to leases expiring prior to January 1, 2025. Renewal options2027. Our properties generally are exercisable atsubject to long-term net leases that we believe provide us a stable base of revenue from which to grow our portfolio.
Significant Use of Sale-Leaseback Investments. We seek to acquire properties owned and operated by middle-market businesses and lease the optionproperties back to the operators pursuant to our standard lease form. For the year ended December 31, 2021, approximately 89.1% of our tenants upon expirationinvestments were sale-leaseback transactions.
Significant Use of their base lease term. Our leases providing for tenant renewal options generally provide for periodic contractual rent escalations during any renewed term that are similar to those applicable during the initial term of the lease.

Master Leases.As of December 31, 2019, 60.3%2021, 61.3% of our annualized base rent was attributable to master leases.

Contractual Base Rent Escalation. As of December 31, 2021, 98.6% of our leases (based on annualized base rent) provided for increases in future base rent at a weighted average rate of 1.6% per year.
Smaller, Low Basis Single-Tenant Properties. We generally invest in freestanding “small-box” single- tenant properties. As of December 31, 2021, our average investment per property was $2.3 million (which equals
46


our aggregate investment in our properties (including transaction costs, lease incentives and amounts funded for construction in progress) divided by the number of properties owned at such date), and we believe investments of similar size allow us to grow our portfolio without concentrating a large amount of capital in individual properties and limit our exposure to events that may adversely affect a particular property. Additionally, we believe that many of our properties are generally fungible and appropriate for multiple commercial uses, which reduces the risk that a particular property may become obsolete and enhances our ability to sell a property if we choose to do so.
Healthy Rent Coverage Ratio and Tenant Financial Reporting. As of December 31, 2021, our portfolio’s weighted average rent coverage ratio was 3.7x, and 98.5% of our leases (based on annualized base rent) obligate the tenant to periodically provide us with specified unit-level financial reporting.
Our Competitive Strengths
We believe the following competitive strengths distinguish us from our competitors and allow us to compete effectively in the single-tenant, net-lease market:
Carefully Constructed Portfolio of Recently Acquired Properties Leased to Service-Oriented or Experience-Based Tenants. We have strategically constructed a portfolio that is diversified by tenant, industry and geography and generally avoids exposure to businesses that we believe are subject to pressure from e-commerce businesses. Our properties are generally subject to long-term net leases that we believe provide us with a stable and predictable base of revenue from which to grow our portfolio. As of December 31, 2021, we had a portfolio of 1,451 properties, with annualized base rent of $242.9 million, which was purposefully selected by our management team in accordance with our focused and disciplined investment strategy. Our portfolio is diversified with 311 tenants operating 433 different concepts across 46 states and in 16 distinct industries. None of our tenants contributed more than 3.3% of our annualized base rent as of December 31, 2021, and our strategy targets a scaled portfolio that, over time, derives no more than 5% of our annualized base rent from any single tenant or more than 1% from any single property.
We focus on investing in properties leased to tenants operating in service-oriented or experience- based businesses such as car washes, restaurants (primarily quick service restaurants), early childhood education, medical and dental services, convenience stores, automotive services, equipment rental, entertainment and health and fitness, which we believe are generally more insulated from e-commerce pressure than many others. As of December 31, 2021, 93.1% of our annualized base rent was attributable to tenants operating service-oriented and experience-based businesses.
We believe that our portfolio’s diversity and our rigorous underwriting decrease the impact on us of an adverse event affecting a specific tenant, industry or region, and our focus on leasing to tenants in industries that we believe are well-positioned to withstand competition from e-commerce businesses increases the stability and predictability of our rental revenue.
Differentiated Investment Strategy. We seek to acquire and lease freestanding, single-tenant commercial real estate facilities where a tenant services its customers and conducts activities at the property that are essential to the generation of its sales and profits. We primarily seek to invest in properties leased to unrated middle- market companies that we determine have attractive credit characteristics and stable operating histories. We believe middle-market companies are underserved from a capital perspective and that we can offer them attractive real estate financing solutions while allowing us to enter into lease agreements that provide us with attractive risk-adjusted returns. Furthermore, many net-lease transactions with middle- market companies involve properties that are individually relatively small, which allows us to avoid concentrating a large amount of capital in individual properties. We maintain close relationships with our tenants, which we believe allows us to source additional investments and become the capital provider of choice as our tenants’ businesses grow and their real estate needs increase.
Disciplined Underwriting Leading to Strong Portfolio Characteristics. We generally seek to invest in single assets or portfolios of assets through transactions which range in aggregate purchase price from $2 million to $50 million. Our size allows us to focus on investing in a segment of the market that we believe is underserved from a capital perspective and where we can originate or acquire relatively smaller assets on attractive terms that provide meaningful growth to our portfolio. In addition, we seek to invest in commercially desirable properties that are suitable for use by different tenants, offer attractive risk-adjusted returns and possess characteristics that reduce our real estate investment risks.
47


Experienced and Proven Management Team. Our senior management has significant experience in the    net-lease industry and a track record of growing net-lease businesses to significant scale.
Our senior management team has been responsible for our focused and disciplined investment strategy and for developing and implementing our investment sourcing, underwriting, closing and asset management infrastructure, which we believe can support significant investment growth without a proportionate increase in our operating expenses. As of December 31, 2021, exclusive of our initial investment in a portfolio of 262 net leased properties, consisting primarily of restaurants, that we acquired on June 16, 2016 as part of the liquidation of General Electric Capital Corporation for an aggregate purchase price of $279.8 million (including transaction costs) (the "Initial Portfolio"), 85.2% of our portfolio’s annualized base rent was attributable to internally originated sale-leaseback transactions and 86.2% was acquired from parties who had previously engaged in one or more transactions that involved a member of our senior management team (including operators and tenants and other participants in the net lease industry, such as brokers, intermediaries and financing sources). The substantial experience, knowledge and relationships of our senior leadership team provide us with an extensive network of contacts that we believe allows us to originate attractive investment opportunities and effectively grow our business.
Asset Base Allows for Significant Growth. Building on our senior leadership team’s experience of more than 20 years in net-lease real estate investing, we have developed leading origination, underwriting, financing and property management capabilities. Our platform is scalable, and we seek to leverage our capabilities to improve our efficiency and processes to continue to seek attractive risk- adjusted growth. While we expect that our general and administrative expenses could increase as our portfolio grows, we expect that such expenses as a percentage of our portfolio and our revenues will decrease over time due to efficiencies and economies of scale. With our smaller asset base relative to other peers that focus on acquiring net leased real estate, we believe that we can achieve superior growth through manageable acquisition volume.
Extensive Tenant Financial Reporting Supports Active Asset Management. We seek to enter into lease agreements that obligate our tenants to periodically provide us with corporate and/or unit-level financial reporting, which we believe enhances our ability to actively monitor our investments, actively evaluate credit risk, negotiate lease renewals and proactively manage our portfolio to protect stockholder value. As of December 31, 2021, leases contributing 98.5% of our annualized base rent required tenants to provide us with specified unit-level financial information, and leases contributing 98.6% of our annualized base rent required tenants to provide us with corporate-level financial reporting.
Our Business and Growth Strategies
Our primary business objective is to maximize stockholder value by generating attractive risk-adjusted returns through owning, managing and growing a diversified portfolio of commercially desirable properties. We intend to pursue our objective through the following business and growth strategies.
Structure and Manage Our Diverse Portfolio with Focused and Disciplined Underwriting and Risk Management. We seek to maintain the stability of our rental revenue and maximize the long-term return on our investments while continuing our growth by using our focused and disciplined underwriting and risk management expertise. When underwriting assets, we emphasize commercially desirable properties, with strong operating performance, healthy rent coverage ratios and tenants with attractive credit characteristics.
Leasing. In general, we seek to enter into leases with (i) relatively long terms (typically with initial terms of 15 years or more and tenant renewal options); (ii) attractive rent escalation provisions; (iii) healthy rent coverage ratios; and (iv) tenant obligations to periodically provide us with financial information, which provides us with information about the operating performance of the leased property and/or tenant and allows us to actively monitor the security of payments under the lease on an ongoing basis. We strongly prefer to use master lease structures, pursuant to which we lease multiple properties to a single tenant underon a master lease. Sinceunitary (i.e., “all or none”) basis. In addition, in the context of our sale-leaseback investments, we generally seek to establish contract rents that are at or below prevailing market rents, which we believe enhances tenant retention and reduces our releasing risk if a lease is rejected in a bankruptcy proceeding or expires.
Diversification. We monitor and manage the diversification of our portfolio in order to reduce the risks associated with adverse developments affecting a particular tenant, property, industry or region. Our strategy targets a scaled portfolio that, over time, will (1) derive no more than 5% of its annualized base rent
48


from any single tenant or more than 1% of its annualized base rent from any single property, (2) be primarily leased to tenants operating in service-oriented or experience- based businesses and (3) avoid significant geographic concentration. While we consider these criteria when making investments, we may be opportunistic in managing our business and make investments that do not meet one or more of these criteria if we believe the opportunity presents an attractive risk-adjusted return.
Asset Management. We are an active asset manager and regularly review each of our properties are generally leased underto evaluate various factors, including, but not limited to, changes in the business performance at the property, credit of the tenant and local real estate market conditions. Among other things, we use Moody’s Analytics RiskCalc, which is a master leasemodel for predicting private company defaults based on Moody’s Analytics Credit Research Database, to proactively detect credit deterioration. Additionally, we monitor market rents relative to in-place rents and the amount of tenant capital expenditures in order to refine our tenant retention and alternative use assumptions. Our management team utilizes our internal credit diligence to monitor the credit profile of each of our tenants on an “allongoing basis. We believe that this proactive approach enables us to identify and address issues in a timely manner and to determine whether there are properties in our portfolio that are appropriate for disposition.
In addition, as part of our active portfolio management, we may selectively dispose of assets that we conclude do not offer a return commensurate with the investment risk, contribute to unwanted geographic, industry or none” basis,tenant concentrations, or may be sold at a price we determine is attractive. We believe that our underwriting processes and active asset management enhance the structure prevents astability of our rental revenue by reducing default losses and increasing the likelihood of lease renewals.
Focus on Relationship-Based Sourcing to Grow Our Portfolio by Originating Sale-Leaseback Transactions. We plan to continue our disciplined growth by originating sale-leaseback transactions and opportunistically making acquisitions of properties subject to net leases that contribute to our portfolio’s tenant, from “cherry picking” locations, where it unilaterally gives up underperforming properties while maintaining its leasehold interest in well-performing properties.

44


Liquidityindustry and Capital Resources

geographic diversification. As of December 31, 2019,2021, exclusive of the Initial Portfolio, 85.2% of our portfolio’s annualized base rent was attributable to internally originated sale- leaseback transactions and 86.2% was acquired from parties who had previously engaged in transactions that involved a member of our senior management team (including operators and tenants and other participants in the net lease industry, such as brokers, intermediaries and financing sources). In addition, we seek to leverage our relationships with our tenants to facilitate investment opportunities, including selectively agreeing to reimburse certain of our tenants for development costs at our properties in exchange for contractually specified rent that generally increases proportionally with our funding. As of December 31, 2021, exclusive of the Initial Portfolio, approximately 41.5% of our investments were sourced from operators and tenants who had previously consummated a transaction involving a member of our management team. We believe our senior management team’s reputation, in-depth market knowledge and extensive network of longstanding relationships in the net lease industry provide us access to an ongoing pipeline of attractive investment opportunities.

Focus on Middle-Market Companies in Service-Oriented or Experience-Based Businesses. We primarily focus on investing in properties that we lease on a long-term, triple-net basis to middle- market companies that we determine have attractive credit characteristics and stable operating histories. Properties leased to middle-market companies may offer us the opportunity to achieve superior risk-adjusted returns as a result of our extensive and disciplined credit and real estate analysis, lease structuring and portfolio composition. We believe our capital solutions are attractive to middle- market companies, as such companies often have limited financing options as compared to larger, credit rated organizations. We also believe that, in many cases, smaller transactions with middle- market companies will allow us to maintain and grow our portfolio’s diversification. Middle-market companies are often willing to enter into leases with structures and terms that we consider attractive (such as master leases and leases that require ongoing tenant financial reporting) and believe contribute to the stability of our rental revenue.
In addition, we emphasize investments in properties leased to tenants engaged in service-oriented or experience-based businesses, such as car washes, restaurants (primarily quick service restaurants), early childhood education, medical and dental services, convenience stores, automotive services, equipment rental, entertainment and health and fitness, as we believe these businesses are generally more insulated from e-commerce pressure than many others.
Internal Growth Through Long-Term Triple-Net Leases That Provide for Periodic Rent Escalations. We seek to enter into long-term (typically with initial terms of 15 years or more and tenant renewal options), triple-
49


net leases that provide for periodic contractual rent escalations. As of December 31, 2021, our leases had a weighted average remaining lease term of 14.0 years (based on annualized base rent), with only 5.4% of our annualized base rent attributable to leases expiring prior to January 1, 2027, and 98.6% of our leases (based on annualized base rent) provided for increases in future base rent at a weighted average of 1.6% per year.
Actively Manage Our Balance Sheet to Maximize Capital Efficiency. We seek to maintain a prudent balance between debt and equity financing and to maintain funding sources that lock in long-term investment spreads and limit interest rate sensitivity. We target a level of net debt that, over time, is generally less than six times our annualized adjusted EBITDAre (as defined in "Non-GAAP Financial Measures" below). We have access to multiple sources of debt capital, including the investment grade-rated, asset-backed bond market, through our Master Trust Funding Program, the investment grade-rated unsecured bond market and bank debt, through our revolving credit facility and our unsecured term loan facilities.
Historical Investment and Disposition Activity
The following table sets forth select information about our quarterly investment activity for the quarters ended March 31, 2020 through December 31, 2021 (dollars in thousands):
Three Months Ended
March 31, 2021June 30, 2021September 30, 2021December 31, 2021
Investment volume$197,816 $223,186 $230,755 $322,203 
Number of transactions22343155
Property count74948596
Avg. investment per unit$2,650 $2,354 $2,676 $3,230 
Cash cap rates 1
7.0%7.1%7.0%6.9%
GAAP cap rates 2
7.9%7.8%7.9%7.8%
Master lease percentage 3,4
79%83%80%59%
Sale-leaseback percentage 3,5
85%88%84%96%
Percentage of financial reporting 3
100%100%100%98%
Rent coverage ratio3.0x2.7x2.8x3.0x
Lease term (in years)16.113.516.416.3
Three Months Ended
March 31, 2020June 30, 2020September 30, 2020December 31, 2020
Investment volume$167,490 $42,369 $148,877 $244,078 
Number of transactions32111933
Property count631350108
Avg. investment per unit$2,551 $2,870 $2,866 $2,218 
Cash cap rates 1
7.1%7.4%7.1%7.1%
GAAP cap rates 2
8.0%8.1%7.9%7.7%
Master lease percentage 3,4
54%68%79%89%
Sale-leaseback percentage 3,5
88%100%92%88%
Percentage of financial reporting 3
100%100%100%100%
Rent coverage ratio2.7x4.3x2.8x3.6x
Lease term (in years)16.116.717.616.3

(1)    Cash annualized base rent for the first full month after the investment divided by the gross investment in the property plus transaction costs.
(2)    GAAP rent and interest income for the first twelve months after the investment divided by the gross investment in the property plus transaction costs.
(3)    As a percentage of annualized base rent.
(4)    Includes investments in mortgage loans receivable collateralized by more than one property.
(5)    Includes investments in mortgage loans receivable made in support of sale-leaseback transactions.
50


The following table sets forth select information about our quarterly disposition activity for the quarters ended December 31, 2021 through March 31, 2020 (dollars in thousands):
Three Months Ended
March 31, 2021June 30, 2021September 30, 2021December 31, 2021
Disposition volume1
$25,197 $19,578 $10,089 $4,466 
Cash cap rate on leased assets 2
7.1%7.1 %6.5 %6.0 %
Leased properties sold 3
15 11 
Vacant properties sold 3
— — 
Three Months Ended
March 31, 2020June 30, 2020September 30, 2020December 31, 2020
Disposition volume1
$19,571 $3,420 $19,595 $39,042 
Cash cap rate on leased assets 2
7.1%6.8 %7.0 %7.4 %
Leased properties sold 3
10 11 21 
Vacant properties sold 3
— — 

(1)     Net of transaction costs.
(2)     Annualized base rent at time of sale divided by the gross sale price (excluding transaction costs) for the property.
(3)     Property count excludes dispositions of undeveloped land parcels or dispositions where only a portion of the owned parcel was sold.
COVID-19 Pandemic Discussion
On March 11, 2020, the World Health Organization declared the outbreak of the novel coronavirus (“COVID-19”) a pandemic. For much of 2020, the global spread of COVID-19 created significant uncertainty and economic disruption, which has appears to have subsided over the course of 2021, primarily due to the widespread availability of multiple vaccines. However, the continuing impact of the COVID-19 pandemic and its duration are unclear, and variants of the virus, such as Delta and Omicron, and vaccine hesitancy in certain areas could erode the progress that has been made against the virus, or exacerbate or prolong the impact of the pandemic. Conditions similar to those experienced in 2020, at the height of the pandemic, could return should the vaccinations prove ineffective against future variants of the virus. Should the impact of a variant of the virus cause conditions to occur that are similar to those experienced in 2020, uncertainty, disruption and instability in the macro-economic environment could occur and government restrictions could force our tenants' businesses to shut-down or limit their operations, which would adversely impact our operations, our financial condition, our liquidity and our prospects. Further, the extent and duration of any such conditions cannot be predicted with any reasonable certainty.
We continue to monitor the ongoing developments surrounding COVID-19 on all aspects of our business, including our portfolio and the creditworthiness of our tenants. In 2020, we entered into deferral agreements with certain of our tenants and recognized contractual base rent related to these agreements as a component of rental revenue in our consolidated statements of operations for 2020. These rent deferrals were negotiated on a tenant-by-tenant basis, and, in general, allowed a tenant to defer all or a portion of their rent for a portion of 2020, with all of the deferred rent to be paid to us pursuant to a schedule that generally extends up to 24 months from the original due date of the deferred rent. While our tenants' businesses and operations have largely returned to pre-pandemic levels, any new developments that cause a deterioration, or further deterioration, in our tenants’ ability to operate their businesses, or delays in the supply of products or services to our tenants from vendors required to operate their businesses, could cause our tenants to be unable or unwilling to meet their contractual obligations to us, including the payment of rent (including deferred rent), or to request further rent deferrals or other concessions. The likelihood of this would increase if variants of COVID-19, such as Delta and Omicron, intensify or persist for a prolonged period. Additionally, whether the pandemic has caused a material secular change in consumer behavior is not yet determinable or evident as it pertains to the patronage of service-based and/or experience-based businesses, but should changes occur that are material, many of our tenants would be adversely affected and their ability to meet their obligations to us could be further impaired. During the deferral period, the deferral agreements reduced our cash flow from operations, reduced our cash available for distribution and adversely affected our ability to make cash distributions to common stockholders. If tenants are unable to repay their deferred rent, we will not receive cash in the future in accordance with our expectations.
51


Liquidity and Capital Resources
As of December 31, 2021, we had $1.9$3.2 billion of net investments in our investment portfolio, consisting of investments in 1,0001,451 properties (inclusive of one undeveloped land parcel and 91126 properties which secure our investments in mortgage loans receivable), with annualized base rent of $151.2$242.9 million. Substantially all of our cash from operations is generated by our investment portfolio.

Our short-term

The liquidity requirements for operating our Company consist primarily of funds necessary to pay forfunding our operating expenses, including principal and interest payments oninvestment activities, servicing our outstanding indebtedness and thepaying our general and administrative expensesexpenses. The occupancy level of servicing our portfolio and operating our business. Since our occupancy level is high (99.9% as of December 31, 2021) and, because substantially all of our leases are triple-net (with our tenants are generally responsible for the maintenance, insurance and property taxes associated with the properties they lease from us.leased properties), our liquidity requirements are not significantly impacted by property costs. When a property becomes vacant through abecause the tenant has vacated the property due to default or at the expiration of the lease term with no tenantwithout a renewal or re-leasing,new lease being executed, we incur the property costs not paid by the tenant, as well as those property costs accruing during the time it takes to locate a substitutenew tenant or to sell the property. As of December 31, 2019, none2021, only one of our properties werewas vacant, significantly less than 1% of our portfolio, and all remaining properties were subject to a lease (excluding one undeveloped land parcel), which represents a 100.0% occupancy rate.lease. We expect to incur some property costs from time to time in periods during which properties that become vacant are being marketed for lease or sale. In addition, we may recognize an expense for certain property costs, such as real estate taxes billed in arrears, if we believe the tenant is likely to vacate the property before making payment on those obligations. The amount of such property costs can vary quarter-to-quarter based on the timing of property vacancies and the level of underperforming properties; however, we do not expect that such costs will be significant to our operations. From time to time, we may also sell properties that no longer meet our long-term investment objectives.

We intend to continue to grow through additional real estate investments.investments in stand-alone single tenant properties. To accomplish this objective, we seek to acquireinvest in real estate with a combination of debt and equity capital and with cash from operations that we do not distribute to our stockholders. When we sell properties, we generally reinvest the cash proceeds from thoseour sales in new property acquisitions. Our short-term liquidity requirements also include the funding needs associated with 2340 properties where we have agreed to provide construction financing or reimburse the tenant for certain development, construction and renovation costs in exchange for contractually-specifiedcontractual payments of interest or increased rent that generally increases in proportion with our level of funding. As of December 31, 2019,2021, we had agreed to provide construction financing or reimburse the tenant for certain development, construction and renovation costs in an aggregate amount of $78.7$116.9 million, and, as of the samesuch date, we had funded $47.9$52.4 million of this commitment. We expect to fund the balanceremainder of suchthis commitment by December 31, 2021.

2022.

Additionally, as of February 28, 2020,11, 2022, we were under contract to acquire 298 properties with an aggregate purchase price of $65.5$15.0 million, subject to completion of our due diligence procedures and satisfaction of customary closing conditions. We expect to meet our short-term liquidity requirements, including our investment in potential future acquisitions,single tenant properties, primarily with our cash and cash equivalents, net cash from operating activities and borrowings under the Revolving Credit Facility.

Facility, and potentially through proceeds generated from our 2021 ATM Program, which has $161.5 million remaining under the program.

Our long-term liquidity requirements consist primarily of funds necessary to acquire additional properties and repay indebtedness. We expect to meet our long-term liquidity requirements through various sources of capital, including net cash from operating activities, borrowings under our revolving credit and term loan facilities,Revolving Credit Facility, future debt financings, salesales of common stock under our ATM Program, and proceeds from select salesthe sale of selected properties in our properties and other secured and unsecured borrowings (including potential issuances under the Master Trust Funding Program).portfolio. However, at any point in time, there may be a number of factors that could have a material and adverse effect on our ability to access these capital sources, including unfavorable conditions in the overall equity and credit markets, our degreelevel of leverage, the portion of our portfolio that is unencumbered, asset base, borrowing restrictions imposed by our lenders,existing debt agreements, general market conditions for real estate and potentially REITs specifically, our operating performance, our liquidity and general market perceptions about us. The success of our business strategy will depend, to a significant degree, on our ability to access these various capital sources.

sources to fund our future investments in single tenant properties and thereby grow our cash flows.

An additional liquidity need is funding the required level of distributions, generally 90% of our REIT taxable income (determined without regard to the dividends paid deduction and excluding any net capital gain), that are among the requirements for us to continue to qualify for taxation as a REIT. During the year ended December 31, 2019,2021, our board of directors declared total cash distributions of $0.88$1.00 per share of common stock. Holders of OP Units are entitled to distributions per unit equivalent to those paid by us per share of common stock. stock. During the year ended December 31, 2019,2021, we paid $63.9$112.3 million of distributions to common stockholders and OP Unit holders,
52


and asas of December 31, 2019,2021, we recorded $19.4$32.6 million of distributions payable to common stockholders and OP Unit holders. To continue to qualify for taxation as a REIT, we must make distributions to our stockholders aggregating annually at least 90% of our REIT taxable income, determined without regard to the dividends paid deduction and excluding any net capital gain. As a result of this requirement, we cannot rely on retained earnings to fund our business needs to the same extent as other entities that are not REITs. If we do not have sufficient funds available to us from our operations to fund our business needs, we will need to find alternative ways to fund those needs. Such alternatives may include, among other things, selling properties (whether or not the sales price is optimal or otherwise meets our strategic long-term objectives), incurring additional indebtedness or issuing equity

45


securities in public or private transactions. The availability and attractiveness of the terms of these potential sources of financing cannot be assured.

Generally, our short-term debt capital is initiallyneeds are provided on a short-term, temporary basis through our use of our Revolving Credit Facility. We manage our long-term leverage position through the issuance of long-term fixed-rate debt on a secured or unsecured basis. Generally, we will seek to issue long-term debt on an unsecured basis as we believe this facilitates greater flexibility in our management of our existing portfolio and our ability to retain optionality in our overall financing and growth strategy. By seeking to match the expected cash inflows from our long-term leases with the expected cash outflows for our long-term debt, we seek to “lock"lock in," for as long as is economically feasible, the expected positive differencespread between our scheduled cash inflows on theour leases and the cash outflows on our debt obligations. In this way, we seek to reduce the risk that increases in interest rates would adversely impact our cash flows and results of operations. Our ability to execute leases that contain annual rent escalations also contributes to our ability to manage the risk of a rising interest rate environment. We use various financial instruments designed to mitigate the impact of interest rate fluctuations on our cash flows and earnings, including hedging strategies such as interest rate swaps and caps, depending on our analysis of the interest rate environment and the costs and risks of such strategies. Although we are not required to maintain a particular leverage ratio and may not be able to do so, we generally intend to target,consider that, over time, a level of net debt (which includes recourse and non-recourse borrowings and any outstanding preferred stock less unrestricted cash and cash heldequivalents and restricted cash available for the benefit of lenders)future investment) that is less than six times our annualized adjusted EBITDAre.

is prudent for a real estate company like ours.

As of December 31, 2019,2021, all of our long-term debt was fixed-rate debt or was effectively converted to a fixed-rate for the term of the debt though hedging strategies and our weighted average debt maturity was 5.25.6 years. In February 2022, we amended our revolving credit facility to, among other things, extend its term. See "Item 7. Management's Discussion and Analysis of Financial Condition and Results of OperationsDescription of Certain Debt." As we continue to invest in real estate properties and grow our real estate portfolio, we intend to manage our long-term debt maturities to reduce the risk that a significant amount of our debt will mature in any single year in the future.  

Over time, we may access additional long-term debt capital with future debt issuances through our Master Trust Funding Program.

Future sources of debt capital may also include issuances of notes in the public market, term borrowings from insurance companies, banks and other sources, single-asset mortgage financing of a single-asset or portfolio of assets and CMBS borrowings, andborrowings. These sources of debt capital may offer us the opportunity to lower our cost of funding and further diversify our sources of debt capital. Over time, we may choose to issue preferred equity as a part of our overall strategy for funding strategy.our investment objectives and growth goals. As our outstanding debt matures, we may refinance it as it comes due or choose to repay it using cash and cash equivalents or borrowings under theour Revolving Credit Facility. Management believesWe believe that the cash generated by our operations, together with our cash and cash equivalents at December 31, 2019,2021, our borrowing availability under the Revolving Credit Facility and the November 2019 Term Loan and our potential access to additional sources of capital, will be sufficient to fund our operations for the foreseeable future and allow us to acquire the real estate for which we currently have made commitments.

SupplementalGuarantorInformation
In March 2020, the SEC adopted amendments to Rule 3-10 of Regulation S-X and created Rule 13-01 to simplify disclosure requirements related to certain registered securities. The rule became effective January 4, 2021. The Company and the Operating Partnership have filed a registration statement on Form S-3 with the SEC registering, among other securities, debt securities of the Operating Partnership, which, unless otherwise specified, will be fully and unconditionally guaranteed by the Company. At December 31, 2021, the Operating Partnership had issued and outstanding $400.0 million of 2031 Notes. The obligations of the Operating Partnership under the 2031 Notes are guaranteed on a senior basis by the Company. The guarantee is full and unconditional, and the Operating Partnership is a consolidated subsidiary of the Company.
53


As a result of the amendments to Rule 3-10 of Regulation S-X, subsidiary issuers of obligations guaranteed by the parent are not required to provide separate financial statements, provided that the subsidiary obligor is consolidated into the parent company’s consolidated financial statements, the parent guarantee is “full and unconditional” and, subject to certain exceptions as set forth below, the alternative disclosure required by Rule 13-01 is provided, which includes narrative disclosure and summarized financial information. Accordingly, separate consolidated financial statements of the Operating Partnership have not been presented. Furthermore, as permitted under Rule 13-01(a)(4)(vi), the Company has excluded the summarized financial information for the Operating Partnership as the assets, liabilities and results of operations of the Company and the Operating Partnership are not materially different than the corresponding amounts presented in the consolidated financial statements of the Company, and management believes such summarized financial information would be repetitive and not provide incremental value to investors.
Description of Certain Debt

The following table summarizes our outstanding indebtedness as of December 31, 2021 and 2020:
Principal Outstanding
Weighted Average Interest Rate (1)
(in thousands)Maturity DateDecember 31, 2021December 31, 2020December 31, 2021December 31, 2020
Unsecured term loans:
April 2019 Term LoanApril 2024$200,000 $200,000 3.3%3.3%
November 2019 Term LoanNovember 2026430,000 430,000 3.0%3.0%
Senior unsecured notesJuly 2031400,000 — 3.1%—%
Revolving Credit Facility
April 2023 (2)
144,000 18,000 1.3%1.4%
Secured borrowings:
Series 2017-1 Notes— 173,193 —%4.2%
Total principal outstanding$1,174,000 $821,193 2.9%3.3%
 _______________________________________________________________
(1)Interest rates are presented after giving effect to our interest rate swap and lock agreements, where applicable.
(2)As described below, in February 2022 we extended the maturity date of the Revolving Credit Facility to Februrary 2026.

Unsecured Revolving Credit Facility and April 2019 Term Loan

Through our Operating Partnership, we are party to an Amended and Restated Credit Agreement with a group of lenders, which was amended on February 10, 2022 (the "Credit Agreement"), and which, as amended, provides for revolving loans of up to $400.0$600.0 million (the “Revolving(the "Revolving Credit Facility”Facility") and up to an additional $200.0 million in term loans (the “April(the "April 2019 Term Loan”Loan"). Under the Revolving Credit Facility, as of December 31, 2019, we had $46.0 million in outstanding borrowings and had $354.0 million of unused borrowing capacity.  Additionally, as of December 31, 2019, we had $200.0 million of principal borrowings outstanding under the April 2019 Term Loan.

The Revolving Credit Facility maturesis scheduled to mature on April 12, 2023,February 10, 2026, with antwo extension optionoptions of up to one yearsix-month periods each, exercisable by the Operating Partnership subject to the satisfaction of certain conditions, and theconditions. The April 2019 Term Loan matures on April 12, 2024. The loans under each of the Revolving Credit Facility and the April 2019 Term Loan initially bear interest at an annual rate of applicable LIBORAdjusted Term SOFR (as defined in the Credit Agreement) plus thean applicable margin (which applicable margin varies between the Revolving Credit Facility and the April 2019 Term Loan). The applicable LIBORAdjusted Term SOFR is thea rate with a term equivalent to the interest period applicable to the relevant borrowing. In addition, the Operating Partnership is required to pay a revolving facility fee throughout the term of the Revolving Credit Facility. The applicable margin and the revolving facility fee rate are initially is a spread and rate, as applicable, set according to a leverage-based pricing grid. At the Operating Partnership’sPartnership's election, on and after receipt of an investment grade corporate credit rating from S&P, Moody's or Moody’s,Fitch, the applicable margin and the revolving facility fee rate will be a spread and rate, as applicable, set according to the credit ratings provided by S&P, Moody's and/or Moody’s.Fitch. Each of the Revolving Credit Facility and the April 2019 Term Loan is freely pre-payable at any time and istime. Outstanding credit extensions under the Revolving Credit Facility are mandatorily payable if borrowings exceed the borrowing base oramount of such credit extensions the revolving facility limit. The Operating Partnership may re-borrow amounts paid down on the Revolving Credit Facility but not onprior to its maturity. Loans repaid under the April 2019 Term Loan.Loan cannot be reborrowed. The Operating Partnership is required to pay revolving credit fees throughout the term of the Revolving Credit Agreement based upon its usage of the Revolving Credit Facility, at a rate which depends on its usage of such facility during the period before we receive an investment grade corporate credit rating from S&P or Moody’s, and which rate shall be based on the corporate credit rating from S&P and/or Moody’s after the time, if applicable, we receive such a rating. The Amended Credit Agreement has an accordion feature to increase, subject to certain conditions, the maximum availability of credit (either through increased revolving commitments or additional term loans) by up to $200.0$600.0 million.

46

54


The Operating Partnership is the borrower under the Amended Credit Agreement, and we and each of the subsidiaries of the Operating Partnership that owns a direct or indirect interest in an eligible real property asset are guarantors under the Amended Credit Agreement.

Under the terms of the Amended Credit Agreement, we are subject to various restrictive financial and nonfinancial covenants which, among other things, require us to maintain certain secured and unsecured leverage ratios cash flowand fixed charge and debt service coverage ratios, secured borrowing ratios and a minimum level of tangible net worth.

ratios.

The Amended Credit Agreement restricts our ability to pay distributions to our stockholders under certain circumstances. However, we may make distributions to the extent necessary to maintain our qualification as a REIT under the Code. The Amended Credit Agreement contains certain additionalcustomary affirmative and negative covenants that, among other things and subject to exceptions, limit or restrict our incurrence ofability to incur indebtedness and liens, dispositionconsummate mergers or other fundamental changes, dispose of assets, transactionsmake certain restricted payments, make certain investments, modify our organizational documents, transact with affiliates, mergers and fundamental changes, modification of organizational documents, changes tochange our fiscal periods, making of investments,provide negative pledge clauses, andmake subsidiary distributions, enter into certain new lines of business or engage in certain activities, and REIT qualification.

fail to meet the requirements for taxation as a REIT.

November 2019 Term Loan

On November 26, 2019, we, through our Operating Partnership, entered into a $430.0 million term loan credit facility (the “November"November 2019 Term Loan”Loan") with a group of lenders. The November 2019 Term Loan provides for term loans to be drawn up to an aggregate amount of $430.0 million with a maturity of November 26, 2026. The loans under the November 2019 Term Loan are available to be drawn in up to three draws during the six-month period beginning on November 26, 2019. OnIn December 9, 2019, we borrowedmade an initial borrowing of $250.0 million available under the November 2019 Term Loan and in March 2020 we borrowed the remaining $180.0 million available under the November 2019 Term Loan.

Borrowings under the November 2019 Term Loan bear interest at an annual rate of applicable LIBOR plus the applicable margin. The applicable LIBOR will be the rate with a term equivalent to the interest period applicable to the relevant borrowing. The applicable margin will initially be a spread set according to a leverage-based pricing grid. At the Operating Partnership’sPartnership's irrevocable election, on and after receipt of an investment grade corporate credit rating from S&P or Moody’s,Moody's, the applicable margin will be a spread set according to our corporate credit ratings provided by S&P and/or Moody’s.Moody's. The November 2019 Term Loan is pre-payable at any time by the Operating Partnership, provided, that if the loans under the November 2019 Term Loan are repaid on or before November 26, 2020, they are subject to a two percent prepayment premium, and if repaid thereafter but on or before November 26, 2021, they are subject to a one percent prepayment premium. After November 26, 2021 the loans may be repaid without penalty. The Operating Partnership may not re-borrow amounts paid down on the November 2019 Term Loan. The Operating Partnership is required to pay a ticking fee on any undrawn portion of the November 2019 Term Loan for the period from and including the 91st day after November 26, 2019 until the earlier of the date the initial term loans are fully drawn or May 26, 2020. The November 2019 Term Loan has an accordion feature to increase, subject to certain conditions, the maximum availability of the facility up to an aggregate of $500 million.

The Operating Partnership is the borrower under the November 2019 Term Loan, and our Company and each of its subsidiaries that owns a direct or indirect interest in an eligible real property asset are guarantors under the facility. Under the terms of the November 2019 Term Loan, we are subject to various restrictive financial and nonfinancial covenants which, among other things, require us to maintain certain leverage ratios, cash flow and debt service coverage ratios, secured borrowing ratios and a minimum level of tangible net worth.

The November 2019 Term Loan restricts our ability to pay distributions to our stockholders under certain circumstances. However, we may make distributions to the extent necessary to maintain our qualification as a REIT under the Code. The November 2019 Term Loan contains certain additional covenants that, subject to exceptions, limit or restrict our incurrence of indebtedness and liens, disposition of assets, transactions with affiliates, mergers and fundamental changes, modification of organizational documents, changes to fiscal periods, making of investments, negative pledge clauses and lines of business and REIT qualification.

Master Trust Funding Program

SCF RC Funding I LLC, SCF RC Funding II LLC

Senior Unsecured Notes
On June 22, 2021, the Operating Partnership issued $400.0 million aggregate principal amount of 2031 Notes, resulting in net proceeds of $396.6 million. The 2031 Notes were issued by the Operating Partnership and SCF RC Funding III LLC (collectively, the “Master Trust Issuers”), all of which are indirect wholly-owned subsidiariesobligations of the Operating Partnership have issued net-lease mortgage notes payable (the “Notes”) with an aggregate outstanding gross principal balance of $239.1 million as of December 31, 2019. Theunder the 2031 Notes are secured by all assets ownedfully and unconditionally guaranteed on a senior basis by the Master Trust Issuers. We provide property management servicesCompany. In June 2021, the Company entered into a treasury-lock agreement which was designated as a cash flow hedge associated with respectthe expected public offering of such notes. In June 2021, the agreement was settled in accordance with its terms.
55


The indenture and supplemental indenture creating the 2031 Notes contain various restrictive covenants, including limitations on our ability to the mortgaged properties owned by the Master Trust Issuersincur additional secured and service the related leases pursuant to an amended and restated property management and servicing agreement, dated as of July 11, 2017,

47


among the Master Trust Issuers, the Operating Partnership (as property manager and as special servicer), Midland Loan Services, a division of PNC Bank, National Association, (as back-up manager) and Citibank, N.A. (as indenture trustee).

Beginning in 2016, two series of Notes, each comprised of two classes, were issued under the program: (i) Notes originally issued by SCF RC Funding I LLC and SCF RC Funding II LLC (the “Series 2016-1 Notes”), which were repaid in full in November 2019 and (ii) Notes originally issued by SCF RC Funding I LLC, SCF RC Funding II LLC and SCF RC Funding III LLC (the “Series 2017-1 Notes”), with an aggregate outstanding principal balance of $239.1 million as of December 31, 2019. The Notes are the joint obligations of all Master Trust Issuers.

Notes issued under our Master Trust Funding Program are secured by a lien on all of the property owned by the Master Trust Issuers and the related leases. A substantial portion of our real estate investment portfolio serves as collateral for borrowings outstanding under our Master Trust Funding Program.unsecured indebtedness. As of December 31, 2019, we had pledged 355 properties, with a net investment amount of $601.3 million, under the Master Trust Funding Program. The agreement governing our Master Trust Funding Program permits substitution of real estate collateral from time to time, subject to certain conditions.

Absent a plan to issue additional long-term debt through the Master Trust Funding Program, we are not required to add assets to, or substitute collateral in, the existing collateral pool. We can voluntarily elect to substitute assets in the collateral pool, subject to meeting prescribed conditions that are designed to protect the collateral pool by requiring the substitute assets to be of equal or greater measure in attributes such as: the asset’s fair value, monthly rent payments, remaining lease term and weighted average coverage ratios. In addition, we can sell underperforming assets and reinvest the proceeds in new properties. Any substitutions and sales are subject to an overall limitation of 35% of the collateral pool which is typically reset at each new issuance unless the substitution or sale is credit- or risk-based, in which case there are no limitations.

A significant portion of our cash flows are generated by the special purpose entities comprising our Master Trust Funding Program. For the year ended December 31, 2019, excess cash flow from the Master Trust Funding Program, after payment of debt service and servicing and trustee expenses, totaled $8.6 million on cash collections of $14.6 million, which represents a debt service coverage ratio (as defined in the program documents) of 2.33x. If at any time the monthly debt service coverage ratio (as defined in the program documents) generated by the collateral pool is less than or equal to 1.25x, excess cash flow from the Master Trust Funding Program entities will be deposited into a reserve account to be used for payments to be made on the Notes, to the extent there is a shortfall; if at any time the three month average debt service coverage ratio generated by the collateral pool is less than or equal to 1.15x, excess cash flow from the Master Trust Funding Program entities will be applied to an early amortization of the Notes. If cash generated by our properties held in the Master Trust Funding Program is required to be held in a reserve account or applied to an early amortization of the Notes, it would reduce the amount of cash available to us and could limit or eliminate our ability to make distributions to our common stockholders.

The Notes require monthly payments of principal and interest. The payment of principal and interest on any Class B Notes is subordinate to the payment of principal and interest on any Class A Notes. The Series 2017-1 Notes mature in June 2047 and have a weighted average interest rate of 4.17% as of December 31, 2019. However, the anticipated repayment date for the Series 2017-1 Notes is June 2024, and if the notes are not repaid in full on or before such anticipated repayment date, additional interest will begin to accrue on the notes.

The Series 2017-1 Notes may be voluntarily prepaid, in whole or in part, at any time on or after the date that is 31 months prior to the anticipated repayment date in June 2024 without the payment of a make whole amount. Voluntary prepayments may be made before 31 months prior to the anticipated repayment date but will be subject to the payment of a make whole amount.

An event of default will occur under the Master Trust Funding Program if, among other things, the Master Trust Issuers fail to pay interest or principal on the Notes when due, materially default in complying with the material covenants contained in the documents evidencing the Notes or the mortgages on the mortgaged property collateral or if a bankruptcy or other insolvency event occurs. Under the master trust indenture, we have a number of Master Trust Issuer covenants including requirements to pay any taxes and other charges levied or imposed upon the Master Trust Issuers and to comply with specified insurance requirements. We are also required to ensure that all uses and operations on or of our properties comply in all material respects with all applicable environmental laws. As of December 31, 2019,2021, we were in material compliance with all suchthese covenants.

48


As of December 31, 2019, scheduled principal repayments on the Notes issued under the Master Trust Funding Program during 2020 were $3.9 million. We expect to meet these repayment requirements primarily through our net cash from operating activities.

Cash Flows

The following discussion of changes in cash flows includes the results of the Company and the Predecessor collectively for the periods presented. The term Predecessor refers to Essential Properties Realty Trust LLC, the predecessor of our Operating Partnership, and EPRT Holdings LLC, its parent prior to a series of transactions that took place to facilitate the IPO.

Comparison of the years ended December 31, 20192021 and 2018

2020

As of December 31, 2019,2021, we had $8.3$59.8 million of cash and cash equivalents and $13.0 million ofno restricted cash as compared to $4.2$26.6 million and $12.0$6.4 million, respectively, as of December 31, 2018.

2020.

Cash Flows for the year ended December 31, 2019

2021

During the year ended December 31, 2019,2021, net cash provided by operating activities was $88.6$167.4 million as compared $99.4 million during the same period in 2020, an increase of $68.0 million. Our cash flows from operating activities primarily depend on the occupancy of our portfolio, the rental rates specified in our leases and the collectability of such rent, and our property operating expenses and other general and administrative costs. Cash inflows during 2021 related to net income adjusted for non-cash items of $86.1$155.6 million (net income of $48.0$96.2 million adjusted for non-cash items, including the addition of depreciation and amortization of tangible, intangible and right-of-use real estate assets, amortization of deferred financing costs and other assets,non-cash interest expense, loss on repayment and repurchase of secured borrowings and provision for impairment of real estate, offset by the subtraction of the change in our provision for loan losses, gain on dispositions of real estate, net, straight-line rent receivable, equity-based compensation expense and adjustment to rental revenue for tenant credit, which in aggregate net to an addition of $38.1$59.4 million), a decrease in rent receivables, prepaid expenses and other assets of $2.2 million and an increase in accrued liabilities and other payables of $1.2 million and a decrease$14.4 million. These net cash inflows were partially offset by by payments made in prepaid expenses and other assetssettlement of $1.2cash flow hedges of $4.8 million.

The increase in net cash provided by operating activities was primarily driven by the increased size of our investment portfolio during 2021.

Net cash used in investing activities during the year ended December 31, 20192021 was $607.8$829.7 million as compared to $545.5 million in the same period in 2020, an increase of $284.2 million. Our net cash used in investing activities is generally used to fund our investments in real estate, including capital expenditures, the development of our construction in progress and investments in loans receivable, offset by cash provided from the disposition of real estate and principal collections on our loans and direct financing lease receivables. The cash used in investing activities during 2021 primarily included $570.0$840.0 million to fund investments in real estate, including capital expenditures, $17.9$136.4 million of investments in loans receivable, $9.3 million to fund construction in progress $94.6 million of investments in loans receivable and $2.1$2.2 million paid to tenants as lease incentives. These cash outflows were partially offset by $66.8$100.5 million of principal collections on our loans and direct financing lease receivables and $58.4 million of proceeds from sales of investments, net of disposition costscosts. The increase in net cash used in investing activities was primarily due to our increased level of investments in real estate and $9.5 million of principal collections on our loans and direct financing lease receivables.

during 2021.

Net cash provided by financing activities of $524.4was $689.1 million during the year ended December 31, 20192021 as compared to $457.8 million in the same period in 2020, an increase of $231.3 million. Our net cash provided by financing activities in 2021 related to cash inflows of $411.6$458.3 million from the issuance of common stock in the Follow-On Offeringfollow-on equity offerings and through our ATM Program, $459.0$396.6 million in net proceeds from the issuance of the 2031 Notes and $393.0 million of borrowings under the Revolving Credit Facility, $450.0 million of combined borrowings under the April 2019 Term Loan and November 2019 Term Loan and $1.7 million of principal collected on repurchased Master Trust Funding Notes.Facility. These cash inflows were partially offset by a net $277.4 million outflow related to principal payments and the repurchase and subsequent repayment of Master Trust Funding notes, payment of deferred financing costs of $6.1 million related to the Amended Credit Agreement, $447.0$267.0 million of repayments on the Revolving Credit Facility, $175.8 million of repayments of secured borrowing principal, the payment of $63.9$112.3 million in dividends, and $1.8$1.2 million of offering costs paid related to our follow-on offerings and the ATM Program, the payment of deferred financing costs of $2.1 million and $0.4 million of payments for taxes related to the Follow-On Offering and the ATM Program.

net settlement of equity awards..

Cash Flows for the year ended December 31, 2018

2020

During the year ended December 31, 2018,2020, net cash provided by operating activities was $45.9$99.4 million as compared $88.6 million during the same period in 2019, an increase of approximately $10.8 million. Our cash flows from operating activities primarily depend on the occupancy of our portfolio, the rental rates specified in our leases, and the collectability of such rent and our operating expenses and other general and administrative costs. Cash inflows during 2020 related to a net income adjusted for non-cash items of $48.3$107.2 million (net income of $20.6$42.5 million adjusted for non-cash items, including adding back depreciation and amortization of tangible, intangible and intangibleright-of-use real estate assets, amortization of deferred financing costs and other assets, loss on repayment of secured
56


borrowings, provision for impairment of real estate, and subtracting gains on dispositions of investments,real estate, net, straight-line rent receivable, equity-based compensation expense and allowanceadjustment to rental revenue for doubtful accounts,tenant credit, which in aggregate net to an addition of $27.7$64.7 million). These cash inflows were partially offset by a decrease of $1.6 million and an increase in accrued liabilities and other payables andof $4.2 million. These net cash inflows were offset by an outflow related to the increase of $0.8 million in rent receivables, prepaid expenses and other assets.

49


assets of $12.1 million. The increase in net cash provided by operating activities was primarily by the increased size of our investment portfolio.

Net cash used in investing activities during the year ended December 31, 20182020 was $461.9$545.5 million as compared to $607.8 million in the same period in 2019, a decrease of approximately $62.3 million. Our net cash used in investing activities is generally used to fund our investments in real estate, including capital expenditures, the development of our construction in progress and investments in loans receivable, offset by cash provided from the disposition of real estate and principal collections on our loans and direct financing lease receivables. The cash used in investing activities during 2020 included $490.0$541.3 million to fund investments in real estate, including capital expenditures, $15.3$14.4 million to fund construction in progress, $14.9$60.5 million of investments in loans receivable $1.7 million for capital expenditures subsequent to acquisition, $0.5and $12.9 million paid to tenants as lease incentives and an increase of $1.7 million in deposits on prospective real estate investments.incentives. These cash outflows were partially offset by $60.4$82.9 million of proceeds from sales of investments, net of disposition costs and $0.1$0.3 million of principal collections on our loans and direct financing lease receivables.

The increase in net cash used in investing was primarily due to our increased level of investments in real estate and loans receivables offset by increased asset sales.

Net cash provided by financing activities of $412.8was $457.8 million during the year ended December 31, 20182020 as compared to $524.4 million in the same period in 2019, a decrease of approximately $66.6 million. Our net cash provided by financing activities in 2020 related to cash inflows of $464.2$461.0 million from the issuance of common stock in the IPO (inclusive of the shares issued pursuant to the partial exercise by the underwriters of their option to purchase additional shares), $109.0 million from a private placement of common stock that took place concurrently with the IPO, $16.0 million from a private placement of OP Units that took place concurrently with the IPO, $154.0 million from the issuance of notes payable to related parties, $34.0follow-on equity offerings and through our ATM Program, $87.0 million of borrowings under the Revolving Credit Facility and $50.0$180.0 million of capital contributions toborrowings under the Predecessor.November 2019 Term Loan. These cash inflows were partially offset by a $65.9 million outflow related to principal payments on our Master Trust Funding notes, $115.0 million of repayments on the Revolving Credit Facility, the payment of $5.5$86.5 million in dividends, $2.8 million of IPOoffering costs $384.0 million of payments of principal on notes payablepaid related to related parties, $7.8 million of repayments of secured borrowing principal,our follow-on offerings and the ATM Program and the payment of $3.1 million of deferred financing costs relatedof approximately $25,000. The decrease in net cash provided by financing activities was due to our net borrowings being reduced during the Revolving Credit Facilityyear by nearly $100 million and increased dividends of approximately $22.6 million, offset by our increase proceeds from the paymentissuance of $14.1 million in dividends.

stock of approximately $50 million.

Off-Balance Sheet Arrangements

We had no off-balance sheet arrangements as of December 31, 2019.

2021.

Contractual Obligations

The following table provides information with respect to our commitments as of December 31, 2019:

 

 

Payment due by period

 

(in thousands)

 

Total

 

 

2020

 

 

2021-2022

 

 

2023-2024

 

 

Thereafter

 

Secured Borrowings—Principal

 

$

239,102

 

 

$

3,885

 

 

$

8,376

 

 

$

226,842

 

 

$

 

Secured Borrowings—Fixed Interest (1)

 

 

43,162

 

 

 

9,889

 

 

 

19,281

 

 

 

13,992

 

 

 

 

Unsecured Term Loans (2)

 

 

450,000

 

 

 

 

 

 

 

 

 

200,000

 

 

 

250,000

 

Revolving Credit Facility (3)

 

 

46,000

 

 

 

 

 

 

 

 

 

46,000

 

 

 

 

Tenant Construction Financing and Reimbursement Obligations (4)

 

 

30,830

 

 

 

30,830

 

 

 

 

 

 

 

 

 

 

Operating Lease Obligations (5)

 

 

18,560

 

 

 

1,409

 

 

 

2,651

 

 

 

1,795

 

 

 

12,705

 

Total

 

$

827,654

 

 

$

46,013

 

 

$

30,308

 

 

$

488,629

 

 

$

262,705

 

(1)

Includes interest payments on outstanding indebtedness issued under our Master Trust Funding Program through the anticipated repayment dates.

2021:

(2)

Borrowings under the April 2019 Term Loan and November 2019 Term Loan bear interest at an annual rate of applicable LIBOR plus an applicable margin.

 Payment due by period
(in thousands)Total20222023-20242025-2026Thereafter
Unsecured Term Loans$630,000 $— $200,000 $430,000 $— 
Senior unsecured notes400,000 — — — 400,000 
Revolving Credit Facility144,000 — 144,000 — — 
Tenant Construction Financing and Reimbursement Obligations (1)
64,496 64,496 — — — 
Operating Lease Obligations (2)
19,072 1,484 2,132 1,250 14,206 
Total$1,257,568 $65,980 $346,132 $431,250 $414,206 

(3)

Balances on the Revolving Credit Facility bear interest at an annual rate of applicable LIBOR plus an applicable margin. We also pay a facility fee on the total unused commitment amount of 0.15% or 0.25%, depending on our current unused commitment.

_____________________________________ 

(4)

Includes obligations to reimburse certain of our tenants for construction costs that they incur in connection with construction at our properties in exchange for contractually-specified rent that generally increases proportionally with our funding.

(1)Includes obligations to reimburse certain of our tenants for construction costs that they incur in connection with construction at our properties in exchange for contractually-specified rent that generally increases proportionally with our funding.

(5)

Includes $5.5 million of rental payments due under ground lease arrangements where our tenants are directly responsible for payment.

(2)Includes of $16.7 million rental payments due under ground lease arrangements where our tenants are directly responsible for payment.

Additionally, we may enter into commitments to purchase goods and services in connection with the operation of our business. These commitments generally have terms of one-year or less and reflect expenditure levels comparable to our historical expenditures, as adjusted for our growth.

50

57


We have made an election to be taxed as a REIT for federal income tax purposes beginning with our taxable year ended December 31, 2018; accordingly, we generally will not be subject to federal income tax for the year ended December 31, 2019,2021, if we distribute all of our REIT taxable income, determined without regard to the dividends paid deduction, to our stockholders.

Critical Accounting Policies and Estimates

Our accounting policies are determined in accordance with GAAP. The preparation of our financial statements requires us to make estimates and assumptions that are subjective in nature and, as a result, our actual results could differ materially from our estimates. Estimates and assumptions include, among other things, subjective judgments regarding the fair values and useful lives of our properties for depreciation and lease classification purposes, the collectability of receivables and asset impairment analysis. Set forth below are the more critical accounting policies that require management judgment and estimates in the preparation of our consolidated financial statements.

Real Estate Investments

Investments in real estate are carried at cost less accumulated depreciation and impairment losses, if any. The cost of investments in real estate reflects their purchase price or development cost. We evaluate each acquisition transaction to determine whether the acquired asset meets the definition of a business. Under Accounting Standards Update (“ASU”) 2017-01, Business Combinations (Topic 805): Clarifying the Definition of a Business, an acquisition does not qualify as a business when there is no substantive process acquired or substantially all of the fair value is concentrated in a single identifiable asset or group of similar identifiable assets or the acquisition does not include a substantive processcost and, in the formcase of an acquired workforce or an acquired contract that cannot be replaced without significant cost, effort or delay. Transactionasset acquisitions, transaction costs related to acquisitions that are asset acquisitions are capitalized as part of the cost basis of the acquired assets, while transaction costs for acquisitions that are deemed to be acquisitions of a business are expensed as incurred. Improvements and replacements are capitalized when they extend the useful life or improve the productive capacity of the asset. Costs of repairs and maintenance are expensed as incurred.

acquisition.

We allocate the purchase price (plus transaction costs) of acquired properties accounted for as asset acquisitions to tangible and identifiable intangible assets or liabilities based on their relative fair values. Tangible assets may include land, site improvements and buildings. Intangible assets may include the value of in-place leases and above- and below-market leases and other identifiable intangible assets or liabilities based on lease or property specific characteristics.

We incur various costs in the leasing and development of our properties. Amounts paid to tenants that incentivize them to extend or otherwise amend an existing lease or to sign a new lease agreement are capitalized to lease incentive on our consolidated balance sheets. Tenant improvements are capitalized to building and improvements within our consolidated balance sheets. Costs incurred which are directly related to properties under development, which include pre-construction costs essential to the development of the property, development costs, construction costs, interest costs and real estate taxes and insurance, are capitalized during the period of development as construction in progress. After the determination is made to capitalize a cost, it is allocated to the specific component of a project that benefited. Determination of when a development project commences and capitalization begins, and when a development project has reached substantial completion and is available for occupancy and capitalization must cease, involves a degree of judgment. We do not engage in speculative real estate development. We do, however, opportunistically agree to reimburse certain of our tenants for development costs at our properties in exchange for contractually specified rent that generally increases proportionally with our funding.

51


The fair value of the tangible assets of an acquired property with an in-place operating lease is determined by valuing the property as if it were vacant, and the “as-if-vacant”"as-if-vacant" value is then allocated to the tangible assets based on the fair value of the tangible assets. The fair value of in-place leases is determined by considering estimates of carrying costs during the expected lease-up periods, current market conditions, as well as costs to execute similar leases based on the specific characteristics of each tenant’stenant's lease. We estimate the cost to execute leases with terms similar to the remaining lease terms of the in-place leases, including leasing commissions, legal and other related expenses. Factors we consider in this analysis include an estimate of the carrying costs during the expected lease-up periods considering current market conditions and costs to execute similar leases. In estimating carrying costs, we include real estate taxes, insurance and other operating expenses, and estimates of lost rentals at market rates during the expected lease-up periods, which primarily range from six to 12 months. The fair value of above- or below-market leases is recorded based on the net present value (using a discount rate that reflects the risks associated with the leases acquired) of the difference between the contractual amount to be paid pursuant to the in-place lease and our estimate of the fair market lease rate for the corresponding in-place lease, measured over the remaining non-cancelable term of the lease including any below-market fixed rate renewal options for below-market leases.

In making estimates of fair values for purposes of allocating purchase price, we use a number of sources, including real estate valuations prepared by independent valuation firms. We also consider information and other factors including market conditions, the industry that the tenant operates in, characteristics of the real estate, e.g., location, size, demographics, value and comparative rental rates, tenant credit profile and the importance of the location of the real estate to the operations of the tenant’stenant's business. Additionally, we consider information obtained about each property as a result of our pre-acquisition due diligence, marketing and leasing activities in estimating the fair value of the tangible and intangible assets acquired. We use the information obtained as a result of our pre-acquisition due diligence as part of our consideration of the accounting standard governing asset retirement obligations and, when necessary, will record an asset retirement obligation as part of the purchase price allocation.

Real estate investments that are intended

Allowance for Loan Losses
Prior to be sold are designated as “held for sale” on the consolidated balance sheets at the lesseradoption of carrying amount and fair value less estimated selling costs. Real estate investments are no longer depreciated when they are classified as held for sale. If the disposal, or intended disposal, of certain real estate investments represents a strategic shift that has had or will have a major effect on our operations and financial results, the operations of such real estate investments would be presented as discontinued operations in the consolidated statements of operations and comprehensive income for all applicable periods.

Depreciation and Amortization

Depreciation is computed using the straight-line method over the estimated useful lives of up to 40 years for buildings and 15 years for site improvements.

Lease incentives are amortized on a straight-line basis as a reduction of rental income over the remaining non-cancellable terms of the respective leases. If a tenant terminates its lease, the unamortized portion of the lease incentive is charged to rental revenue.

Construction in progress is not depreciated until the development has reached substantial completion.

Tenant improvements are depreciated over the non-cancellable term of the related lease or their estimated useful life, whichever is shorter.

Capitalized above-market lease values are amortized on a straight-line basis as a reduction of rental revenue over the remaining non-cancellable terms of the respective leases. Capitalized below-market lease values are accreted on a straight-line basis as an increase to rental revenue over the remaining non-cancellable terms of the respective leases including any below-market fixed rate renewal option periods.

Capitalized above-market ground lease values are accreted as a reduction of property expenses over the remaining terms of the respective leases. Capitalized below-market ground lease values are amortized as an increase to property expenses over the remaining terms of the respective leases and any expected below-market renewal option periods where renewal is considered probable.

The value of in-place leases, exclusive of the value of above-market and below-market lease intangibles, is amortized to depreciation and amortization expense on a straight-line basis over the remaining periods of the respective leases.

52


If a tenant terminates its lease, the unamortized portion of each intangible, including in-place lease values, is charged to depreciation and amortization expense, while above- and below-market lease adjustments are recorded within rental revenue in the consolidated statement of operations and comprehensive income.

Loans Receivable

We hold our loans receivable for long-term investment. Loans receivable are carried at amortized cost, including related unamortized discounts or premiums, if any. We recognize interest income on loans receivable using the effective-interest method applied on a loan-by-loan basis. Direct costs associated with originating loans are offset against any related fees received and the balance, along with any premium or discount, is deferred and amortized as an adjustment to interest income over the term of the related loan receivable using the effective-interest method.

WeASC Topic 326, Financial Instruments - Credit Losses (“ASC 326”), we periodically evaluateevaluated the collectability of our loans receivable, including accrued interest, by analyzing the underlying property‑property level economics and trends, collateral value and quality and other relevant factors in determining the adequacy of ourits allowance for loan losses. A loan iswas determined to be impaired when, in management’s judgment based on

58


current information and events, it iswas probable that we willwould be unable to collect all amounts due according to the contractual terms of the loan agreement. Specific allowances for loan losses arewere provided for impaired loans on an individual loan basis in the amount by which the carrying value exceedsexceeded the estimated fair value of the underlying collateral less disposition costs.

Direct Financing Lease Receivables

Certain As of December 31, 2019, we had no allowance for loan losses recorded in our consolidated financial statements.

On January 1, 2020, we adopted ASC 326 on a prospective basis. ASC 326 changed how we account for credit losses for all of our real estate investment transactions are accounted for as direct financing leases. We record theloans receivable and direct financing lease receivables. ASC 326 replaces the current “incurred loss” model with an “expected loss” model that requires consideration of a broader range of information than used under the incurred losses model. Upon adoption of ASC 326, we recorded an initial allowance for loan losses of $0.2 million as of January 1, 2020, netted against loans and direct financing receivables on our consolidated balance sheet. Under ASC 326, we are required to re-evaluate the expected loss of our loans and direct financing lease receivable portfolio at their net investment, determinedeach balance sheet date. As of December 31, 2021, we recorded an allowance for loan losses of $0.8 million. Changes in our allowance for loan losses are presented within provision for loan losses in our consolidated statements of operations.
In connection with our adoption of ASC 326 on January 1, 2020, we implemented a new process including the use of loan loss forecasting models. We have used the loan loss forecasting model for estimating expected lifetime credit losses, at the individual asset level, for our loans and direct financing lease receivable portfolio. The forecasting model used is the probability weighted expected cash flow method, depending on the type of loan and global assumptions.
We use a real estate loss estimate model (“RELEM”) which estimates losses on our loans and direct financing lease receivable portfolio, for purposes of calculating allowances for loan losses. The RELEM allows us to refine (on an ongoing basis) the expected loss estimate by incorporating loan specific assumptions as the aggregate minimum leasenecessary, such as anticipated funding, interest payments, estimated extensions and the estimated non-guaranteed residual value of the leased property less unearned income. The unearned income is recognizedloan repayment/refinancing at maturity to estimate cash flows over the life of the loan. The model also incorporates assumptions related lease contracts soto underlying collateral values, various loss scenarios, and predicted losses to estimate expected losses. Our specific loan-level inputs include loan-to-stabilized-value “LTV” and debt service coverage ratio metrics, as to produce a constant ratewell as principal balances, property type, location, coupon, origination year, term, subordination, expected repayment dates and future funding’s. We categorize the results by LTV range, which we consider the most significant indicator of return on the net investment in the asset. Our investment incredit quality for our loans and direct financing lease receivablesreceivables. A lower LTV ratio typically indicates a lower credit loss risk.
Real estate lending has several risks that need to be considered. There is reduced over the applicable lease term to its non-guaranteed residual value bypotential for changes in local real estate conditions and subjectivity of real estate valuations. In addition, overall economic conditions may impact the portionborrowers’ financial condition. Adverse economic conditions such as high unemployment levels, interest rates, tax rates and fuel and energy costs may have an impact on the results of rent allocated to the direct financing lease receivables.

Ifoperations and when an investment in direct financing lease receivables is identified for impairment evaluation, we will apply the guidance in both the Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) 310, Receivables (“ASC 310”)financial conditions of borrowers.

We also evaluate each loan and ASC 840, Leases (“ASC 840”). Under ASC 310, the lease receivable portion of the net investment in a direct financing lease receivable is evaluatedmeasured at amortized cost for impairmentcredit deterioration at least quarterly. Credit deterioration occurs when it becomesis deemed probable that we as the lessor, will not be unableable to collect all rental payments associated with our investment inamounts due according to the contractual terms of the loan or direct financing lease receivable. Under ASC 840, we reviewreceivables.
Our allowance for loan losses is adjusted to reflect our estimation of the estimated non-guaranteed residual valuecurrent and future economic conditions that impact the performance of a leased property at least annually. If the review results in a lower estimate than had been previously established, we determine whetherreal estate assets securing our loans. These estimations include various macroeconomic factors impacting the decline in estimated non-guaranteed residual value is other than temporary. If a decline is judged to be other than temporary, the accountinglikelihood and magnitude of potential credit losses for the transaction is revised using the changed estimateour loans and the resulting reduction in the net investment in direct financing lease receivables is recognized by us as a loss in the period in which the estimate is changed.

leases during their anticipated term.

Impairment of Long-Lived Assets

If circumstances indicate that the carrying value of a property may not be recoverable, we review the asset for impairment. This review is based on an estimate of the future undiscounted cash flows, excluding interest charges, expected to result from the property’sproperty's use and eventual disposition. These estimates consider factors such as expected future operating income, market and other applicable trends and residual value, as well as the effects of leasing demand, competition and other factors. If impairment exists due to the inability to recover the carrying value of a property, an impairment loss is recorded to the extent that the carrying value exceeds the estimated fair value of the property for properties to be held and used. For properties held for sale, the impairment loss is the adjustment to fair value less estimated cost to dispose of the asset. Impairment assessments have a direct impact on the
59


consolidated statements of operations, and comprehensive income, because recording an impairment loss results in an immediate negative adjustment to the consolidated statements of operations and comprehensive income.

Cash and Cash Equivalents

Cash and cash equivalents includes cash in the our bank accounts. We consider all cash balances and highly liquid investments with original maturities of three months or less to be cash and cash equivalents. We deposit cash with high quality financial institutions. These deposits are guaranteed by the Federal Deposit Insurance Corporation (“FDIC”) up to an insurance limit.

53


Restricted Cash

Restricted cash primarily consists of cash held with the trustee for our Master Trust Funding Program. This restricted cash is used to make principal and interest payments on our secured borrowings, to pay trust expenses and to acquire future real estate investments which will be pledged as collateral under the Master Trust Funding Program. See Note 6—Secured Borrowings to our financial statements for the year ended December 31, 2019, included elsewhere in this Annual Report on Form 10-K, for further discussion of our Master Trust Funding Program.

operations.

Adjustment to Rental Revenue for Tenant Credit/Allowance for Doubtful Accounts

Credit

We continually review receivables related to rent and unbilled rent receivables and determines collectability by taking into consideration the tenant’stenant's payment history, the financial condition of the tenant, business conditions in the industry in which the tenant operates and economic conditions in the area in which the property is located. Prior to January 1, 2019, if the collectability of a receivable was in doubt, the accounts receivable and straight-line rent receivable balances were reduced by an allowance for doubtful accounts on the consolidated balance sheets or a direct write-off of the receivable was recorded in the consolidated statements of operations. The provision for doubtful accounts was included in property expenses in our consolidated statements of operations. If the accounts receivable balance or straight-line rent receivable balance was subsequently deemed to be uncollectible, such receivable amounts were written-off to the allowance for doubtful accounts.

As of January 1, 2019, if the assessment of the collectability of substantially all payments due under a lease changes from probable to not probable, any difference between the rental revenue recognized to date and the lease payments that have been collected is recognized as a current period adjustment to rental revenue in the consolidated statements of operations.

Deferred Financing Costs

Financing costs related to establishing our Revolving Credit Facility were deferred, are being amortized as an increase to interest expense in the consolidated statements of operations over the term of the facility and are reported as a component of prepaid expenses and other assets, net on the consolidated balance sheets.

Financing costs related to the issuance of our secured borrowings under the Master Trust Funding Program, the April 2019 Term Loan and November 2019 Term Loan were deferred, are being amortized as an increase to interest expense in the consolidated statements of operations over the term of the related debt instrument and are reported as a reduction of the related debt balance on the consolidated balance sheets.

Derivative Instruments

In the normal course of business, we use derivative financial instruments, which may include interest rate swaps, caps, options, floors and other interest rate derivative contracts, to protect us against adverse fluctuations in interest rates by reducing our exposure to variability in cash flows on a portion of our floating-rate debt. Instruments that meet these hedging criteria are formally designated as hedges at the inception of the derivative contract. We record all derivatives on the consolidated balance sheets at fair value. The accounting for changes in the fair value of derivatives depends on the intended use of the derivative, whether we have elected to designate a derivative in a hedging relationship and apply hedge accounting and whether the hedging relationship has satisfied the criteria necessary to apply hedge accounting. Derivatives designated and qualifying as a hedge of the exposure to variability in expected future cash flows, or other types of forecasted transactions, are considered cash flow hedges. Hedge accounting generally provides for the matching of the timing of gain or loss recognition on the hedging instrument with the recognition of the changes in the fair value of the hedged asset or liability that are attributable to the hedged risk in a fair value hedge or the earnings effect of the hedged forecasted transactions in a cash flow hedge. We may also enter into derivative contracts that are intended to economically hedge certain risk, even though hedge accounting does not apply or we elect not to apply hedge accounting.

The accounting for subsequent changes in the fair value of these derivatives depends on whether each has been designed and qualifies for hedge accounting treatment. If a derivative is designated and qualifies for cash flow hedge accounting treatment, the change in the estimated fair value of the derivative is recorded in other comprehensive income (loss) in the consolidated statements of comprehensive income to the extent that it is effective. Any ineffective portion of a change in derivative fair value is immediately recorded in earnings. If we elect not to apply hedge accounting treatment (or for derivatives that do not qualify as hedges), any change in the fair value of these derivative instruments is recognized

54


immediately in gains (losses) on derivative instruments in the consolidated statements of operations. We do not intend to use derivative instruments for trading or speculative purposes.

Fair Value Measurement

We estimate fair value of financial and non-financial assets and liabilities based on the framework established in fair value accounting guidance. Fair value is defined as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date (an exit price). The hierarchy described below prioritizes inputs to the valuation techniques used in measuring the fair value of assets and liabilities. This hierarchy maximizes the use of observable inputs and minimizes the use of unobservable inputs by requiring the most observable inputs to be used when available. The hierarchy is broken down into three levels based on the reliability of inputs as follows:

Level 1—Quoted prices in active markets for identical assets and liabilities that we have the ability to access at the measurement date.

Level 2—Inputs other than quoted prices included within Level 1 that are observable for the asset and liability or can be corroborated with observable market data for substantially the entire contractual term of the asset or liability.

Level 3—Unobservable inputs that reflect our own assumptions that market participants would use in the pricing of the asset or liability and are consequently not based on market activity, but rather through particular valuation techniques.

Revenue Recognition

Our rental revenue is primarily related to rent received from tenants. Rent from tenants is recorded in accordance with the terms of each lease on a straight-line basis over the non-cancellable initial term of the lease from the later of the date of the commencement of the lease and the date of acquisition of the property subject to the lease. Rental revenue recognition begins when the tenant controls the space and continues through the term of the related lease. Because substantially all of the leases provide for rental increases at specified intervals, we record a straight-line rent receivable and recognize revenue on a straight-line basis through the expiration of the non-cancellable term of the lease. We take into account whether the collectability of rents is reasonably assured in determining the amount of straight-line rent to record.

We defer rental revenue related to lease payments received from tenants in advance of their due dates. These amounts are presented within accrued liabilities and other payables on our consolidated balance sheets.

Certain properties in our investment portfolio are subject to leases that provide for contingent rent based on a percentage of the tenant’s gross sales. For these leases, we recognize contingent rental revenue when the threshold upon which the contingent lease payment is based is actually reached.

Gains and Losses on Dispositions of Real Estate

Through December 31, 2017, gains and losses on dispositions of real estate investments were recorded in accordance with ASC 360-20, Property, Plant and Equipment—Real Estate Sales, and include realized proceeds from real estate disposed of in the ordinary course of business, less their related net book value and less any costs incurred in association with the disposition.

On January 1, 2018, we adopted ASU 2017-05, “Other Income — Gains and Losses from the Derecognition of Nonfinancial Assets (Subtopic 610-20): Clarifying the Scope of Asset Derecognition Guidance and Accounting for Partial Sales of Nonfinancial Assets” (“ASU 2017-05”), using the modified retrospective transition method. As leasing is our primary activity, we determined that our sales of real estate, which are nonfinancial assets, are sold to noncustomers and fall within the scope of ASC 610-20. We recognize the full gain on the disposition of our real estate investments as we (i) have no controlling financial interest in the real estate and (ii) have no continuing interest or obligation with respect to the disposed real estate. We re-assessed and determined that there were no open contracts or partial sales and that the adoption of ASU 2017-05 (i) did not result in a cumulative adjustment as of January 1, 2018 and (ii) did not have any impact on our consolidated financial statements.

55


Income Taxes

We have elected and qualified to be taxed as a REIT under sections 856 through 860 of the Code, commencing with our taxable year ended December 31, 2018. REITs are subject to a number of organizational and operational requirements, including a requirement that 90% of ordinary “REIT taxable income” (as determined without regard to the dividends paid deduction or net capital gains) be distributed. As a REIT, we will generally not be subject to U.S. federal entity-level income tax to the extent that we meet the organizational and operational requirements and our distributions equal or exceed REIT taxable income. For the period subsequent to the effective date of our intended REIT election, we intend to meet the organizational and operational requirements and expect distributions to exceed net taxable income. Accordingly, no provision has been made for U.S. federal income taxes. Even if we qualify for taxation as a REIT, we may be subject to state and local income and franchise taxes, and to federal income and excise tax on our undistributed income. Franchise taxes and federal excise taxes on our undistributed income, if any, are included in general and administrative expenses on the accompanying consolidated statements of operations and comprehensive income. Additionally, taxable income from our non-REIT activities managed through our taxable REIT subsidiary is subject to federal, state and local taxes.

From the Predecessor’s commencement of operations through January 31, 2017, the Predecessor and its subsidiaries included in the consolidated financial statements were treated as disregarded entities for U.S. federal and state income tax purposes, and, accordingly, the Predecessor was not subject to entity-level tax. Therefore, until the Predecessor’s issuance of Class A and Class C units on January 31, 2017, the Predecessor’s net income flowed through to SCF Funding LLC, its initial sole member, for federal income tax purposes. Following the issuance of Class A and Class C units, the Predecessor’s net income flowed through to Class A and Class C unitholders for federal income tax purposes. With regard to state income taxes, the Predecessor was a taxable entity only in certain states that tax all entities, including partnerships.

We analyze our tax filing positions in all of the U.S. federal, state and local tax jurisdictions where we are required to file income tax returns, as well as for all open tax years in such jurisdictions. We follow a two-step process to evaluate uncertain tax positions. Step one, recognition, occurs when an entity concludes that a tax position, based solely on its technical merits, is more-likely-than-not to be sustained upon examination. Step two, measurement, determines the amount of benefit that is more-likely-than-not to be realized upon settlement. Derecognition of a tax position that was previously recognized would occur when we subsequently determine that a tax position no longer meets the more-likely-than-not threshold of being sustained. The use of a valuation allowance as a substitute for derecognition of tax positions is prohibited.

Equity-Based Compensation  

In 2019 and 2018,

From time to time, we grantedgrant shares of restricted common stock and restricted share units (“RSUs”("RSUs") to our directors, executive officers and other employees that vest over multiple periods, subject to the recipient’srecipient's continued service. In 2019,Additionally, we also granted performance-based RSUs to our executive officers, the final number of which is determined based on market and subjective performance conditions and which vest over a multi-year period, subject to the recipient’s continued service. In 2017, the Predecessor granted unit-based compensation awards to certain of its employees and managers, as well as non-employees, consisting of units that vest over a multi-year period, subject to the recipient’srecipient's continued service. We account for the restricted common stock RSUs and unit-based compensationRSUs in accordance with ASC 718, Compensation - Stock Compensation, which requires that such compensation be recognized in the financial statements based on their estimated grant-date fair value. The value of such awards is recognized as compensation expense in general and administrative expenses in the accompanying consolidated statements of operations over the requisite service periods. We recognize compensation expense for equity-based compensation
60


using the straight-line method based on the terms of the individual grant.

Variable Interest Entities

Forfeitures of equity-based compensation awards, if any, are recognized as they occur.

Results of Operations
The FASB provides guidance for determining whether an entity is a variable interest entity (a “VIE”). VIEs are defined as entities in which equity investors do not have the characteristicsfollowing discusses our results of a controlling financial interest or do not have sufficient equity at riskoperations for the entity to finance its activities without additional subordinated financial support. A VIE is required to be consolidated by its primary beneficiary, which is the party that (i) has the power to control the activities that most significantly impact the VIE’s economic performance and (ii) has the obligation to absorb losses, or the right to receive benefits, of the VIE that could potentially be significant to the VIE.

56


Following the completion of the Formation Transactions, we concluded that the Operating Partnership is a VIE of which we are the primary beneficiary, as we have the power to direct the activities that most significantly impact the economic performance of the Operating Partnership. Substantially all of our assets and liabilities are held by the Operating Partnership. The assets and liabilities of the Operating Partnership are consolidated and reported as assets and liabilities on our consolidated balance sheet as of December 31, 2019.

As of December 31, 2019, we concluded that seven entities to which we had provided mortgage loans were VIEs because the entities’ equity was not sufficient to finance their activities without additional subordinated financial support. However, we were not the primary beneficiary of the entities, because we did not have the power to direct the activities that most significantly impact the entities’ economic performance. As of December 31, 2019, the carrying amount of our loans receivable with these entities was $60.5 million and our maximum exposure to loss in these entities is limited to the carrying amount of our investment. We had no liabilities associated with these VIEs as of December 31, 2019.

Net Income per Share

Net income per share has been computed pursuant to the guidance in the FASB ASC Topic 260, Earnings Per Share. The guidance requires the classification of our unvested restricted common stock and units, which contain rights to receive non‑forfeitable dividends, as participating securities requiring the two‑class method of computing net income per share. Diluted net income per share of common stock further considers the effect of potentially dilutive shares of common stock outstanding during the period, including the assumed vesting of restricted share units with a market-based or service-based vesting condition, where dilutive. The OP Units held by non-controlling interests represent potentially dilutive securities, as the OP Units may be redeemed for cash or, at our election, exchanged for shares of our common stock on a one-for-one basis.

Recently Issued Accounting Pronouncements

In February 2016, the FASB issued ASU 2016-02, Leases (Topic 842) (“ASU 2016-02”) to amend the accounting for leases. This standard requires lessees to classify leases as either finance or operating leases based on certain criteria and record a right-of-use asset and a lease liability for all leases with a term of greater than 12 months, regardless of their classification. The new standard requires lessors to account for leases using an approach that is substantially equivalent to the previous guidance for sales-type leases, direct financing leases and operating leases. The standard also eliminates current real estate-specific provisions and changes the guidance on sale-leaseback transactions, initial direct costs, lease modifications and lease executory costs for all entities. Certain changes to the guidance pertaining to sale-leaseback transactions may impact us. For example, the inclusion of a purchase option in the lease associated with a sale-leaseback transaction will now result in the lessor accounting for such transaction as a financing arrangement.

ASU 2016-02 was effective for us on January 1, 2019 and, in accordance with the provisions of ASU 2018-11, Leases (Topic 842), Targeted Improvements, was adopted by us using the modified retrospective approach as of the beginning of the period of adoption. There was no impact to retained earnings at the time of adoption and, therefore, no cumulative-effect adjustment was recorded. At the time of adoption, both lessees and lessors are permitted to make an election to apply a package of practical expedients available for implementation under the standard. We applied this package of practical expedients and, as such, at the time of adoption did not reassess the classification of existing lease contracts, whether existing or expired contracts contain a lease or whether a portion of initial direct costs for existing leases should have been expensed. In addition, we adopted the practical expedient provided in ASU 2018-11 that allows lessors to not separate non-lease components from the related lease components. We made this determination as the timing and pattern of transfer for the lease and non-lease components associated with our leases are the same and the lease components, if accounted for separately, would be classified as operating leases in accordance with ASC 842.

The accounting applied by a lessor is largely unchanged under ASU 2016-02; however, the standard requires that lessors expense, on an as-incurred basis, certain initial direct costs that are not incremental in obtaining a lease. Under the previous standards, certain of these costs were capitalizable. Although primarily a lessor, we are also a lessee under several ground lease arrangements and under our corporate office and office equipment leases. We completed our inventory and evaluation of these leases, calculated a right-of-use asset and a lease liability for the present value of the minimum lease payments and recognized an initial $4.8 million right-of-use asset and lease liability upon adoption on January 1, 2019. For a portion of our ground lease arrangements, the sublessees, or our tenants, are responsible for making payment directly to the ground lessors. Prior to the new standard such amounts were presented on a net basis; however, upon adoption of ASU 2016-02 the expense related to the ground lease obligations, along with the related sublease revenues, is presented on a gross basis in the consolidated statements of operations. ASU 2016-02 also requires additional disclosures within the notes accompanying the consolidated financial statements.

57


Substantially all of our lease contracts (under which we are the lessor) are “triple-net” leases, which means that our tenants are responsible for making payments to third parties for operating expenses such as property taxes and insurance costs associated with the properties we lease to them. Under the previous lease accounting guidance, these payments were excluded from rental revenue. In December 2018, the FASB issued ASU 2018-20 Leases (Topic 842), Narrow-Scope Improvements for Lessors. This update requires us to exclude from variable lease payments, and therefore revenue and expense, costs paid by our tenants directly to third parties (a net presentation). Costs paid by us and reimbursed by our tenants are included in rental revenue and property expenses (a gross presentation) in our consolidated statements of operations.

In June 2018, the FASB issued ASU 2018-07, Compensation – Stock Compensation (Topic 718): Improvements to Nonemployee Share-Based Payment Accounting (“ASU 2018-07”), which expands the scope of Topic 718 to include share-based payment transactions for acquiring goods and services from nonemployees, with the result of aligning the guidance on share-based payments to nonemployees with that for share-based payments to employees, with certain exceptions, and eliminating the need to re-value awards to nonemployees at each balance sheet date. ASU 2018-07 is effective for annual periods, and interim periods within those years, beginning after December 15, 2018, with early adoption permitted for companies who have previously adopted ASU 2017-09. We early adopted ASU 2018-07 effective July 1, 2018 for accounting for our liability-classified non-employee awards that had not vested as of that date. No adjustment to our retained earnings was required as a result of the adoption of ASU 2018-07.

In August 2017, the FASB issued ASU 2017-12, Derivatives and Hedging (Topic 815): Targeted Improvements to Accounting for Hedging Activities (ASU 2017-12), which amends and simplifies existing guidance in order to allow companies to more accurately present the economic effects of risk management activities in the financial statements. We adopted ASU 2017-12 while accounting for the interest rate swaps that we entered into in 2019. As we did not have other derivatives outstanding at the time of adoption, no prior period adjustments were required. Pursuant to the provisions of ASU 2017-12, we are no longer required to separately measure and recognize hedge ineffectiveness. Instead, we recognize the entire change in the fair value of cash flow hedges included in the assessment of hedge effectiveness in other comprehensive (loss) income. The amounts recorded in other comprehensive (loss) income will subsequently be reclassified to earnings when the hedged item affects earnings. The adoption of ASU 2017-12 did not have a material impact on our consolidated financial statements.

In August 2018, the FASB issued ASU 2018-13, Fair Value Measurement: Changes to the Disclosure Requirements for Fair Value Measurement (“ASU 2018-13”), which changes the disclosure requirements for fair value measurements by removing, adding and modifying certain disclosures. ASU 2018-13 is effective for annual periods beginning after December 15, 2019, with early adoption permitted. We are currently evaluating the impact of adopting ASU 2018-13 on our related disclosures.

In February 2016, the FASB issued ASU 2016-13, Measurement of Credit Losses on Financial Instruments (“ASU 2016-13”) establishing ASC Topic 326, Financial Instruments - Credit Losses (“ASC 326”), as amended by subsequent ASUs on the topic. ASU 2016-13 changes how entities will account for credit losses for most financial assets and certain other instruments that are not measured at fair value through net income. The guidance replaces the current “incurred loss” model with an “expected loss” model that requires consideration of a broader range of information to estimate expected credit losses over the lifetime of the financial asset. ASU 2016-13 is effective for interim and annual reporting periods in fiscal years beginning after December 15, 2019. The adoption will not materially impact our consolidated financial statements with an adjustment to beginning retained earnings of less than 0.50% of our total loan portfolio. Additionally, the adoption had no material impact on our internal control framework.

Results of Operations

The following discussion includes the changes in the results of the Company’s and the Predecessor’s operations collectively for the yearsyear ended December 31, 2019 and 2018.2021, as compared to our results of operations for the year ended December 31, 2020. A discussion of the changes in our results of operations for the yearsyear ended December 31, 2018 and 20172020, as compared to our results of operations for the year ended December 31, 2019 has been omitted from this Annual Report but may be found in “Item"Item 7. Management’sManagement's Discussion and Analysis of Financial Condition and Results of Operations—Results of Operations—Comparison of the years ended December 31, 20182020 and 2017”2019" in our Annual Report on Form 10-Kannual report for the year ended December 31, 2018.

58


2020.

Comparison of the years ended December 31, 20192021 and 2018

2020

 

Year ended December 31,

 

 

 

 

 

 

 

 

 

Year ended December 31,  

(dollar amounts in thousands)

 

2019

 

 

2018

 

 

Change

 

 

%

 

(dollar amounts in thousands)20212020Change%

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues:  

Rental revenue

 

$

135,670

 

 

$

94,944

 

 

$

40,726

 

 

 

42.9

%

Rental revenue$213,327 $155,792 $57,535 36.9 %

Interest income on loans and direct financing lease receivables

 

 

3,024

 

 

 

656

 

 

 

2,368

 

 

 

361.0

%

Interest income on loans and direct financing lease receivables15,710 8,136 7,574 93.1 %

Other revenue, net

 

 

663

 

 

 

623

 

 

 

40

 

 

 

6.4

%

Other revenue, net1,197 81 1,116 1,377.8 %

Total revenues

 

 

139,357

 

 

 

96,223

 

 

 

43,134

 

 

 

44.8

%

Total revenues230,234 164,009 66,225 40.4 %

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Expenses:  

Interest

 

 

27,037

 

 

 

30,192

 

 

 

(3,155

)

 

 

-10.4

%

General and administrative

 

 

21,745

 

 

 

13,762

 

 

 

7,983

 

 

 

58.0

%

General and administrative24,329 24,444 (115)(0.5)%

Property expenses

 

 

3,070

 

 

 

1,980

 

 

 

1,090

 

 

 

55.1

%

Property expenses5,762 3,881 1,881 48.5 %

Depreciation and amortization

 

 

42,745

 

 

 

31,352

 

 

 

11,393

 

 

 

36.3

%

Depreciation and amortization69,146 59,446 9,700 16.3 %

Provision for impairment of real estate

 

 

2,918

 

 

 

4,503

 

 

 

(1,585

)

 

 

-35.2

%

Provision for impairment of real estate6,120 8,399 (2,279)(27.1)%
Change in provision for loan lossesChange in provision for loan losses(204)830 (1,034)(124.6)%

Total expenses

 

 

97,515

 

 

 

81,789

 

 

 

15,726

 

 

 

19.2

%

Total expenses105,153 97,000 8,153 8.4 %

Other operating income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other operating income:  

Gain on dispositions of real estate, net

 

 

10,932

 

 

 

5,445

 

 

 

5,487

 

 

 

100.8

%

Gain on dispositions of real estate, net9,338 5,821 3,517 60.4 %

Income from operations

 

 

52,774

 

 

 

19,879

 

 

 

32,895

 

 

 

165.5

%

Income from operations134,419 72,830 61,589 84.6 %

Other (loss)/income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss on repurchase of secured borrowings

 

 

(5,240

)

 

 

 

 

 

(5,240

)

 

 

 

Interest

 

 

794

 

 

 

930

 

 

 

(136

)

 

 

-14.6

%

Other (expense)/income:Other (expense)/income: 
Loss on repayment and repurchase of secured borrowingsLoss on repayment and repurchase of secured borrowings(4,461)(924)(3,537)382.8 %
Interest expenseInterest expense(33,614)(29,651)(3,963)13.4 %
Interest incomeInterest income94 485 (391)(80.6)%

Income before income tax expense

 

 

48,328

 

 

 

20,809

 

 

 

27,519

 

 

 

132.2

%

Income before income tax expense96,438 42,740 53,698 125.6 %

Income tax expense

 

 

303

 

 

 

195

 

 

 

108

 

 

 

55.4

%

Income tax expense227 212 15 7.1 %

Net income

 

 

48,025

 

 

 

20,614

 

 

 

27,411

 

 

 

133.0

%

Net income96,211 42,528 53,683 126.2 %

Net income attributable to non-controlling interests

 

 

(6,181

)

 

 

(5,001

)

 

 

(1,180

)

 

 

23.6

%

Net income attributable to non-controlling interests(486)(255)(231)90.6 %

Net income attributable to stockholders and members

 

$

41,844

 

 

$

15,613

 

 

$

26,231

 

 

 

168.0

%

Net income attributable to stockholdersNet income attributable to stockholders$95,725 $42,273 $53,452 126.4 %

61


Revenues:

Rental revenue. Rental revenue increased by $40.7$57.5 million for the year ended December 31, 2019,2021, as compared to the year ended December 31, 2018.2020. The increase in revenues period over period was driven primarily by the growth in the size of our real estate investment portfolio, which generated additional rental revenues. Our real estate investment portfolio grew from 6771,181 properties, representing $1.4$2.4 billion in net investments in real estate, as of December 31, 20182020 to 1,0001,451 properties, representing $1.9$3.2 billion in net investments in real estate, as of December 31, 2019.2021. Our real estate investments were madeacquired throughout the periods presented and were not all outstandingowned by us for the entire period;entirety of the periods; accordingly, a significant portion of the increase in revenuesrental revenue between periods is related to recognizing revenue in 20192021 on acquisitions that were made during 2018.2020 and 2021. A smaller component of the increase in revenues between periods is related to rent escalations recognized on our lease contracts; these rent increases can be a source of revenue growth.

leases.

Interest on loans and direct financing lease receivables.receivables. Interest on loans and direct financing lease receivables increased by $2.4$7.6 million during the year ended December 31, 2019,2021, as compared to the year ended December 31, 2018,2020, primarily due to the growth of our investments inmortgage loans receivable beginning in 2018portfolio during 2020 and additional investments in loans receivablecontinuing during 2019,2021, which led to ahigher average daily balance of loans receivable outstanding during theyear ended December 31, 2019.

2021.

Other revenue. Other revenue for the year ended December 31, 2019,2021 increased by approximately $40,000,$1.1 million,as compared to the year endedDecember 31, 2018, 2020,primarily due to the receipt of lease termination$1.0 million in loan prepayment fees from former tenants during theyear ended December 31, 2019. 2021.No lease termination incomesuch loan prepayment fee revenue was recorded during the year endedDecember 31, 2018.

59


2020.

Expenses:

Interest expense. Interest

General and administrative. General and administrative expense decreased by $3.2$0.1 million for the year ended December 31, 2019, as compared to the year ended December 31, 2018. In May 2019, the Company borrowed the entire amount available under its April 2019 Term Loan and used the proceeds to repurchase Master Trust Funding notes with a face value of $200 million.

The repurchase and retirement of Master Trust Funding notes resulted in a decrease of $6.2 million in cash interest expense and a $0.8 million decrease of amortization of deferred financing costs for the year ended December 31, 2019. In May 2019, we repurchased $200 million of Series 2016-1 Notes and in November 2019, we canceled the repurchased Series 2016-1 Notes and repaid the remaining Series 2016-1 Notes that were outstanding. Repayment of notes payable to related parties in 2018 resulted in a decrease in cash interest expense of $4.6 million for year ended December 31, 2019,2021, as compared to the year ended December 31, 2018. These decreases were partially2020. This decrease in general and administrative expense was primarily due to a decrease in third-party property servicing and audit expense, offset by additional borrowings under the 2018 Credit Facility (as defined below) and the Revolving Credit Facility which resultedan increase in additional interest expense of $2.6 million and unused facility fees of $0.3our equity based compensation expense.  

Property expenses. Property expenses increased by $1.9 million for the year ended December 31, 2019. Borrowing of funds under the April 2019 Term Loan and November 2019 Term Loan resulted in additional cash interest expense of $4.9 million during for the year ended December 31, 2019. In addition, amortization of deferred financing costs incurred for obtaining the 2018 Credit Facility, the Amended Credit Agreement and the November 2019 Term Loan resulted in additional expenses of $0.8 million, for the year ended December 31, 2019 as compared for year ended December 31, 2018.

General and administrative expenses. General and administrative expenses increased $8.0 million for the year ended December 31, 2019.2021, as compared to the year ended December 31, 2018. This increase in general and administrative expenses was primarily due to the increased costs of operating as a public company in 2019 and operating our larger real estate portfolio, including increased equity-based compensation expense, legal fees and directors’ fees.  

Property expenses. Property expenses increased by $1.1 million for the year ended December 31, 2019, as compared to the year ended December 31, 2018.2020. The increase in property expenses was primarily due to increased reimbursable costs and property insurance expenses and operational costs during the year ended December 31, 2019.

2021.

Depreciation and amortization expense. Depreciation and amortization expense increased by $11.4$9.7 million for the year ended December 31, 20192021, as compared to the year ended December 31, 2018.2020. Depreciation and amortization expense increased in proportion to the general increase in the size of our real estate investment portfolio.

Provision for impairment of real estate. Impairment charges on real estate investments were $2.9$6.1 million and $4.5$8.4 million for the years ended December 31, 20192021 and 2018,2020, respectively. During the years ended December 31, 20192021 and 2018,2020, we recorded a provision for impairment of real estate at 8on 18 and 2017 of our real estate investments, respectively.respectively, with the average size of our impairments being smaller in 2021. We strategically seek to identify non-performing properties that we may re-lease or dispose of in an effort to improve our returns and manage risk exposure. An increase in vacancy associated with our disposition or re-leasing strategies may trigger impairment charges when the expected future cash flows from the properties from sale or re-lease are less than their net book value.

Change in provision for loan losses. During the year ended December 31, 2021, our provision for loan losses decreased by $0.2 million, as compared to an increase of $0.8 million during the year ended December 31, 2020. Under ASC 326, we are required to re-evaluate the expected loss on our portfolio of loans and direct financing lease receivables at each balance sheet date. Changes in our provision for loan losses are driven by revisions to global and loan-specific assumptions in our loan loss model and by changes in the size of our loan and direct financing lease portfolio.
Other operating income:

Gain on dispositions of real estate, net. Gain on dispositions of real estate, net, increased by $5.5$3.5 million for the year ended December 31, 2019,2021, as compared to the year ended December 31, 2018.2020. We disposed of 3738 real
62


estate properties during the year ended December 31, 2021, compared to 49 real estate properties during the year ended December 31, 2019,2020. Overall, our 2021 dispositions had a higher sales price in relation to their basis as compared to 45 real estateour 2020 dispositions, specifically driven by our sale of six vacant properties during 2020 compared to the year ended December 31, 2018.

sale of only two vacant properties during 2021.

Other income and expenses:

(expense)/income:

Loss on repayment and repurchase of secured borrowings. Loss on repayment and repurchase of secured borrowings of $5.2$4.5 million during the year ended December 31, 2019,2021 relates to the repurchase bypayment of a make-whole premium and the Companywrite-off of its Class Adeferred financing costs upon our repayment of the remaining $171.2 million of principal on our Series 2016-12017-1 Notes with a face value of $200.0 million for $201.4 million. The repurchase was accounted for as a debt extinguishment and, accordingly,in June 2021. During the Companyyear ended December 31, 2020, we recorded a loss on repayment and repurchase of $4.4 million, which includes the premium paid on the repurchase, and other associated legal expenses. Furthermore, the repurchased notes were subsequently canceled and the Series 2016-1 Notes that remained outstanding were fully repaid in November 2019. The Company wrote off $0.8secured borrowings of $0.9 million related to the remaining unamortizedwrite-off of deferred financing costs and included itupon our repayment, at par, of $62.3 million of principal on our Series 2017-1 Notes in February 2020.
Interest expense. Interest expense increased by$4.0 million forthe loss relatedyear ended December 31, 2021, as compared to theyear endedDecember 31, 2020. This increase in interest expense was primarily due to an increase to our outstanding debt balance during the year ended December 31, 2021 compared to the repurchase.  

year ended December 31, 2020.

Interest income. Interest income decreased by $0.1$0.4 million for the year ended December 31, 2019,2021, as compared to the year ended December 31, 2018.2020. The decrease in interest income was primarily due to higherlower average daily cash

60


balances in our interest-bearing bank accounts compared to the year ended December 31, 2020.

Income tax expense. Income tax expense increased by approximately $15,000 for the year ended December 31, 2018 because of funds we had on hand following our IPO in June 2018.

Income tax expense. Income tax expense increased by $0.1 million for the year ended December 31, 2019 ,2021, as compared to the year ended December 31, 2018.2020. We are organized and operate as a REIT and are generally not subject to U.S. federal taxation. However, the Operating Partnership is subject to taxation in certain state and local jurisdictions that impose income taxes on a partnership. The changes in income tax expense are primarily due to changes in the proportion of our real estate portfolio located in jurisdictions where we are subject to taxation.

Comparison of the years ended December 31, 2018 and 2017

See our Annual Report on Form 10-K for the year ended December 31, 2018, “Item 7. Management Discussion and Analysis: Results of Operations” for the comparison discussion between the years ended December 31, 2018 and 2017.

Non-GAAP Financial Measures

Our reported results are presented in accordance with GAAP. We also disclose the following non-GAAP financial measures: funds from operations (“FFO”("FFO"), core funds from operations (“("Core FFO”FFO"), adjusted funds from operations (“AFFO”("AFFO"), earnings before interest, taxes, depreciation and amortization (“EBITDA”("EBITDA"), EBITDA further adjusted to exclude gains (or losses) on sales of depreciable property and real estate impairment losses (“("EBITDArere"), adjusted EBITDAre, annualized adjusted EBITDAre, net debt, net operating income (“NOI”("NOI") and cash NOI (“("Cash NOI”NOI"). We believe these non-GAAP financial measures are industry measures used by analysts and investors to compare the operating performance of REITs.

We compute FFO in accordance with the definition adopted by the Board of Governors of the National Association of Real Estate Investment Trusts (“NAREIT”("NAREIT"). NAREIT defines FFO as GAAP net income or loss adjusted to exclude extraordinary items (as defined by GAAP), net gain or loss from sales of depreciable real estate assets, impairment write-downs associated with depreciable real estate assets and real estate-related depreciation and amortization (excluding amortization of deferred financing costs and depreciation of non-real estate assets), including the pro rata share of such adjustments of unconsolidated subsidiaries. FFO is used by management, and may be useful to investors and analysts, to facilitate meaningful comparisons of operating performance between periods and among our peers primarily because it excludes the effect of real estate depreciation and amortization and net gains and losses on sales (which are dependent on historical costs and implicitly assume that the value of real estate diminishes predictably over time, rather than fluctuating based on existing market conditions).

We compute Core FFO by adjusting FFO, as defined by NAREIT, to exclude certain GAAP income and expense amounts that we believe are infrequent and unusual in nature and/or not related to our core real estate operations. Exclusion of these items from similar FFO-type metrics is common within the equity REIT industry, and management believes that presentation of Core FFO provides investors with a metric to assist in their evaluation of our operating performance across multiple periods and in comparison to the operating performance of our peers, because it removes the effect of unusual items that are not expected to impact our operating performance on an ongoing basis. Core FFO is used by management in evaluating the performance of our core business operations.
63


Items included in calculating FFO that may be excluded in calculating Core FFO include certain transaction related gains, losses, income or expense or other non-core amounts as they occur.

To derive AFFO, we modify our computation of Core FFO to include other adjustments to GAAP net income related to certain items that we believe are not indicative of our operating performance, including straight-line rental revenue, non-cash interest expense, non-cash compensation expense, other amortization and non-cash charges, capitalized interest expense and transaction costs. Such items may cause short-term fluctuations in net income but have no impact on operating cash flows or long-term operating performance. We believe that AFFO is an additional useful supplemental measure for investors to consider when assessing our operating performance without the distortions created by non-cash items and certain other revenues and expenses.

FFO, Core FFO and AFFO do not include all items of revenue and expense included in net income, they do not represent cash generated from operating activities and they are not necessarily indicative of cash available to fund cash requirements; accordingly, they should not be considered alternatives to net income as a performance measure or cash flows from operations as a liquidity measure and should be considered in addition to, and not in lieu of, GAAP financial measures. Additionally, our computation of FFO, Core FFO and AFFO may differ from the methodology for calculating these metrics used by other equity REITs and, therefore, may not be comparable to similarly titled measures reported by other equity REITs.

61


The following table reconciles net income (which is the most comparable GAAP measure) to FFO, Core FFO and AFFO attributable to stockholders and membersnon-controlling interests:
Year ended December 31,
(in thousands)202120202019
Net income$96,211 $42,528 $48,025 
Depreciation and amortization of real estate69,043 59,309 42,649 
Provision for impairment of real estate6,120 8,399 2,918 
Gain on dispositions of real estate, net(9,338)(5,821)(10,932)
FFO attributable to stockholders and non-controlling interests162,036 104,415 82,660 
Other non-recurring expenses (1)(2)(3)
4,461 2,273 7,988 
Core FFO attributable to stockholders and non-controlling interests166,497 106,688 90,648 
Adjustments:
Straight-line rental revenue, net(19,116)(11,905)(12,215)
Non-cash interest2,554 2,040 2,738 
Non-cash compensation expense5,683 5,427 4,546 
Other amortization expense2,675 3,854 815 
Other non-cash charges(212)829 
Capitalized interest expense(81)(228)(290)
Transaction costs— 291 — 
AFFO attributable to stockholders and non-controlling interests$158,000 $106,995 $86,251 

(1)Includes non-recurring expenses of $4.5 million of loss on repayment of secured borrowings during the year ended December 31, 2021.
(2)Includes non-recurring expenses of approximately $39,000 related to reimbursement of executive relocation costs, $1.1 million for severance payments and non-controlling interests:

acceleration of non-cash compensation expense in connection with the termination of one of our executive officers, $0.2 million of non-recurring recruiting costs, and our $0.9 million loss on repayment of secured borrowings during the year ended December 31, 2020.

 

 

Year ended December 31,

 

(in thousands)

 

2019

 

 

2018

 

 

2017

 

Net income

 

$

48,025

 

 

$

20,614

 

 

$

6,296

 

Depreciation and amortization of real estate

 

 

42,649

 

 

 

31,335

 

 

 

19,513

 

Provision for impairment of real estate

 

 

2,918

 

 

 

4,503

 

 

 

2,377

 

Gain on dispositions of real estate, net

 

 

(10,932

)

 

 

(5,445

)

 

 

(6,748

)

FFO attributable to stockholders and members and non-controlling interests

 

 

82,660

 

 

 

51,007

 

 

 

21,438

 

Other non-recurring expenses  (1)

 

 

7,988

 

 

 

 

 

 

 

Core FFO attributable to stockholders and members and non-controlling interests

 

 

90,648

 

 

 

51,007

 

 

 

21,438

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

Straight-line rental revenue, net

 

 

(12,215

)

 

 

(8,214

)

 

 

(4,254

)

Non-cash interest

 

 

2,738

 

 

 

2,798

 

 

 

1,884

 

Non-cash compensation expense

 

 

4,546

 

 

 

2,440

 

 

 

841

 

Other amortization and non-cash charges

 

 

824

 

 

 

579

 

 

 

670

 

Capitalized interest expense

 

 

(290

)

 

 

(225

)

 

 

(242

)

Transaction costs

 

 

 

 

 

57

 

 

 

 

AFFO attributable to stockholders and members and non-controlling interests

 

$

86,251

 

 

$

48,442

 

 

$

20,337

 

(3)Includes non-recurring expenses of $2.4 million for costs and charges incurred in connection with the Eldridge secondary offering, $5.2 million loss on repayment and repurchase of secured borrowings and $0.3 million for a provision for settlement of litigation during the year ended December 31, 2019.

(1)

Includes non-recurring expenses of $2.4 million for costs and charges incurred in connection with the Eldridge secondary offering, our $5.2 million loss on repurchase and retirement of secured borrowings and $0.3 million for a provision for settlement of litigation during the year ended December 31, 2019.

We compute EBITDA as earnings before interest, income taxes and depreciation and amortization. In 2017, NAREIT issued a white paper recommending that companies that report EBITDA also report EBITDAre. We compute EBITDAre in accordance with the definition adopted by NAREIT. NAREIT defines EBITDAre as EBITDA (as

64


(as defined above) excluding gains (or losses) from the sales of depreciable property and real estate impairment losses. We present EBITDA and EBITDAre as they are measures commonly used in our industry. We believe that these measures are useful to investors and analysts because they provide supplemental information concerning our operating performance, exclusive of certain non-cash items and other costs. We use EBITDA and EBITDAre as measures of our operating performance and not as measures of liquidity.

EBITDA and EBITDAre do not include all items of revenue and expense included in net income, they do not represent cash generated from operating activities and they are not necessarily indicative of cash available to fund cash requirements; accordingly, they should not be considered alternatives to net income as a performance measure or cash flows from operations as a liquidity measure and should be considered in addition to, and not in lieu of, GAAP financial measures. Additionally, our computation of EBITDA and EBITDAre may differ from the methodology for calculating these metrics used by other equity REITs and, therefore, may not be comparable to similarly titled measures reported by other equity REITs.

62


The following table reconciles net income (which is the most comparable GAAP measure) to EBITDA and EBITDAre attributable to stockholders and members and non-controlling interests:

 

Year ended December 31,

 

Year ended December 31,

(in thousands)

 

2019

 

 

2018

 

 

2017

 

(in thousands)202120202019

Net income

 

$

48,025

 

 

$

20,614

 

 

$

6,296

 

Net income$96,211 $42,528 $48,025 

Depreciation and amortization

 

 

42,745

 

 

 

31,352

 

 

 

19,516

 

Depreciation and amortization69,146 59,446 42,745 

Interest expense

 

 

27,037

 

 

 

30,192

 

 

 

22,574

 

Interest expense33,614 29,651 27,037 

Interest income

 

 

(794

)

 

 

(930

)

 

 

(49

)

Interest income(94)(485)(794)

Income tax expense

 

 

303

 

 

 

195

 

 

 

161

 

Income tax expense227 212 303 

EBITDA attributable to stockholders and members and non-controlling interests

 

 

117,316

 

 

 

81,423

 

 

 

48,498

 

EBITDA attributable to stockholders and non-controlling interestsEBITDA attributable to stockholders and non-controlling interests199,104 131,352 117,316 

Provision for impairment of real estate

 

 

2,918

 

 

 

4,503

 

 

 

2,377

 

Provision for impairment of real estate6,120 8,399 2,918 

Gain on dispositions of real estate, net

 

 

(10,932

)

 

 

(5,445

)

 

 

(6,748

)

Gain on dispositions of real estate, net(9,338)(5,821)(10,932)

EBITDAre attributable to stockholders and members and non-controlling interests

 

$

109,302

 

 

$

80,481

 

 

$

44,127

 

EBITDAre attributable to stockholders and non-controlling interests
EBITDAre attributable to stockholders and non-controlling interests
$195,886 $133,931 $109,302 

We further adjust EBITDAre for the most recently completed quarter i) based on an estimate calculated as if all re-leasing, investment and disposition activity that took place during the quarter had been made on the first day of the quarter, ii) to exclude certain GAAP income and expense amounts that we believe are infrequent and unusual in nature and iii) to eliminate the impact of lease termination fees and contingent rental revenue from certain of our tenants, which is subject to sales thresholds specified in the applicable leases (“("Adjusted EBITDArere"). We then annualize quarterly Adjusted EBITDAre by multiplying it by four (“("Annualized Adjusted EBITDArere"), which we believe provides a meaningful estimate of our current run rate for all of our investments as of the end of the most recently completed quarter. You should not unduly rely on this measure, as it is based on assumptions and estimates that may prove to be inaccurate. Our actual reported EBITDAre for future periods may be significantly less than our current Annualized Adjusted EBITDAre.

65


The following table reconciles net income (which is the most comparable GAAP measure) to Annualized Adjusted EBITDAre attributable to stockholders and non-controlling interests for the three months ended December 31, 2019:

(in thousands)

 

Three months

ended

December 31,

2019

 

Net income

 

$

14,626

 

Depreciation and amortization

 

 

12,378

 

Interest expense

 

 

6,963

 

Interest income

 

 

(71

)

Income tax expense

 

 

94

 

EBITDA attributable to stockholders and members and non-controlling interests

 

 

33,990

 

Provision for impairment of real estate

 

 

997

 

Gain on dispositions of real estate, net

 

 

(2,695

)

EBITDAre attributable to stockholders and members and non-controlling interests

 

 

32,292

 

Adjustment for current quarter acquisition and disposition activity (1)

 

 

2,121

 

Adjustment to exclude other non-recurring expenses

 

 

1,428

 

Adjustment to exclude lease termination fees and certain percentage rent (2)

 

 

(19

)

Adjusted EBITDAre attributable to stockholders and members and non-controlling interests

 

$

35,822

 

 

 

 

 

 

Annualized Adjusted EBITDAre attributable to stockholders and members and non-controlling interests

 

$

143,288

 

2021:

(1)

Adjustment assumes all investments

(in thousands)Three months ended December 31, 2021
Net income$29,790 
Depreciation and amortization18,961 
Interest expense9,170 
Interest income(20)
Income tax expense55 
EBITDA attributable to stockholders and non-controlling interests57,956 
Provision for impairment of real estate— 
Gain on dispositions of real estate, investments made during the three months ended December 31, 2019 had occurred on October 1, 2019.

net
(497)

(2)

EBITDAre attributable to stockholders and non-controlling interests

57,459 
Adjustment excludes contingentfor current quarter re-leasing, acquisition and disposition activity (1)
2,865 
Adjustment to exclude other non-recurring activity (2)
(92)
Adjustment to exclude termination/prepayment fees and certain percentage rent (based on a percentage of the tenant’s gross sales at the leased property) where payment is subject(3)
(1,028)
Adjusted EBITDAre attributable to exceeding a sales threshold specified in the lease.

stockholders and non-controlling interests
$59,204 
Annualized Adjusted EBITDAre attributable to stockholders and non-controlling interests
$236,816 

63


(1)Adjustment assumes all re-leasing activity, investments in and dispositions of real estate and loan repayments made during the three months ended December 31, 2021 had occurred on October 1, 2021.
(2)Adjustment is made to exclude non-core expenses added back to compute Core FFO, our provision for loan losses and the write-off of receivables.
(3)Adjustment excludes contingent rent (based on a percentage of the tenant's gross sales at the leased property) where payment is subject to exceeding a sales threshold specified in the lease and lease termination or loan prepayment fees.
We calculate our net debt as our gross debt (defined as total debt plus net deferred financing costs on our secured borrowings) less cash and cash equivalents and restricted cash deposits held for the benefit of lenders. We believe excluding cash and cash equivalents and restricted cash deposits held for the benefit of lenders from gross debt, all of which could be used to repay debt, provides an estimate of the net contractual amount of borrowed capital to be repaid, which we believe is a beneficial disclosure to investors and analysts.

The following table reconciles total debt (which is the most comparable GAAP measure) to net debt:

December 31,
(in thousands)20212020
Secured borrowings, net of deferred financing costs$— $171,007 
Unsecured term loan, net of deferred financing costs626,983 626,272 
Revolving credit facility144,000 18,000 
Senior unsecured notes394,723 — 
Total debt1,165,706 815,279 
Deferred financing costs and original issue discount, net8,294 5,914 
Gross debt1,174,000 821,193 
Cash and cash equivalents(59,758)(26,602)
Restricted cash available for future investment— (6,388)
Net debt$1,114,242 $788,203 

 

 

December 31,

 

(in thousands)

 

2019

 

 

2018

 

Secured borrowings, net of deferred financing costs

 

$

235,336

 

 

$

506,116

 

Unsecured term loan, net of deferred financing costs

 

 

445,586

 

 

 

 

Revolving credit facility

 

 

46,000

 

 

 

34,000

 

Total debt

 

 

726,922

 

 

 

540,116

 

Deferred financing costs, net

 

 

8,181

 

 

 

9,004

 

Gross debt

 

 

735,103

 

 

 

549,120

 

Cash and cash equivalents

 

 

(8,304

)

 

 

(4,236

)

Restricted cash deposits held for the benefit of lenders

 

 

(13,015

)

 

 

(12,003

)

Net debt

 

$

713,784

 

 

$

532,881

 

We compute NOI as total revenues less property expenses. NOI excludes all other items of expense and income included in the financial statements in calculating net income or loss in accordance with GAAP. Cash NOI further excludes non-cash items included in total revenues and property expenses, such as straight-line rental revenue and other amortization and non-cash charges. We believe NOI and Cash NOI provide useful and relevant

66


information because they reflect only those revenue and expense items that are incurred at the property level and present such items on an unlevered basis.

NOI and Cash NOI are not measures of financial performance under GAAP. You should not consider our NOI and Cash NOI as alternatives to net income or cash flows from operating activities determined in accordance with GAAP. Additionally, our computation of NOI and Cash NOI may differ from the methodology for calculating these metrics used by other equity REITs and, therefore, may not be comparable to similarly titled measures reported by other equity REITs.

The following table reconciles net income (which is the most comparable GAAP measure) to NOI and Cash NOI attributable to stockholders and members and non-controlling interests:

 

Year ended December 31,

 

Year ended December 31,

(in thousands)

 

2019

 

 

2018

 

 

2017

 

(in thousands)202120202019

Net income

 

$

48,025

 

 

$

20,614

 

 

$

6,296

 

Net income$96,211 $42,528 $48,025 

Interest expense

 

 

27,037

 

 

 

30,192

 

 

 

22,574

 

General and administrative expense

 

 

21,745

 

 

 

13,762

 

 

 

8,775

 

General and administrative expense24,329 24,444 21,745 

Depreciation and amortization

 

 

42,745

 

 

 

31,352

 

 

 

19,516

 

Depreciation and amortization69,146 59,446 42,745 

Loss on repurchase of secured borrowings

 

 

5,240

 

 

 

 

 

 

 

Provision for impairment of real estate

 

 

2,918

 

 

 

4,503

 

 

 

2,377

 

Provision for impairment of real estate6,120 8,399 2,918 
Change in provision for loan lossesChange in provision for loan losses(204)830 — 
Gain on dispositions of real estate, netGain on dispositions of real estate, net(9,338)(5,821)(10,932)
Loss on repayment and repurchase of secured borrowingsLoss on repayment and repurchase of secured borrowings4,461 924 5,240 
Interest expenseInterest expense33,614 29,651 27,037 

Interest income

 

 

(794

)

 

 

(930

)

 

 

(49

)

Interest income(94)(485)(794)

Income tax expense (benefit)

 

 

303

 

 

 

195

 

 

 

161

 

Gain on dispositions of real estate, net

 

 

(10,932

)

 

 

(5,445

)

 

 

(6,748

)

NOI attributable to stockholders and members and non-controlling interests

 

 

136,287

 

 

 

94,243

 

 

 

52,902

 

Income tax expenseIncome tax expense227 212 303 
NOI attributable to stockholders and non-controlling interestsNOI attributable to stockholders and non-controlling interests224,472 160,128 136,287 

Straight-line rental revenue, net

 

 

(12,215

)

 

 

(8,214

)

 

 

(4,254

)

Straight-line rental revenue, net(19,116)(11,905)(12,215)

Other amortization and non-cash charges

 

 

815

 

 

 

500

 

 

 

670

 

Other amortization and non-cash charges2,675 3,854 815 

Cash NOI attributable to stockholders and members and non-controlling interests

 

$

124,887

 

 

$

86,529

 

 

$

49,318

 

Cash NOI attributable to stockholders and non-controlling interestsCash NOI attributable to stockholders and non-controlling interests$208,031 $152,077 $124,887 

64

67


Item 7A. Quantitative and QualitativeQualitative Disclosures About Market Risk.

Over time, we generally seek to match the expected cash inflows from our long-term leases with the expected cash outflows for our long-term debt. To achieve this objective, we borrow on a fixed-rate basis through longer-term debt issuances under our Master Trust Funding Program. Additionally, wethe issuance of senior unsecured notes or incur debt that bears interest at floating rates under the Revolving Credit Facility, which we use in connection with our operations, including for funding investments, the April 2019 Term Loan and the November 2019 Term Loan. We have fixed the floating
Principal Outstanding
Weighted Average Interest Rate (1)
(in thousands)Maturity DateDecember 31, 2021December 31, 2020December 31, 2021December 31, 2020
Unsecured term loans:
April 2019 Term LoanApril 2024$200,000 $200,000 3.3%3.3%
November 2019 Term LoanNovember 2026430,000 430,000 3.0%3.0%
Senior unsecured notesJuly 2031400,000 — 3.1%—%
Revolving Credit Facility
April 2023 (2)
144,000 18,000 1.3%1.4%
Secured borrowings:
Series 2017-1 Notes— 173,193 —%4.2%
Total principal outstanding$1,174,000 $821,193 2.9%3.3%
 _______________________________________________________________
(1)Interest rates on borrowings underare presented after giving effect to our term loan facilities by entering into interest rate swap and lock agreements, where applicable.
(2)In February 2022 we pay a fixed interest rateextended the maturity date of the Revolving Credit Facility to Februrary 2026. See "Item 7. Management's Discussion and receive a floating interest rate equal to the rate we pay on the respective term loan. AsAnalysis of December 31, 2019, we had $239.1 millionFinancial Condition and Results of principal outstanding under our Master Trust Funding Program, which bears interest at a weighted average fixed rateOperations—Description of 4.17% per annum as of such date and had $450.0 million  of combined principal outstanding on the April 2019 Term Loan and the November 2019 Term Loan. The variable interest rates in effect on our borrowings under the April 2019 Term Loan and November 2019 Term Loan as of December 31, 2019 were 3.00% and 3.22%,respectively.

Certain Debt" for additional details.

We have fixed the interest rates on theour term loan facilities’facilities' variable-rates through the use of interest rate swap agreements. At December 31, 2019,2021, our aggregate liability in the event of the early termination of our swaps was $3.1$11.9 million.
At December 31, 2019,2021, a 100-basis point increase of the interest rate on this facilityour unsecured term loan borrowings would increase our related interest costs by approximately $31,000$6.3 million per year and a 100-basis point decrease of the interest rate would decrease our related interest costs by approximately $31,000$6.3 million per year.

Additionally, as of December 31, 2019, we had $46.0 million inour borrowings outstanding under the Revolving Credit Facility, which bear interest at an annual rate equal to LIBOR plus a leverage-based credit spread of 1.30% as of such date.spread. Therefore, an increase or decrease in interest rates would result in an increase or decrease to our interest expense related to the Revolving Credit Facility. We monitor our market interest rate risk exposures using a sensitivity analysis. Our sensitivity analysis estimates the exposure to market risk sensitive instruments assuming a hypothetical adverse change in interest rates. Based on the results of a sensitivity analysis, which assumes a 100-basis point adverse change in interest rates, the estimated market risk exposure for our variable‑rate borrowings under the Revolving Credit Facility was $0.4$1.4 million as of December 31, 2019.

2021.

We are exposed to interest rate risk between the time we enter into a sale-leaseback transaction or acquire a leased property and the time we finance the related real estate with long-term fixed-rate debt. In addition, when our long-term debt matures, we may have to refinance the debt at a higher interest rate. Market interest rates are sensitive to many factors that are beyond our control. Our interest rate risk management objective is to limit the impact of future interest rate changes on our earnings and cash flows. Additionally, our long-term debt under our Master Trust Funding Program generally provides for some amortization of the principal balance over the term of the debt, which serves to reduce the amount of refinancing risk at debt maturity.

In addition to amounts that we borrow under the Revolving Credit Facility, we may incur variable-rate debt in the future that we do not choose to hedge. Additionally, decreases in interest rates may lead to increased competition for the acquisition of real estate due to a reduction in desirable alternative income-producing investments. Increased competition for the acquisition of real estate may lead to a decrease in the yields on real estate we have targeted for acquisition. In such circumstances, if we are not able to offset the decrease in yields by obtaining lower interest costs on our borrowings, our results of operations will be adversely affected. Significant increases in interest rates may also have an adverse impact on our earnings if we are unable to acquire real estate with rental rates high enough to offset the increase in interest rates on our borrowings.

68


Fair Value of Fixed-Rate Indebtedness

The estimated fair value of our fixed-rate indebtedness under the Master Trust Funding Programour senior unsecured notes is calculated based primarily on unobservable market inputs such as interest rates and discounted cash flow analyses using estimates of the amount and timing of future cash flows, market rates and credit spreads. During year ended December 31, 2019, we repurchased and retired an aggregate of $270.4 million of fixed-rate indebtedness issued under the Master Trust Funding Program.quoted prices in active markets for identical assets. The following table discloses fair value information related to our fixed-rate indebtedness as of December 31, 2019:

2021:
(in thousands)
Carrying Value (1)
Estimated Fair Value
Senior unsecured notes$400,000 $400,640 

(in thousands)

 

Carrying

Value (1)

 

 

Estimated

Fair Value

 

Secured borrowings under Master Trust Funding Program

 

$

239,102

 

 

$

247,057

 

 

 

 

 

 

 

 

 

 

(1)Excludes net deferred financing costs of $4.5 million and net discount of $0.8 million.

(1)

Excludes net deferred financing costs of $3.8 million.

69

65



Item 8. Financial StatementsStatements and Supplementary Data.

Report of Independent Registered Public Accounting Firm

To the Stockholders

Index to Consolidated Financial Statements
70


REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
Board of Directors of and Stockholders
Essential Properties Realty Trust, Inc.

Opinion on the Financial Statements

financial statements

We have audited the accompanying consolidated balance sheetssheet of Essential Properties Realty Trust, Inc. (a Maryland corporation) and subsidiaries (the “Company”) as of December 31, 2019 and 2018,2021, the related consolidated statements of operations, comprehensive income, stockholders’/members’ equity, and cash flows for each of the three years in the periodyear then ended, December 31, 2019 of Essential Properties Realty Trust, Inc. and Essential Properties Realty Trust, Inc. Predecessor (the “Company”), and the related notes and financial statement schedules listed in the Index atincluded under Item 15(a) (collectively referred to as the “consolidated financial“financial statements”). In our opinion, the consolidated financial statements present fairly, in all material respects, the financial position of the Companyas of December 31, 2019 and 2018,2021, and the results of itsoperations and itscash flows for each of the three years in the periodyear ended December 31, 2019,2021, in conformity with U.S.accounting principles generally accepted accounting principles.

in the United States of America.

We also have audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States) (PCAOB)(“PCAOB”), the Company’s internal control over financial reporting as of December 31, 2019,2021, based on criteria established in the 2013 Internal Control-IntegratedControl—Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission (2013 framework)(“COSO”), and our report dated March 2, 2020February 16, 2022 expressed an unqualified opinion thereon.

Adoption of ASU No. 2016-02

As discussed in Note 2 to the consolidated financial statements, the Company changed its method for accounting for leases in 2019 due to the adoption of ASU No. 2016-02, Leases.

opinion.

Basis for Opinion

opinion

These financial statements are the responsibility of the Company’s management. Our responsibility is to express an opinion on the Company’s financial statements based on our audits.audit. We are a public accounting firm registered with the PCAOB and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.

We conducted our auditsaudit in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement, whether due to error or fraud. Our auditsaudit included performing procedures to assess the risks of material misstatement of the financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements. Our auditsaudit also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the financial statements. We believe that our audits provideaudit provides a reasonable basis for our opinion.

Critical Audit Matters

audit matters

The critical audit matters communicated below are matters arising from the current period audit of the financial statements that were communicated or required to be communicated to the audit committee and that: (1) relatesrelate to accounts or disclosures that are material to the financial statements and (2) involved our especially challenging, subjective, or complex judgments. The communication of critical audit matters does not alter in any way our opinion on the consolidated financial statements, taken as a whole, and we are not, by communicating the critical audit matters below, providing separate opinions on the critical audit matters or on the accounts or disclosures to which they relate.

66


Impairment

Evaluation of Long-Lived Assets

the measurement of the fair values used in the purchase price allocation of real estate acquisitions

DescriptionAs described further in Notes 2 and 3 to the financial statements, the acquisition of the Matter

At December 31, 2019, the Company’s real estate investments totaled approximately $1.9 billion.  As described in Note 2 to the consolidated financial statements, investments in real estate are reviewed for impairment when circumstances indicate that the carrying value of a property may not be recoverable. For the year ended December 31, 2019, the Company recognized a $2.9 million provision for impairment of real estate.

Auditing the Company’s accounting for impairment of real estate investments was especially challenging and involved a high degree of subjectivity as a result of the assumptions and estimates inherent in the determination of estimated future cash flows expected to result from the property’s use and eventual disposition and the estimated fair value of the property.  In particular, management’s assumptions and estimates included projected rental rates during the holding period, property capitalization rates, and if applicable, discount rates, which were sensitive to expectations about future operations, market or economic conditions, demand and competition.

How We Addressed the Matter in Our Audit

We obtained an understanding, evaluated the design, and tested the operating effectiveness of controls over the Company’s real estate investment impairment process. This included testing of controls over management's review of the significant assumptions and data inputs utilized in the estimation of expected future cash flows and the determination of fair value.

To test the Company's accounting for impairment of real estate investments, we performed audit procedures that included, among others, evaluating the methodologies applied and testing the significant assumptions discussed above and the underlying data used by the Company in its impairment analyses. In certain cases, we involved our valuation specialists to assist in performing these procedures.  We compared the significant assumptions used by management to historical data and observable market-specific data.  We also assessed the historical accuracy of management’s estimates and performed sensitivity analyses of significant assumptions to evaluate the changes in estimated future cash flows that would result from changes in the assumptions.  In addition, we assessed information and events subsequent to the balance sheet date to corroborate certain of the key assumptions utilized by management.

Purchase Price Allocation for Acquired Real Estate Investments

Description of the Matter

During 2019, the Company acquired 281 properties for an aggregate purchase price of $598.1 million.  As described in Notes 2 and 3 to the consolidated financial statements, the Company allocates the purchase price of acquired properties to tangible and identifiable intangible assets and liabilities based on their relative fair values.

Auditinginvestment purposes is typically accounted for as an asset acquisition in which the Company’s accountingCompany allocates the purchase price of acquired properties to land, buildings and identified intangible assets and liabilities, based in each case on their relative estimated fair values and without giving rise to goodwill. The Company acquired approximately $841.1 million of real estate investments during the year ended December 31, 2021. We identified the measurement of the fair values used in the purchase price allocation of real estate acquisitions as a critical audit matter.

71


The principal consideration for theseour determination of the measurement of the fair values used in the purchase price allocation of acquired real estate acquisitions was especially challengingas a critical audit matter is the higher risk of estimation uncertainty in determining estimates of fair value. Specifically, fair value measurements were sensitive to establishing a range of market assumptions for land values, building replacement values, and involvedrental rates. Establishing the market assumptions for land, building and rent included identifying the relevant properties in the established range most comparable to the acquired property. There was a high degree of subjectivity as a resultsubjective and complex auditor judgment in evaluating these key inputs and assumptions.
Our audit procedures related to the measurement of the assumptions and estimates inherent in determining the fair values used in the purchase price allocation of real estate acquisitions included the following, among others:
We obtained an understanding and evaluated the design and tested the operating effectiveness of relevant controls relating to the process to allocate the purchase price of real estate acquisitions, including internal controls over the selection and review of the acquired tangibleinputs and identifiable intangible assetsassumptions to estimate fair value, including those used by third party valuation professionals.
For a selection of real estate acquisitions, we involved our real estate valuation professionals with specialized skills and liabilities.  In particular, management’s significantknowledge who assisted in evaluating the valuation techniques and assumptions to the fair value measurements used in the purchase price allocations. We read the purchase agreements and tested the completeness and accuracy of underlying data used that was contractual in nature, including rental data. The evaluation included comparison of the Company’s assumptions to independently developed ranges using market data from industry transaction databases and published industry reports. We analyzed where the Company's market rental rates fell compared to our valuation professionals' independently developed ranges to evaluate if management bias was present. Our overall assessment of these assumptions and the amounts reported and disclosed in the consolidated financial statements included consideration of whether such information was consistent with evidence obtained in other areas of the audit.
Evaluation of the provision for impairment of real estate investments
As described in Note 2 to the consolidated financial statements, the Company reviews its real estate investments for potential impairment when certain events or changes in circumstances indicate that the carrying amount may not be recoverable through operations plus estimated disposition proceeds. Those events and circumstances include, but are not limited to, significant changes in real estate market conditions, estimated residual values, and an expectation to sell assets before the end of the previously estimated life. For real estate investments that show an indication of impairment, management determines whether an impairment has occurred by comparing the estimated undiscounted future cash flows, including the residual value of the real estate, with the carrying amount of the individual asset. Forecasting the estimated future cash flows requires management to make estimates included land prices per square foot, building and site improvements per square foot,assumptions about significant variables, such as the probabilities of outcomes and estimated holding periods, direct and terminal capitalization rates, market-based rents and discount rates, whichpotential disposal proceeds to be received upon a sale. We identified the evaluation of the provision for impairment of real estate investments as a critical audit matter.
The principal consideration for our determination of the evaluation of impairment of investments in real estate was a critical audit matter was the higher risk of estimation uncertainty due to sensitivity of management judgments, not only regarding indicators of impairment, but also regarding estimates and assumptions utilized in forecasting cash flows for cost recoverability and determining fair value measurements. Specifically, forecasted cash flows for recoverability and estimates of fair value were sensitive to individualchanges in the probability of outcomes, anticipated sale values, and capitalization rates. There was a high degree of subjective and complex auditor judgment in evaluating these key inputs and assumptions.
Our audit procedures related to the evaluation of the provision for impairment of investments in real estate included the following, among others:
We obtained an understanding and evaluated the design and tested the operating effectiveness of relevant controls over the evaluation of potential real estate investment impairments, such as internal controls over the Company’s monitoring of the real estate investment portfolio, the Company’s assessments of recoverability, and the Company’s estimates of fair value.
72


We evaluated the completeness of the population of investments in real estate requiring further analysis as compared to the criteria established in management’s accounting policies over impairment.
We tested the Company’s undiscounted cash flow analyses and estimates of fair value for real estate investments with indicators of impairment, including evaluating the reasonableness of the methods and significant inputs and assumptions used.
We compared the probability of outcomes with historical performance of the impacted real estate investment and considered any relevant prospective data, including property specific industry information.
We compared anticipated sale values and capitalization rates with comparable observable market data, which involved the use of our valuation specialists.
Our assessment included sensitivity analyses over these significant inputs and economic conditions atassumptions, and we considered whether such assumptions were consistent with evidence obtained in other areas of the date of acquisition.

audit.

How We Addressed the Matter in Our Audit

We obtained an understanding, evaluated the design, and tested the operating effectiveness of controls over management’s process to

67


determine the fair value of the assets and liabilities acquired for purposes of allocating the purchase price. This included testing of controls over management's review of the significant assumptions and data inputs utilized in the underlying fair value determinations.

To test the Company's allocation of purchase price for real estate investments, we involved our real estate valuation specialists and performed audit procedures that included, among others, evaluating the valuation methodologies employed and the significant assumptions utilized to determine the fair value of the acquired tangible and identified intangible assets and liabilities.  We compared significant assumptions to third party evidence or other support. In addition, with the support of our valuation specialist, we independently calculated the fair values of certain acquired tangible and identified intangible assets and liabilities and compared the independently calculated values to the fair values developed by the Company.  We also tested the completeness and accuracy of the underlying data utilized in the purchase price allocations.

/s/ Ernst & YoungGRANT THORNTON LLP

We have served as the Company’s auditor since 2017.

New York, New York

March 2, 2020

2021.

Jacksonville, Florida
February 16, 2022
73


68


Report of Independent Registered Public Accounting Firm

To the Stockholders and the

REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
Board of Directors and Stockholders
Essential Properties Realty Trust, Inc.
Opinion on internal control over financial reporting
We have audited the internal control over financial reporting of Essential Properties Realty Trust, Inc.

Opinion on Internal Control over Financial Reporting

We have audited Essential Properties Realty Trust, Inc.’s internal control over financial reporting (a Maryland corporation) and subsidiaries (the “Company”) as of December 31, 2019,2021, based on criteria established in the 2013 Internal Control-IntegratedControl—Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission (2013 framework) (the COSO criteria)(“COSO”). In our opinion, Essential Properties Realty Trust, Inc. (the “Company”)the Company maintained, in all material respects, effective internal control over financial reporting as of December 31, 2019,2021, based on criteria established in the COSO criteria.

2013 Internal Control—Integrated Framework issued by COSO.

We also have audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States) (PCAOB)(“PCAOB”), the consolidated balance sheetsfinancial statements of the Company as of December 31, 2019 and 2018,for the related consolidated statements of operations, comprehensive income, stockholders’/members’ equity and cash flows for each of the three years in the periodyear ended December 31, 2019 of the Company and Essential Properties Realty Trust, Inc. Predecessor, and the related notes and financial statement schedules listed in the Index at Item 15(a)2021, and our report dated March 2, 2020February 16, 2022 expressed an unqualified opinion thereon.

on those financial statements.

Basis for Opinion

opinion

The Company’s management is responsible for maintaining effective internal control over financial reporting and for its assessment of the effectiveness of internal control over financial reporting, included in the accompanying Management’s Report on Internal Control Over Financial Reporting. Our responsibility is to express an opinion on the Company’s internal control over financial reporting based on our audit. We are a public accounting firm registered with the PCAOB and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.

We conducted our audit in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether effective internal control over financial reporting was maintained in all material respects.

Our audit included obtaining an understanding of internal control over financial reporting, assessing the risk that a material weakness exists, testing and evaluating the design and operating effectiveness of internal control based on the assessed risk, and performing such other procedures as we considered necessary in the circumstances. We believe that our audit provides a reasonable basis for our opinion.

Definition and Limitationslimitations of Internal Control Over Financial Reporting

internal control over financial reporting

A company’s internal control over financial reporting is a process designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles. A company’s internal control over financial reporting includes those policies and procedures that (1) pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of the assets of the company; (2) provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with generally accepted accounting principles, and that receipts and expenditures of the company are being made only in accordance with authorizations of management and directors of the company; and (3) provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use, or disposition of the company’s assets that could have a material effect on the financial statements.

Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Also, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.

/s/ GRANT THORNTON LLP
Jacksonville, Florida
February 16, 2022
74


Report of Independent Registered Public Accounting Firm
To the Stockholders and the Board of Directors of Essential Properties Realty Trust, Inc.
Opinion on the Financial Statements
We have audited the accompanying consolidated balance sheet of Essential Properties Realty Trust, Inc. as of December 31, 2020, the related consolidated statements of operations, comprehensive income, stockholders’ equity and cash flows, for each of the two years in the period ended December 31, 2020 of Essential Properties Realty Trust, Inc. (the “Company”), and the related notes and financial statement schedules listed in the Index at Item 15(a) (collectively referred to as the “consolidated financial statements”). In our opinion, the consolidated financial statements present fairly, in all material respects, the financial position of the Company at December 31, 2020, and the results of its operations and its cash flows for each of the two years in the period ended December 31, 2020, in conformity with U.S. generally accepted accounting principles.
Basis for Opinion
These financial statements are the responsibility of the Company’s management. Our responsibility is to express an opinion on the Company’s financial statements based on our audits. We are a public accounting firm registered with the PCAOB and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We conducted our audits in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement, whether due to error or fraud. Our audits included performing procedures to assess the risks of material misstatement of the financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements. Our audits also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the financial statements. We believe that our audits provide a reasonable basis for our opinion.
/s/ Ernst & Young LLP

We served as the Company’s auditor from 2017 to 2021.
New York, New York

March 2, 2020

69

February 23, 2021
75


ESSENTIAL PROPERTIES REALTY TRUST, INC. AND ESSENTIAL PROPERTIES REALTY TRUST, INC. PREDECESSOR

CONSOLIDATED FINANCIAL STATEMENTS

Consolidated Balance Sheets

(In thousands, except share

 December 31,
(In thousands, except share and per share data)20212020
ASSETS  
Investments:  
Real estate investments, at cost:  
Land and improvements$1,004,154 $741,254 
Building and improvements2,035,919 1,519,665 
Lease incentives13,950 14,297 
Construction in progress8,858 3,908 
Intangible lease assets87,959 80,271 
Total real estate investments, at cost3,150,840 2,359,395 
Less: accumulated depreciation and amortization(200,152)(136,097)
Total real estate investments, net2,950,688 2,223,298 
Loans and direct financing lease receivables, net189,287 152,220 
Real estate investments held for sale, net15,434 17,058 
Net investments3,155,409 2,392,576 
Cash and cash equivalents59,758 26,602 
Restricted cash— 6,388 
Straight-line rent receivable, net57,990 37,830 
Rent receivables, prepaid expenses and other assets, net25,638 25,406 
Total assets (1)
$3,298,795 $2,488,802 
LIABILITIES AND EQUITY
Secured borrowings, net of deferred financing costs$— $171,007 
Unsecured term loans, net of deferred financing costs626,983 626,272 
Senior unsecured notes, net394,723 — 
Revolving credit facility144,000 18,000 
Intangible lease liabilities, net12,693 10,168 
Dividend payable32,610 25,703 
Derivative liabilities11,838 38,912 
Accrued liabilities and other payables32,145 16,792 
Total liabilities (1)
1,254,992 906,854 
Commitments and contingencies (see Note 11)— — 
Stockholders' equity:
Preferred stock, $0.01 par value; 150,000,000 authorized; none issued and outstanding as of December 31, 2021 and 2020— — 
Common stock, $0.01 par value; 500,000,000 authorized; 124,649,053 and 106,361,524 issued and outstanding as of December 31, 2021 and 2020, respectively1,246 1,064 
Additional paid-in capital2,151,088 1,688,540 
Distributions in excess of cumulative earnings(100,982)(77,665)
Accumulated other comprehensive loss(14,786)(37,181)
Total stockholders' equity2,036,566 1,574,758 
Non-controlling interests7,237 7,190 
Total equity2,043,803 1,581,948 
Total liabilities and equity$3,298,795 $2,488,802 
 _____________________________________
(1)The Company's consolidated balance sheets include assets and per share data)

liabilities of consolidated variable interest entities ("VIEs"). See Note 2
Summary of Significant Accounting Policies. As of December 31, 2021 and 2020, all of the assets and liabilities of the Company were held by its operating partnership, a consolidated VIE, with the exception of $32.5 million and $25.6 million, respectively, of dividends payable.

 

 

December 31,

 

 

 

 

2019

 

 

 

2018

 

ASSETS

 

 

 

 

 

 

 

 

Investments:

 

 

 

 

 

 

 

 

Real estate investments, at cost:

 

 

 

 

 

 

 

 

Land and improvements

 

$

588,279

 

 

$

420,848

 

Building and improvements

 

 

1,224,682

 

 

 

885,656

 

Lease incentives

 

 

4,908

 

 

 

2,794

 

Construction in progress

 

 

12,128

 

 

 

1,325

 

Intangible lease assets

 

 

78,922

 

 

 

66,421

 

Total real estate investments, at cost

 

 

1,908,919

 

 

 

1,377,044

 

Less: accumulated depreciation and amortization

 

 

(90,071

)

 

 

(51,855

)

Total real estate investments, net

 

 

1,818,848

 

 

 

1,325,189

 

Loans and direct financing lease receivables, net

 

 

92,184

 

 

 

17,505

 

Real estate investments held for sale, net

 

 

1,211

 

 

 

 

Net investments

 

 

1,912,243

 

 

 

1,342,694

 

Cash and cash equivalents

 

 

8,304

 

 

 

4,236

 

Restricted cash

 

 

13,015

 

 

 

12,003

 

Straight-line rent receivable, net

 

 

25,926

 

 

 

14,255

 

Prepaid expenses and other assets, net

 

 

15,959

 

 

 

7,712

 

Total assets (1)

 

$

1,975,447

 

 

$

1,380,900

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND EQUITY

 

 

 

 

 

 

 

 

Secured borrowings, net of deferred financing costs

 

$

235,336

 

 

$

506,116

 

Unsecured term loans, net of deferred financing costs

 

 

445,586

 

 

 

 

Revolving credit facility

 

 

46,000

 

 

 

34,000

 

Intangible lease liabilities, net

 

 

9,564

 

 

 

11,616

 

Dividend payable

 

 

19,395

 

 

 

13,189

 

Accrued liabilities and other payables

 

 

17,453

 

 

 

4,938

 

Total liabilities (1)

 

 

773,334

 

 

 

569,859

 

Commitments and contingencies (see Note 12)

 

 

 

 

 

 

Stockholders' equity:

 

 

 

 

 

 

 

 

Preferred stock, $0.01 par value; 150,000,000 authorized; none issued and outstanding as of December 31, 2019 and 2018

 

 

 

 

 

 

Common stock, $0.01 par value; 500,000,000 authorized; 83,761,151 and 43,749,092 issued and outstanding as of December 31, 2019 and 2018, respectively

 

 

838

 

 

 

431

 

Additional paid-in capital

 

 

1,223,043

 

 

 

569,407

 

Distributions in excess of cumulative earnings

 

 

(27,482

)

 

 

(7,659

)

Accumulated other comprehensive loss

 

 

(1,949

)

 

 

 

Total stockholders' equity

 

 

1,194,450

 

 

 

562,179

 

Non-controlling interests

 

 

7,663

 

 

 

248,862

 

Total equity

 

 

1,202,113

 

 

 

811,041

 

Total liabilities and equity

 

$

1,975,447

 

 

$

1,380,900

 

(1)

The consolidated balance sheets of Essential Properties Realty Trust, Inc. include assets and liabilities of consolidated variable interest entities (“VIEs”). See Notes 2 and 6. As of December 31, 2019 and 2018, all of the assets and liabilities of the Company were held by its operating partnership, a consolidated VIE, with the exception of $19.3 million and $9.2 million, respectively, of dividends payable.

The accompanying notes are an integral part of these consolidated financial statements.

70

76


ESSENTIAL PROPERTIES REALTY TRUST, INC. AND ESSENTIAL PROPERTIES REALTY TRUST, INC. PREDECESSOR

CONSOLIDATED FINANCIAL STATEMENTS

Consolidated Statements of Operations

(In thousands, except share and per share data)

 

 

Year ended December 31,

 

 

 

2019

 

 

2018

 

 

2017

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

Rental revenue

 

$

135,670

 

 

$

94,944

 

 

$

53,373

 

Interest on loans and direct financing lease receivables

 

 

3,024

 

 

 

656

 

 

 

293

 

Other revenue

 

 

663

 

 

 

623

 

 

 

783

 

Total revenues

 

 

139,357

 

 

 

96,223

 

 

 

54,449

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Expenses:

 

 

 

 

 

 

 

 

 

 

 

 

Interest (including $4,603 and $3,478 to related parties during the years ended December 31, 2018 and 2017, respectively)

 

 

27,037

 

 

 

30,192

 

 

 

22,574

 

General and administrative

 

 

21,745

 

 

 

13,762

 

 

 

8,775

 

Property expenses

 

 

3,070

 

 

 

1,980

 

 

 

1,547

 

Depreciation and amortization

 

 

42,745

 

 

 

31,352

 

 

 

19,516

 

Provision for impairment of real estate

 

 

2,918

 

 

 

4,503

 

 

 

2,377

 

Total expenses

 

 

97,515

 

 

 

81,789

 

 

 

54,789

 

Other operating income:

 

 

 

 

 

 

 

 

 

 

 

 

Gain on dispositions of real estate, net

 

 

10,932

 

 

 

5,445

 

 

 

6,748

 

Income from operations

 

 

52,774

 

 

 

19,879

 

 

 

6,408

 

Other (loss)/income:

 

 

 

 

 

 

 

 

 

 

 

 

Loss on repurchase and retirement of secured borrowings

 

 

(5,240

)

 

 

 

 

 

 

Interest

 

 

794

 

 

 

930

 

 

 

49

 

Income before income tax expense

 

 

48,328

 

 

 

20,809

 

 

 

6,457

 

Income tax expense

 

 

303

 

 

 

195

 

 

 

161

 

Net income

 

 

48,025

 

 

 

20,614

 

 

 

6,296

 

Net income attributable to non-controlling interests

 

 

(6,181

)

 

 

(5,001

)

 

 

 

Net income attributable to stockholders and members

 

$

41,844

 

 

$

15,613

 

 

$

6,296

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year ended

December 31, 2019

 

 

Period from June 25,

2018 to December 31,

2018

 

 

 

 

 

Basic weighted average shares outstanding

 

 

64,104,058

 

 

 

42,634,678

 

 

 

 

 

Basic net income per share

 

$

0.65

 

 

$

0.26

 

 

 

 

 

Diluted weighted average shares outstanding

 

 

75,309,896

 

 

 

61,765,957

 

 

 

 

 

Diluted net income per share

 

$

0.63

 

 

$

0.26

 

 

 

 

 

 Year ended December 31,
(In thousands, except share and per share data)202120202019
Revenues:   
Rental revenue$213,327 $155,792 $135,670 
Interest on loans and direct financing lease receivables15,710 8,136 3,024 
Other revenue, net1,197 81 663 
Total revenues230,234 164,009 139,357 
Expenses:   
General and administrative24,329 24,444 21,745 
Property expenses5,762 3,881 3,070 
Depreciation and amortization69,146 59,446 42,745 
Provision for impairment of real estate6,120 8,399 2,918 
Change in provision for loan losses(204)830 — 
Total expenses105,153 97,000 70,478 
Other operating income:   
Gain on dispositions of real estate, net9,338 5,821 10,932 
Income from operations134,419 72,830 79,811 
Other (expense)/income:   
Loss on repayment and repurchase of secured borrowings(4,461)(924)(5,240)
Interest expense(33,614)(29,651)(27,037)
Interest income94 485 794 
Income before income tax expense96,438 42,740 48,328 
Income tax expense227 212 303 
Net income96,211 42,528 48,025 
Net income attributable to non-controlling interests(486)(255)(6,181)
Net income attributable to stockholders$95,725 $42,273 $41,844 
Basic weighted average shares outstanding116,358,059 95,311,035 64,104,058 
Basic net income per share$0.82 $0.44 $0.65 
Diluted weighted average shares outstanding117,466,338 96,197,705 75,309,896 
Diluted net income per share$0.82 $0.44 $0.63 

The accompanying notes are an integral part of these consolidated financial statements.

71

77


ESSENTIAL PROPERTIES REALTY TRUST, INC. AND ESSENTIAL PROPERTIES REALTY TRUST, INC. PREDECESSOR

CONSOLIDATED FINANCIAL STATEMENTS

Consolidated Statements of Comprehensive Income

(In thousands)

 

 

Year ended December 31,

 

 

 

2019

 

 

2018

 

 

2017

 

Net income

 

$

48,025

 

 

$

20,614

 

 

$

6,296

 

Other comprehensive loss:

 

 

 

 

 

 

 

 

 

 

 

 

Unrealized loss on cash flow hedges

 

 

(2,799

)

 

 

 

 

 

 

Cash flow hedge gains reclassified to interest expense

 

 

(106

)

 

 

 

 

 

 

Total other comprehensive loss

 

 

(2,905

)

 

 

 

 

 

 

Comprehensive income

 

 

45,120

 

 

 

20,614

 

 

 

6,296

 

Net income attributable to non-controlling interests

 

 

(6,181

)

 

 

(5,001

)

 

 

 

Adjustment for cash flow hedge losses attributable to non-controlling interests

 

 

956

 

 

 

 

 

 

 

Comprehensive income attributable to stockholders and members

 

$

39,895

 

 

$

15,613

 

 

$

6,296

 

 Year ended December 31,
(In thousands)202120202019
Net income$96,211 $42,528 $48,025 
Other comprehensive income (loss):
Deferred loss on cash flow hedges(4,824)— — 
Unrealized income (loss) on cash flow hedges17,273 (42,121)(2,799)
Cash flow hedge losses (gains) reclassified to interest expense10,059 6,676 (106)
Total other comprehensive income (loss)22,508 (35,445)(2,905)
Comprehensive income118,719 7,083 45,120 
Net income attributable to non-controlling interests(486)(255)(6,181)
Adjustment for other comprehensive income (loss) attributable to non-controlling interests(113)213 956 
Comprehensive income attributable to stockholders$118,120 $7,041 $39,895 
The accompanying notes are an integral part of these consolidated financial statements.

72

78


ESSENTIAL PROPERTIES REALTY TRUST, INC. AND ESSENTIAL PROPERTIES REALTY TRUST, INC. PREDECESSOR

CONSOLIDATED FINANCIAL STATEMENTS

Consolidated Statements of Stockholders’/Members’Stockholders' Equity

(in thousands, except share data)

 

 

Common Stock

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Number of

Shares

 

 

Par

Value

 

 

Additional

Paid-In

Capital

 

 

Distributions

in Excess of

Cumulative

Earnings

 

 

Accumulated

Other

Comprehensive

Income (Loss)

 

 

SCF

Funding

LLC

 

 

Class A

Units

 

 

Class B

Units

 

 

Class C

Units

 

 

Class D

Units

 

 

Total

Stockholders'

/ Members'

Equity

 

 

Non-

Controlling

Interests

 

 

Total

Equity

 

Balance at December 31, 2016

 

 

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

174,650

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

174,650

 

 

$

 

 

$

174,650

 

Contributions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

17,308

 

 

 

83,700

 

 

 

 

 

 

 

 

 

 

 

 

101,008

 

 

 

 

 

 

101,008

 

Distributions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(101,222

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(101,222

)

 

 

 

 

 

(101,222

)

Conversion of equity resulting from issuance of units

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(90,823

)

 

 

 

 

 

 

 

 

90,823

 

 

 

 

 

 

 

 

 

 

 

 

 

Unit compensation expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

574

 

 

 

 

 

 

96

 

 

 

670

 

 

 

 

 

 

670

 

Net income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

87

 

 

 

2,968

 

 

 

 

 

 

3,241

 

 

 

 

 

 

6,296

 

 

 

 

 

 

6,296

 

Balance at December 31, 2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

86,668

 

 

 

574

 

 

 

94,064

 

 

 

96

 

 

 

181,402

��

 

 

 

 

 

181,402

 

Contributions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

50,000

 

 

 

 

 

 

 

 

 

 

 

 

50,000

 

 

 

 

 

 

50,000

 

Unit compensation expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

373

 

 

 

 

 

 

70

 

 

 

443

 

 

 

 

 

 

443

 

Net income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2,414

 

 

 

 

 

 

1,871

 

 

 

 

 

 

4,285

 

 

 

 

 

 

4,285

 

Balance at June 24, 2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

139,082

 

 

 

947

 

 

 

95,935

 

 

 

166

 

 

 

236,130

 

 

 

 

 

 

236,130

 

Contribution of Predecessor equity in exchange for OP Units

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(139,082

)

 

 

(947

)

 

 

(95,935

)

 

 

(166

)

 

 

(236,130

)

 

 

236,130

 

 

 

 

Initial public offering

 

 

35,272,191

 

 

 

353

 

 

 

493,458

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

493,811

 

 

 

 

 

 

493,811

 

Concurrent private placement of common stock

 

 

7,785,611

 

 

 

78

 

 

 

108,921

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

108,999

 

 

 

 

 

 

108,999

 

Concurrent private placement of OP Units

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

16,001

 

 

 

16,001

 

Costs related to initial public offering

 

 

 

 

 

 

 

 

(35,107

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(35,107

)

 

 

 

 

 

(35,107

)

Share-based compensation expense

 

 

691,290

 

 

 

 

 

 

1,692

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,692

 

 

 

 

 

 

1,692

 

Unit-based compensation expense

 

 

 

 

 

 

 

 

443

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

443

 

 

 

 

 

 

443

 

Dividends declared on common stock and OP Units

 

 

 

 

 

 

 

 

 

 

 

(18,987

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(18,987

)

 

 

(8,270

)

 

 

(27,257

)

Net income

 

 

 

 

 

 

 

 

 

 

 

11,328

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

11,328

 

 

 

5,001

 

 

 

16,329

 

Balance at December 31, 2018

 

 

43,749,092

 

 

 

431

 

 

 

569,407

 

 

 

(7,659

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

562,179

 

 

 

248,862

 

 

 

811,041

 

Common stock issuance

 

 

21,462,986

 

 

 

215

 

 

 

423,472

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

423,687

 

 

 

 

 

 

423,687

 

Costs related to issuance of common stock

 

 

 

 

 

 

 

 

(13,901

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(13,901

)

 

 

 

 

 

(13,901

)

Conversion of equity in Secondary Offering

 

 

18,502,705

 

 

 

185

 

 

 

237,795

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

237,980

 

 

 

(237,980

)

 

 

 

Unrealized losses on cash flow hedges

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1,868

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1,868

)

 

 

(931

)

 

 

(2,799

)

Cash flow hedge gains reclassified to interest expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(81

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(81

)

 

 

(25

)

 

 

(106

)

Share-based compensation expense

 

 

46,368

 

 

 

7

 

 

 

4,108

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4,115

 

 

 

 

 

 

4,115

 

Unit-based compensation expense

 

 

 

 

 

 

 

 

2,162

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2,162

 

 

 

 

 

 

2,162

 

Dividends declared on common stock and OP Units

 

 

 

 

 

 

 

 

 

 

 

(61,667

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(61,667

)

 

 

(8,444

)

 

 

(70,111

)

Net income

 

 

 

 

 

 

 

 

 

 

 

41,844

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

41,844

 

 

 

6,181

 

 

 

48,025

 

Balance at December 31, 2019

 

 

83,761,151

 

 

$

838

 

 

$

1,223,043

 

 

$

(27,482

)

 

$

(1,949

)

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

1,194,450

 

 

$

7,663

 

 

$

1,202,113

 

 Common Stock      
(In thousands, except share data)Number of
Shares
Par
Value
Additional
Paid-In
Capital
Distributions in Excess of Cumulative
Earnings
Accumulated
Other
Comprehensive
Income (Loss)
Total Stockholders' EquityNon-
Controlling
Interests
Total
Equity
Balance at December 31, 201843,749,092 $431 $569,407 $(7,659)$— $562,179 $248,862 $811,041 
Common stock issuance21,462,986 215 423,472 — — 423,687 — 423,687 
Costs related to issuance of common stock— — (13,901)— — (13,901)— (13,901)
Conversion of equity in Secondary Offering18,502,705 185 237,795 — — 237,980 (237,980)— 
Other comprehensive loss— — — — (1,949)(1,949)(956)(2,905)
Share-based compensation expense46,368 4,108 — — 4,115 — 4,115 
Unit-based compensation expense— — 2,162 — — 2,162 — 2,162 
Dividends declared on common stock and OP Units— — — (61,667)— (61,667)(8,444)(70,111)
Net income— — — 41,844 — 41,844 6,181 48,025 
Balance at December 31, 201983,761,151 838 1,223,043 (27,482)(1,949)1,194,450 7,663 1,202,113 
Cumulative adjustment upon adoption of ASC 326— — — (187)— (187)(1)(188)
Common stock issuance22,554,057 225 477,574 — — 477,799 — 477,799 
Costs related to issuance of common stock— — (18,154)— — (18,154)— (18,154)
Other comprehensive loss— — — — (35,232)(35,232)(213)(35,445)
Share-based compensation expense46,316 6,077 — — 6,078 — 6,078 
Dividends declared on common stock and OP Units— — — (92,269)— (92,269)(514)(92,783)
Net income— — — 42,273 — 42,273 255 42,528 
Balance at December 31, 2020106,361,524 1,064 1,688,540 (77,665)(37,181)1,574,758 7,190 1,581,948 
Common stock issuance18,230,721 182 469,018 — — 469,200 — 469,200 
Common stock withheld related to net share settlement of equity awards— — — (353)— (353)— (353)
Costs related to issuance of common stock— — (12,153)— — (12,153)— (12,153)
Other comprehensive income— — — — 22,395 22,395 113 22,508 
Share-based compensation expense56,808 — 5,683 — — 5,683 — 5,683 
Dividends declared on common stock and OP Units— — — (118,689)— (118,689)(552)(119,241)
Net income— — — 95,725 — 95,725 486 96,211 
Balance at December 31, 2021124,649,053 $1,246 $2,151,088 $(100,982)$(14,786)$2,036,566 $7,237 $2,043,803 

The accompanying notes are an integral part of these consolidated financial statements.

73

79


ESSENTIAL PROPERTIES REALTY TRUST, INC. AND ESSENTIAL PROPERTIES REALTY TRUST, INC. PREDECESSOR

CONSOLIDATED FINANCIAL STATEMENTS

Consolidated Statements of Cash Flows

(In thousands)

 

Year ended December 31,

 

 

2019

 

 

2018

 

 

2017

 

Year ended December 31,
(In thousands)(In thousands)202120202019

Cash flows from operating activities:

 

 

 

 

 

 

 

 

 

 

 

 

Cash flows from operating activities:   

Net income

 

$

48,025

 

 

$

20,614

 

 

$

6,296

 

Net income$96,211 $42,528 $48,025 

Adjustments to reconcile net income to net cash provided by operating activities:

 

 

 

 

 

 

 

 

 

 

 

 

Adjustments to reconcile net income to net cash provided by operating activities:

Depreciation and amortization

 

 

42,745

 

 

 

31,352

 

 

 

19,516

 

Depreciation and amortization69,146 59,406 42,745 

Amortization of lease incentive

 

 

282

 

 

 

159

 

 

 

139

 

Amortization of lease incentive3,074 3,847 282 

Amortization of above/below market leases and right of use assets, net

 

 

534

 

 

 

336

 

 

 

531

 

Amortization of above/below market leases and right of use assets, net749 534 

Amortization of deferred financing costs and other assets

 

 

2,815

 

 

 

2,798

 

 

 

1,884

 

Loss on repurchase and retirement of secured borrowings

 

 

5,240

 

 

 

 

 

 

 

Amortization of deferred financing costs and other non-cash interest expenseAmortization of deferred financing costs and other non-cash interest expense2,738 2,532 2,815 
Loss on repayment and repurchase of secured borrowingsLoss on repayment and repurchase of secured borrowings4,461 924 5,240 

Provision for impairment of real estate

 

 

2,918

 

 

 

4,503

 

 

 

2,377

 

Provision for impairment of real estate6,120 8,399 2,918 

Gain on dispositions of investments, net

 

 

(10,932

)

 

 

(5,445

)

 

 

(6,749

)

Change in provision for loan lossesChange in provision for loan losses(204)830 — 
Gain on dispositions of real estate, netGain on dispositions of real estate, net(9,338)(5,821)(10,932)

Straight-line rent receivable

 

 

(12,322

)

 

 

(8,812

)

 

 

(4,329

)

Straight-line rent receivable(20,160)(15,137)(12,322)

Equity-based compensation expense

 

 

6,238

 

 

 

2,440

 

 

 

841

 

Adjustment to rental revenue for tenant credit/allowance for doubtful accounts

 

 

593

 

 

 

385

 

 

 

148

 

Equity based compensation expenseEquity based compensation expense5,683 6,085 6,238 
Adjustment to rental revenue for tenant creditAdjustment to rental revenue for tenant credit(2,900)3,601 593 
Payments made in settlement of cash flow hedgesPayments made in settlement of cash flow hedges(4,836)— — 

Changes in other assets and liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

Changes in other assets and liabilities:

Prepaid expenses and other assets

 

 

1,242

 

 

 

(767

)

 

 

(2,301

)

Rent receivables, prepaid expenses and other assetsRent receivables, prepaid expenses and other assets2,216 (12,058)1,242 

Accrued liabilities and other payables

 

 

1,190

 

 

 

(1,646

)

 

 

4,121

 

Accrued liabilities and other payables14,433 4,243 1,190 

Net cash provided by operating activities

 

 

88,568

 

 

 

45,917

 

 

 

22,474

 

Net cash provided by operating activities167,393 99,388 88,568 

Cash flows from investing activities:

 

 

 

 

 

 

 

 

 

 

 

 

Cash flows from investing activities:

Proceeds from sales of investments, net

 

 

66,765

 

 

 

60,446

 

 

 

53,626

 

Proceeds from sales of investments, net58,381 82,889 66,765 

Principal collections on loans and direct financing lease receivables

 

 

9,519

 

 

 

74

 

 

 

79

 

Principal collections on loans and direct financing lease receivables100,488 286 9,519 

Investments in loans receivable

 

 

(94,637

)

 

 

(14,854

)

 

 

 

Investments in loans receivable(136,391)(60,480)(94,637)

Deposits for prospective real estate investments

 

 

530

 

 

 

(1,712

)

 

 

(251

)

Deposits for prospective real estate investments(590)475 530 

Investment in real estate, including capital expenditures

 

 

(570,025

)

 

 

(490,040

)

 

 

(509,825

)

Investment in real estate, including capital expenditures(840,027)(541,307)(570,025)

Investment in construction in progress

 

 

(17,858

)

 

 

(15,258

)

 

 

(7,737

)

Investment in construction in progress(9,348)(14,423)(17,858)

Lease incentives paid

 

 

(2,133

)

 

 

(519

)

 

 

(275

)

Lease incentives paid(2,197)(12,949)(2,133)

Net cash used in investing activities

 

 

(607,839

)

 

 

(461,863

)

 

 

(464,383

)

Net cash used in investing activities(829,684)(545,509)(607,839)

Cash flows from financing activities:

 

 

 

 

 

 

 

 

 

 

 

 

Cash flows from financing activities:

Proceeds from issuance of notes payable to related parties

 

 

 

 

 

154,000

 

 

 

543,000

 

Payments of principal on notes payable to related parties

 

 

 

 

 

(384,000

)

 

 

(313,000

)

Proceeds from secured borrowings

 

 

 

 

 

 

 

 

248,100

 

Repurchase and repayment of secured borrowings

 

 

(279,123

)

 

 

(7,816

)

 

 

(5,597

)

Repayment of secured borrowingsRepayment of secured borrowings(175,781)(65,909)(279,123)

Principal received on repurchased secured borrowings

 

 

1,707

 

 

 

 

 

 

 

Principal received on repurchased secured borrowings— — 1,707 

Borrowings under term loan facilities

 

 

450,000

 

 

 

 

 

 

 

Borrowings under term loan facilities— 180,000 450,000 

Borrowings under revolving credit facility

 

 

459,000

 

 

 

34,000

 

 

 

 

Borrowings under revolving credit facility393,000 87,000 459,000 

Repayments under revolving credit facility

 

 

(447,000

)

 

 

 

 

 

 

Repayments under revolving credit facility(267,000)(115,000)(447,000)
Proceeds from issuance of senior unsecured notesProceeds from issuance of senior unsecured notes396,600 — — 
Payments for taxes related to net settlement of equity awardsPayments for taxes related to net settlement of equity awards(353)— — 

Deferred financing costs

 

 

(6,128

)

 

 

(3,065

)

 

 

(5,564

)

Deferred financing costs(2,120)(25)(6,128)

Capital contributions by members in Predecessor

 

 

 

 

 

50,000

 

 

 

83,700

 

Distributions paid to members by Predecessor

 

 

 

 

 

 

 

 

(101,222

)

Proceeds from issuance of common stock, net

 

 

411,635

 

 

 

464,182

 

 

 

 

Proceeds from issuance of common stock, net458,267 461,006 411,635 

Offering costs

 

 

(1,837

)

 

 

(5,478

)

 

 

 

Offering costs(1,220)(2,805)(1,837)

Proceeds from concurrent private placement of OP Units

 

 

 

 

 

16,001

 

 

 

 

Proceeds from concurrent private placement of common stock

 

 

 

 

 

108,999

 

 

 

 

Dividends paid

 

 

(63,903

)

 

 

(14,068

)

 

 

 

Dividends paid(112,334)(86,475)(63,903)

Net cash provided by financing activities

 

 

524,351

 

 

 

412,755

 

 

 

449,417

 

Net cash provided by financing activities689,059 457,792 524,351 

Net increase (decrease) in cash and cash equivalents and restricted cash

 

 

5,080

 

 

 

(3,191

)

 

 

7,508

 

Net increase in cash and cash equivalents and restricted cashNet increase in cash and cash equivalents and restricted cash26,768 11,671 5,080 

Cash and cash equivalents and restricted cash, beginning of period

 

 

16,239

 

 

 

19,430

 

 

 

11,922

 

Cash and cash equivalents and restricted cash, beginning of period32,990 21,319 16,239 

Cash and cash equivalents and restricted cash, end of period

 

$

21,319

 

 

$

16,239

 

 

$

19,430

 

Cash and cash equivalents and restricted cash, end of period$59,758 $32,990 $21,319 

Reconciliation of cash and cash equivalents and restricted cash:

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of cash and cash equivalents and restricted cash:

Cash and cash equivalents

 

$

8,304

 

 

$

4,236

 

 

$

7,250

 

Cash and cash equivalents$59,758 $26,602 $8,304 

Restricted cash

 

 

13,015

 

 

 

12,003

 

 

 

12,180

 

Restricted cash— 6,388 13,015 

Cash and cash equivalents and restricted cash, end of period

 

$

21,319

 

 

$

16,239

 

 

$

19,430

 

Cash and cash equivalents and restricted cash, end of period$59,758 $32,990 $21,319 

The accompanying notes are an integral part of these consolidated financial statements.

74

80


ESSENTIAL PROPERTIES REALTY TRUST, INC. AND ESSENTIAL PROPERTIES REALTY TRUST, INC. PREDECESSOR

CONSOLIDATED FINANCIAL STATEMENTS

Consolidated Statements of Cash Flows (continued)

(In thousands)

 

 

Year ended December 31,

 

 

 

2019

 

 

2018

 

 

2017

 

Supplemental disclosure of cash flow information:

 

 

 

 

 

 

 

 

 

 

 

 

Cash paid for interest, net of amounts capitalized

 

$

29,485

 

 

$

27,901

 

 

$

20,439

 

Cash paid for income taxes

 

 

60

 

 

 

55

 

 

 

6

 

Non-cash investing and financing activities:

 

 

 

 

 

 

 

 

 

 

 

 

Reclassification from construction in progress upon project completion

 

$

7,055

 

 

$

18,009

 

 

$

4,618

 

Net settlement of proceeds on the purchase and sale of investments

 

 

4,960

 

 

 

 

 

 

 

Non-cash investments in real estate and loan receivable activity

 

 

10,439

 

 

 

 

 

 

 

Lease liabilities arising from the recognition of right of use assets

 

 

8,355

 

 

 

 

 

 

 

Unrealized losses on cash flow hedges

 

 

2,905

 

 

 

 

 

 

 

Non-cash equity contributions

 

 

 

 

 

 

 

 

17,308

 

Real estate investments acquired through direct equity investment

 

 

 

 

 

 

 

 

(17,308

)

Contribution of Predecessor equity in exchange for OP Units

 

 

 

 

 

236,130

 

 

 

 

Conversion of equity in Secondary Offering

 

 

237,795

 

 

 

 

 

 

 

Payable and accrued offering costs

 

 

66

 

 

 

 

 

 

 

Discounts and fees on capital raised through issuance of common stock

 

 

12,048

 

 

 

29,629

 

 

 

 

Payable and accrued deferred financing costs

 

 

126

 

 

 

 

 

 

 

Dividends declared

 

 

19,395

 

 

 

13,189

 

 

 

 

 Year ended December 31,
(In thousands)202120202019
Supplemental disclosure of cash flow information:   
Cash paid for interest, net of amounts capitalized$24,162 $27,071 $29,485 
Cash paid for income taxes637 546 60 
Non-cash investing and financing activities:
Adjustment upon adoption of ASC 326$— $188 $— 
Reclassification from construction in progress upon project completion4,478 22,643 7,055 
Net settlement of proceeds on the sale of investments(960)860 4,960 
Non-cash investment activity1,227 (860)10,439 
Lease liabilities arising from the recognition of right of use assets— — 8,355 
Unrealized (gains) losses on cash flow hedges(27,890)44,920 2,905 
Conversion of equity in Secondary Offering— — 237,795 
Payable and accrued offering costs— — 66 
Discounts and fees on capital raised through issuance of common stock10,933 16,674 12,048 
Discounts and fees on issuance of senior unsecured notes3,400 — — 
Payable and accrued deferred financing costs— — 126 
Dividends declared32,610 25,703 19,395 
The accompanying notes are an integral part of these consolidated financial statements.

75

81


Notes to Consolidated Financial Statements

December 31, 2019

2021

1. Organization

Description of Business
Essential Properties Realty Trust, Inc. (“EPRT Inc.” or the(the “Company”) is an internally managed real estate company that acquires, owns and manages primarily single-tenant properties that are net leased on a long-term basis to middle-market companies operating service-oriented or experience-based businesses. EPRT Inc.The Company generally acquiresinvests in and leases freestanding, single-tenant commercial real estate facilities where a tenant services its customers and conducts activities that are essential to the generation of the tenant’s sales and profits.

EPRT Inc.

The Company was organized on January 12, 2018 as a Maryland corporation. It has elected to be taxed as a real estate investment trust (“REIT”) for federal income tax purposes beginning with the year ended December 31, 2018, and it believes that its current organizational and operational status and intended distributions will allow it to continue to so qualify.

Substantially all of the Company’s business is conducted directly and indirectly through its operating partnership, Essential Properties, L.P. (the “Operating Partnership”).

On June 25, 2018, EPRT Inc.the Company completed the initial public offering (“IPO”) of its common stock. The common stock of EPRT Inc.the Company is listed on the New York Stock Exchange under the ticker symbol “EPRT”. See Note 8 – Equity
COVID-19 Pandemic
On March 11, 2020, the World Health Organization declared the outbreak of the novel coronavirus (“COVID-19”) a pandemic. For much of 2020, the global spread of COVID-19 created significant uncertainty and economic disruption, which has appears to have subsided over the course of 2021, primarily due to the widespread availability of multiple vaccines. However, the continuing impact of the COVID-19 pandemic and its duration are unclear, and variants of the virus, such as Delta and Omicron, and vaccine hesitancy in certain areas could erode the progress that has been made against the virus, or exacerbate or prolong the impact of the pandemic. Conditions similar to those experienced in 2020, at the height of the pandemic, could return should the vaccines prove ineffective against future variants of the virus. Should the impact of a variant of the virus cause conditions to occur that are similar to those experienced in 2020, uncertainty and instability in the macro-economic environment could occur and government restrictions could force the Company’s tenants' businesses to shut-down or limit their operations, which would adversely impact the Company’s operations, its financial condition, liquidity, and prospects. Further, the extent and duration of any such conditions cannot be predicted with any reasonable certainty.
The Company continues to closely monitor the ongoing developments surrounding COVID-19 on all aspects of its business, including its portfolio and the creditworthiness of its tenants. In 2020, the Company entered into deferral agreements with certain of its tenants and recognized contractual base rent related to these agreements as a component of rental revenue in its consolidated statements of operations for additional information.

2020. These rent deferrals were negotiated on a tenant-by-tenant basis, and, in general, allowed a tenant to defer all or a portion of their rent for a portion of 2020, with all of the deferred rent to be paid to the Company pursuant to a schedule that generally extends up to 24 months from the original due date of the deferred rent. While the Company’s tenants' businesses and operations have largely returned to pre-pandemic levels, any new developments that cause a deterioration, or further deterioration, in the Company's tenants’ ability to operate their businesses, or delays in the supply of products or services to the Company's tenants from vendors required to operate their businesses, may cause the Company's tenants to be unable or unwilling to meet their contractual obligations to the Company, including the payment of rent (including deferred rent), or to request further rent deferrals or other concessions. The likelihood of this would increase if variants of COVID-19, such as the Delta variant, intensify or persist for a prolonged period. Additionally, the Company does not yet know whether COVID-19 has caused a material secular change in consumer behavior that may reduce patronage of service-based and/or experience-based businesses, but should changes occur that are material, many of the Company's tenants would be adversely affected and their ability to meet their obligations to the Company could be further impaired. During the deferral period, these agreements reduced the Company's cash flow from operations, reduced its cash available for distribution and adversely affected its ability to make cash distributions to common stockholders. Furthermore, if tenants are unable to repay their deferred rent, the Company will not receive cash in the future in accordance with its expectations.

82


2. Summary of Significant Accounting Policies

Basis of Accounting

The accompanying unaudited consolidated financial statements of the Company are prepared in accordance with accounting principles generally accepted in the United States (“GAAP”) and with the rules and regulations of the SEC. In the opinion of management, all adjustments of a normal recurring nature necessary for a fair presentation have been included.

Reclassification

Certain amounts previously reported in the consolidated financial statements have been reclassified in the accompanying consolidated financial statements to conform to the current period’s presentation of gain on dispositions of real estate, net on the consolidated statement of operationsU.S. Securities and comprehensive income for the year ended December 31, 2017. The Company has presented gain on dispositions of real estate, net as a component of income from operations in order to present gains and losses on dispositions of properties in accordance with Financial Accounting Standards Board (“FASB”Exchange Commission (the “SEC”) Accounting Standards Codification (ASC) 360-10-45-5. This change in presentation was made for the prior periods as the SEC has eliminated Rule 3-15(a) of Regulation S-X, which previously had required the Company to present gains and losses on sale of properties outside of continuing operations in the Company’s consolidated statements of operations.

Additionally, certain amounts previously reported in the consolidated statements of operations have been reclassified to conform to the current period’s presentation of rental revenue (due to the adoption of the new lease accounting standard, as discussed further below), interest income and income tax expense.

.

Principles of Consolidation

The accompanying consolidated financial statements include the accounts of the Company and subsidiaries in which the Company has a controlling financial interest. All intercompany accounts and transactions have been eliminated in consolidation. As of December 31, 20192021 and 2018,2020, the Company, directly and indirectly, held a 98.3%99.6% and 69.7%99.5% ownership interest in the Operating Partnership, respectively, and the consolidated financial statements include the financial statements of the Operating Partnership as of these dates. See Note 8—7—Equity for changes in the ownership interest in the Operating Partnership.

Use of Estimates

The preparation of the consolidated financial statements in conformity with GAAP 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 consolidated financial statements and the reported amounts of revenue and expenses during the reporting period. Actual results could differ from those estimates.

76


Reportable Segments
ASC Topic 280, Segment Reporting, establishes standards for the manner in which enterprises report information about operating segments. Substantially all of the Company’s investments, at acquisition, are comprised of real estate owned that is leased to tenants on a long-term basis or real estate that secures the Company's investment in loans and direct financing lease receivables. Therefore, the Company aggregates these investments for reporting purposes and operates in 1 reportable segment.
Real Estate Investments

Investments in real estate are carried at cost less accumulated depreciation and impairment losses. The cost of investments in real estate reflects their purchase price or development cost. The Company evaluates each acquisition transaction to determine whether the acquired asset meets the definition of a business. Under Accounting Standards Update (“ASU”("ASU") 2017-01, 2017-1, Business Combinations (Topic 805): Clarifying the Definition of a Business, an acquisition does not qualify as a business when there is no substantive process acquired or substantially all of the fair value is concentrated in a single identifiable asset or group of similar identifiable assets or the acquisition does not include a substantive process in the form of an acquired workforce or an acquired contract that cannot be replaced without significant cost, effort or delay. Transaction costs related to acquisitions that are asset acquisitions are capitalized as part of the cost basis of the acquired assets, while transaction costs for acquisitions that are deemed to be acquisitions of a business are expensed as incurred. Improvements and replacements are capitalized when they extend the useful life or improve the productive capacity of the asset. Costs of repairs and maintenance are expensed as incurred.

The Company allocates the purchase price of acquired properties accounted for as asset acquisitions to tangible and identifiable intangible assets or liabilities based on their relative fair values. Tangible assets may include land, site improvements and buildings. Intangible assets may include the value of in-place leases and above- and below-market leases and other identifiable intangible assets or liabilities based on lease or property specific characteristics.

The Company incurs various costs in the leasing and development of its properties. Amounts paid to tenants that incentivize them to extend or otherwise amend an existing lease or to sign a new lease agreement are capitalized to lease incentives on the Company’sCompany's consolidated balance sheets. Tenant improvements are capitalized to building and improvements within the Company’sCompany's consolidated balance sheets. Costs incurred which are directly related to properties under development, which include pre-construction costs essential to the development of the property, development costs, construction costs, interest costs and real estate taxes and insurance, are capitalized during the period of development as construction in progress. After the determination is made to capitalize a cost, it
83


is allocated to the specific component of a project that benefited. Determination of when a development project commences, and capitalization begins, and when a development project has reached substantial completion, and is available for occupancy and capitalization must cease, involves a degree of judgment. The Company does not engage in speculative real estate development. The Company does, however, opportunistically agree to reimburse certain of its tenants for development costs at its properties in exchange for contractually-specified rent that generally increases proportionally with its funding.

The fair value of the tangible assets of an acquired property with an in-place operating lease is determined by valuing the property as if it were vacant, and the “as-if-vacant”"as-if-vacant" value is then allocated to the tangible assets based on the fair value of the tangible assets. The fair value of in-place leases is determined by considering estimates of carrying costs during the expected lease-up periods, current market conditions, as well as costs to execute similar leases based on the specific characteristics of each tenant’stenant's lease. The Company estimates the cost to execute leases with terms similar to the remaining lease terms of the in-place leases, including leasing commissions, legal and other related expenses. Factors the Company considers in this analysis include an estimate of the carrying costs during the expected lease-up periods considering current market conditions and costs to execute similar leases. In estimating carrying costs, the Company includes real estate taxes, insurance and other operating expenses, and estimates of lost rentals at market rates during the expected lease-up periods, which primarily range from six to 12 months. The fair value of above- or below-market leases is recorded based on the net present value (using a discount rate that reflects the risks associated with the leases acquired) of the difference between the contractual amount to be paid pursuant to the in-place lease and the Company’sCompany's estimate of the fair market lease rate for the corresponding in-place lease, measured over the remaining non-cancelable term of the lease including any below-market fixed rate renewal options for below-market leases.

In making estimates of fair values for purposes of allocating purchase price, the Company uses a number of sources, including real estate valuations prepared by independent valuation firms. The Company also considers information and other factors including market conditions, the industry that the tenant operates in, characteristics of the real estate (e.g., location, size, demographics, value and comparative rental rates), tenant credit profile and the importance of the location of the real estate to the operations of the tenant’stenant's business. Additionally, the Company considers information obtained about each property as a result of its pre-acquisition due diligence, marketing and leasing activities in estimating the fair value of the tangible and intangible assets acquired. The Company uses the information obtained as a result of its pre-acquisition due diligence as part of its consideration of the accounting standard governing asset retirement obligations and, when necessary, will record an asset retirement obligation as part of the purchase price allocation.

77


Real estate investments that are intended to be sold are designated as “held"held for sale”sale" on the consolidated balance sheets at the lesser of carrying amount and fair value less estimated selling costs. Real estate investments are no longer depreciated when they are classified as held for sale. If the disposal, or intended disposal, of certain real estate investments represents a strategic shift that has had or will have a major effect on the Company’sCompany's operations and financial results, the operations of such real estate investments would be presented as discontinued operations in the consolidated statements of operations and comprehensive income for all applicable periods.

Depreciation and Amortization

Depreciation is computed using the straight-line method over the estimated useful lives of up to 40 years for buildings and 15 years for site improvements. During the years ended December 31, 2019, 2018 and 2017, theThe Company recorded $36.4 million, $24.8 million and $14.0 million, respectively,the following amounts of depreciation expense on its real estate investments.

investments during the periods presented:
Year ended December 31,
(in thousands)202120202019
Depreciation on real estate investments$61,171 $51,736 $36,354 

Lease incentives are amortized on a straight-line basis as a reduction of rental income over the remaining non-cancellable terms of the respective leases. If a tenant terminates its lease, the unamortized portion of the lease incentive is charged to rental revenue.

Construction in progress is not depreciated until the development has reached substantial completion.

Tenant improvements are depreciated over the non-cancellable term of the related lease or their estimated useful life, whichever is shorter.

Capitalized above-market lease valuesintangibles are amortized on a straight-line basis as a reduction of rental revenue over the remaining non-cancellable terms of the respective leases. Capitalized below-market lease values
84


intangibles are accreted on a straight-line basis as an increase to rental revenue over the remaining non-cancellable terms of the respective leases including any below-market fixed rate renewal option periods.

Capitalized above-market ground lease values are accreted as a reduction of property expenses over the remaining terms of the respective leases. Capitalized below-market ground lease values are amortized as an increase to property expenses over the remaining terms of the respective leases and any expected below-market renewal option periods where renewal is considered probable.

The value of in-place leases, exclusive of the value of above-market and below-market lease intangibles, is amortized to depreciation and amortization expense on a straight-line basis over the remaining periods of the respective leases.

If a tenant terminates its lease, the unamortized portion of each intangible, including in-place lease values, is charged to depreciation and amortization expense, while above- and below-market lease adjustments are recorded within rental revenue in the consolidated statements of operations and comprehensive income.

operations.

Loans Receivable

The Company holds its loans receivable for long-term investment. Loans receivable are carried at amortized cost, including related unamortized discounts or premiums, if any.any, less the Company's estimated allowance for loan losses. The Company recognizes interest income on loans receivable using the effective-interest method applied on a loan-by-loan basis. Direct costs associated with originating loans are offset against any related fees received and the balance, along with any premium or discount, is deferred and amortized as an adjustment to interest income over the term of the related loan receivable using the effective-interest method.

The Company periodically evaluates the collectability of its loans receivable, including accrued interest, by analyzing the underlying property‑level economics and trends, collateral value and quality and other relevant factors in determining the adequacy of its allowance for loan losses. A loan is determined to be impaired when, in management’s judgment based on current information and events, it is probable that the Company will be unable to collect all amounts due according to the contractual terms of the loan agreement. Specific allowances for loan losses are provided for impaired loans on an individual loan basis in the amount by which the carrying value exceeds the estimated fair value of the underlying collateral less disposition costs. As of December 31, 2019 and 2018, the Company had no allowance for loan losses recorded in its consolidated financial statements.

78


Direct Financing Lease Receivables

Certain of the Company’s real estate investment transactions are accounted for as direct financing leases. The Company records the direct financing lease receivables at their net investment, determined as the aggregate minimum lease payments and the estimated non-guaranteed residual value of the leased property less unearned income. The unearned income is recognized over the term of the related lease so as to produce a constant rate of return on the net investment in the asset. The Company’s investment in direct financing lease receivables is reduced over the applicable lease term to its non-guaranteed residual value by the portion of rent allocated to the direct financing lease receivables. Subsequent to the adoption of ASC 842, Leases (“ASC 842”), in January 2019, the Company's existing direct financing lease receivables will continue to behave been accounted for in the same manner, unless the underlying contracts arehave been modified.

If and when an investment in direct financing lease receivables is identified for impairment evaluation, the Company will apply the guidance in both ASC 310, Receivables (“ASC 310”) and ASC 840, Leases (“ASC 840”) (prior to January 1, 2019) and ASC 842. Under ASC 310, the lease receivable portion of the net investment in a direct financing lease receivable is evaluated for impairment when it becomes probable the Company, as the lessor, will be unable to collect all rental payments associated with the Company’s investment in the direct financing lease receivable. Under ASC 840 and ASC 842, the Company reviews the estimated non-guaranteed residual value of a leased property at least annually. If the review results in a lower estimate than had been previously established, the Company determines whether the decline in estimated non-guaranteed residual value is other than temporary. If a decline is judged to be other than temporary, the accounting for the transaction is revised using the changed estimate and the resulting reduction in the net investment in direct financing lease receivables is recognized by the Company as a loss in the period in which the estimate is changed. As of December 31, 20192021 and 2018,2020, the Company determined that none of its direct financing lease receivables were impaired.

Impairment of Long-Lived Assets

If circumstances indicate that the carrying value of a property may not be recoverable, the Company reviews the property for impairment. This review is based on an estimate of the future undiscounted cash flows, excluding interest charges, expected to result from the property’s use and eventual disposition. These estimates consider factors such as expected future operating income, market and other applicable trends and residual value, as well as the effects of leasing demand, competition and other factors. If impairment exists due to the inability to recover the carrying value of a property, an impairment loss is recorded to the extent that the carrying value exceeds the estimated fair value of the property for properties to be held and used. For properties held for sale, the
85


impairment loss is the adjustment to fair value less estimated cost to dispose of the asset. Impairment assessments have a direct impact on thelosses, if any, are recorded directly within our consolidated statementsstatement of operations, because recording an impairment loss results in an immediate negative adjustment to the consolidated statements of operations. During the years ended December 31, 2019, 2018 and 2017, the
The Company recorded a provisionthe following provisions for impairment of real estate of $2.9 million, $4.5 million and $2.4 million, respectively.

long lived assets during the periods presented:
Year ended December 31,
(in thousands)202120202019
Provision for impairment of real estate$6,120 $8,399 $2,918 

Cash and Cash Equivalents

Cash and cash equivalents includes cash in the Company’s bank accounts. The Company considers all cash balances and highly liquid investments with original maturities of three months or less to be cash and cash equivalents. The Company deposits cash with high quality financial institutions. These deposits are guaranteed by the Federal Deposit Insurance Corporation (“FDIC”) up to an insurance limit.
As of December 31, 20192021 and 2018,2020, the Company had deposits of $8.3$59.8 million and $4.2$26.6 million, respectively, of which and $8.1$59.5 million and $4.0$26.4 million, respectively, were in excess of the amount insured by the FDIC. Although the Company bears risk with respect to amounts in excess of those insured by the FDIC, it does not anticipate any losses as a result.

Restricted Cash

Restricted cash primarily consists of cash proceeds from the sale of assets held with the trustee for the Company’s Master Trust Funding Program (as defined in Note 6—Secured Borrowings). This restricted cash is usedby a qualified intermediary to make principal and interest payments on the Company’s secured borrowings, to pay trust expenses and to acquire future real estate investments which will be pledged as collateralfacilitate tax-deferred exchange transactions under the Master Trust Funding Program. See Note 6—Secured Borrowings for further discussion.

79


Adjustment to Rental Revenue for Tenant Credit/Allowance for Doubtful Accounts

The Company continually reviews receivables related to rent and unbilled rent receivables and determines collectability by taking into consideration the tenant’s payment history, the financial conditionSection 1031 of the tenant, business conditions in the industry in which the tenant operates and economic conditions in the area in which the property is located. Prior to January 1, 2019, if the collectability of a receivable was in doubt, the accounts receivable and straight-line rent receivable balances were reduced by an allowance for doubtful accounts on the consolidated balance sheets or a direct write-off of the receivable was recorded in the consolidated statements of operations. The provision for doubtful accounts was included in property expenses in the Company’s consolidated statements of operations. If the accounts receivable balance or straight-line rent receivable balance was subsequently deemed to be uncollectible, such receivable amounts were written-off to the allowance for doubtful accounts.

As of January 1, 2019, if the assessment of the collectability of substantially all payments due under a lease changes from probable to not probable, any difference between the rental revenue recognized to date and the lease payments that have been collected is recognized as a current period adjustment to rental revenue in the consolidated statements of operations.

As of December 31, 2018, the Company recorded an allowance for doubtful accounts of $0.2 million related to base rent receivable and recorded no allowance for doubtful accounts related to straight-line rent receivable. During the year ended December 31, 2019, the Company recognized an adjustment to rental revenue for tenant credit of $0.6 million.

Internal Revenue Code.

Deferred Financing Costs

Financing costs related to establishing the Company’s 2018 Credit Facility and Revolving Credit Facility (as defined below) were deferred and are being amortized as an increase to interest expense in the consolidated statements of operations over the term of the facility and are reported as a component of rent receivables, prepaid expenses and other assets, net on the consolidated balance sheets.

Financing costs related to the issuance of the Company’s secured borrowings under the Master Trust Funding Program, the April 2019 Term Loan, and the November 2019 Term Loan and the 2031 Notes (each as defined below) were deferred and are being amortized as an increase to interest expense in the consolidated statements of operations over the term of the related debt instrument and are reported as a reduction of the related outstanding debt balance on the consolidated balance sheets.

Derivative Instruments

In the normal course of business, the Company uses derivative financial instruments, which may include interest rate swaps, caps, options, floors and other interest rate derivative contracts, to protect the Company against adverse fluctuations in interest rates by reducing its exposure to variability in cash flows on a portion of the Company’s floating-rate debt. Instruments that meet these hedging criteria are formally designated as hedges at the inception of the derivative contract. The Company records all derivatives on the consolidated balance sheets at fair value. The accounting for changes in the fair value of derivatives depends on the intended use of the derivative, whether the Company has elected to designate a derivative in a hedging relationship and apply hedge accounting and whether the hedging relationship has satisfied the criteria necessary to apply hedge accounting. Derivatives designated and qualifying as a hedge of the exposure to variability in expected future cash flows, or other types of forecasted transactions, are considered cash flow hedges. Hedge accounting generally provides for the matching of the timing of gain or loss recognition on the hedging instrument with the recognition of the changes in the fair value of the hedged asset or liability that are attributable to the hedged risk in a fair value hedge or the earnings effect of the hedged forecasted transactions in a cash flow hedge. The Company may also enter into derivative contracts that are intended to economically hedge certain risk, even though hedge accounting does not apply or the Company elects not to apply hedge accounting.

86


The accounting for subsequent changes in the fair value of these derivatives depends on whether each has been designed and qualifies for hedge accounting treatment. If a derivative is designated and qualifies for cash flow hedge accounting treatment, the change in the estimated fair value of the derivative is recorded in other comprehensive income (loss) in the consolidated statements of comprehensive income to the extent that it is effective. Any ineffective portion of a change in derivative fair value is immediately recorded in earnings. If the Company elects not to apply hedge accounting treatment (or for derivatives that do not qualify as hedges), any change in the fair value of thesesuch derivative instruments iswould be recognized immediately in gains (losses)as a gain or loss on derivative instruments in the consolidated statements of operations.

80


Fair Value Measurement

The Company estimates the fair value of financial and non-financial assets and liabilities based on the framework established in fair value accounting guidance. Fair value is defined as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date (an exit price). The hierarchy described below prioritizes inputs to the valuation techniques used in measuring the fair value of assets and liabilities. This hierarchy maximizes the use of observable inputs and minimizes the use of unobservable inputs by requiring the most observable inputs to be used when available. The hierarchy is broken down into three levels based on the reliability of inputs as follows:

Level 1—Quoted prices in active markets for identical assets and liabilities that the Company has the ability to access at the measurement date.

Level 2—Inputs other than quoted prices included within Level 1 that are observable for the asset and liability or can be corroborated with observable market data for substantially the entire contractual term of the asset or liability.

Level 3—Unobservable inputs that reflect the Company’sCompany's own assumptions that market participants would use in the pricing of the asset or liability and are consequently not based on market activity, but rather through particular valuation techniques.

Revenue Recognition

The Company’s rental revenue is primarily rent received from tenants. Rent from tenants is recorded in accordance with the terms of each lease on a straight-line basis over the non-cancellable initial term of the lease from the later of the date of the commencement of the lease and the date of acquisition of the property subject to the lease. Rental revenue recognition begins when the tenant controls the space and continues through the term of the related lease. Because substantially all of the leases provide for rental increases at specified intervals, the Company records a straight-line rent receivable and recognizes revenue on a straight-line basis through the expiration of the non-cancelable term of the lease. The Company takes into accountconsiders whether the collectability of rents is reasonably assured in determining the amount of straight-line rent to record.

Generally, the Company’s leases provide the tenant with one or more multi-year renewal options, subject to generally the same terms and conditions provided under the initial lease term, including rent increases. If economic incentives make it reasonably certain that an option period to extend the lease will be exercised, the Company will include these options in determining the non-cancelable term of the lease.

The Company defers rental revenue related to lease payments received from tenants in advance of their due dates. These amounts are presented within accrued liabilities and other payables on the Company’s consolidated balance sheets.

Certain properties in the Company’s investment portfolio are subject to leases that provide for contingent rent based on a percentage of the tenant’s gross sales. For these leases, the Company recognizes contingent rental revenue when the threshold upon which the contingent lease payment is based is actually reached.  During the years ended December 31, 2019, 2018 and 2017, the
87


The Company recorded the following amounts as contingent rent, which are included as a component of $0.9 million, $1.1 million, and $1.1 million, respectively.

Organizational Costs

Costs related to the initial organization of the Company and its subsidiaries are expensed as they are incurred and are recorded within general and administrative expenserental revenue in the Company’sCompany's consolidated statements of operations, during the periods presented:
Year ended December 31,
(in thousands)202120202019
Contingent rent$721 $444 $855 

Adjustment to Rental Revenue for Tenant Credit
The Company continually reviews receivables related to rent and unbilled rent receivables and determines collectability by taking into consideration the tenant’s payment history, the financial condition of the tenant, business conditions in the industry in which the tenant operates and economic conditions in the area in which the property is located.
If the assessment of the collectability of substantially all payments due under a lease changes from probable to not probable, any difference between the rental revenue recognized to date and the lease payments that have been collected is recognized as a current period reduction of rental revenue in the consolidated statements of operations.

The Company recorded the following amounts as increases to or reductions of rental revenue for tenant credit during the periods presented:
Year ended December 31,
(in thousands)202120202019
Adjustment to rental revenue for tenant credit$2,900 $(7,149)$(593)
Offering Costs

In connection with the IPO, the Follow-On Offering, and its ATM Program,completion of equity offerings, the Company incurredincurs legal, accounting and other offering-related costs. Such costs have beenare deducted from the gross proceeds of each ofequity offering when the IPO, the Follow-On Offering and the ATM Program.offering is completed. As of December 31, 20192021 and 2018,2020, the Company had capitalized $49.0a total of $79.3 million and $35.1$67.2 million, respectively, of such costs, in the Company’s consolidated balance sheets. These costswhich are presented as a reduction of additional paid-in capital as of December 31, 2019 and December 31, 2018.

81


Legal, accounting and other offering-related costs incurred in connection with the Secondary Offering were expensed as incurred and are recorded within general and administrative expense in the Company’sCompany's consolidated statements of operations.

Gains and Losses on Dispositions of Real Estate

Through December 31, 2017, gains and losses on dispositions of real estate investments were recorded in accordance with ASC 360-20, Property, Plant and Equipment—Real Estate Sales, and include realized proceeds from real estate disposed of in the ordinary course of business, less their related net book value and less any costs incurred in association with the disposition.

On January 1, 2018, the Company adopted FASB ASU 2017-05, Other balance sheets.

Income — Gains and Losses from the Derecognition of Nonfinancial Assets (Subtopic 610-20): Clarifying the Scope of Asset Derecognition Guidance and Accounting for Partial Sales of Nonfinancial Assets (“ASU 2017-05”), using the modified retrospective transition method. As leasing is the Company’s primary activity, the Company determined that its sales of real estate, which are nonfinancial assets, are sold to noncustomers and fall within the scope of ASC 610-20. Taxes
The Company recognizes the full gain on the disposition of its real estate investments as the Company (i) has no controlling financial interest in the real estate and (ii) has no continuing interest or obligation with respect to the disposed real estate. The Company re-assessed and determined that there were no open contracts or partial sales and, that the adoption of ASU 2017-05 (i) did not result in a cumulative adjustment as of January 1, 2018 and (ii) did not have any impact on the Company’s consolidated financial statements.

Income Taxes

EPRT Inc. elected and qualified to be taxed as a REIT under sections 856 through 860 of the Internal Revenue Code of 1986, as amended (the "Code"), commencing with its taxable year ended December 31, 2018. REITs are subject to a number of organizational and operational requirements, including a requirement that 90% of ordinary “REIT taxable income” (as determined without regard to the dividends paid deduction or net capital gains) be distributed. As a REIT, the Company will generally not be subject to U.S. federal income tax to the extent that it meets the organizational and operational requirements and its distributions equal or exceed REIT taxable income. For the period subsequent to the effective date of its REIT election, the Company continues to meet the organizational and operational requirements and expects distributions to exceed netREIT taxable income. Accordingly, no provision has been made for U.S. federal income taxes. Even though the Company has elected and qualifies for taxation as a REIT, it may be subject to state and local income and franchise taxes, and to federal income and excise tax on its undistributed income. Franchise taxes and federal excise taxes on the Company’s undistributed income, if any, are included in general and administrative expenses on the accompanying consolidated statements of operations. Additionally, taxable income from non-REIT activities managed through the Company's taxable REIT subsidiary is subject to federal, state, and local taxes.

The Company analyzes its tax filing positions in all of the U.S. federal, state and local tax jurisdictions where it is required to file income tax returns, as well as for all open tax years in such jurisdictions. The Company follows a two-step process to evaluate uncertain tax positions. Step one, recognition, occurs when an entity concludes that a tax position, based solely on its technical merits, is more-likely-than-not to be sustained upon examination. Step two, measurement, determines the amount of benefit that is more-likely-than-not to be realized upon settlement. Derecognition of a tax position that was previously recognized would occur when the Company subsequently determines that a tax position no longer meets the more-likely-than-not threshold of being sustained. The use of a valuation allowance as a substitute for derecognition of tax positions is prohibited.

88


As of December 31, 20192021 and 2018,2020, the Company did not record anyhad no accruals recorded for uncertain tax positions. The Company’s policy is to classify interest expense and penalties relating to taxes in general and administrative expense in the consolidated statements of operations. During the years ended December 31, 20192021, 2020 and 2018,2019, the Company did not record anyrecorded de minimis interest or penalties relating to taxes, and there arewere no interest or penalties with respect to taxes accrued atas of December 31, 2021 or 2020. The 2020, 2019 and 2018. The 2019, 2018 2017 and 2016 taxable years remain open to examination by federal andand/or state taxing jurisdictions to which the Company is subject.

Equity-Based Compensation

In 2019 and 2018, EPRT Inc. granted

The Company grants shares of restricted common stock and restricted share units (“RSUs”) to its directors, executive officers and other employees that vest over multiplespecified time periods, subject to the recipient’s continued service. In 2019, EPRT Inc. grantedThe Company also grants performance-based RSUs to its executive officers, the final number of which is determined based on marketobjective and subjective performance conditions and which vest over a multi-year period, subject to the recipient’s continued service. In 2017, the Predecessor granted unit-based compensation awards to certain of its employees and managers, as well as non-employees, consisting of units that vest over a multi-year period, subject to the

82


recipient’s continued service. The Company accounts for the restricted common stock RSUs and unit-based compensationRSUs in accordance with ASC 718, Compensation – Stock Compensation, which requires that such compensation be recognized in the financial statements based on theirits estimated grant-date fair value. The value of such awards is recognized as compensation expense in general and administrative expenses in the accompanying consolidated statements of operations over the requisiteapplicable service periods.

The Company recognizes compensation expense for equity-based compensation using the straight-line method based on the terms of the individual grant.

Forfeitures of equity-based compensation awards, if any, are recognized when they occur.

Variable Interest Entities

The FASBFinancial Accounting Standards Board (“FASB”) provides guidance for determining whether an entity is a variable interest entity (a “VIE”). VIEs are defined as entities in which equity investors do not have the characteristics of a controlling financial interest or do not have sufficient equity at risk for the entity to finance its activities without additional subordinated financial support. A VIE is required to be consolidated by its primary beneficiary, which is the party that (i) has the power to control the activities that most significantly impact the VIE’s economic performance and (ii) has the obligation to absorb losses, or the right to receive benefits, of the VIE that could potentially be significant to the VIE.

Following the completion of the Formation Transactions, the

The Company has concluded that the Operating Partnership is a VIE of which the Company is the primary beneficiary, as the Company has the power to direct the activities that most significantly impact the economic performance of the Operating Partnership.Partnership. Substantially all of the Company’s assets and liabilities are held by the Operating Partnership. The assets and liabilities of the Operating Partnership are consolidated and reported as assets and liabilities on the Company’s consolidated balance sheetsheets as of December 31, 20192021 and December 31, 2018.

As of December 31, 2018,2020.

Additionally, the Company has concluded that an entity which it had provided a $5.7 million mortgage loan receivable was a VIE because the terms of the loan agreement limited the entity’s ability to absorb expected losses or the entity’s right to receive expected residual returns. However, the Company was not the primary beneficiary of the entity, because the Company did not have the power to direct the activities that most significantly impact the entity’s economic performance. As of December 31, 2018, the carrying amount of the Company’s loan receivable with this entity was $5.7 million, and the Company’s maximum exposure to loss in this entity is limited to the carrying amount of its investment. The Company had no liabilities associated with this investment as of December 31, 2018. In March 2019, the borrowing entity under this mortgage loan settled the principal amount in full and the Company had no loan receivable from this entity as of December 31, 2019.

As of December 31, 2019, the Company concluded that sevencertain entities to which it hadhas provided mortgage loans wereare VIEs because the entities’entities' equity was not sufficient to finance their activities without additional subordinated financial support. However,The following table presents information about the Company’s mortgage loan-related VIEs as of the dates presented:
December 31,
(Dollars in thousands)20212020
Number of VIEs2311
Aggregate carrying value$140,851 $117,578 

The Company was not the primary beneficiary of theany of these entities, because the Company did not have the power to direct the activities that most significantly impact the entities’ economic performance. Asperformance as of December 31, 2019, the carrying amount of the Company’s loans receivable with these entities was $60.5 million2021 and the2020. The Company’s maximum exposure to loss in these entities is limited to the carrying amount of its investment. The Company had no liabilities associated with these VIEs as of December 31, 2019.

Reportable Segments

ASC Topic 280, Segment Reporting, establishes standards for the manner in which enterprises report information about operating segments. Substantially all of the Company’s investments, at acquisition, are comprised of real estate owned that is leased to tenants on a long-term basis. Therefore, the Company aggregates these investments for reporting purposes2021 and operates in one reportable segment.

Net Income per Share

Net income per share has been computed pursuant to the guidance in the FASB ASC Topic 260, Earnings Per Share. The guidance requires the classification of the Company’s unvested restricted common stock and units, which contain rights to receive non‑forfeitable dividends, as participating securities requiring the two‑class method of computing net income per share. Diluted net income per share of common stock further considers the effect of potentially dilutive shares of common stock outstanding during the period, including the assumed vesting of restricted share units with a market-based or service-based vesting condition, where dilutive. The OP Units held by non-controlling interests represent potentially dilutive securities, as the OP Units may be redeemed for cash or, at the Company’s election, exchanged for shares of the Company’s common stock on a one-for-one basis.

83


The following is a reconciliation of the numerator and denominator used in the computation of basic and diluted net income per share (dollars in thousands):

2020.

(dollar amounts in thousands)

 

Year Ended December 31,

2019

 

 

Period from

June 25, 2018 to

December 31, 2018

 

Numerator for basic and diluted earnings per share:

 

 

 

 

 

 

 

 

Net income

 

$

48,025

 

 

$

16,329

 

Less: net income attributable to non-controlling interests

 

 

(6,181

)

 

 

(5,001

)

Less: net income allocated to unvested restricted common stock and RSUs

 

 

(493

)

 

 

(300

)

Net income available for common stockholders: basic

 

 

41,351

 

 

 

11,028

 

Net income attributable to non-controlling interests

 

 

6,181

 

 

 

5,001

 

Net income available for common stockholders: diluted

 

$

47,532

 

 

$

16,029

 

 

 

 

 

 

 

 

 

 

Denominator for basic and diluted earnings per share:

 

 

 

 

 

 

 

 

Weighted average common shares outstanding

 

 

64,714,087

 

 

 

43,325,968

 

Less: weighted average number of shares of unvested restricted common stock

 

 

(610,029

)

 

 

(691,290

)

Weighted average shares outstanding used in basic net income per share

 

 

64,104,058

 

 

 

42,634,678

 

Effects of dilutive securities: (1)

 

 

 

 

 

 

 

 

OP Units

 

 

10,793,700

 

 

 

19,056,552

 

Unvested restricted common stock and RSUs

 

 

412,138

 

 

 

74,727

 

Weighted average shares outstanding used in diluted net income per share

 

 

75,309,896

 

 

 

61,765,957

 

(1)

Assumes the most dilutive issuance of potentially issuable shares between the two-class and treasury stock method unless the result would be anti-dilutive.

Recent AccountingDevelopments

In February 2016,March 2020, the FASB issued ASU 2016-02, Leases (Topic 842)2020-4, Reference Rate Reform(Topic 848) (“ASU 2016-02”2020-4”). ASU 2020-4 contains practical expedients for reference rate reform related activities that impact debt, leases, derivatives
89


and other contracts. The guidance in ASU 2020-4 is optional and may be elected over time as reference rate reform activities occur. During the first quarter of 2020, the Company elected to apply the hedge accounting expedients related to probability and the assessments of effectiveness for future LIBOR-indexed cash flows to assume that the index upon which future hedged transactions will be based matches the index on the corresponding derivatives. Application of these expedients preserves the presentation of derivatives consistent with past presentation. The Company continues to evaluate the impact of the guidance and may apply other elections as applicable as additional changes in the market occur.
In April 2020, the FASB staff issued a question and answer document (the “Lease Modification Q&A”) focused on the application of lease accounting guidance to amendlease concessions provided as a result of the COVID-19 pandemic. Under existing lease guidance, the entity would have to determine, on a lease by lease basis, if a lease concession was the result of a new arrangement reached with the tenant, which would be accounted for under the lease modification framework, or if a lease concession was under the enforceable rights and obligations that existed in the original lease, which would be accounted for outside the lease modification framework. The Lease Modification Q&A provides entities with the option to elect to account for lease concessions as though the enforceable rights and obligations existed in the original lease. This election is only available when total cash flows resulting from the modified lease are substantially similar to or less than the cash flows in the original lease. The Company made this election and accounts for rent deferrals by increasing its rent receivables as receivables accrue and continuing to recognize income during the deferral period. Lease concessions or amendments other than rent deferrals are evaluated to determine if a substantive change to the consideration in the original lease contract has occurred and should be accounted for as a lease modification. The Company continues to evaluate any amounts recognized for collectability, regardless of whether accounted for as a lease modification or not, and records an adjustment to rental revenue for amounts that are not probable of collection. For lease concessions granted in conjunction with the COVID-19 pandemic, the Company reviewed all amounts recognized on a tenant-by-tenant basis for collectability.
In August 2020, the FASB issued ASU 2020-06, Debt – Debt with Conversion and Other Options (Subtopic 470-20) and Derivatives and Hedging – Contracts in Entity’s Own Equity (Subtopic 815-40): Accounting for Convertible Instruments and Contracts in an Entity’s Own Equity” (“ASU 2020-06”). The guidance in ASU 2020-06 simplifies the accounting for leases. This standard requires lesseesconvertible debt and convertible preferred stock by removing the requirements to separately present certain conversion features in equity. In addition, the amendments in the ASU 2020-06 also simplify the guidance in ASC Subtopic 815-40, Derivatives and Hedging: Contracts in Entity’s Own Equity, by removing certain criteria that must be satisfied in order to classify leasesa contract as either financeequity, which is expected to decrease the number of freestanding instruments and embedded derivatives accounted for as assets or operating leases based on certain criteria and record a right-of-use asset and a lease liability for all leases with a term of greater than 12 months, regardless of their classification. The new standard requires lessors to account for leases using an approach that is substantially equivalent toliabilities. Finally, the previous guidance for sales-type leases, direct financing leases and operating leases. The standard also eliminates current real estate-specific provisions and changesamendments revise the guidance on sale-leaseback transactions, initial direct costs, lease modifications and lease executory costscalculating earnings per share, requiring use of the if-converted method for all entities. Certain changesconvertible instruments and rescinding an entity’s ability to rebut the guidance pertaining to sale-leaseback transactionspresumption of share settlement for instruments that may impact the Company. For example, the inclusion of a purchase optionbe settled in the lease associated with a sale-leaseback transaction will now resultcash or other assets. The amendments in the lessor accounting for such transaction as a financing arrangement.

ASU 2016-02 was2020-06 are effective for the Company on January 1, 2019 and, in accordance with the provisions of ASU 2018-11, Leases (Topic 842), Targeted Improvements, wasfor fiscal years beginning after December 15, 2021. Early adoption is permitted, but no earlier than fiscal years beginning after December 15, 2020. The guidance must be adopted by the Company using the modified retrospective approach as of the beginning of the periodfiscal year of adoption. There was no impact to retained earnings at the time of adoption and, therefore, no cumulative-effect adjustment was recorded. At the time of adoption, both lessees and lessors are permitted to make an election to apply a package of practical expedients available for implementation under the standard. The Company appliedadopted this package of practical expedients and, as such, at the time of adoption did not reassess the classification of existing lease contracts, whether existing or expired contracts contain a lease or whether a portion of initial direct costs for existing leases should have been expensed. In addition, the Company adopted the practical expedient provided in ASU 2018-11 that allows lessors to not separate non-lease components from the related lease components. The Company made this determination as the timing and pattern of transfer for the lease and non-lease components associated with its leases are the same and the lease components, if accounted for separately, would be classified as operating leases in accordance with ASC 842.

The accounting applied by a lessor is largely unchanged under ASU 2016-02; however, the standard requires that lessors expense, on an as-incurred basis, certain initial direct costs that are not incremental in obtaining a lease. Under the previous standards, certain of these costs were capitalizable. Although primarily a lessor, the Company is also a lessee under several ground lease arrangements and under its corporate office and office equipment leases. The Company completed its inventory and evaluation of these leases, calculated a right-of-use asset and a lease liability for the present value of the minimum lease payments and recognized an initial $4.8 million right-of-use asset and lease liability upon adoptionguidance on January 1, 2019. For a portion of the Company’s ground lease arrangements, the sublessees, or the Company’s tenants, are responsible for making payment directly to the ground lessors. Prior to the new standard such amounts were presented on a net basis; however, upon adoption of ASU 2016-02 the expense related to the ground lease obligations, along with the related sublease revenues, is presented on a gross basis in the consolidated statements

84


of operations. ASU 2016-02 also requires additional disclosures within the notes accompanying the consolidated financial statements.

Substantially all of the Company’s lease contracts (under which the Company is the lessor) are “triple-net” leases, which means that its tenants are responsible for making payments to third parties for operating expenses such as property taxes2021 and insurance costs associated with the properties the Company leases to them. Under the previous lease accounting guidance, these payments were excluded from rental revenue. In December 2018, the FASB issued ASU 2018-20 Leases (Topic 842), Narrow-Scope Improvements for Lessors. This update requires the Company to exclude from variable lease payments, and therefore revenue and expense, costs paid by its tenants directly to third parties (a net presentation). Costs paid by the Company and reimbursed by its tenants are included in rental revenue and property expenses (a gross presentation) in the Company’s consolidated statements of operations.

In June 2018, the FASB issued ASU 2018-07, Compensation – Stock Compensation (Topic 718): Improvements to Nonemployee Share-Based Payment Accounting (“ASU 2018-07”), which expands the scope of Topic 718 to include share-based payment transactions for acquiring goods and services from nonemployees, with the result of aligning the guidance on share-based payments to nonemployees with that for share-based payments to employees, with certain exceptions, and eliminating the need to re-value awards to nonemployees at each balance sheet date. ASU 2018-07 is effective for annual periods, and interim periods within those years, beginning after December 15, 2018, with early adoption permitted for companies who have previously adopted ASU 2017-09. The Company early adopted ASU 2018-07 effective July 1, 2018 for accounting for its liability-classified non-employee awards that had not vested as of that date. No adjustment to the Company’s retained earnings was required as a result of the adoption of ASU 2018-07.

In August 2017, the FASB issued ASU 2017-12, Derivatives and Hedging (Topic 815): Targeted Improvements to Accounting for Hedging Activities (ASU 2017-12), which amends and simplifies existing guidance in order to allow companies to more accurately present the economic effects of risk management activities in the financial statements. The Company adopted ASU 2017-12 while accounting for its interest rate swaps, see Note 5. As the Company did not have other derivatives outstanding at time of adoption, no prior period adjustments were required. Pursuant to the provisions of ASU 2017-12, the Company is no longer required to separately measure and recognize hedge ineffectiveness. Instead, the Company recognizes the entire change in the fair value of cash flow hedges included in the assessment of hedge effectiveness in other comprehensive (loss) income. The amounts recorded in other comprehensive (loss) income will subsequently be reclassified to earnings when the hedged item affects earnings. The adoption of ASU 2017-122020-06 did not have a material impact on ourthe Company's consolidated financial statements.

In August 2018,July 2021, the FASB issued ASU 2018-13, Fair Value Measurement: Changes to2021-05, Lease (Topic 842): Lessors - Certain Leases with Variable Lease Payments ("ASU 2021-05"). The guidance in ASU 2021-05 amends the Disclosure Requirements for Fair Value Measurement (“ASU 2018-13”), which changes the disclosurelease classification requirements for fair value measurements by removing, addingthe lessors under certain leases containing variable payments to align with practice under ASC 840. The lessor should classify and modifying certain disclosures. ASU 2018-13 is effective for annual periods beginning after December 15, 2019, with early adoption permitted. The Company is currently evaluating the impact of adopting ASU 2018-13 on its related disclosures.

In February 2016, the FASB issued ASU 2016-13, Measurement of Credit Losses on Financial Instruments (“ASU 2016-13”) establishing ASC Topic 326, Financial Instruments - Credit Losses (“ASC 326”), as amended by subsequent ASUs on the topic. ASU 2016-13 changes how entities will account for credit losses for most financial assets and certain other instrumentsa lease with variable lease payments that aredo not measured at fair value through net income. The guidance replaces the current “incurred loss” model withdepend on a reference index or a rate as an “expected loss” model that requires consideration of a broader range of information to estimate expected credit losses over the lifetimeoperating lease if both of the financial asset.following criteria are met: 1) the lease would have been classified as a sales-type lease or a direct financing lease in accordance with the classification criteria in ASC 842-10-25-2 through 25-3; and 2) the lessor would have otherwise recognized a day-one loss. The amendments in ASU 2016-13 is2021-05 are effective for interim and annual reporting periods in fiscal years beginning after December 15, 2019.2021, with early adoption permitted. The adoption willof ASU 2020-05 is not materiallyexpected to have a material impact on the Company’sCompany's consolidated financial statements with an adjustment to beginning retained earningsstatements.

3. Investments
The following table presents information about the number of less than 0.50% of our total loan portfolio.

3. Investments

As of December 31, 2019, the Company hadproperties or investments in 1,000the Company's real estate investment portfolio as of each date presented:

90


December 31,
20212020
Owned properties (1)
1,3151,056
Properties securing investments in mortgage loans (2)
126115
Ground lease interests (3)
1010
Total number of investments1,4511,181

(1)Includes 11 properties including eight developments in progress and one undeveloped land parcel. Of these 1,000 properties, 897 represented owned properties (of which eight wereare subject to leases accounted for as direct financing leases or loans), 12 represented ground lease interests (ofloans as of December 31, 2021 and 2020.
(2)Properties secure 17 and 8 mortgage loans receivable as of December 31, 2021 and 2020, respectively.
(3)Includes 1 building which one building wasis subject to a lease accounted for as a direct financing lease) and 91 represented properties which secure the Company’s investments in six mortgage loans receivable. The Company’s gross investment portfolio totaled $2.0 billionlease as of December 31, 20192021 and consisted2020.
The following table presents information about the gross investment value of gross acquisition cost ofthe Company's real estate investments (including transaction costs) totaling $1.9 billion and loans and direct financing lease receivables, net, with an aggregate carrying amountinvestment portfolio as of $92.2 million. each date presented:
December 31,
(in thousands)20212020
Real estate investments, at cost$3,150,840 $2,359,395 
Loans and direct financing lease receivables, net189,287 152,220 
Real estate investments held for sale, net15,434 17,058 
Total gross investments$3,355,561 $2,528,673 
As of December 31, 2019, 3552020, 258 of these investments, comprising $601.3$399.7 million of netgross investments, were assets of consolidated special purpose entity subsidiaries and were pledged as collateral under the non-recourse obligations of the Company’s Master Trust Funding Program (see Note 6—Secured Borrowings).

85


As of December 31, 2018, the Company had investments in 665 properties, including four developments in progress and one undeveloped land parcel, and three mortgage loans receivable secured by 12 additional properties. Of these 665 properties, 652 represented owned properties (of which five were subject to leases accounted for as direct financing leases) and 13 represented ground lease interests (of which one building was subject to a lease accounted for as a direct financing lease). The Company’s gross investment portfolio totaled $1.4 billion as of December 31, 2018 and consisted of gross acquisition cost of real estate investments (including transaction costs) totaling $1.4 billion and loans and direct financing lease receivables, net, with an aggregate carrying amount of $17.5 million. As of December 31, 2018, 347 of these investments comprising $609.2 million of net investments wereProgram. No such assets of consolidated special purpose entity subsidiaries and were pledged as collateral following the repayment of all outstanding balances under the non-recourse obligations of these special purpose entitiesour Master Trust Funding Program in June 2021. (See Note 6—Secured Borrowings).

5—Long Term Debt.)

Acquisitions in 2019

During the year ended December 31, 2019, the Company did not have any acquisitions that represented more than 5% of the Company’s total investment activity as of December 31, 2019. 2021 and 2020

The following table presents information about the Company’s acquisition activity during the years ended December 31, 2021 and 2020:
Year ended December 31,
(Dollars in thousands)20212020
Ownership typeFee Simple(1)
Number of properties297208
Purchase price allocation:
Land and improvements$279,501 $181,297 
Building and improvements544,604323,542
Construction in progress (2)
9,34815,825
Intangible lease assets11,0107,737
Total purchase price844,463 528,401 
Intangible lease liabilities(3,320)(2,125)
Purchase price (including acquisition costs)$841,143 $526,276 

(1)During the year ended December 31, 2019:

(Dollar amounts in thousands)

 

Total

Investments

 

Ownership type

 

(1)

 

Number of properties acquired

 

281

 

 

 

 

 

 

Allocation of purchase price:

 

 

 

 

Land and improvements

 

$

191,311

 

Building and improvements

 

 

370,312

 

Construction in progress (2)

 

 

17,858

 

Intangible lease assets

 

 

18,802

 

Assets acquired

 

 

598,283

 

 

 

 

 

 

Intangible lease liabilities

 

 

(188

)

Liabilities assumed

 

 

(188

)

Purchase price (including acquisition costs)

 

$

598,095

 

(1)

During the year ended December 31, 2019, the Company acquired the fee interest in 279 properties and acquired two properties subject to ground lease arrangements.

2020, the Company acquired the fee interest in 206 properties and acquired 2 properties subject to ground lease arrangements.

(2)

Represents amounts incurred at and subsequent to acquisition and includes approximately $0.3 million of capitalized interest expense.

(2)Represents amounts incurred at and subsequent to acquisition and includes $0.1 million and $0.2 million, respectively, of capitalized interest expense during the years ended December 31, 2021 and 2020.

Acquisitions in 2018

During the years ended December 31, 2021 and 2020, the Company did not have any investments that individually represented more than 5% of the Company’s total investment activity.
91


Gross Investment Activity
During the years ended December 31, 2021, 2020 and 2019, the Company had the following gross investment activity:
(Dollar amounts in thousands)Number of
Investment
Locations
Dollar
Amount of
Investments
Gross investments, December 31, 2018677 $1,394,549 
Acquisitions of and additions to real estate investments281 603,677 
Sales of investments in real estate(37)(65,571)
Relinquishment of properties at end of ground lease term(3)(700)
Provisions for impairment of real estate (1)
— (2,918)
Investments in loans receivable95 94,637 
Principal collections on and settlements of loans and direct financing lease receivables(13)(19,958)
Other— (1,402)
Gross investments, December 31, 20191,000 2,002,314 
Acquisitions of and additions to real estate investments208 568,204 
Sales of investments in real estate(49)(81,312)
Relinquishment of properties at end of ground lease term(3)(1,931)
Provisions for impairment of real estate (2)
— (8,399)
Investments in loans receivable25 61,339 
Principal collections on and settlements of loans and direct financing lease receivables— (286)
Other— (11,256)
Gross investments, December 31, 20201,181 2,528,673 
Acquisitions of and additions to real estate investments297 853,798 
Sales of investments in real estate(38)(57,154)
Provisions for impairment of real estate (3)
— (6,120)
Investments in loans receivable (4)
49 137,351 
Principal collections on and settlements of loans and direct financing lease receivables(38)(100,488)
Other— (499)
Gross investments, December 31, 20211,451 3,355,561 
Less: Accumulated depreciation and amortization (5)
— (200,152)
Net investments, December 31, 20211,451 $3,155,409 
_____________________________________________ 
(1)During the year ended December 31, 2019, the Company did not complete any acquisitions that represented more than 5% of its total investment activity as of December 31, 2018. The following table presents information about the Company’s acquisition activity duringidentified and recorded provisions for impairment at 1 vacant and 7 tenanted properties.
(2)During the year ended December 31, 2018:

2020, the Company identified and recorded provisions for impairment at 7 vacant and 10 tenanted properties.

(Dollar amounts in thousands)

 

Total

Investments

 

Ownership type

 

(1)

 

Number of properties acquired

 

204

 

 

 

 

 

 

Allocation of purchase price:

 

 

 

 

Land and improvements

 

$

160,362

 

Building and improvements

 

 

316,894

 

Construction in progress (2)

 

 

15,258

 

Intangible lease assets

 

 

12,227

 

Assets acquired

 

 

504,741

 

 

 

 

 

 

Intangible lease liabilities

 

 

(1,132

)

Liabilities assumed

 

 

(1,132

)

Purchase price (including acquisition costs)

 

$

503,609

 

86


(1)

(3)During the year ended December 31, 2018, the Company acquired the fee interest in 203 properties and acquired one property subject to a ground lease arrangement.

(2)

Represents amounts incurred at and subsequent to acquisition and includes $0.2 million of capitalized interest expense.

Gross Investment Activity

During the years ended December 31, 2019, 2018 and 2017,2021, the Company hadidentified and recorded provisions for impairment at 2 vacant and 16 tenanted properties.

(4)During the following grossyear ended December 31, 2021, the Company invested in 49 properties that secured 12 of its loans receivable for an aggregate investment activity:

(Dollar amounts in thousands)

 

Number of

Investment

Locations

 

 

Dollar

Amount of

Investments

 

Gross investments, December 31, 2016

 

344

 

 

$

458,667

 

Acquisitions of and additions to real estate investments

 

212

 

 

 

535,394

 

Sales of investments in real estate and direct financing lease receivables

 

(47)

 

 

 

(51,120

)

Relinquishment of property at end of ground lease term

 

(1)

 

 

 

(542

)

Provisions for impairment of real estate (1)

 

 

 

 

 

 

(2,466

)

Principal collections on direct financing lease receivables

 

 

 

 

 

 

(79

)

Other

 

 

 

 

 

 

(782

)

Gross investments, December 31, 2017

 

508

 

 

$

939,072

 

Acquisitions of and additions to real estate investments

 

204

 

 

 

506,949

 

Sales of investments in real estate

 

(45)

 

 

 

(58,084

)

Relinquishment of properties at end of ground lease term

 

(2)

 

 

 

(853

)

Provisions for impairment of real estate (2)

 

 

 

 

 

 

(4,543

)

Investments in loans receivable (5)

 

12(4)

 

 

 

14,854

 

Principal collections on direct financing lease receivables

 

 

 

 

 

 

(74

)

Other

 

 

 

 

 

 

(2,772

)

Gross investments, December 31, 2018

 

677

 

 

$

1,394,549

 

Acquisitions of and additions to real estate investments

 

281

 

 

 

603,677

 

Sales of investments in real estate

 

(37)

 

 

 

(65,571

)

Relinquishment of properties at end of ground lease term

 

(3)

 

 

 

(700

)

Provisions for impairment of real estate (3)

 

 

 

 

 

 

(2,918

)

Investments in loans receivable

 

95

 

 

 

94,637

 

Principal collections on and settlements of loans and direct financing lease receivables (6)

 

(13)

 

 

 

(19,958

)

Other

 

 

 

 

 

 

(1,402

)

Gross investments, December 31, 2019

 

 

 

 

 

 

2,002,314

 

Less: Accumulated depreciation and amortization (7)

 

 

 

 

 

 

(90,071

)

Net investments, December 31, 2019

 

 

1,000

 

 

$

1,912,243

 

(1)

During the year ended December 31, 2017, the Company identified and recorded provisions for impairment at 6 vacant and 3 tenanted properties. The amount in the table above excludes $0.1 million related to intangible lease liabilities for these assets.

of $131.1 million.

(2)

During the year ended December 31, 2018, the Company identified and recorded provisions for impairment at 7 vacant and 14 tenanted properties. The amount in the table above excludes approximately $40,000 related to intangible lease liabilities for these assets.

(5)Includes $169.1 million of accumulated depreciation as of December 31, 2021.

(3)

During the year ended December 31, 2019, the Company identified and recorded provisions for impairment at 1 vacant and 7 tenanted properties.

(4)

Excludes improvements at one property securing a $3.2 million development construction loan as the land at this location is included in acquisitions of and additions to real estate investments for 2018.

(5)

Includes $3.5 million of loan receivable made to the purchaser of one real estate property as of December 31, 2018.

(6)

During the year ended December 31, 2019, the Company acquired 11 properties that had secured three of its loans receivable for an aggregate purchase price of $12.9 million. These loans receivable had a carrying value of $11.6 million prior to their settlement.

(7)

Includes $71.6 million of accumulated depreciation as of December 31, 2019.

87


Real Estate Investments

The Company’sCompany's investment properties are leased to tenants under long-term operating leases that typically include one or more renewal options. See Note 11—4—Leases for more information about the Company’sCompany's leases.

Loans and Direct Financing Lease Receivables

During the years ended

As of December 31, 20192021 and 2018,2020, the Company has sevenhad 22 and four loan13 loans receivable outstanding, with an aggregate carrying amount of $89.6$187.8 million and $14.9$150.8 million, respectively. The Company had no loan receivable activity during the year ended December 31, 2017. The maximum amount of loss due to credit risk is ourthe Company's current principal balance of $89.6 million.  

During the year ended December 31, 2019 the borrowers under four of the Company’s loans receivable, with carrying values of $2.4 million, $5.7 million, $3.5 million and $3.4 million, settled or repaid the loans in full. Additionally, the borrower under one of the Company’s loans receivable, with a maturity date in 2039, made a partial prepayment to the Company of $4.8 million during 2019. The Company also entered into seven arrangements accounted for as loans receivable during the year ended December 31, 2019 with an aggregate carrying value of $89.6$187.8 million as of December 31, 2019.

2021.  

92


The Company’sCompany's loans receivable portfolio as of December 31, 2019 are2021 and 2020 is summarized below (dollars in thousands):

Loan Type
Monthly Payment (1)
Number of Secured PropertiesEffective Interest RateStated Interest RateMaturity DateDecember 31,
20212020
Mortgage (2)(3)
I/O28.80%8.10%2039$12,000 $12,000 
Mortgage (2)
P+I28.10%8.10%20596,096 6,114 
Mortgage (2)
I/O28.53%7.80%20397,300 7,300 
Mortgage (2)
I/O698.16%7.70%203428,000 28,000 
Mortgage (2)
I/O188.05%7.50%2034— 37,105 
Mortgage (2)
I/O18.42%7.70%20405,300 5,300 
Mortgage (2)
I/O17.00%7.00%2021— 860 
Mortgage (2)
I/O38.30%8.25%20222,324 2,324 
Mortgage (2)
I/O197.30%6.80%2035— 46,000 
Mortgage (2)
I/O17.00%7.00%2023600 — 
Mortgage (2)
I/O76.89%6.75%202614,165 — 
Mortgage (2)
I/O38.30%8.25%20233,146 — 
Mortgage (2)
I/O26.87%6.40%20362,520 — 
Mortgage (2)
I/O187.51%7.00%203630,806 — 
Mortgage (2)
I/O57.51%7.00%20369,679 — 
Mortgage (2)
I/O27.85%7.50%203113,000 — 
Mortgage (2)
I/O28.29%8.25%20232,389 — 
Mortgage (2)
I/O15.72%8.00%20526,864 — 
Mortgage (2)
I/O27.44%7.10%20369,808 — 
Mortgage (2)
I/O57.30%6.80%203625,714 — 
Mortgage (2)
I/O17.73%7.20%20362,470 — 
Leasehold interestP+I210.69%(4)20391,435 1,435 
Leasehold interestP+I12.25%(5)20341,055 1,109 
Leasehold interestP+I12.41%(5)20341,560 1,645 
Leasehold interestP+I14.97%(5)20381,562 1,605 
Net investment    $187,793 $150,797 

 

 

 

 

Number of

Secured

 

 

 

 

 

 

Principal Balance Outstanding,

December 31,

 

Loan Type

 

Monthly Payment

 

Properties

 

Interest Rate

 

 

Maturity Date

 

2019

 

 

2018

 

Mortgage (1)(2)

 

Interest only

 

 

 

 

10.00

%

 

2021

 

$

 

 

$

2,376

 

Mortgage (1)

 

Interest only

 

 

 

 

7.55

%

 

2019

 

 

 

 

 

5,748

 

Mortgage (1)(2)

 

Interest only

 

 

 

 

5.25

%

 

2019

 

 

 

 

 

3,500

 

Mortgage (1)(2)

 

Interest only

 

2

 

 

8.80

%

 

2039

 

 

12,000

 

 

 

 

Mortgage (2)

 

Principal + Interest

 

2

 

 

8.10

%

 

2059

 

 

5,125

 

 

 

 

Mortgage (1)

 

Interest only

 

2

 

 

8.53

%

 

2039

 

 

7,300

 

 

 

 

Mortgage (1)

 

Interest only

 

69

 

 

8.16

%

 

2034

 

 

28,000

 

 

 

 

Mortgage (1)

 

Principal + Interest

 

18

 

 

8.05

%

 

2034

 

 

34,604

 

 

 

 

Development construction (2)(3)

 

Principal + Interest

 

 

 

 

8.00

%

 

2058

 

 

 

 

 

3,230

 

Leasehold interest (4)

 

Principal + Interest

 

(4)

 

 

10.69

%

 

2039

 

 

1,435

 

 

 

 

Leasehold interest (5)

 

Principal + Interest

 

1

 

 

2.25

%

 

2034

 

 

1,164

 

 

 

 

Net investment

 

 

 

 

 

 

 

 

 

 

 

$

89,628

 

 

$

14,854

 

(1)

Loan requires monthly payments of interest only with a balloon payment due at maturity.

(1)I/O: Interest Only; P+I: Principal and Interest

(2)

Loan allows for prepayments in whole or in part without penalty.

(2)Loan requires monthly payments of interest only with a balloon payment due at maturity.

(3)

Loan was secured by a mortgage on the building and improvements at the development property. The Company provided periodic funding to the borrower under this arrangement as construction progressed.

(3)Loan allows for prepayments in whole or in part without penalty.

(4)

This leasehold interest transaction is accounted for as a loan receivable, as the lease for two(4)This leasehold interest is accounted for as a loan receivable, as the lease for 2 land parcels contains an option for the lessee to repurchase the leased assets in 2024 or 2025.

(5)

This leasehold interest transaction is accounted for as a loan receivable, as the lease for one property contains an

option for the lessee to repurchase the leased assetparcels in 2034.

88

2024 or 2025.
(5)These leasehold interests are accounted for as loans receivable, as the leases for each property contain an option for the relevant lessee to repurchase the leased property in the future.
93


Scheduled principal payments due to be received under the Company’sCompany's loans receivable as of December 31, 2019 are2021 were as follows:

(in thousands)

 

Loans Receivable

 

(in thousands)Loans Receivable

2020

 

$

63

 

2021

 

 

77

 

2022

 

 

82

 

2022$2,545 

2023

 

 

87

 

20236,371 

2024

 

 

92

 

2024251 
20252025267 
2026202614,449 

Thereafter

 

 

89,227

 

Thereafter163,910 

Total

 

$

89,628

 

Total$187,793 

As of December 31, 20192021 and 2018,2020, the Company had $2.6$2.3 million and $2.7$2.4 million, respectively, of net investments accounted for as direct financing lease receivables. The components of the investments accounted for as direct financing lease receivables were as follows:

 

December 31,

 

December 31,

(in thousands)

 

2019

 

 

2018

 

(in thousands)20212020

Minimum lease payments receivable

 

$

3,866

 

 

$

4,198

 

Minimum lease payments receivable$3,189 $3,529 

Estimated unguaranteed residual value of leased assets

 

 

270

 

 

 

270

 

Estimated unguaranteed residual value of leased assets270 270 

Unearned income from leased assets

 

 

(1,581

)

 

 

(1,817

)

Unearned income from leased assets(1,150)(1,357)

Net investment

 

$

2,555

 

 

$

2,651

 

Net investment$2,309 $2,442 

Scheduled future minimum non-cancelable base rental payments due to be received under the direct financing lease receivables as of December 31, 20192021 were as follows:
(in thousands)Future Minimum Base Rental Payments
2022$345 
2023347 
2024289 
2025254 
2026243 
Thereafter1,711 
Total$3,189 
Allowance for Loan Losses
The Company utilizes a real estate estimate model (i.e. a RELEM model) which estimates losses on loans and direct financing lease receivables for purposes of calculating an allowance for loan losses. As of December 31, 2021 and 2020, the Company recorded an allowance for loan losses of $0.8 million and $1.0 million, respectively. Changes in the Company’s allowance for loan losses are presented within provision for loan losses in the Company’s consolidated statements of operations.
94


For the year ended December 31, 2021 and 2020, the changes to the Company's allowance for loan losses were as follows:

(in thousands)Loans and Direct Financing Lease Receivables
Balance at December 31, 2019$— 
Cumulative-effect adjustment upon adoption of ASC 326188 
Current period provision for expected credit losses (1)
830 
Write-offs charged— 
Recoveries— 
Balance at December 31, 20201,018 
Current period provision for expected credit losses (2)
(204)
Write-offs charged
Recoveries
Balance at December 31, 2021$814 

(in thousands)

 

Future Minimum

Base Rental

Payments

 

2020

 

$

337

 

2021

 

 

340

 

2022

 

 

345

 

2023

 

 

347

 

2024

 

 

289

 

Thereafter

 

 

2,208

 

Total

 

$

3,866

 

(1)The increase in expected credit losses was due to the changes in assumptions regarding then-current macroeconomic factors related to COVID-19.

(2)The decrease in expected credit losses is due to assumptions regarding current macroeconomic factors returning to pre-pandemic values due to the reduction of the adverse impact of the COVID-19 pandemic.
The Company considers the ratio of loan to value ("LTV") to be a significant credit quality indicator for its loans and direct financing lease portfolio. The following table presents information about the LTV of the Company's loans and direct financing lease receivables measured at amortized cost as of as of December 31, 2021:
Amortized Cost Basis by Origination YearTotal Amortized Costs Basis
(in thousands)2021202020192018Prior to 2018
LTV <60%$7,224 $— $28,000 $— $709 $35,933 
LTV 60%-70%52,879 — — — 955 53,834 
LTV >70%61,059 10,748 27,884 — 644 100,335 
$121,162 $10,748 $55,884 $— $2,308 $190,102 
Real Estate Investments Held for Sale

The Company continually evaluates its portfolio of real estate investments and may elect to dispose of investments considering criteria including, but not limited to, tenant concentration, tenant credit quality, tenant operation type (e.g., industry, sector or concept), unit-level financial performance, local market conditions and lease rates, associated indebtedness and asset location. Real estate investments held for sale are expected to be sold within twelve months.

The following table shows the activity in real estate investments held for sale and intangible lease liabilities held for sale during the years ended December 31, 20192021 and 2018.

2020:

(Dollar amounts in thousands)

 

Number of

Properties

 

 

Real Estate

Investments

 

 

Intangible Lease

Liabilities

 

 

Net Carrying

Value

 

(Dollar amounts in thousands)Number of
Properties
Real Estate
Investments
Intangible Lease
Liabilities
Net Carrying
Value

Held for sale balance, December 31, 2017

 

 

3

 

 

$

4,173

 

 

$

(129

)

 

$

4,044

 

Held for sale balance, December 31, 2019Held for sale balance, December 31, 2019$1,211 $— $1,211 

Transfers to held for sale classification

 

 

12

 

 

 

14,487

 

 

 

(256

)

 

 

14,231

 

Transfers to held for sale classification17,058 — 17,058 

Sales

 

 

(15

)

 

 

(18,660

)

 

 

385

 

 

 

(18,275

)

Sales(1)(1,211)— (1,211)

Transfers to held and used classification

 

 

 

 

 

 

 

 

 

 

 

 

Transfers to held and used classification— — — — 

Held for sale balance, December 31, 2018

 

 

 

 

 

 

 

 

 

 

 

 

Held for sale balance, December 31, 2020Held for sale balance, December 31, 202017,058 — 17,058 

Transfers to held for sale classification

 

 

5

 

 

$

7,450

 

 

 

 

 

 

$

7,450

 

Transfers to held for sale classification20 25,767 — 25,767 

Sales

 

 

(4

)

 

 

(6,239

)

 

 

 

 

 

(6,239

)

Sales(15)(13,501)— (13,501)

Transfers to held and used classification

 

 

 

 

 

 

 

 

 

 

 

 

Transfers to held and used classification(4)(13,890)— (13,890)

Held for sale balance, December 31, 2019

 

 

1

 

 

$

1,211

 

 

$

 

 

$

1,211

 

Held for sale balance, December 31, 2021Held for sale balance, December 31, 2021$15,434 $— $15,434 

89

95


Significant Concentrations

The Company did not have any tenants (including for this purpose, all affiliates of such tenants) whose rental revenue for the years ended December 31, 2019, 20182021, 2020 or 20172019 represented 10% or more of total rental revenue in the Company’sCompany's consolidated statements of operations.

The following table lists the states where the rental revenue from the properties in that state during the periods presented represented 10% or more of total rental revenue in the Company’sCompany's consolidated statements of operations:

 Year ended December 31,
State202120202019
Texas13.1%14.9%12.4%
Georgia**10.8%

 

 

Year ended December 31,

 

State

 

2019

 

 

2018

 

 

2017

 

Texas

 

12.4%

 

 

12.5%

 

 

13.1%

 

Georgia

 

10.8%

 

 

11.5%

 

 

*

 

Florida

 

*

 

 

*

 

 

10.2%

 

*    State's rental revenue was not greater than 10% of total rental revenue during the period specified.

*

State's rental revenue was not greater than 10% of total rental revenue for all portfolio properties during the period specified.

Intangible Assets and Liabilities

Intangible assets and liabilities consisted of the following as of the dates presented:

 

December 31, 2019

 

 

December 31, 2018

 

December 31, 2021December 31, 2020

(in thousands)

 

Gross

Carrying

Amount

 

 

Accumulated

Amortization

 

 

Net

Carrying

Amount

 

 

Gross

Carrying

Amount

 

 

Accumulated

Amortization

 

 

Net

Carrying

Amount

 

(in thousands)Gross
Carrying
Amount
Accumulated
Amortization
Net
Carrying
Amount
Gross
Carrying
Amount
Accumulated
Amortization
Net
Carrying
Amount

Intangible assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Intangible assets:      

In-place leases

 

$

64,828

 

 

$

14,195

 

 

$

50,633

 

 

$

50,317

 

 

$

9,498

 

 

$

40,819

 

In-place leases$76,255 $24,540 $51,715 $67,986 $18,767 $49,219 

Intangible market lease assets

 

 

14,094

 

 

 

4,228

 

 

 

9,866

 

 

 

16,104

 

 

 

4,144

 

 

 

11,960

 

Intangible market lease assets11,704 4,409 7,295 12,285 4,059 8,226 

Total intangible assets

 

$

78,922

 

 

$

18,423

 

 

$

60,499

 

 

$

66,421

 

 

$

13,642

 

 

$

52,779

 

Total intangible assets$87,959 $28,949 $59,010 $80,271 $22,826 $57,445 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Intangible market lease liabilities

 

$

12,054

 

 

$

2,490

 

 

$

9,564

 

 

$

14,894

 

 

$

3,278

 

 

$

11,616

 

Intangible market lease liabilities$15,948 $3,255 $12,693 $12,772 $2,604 $10,168 

The remaining weighted average amortization period for the Company’sCompany's intangible assets and liabilities as of December 31, 2019,2021, by category and in total, were as follows:

Years Remaining

In-place leases

9.8

Years Remaining

In-place leases

9.2
Intangible market lease assets

14.2

12.2

Total intangible assets

10.6

9.6

Intangible market lease liabilities

17.1

9.1

The following table discloses amounts recognized within the consolidated statements of operations related to amortization of in-place leases, amortization and accretion of above- and below-market lease assets and liabilities, net and the amortization and accretion of above- and below-market ground leases for the periods presented:

 

 

Year ended December 31,

 

(in thousands)

 

2019

 

 

2018

 

 

2017

 

Amortization of in-place leases (1)

 

$

6,272

 

 

$

6,465

 

 

$

5,461

 

Amortization (accretion) of market lease intangibles, net (2)

 

 

866

 

 

 

780

 

 

 

1,071

 

Amortization (accretion) of above- and below-market ground lease intangibles, net (3)

 

 

(333

)

 

 

(443

)

 

 

(540

)

(1)

Reflected within depreciation and amortization expense.

(2)

Reflected within rental revenue.

 Year ended December 31,
(in thousands)202120202019
Amortization of in-place leases (1)
$7,544 $7,067 $6,272 
Amortization (accretion) of market lease intangibles, net (2)
(47)866 
Amortization (accretion) of above- and below-market ground lease intangibles, net (3)
(353)(395)(333)

(3)

Reflected within property expenses.

 ______________________________________________________

90

(1)Reflected within depreciation and amortization expense.
(2)Reflected within rental revenue.
(3)Reflected within property expenses.
96


The following table provides the projectedestimated amortization of in-place lease assets to be recognized as a component of depreciation and amortization expense for the next five years and thereafter:
(in thousands)In-Place Lease Assets
2022$6,793 
20236,372 
20245,692 
20254,442 
20264,105 
Thereafter24,311 
Total$51,715 
The following table provides the estimated net amortization of above- and below-market lease intangibles to be recognized as a component of rental revenue for the next five years:

years and thereafter:
(in thousands)Above Market Lease AssetBelow Market Lease LiabilitiesNet Adjustment to Rental Revenue
2022$(744)$748 $
2023(712)717 
2024(679)714 35 
2025(671)716 45 
2026(661)720 59 
Thereafter(3,828)9,078 5,250 
Total$(7,295)$12,693 $5,398 

(in thousands)

 

2020

 

 

2021

 

 

2022

 

 

2023

 

 

2024

 

In-place lease assets

 

$

6,377

 

 

$

6,164

 

 

$

6,013

 

 

$

5,578

 

 

$

4,781

 

Adjustment to amortization expense

 

$

6,377

 

 

$

6,164

 

 

$

6,013

 

 

$

5,578

 

 

$

4,781

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Above-market lease assets

 

$

(829

)

 

$

(810

)

 

$

(809

)

 

$

(777

)

 

$

(744

)

Below-market lease liabilities

 

 

551

 

 

 

552

 

 

 

552

 

 

 

501

 

 

 

500

 

Net adjustment to rental revenue

 

$

(278

)

 

$

(258

)

 

$

(257

)

 

$

(276

)

 

$

(244

)

4. Credit Facilities

On June 25, 2018,Leases

As Lessor
The Company’s investment properties are leased to tenants under long-term operating leases that typically include one or more tenant renewal options. The Company’s leases provide for annual base rental payments (generally payable in monthly installments), and generally provide for increases in rent based on fixed contractual terms or as a result of increases in the Consumer Price Index.
Substantially all of the leases are triple-net, which means that the lessees are responsible for paying all property operating expenses, including maintenance, insurance, utilities, property taxes and, if applicable, ground rent expense; therefore, the Company throughis generally not responsible for repairs or other capital expenditures related to the Operating Partnership, entered intoproperties while the triple-net leases are in effect and, at the end of the lease term, the lessees are responsible for returning the property to the Company in a revolving credit agreementsubstantially similar condition as when they took possession. Some of the Company’s leases provide that in the event the Company wishes to sell the property subject to that lease, it first must offer the lessee the right to purchase the property on the same terms and conditions as any offer which it intends to accept for the sale of the property.
97


Scheduled future minimum base rental payments due to be received under the remaining non-cancelable term of the operating leases in place as of December 31, 2021 were as follows:
(in thousands)Future Minimum Base
Rental Receipts
2022$244,716 
2023248,477 
2024249,880 
2025248,808 
2026249,053 
Thereafter2,617,157 
Total$3,858,091 
Since lease renewal periods are exercisable at the option of the lessee, the preceding table presents future minimum base rental payments to be received during the initial non-cancelable lease term only. In addition, the future minimum lease payments exclude contingent rent payments, as applicable, that may be collected from certain tenants based on provisions related to performance thresholds and exclude increases in annual rent based on future changes in the Consumer Price Index, among other items.
The fixed and variable components of lease revenues for the years ended December 31, 2021, 2020, and 2019 were as follows:
Year ended December 31,
(in thousands)202120202019
Fixed lease revenues$210,441 $165,171 $134,879 
Variable lease revenues (1)
1,708 1,341 2,282 
Total lease revenues (2)
$212,149 $166,512 $137,161 

(1)Includes contingent rent based on a percentage of the tenant’s gross sales and costs paid by the Company for which it is reimbursed by its tenants.
(2)Excludes the amortization and accretion of above- and below-market lease intangible assets and liabilities and lease incentives and the adjustment to rental revenue for tenant credit.
As Lessee
The Company has a number of ground leases, an office lease and other equipment leases which are classified as operating leases. As of December 31, 2021, the Company's ROU assets and lease liabilities were $7.4 million and $9.4 million, respectively. As of December 31, 2020, the Company's ROU assets and lease liabilities were $6.4 million and $8.8 million, respectively. These amounts are included in rent receivables, prepaid expenses and other assets, net and accrued liabilities and other payables on the Company's consolidated balance sheets.
The discount rate applied to measure each ROU asset and lease liability is based on the Company's incremental borrowing rate ("IBR"). The Company considers the general economic environment and its historical borrowing activity and factors in various financing and asset specific adjustments to ensure the IBR is appropriate to the intended use of the underlying lease. As the Company did not elect to apply hindsight, lease term assumptions determined under ASC 840 were carried forward and applied in calculating the lease liabilities recorded under ASC 842. Certain of the Company's ground leases offer renewal options which it assesses against relevant economic factors to determine whether it is reasonably certain of exercising or not exercising the option. Lease payments associated with renewal periods that the Company is reasonably certain will be exercised, if any, are included in the measurement of the corresponding lease liability and ROU asset.
The following table sets forth information related to the measurement of the Company's lease liabilities as of the dates presented:
 December 31, 2021December 31, 2020
Weighted average remaining lease term (in years)21.522.4
Weighted average discount rate6.08%6.41%
98


Upon adoption of ASC 842 (see Note 2—Summary of Significant Accounting Policies), ground lease rents are no longer presented on a groupnet basis and instead are reflected on a gross basis in the Company’s consolidated statements of lendersoperations for a four-year, senior unsecured revolving credit facility (the “2018 Credit Facility”) with aggregate revolving credit commitmentsthe years ended December 31, 2021, 2020, and 2019.
The following table sets forth the details of $300.0 million.

rent expense for the years ended December 31, 2021, 2020 and 2019:
Year ended December 31,
(in thousands)202120202019
Fixed rent expense - Ground Rent$957 $905 $911 
Fixed rent expense - Office Rent510 512 514 
Variable rent expense— — — 
Total rent expense$1,467 $1,418 $1,425 

As of December 31, 2021, future lease payments due from the Company under the ground, office and equipment operating leases where the Company is directly responsible for payment and the future lease payments due under the ground operating leases where the Company's tenants are directly responsible for payment over the next five years and thereafter were as follows:
(in thousands)Office and Equipment LeasesGround Leases
to be Paid by
the Company
Ground Leases
to be Paid
Directly by the
Company’s
Tenants
Total Future
Minimum
Base Rental
Payments
2022$518 $155 $811 $1,484 
2023525 131 485 1,141 
2024531 24 436 991 
2025538 — 356 894 
2026— — 356 356 
Thereafter— — 14,206 14,206 
Total$2,112 $310 $16,650 19,072 
Present value discount(9,637)
Lease liabilities$9,435 
The 2018 Credit Facility hadCompany has adopted the short-term lease policy election and accordingly, the table above excludes future minimum base cash rental payments by the Company or its tenants on leases that have a term of four years, with an extension optionless than 12 months at lease inception. The total of up to one year exercisable bysuch future obligations is not material.
5. Long Term Debt
The following table summarizes the Operating Partnership, subject to certain conditions,Company's outstanding indebtedness as of December 31, 2021 and initially bore2020:
Principal Outstanding
Weighted Average Interest Rate (1)
(in thousands)Maturity DateDecember 31, 2021December 31, 2020December 31, 2021December 31, 2020
Unsecured term loans:
April 2019 Term LoanApril 2024$200,000 $200,000 1.3%1.4%
November 2019 Term LoanNovember 2026430,000 430,000 1.6%1.7%
Senior unsecured notesJuly 2031400,000 — 3.0%—%
Revolving Credit FacilityApril 2023144,000 18,000 1.3%1.4%
Secured borrowings:
Series 2017-1 Notes— 173,193 —%4.2%
Total principal outstanding$1,174,000 $821,193 2.0%2.1%

(1)Interest rates are presented as stated in debt agreements and do not reflect the impact of the Company's interest at (i) an annual rate swap and lock agreements, where applicable (see Note 6—Derivative and Hedging Activities).
99


The following table summarizes the scheduled principal payments on the Company’s outstanding indebtedness as of applicable LIBOR,December 31, 2021:
(in thousands)April 2019 Term LoanNovember 2019 Term LoanRevolving Credit FacilitySenior Unsecured NotesTotal
2022$— $— $— $— $— 
2023— — 144,000 — 144,000 
2024200,000 — — — 200,000 
2025— — — — — 
2026— 430,000 — — 430,000 
Thereafter— — — 400,000 400,000 
Total$200,000 $430,000 $144,000 $400,000 $1,174,000 
The Company was not in default of any provisions under any of its outstanding indebtedness as defined therein, plus an applicable margin;of December 31, 2021 or (ii) the prime rate plus an applicable margin. The 2018 2020.
Revolving Credit Facility provided an accordion feature to increase, subject to certain conditions, the maximum availability of the 2018 Credit Facility by up to an additional $200.0 million.

and April 2019 Term Loan

On April 12, 2019, the Company, through the Operating Partnership, entered into aan amended and restated credit agreement (the “Amended Credit Agreement”) with aits group of lenders, amending and restating the terms of the 2018Company’s previous $300.0 million revolving credit facility (the “2018 Credit FacilityFacility”) to increase the maximum aggregate initial original principal amount of the revolving loans available thereunder up to $400.0 million (the “Revolving Credit Facility”) and to permit the incurrence of an additional $200.0 million in term loans thereunder (the “April 2019 Term Loan”).

The Revolving Credit Facility has a term of four years from April 12, 2019, with an extension option of up to one year exercisable by the Operating Partnership, subject to certain conditions, and the April 2019 Term Loan has a term of five years from the effective date of the amended agreement. The loans under each of the Revolving Credit Facility and the April 2019 Term Loan initially bear interest at an annual rate of applicable LIBOR plus the applicable margin (which applicable margin varies between the Revolving Credit Facility and the April 2019 Term Loan).
The applicable LIBOR is the rate with a term equivalent to the interest period applicable to the relevant borrowing. The applicable margin initially is a spread set according to a leverage-based pricing grid. At the Operating Partnership’s election, on and after receipt of an investment grade corporate credit rating from Standard & Poor’s (“S&P”) or Moody’s Investors Services, Inc. (“Moody’s”), the applicable margin will be a spread set according to the Company’s corporate credit ratings provided by S&P and/or Moody’s. The Revolving Credit Facility and the April 2019 Term Loan are freely pre-payable at any time and the Revolving Credit Facility is mandatorily payable if borrowings exceed the borrowing base or the facility limit. The Operating Partnership may re-borrow amounts paid down on the Revolving Credit Facility but not on the April 2019 Term Loan.
The Operating Partnership is required to pay revolving credit fees throughout the term of the Revolving Credit Agreement based upon its usage of the Revolving Credit Facility, at a rate which depends on its usage of such facility during the period before the Company receives an investment grade corporate credit rating from S&P or Moody’s, and which rate shall be based on the corporate credit rating from S&P and/or Moody’s after the time, if applicable, the Company receives such a rating. The Operating Partnership was required to pay a ticking fee on the April 2019 Term Loan for the period from April 12, 2019 through May 14, 2019, the date the term loans were drawn. The Amended Credit Agreement has an accordion feature to increase, subject to certain conditions, the maximum availability of credit (either through increased revolving commitments or additional term loans) by up to $200 million.

Additionally, on November 22, 2019, the Company further amended the Amended Credit Agreement to update certain terms to be consistent with those as described under, and to acknowledge, where applicable, the November 2019 Term Loan (as defined below) and to make certain other changes to the Amended Credit Agreement consistent with market practice on future replacement of the LIBOR rate and qualified financial contracts.

The Operating Partnership is the borrower under the Amended Credit Agreement, and the Company and each of its subsidiaries that owns a direct or indirect interest in an eligible real property asset are guarantors under the Amended Credit Agreement.

91

100


Under the terms of the Amended Credit Agreement, the Company is subject to various restrictive financial and nonfinancial covenants which, among other things, require the Company to maintain certain leverage ratios, cash flow and debt service coverage ratios, secured borrowing ratios and a minimum level of tangible net worth.

The Amended Credit Agreement also restricts the Company’s ability to pay distributions to its stockholders under certain circumstances. However, the Company may make distributions to the extent necessary to maintain its qualification as a REIT under the Internal Revenue Code of 1986, as amended.Code. The Amended Credit Agreement contains certain additional covenants that, subject to exceptions, limit or restrict the Company’s incurrence of indebtedness and liens, disposition of assets, transactions with affiliates, mergers and fundamental changes, modification of organizational documents, changes to fiscal periods, making of investments, negative pledge clauses and lines of business and REIT qualification.

In May 2019, the Company borrowed the entire $200.0 million available under the April 2019 Term Loan and used the proceeds to repurchase, in part, notes previously issued under its Master Trust Funding Program.
The Company was in compliance with all financial covenants and was not in default ofon any other provisions under the Amended Credit Agreement and the 2018 Credit Facility as of December 31, 20192021 and 2018,2020.
The following table presents information about the Revolving Credit Facility for the years ended December 31, 2021, 2020 and 2019:
(in thousands)202120202019
Balance on Balance on January 1,$18,000 $46,000 $34,000 
Borrowings393,000 87,000 459,000 
Repayments(267,000)(115,000)(447,000)
Balance on December 31,$144,000 $18,000 $46,000 
The following table presents information about interest expense related to the Revolving Credit Facility for the periods presented:
Year ended December 31,
(in thousands)202120202019
Interest expense$1,552 $1,367 $3,416 
Amortization of deferred financing costs1,165 1,165 1,094 
Total$2,717 $2,532 $4,510 
Total deferred financing costs, net, of $1.4 million and $2.5 million related to the Revolving Credit Facility were included within rent receivables, prepaid expenses and other assets, net on the Company’s consolidated balance sheets as of December 31, 2021 and 2020, respectively.

As of December 31, 2021 and 2020, the Company had $256.0 million and $382.0 million, respectively, of unused borrowing capacity under the Revolving Credit Facility.
November 2019 Term Loan

On November 26, 2019, the Company, through the Operating Partnership, entered into a new $430 million term loan credit facility (the “November 2019 Term Loan”) with a group of lenders. The November 2019 Term Loan provides for term loans to be drawn up to an aggregate amount of $430 million with a maturity of November 26, 2026. The loansCompany borrowed the entire $430.0 million available under the November 2019 Term Loan are availablein separate draws in December 2019 and March 2020 and used the proceeds to be drawn in upvoluntarily prepay notes previously issued under its Master Trust Funding Program at par, to three draws during the six-month period beginning on November 26, 2019. On December 9, 2019, the Company borrowed $250.0 millionrepay amounts outstanding under the November 2019 Term Loan.

Revolving Credit Facility and for general working capital purposes.

Borrowings under the November 2019 Term Loan bear interest at an annual rate of applicable LIBOR plus the applicable margin. The applicable LIBOR will be the rate with a term equivalent to the interest period applicable to the relevant borrowing. The applicable margin will initially be a spread set according to a leverage-based pricing grid. At the Operating Partnership’s irrevocable election, on and after receipt of an investment grade corporate credit rating from S&P or Moody’s, the applicable margin will be a spread set according to the Company’s corporate credit ratings provided by S&P and/or Moody’s.
101


The November 2019 Term Loan is pre-payable at any time by the Operating Partnership (as borrower), provided, that if the loans under the November 2019 Term Loan are repaid on or before November 26, 2020, they are subject to a two2 percent prepayment premium, and if repaid thereafter but on or before November 26, 2021, they are subject to a one1 percent prepayment premium. After November 26, 2021, the loans may be repaid without penalty. The Operating Partnership may not re-borrow amounts paid down on the November 2019 Term Loan. The Operating Partnership iswas required to pay a ticking fee on any undrawn portion of the November 2019 Term Loan for the period from and including the 91st day after November 26, 2019 until the earlier ofthrough March 26, 2020, the date that the initial term loans areNovember 2019 Term Loan was fully drawn or May 26, 2020.drawn. The November 2019 Term Loan has an accordion feature to increase, subject to certain conditions, the maximum availability of the facility up to an aggregate of $500 million.

The Operating Partnership is the borrower under the November 2019 Term Loan, and the Company and each of its subsidiaries that owns a direct or indirect interest in an eligible real property asset are guarantors under the facility. Under the terms of the November 2019 Term Loan, the Company is subject to various restrictive financial and nonfinancial covenants which, among other things, require the Company to maintain certain leverage ratios, cash flow and debt service coverage ratios, secured borrowing ratios and a minimum level of tangible net worth.

Additionally, the November 2019 Term Loan restricts the Company’s ability to pay distributions to its stockholders under certain circumstances. However, the Company may make distributions to the extent necessary to maintain its qualification as a REIT under the Internal Revenue Code of 1986, as amended.Code. The facility contains certain covenants that, subject to exceptions, limit or restrict the Company’s incurrence of indebtedness and liens, disposition of assets, transactions with affiliates, mergers and fundamental changes, modification of organizational documents, changes to fiscal periods, making of investments, negative pledge clauses and lines of business and REIT qualification.

The Company was in compliance with all financial covenants and was not in default of any other provisions under the November 2019 Term Loan as of December 31, 2019.

92


Revolving Credit Facility

2021 and 2020.

The following table presents information about aggregate interest expense related to the Revolving Credit Facility and the 2018 Credit Facility for the years ended December 31,April 2019 and 2018:

November 2019 Term Loan Facilities:
Year ended December 31,
(in thousands)202120202019
Interest expense$9,819 $11,685 $4,868 
Amortization of deferred financing costs736 711 187 
Total$10,555 $12,396 $5,055 

(in thousands)

 

2019

 

 

2018

 

Balance on January 1,

 

$

34,000

 

 

$

 

Borrowings

 

 

459,000

 

 

 

34,000

 

Repayments

 

 

(447,000

)

 

 

 

Balance on December 31,

 

$

46,000

 

 

$

34,000

 

Total deferred financing costs, net, of $3.5$3.0 million and $3.0$3.7 million related to the Revolving Credit Facility and the 2018 Credit Facility were included within prepaid expenses and other assets, net on the Company’s consolidated balance sheets as of December 31, 20192021 and 2018, respectively. The Company recorded $1.1 million and $0.5 million, respectively, to interest expense during the years ended December 31, 2019 and 2018 related to amortization of these deferred financing costs.

Additionally, the Company recorded $3.4 million and $0.4 million of interest expense on borrowings and unused facility fees during the year ended December 31, 2019 and 2018,2020, respectively, related to the Revolving Credit Facility and the 2018 Credit Facility. The weighted average interest rate in effect on the Company’s borrowings under the Revolving Credit Facility and the 2018 Credit Facility as of December 31, 2019 and 2018 was 3.06% and 5.95%, respectively.

As of December 31, 2019 and 2018, the Company had $354.0 million and $266.0 million of unused borrowing capacity under the Revolving Credit Facility and the 2018 Credit Facility, respectively.

Term Loan Facilities

On May 14, 2019, the Company borrowed the entire $200.0 million available under the April 2019 Term Loan and used the entire proceeds to repurchase, in part, notes previously issued under its Master Trust Funding Program.  On December 9, 2019, the Company borrowed $250.0 million of the $430.0 million available under the November 2019 Term Loan and used the proceeds to voluntarily prepay $70.4 million of the Series 2016-1 Notes at par and to repay amounts outstanding under the Revolving Credit Facility. See Note 6—Secured Borrowings for additional information.

Total deferred financing costs, net, of $4.4 million related to the Company’s term loan facilities are included as a component of unsecured term loans, net of deferred financing costs on the Company’s consolidated balance sheet as of December 31, 2019. The Company recorded $0.2 million to interest expense during the year ended December 31, 2019 related to the amortization of these fees and direct costs of its term loan facilities.

During the year ended December 31, 2019, the Company recorded $5.1 million of cash interest expense, respectively, including delayed draw ticking fees, related to its term loan facilities. The variable interest rates in effect on the Company’s borrowings under the April 2019 Term Loan and November 2019 Term Loan as of December 31, 2019 were 3.00% and 3.22%, respectively. sheets.

The Company fixed the interest rates on its term loan facilities���facilities’ variable-rate debt through the use of interest rate swap agreements. See Note 5—6—Derivative and Hedging Activities for additional information.
Senior Unsecured Notes
In June 2021, through its Operating Partnership, the Company completed a public offering of $400.0 million aggregate principal amount of 2.950% Senior Notes due 2031 (the "2031 Notes"), resulting in net proceeds of $396.6 million. The 2031 Notes were issued by the Operating Partnership, and the obligations of the Operating Partnership under the 2031 Notes are fully and unconditionally guaranteed on a senior basis by the Company. The 2031 Notes were issued at 99.8% of their principal amount. In connection with the June 2021 offering, the Operating Partnership incurred $4.7 million in deferred financing costs and an offering discount of $0.8 million.
The following is a summary of the senior unsecured notes outstanding as of December 31, 2021:
(dollars in thousands)Maturity DateInterest Payment DatesStated Interest RatePrincipal Outstanding
2031 NotesJuly 15, 2031January 15 and July 152.95 %$400,000 
102


The Company's senior unsecured notes are redeemable in whole at any time or in part from time to time, at the Operating Partnership's option, at a redemption price equal to the sum of:
100% of the principal amount of the notes to be redeemed plus accrued and unpaid interest, if any, up to, but not including, the redemption date; and
a make-whole premium calculated in accordance with the indenture governing the notes.
The following table presents information about interest expense related to the Company's senior unsecured notes:
(in thousands)Year ended December, 2021
Interest expense$5,952 
Amortization of deferred financing costs and original issue discount295 
Total$6,247 
Total deferred financing costs, net, of $4.5 million related to the Company's senior unsecured notes were included within senior unsecured notes, net on the Company's consolidated balance sheet as of December 31, 2021.
The Company was in compliance with all financial covenants and was not in default of any provisions under the 2031 Notes as of December 31, 2021.
Secured Borrowings
In the normal course of business, the Company has transferred financial assets in various transactions with Special Purpose Entities (“SPE”) determined to be VIEs, which primarily consisted of securitization trusts established for a limited purpose (the “Master Trust Funding Program”).

5. These SPEs were formed for the purpose of securitization transactions in which the Company transferred assets to an SPE, which then issued to investors various forms of debt obligations supported by those assets. In these securitization transactions, the Company typically received cash from the SPE as proceeds for the transferred assets and retained the rights and obligations to service the transferred assets in accordance with servicing guidelines. All debt obligations issued from the SPEs were non-recourse to the Company.

In accordance with the accounting guidance for asset transfers, the Company considered any ongoing involvement with transferred assets in determining whether the assets can be derecognized from the balance sheets. For transactions that did not meet the requirements for derecognition and remained on the consolidated balance sheets, the transferred assets could not be pledged or exchanged by the Company.
The Company evaluated its interest in certain entities to determine if these entities met the definition of a VIE and whether the Company was the primary beneficiary and, therefore, should consolidate the entity based on the variable interests it held both at inception and when there was a change in circumstances that required a reconsideration. The Company determined that the SPEs created in connection with its Master Trust Funding Program should be consolidated as the Company was the primary beneficiary of each of these entities. Tenant rentals received on assets transferred to SPEs under the Master Trust Funding Program were sent to the trustee and used to pay monthly principal and interest payments.
Series 2016-1 Notes
In December 2016, the Company issued its first series of notes under the Master Trust Funding Program, consisting of $263.5 million of Class A Notes and $17.3 million of Class B Notes (together, the “Series 2016-1 Notes”). These notes were issued to an affiliate of Eldridge Industries, LLC (“Eldridge”) through underwriting agents. The Series 2016-1 Notes were issued by 2 SPEs formed to hold assets and issue the secured borrowings associated with the securitization.
The Series 2016-1 Notes were scheduled to mature in November 2046, but the terms of the Class A Notes required principal to be paid monthly through November 2021, with a balloon repayment at that time, and the terms
103


of the Class B Notes required no monthly principal payments but required the full principal balance to be paid in November 2021.
In May 2019, the Company repurchased a portion of its Class A Series 2016-1 Notes with a face value of $200 million for $201.4 million from an affiliate of Eldridge. On November 12, 2019, the Company cancelled all $200 million of these repurchased Class A Series 2016-1 Notes.
In November 2019, the Company prepaid all $70.4 million of the then outstanding Series 2016-1 Notes (consisting of the remaining $53.2 million Class A Series 2016-1 Notes and $17.2 million Class B Series 2016-1 Notes) at par plus accrued interest pursuant to the terms of the agreements related to such securities.
The Company recorded a $5.2 million loss on the repurchase and repayment of the Class A Series 2016-1 during the year end December 31, 2019, which includes the write-off of unamortized deferred financing charges and the amount paid above par to repurchase these notes.
Series 2017-1 Notes
In July 2017, the Company issued a series of notes under the Master Trust Funding Program, consisting of $232.4 million of Class A Notes and $15.7 million of Class B Notes (together, the “Series 2017-1 Notes”). The Series 2017-1 Notes were issued by 3 SPEs formed to hold assets and issue the secured borrowings associated with the securitization.
In February 2020, the Company voluntarily prepaid $62.3 million of the Class A Series 2017-1 Notes at par plus accrued interest pursuant to the terms of the agreements related to such securities. The Company was not subject to the payment of a make whole amount in connection with this prepayment. The Company accounted for this prepayment as a debt extinguishment. In addition, the company recorded a $0.9 million loss on repayment of secured borrowings related to the amortization of deferred financing costs on the $62.3 million voluntary prepayment of the Class A Series 2017-1 Notes during the year ended December 31, 2020.
In June 2021, the Company voluntarily prepaid the remaining $171.2 million of principal outstanding on the Series 2017-1 Notes and paid a make-whole premium of $2.5 million pursuant to the terms of the agreements related to such securities. The Company accounted for this prepayment as a debt extinguishment and recorded a $4.4 million loss on repayment of secured borrowings related to the make-whole premium payment, legal fees and amortization of deferred financing costs during the year ended December 31, 2021.
The following table presents information about interest expense related to the Master Trust Funding Program:
Year ended December 31,
(in thousands)202120202019
Interest expense$3,551 $7,619 $16,328 
Amortization of deferred financing costs312 656 1,538 
Total$3,863 $8,275 $17,866 
Total deferred financing costs, net, of $2.2 million related to the Master Trust Funding Program were included within secured borrowings, net of deferred financing costs on the Company’s consolidated balance sheets as of December 31, 2020.
The Company recorded a $4.5 million loss on repurchase and repayment of secured borrowings related to the amortization of deferred financing costs on the $62.3 million voluntary prepayment of the Class A Series 2017-1 Notes during the year ended December 31, 2021.
6. Derivative and Hedging Activities

The Company does not enter into derivative financial instruments for speculative or trading purposes. The Company’sCompany's objectives in using interest rate derivatives are to add stability to interest expense and to manage its exposure to interest rate movements. To accomplish these objectives, the Company uses interest rate swaps as part of its interest rate risk management strategy. Interest rate swaps designated as cash flow hedges involve the
104


receipt of variable-rate amounts from a counterparty in exchange for the Company making fixed-rate payments over the life of the agreements without exchange of the underlying notional amount.

These derivatives are considered cash flow hedges and are recorded on a gross basis at fair value. Subsequent to the adoption of ASU 2017-12, assessments of hedge effectiveness are performed quarterly using either a qualitative or quantitative approach. The Company recognizes the entire change in the fair value in accumulated other comprehensive income (loss) and the change is reflected as derivative changes in fair value in the supplemental disclosures of non-cash financing activities in the consolidated statementstatements of cash flows. The amounts recorded in accumulated other comprehensive income (loss) will subsequently be reclassified to interest expense as interest payments are made on the Company’sCompany's borrowings under its variable-rate term loan facilities. During the next twelve months, the Company estimates that $0.9$8.2 million will be reclassified from accumulated other comprehensive incomeloss as an increase to interest expense. The Company does not have netting arrangements related to its derivatives.

93


The use of derivative financial instruments carries certain risks, including the risk that the counterparties to these contractual arrangements are not able to perform under the agreements. To mitigate this risk, the Company only enters into derivative financial instruments with counterparties with high credit ratings and with major financial institutions with which the Company and its affiliates may also have other financial relationships. The Company does not anticipate that any of the counterparties will fail to meet their obligations. As of December 31, 2019,2021 and 2020, there were no events of default related to the interest rate swaps.

Company's derivative financial instruments.

The following table summarizes the notional amount at inception and fair value of these instruments on the Company's balance sheet as of December 31, 2019 (dollar2021 and 2020 (dollar amounts in thousands):

Derivatives

Designated as

Hedging Instruments

 

Fixed Rate Paid by

Company

 

 

Variable Rate Paid

by Bank

 

Effective Date

 

Maturity Date

 

Notional Value

(1)

 

 

Fair Value of

Asset/

(Liability) (2) (3)

 

Interest Rate Swap

 

2.06%

 

 

1 month LIBOR

 

5/14/2019

 

4/12/2024

 

$

100,000

 

 

$

(1,996

)

Interest Rate Swap

 

2.06%

 

 

1 month LIBOR

 

5/14/2019

 

4/12/2024

 

 

50,000

 

 

 

(999

)

Interest Rate Swap

 

2.07%

 

 

1 month LIBOR

 

5/14/2019

 

4/12/2024

 

 

50,000

 

 

 

(1,005

)

Interest Rate Swap

 

1.61%

 

 

1 month LIBOR

 

12/9/2019

 

11/26/2026

 

 

175,000

 

 

 

758

 

Interest Rate Swap

 

1.61%

 

 

1 month LIBOR

 

12/9/2019

 

11/26/2026

 

 

50,000

 

 

 

210

 

Interest Rate Swap

 

1.60%

 

 

1 month LIBOR

 

12/9/2019

 

11/26/2026

 

 

25,000

 

 

 

127

 

 

 

 

 

 

 

 

 

 

 

 

 

$

450,000

 

 

$

(2,905

)

(1)

Notional value indicates the extent of the Company’s involvement in these instruments, but does not represent exposure to credit, interest rate or market risks.

(2)

Derivatives in a liability position are included within accrued liabilities and other payables in the Company’s consolidated balance sheets totaling to $4.0 million.

Fair Value of Asset/(Liability)
Derivatives
Designated as
Hedging Instruments (1)
Fixed Rate Paid by
Company
Effective DateMaturity Date
Notional Value (2)
December 31, 2021December 31, 2020
Interest Rate Swap2.06%5/14/20194/12/2024$100,000 $(2,747)$(6,176)
Interest Rate Swap2.06%5/14/20194/12/202450,000 (1,374)(3,089)
Interest Rate Swap2.07%5/14/20194/12/202450,000 (1,377)(3,094)
Interest Rate Swap1.61%12/9/201911/26/2026175,000 (3,444)(11,838)
Interest Rate Swap1.61%12/9/201911/26/202650,000 (996)(3,396)
Interest Rate Swap1.60%12/9/201911/26/202625,000 (481)(1,675)
Interest Rate Swap1.36%7/9/202011/26/2026100,000 (790)(5,353)
Interest Rate Swap1.36%7/9/202011/26/202680,000 (629)(4,291)
$630,000 $(11,838)$(38,912)

(3)

Derivatives in an asset position are included within prepaid expenses and other assets in the Company’s consolidated balance sheets totaling to $1.1 million.

_____________________________________

During the year ended December 31, 2019, the Company recorded a loss on the change in the fair value of its

(1)All interest rate swaps have a 1 month LIBOR variable rate paid by the bank.
(2)Notional value indicates the extent of $0.1 million, which is included in interest expense in the Company’s consolidated statements of operations.

involvement in these instruments, but does not represent exposure to credit, interest rate or market risks.

The Company has agreements with each of its derivative counterparties that contain a provision where if the Company either defaults or is capable of being declared in default on any of its indebtedness, then the Company could also be declared in default on its derivative obligations.

In May 2021, the Company entered into a treasury rate lock agreement which was designated as a cash flow hedge associated with $330.0 million of the Company's public offering of the 2031 Notes. In June 2021, the agreement was settled in accordance with its terms. The Company recorded a deferred loss of $4.8 million from the settlement of this treasury rate lock agreement, which was recognized as a component of other comprehensive income (loss) on the Consolidated Statements of Comprehensive Income/(Loss).
The following table presents amounts recorded to accumulated other comprehensive income/loss related to derivative and hedging activities for the periods presented:
Year ended December 31,
(in thousands)202120202019
Accumulated other comprehensive income (loss)$22,508 $(35,445)$(2,905)
105


As of December 31, 2019,2021, the fair value of derivatives in a net liability position including accrued interest but excluding any adjustment for nonperformance risk related to these agreements was $4.1$11.9 million. As of December 31, 2019,2020, the fair value of derivatives in a net assetliability position was including accrued interest but excluding any adjustment for nonperformance risk related to these agreements was $1.0$38.9 million.

As of December 31, 2021 and 2020, there were no derivatives in a net asset position.

During the years ended December 31, 2021, 2020 and 2019, the Company recorded a loss on the change in fair value of its cash flow hedges of $10.3 million, $6.7 million and $0.1 million, respectively, which was included in interest expense in the Company's consolidated statements of operations.
As of December 31, 2021 and December 31, 2020, the Company had not posted any collateral related to these agreements and was not in breach of any provisions of such agreements. If the Company had breached any of these provisions, it could have been required to settle its obligations under the agreements at their aggregate termination value of $3.1$11.9 million and $40.2 million as of December 31, 2019.

6. Secured Borrowings

2021 and 2020, respectively.

7. Equity
Stockholders' Equity
In the normal course of business, the Company transfers financial assets in various transactions with Special Purpose Entities (“SPE”) determined to be VIEs, which primarily consist of securitization trusts established for a limited purpose (the “Master Trust Funding Program”). These SPEs are formed for the purpose of securitization transactions in which the Company transfers assets to an SPE, which then issues to investors various forms of debt obligations supported by those assets. In these securitization transactions, the Company typically receives cash from the SPE as proceeds for the transferred assets and retains the rights and obligations to service the transferred assets in accordance with servicing guidelines. All debt obligations issued from the SPEs are non-recourse to the Company.  

In accordance with the accounting guidance for asset transfers, the Company considers any ongoing involvement with transferred assets in determining whether the assets can be derecognized from the balance sheets. For transactions that do not meet the requirements for derecognition and remain on the consolidated balance sheets, the transferred assets may not be pledged or exchanged by the Company.

94


The Company evaluates its interest in certain entities to determine if these entities meet the definition of a VIE and whether the Company is the primary beneficiary and, therefore, should consolidate the entity based on the variable interests it held both at inception and when there was a change in circumstances that required a reconsideration. The Company has determined that the SPEs created in connection with its Master Trust Funding Program should be consolidated as the Company is the primary beneficiary of each of these entities.

In December 2016, the Company issued its first series of notes under the Master Trust Funding Program, consisting of $263.5 million of Class A Notes and $17.3 million of Class B Notes (together, the “Series 2016-1 Notes”). These notes were issued to an affiliate of Eldridge Industries, LLC (“Eldridge”) through underwriting agents. The Series 2016-1 Notes were issued by two SPEs formed to hold assets and issue the secured borrowings associated with the securitization.

In July 2017, the Company issued its second series of notes under the Master Trust Funding Program, consisting of $232.4 million of Class A Notes and $15.7 million of Class B Notes (together, the “Series 2017-1 Notes”). Of these notes, $75.1 million of the Class A Notes and all of the Class B Notes were issued to an affiliate of Eldridge through underwriting agents. The Series 2017-1 Notes were issued by three SPEs formed to hold assets and issue the secured borrowings associated with the securitization.

Tenant rentals received on assets transferred to SPEs under the Master Trust Funding Program are sent to the trustee and used to pay monthly principal and interest payments.

The Series 2016-1 Notes were scheduled to mature in November 2046, but the terms of the Class A Notes required principal to be paid monthly through November 2021, with a balloon repayment at that time, and the terms of the Class B Notes required no monthly principal payments but required the full principal balance to be paid in November 2021.

The Series 2017-1 Notes mature in June 2047, but the terms of the Class A Notes require principal to be paid monthly through June 2024, with a balloon repayment at that time, and the terms of the Class B Notes require no monthly principal payments but require the full principal balance to be paid in June 2024. The Series 2017-1 Notes contain interest rate escalation provisions if these repayment schedules are not met.

The Series 2017-1 Notes may be voluntarily prepaid, in whole or in part, at any time on or after the date that is 31 months prior to the anticipated repayment date in June 2024 without the payment of a make whole amount. Voluntary prepayments may be made before 31 months prior to the anticipated repayment date but may be subject to the payment of a make whole amount.   

In MayMarch 2019, the Company repurchased a portion of its Class A Series 2016-1 Notes with a face value of $200 million for $201.4 million from an affiliate of Eldridge. The Company accounted for the repurchase as a debt extinguishment and recorded a loss on repurchase of $4.4 million, including the write-off of unamortized deferred financing costs. On November 12, 2019, the Company cancelled all $200 million of these repurchased Class A Series 2016-1 Notes.

In November 2019, the Company voluntarily prepaid all $70.4 million of the then outstanding Series 2016-1 Notes (consisting of the remaining $53.2 million Class A Series 2016-1 Notes and $17.2 million Class B Series 2016-1 Notes) at par plus accrued interest pursuant to the terms of the agreements related to such securities. The Company accounted for this prepayment as a debt extinguishment and recorded a loss on retirement of $0.8 million due to the write-off of unamortized deferred financing costs.  

As of December 31, 2019 and 2018, the Company had $239.1 million and $515.1 million, respectively, of combined principal outstanding under the notes issued through its Master Trust Funding Program.

Total deferred financing costs, net, of $3.8 million and $9.0 million related to the Master Trust Funding Program were included within secured borrowings, net of deferred financing costs on the Company’s consolidated balance sheets as of December 31, 2019 and 2018. The Company recorded $1.5 million, $2.3 million and $1.9 million to interest expense during the years ended December 31, 2019, 2018 and 2017, respectively, related to the amortization of these deferred financing costs.

95


During the years ended December 31, 2019, 2018 and 2017, the Company recorded $16.3 million, $22.6 million and $17.4 million, respectively, of interest expense on borrowings under the Master Trust Funding Program. The Company’s secured borrowings issued under the Master Trust Funding Program bear interest at a weighted average interest rate of 4.17% as of December 31, 2019.

The following table summarizes the scheduled principal payments on the Company’s secured borrowings under the Master Trust Funding Program as of December 31, 2019:

(in thousands)

 

Future

Principal

Payments

 

2020

 

$

3,885

 

2021

 

 

4,083

 

2022

 

 

4,292

 

2023

 

 

4,512

 

2024

 

 

222,330

 

Total

 

$

239,102

 

The Company was not in default of any provisions under the Master Trust Funding Program as of December 31, 2019 and 2018.

7. Notes Payable to Related Parties

Until the completion of the IPO, the Company had a secured warehouse line of credit with an affiliate of Eldridge through which it issued short-term notes (the “Warehouse Notes”) and used the proceeds to acquire investments in real estate. The Warehouse Notes accrued interest at a rate equal to LIBOR plus a spread of between 2.14% and 2.76% and matured within one year of the date of issuance. During the year ended December 31, 2017, the Company issued 33 short-term Warehouse Notes for a combined $523.0 million and separately issued one additional short-term note for $20.0 million payable to a different affiliate of Eldridge. The $20.0 million short-term note accrued interest at a rate of 8.0%. During the year ended December 31, 2017, the Company repaid 14 of the Warehouse Notes and the $20.0 million short-term note at or prior to maturity.

During the year ended December 31, 2018, the Company issued 20 Warehouse Notes for a combined $154.0 million. On January 31, 2018, the Company made principal payments on the Warehouse Notes of $50.0 million, repaying three of the Warehouse Notes in full and one of the Warehouse Notes in part, prior to maturity. On June 25, 2018, the Company used a portion of the net proceeds from the IPO and the Concurrent Private Placement to repay all 36 of the then outstanding Warehouse Notes, with an aggregate outstanding principal amount of $334.0 million, in full, prior to maturity, and had no amounts outstanding related to the Warehouse Notes as of December 31, 2019 and 2018.

The following table presents the activity related to the Company’s notes payable to related parties for the years ended December 31, 2019, 2018 and 2017:

(in thousands)

 

Warehouse

Notes

 

 

Other Short-

term Note

 

 

Total

 

Outstanding, January 1, 2017

 

$

 

 

$

 

 

$

 

Borrowings

 

 

523,000

 

 

 

20,000

 

 

 

543,000

 

Repayments

 

 

(293,000

)

 

 

(20,000

)

 

 

(313,000

)

Outstanding, December 31, 2017

 

 

230,000

 

 

 

 

 

 

230,000

 

Borrowings

 

 

154,000

 

 

 

 

 

 

154,000

 

Repayments

 

 

(384,000

)

 

 

 

 

 

(384,000

)

Outstanding, December 31, 2018

 

 

 

 

 

 

 

 

 

Borrowings

 

 

 

 

 

 

 

 

 

Repayments

 

 

 

 

 

 

 

 

 

Outstanding, December 31, 2019

 

$

 

 

$

 

 

$

 

During the years ended December 31, 2018 and 2017, the Company incurred $4.6 million and $3.5 million of interest expense related to these notes payable to related parties. No interest expense from notes payable to related parties was incurred during the year ended December 31, 2019.

96


8. Equity

Stockholders’ Equity

On June 25, 2018, EPRT Inc. completed the IPO and issued 32,500,000 shares of its common stock at an initial public offering price of $14.00 per share, pursuant to a registration statement on Form S-11 (File No. 333-225215), filed with the U.S. Securities and Exchange Commission (the “SEC”) under the Securities Act of 1933, as amended (the “Securities Act”).

Prior to the completion of the IPO, a number of formation transactions (the “Formation Transactions”) took place that were designed to facilitate the completion of the IPO. Among other things, on June 20, 2018, Essential Properties Realty Trust LLC (“EPRT LLC”) converted from a Delaware limited liability company into a Delaware limited partnership, changed its name to Essential Properties, L.P. (the “Operating Partnership”) and became the subsidiary through which EPRT Inc. holds substantially all of its assets and conducts its operations. Prior to the completion of the Formation Transactions, EPRT LLC was a wholly owned subsidiary of EPRT Holdings LLC (“EPRT Holdings” and, together with EPRT LLC, the “Predecessor”), and EPRT Holdings received 17,913,592 units of limited partnership interest in the Operating Partnership (“OP Units”) in connection with EPRT LLC’s conversion into a Delaware limited partnership. Essential Properties OP G.P., LLC, a wholly owned subsidiary of EPRT Inc., became the sole general partner of the Operating Partnership. The Formation Transactions were accounted for as a reorganization of entities under common control in the consolidated financial statements and the assets and liabilities of the Predecessor were recorded by EPRT Inc. at their historical carrying amounts.

Concurrently with the completion of the IPO, EPRT Inc. received an additional $125.0 million investment from an affiliate of Eldridge Industries, LLC (“Eldridge”) in private placements (the “Concurrent Private Placement”) of 7,785,611 shares of its common stock and 1,142,960 OP Units at a price per share/unit of $14.00. The issuance and sale of the shares and OP Units in the Concurrent Private Placement were made pursuant to private placement purchase agreements and there were no underwriting discounts or commissions associated with the sales.

As part of the IPO, the underwriters of the IPO were granted an option to purchase up to an additional 4,875,000 shares of EPRT Inc.’s common stock at the IPO price of $14.00 per share, less underwriting discounts and commissions. On July 20, 2018, the underwriters of the IPO exercised this option in part, and on July 24, 2018, the Company issued an additional 2,772,191 shares of common stock. The net proceeds to EPRT Inc. from the IPO (including the purchase of additional shares pursuant to the underwriters’ option) and the Concurrent Private Placement, after deducting underwriting discounts and commissions and other expenses, were $583.7 million.

On June 25, 2018, EPRT Inc. issued 691,290 shares of restricted common stock to certain of its directors, executive officers and other employees under the Equity Incentive Plan. See Note 9 – Equity Based Compensation for additional information.

On March 18, 2019, EPRT Inc. completed a follow-on public offering (the “Follow-On Offering”) of 14,030,000 shares of its common stock, including 1,830,000 shares of common stock purchased by the underwriters pursuant to an option to purchase additional shares, at an offering price of $17.50 per share, pursuant to a registration statement on Form S-11 (File Nos. 333-230188 and 333-230252) filed with the SEC under the Securities Act. NetAct of 1933, as amended (the “Securities Act”). Net proceeds from the Follow-On Offering,this follow-on offering, after deducting underwriting discounts and commissions and other expenses, were $234.6 million.

On

In July 22, 2019, EPRT Holdings LLC ("EPRT Holdings") and Security Benefit Life Insurance Company (together, the “Selling Stockholders”), affiliates of Eldridge Industries, LLC ("Eldridge"), completed a secondary public offering (the “Secondary Offering”) of 26,288,316 shares of the Company’s common stock, including 3,428,910 shares of common stock purchased by the underwriters pursuant to an option to purchase additional shares. Prior to completion of the Secondary Offering, the Selling Stockholders exchanged 18,502,705 OP Unitsunits of limited partner interest in the Operating Partnership ("OP Units") for a like number of shares of the Company’s common stock. The Company did not receive any proceeds from this transaction.

In January 2020, the Company completed a follow-on offering of 7,935,000 shares its common stock, including 1,035,000 shares of common stock purchased by the underwriters pursuant to an option to purchase additional shares, at an offering price of $25.20 per share. Net proceeds from this follow-on offering, after deducting underwriting discounts and commissions and other expenses, were $191.5 million.
In September 2020, the Company completed a follow-on offering of 10,120,000 shares its common stock, including 1,320,000 shares of common stock purchased by the underwriters pursuant to an option to purchase additional shares, at an offering price of $19.00 per share. Net proceeds from this follow-on offering, after deducting underwriting discounts and commissions and other expenses, were $184.1 million.
In April 2021, the Company completed a follow-on offering of 8,222,500 shares of its common stock, including 1,072,500 shares of common stock purchased by the underwriters pursuant to an option to purchase additional shares, at a public offering price of $23.50 per share. Net proceeds from this follow-on offering, after deducting underwriting discounts and commissions and other expenses, were $185.1 million.
At the Market Program

In August 2019,July 2021, the Company established an “ata new at the market”market common equity distributionoffering program, (“ATM Program”), throughpursuant to which the Company may,it can publicly offer and sell, from time to time, shares of its common stock with an aggregate gross sales price of up to $350 million (the “2021 ATM Program”). In connection with establishing the 2021 ATM Program, the Company terminated its prior at the market program, which it established in June 2020 (the “2020 ATM Program”), and no additional stock can be issued thereunder. Pursuant to the 2020 ATM Program, the Company could publicly offer and sell shares of its common stock havingwith an aggregate gross sales price of up to $250 million and, prior to its termination, the Company issued common stock with an aggregate gross sales price of $166.8 million thereunder. The Company's initial ATM program was established in August 2019 (the “2019 ATM Program”) and was terminated
106


in June 2020. Pursuant to the 2019 ATM Program, the Company could publicly offer and sell shares of its common stock with an aggregate gross sales price of up to $200 million.

Duringmillion and, prior to its termination, the year endedCompany issued common stock with an aggregate gross sales price of $184.4 million thereunder.

As of December 31, 2019,2021, the Company sold 7,432,986 sharesissued common stock with an aggregate gross sales price of its$188.5 million under the 2021 ATM Program and could issue additional common stock with an aggregate gross sales price of up to $161.5 million under the 2021 ATM Program. As the context requires, the 2021 ATM Program, 2020 ATM Program and 2019 ATM Program are referred to herein as the “ATM Program."
The following table details information related to activity under the ATM Program at a weighted average price per share of $23.97, raising $178.2 million in gross proceeds. Net proceeds from selling shares underfor each period presented:
Year ended December 31,
(in thousands, except share and per share data)202120202019
Shares of common stock sold10,005,890 4,499,057 7,432,986 
Weighted average sale price per share$27.58 $19.02 $23.97 
Gross proceeds$275,972 $85,559 $178,161 
Net proceeds$271,949 $84,104 $175,147 
Dividends on Common Stock
During the ATM Program during the yearyears ended December 31, 2021, 2020 and 2019, after deducting sales agent fees and other expenses associated with establishing and maintaining the ATM Program, were $175.1 million.

97


Dividends on Common Stock

During the year ended December 31, 2019 and the period from June 25, 2018 to December 31, 2018, the Company’sCompany's board of directors declared the following quarterly cash dividends on common stock:

Date Declared

 

Record Date

 

Date Paid

 

Dividend per Share of

Common Stock

 

 

Total Dividend (dollars in thousands)

 

Date DeclaredRecord DateDate PaidDividend per Share of
Common Stock
Total Dividend (dollars in thousands)
December 3, 2021December 3, 2021December 31, 2021January 13, 2022$0.26 $32,466 
September 2, 2021September 2, 2021September 30, 2021October 14, 2021$0.25 $30,397 
May 27, 2021May 27, 2021June 30, 2021July 15, 2021$0.25 $29,559 
March 5, 2021March 5, 2021March 31, 2021April 15, 2021$0.24 $26,265 
December 3, 2020December 3, 2020December 31, 2020January 15, 2021$0.24 $25,570 
September 4, 2020September 4, 2020September 30, 2020October 15, 2020$0.23 $24,115 
June 11, 2020June 11, 2020June 30, 2020July 15, 2020$0.23 $21,419 
March 18, 2020March 18, 2020March 31, 2020April 15, 2020$0.23 $21,168 

December 6, 2019

 

December 31, 2019

 

January 15, 2020

 

$

0.23

 

 

$

19,268

 

December 6, 2019December 31, 2019January 15, 2020$0.23 $19,268 

September 6, 2019

 

September 30, 2019

 

October 15, 2019

 

$

0.22

 

 

$

17,531

 

September 6, 2019September 30, 2019October 15, 2019$0.22 $17,531 

June 5, 2019

 

June 28, 2019

 

July 15, 2019

 

$

0.22

 

 

$

12,725

 

June 5, 2019June 28, 2019July 15, 2019$0.22 $12,725 

March 7, 2019

 

March 29, 2019

 

April 16, 2019

 

$

0.21

 

 

$

12,143

 

March 7, 2019March 29, 2019April 16, 2019$0.21 $12,143 

December 7, 2018

 

December 31, 2018

 

January 14, 2019

 

$

0.21

 

 

$

9,187

 

August 29, 2018

 

September 28, 2018

 

October 12, 2018

 

$

0.224

 

 

$

9,800

 

The Company has determined that, during the yearyears ended December 31, 2021, 2020 and 2019, approximately 69.4%, 59.0% and the period from June 25, 2018 to December 31, 2018, approximately 58.8 % and 58.9%58.8%, respectively, of the distributions it paid represented taxable income and 41.2 %30.6%, 41.0% and 41.1%41.2%, respectively, of the distributions it paid represented return of capital for federal income tax purposes.

Members’ Equity

EPRT LLC was capitalized by the SCF Funding LLC (the “Parent”) through direct and indirect capital contributions. In January 2017, the Parent made indirect capital contributions of $17.3 million. In these indirect capital contributions, the Parent made direct cash payments to sellers of real estate investments acquired by EPRT LLC.

On January 31, 2017, in exchange for Class A units of EPRT LLC, Stonebriar Holdings LLC (“Stonebriar Holdings”) made a direct equity contribution of $80.0 million and certain members of EPRT LLC’s management and board of managers made direct equity contributions of $3.7 million. Concurrently, EPRT LLC issued Class C units to the Parent in exchange for the Parent’s retention of an equity investment in EPRT LLC of $91.5 million. The Class A and Class C units were issued at $1,000 per unit and both classes contained liquidation preferences equal to the per unit value of $1,000 plus 8% per annum compounded quarterly.

Additionally, on January 31, 2017, EPRT LLC approved and issued unvested Class B units to members of EPRT Management and a member of EPRT LLC’s board of managers and approved and issued unvested Class D units to members of EPRT LLC’s board of managers and external unitholders. See Note 10 – Equity Based Compensation for additional information.

Pursuant to the EPRT LLC Operating Agreement, distributions to unitholders were to be made in the following order and priority:

First, to the holders of Class A and Class C units until each holder of these units has first received an amount equal to each class’ yield, as defined in the EPRT LLC Operating Agreement, and then until each holder of these units has received an amount equal to each class’ aggregate unreturned class contributions;

Next, to the holders of Class B and Class D units in an aggregate amount based on a return threshold defined in the EPRT LLC Operating Agreement for each class of units;

Then, to the holders of Class B and Class D units in an aggregate amount equal to each class’ unit percentage of distributions, as defined in the EPRT LLC Operating Agreement; and

Lastly, any remaining amounts to the holders of Class A and Class C units.

Pursuant to the EPRT LLC Operating Agreement, EPRT LLC’s net income or loss was allocated to the holders of the Class A, B, C and D units in a similar manner as the distribution allocation outlined above.

On December 31, 2017, EPRT LLC reorganized (the “EPRT LLC Reorganization”) and the holders of the Class A, Class B, Class C and Class D units contributed all of their interests in EPRT LLC to EPRT Holdings, in exchange for interests in EPRT Holdings with the same rights as the interests they held in EPRT LLC. As of such date, EPRT LLC became a wholly owned subsidiary of EPRT Holdings. Additionally, EPRT Holdings issued a new grant of 500 unvested Class B units to a member of EPRT LLC’s management on the same date.

98


On January 31, 2018, Stonebriar Holdings LLC made a $50.0 million direct equity contribution to EPRT Holdings. EPRT Holdings used these proceeds to repay $50.0 million of outstanding principal on the Warehouse Notes.

9.8. Non-controlling Interests

Essential Properties OP G.P., LLC, a wholly owned subsidiary of the Company, is the sole general partner of the Operating Partnership and holds a 1.0% general partner interest in the Operating Partnership. The Company contributes the net proceeds from issuing shares of common stock to the Operating Partnership in exchange for a number of OP Units equal to the number of shares of common stock issued.

Prior to completion of the Secondary Offering, the Selling Stockholders exchanged 18,502,705 OP Units of the Operating Partnership for a like number of shares of the Company’sCompany's common stock. Concurrently, EPRT Holdings, one of the Selling Stockholders, distributed the remaining 553,847 OP Units it held to former members of EPRT Holdings (the “Non-controlling"Non-controlling OP Unit Holders”Holders"). The Selling Stockholders thereafter sold all of the shares of common stock that they owned through the Secondary Offering and accordingly no longer owned shares of the Company’sCompany's common stock or held OP Units following the completion of the Secondary Offering.

107


As of December 31, 2019,2021, the Company held 83,761,151124,649,053 OP Units, representing a 98.3%99.6% limited partner interest in the Operating Partnership. As of the same date, the Non-controlling OP Unit Holders held 553,847 OP Units in the aggregate, representing a 0.7%0.4% limited partner interest in the Operating Partnership. As of December 31, 2018,2020, the Company held 43,749,092106,361,524 OP Units, representing a 68.7%99.5% limited partner interest in the Operating Partnership. As of the same date, EPRT Holdings and Eldridge directly or indirectlythe Non-controlling OP Unit Holders held 17,913,592 and 1,142,960553,847 OP Units in the aggregate, representing 28.5% and 1.8%a 0.5% limited partner interestsinterest in the Operating Partnership, respectively.

Partnership. The OP Units held by EPRT Holdings and Eldridge prior to the completion of the Secondary Offering and the OP Units held by the Non-controlling OP Unit Holders are presented as non-controlling interests in the Company’sCompany's consolidated financial statements.

A holder of OP Units has the right to distributions per unit equal to dividends per share paid on the Company’sCompany's common stock and has the right to redeem OP Units for cash or, at the Company’sCompany's election, shares of the Company's common stock on a one-for-one1-for-one basis, provided, however, that such OP Units must have been outstanding for at least one year. During the years ended December 31, 2019 and 2018, the Company declared total cash dividends of $0.88 and $0.434 per share of common stock, respectively. Distributions to OP Unit holders wereare declared and paid concurrently with the Company’sCompany's cash dividends to common stockholders.

10. See Note 7—Equity for details.

9. Equity Based Compensation

2018

Equity Incentive Plan

Effective immediately prior to the closing of the IPO,

In 2018, the Company adopted the Equityan equity incentive plan (the “Equity Incentive Plan,Plan”), which provides for the grant of incentive stock options, nonqualified stock options, stock appreciation rights, restricted stock, restricted stock units, other stock awards, performance awards and LTIP units. Officers, employees, non-employee directors, consultants, independent contractors and agents who provide services to the Company or to any subsidiary of the Company are eligible to receive such awards. A maximum of 3,550,000 shares may be issued under the Equity Incentive Plan, subject to certain conditions. On June 22, 2018,
The following table presents information about the Company registered 3,550,000 shares of commonCompany's restricted stock reserved for issuance underawards ("RSAs"), restricted stock units ("RSUs"), Class B Units and Class D Units during the Equity Incentive Plan, pursuant to a registration statement on Form S-8 (File No. 333-225837), filed with the SEC under the Securities Act.

years ended December 31, 2021, 2020 and 2019:

Restricted Stock AwardsRestricted Stock UnitsClass B UnitsClass D Units
SharesWtd. Avg. Grant Date Fair ValueUnitsWtd. Avg. Grant Date Fair Value
Unvested, January 1, 2019691,290 $13.68 — $— 5,230 1,800 
Granted46,368 14.12 100,814 22.80 — — 
Vested(244,957)13.69 — — (5,230)(1,800)
Forfeited— — — — — — 
Unvested, December 31, 2019492,701 $13.72 100,814 $22.80 — — 
Unvested, January 1, 2020492,701 $13.72 100,814 $22.80 — — 
Granted3,658 15.68 269,017 24.99 — — 
Vested(255,761)13.73 (42,658)21.00 — — 
Forfeited— — (5,571)— — — 
Unvested, December 31, 2020240,598 $13.73 321,602 $25.27 — — 
Unvested, January 1, 2021240,598 $13.73 321,602 $25.27 — — 
Granted— — 213,686 31.78 — — 
Vested(221,694)13.70 (72,879)18.83 — — 
Forfeited— — (7,717)23.52 — — 
Unvested, December 31, 202118,904 $14.12 454,692 $29.39 — — 
Restricted Stock Awards

On June 25, 2018, an aggregate of 691,290 shares of unvested restricted common stock awards (“RSAs”)RSAs were issued to the Company’sCompany's directors, executive officers and other employees under the Equity Incentive Plan. These RSAs vestvested over periods ranging
108


from one year to three years from the date of grant, subject to the individual recipient’srecipient's continued provision of service to the Company through the applicable vesting dates.

In January 2019, RSAs relating to an aggregate of 46,368 shares of unvested RSAsrestricted common stock were issuedgranted to the Company’sCompany's executive officers, other employees and an external consultant under the Equity Incentive Plan. These RSAs vest over periods ranging from one year to four years from the date of grant, subject to the individual recipient’srecipient's continued provision of service to the Company through the applicable vesting dates. In June 2020, additional RSAs relating to an aggregate of 3,658 shares of unvested restricted common stock were granted to certain members of the Company's board of directors which vested immediately upon grant. The Company estimates the grant date fair value of the unvested RSAs granted under the Equity Incentive Plan using the average market price of the Company’sCompany's common stock on the date of grant.

99


The following table presents information about the Company’sCompany's RSAs for the periods presented:

 

 

 

 

Year ended December 31,

 

Year ended December 31,

(in thousands)

 

2019

 

 

2018

 

(in thousands)202120202019

Compensation cost recognized in general and administrative expense

 

$

3,394

 

 

$

1,692

 

Compensation cost recognized in general and administrative expense$1,548 $3,405 $3,394 

Dividends declared on unvested RSAs and charged directly to distributions in excess of cumulative earnings

 

 

486

 

 

 

300

 

Dividends declared on unvested RSAs and charged directly to distributions in excess of cumulative earnings70 279 486 

Fair value of shares vested during the period

 

 

3,354

 

 

 

 

Fair value of shares vested during the period3,037 3,512 3,354 

The following table presents information about the Company’sCompany's RSAs as of the dates presented:

 

 

 

 

December 31,

 

December 31,

(Dollars in thousands)

 

2019

 

 

2018

 

(Dollars in thousands)20212020

Total unrecognized compensation cost

 

$

5,026

 

 

$

7,764

 

Total unrecognized compensation cost$130 $1,678 

Weighted average period over which compensation cost will be recognized (in years)

 

 

1.6

 

 

 

2.5

 

Weighted average period over which compensation cost will be recognized (in years)1.00.7

Restricted Stock Units

In January 2019, and 2020 and February 2021, the Compensation Committee of the Company’s board of directors approvedCompany issued target grants of 119,085, 84,684, and 126,353 performance-based restricted stock units (“RSUs”)RSUs, respectively, to certain of the Company’s executive officersCompany's employees under the Equity Incentive Plan.

Plan. Of these awards, 75% are non-vested RSUs for which vesting percentages and the ultimate number of units vesting will be calculated based on the total shareholder return (“TSR”("TSR") of the Company's common stock as compared to the TSR of 11 peer companies.companies identified in the grant agreements. The payout schedule can produce vesting percentages ranging from 0% to 250%. TSR will be calculated based upon the average closing price for the 20-trading day period ending December 31, 2021 (for the 2019 grants), December 31, 2022 (for the 2020 grants) or December 31, 2023 (for the 2021 grants), divided by the average closing price for the 20-trading day period ended January 1, 2019.2019 (for the 2019 grants), January 1, 2020 (for the 2020 grants) or January 1, 2021 (for the 2021 grants). The target number of units is based on achieving a TSR equal to the 50th percentile of the peer group. The Company recorded expense on these TSR RSUs based on achieving the target.

The grant date fair value of the TSR RSUs was measured using a Monte Carlo simulation model based on the following assumptions:

Volatility

18

%

Risk-free rate

2.57

%

Grant Year
202120202019
Volatility55%20%18%
Risk free rate0.20%1.61%2.57%

The remaining 25% of these performance-based RSUs vest based on the Compensation Committee’sCommittee's subjective evaluation of the individual recipient’srecipient's achievement of certain strategic objectives. In May 2020, the Compensation Committee evaluated and subjectively awarded 7,596 of these RSUs to a former executive officer of the Company, which vested immediately. As of December 31, 2019, the2021, the Compensation Committee had not identified specific performance targets relating to the individual recipients’recipients' achievement of strategic objectives. for the remainder of the subjective awards. As such, these awards do not have either a service inception or a grant date for
109


GAAP accounting purposes and the Company recorded no compensation cost with respect to this portion of the performance-based RSUs during the yearyears ended December 31, 2021, 2020 and 2019.

In June 2019 and 2020, the Compensation Committee of the Company’s board of directors approved a grant ofCompany issued 11,500 and 26,817 RSUs, respectively, to the Company’sCompany's independent directors. These awards vestvested in full on the earlier of one year from the grant date or the first annual meeting of stockholders that occurs after the grant date, subject to the individual recipient’srecipient's continued provision of service to the Company through the applicable vesting date. The Company estimated the grant date fair value of these RSUs using the average market price of the Company’sCompany's common stock on the date of grant.

During the year ended 2020, the Company issued an aggregate 157,943 RSUs to the Company’s executive officers, other employees and directors under the Equity Incentive Plan. These awards vest over a period of up to four years from the date of grant, subject to the individual recipient’s continued provision of service to the Company through the applicable vesting dates.
During the year ended December 31, 2021, the Company issued an aggregate 118,921 RSUs to the Company’s executive officers, other employees and directors under the Equity Incentive Plan. These awards vest over a period of up to four years from the date of grant, subject to the individual recipient’s continued provision of service to the Company through the applicable vesting dates.
A portion of the RSUs that vested in 2021 were net share settled such that the Company withheld shares with a value equal to the relevant employee's income and employment tax obligations with respect to the vesting and remitted a cash payment to the appropriate taxing authorities.
The following table presents information about the Company’sCompany's RSUs for the periodperiods presented:

Year ended December 31,
(in thousands)202120202019
Compensation cost recognized in general and administrative expense$4,135 $2,672 $714 
Dividend equivalents declared and charged directly to distributions in excess of cumulative earnings241 125 
Fair value of units vested during the period1,372 896 — 

(in thousands)

 

Year ended

December 31, 2019

 

Compensation cost recognized in general and administrative expense

 

$

714

 

Dividend equivalents declared and charged directly to distributions in excess of cumulative earnings

 

8

 

Fair value of units vested during the period

 

 

 

100


The following table presents information about the Company’sCompany's RSUs as of the datedates presented:

December 31,

(Dollars in thousands)

 

December 31, 2019

 

(Dollars in thousands)20212020

Total unrecognized compensation cost

 

$

1,584

 

Total unrecognized compensation cost$7,735 $5,261 

Weighted average period over which compensation cost will be recognized (in years)

 

 

2.4

 

Weighted average period over which compensation cost will be recognized (in years)2.32.4

The following table presents information about the Company’s RSA and RSU activity during the years ended December 31, 2019 and 2018:

 

 

Restricted Stock Awards

 

 

Restricted Stock Units

 

 

 

Shares

 

 

Weighted

Average

Grant Date

Fair Value

 

 

Units

 

 

 

 

Weighted

Average

Grant Date

Fair Value

 

Unvested, January 1, 2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Granted

 

 

691,290

 

 

 

13.68

 

 

 

 

 

 

 

 

 

Vested

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Forfeited

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unvested, December 31, 2018

 

 

691,290

 

 

 

13.68

 

 

 

 

 

 

 

 

 

Granted

 

 

46,368

 

 

 

14.12

 

 

 

100,814

 

 

 

 

 

22.80

 

Vested

 

 

(244,957

)

 

 

13.69

 

 

 

 

 

 

 

 

 

Forfeited

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unvested, December 31, 2019

 

 

492,701

 

 

 

13.72

 

 

 

100,814

 

 

 

 

 

22.80

 

Unit-Based Compensation

On January 31,

In 2017, EPRT LLCthe Company's predecessor approved the issuance ofand issued unvested Class B and Class D units and issued 8,050 unvested Class B unitsequity interests to members of EPRT Management and a member of EPRT LLC’s board of managers and issued 3,000 unvested Class D units to members of EPRT LLC’sthe Company's management team, the predecessor's board of managers and external unitholders. The Class B and Class D units were scheduled to vest in five equal installments beginning on March 30, 2017 and continuing on each anniversary thereof through March 30, 2021.

On December 31, 2017, in the EPRT LLC Reorganization, the holders of Class B and Class D units contributed all of their interests in EPRT LLC to EPRT Holdings in exchange for interests in EPRT Holdings with the same rights as the interests they held in EPRT LLC. The EPRT LLC units were exchanged on a one-for-one basis for equivalent units in EPRT Holdings with the same vesting conditions, distribution rights, priority and income allocation rights, among others. Additionally, EPRT Holdings issued a new grant of 500 unvested Class B units to a member of EPRT Management on the same date. The Class B units granted on December 31, 2017 were scheduled to vest in five equal installments beginning on May 1, 2018 and continuing on each anniversary thereof through May 1, 2022.

Following the completion of formation transactions prior to the Formation Transactions,Company's IPO, the Class B and Class D unitholdersunit holders continued to hold vested and unvested interests in EPRT Holdings and, indirectly, the OP Units held by EPRT Holdings.

On July 22, 2019, in conjunction with the completion of the Secondary Offering, 3,520 previously unvested Class B units and 1,200 previously unvested Class D units in EPRT Holdings automatically vested in accordance with the terms of the grant agreements, which represented all of the remaining outstanding unvested Class B and Class D units. Due to this accelerated vesting, the Company recorded all remaining unrecognized compensation cost on the Class B and Class D units to general and administrative expenses in its consolidated statements of operations during the year ended December 31, 2019.

101

110

The following table presents information about the unvested Class B and Class D units during the years ended December 31, 2019, 2018 and 2017:

 

 

Class B Units

 

 

Class D Units

 

 

Total

 

Unvested, January 1, 2017

 

 

 

 

 

 

 

 

 

Granted

 

 

8,550

 

 

 

3,000

 

 

 

11,550

 

Vested

 

 

(1,610

)

 

 

(600

)

 

 

(2,210

)

Forfeited

 

 

 

 

 

 

 

 

 

Unvested, December 31, 2017

 

 

6,940

 

 

 

2,400

 

 

 

9,340

 

Granted

 

 

 

 

 

 

 

 

 

Vested

 

 

(1,710

)

 

 

(600

)

 

 

(2,310

)

Forfeited

 

 

 

 

 

 

 

 

 

Unvested, December 31, 2018

 

 

5,230

 

 

 

1,800

 

 

 

7,030

 

Granted

 

 

 

 

 

 

 

 

 

Vested

 

 

(5,230

)

 

 

(1,800

)

 

 

(7,030

)

Forfeited

 

 

 

 

 

 

 

 

 

Unvested, December 31, 2019

 

 

 

 

 

 

 

 

 


The Company estimated the grant date fair value of the unvested Class B and Class D awards granted to employees on January 31, 2017 and the fair value of the Class D awards granted to non-employees as of July 1, 2018 and December 31, 2017 using a Black-Scholes valuation model. Effective July 1, 2018, the Company adopted ASU 2018-07 (see Note 2 – Summary of Significant Accounting Policies) and did not subsequently remeasure the value of the unvested Class D awards granted to non-employees after this date. The Company's assumptions for expected volatility were based on daily historical volatility data related to market trading of publicly traded companies that invest in similar types of real estate as the Company, plus an adjustment to account for differences in the Company’s leverage compared to the publicly traded companies. The risk-free interest rate assumptions were determined by using U.S. treasury rates of the same period as the expected vesting term of each award. The marketability discounts were calculated using a Finnerty Model.

The Company determined that the grant date per unit fair value of the unvested Class B and Class D units granted on January 31, 2017 was $323.65 and  $152.16, respectively, and the grant date per unit fair value of the unvested Class B units granted on December 31, 2017 was $1,280.35. As of July 1, 2018, the Company determined that the per unit fair value of the Class D units granted to non-employees on January 31, 2017 was $79.09.

The following table presents information about the Class B and Class D units for the periods presented:

 

Year ended December 31,

 

Year ended December 31,

(in thousands)

 

2019

 

 

2018

 

 

2017

 

(in thousands)202120202019

Compensation cost recognized in general and administrative expense

 

$

2,162

 

 

$

747

 

 

$

841

 

Compensation cost recognized in general and administrative expense$— $— $2,162 

Fair value of units vested during the period

 

 

2,283

 

 

 

718

 

 

 

612

 

Fair value of units vested during the period— — 2,283 

10. Net Income Per Share
The following table presents information about the Class B and Class D units as of December 31, 2018. No Class B or Class D units remained outstanding as of December 31, 2019.

(Dollars in thousands)

 

Class B Units

 

 

Class D Units

 

Total unrecognized compensation cost

 

$

1,899

 

 

$

231

 

Liability on units granted to non-employees

 

 

 

 

 

33

 

Weighted average period over which compensation cost will be recognized (in years)

 

 

2

 

 

 

2.3

 

102


11. Leases

As Lessor

The Company’s investment properties are leased to tenants under long-term operating leases that typically include one or more renewal options. The Company’s leases provide for annual base rental payments (generally payable in monthly installments), and generally provide for increases in rent based on fixed contractual terms or as a result of increases in the Consumer Price Index. Substantially all of the leases are triple-net, which means that they provide that the lessees are responsible for the payment of all property operating expenses, including maintenance, insurance, utilities, property taxes and, if applicable, ground rent expense; therefore, the Company is generally not responsible for repairs or other capital expenditures relatedcomputes net income per share pursuant to the properties whileguidance in FASB ASC Topic 260, Earnings Per Share. The guidance requires the triple-net leases are in effect and, at the end of the lease term, the lessees are responsible for returning the property to the Company in a substantially similar condition as when they took possession. Someclassification of the Company’s leases provide that inunvested restricted common stock and units, which contain rights to receive non-forfeitable dividends or dividend equivalents, as participating securities requiring the eventtwo-class method of computing net income per share. Diluted net income per share of common stock further considers the Company wishes to selleffect of potentially dilutive shares of common stock outstanding during the property subject to that lease, it first must offerperiod, including the lesseeassumed vesting of restricted share units with a market-based or service-based vesting condition, where dilutive. The OP Units held by non-controlling interests represent potentially dilutive securities as the right to purchase the property on the same terms and conditions as any offer which it intends to acceptOP Units may be redeemed for the sale of the property.

Under ASC 842, scheduled future minimum base rental payments due to be received under the remaining non-cancelable term of the operating leases in place as of December 31, 2019 were as follows:

(in thousands)

 

Future Minimum Base

Rental Receipts

 

2020

 

$

144,265

 

2021

 

 

145,663

 

2022

 

 

147,584

 

2023

 

 

148,604

 

2024

 

 

147,773

 

Thereafter

 

 

1,618,734

 

Total

 

$

2,352,623

 

Since lease renewal periods are exercisablecash or, at the option of the lessee, the preceding table presents future minimum base rental payments to be received during the initial non-cancelable lease term only. In addition, the future minimum lease payments exclude contingent rent payments, as applicable, that may be collected from certain tenants based on provisions related to performance thresholds and exclude increases in annual rent based on future changes in the Consumer Price Index, among other items.

The fixed and variable components of lease revenues during the year ended December 31, 2019 were as follows:

(in thousands)

 

Year Ended

December 31, 2019

 

Fixed lease revenues

 

$

134,879

 

Variable lease revenues (1)

 

 

2,282

 

Total lease revenues (2)

 

$

137,161

 

(1)

Includes contingent rent based on a percentage of the tenant’s gross sales and costs paid by the Company for which it is reimbursed by its tenants.

(2)

Excludes the amortization and accretion of above- and below-market lease intangible assets and liabilities and lease incentives and the adjustment to rental revenue for tenant credit.

As Lessee

The Company has a number of ground leases, an office lease and other equipment leases which are classified as operating leases. On January 1, 2019, the Company recorded $4.8 million of right of use (“ROU”) assets and lease liabilities related to these operating leases. The Company’s ROU assets were reduced by $0.1 million of accrued rent expense reclassified from accrued liabilities and other payables and $1.2 million of acquired above-market lease liabilities, net, reclassified from intangible lease liabilities, net and increased by $0.1 million of acquired below-market lease assets, net, reclassified from intangible lease assets, net of accumulated depreciation and amortization and $0.2 million of prepaid lease payments. As of December 31, 2019, the Company’s ROU assets and lease liabilities were $4.8 million and $7.5 million, respectively.

103


The discount rate applied to measure each ROU asset and lease liability is based on the Company’s incremental borrowing rate ("IBR"). The Company considers the general economic environment and its historical borrowing activity and factors in various financing and asset specific adjustments to ensure the IBR is appropriate to the intended use of the underlying lease. As the Company did not elect to apply hindsight, lease term assumptions determined under ASC 840 were carried forward and applied in calculating the lease liabilities recorded under ASC 842. Certainelection, exchanged for shares of the Company’s ground leases offer renewal options which it assesses against relevant economic factors to determine whether itcommon stock on a 1-for-one basis.

The following is reasonably certaina reconciliation of exercising or not exercising the option. Lease payments associated with renewal periods that the Company is reasonably certain will be exercised, if any, are includednumerator and denominator used in the measurementcomputation of the corresponding lease liabilitybasic and ROU asset.

diluted net income per share (dollars in thousands):
Year ended December 31,
(dollar amounts in thousands)202120202019
Numerator for basic and diluted earnings per share:
Net income$96,211 $42,528 $48,025 
Less: net income attributable to non-controlling interests(486)(255)(6,181)
Less: net income allocated to unvested restricted common stock and RSUs(311)(404)(493)
Net income available for common stockholders: basic95,414 41,869 41,351 
Net income attributable to non-controlling interests486 255 6,181 
Net income available for common stockholders: diluted$95,900 $42,124 $47,532 
Denominator for basic and diluted earnings per share:
Weighted average common shares outstanding116,479,322 95,664,071 64,714,087 
Less: weighted average number of shares of unvested restricted common stock(121,263)(353,036)(610,029)
Weighted average shares outstanding used in basic net income per share116,358,059 95,311,035 64,104,058 
Effects of dilutive securities: (1)
OP Units553,847 553,847 10,793,700 
Unvested restricted common stock and RSUs554,432 332,823 412,138 
Weighted average shares outstanding used in diluted net income per share117,466,338 96,197,705 75,309,896 

The following table sets forth information related to the measurement of the Company’s lease liabilities as of December 31, 2019:

December 31, 2019

Weighted average remaining lease term (in years)

21.9

Weighted average discount rate

7.00%

The Company recognizes rent expense on its ground leases as a component of property expenses and rent expense on its office lease and other equipment leases as a component of general and administrative expense on its consolidated statements of operations. At six of these ground leased properties, the Company’s lease as lessor of the building directly obligates the building lessee to pay rents due under the ground lease to the ground lessor; under ASC 840, such ground lease rents are presented on a net basis in the Company’s consolidated statements of operations for the years ended December 31, 2018, and 2017. Upon adoption of ASC 842 on January 1, 2019 (see Note 2—Summary of Significant Accounting Policies), these ground lease rents are no longer presented on a net basis and instead are reflected on a gross basis in the Company’s consolidated statements of operations for the year ended December 31, 2019.

The following table sets forth the details of rent expense for(1)For the year ended December 31, 2019:

(in thousands)

 

Year Ended

December 31, 2019

 

Fixed rent expense

 

$

1,425

 

Variable rent expense

 

 

 

Total rent expense

 

$

1,425

 

During2020, excludes the years ended December 31, 2018impact of 124,295 unvested restricted stock units, respectively, as the effect would have been antidilutive.

11. Commitments and 2017, the Company recorded $0.5 million and $0.7 million of ground rent expense within property expenses and recorded $0.2 million and $0.2 million, respectively, of rent expense related to its office and equipment leases within general and administrative expense in the Company’s consolidated statements of operations.

Contingencies

As of December 31, 2019, under ASC 842, future lease payments due from the Company under the ground, office and equipment operating leases where the Company is directly responsible for payment and the future lease payments due under the ground operating leases where the Company’s tenants are directly responsible for payment over the next five years and thereafter were as follows:

(in thousands)

 

Office and

Ground Leases

to be Paid by

the Company

 

 

Ground Leases

to be Paid

Directly by the

Company’s

Tenants

 

 

Total Future

Minimum

Base Rental

Payments

 

2020

 

$

763

 

 

$

646

 

 

$

1,409

 

2021

 

 

680

 

 

 

650

 

 

 

1,330

 

2022

 

 

669

 

 

 

652

 

 

 

1,321

 

2023

 

 

656

 

 

 

318

 

 

 

974

 

2024

 

 

556

 

 

 

265

 

 

 

821

 

Thereafter

 

 

538

 

 

 

12,167

 

 

 

12,705

 

Total

 

$

3,862

 

 

$

14,698

 

 

 

18,560

 

Present value discount

 

 

 

 

 

 

 

 

 

 

(11,038

)

Lease liabilities

 

 

 

 

 

 

 

 

 

$

7,522

 

104


The Company has adopted the short-term lease policy election and accordingly, the table above excludes future minimum base cash rental payments by the Company or its tenants on leases that have a term of less than 12 months at lease inception. The total of such future obligations is not material.

12. Commitments and Contingencies

As of December 31, 2019,2021, the Company had remaining future commitments, under mortgage notes, reimbursement obligations or similar arrangements, to fund $30.8$64.5 million to its tenants for development, construction and renovation costs related to properties leased from the Company.

111


Litigation and Regulatory Matters

In the ordinary course of business, the Company may become subject to litigation, claims and regulatory matters. There are no material legal or regulatory proceedings pending or known to be contemplated against the Company or its properties.

Environmental Matters

In connection with the ownership of real estate, the Company may be liable for costs and damages related to environmental matters. As of December 31, 2019,2021, the Company had not been notified by any governmental authority of any non-compliance, liability or other claim, and is not aware of any other environmental condition that it believes will have a material adverse effect on the Company’sCompany's business, financial condition, results of operations or liquidity.

Defined Contribution Retirement Plan

The Company has a defined contribution retirement savings plan qualified under Section 401(a) of the Code (the “401(k) Plan”"401(k) Plan"). The 401(k) Plan is available to all of the Company’sCompany's full-time employees. The Company provides a matching contribution in cash equal to 100% of the first 3% of eligible compensation contributed by participants and 50% of the next 2%5% of eligible compensation contributed by participants which vests immediately. During
The following table presents the matching contributions made by the Company for the years ended December 31, 2019, 20182021, 2020 and 2017, the Company made matching contributions of $0.2 million, $0.1 million and $0.1 million, respectively.

2019:

Year ended December 31,
(in thousands)202120202019
401(k) matching contributions$205 $165 $150 
Employment Agreements

The Company has employment agreements with its executive officers. These employment agreements have an initial term of four years, with automatic one-year extensions unless notice of non-renewal is provided by either party. These agreements provide for initial annual base salaries and an annual performance bonus. If an executive officer’sofficer's employment terminates under certain circumstances, the Company would be liable for any annual performance bonus awarded for the year prior to termination, to the extent unpaid, continued payments equal to 12 months of base salary, monthly reimbursement for 12 months of COBRA premiums, and under certain situations, a pro rata bonus for the year of termination.

13.

12. Fair Value Measurements

GAAP establishes a hierarchy of valuation techniques based on the observability of inputs used in measuring financial instruments at fair value. GAAP establishes market-based or observable inputs as the preferred source of values, followed by valuation models using management assumptions in the absence of market inputs.  

The determination of where an asset or liability falls in the hierarchy requires significant judgment and considers factors specific to the asset or liability. In instances where the determination of the fair value measurement is based on inputs from different levels of the fair value hierarchy, the level in the fair value hierarchy within which the entire fair value measurement falls is based on the lowest level input that is significant to the fair value measurement in its entirety. The Company evaluates its hierarchy disclosures regularly and, depending on various factors, it is possible that an asset or liability may be classified differently from period to period. However, the Company expects that changes in classifications between levels will be rare.

In addition to the disclosures for assets and liabilities required to be measured at fair value at the balance sheet date, companies are required to disclose the estimated fair values of all financial instruments, even if they are not presented at their fair value on the consolidated balance sheet. The fair values of financial instruments are estimates

105


based upon market conditions and perceived risks at December 31, 20192021 and 2018.2020. These estimates require management’smanagement's judgment and may not be indicative of the future fair values of the assets and liabilities.

112


Financial assets and liabilities for which the carrying values approximate their fair values include cash and cash equivalents, restricted cash, accounts receivable included within prepaid expenses and other assets, notes payable to related party, dividends payable and accrued liabilities and other payables. Generally, these assets and liabilities are short term in duration and their carrying value approximates fair value on the consolidated balance sheets.

The estimated fair values of the Company’sCompany's fixed‑rate loans receivable have been derived based on primarily unobservable market inputs such as interest rates and discounted cash flow analyses using estimates of the amount and timing of future cash flows, market rates and credit spreads. These measurements are classified as Level 3 within the fair value hierarchy. The Company believes the carrying value of its fixed-rate loans receivable approximates fair value.

value as of December 31, 2021 and 2020.

The estimated fair values of the Company’sCompany's borrowings under the 2018 Credit Facility, the Revolving Credit Facility, the April 2019 Term Loan and the November 2019 Term Loan have been derived based on primarily unobservable market inputs such as interest rates and discounted cash flow analyses using estimates of the amount and timing of future cash flows, market rates and credit spreads. These measurements are classified as Level 3 within the fair value hierarchy. The Company believes the carrying value of its borrowings under the Revolving Credit Facility, the April 2019 Term Loan and the November 2019 Term Loan as of December 31, 20192021 and 2020 approximate fair value.
The estimated fair value of the 2018 Credit FacilityCompany's indebtedness under its senior unsecured notes has been based primarily on quoted prices in active markets that the Company has the ability to access at the measurement date. The measurement is classified as Level 1 within the fair value hierarchy. As of December 31, 2018 approximate2021, the Company's senior unsecured notes had an aggregate carrying value of $400.0 million (excluding the net deferred financing cost of $4.5 million and net discount of $0.8 million) and an estimated fair value.

value of $400.6 million.

The estimated fair values of the Company’sCompany's secured borrowings have been derived based on primarily unobservable market inputs such as interest rates and discounted cash flow analyses using estimates of the amount and timing of future cash flows, market rates and credit spreads. These measurements are classified as Level 3 within the fair value hierarchy. As of December 31, 2019,2021, the Company’sCompany's had no secured borrowings. As of December 31, 2020, the Company's secured borrowings had an aggregate carrying value of $239.1$173.2 million (excluding net deferred financing costs of $3.8$2.2 million) and an estimated fair value of $247.1$176.4 million. As of December 31, 2018, the Company’s secured borrowings had an aggregate carrying value of $515.1 million (excluding net deferred financing costs of $9.0 million) and an estimated fair value of $520.6 million.

The Company measures its derivative financial instruments at fair value on a recurring basis. The fair values of the Company’sCompany's derivative financial instruments were determined using widely accepted valuation techniques, including discounted cash flow analysis on the expected cash flows of the derivative financial instrument. This analysis reflected the contractual terms of the derivative, including the period to maturity, and used observable market-based inputs, including interest rate market data and implied volatilities in such interest rates. While it was determined that the majority of the inputs used to value the derivatives fall within Level 2 of the fair value hierarchy under authoritative accounting guidance, the credit valuation adjustments associated with the derivatives also utilized Level 3 inputs, such as estimates of current credit spreads to evaluate the likelihood of default. However, as of December 31, 2019,2021 and 2020, the significance of the impact of the credit valuation adjustments on the overall valuation of the derivative financial instruments was assessed and it was determined that these adjustments were not significant to the overall valuation of the derivative financial instruments. As a result, it was determined that the derivative financial instruments in their entirety should be classified in Level 2 of the fair value hierarchy. As of December 31, 2019,2021 and 2020, the Company estimated the fair value of its interest rate swap contracts to be a $2.9an $11.8 million net liability.

liability and $38.9 million liability, respectively.

113


The Company measures its real estate investments at fair value on a nonrecurring basis. The fair values of these real estate investments were determined using the following input levels as of the dates presented:

 

Net

Carrying

 

 

 

 

 

 

Fair Value Measurements Using Fair

Value Hierarchy

 

Net
Carrying
 Fair Value Measurements Using Fair
Value Hierarchy

(in thousands)

 

Value

 

 

Fair Value

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

(in thousands)ValueFair ValueLevel 1Level 2Level 3

December 31, 2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2021December 31, 2021     

Non-financial assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-financial assets:     

Long-lived assets

 

$

3,864

 

 

$

3,864

 

 

$

 

 

$

 

 

$

3,864

 

Long-lived assets$— $— $— $— $— 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2020December 31, 2020

Non-financial assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-financial assets:

Long-lived assets

 

$

3,238

 

 

$

3,238

 

 

$

 

 

$

 

 

$

3,238

 

Long-lived assets$4,754 $4,754 $— $— $4,754 

Long-lived assets:    The Company reviews its investments in real estate when events or circumstances change indicating that the carrying amount of an asset may not be recoverable. In the evaluation of an investment in real estate for impairment, many factors are considered, including estimated current and expected operating cash flows from the asset during the projected holding period, costs necessary to extend the life or improve the asset, expected capitalization

106


rates, projected stabilized net operating income, selling costs, and the ability to hold and dispose of the asset in the ordinary course of business.

Quantitative information about Level 3 fair value measurements as of December 31, 2019 is as follows:

(dollar amounts in thousands)

 

Fair Value

 

 

Valuation Techniques

 

Significant Unobservable

Inputs

 

Non-financial assets:

 

 

 

 

 

 

 

 

 

 

 

 

Long-lived assets:

 

 

 

 

 

 

 

 

 

 

 

 

Casual Dining - Omaha, NE

 

$

864

 

 

Discounted cash flow approach

 

Terminal Value: 7.5%

Discount Rate: 7.5%

 

$

864

 

Health and Fitness - Winston Salem, NC

 

 

3,000

 

 

Sales comparison

approach

 

Non-binding sales contract

 

 

3,000

 

The fair values of impaired real estate were determined by using the following information, depending on availability, in order of preference: i) signed purchase and sale agreements or letters of intent; ii) recently quoted bid or ask prices; iii) estimates of future cash flows, which consider, among other things, contractual and forecasted rental revenues, leasing assumptions, terminal capitalization rates, discount rates and expenses based upon market conditions; or iv) expectations for the use of the real estate. Based on these inputs, the Company determined that its valuation of the impaired real estate falls within Level 3 of the fair value hierarchy.

14.

13. Related-Party Transactions

During the yearsyear ended December 31, 2019, 2018 and 2017, an affiliate of Eldridge provided certain treasury and information technology services. Additionally, during the first three months of 2017, the Manager provided certain administrative services to the Company. The Manager charged the Company a flat monthly fee for its services based on the estimated cost incurred in the provision of the services, and the fee was reviewed by the Company’s management and determined to be reasonable. The Company incurred $0.1 milliona de minimis amount of expense for these services during the year ended December 31, 2017, and incurred a de minimis amount during the years ended December 31, 2019, and 2018 which is included in general and administrative expense in the Company’s consolidated statements of operations. The costs for the services provided by the affiliate of Eldridge and the Manager would likely be different ifNo such services were provided by unrelated parties.

Duringto the Company during the years ended December 31, 20182021 and 2017, the Company issued and repaid short-term notes to affiliates of Eldridge. See Note 7 – Notes Payable to Related Parties for additional information.

2020.

In May 2019, the Company repurchased a portion of its Class A Series 2016-1 Notes with a face value of $200 million for $201.4 million from an affiliate of Eldridge. See Note 6—Secured Borrowings5—Long Term Debt for additional information.

107


15. Quarterly Results (Unaudited)

Presented below is a summary of unaudited quarterly financial information for the years ended December 31, 2019, 2018 and 2017. All adjustments (consisting of only normal recurring accruals) necessary for a fair presentation of the interim periods presented are included. As presented under the three months ended June 30, 2018 heading below, net income per share of common stock basic and diluted represents amounts for the period from June 25, 2018 to June 30, 2018, following the completion of the IPO. The calculation of basic and diluted per share amounts for each quarter is based on the weighted average shares outstanding for that period; consequently, the sum of the quarters may not necessarily be equal to the full year basic and diluted net income per share.

 

 

Three months ended

 

(in thousands, except per share data)

 

March 31

 

 

June 30

 

 

September 30

 

 

December 31

 

2019:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total revenues

 

$

31,107

 

 

$

32,755

 

 

$

36,291

 

 

$

39,204

 

Net income

 

 

8,722

 

 

 

10,571

 

 

 

14,106

 

 

 

14,626

 

Net income attributable to non-controlling interests

 

 

2,595

 

 

 

2,620

 

 

 

861

 

 

 

105

 

Net income per share of common stock — basic and diluted

 

 

0.13

 

 

 

0.14

 

 

 

0.18

 

 

0.20

0.18

 

Dividends declared per common share

 

 

0.21

 

 

 

0.22

 

 

 

0.22

 

 

 

0.23

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2018:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total revenues

 

$

20,167

 

 

$

21,664

 

 

$

25,742

 

 

$

28,650

 

Net income

 

 

1,109

 

 

 

3,499

 

 

 

7,707

 

 

 

8,299

 

Net income attributable to non-controlling interests

 

 

 

 

 

99

 

 

 

2,383

 

 

 

2,519

 

Net income per share of common stock — basic and diluted

 

 

 

 

 

0.01

 

 

 

0.12

 

 

 

0.13

 

Dividends declared per common share

 

 

 

 

 

 

 

 

0.22

 

 

 

0.21

 

16.

14. Subsequent Events

The Company has evaluated all events and transactions that occurred after December 31, 20192021 through the filing of this Annual Report on Form 10-K and determined that there have been no events that have occurred that would require adjustment to disclosures in the consolidated financial statements except as disclosed below.

Employment Agreement
In January 2020,2022, the Company entered into an amended and restated employment agreement (the “Amended and Restated Employment Agreement”) with its President and Chief Executive Officer (the "Executive Officer"), effective as of January 1, 2022.
The Amended and Restated Employment Agreement provides for an initial term of five years (through December 31, 2026) with automatic one-year extension periods absent prior written notice electing not to extend the agreement. Among other things, the Amended and Restated Employment Agreement provides for an annual base salary, annual performance bonus to be paid by the Company to the Executive Officer and the Executive Officer will continue to be eligible to participate in the Company’s annual long-term incentive program. In addition, the Amended and Restated Employment Agreement provides for a one-time retention equity award to be issued to the Executive Officer. See the Equity Awards section below for further details.
Equity Awards
In connection with the Amended and Restated Employment Agreement, in January 2022 the Company issued: (i) 34,686 shares of unvested RSUs to the Executive Officer under the Equity Incentive Plan which vest in 50% increments on each of the four-year and five-year anniversary of the grant date, subject to the Executive Officer's continued service through the applicable vesting date and (ii) 69,372 performance-based RSUs (at target) to the Executive Officer under the Equity Incentive Plan, with vesting based on the Company’s adjusted funds from operations performance over a four-year performance period, and the opportunity to earn up to 200% payout of the target award based on such performance. To the extent the performance goals are achieved, these performance-based RSUs will vest in 50% increments on each of the four-year and five-year anniversary of the grant date, subject to the Executive Officer's continued service through the applicable vesting date.
114


In January and February 2022, the Company issued an aggregate of 84,684 performance-based restricted stock units (“RSUs”)70,889 shares of unvested RSUs to the Company’s executive officers and other employees under the Equity Incentive Plan. These awards vest over a period of up to four years from the date of grant, subject to the individual recipient’s continued provision of service to the Company through the applicable vesting dates.
In February 2022, the Company issued an aggregate of 66,333 performance-based RSUs to the Company's executive officers under the Equity Incentive Plan. These are non-vested share awards and 75% of the award shall vest based on the Company’s total stockholder return (“TSR”)Company's TSR as compared to the TSR of 1310 peer companies and 25% of the award shall vest based on the compensation committee’scommittee's subjective evaluation of the achievement of strategic objectives deemed relevant by the committee. The performance schedule can produce vesting percentages ranging from 0% to 250%. TSR will be calculated based upon the average closing price for the 20-trading day period ending January 1, 2020,December 31, 2021, divided by the average closing price for the 20-trading20-trading day period ending December 31, 2022.

Additionally, in January 2020,2024.

Credit Facility Amendment
In February 2022, the Company issuedentered into an aggregate of 71,607 shares of unvested RSUsamendment to the Company’s executive officersAmended Credit Agreement, dated April 12, 2019, and, pursuant to such amendment, among other employeesthings, the availability of extensions of credit under the Equity Incentive Plan. These awards vest over a period of four years fromRevolving Credit Facility was increased to $600.0 million, the date of grant, subjectaccordion feature was increased to $600.0 million, the borrowing base limitation on borrowings thereunder was removed, the applicable margin with respect to borrowings under the Revolving Credit Facility was reduced and the LIBOR reference rate was replaced with reference to the individual recipient’s continued provision of service to the Company through the applicable vesting dates.

In January 2020, the Company completed a follow-on offering of its common stockAdjusted Term SOFR rate, consistent with market practice.

Subsequent Acquisition and issued 7,935,000 shares of common stock, including 1,035,000 shares of common stock to the underwriters pursuant to an option to purchase additional shares, at an offering price of $25.20 per share. In February 2020, the Company used a portion of the proceeds from this offering to retire $62.0 million of Series 2017-1 Class A Notes.  

Disposition Activity

Subsequent to December 31, 2019,2021, the Company acquired 3629 real estate properties with an aggregate investment (including acquisition-relatedacquisition costs) of $85.5$128.3 million and invested $5.6$4.3 million in new and ongoing construction in progress and reimbursements to tenants for development, construction and renovation costs. In addition, the Company invested $5.3$4.0 million in mortgage loans receivable subsequent to December 31, 2019.

2021.

Subsequent to December 31, 2019,2021, the Company sold or transferred its investment in 54 real estate properties for an aggregate gross sales price of $6.2$7.0 million and incurred $0.3 millionapproximately $20,000 of disposition costs related to these transactions.

108

115


Item 9. Changes in and Disagreements with AccountantsAccountants on Accounting and Financial Disclosure.

None.

Item 9A. Controls and Procedures.

Disclosure Controls and Procedures

Disclosure controls and procedures are controls and other procedures that are designed to ensure that information we are required to disclose in the reports that we file or submit under the Exchange Act is recorded, processed, summarized and reported, within the time periods specified in the SEC’sSEC's rules and forms. Disclosure controls and procedures include, without limitation, controls and procedures designed to ensure that information required to be disclosed by us in the reports that we file or submit under the Exchange Act is accumulated and communicated to management, including our Chief Executive Officer and Chief Financial Officer, as appropriate to allow timely decisions regarding required disclosure.

As of the end of the period covered by this Annual Report on Form 10-K, our management evaluated,, under the supervision and with the participation of our Chief Executive Officer and Chief Financial Officer,  the effectiveness of our disclosure controls and procedures (as such term is defined in Rules 13a-15(e) and 15d-15(e) under the Exchange Act). Based on this evaluation, our Chief Executive Officer and Chief Financial Officer concluded that, as of the end of the period covered by this Annual Report on Form 10-K, our disclosure controls and procedures were effective in providing reasonable assurance of compliance.

Management’s

Management's Report on Internal Control over Financial Reporting

Our management is responsible for establishing and maintaining adequate internal control over financial reporting (as such term is defined in Rules 13a-15(f) and 15d-15(f) under the Exchange Act). Our internal control system was designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes, in accordance with generally accepted accounting principles in the United States. Due to inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Also, projections of any evaluation of effectiveness of the internal control over financial reporting to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with policies and procedures may deteriorate. Our management, under the supervision and with the participation of our Chief Executive Officer and Chief Financial Officer, evaluated the effectiveness of our internal control over financial reporting as of the end of the period covered by this Annual Report on Form 10-K based on the framework in Internal Control—IntegratedControl-Integrated Framework issued by the Committee of Sponsoring Organizations (2013 Framework) (COSO). Based on such evaluation, our management concluded that our internal control over financial reporting was effective as of the end of the period covered by this Annual Report on Form 10-K.

The effectiveness of our internal control over financial reporting as of December 31, 20192021 has been audited by Ernst & YoungGrant Thornton LLP, an independent registered public accounting firm, as stated in their report which is presented in this Annual Report on Form 10-K.

Changes in Internal Control Over Financial Reporting

During the fourth quarter of 2019, we implemented a new enterprise resource planning system (the “ERP System”) that affects many of our financial processes. The new ERP System is a significant component of our internal control over financial reporting. We believe that this system has improved the efficiency and effectiveness of our processes for recording and reporting financial and other business transactions, as well as our overall systems environment. Other than the ERP System implementation, there was no change

There have not been any changes in our internal control over financial reporting (as thatsuch term is defined in Rules 13a-15(f) and 15d-15(f) under the Exchange Act) during the fourthour most recent fiscal quarter of the year to which this Annual Report on Form 10-K relates that has materially affected, or isare reasonably likely to materially affect, our internal control over financial reporting. For a discussion of risks related to the implementation of our new ERP System, see “Item 1A. Risk Factors—Any material failure, weakness interruption or breach in security of our information systems could prevent us from effectively operating our business.”

116


Item 9B. Other Information.

On February 28, 2020, Essential Properties Realty Trust, Inc. filed a Certificate of Notice (the “Certificate of Notice”)10, 2022, through our Operating Partnership, we entered into an amendment to our Amended and Restated Credit Agreement with Wells Fargo Bank, National Association, as Administrative Agent, Barclays Bank PLC, as Existing Agent, and the lenders party thereto, relating to its charterour Revolving Credit Facility and our April 2019 Term Loan. Among other things, the amendment provides for revolving loans of up to $600.0 million, with a scheduled maturity of the State DepartmentRevolving Credit Facility of AssessmentsFebruary 10, 2026. The $200.0 million April 2019 Term Loan matures on April 12, 2024. The Revolving Credit Facility and Taxationthe April 2019 Term Loan initially bear interest at an annual rate of Maryland. The Certificateapplicable Adjusted Term SOFR plus an applicable margin. For more information about this amendment, see “ "Item 7. Management’s Discussion and Analysis of Notice statesFinancial Condition and Results of Operations—Description of Certain Debt.”
Item 9C. Disclosure Regarding Foreign Jurisdictions that the Stockholders Agreement, dated as of June 25, 2018, by and among Essential Properties Realty Trust, Inc.,

109

Prevent Inspections.
Not applicable.
117

and parties named therein, terminated on July 22, 2019 in accordance with its terms. The Certificate of Notice is attached as Exhibit 3.4 to this Annual Report on Form 10-K and is incorporated by reference herein.

110



PART III

Item 10. Directors, Executive Officers and Corporate Governance

The information concerning our directors and executive officers required by Item 10 will be included in the Proxy Statement to be filed relating to our 20202021 Annual Meeting of Stockholders and is incorporated herein by reference.

Item 11. Executive Compensation.

The information concerning our executive compensation required by Item 11 will be included in the Proxy Statement to be filed relating to our 20202021 Annual Meeting of Stockholders and is incorporated herein by reference.

Item 12. Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters.

The information concerning our security ownership of certain beneficial owners and management and related stockholder matters (including equity compensation plan information) required by Item 12 will be included in the Proxy Statement to be filed relating to our 20202021 Annual Meeting of Stockholders and is incorporated herein by reference.

Item 13. Certain Relationships and Related Transactions, and Director Independence.

The information concerning certain relationships, related transactions and director independence required by Item 13 will be included in the Proxy Statement to be filed relating to our 20202021 Annual Meeting of Stockholders and is incorporated herein by reference.

Item 14. Principal Accounting Fees and Services.

The information concerning our principal accounting fees and services required by Item 14 will be included in the Proxy Statement to be filed relating to our 20202021 Annual Meeting of Stockholders and is incorporated herein by reference.

111

118


PART IV


Item 15. Exhibits, Financial Statement Schedules.

(a)

(1) and (2) The following financial statements and financial statement schedules are filed as part of this Annual Report on Form 10-K.

(a)(1) and (2) The following financial statements and financial statement schedules are filed as part of this Annual Report on Form 10-K.

Financial Statements. (see(see Item 8)

Report

Reports of Independent Registered Public Accounting Firm

Firms

Consolidated Balance Sheets as of December 31, 20192021 and 2018

2020

Consolidated Statements of Operations for the years ended December 31, 2021, 2020 and 2019
Consolidated Statements of Comprehensive Income for the years ended December 31, 2019, 20182021, 2020 and 2017.

2019

Consolidated Statements of Stockholders’/Members’Stockholders' Equity for the years ended December 31, 2019, 20182021, 2020 and 2017

2019

Consolidated Statements of Cash Flows for the years ended December 31, 2019, 20182021, 2020 and 2017

2019

Notes to Consolidated Financial Statements

Financial Statement Schedules. (see(see schedules beginning on page F-1)

Schedule III - Real Estate and Accumulated Depreciation

Schedule IV - Mortgage Loans on Real Estate

All other schedules are omitted since the required information is not present or is not present in amounts sufficient to require submission of the schedule, or because the information required is included in the consolidated financial statements and notes thereto.

(b)Exhibits. The following exhibits are included or incorporated by reference in this Annual Report on Form 10-K (and are numbered in accordance with Item 601 of Regulation S-K).
119


(b)

Exhibits. The following exhibits are included or incorporated by reference in this Annual Report on Form 10-K (and are numbered in accordance with Item 601 of Regulation S-K).

Exhibit

Number

Description

Exhibit
Number

Description

Articles of Amendment and Restatement of Essential Properties Realty Trust, Inc., dated as of June 19, 2018 (Incorporated by reference to Exhibit 3.1 to the Company’sCompany's Annual Report on Form 10-K filed on February 28, 2019)

Certificate of Correction to the Articles of Amendment and Restatement of Essential Properties Realty Trust, Inc., dated as of February 27, 2019 (Incorporated by reference to Exhibit 3.2 to the Company’sCompany's Annual Report on Form 10-K filed on February 28, 2019)

Certificate of Notice, dated August 8, 2019 (Incorporated by reference to Exhibit 3.1 to the Company’sCompany's Current Report on Form 8-K filed on August 8, 2019)

Certificate of Notice, dated February 28, 2020

(Incorporated by reference to Exhibit 3.4 to the Company's Annual Report on Form 10-K filed on March 2, 2020

Amended and Restated Bylaws of Essential Properties Realty Trust, Inc. (Incorporated by reference to Exhibit 3.23.1 to the Company’sCompany's Current Report on Form 8-K filed on June 26, 2018)

November 16, 2020)

Form of Common Stock Certificate (Incorporated by reference to Exhibit 4.1 to the Company’sCompany's Registration Statement on Form S-11 filed on May 25, 2018)

Description of the Company's Common Stock, $0.01 par value (Incorporated by reference to Exhibit 4.4 to the Company’s Annual Report on Form 10-K filed on February 23, 2021)

Amended and Restated Master Indenture, dated as of July 11, 2017,June 28, 2021, among SCF RC Funding I LLC, SCF RC Funding II LLCEssential Properties, L.P., Essential Properties Realty Trust, Inc. and SCF RC Funding III LLC, each a Delaware limited liability company, collectivelyU.S. Bank National Association, as issuers,trustee, including the form of the Guarantee (Incorporated by reference to Exhibit 4.1 to the Company’s Current Report on Form 8-K filed on June 28, 2021).

First Supplemental Indenture, dated as of June 28, 2021, among Essential Properties, L.P., Essential Properties Realty Trust, Inc. and Citibank, N.A.,U.S. Bank National Association, as indenture trustee, relating to Net-Lease Mortgageincluding the form of the Notes (Incorporated by reference to Exhibit 4.2 to the Company’s Registration StatementCurrent Report on Form S-118-K filed on May 25, 2018)

June 28, 2021)

4.3

Series 2017-1 Indenture Supplement dated as of July 11, 2017, among SCF RC Funding I LLC, SCF RC Funding II LLC, SCF RC Funding III LLC and Citibank, N.A., as indenture trustee (Incorporated by reference to Exhibit 4.4 to the Company’s Registration Statement on Form S-11 filed on May 25, 2018)

4.4*

Description of the Company’s Common Stock, $0.01 par value

Agreement of Limited Partnership of Essential Properties, L.P. (Incorporated by reference to Exhibit 10.1 to the Company’sCompany's Current Report on Form 8-K filed on June 26, 2018)

Indemnification Agreement between Essential Properties Realty Trust, Inc. and Paul T. Bossidy, dated as of June 25, 2018 (Incorporated by reference to Exhibit 10.4 to the Company’s Current Report on Form 8-K filed on June 26, 2018)

10.3

Indemnification Agreement between Essential Properties Realty Trust, Inc. and Daniel P. Donlan, dated as of June 25, 2018 (Incorporated by reference to Exhibit 10.5 to the Company’s Current Report on Form 8-K filed on June 26, 2018)

10.4

Indemnification Agreement between Essential Properties Realty Trust, Inc. and Joyce DeLucca, dated as of June 25, 2018 (Incorporated by reference to Exhibit 10.6 to the Company’s Current Report on Form 8-K filed on June 26, 2018)

10.5

Indemnification Agreement between Essential Properties Realty Trust, Inc. and Scott A. Estes, dated as of June 25, 2018 (Incorporated by reference to Exhibit 10.7 to the Company’s Current Report on Form 8-K filed on June 26, 2018)

10.6

Indemnification Agreement between Essential Properties Realty Trust, Inc. and Hillary P. Hai, dated as of June 25, 2018 (Incorporated by reference to Exhibit 10.9 to the Company’s Current Report on Form 8-K filed on June 26, 2018)

10.7

Indemnification Agreement between Essential Properties Realty Trust, Inc. and Peter M. Mavoides, dated as of June 25, 2018 (Incorporated by reference to Exhibit 10.10 to the Company’s Current Report on Form 8-K filed on June 26, 2018)

10.8

Indemnification Agreement between Essential Properties Realty Trust, Inc. and Stephen D. Sautel, dated as of June 25, 2018 (Incorporated by reference to Exhibit 10.12 to the Company’s Current Report on Form 8-K filed on June 26, 2018)

10.9

Indemnification Agreement between Essential Properties Realty Trust, Inc. and Gregg A. Seibert, dated as of June 25, 2018 (Incorporated by reference to Exhibit 10.13 to the Company’s Current Report on Form 8-K filed on June 26, 2018)

10.10

Indemnification Agreement between Essential Properties Realty Trust, Inc. and Anthony K. Dobkin, dated as of September 3, 2019 (Incorporated by reference to Exhibit 10.1 to the Company’s Current Report on Form 8-K filed on September 3, 2019)

10.11

Indemnification Agreement between Essential Properties Realty Trust, Inc. and Lawrence J. Minich, dated as of January 24, 2020 (Incorporated by reference to Exhibit 10.1 to the Company’s Current Report on Form 8-K filed on January 27, 2020)

10.12

Indemnification Agreement between Essential Properties Realty Trust, Inc. and Heather Leed Neary, dated as of January 24, 2020 (Incorporated by reference to Exhibit 10.2 to the Company’s Current Report on Form 8-K filed on January 27, 2020)

10.13

Indemnification Agreement between Essential Properties Realty Trust, Inc. and Janaki Sivanesan, dated as of January 24, 2020 (Incorporated by reference to Exhibit 10.3 to the Company’s Current Report on Form 8-K filed on January 27, 2020)

10.14*

Indemnification Agreement between Essential Properties Realty Trust, Inc. and Timothy J. Earnshaw, dated as of January 24, 2020

10.15

Amended and Restated Credit Agreement, dated as of April 12, 2019, among the Company, the Operating Partnership, the several lenders from time to time parties thereto, Barclays Bank PLC, as administrative agent, and Citigroup Global Markets Inc. and Bank of America, N.A., as co-syndication agents (Incorporated by reference to Exhibit 10.1 to the Company’sCompany's Current Report on Form 8-K filed on April 18, 2019)

10.16

First Amendment to Amended and Restated Credit Agreement, dated November 22, 2019, among the Company, the Operating Partnership, Barclays Bank PLC, as administrative agent, and the lenders party thereto (Incorporated by reference to Exhibit 10.2 to the Company’sCompany's Current Report on Form 8-K filed on November 27, 2019)

Second Amendment to Amended and Restated Credit Agreement, dated February 10, 2022, among the Company, the Operating Partnership, Wells Fargo Bank, National Association, as administrative agent, Barclays Bank PLC, as existing agent, and the lenders party thereto

Credit Agreement, dated as of November 26, 2019, among the Company, the Operating Partnership, the several lenders from time to time parties thereto, Capital One, National Association, as administrative agent, Suntrust Robinson Humphrey, Inc. and Mizuho Bank Ltd., as co-syndication agents, and Chemical Bank, a division of TCF National Bank, as documentation agent (Incorporated by reference to Exhibit 10.1 to the Company’sCompany's Current Report on Form 8-K filed on November 27, 2019)

112


Exhibit

Number

Description

10.18

Amended and Restated Property Management and ServicingEmployment Agreement, datedeffective as of July 11, 2017, among SCF RC Funding I LLC, SCF RC Funding II LLCJanuary 1, 2022, by and SCF RC Funding III LLC, each a Delaware limited liability company, collectively as issuers, SCF Realty Capital LLC, a Delaware limited liability company, as property manager and special servicer, and Midland Loan Services, a division of PNC Bank, National Association, as back-up manager and Citibank, N.A., as indenture trustee (Incorporated by reference to Exhibit 10.14 to the Company’s Registration Statement on Form S-11 filed on May 25, 2018)

10.19

Employment Agreement between Essential Properties Realty Trust, Inc. and Peter M. Mavoides effective as of June 25, 2018 (Incorporated by reference to Exhibit 10.1510.1 to the Company’sCompany's Current Report on Form 8-K filed on June 26, 2018)

January 6, 2022)

Employment Agreement between Essential Properties Realty Trust, Inc. and Gregg A. Seibert, effective as of June 25, 2018 (Incorporated by reference to Exhibit 10.16 to the Company’sCompany's Current Report on Form 8-K filed on June 26, 2018)

10.21

Employment Agreement between Essential Properties Realty Trust, Inc. and Hillary P. Hai, effective as of June 25, 2018 (Incorporated by reference to Exhibit 10.17 to the Company’s Current Report on Form 8-K filed on June 26, 2018)

10.22

Essential Properties Realty Trust, Inc. 2018 Incentive Award Plan, effective as of June 19, 2018 (Incorporated by reference to Exhibit 10.18 to the Company’s Current Report on Form 8-K filed on June 26, 2018)

Employment Agreement between Essential Properties Realty Trust, Inc. and Mark E. Patten, effective as of August 10, 2020 (Incorporated by reference to Exhibit 10.1 to the Company's Current Report on Form 8-K filed on July 7, 2020)
120


Exhibit
Number
Description
Form of Indemnification Agreement between Essential Properties Realty Trust, Inc. and each of its directors and executive officers (Incorporated by reference to Exhibit 10.2 to the Company’s Current Report on Form 8-K filed on July 7, 2020)
Letter from Ernst & Young LLP (Incorporated by reference to Exhibit 16.1 to the Company’s Current Report on Form 8-K filed on March 30, 2021).

Subsidiaries of the Company

List of Guarantors and Subsidiary Issuers of Guaranteed Securities

Consent of Independent Registered Public Accounting Firm.

Grant Thornton LLP

Consent of Ernst & Young LLP

Power of Attorney (set forth on the signature page to this Annual Report on Form 10-K)

Certification of Principal Executive Officer Pursuant to Rules 13a-14(a) and 15d-14(a) under the Securities Exchange Act of 1934, as Adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002

Certification of Principal Financial Officer Pursuant to Rules 13a-14(a) and 15d-14(a) under the Securities Exchange Act of 1934, as Adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002

Certification of Principal Executive Officer Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002

Certification of Principal Financial Officer Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002

101.INS*

XBRL Instance Document

101.SCH*

XBRL Taxonomy Extension Schema Document

101.CAL*

XBRL Taxonomy Extension Calculation Linkbase Document

101.DEF*

XBRL Taxonomy Extension Definition Linkbase Document

101.LAB*

XBRL Taxonomy Extension Label Linkbase Document

101.PRE*

XBRL Taxonomy Extension Presentation Linkbase Document

104*Cover Page Interactive Data File (embedded within the Inline XBRL document)

*

Filed herewith.

**

Furnished herewith.

*

Filed herewith.

**Furnished herewith.
Indicates management contract or compensatory plan.

Item 16. Form 10-K Summary

None

121


113


SIGNATURES

SIGNATURES
Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

ESSENTIAL PROPERTIES REALTY TRUST, INC.

Date: March 2, 2020

February 16, 2022

By:

/s/ Peter M. Mavoides

Peter M. Mavoides

President and Chief Executive Officer

(Principal Executive Officer)

POWER OF ATTORNEY

KNOW ALL PERSONS BY THESE PRESENTS, that each person whose signature appears below does hereby constitute and appoint Peter M. Mavoides and Hillary P. Hai,Mark E. Patten, and each of them singly, his or her true and lawful attorneys with full power to them, and each of them singly, to sign for each of the undersigned and in his or her name in the capacities indicated below, any and all amendments to this Annual Report on Form 10-K, and generally to do all such things in our names and in our capacities as officers and directors to enable Essential Properties Realty Trust, Inc. to comply with the provisions of the Securities Exchange Act of 1934, as amended, and all requirements of the Securities and Exchange Commission in connection therewith.

114


Pursuant to the requirements of the Securities Exchange Act of 1934, this report has been signed below by the following persons on behalf of the registrant and in the capacities and on the dates indicated.

122


Name

Title

Date

Name

Title

Date

/s/ Peter M. Mavoides

Director, President and Chief Executive Officer

March 2, 2020

February 16, 2022

Peter M. Mavoides

(Principal Executive Officer)

/s/ Hillary P. Hai

Mark E. Patten

Executive Vice President, Treasurer and Chief Financial Officer

March 2, 2020

February 16, 2022

Hillary P. Hai

Mark E. Patten

(Principal Financial Officer)

/s/ Timothy J. Earnshaw

 Senior Vice President and Chief Accounting Officer

March 2, 2020

February 16, 2022

Timothy J. Earnshaw

(Principal Accounting Officer)

/s/ Paul T. Bossidy

Director

March 2, 2020

February 16, 2022

Paul T. Bossidy

/s/ Joyce DeLucca

Director

March 2, 2020

February 16, 2022

Joyce DeLucca

/s/ Anthony K. Dobkin

Director

March 2, 2020

Anthony K. Dobkin

/s/ Scott A. Estes

Director

March 2, 2020

February 16, 2022

Scott A. Estes

/s/ Lawrence J. Minich

Director

March 2, 2020

February 16, 2022

Lawrence J. Minich

/s/ Heather Leed Neary

Director

March 2, 2020

February 16, 2022

Heather Leed Neary

/s/ Stephen D. Sautel

Director

March 2, 2020

February 16, 2022

Stephen D. Sautel

/s/ Janaki Sivanesan

Director

March 2, 2020

February 16, 2022

Janaki Sivanesan

115


ESSENTIAL PROPERTIES REALTY TRUST, INC. AND ESSENTIAL PROPERTIES REALTY TRUST, INC. PREDECESSOR

Schedule III - Real Estate and Accumulated Depreciation

As of December 31, 2019

(Dollar amounts in thousands)

Description(a)

 

 

 

Initial Cost to Company

 

 

Cost Capitalized Subsequent

to Acquisition

 

 

 

Gross Amount at

December 31, 2019(b)(c)

 

 

Accumulated

 

 

 

 

 

Tenant Industry

 

City

 

State

 

Encumbrances

 

Land &

Improvements

 

 

Building &

Improvements

 

 

Land &

Improvements

 

 

 

Building &

Improvements

 

 

 

Land &

Improvements

 

 

Building &

Improvements

 

 

Total

 

 

Depreciation

(d)(e)

 

 

Year

Constructed

 

Date

Acquired

Restaurants - Quick Service

 

Alexander City

 

AL

 

{f}

 

$

184

 

 

$

242

 

 

$

 

 

 

$

 

 

 

$

184

 

 

$

242

 

 

$

426

 

 

$

34

 

 

1987

 

6/16/2016

Restaurants - Quick Service

 

Zanesville

 

OH

 

{f}

 

 

397

 

 

 

277

 

 

 

 

 

 

 

 

 

 

 

397

 

 

 

277

 

 

 

674

 

 

 

33

 

 

1988

 

6/16/2016

Restaurants - Quick Service

 

Belleville

 

IL

 

{f}

 

 

314

 

 

 

369

 

 

 

 

 

 

 

 

 

 

 

314

 

 

 

369

 

 

 

683

 

 

 

47

 

 

1988

 

6/16/2016

Restaurants - Quick Service

 

Grand Rapids

 

MI

 

{f}

 

 

177

 

 

 

346

 

 

 

 

 

 

 

 

 

 

 

177

 

 

 

346

 

 

 

523

 

 

 

45

 

 

1989

 

6/16/2016

Restaurants - Quick Service

 

Petaluma

 

CA

 

{f}

 

 

467

 

 

 

533

 

 

 

 

 

 

 

 

 

 

 

467

 

 

 

533

 

 

 

1,000

 

 

 

69

 

 

1992

 

6/16/2016

Restaurants - Quick Service

 

Clarkesville

 

GA

 

 

 

 

178

 

 

 

 

 

 

 

 

 

 

 

 

 

 

178

 

 

 

 

 

 

178

 

 

 

 

 

 

 

6/16/2016

Restaurants - Quick Service

 

Philadelphia

 

PA

 

 

 

 

485

 

 

 

626

 

 

 

 

 

 

 

 

 

 

 

485

 

 

 

626

 

 

 

1,111

 

 

 

84

 

 

1980

 

6/16/2016

Other Services

 

Nashville

 

TN

 

 

 

 

332

 

 

 

106

 

 

 

 

 

 

 

 

 

 

 

332

 

 

 

106

 

 

 

438

 

 

 

27

 

 

1992

 

6/16/2016

Restaurants - Quick Service

 

Ruskin

 

FL

 

{f}

 

 

641

 

 

 

 

 

 

 

 

 

 

 

 

 

 

641

 

 

 

 

 

 

641

 

 

 

 

 

1993

 

6/16/2016

Restaurants - Quick Service

 

Brownsville

 

TX

 

{f}

 

 

561

 

 

 

474

 

 

 

 

 

 

 

 

 

 

 

561

 

 

 

474

 

 

 

1,035

 

 

 

66

 

 

1995

 

6/16/2016

Restaurants - Quick Service

 

Waco

 

TX

 

{f}

 

 

633

 

 

 

382

 

 

 

 

 

 

 

 

 

 

 

633

 

 

 

382

 

 

 

1,015

 

 

 

49

 

 

1991

 

6/16/2016

Restaurants - Family Dining

 

Palantine

 

IL

 

{f}

 

 

926

 

 

 

354

 

 

 

 

 

 

 

 

 

 

 

926

 

 

 

354

 

 

 

1,280

 

 

 

63

 

 

1990

 

6/16/2016

Restaurants - Family Dining

 

LaGrange

 

IL

 

{f}

 

 

446

 

 

 

851

 

 

 

 

 

 

 

 

 

 

 

446

 

 

 

851

 

 

 

1,297

 

 

 

97

 

 

1990

 

6/16/2016

Restaurants - Family Dining

 

Jacksonville

 

FL

 

{f}

 

 

1,086

 

 

 

957

 

 

 

 

 

 

 

 

 

 

 

1,086

 

 

 

957

 

 

 

2,043

 

 

 

163

 

 

1997

 

6/16/2016

Restaurants - Casual Dining

 

Corpus Christi

 

TX

 

{f}

 

 

1,160

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,160

 

 

 

 

 

 

1,160

 

 

 

 

 

2015

 

6/16/2016

Restaurants - Casual Dining

 

Centennial

 

CO

 

{f}

 

 

1,593

 

 

 

3,400

 

 

 

 

 

 

 

 

 

 

 

1,593

 

 

 

3,400

 

 

 

4,993

 

 

 

333

 

 

1993

 

6/16/2016

Restaurants - Quick Service

 

Redford

 

MI

 

 

 

 

468

 

 

 

567

 

 

 

 

 

 

 

 

 

 

 

468

 

 

 

567

 

 

 

1,035

 

 

 

73

 

 

1998

 

6/16/2016

Other Services

 

Landrum

 

SC

 

{f}

 

 

214

 

 

 

87

 

 

 

 

 

 

 

 

 

 

 

214

 

 

 

87

 

 

 

301

 

 

 

18

 

 

1992

 

6/16/2016

Restaurants - Family Dining

 

Virginia Beach

 

VA

 

 

 

 

90

 

 

 

192

 

 

 

 

 

 

 

 

 

 

 

90

 

 

 

192

 

 

 

282

 

 

 

80

 

 

1997

 

6/16/2016

Restaurants - Casual Dining

 

Thomasville

 

GA

 

 

 

 

903

 

 

 

233

 

 

 

 

 

 

 

600

 

 

 

 

903

 

 

 

833

 

 

 

1,736

 

 

 

76

 

 

1999

 

6/16/2016

Restaurants - Casual Dining

 

Grapevine

 

TX

 

{f}

 

 

1,385

 

 

 

977

 

 

 

 

 

 

 

 

 

 

 

1,385

 

 

 

977

 

 

 

2,362

 

 

 

130

 

 

1999

 

6/16/2016

Restaurants - Family Dining

 

Plano

 

TX

 

 

 

 

207

 

 

 

424

 

 

 

 

 

 

 

 

 

 

 

207

 

 

 

424

 

 

 

631

 

 

 

173

 

 

1998

 

6/16/2016

Restaurants - Family Dining

 

Coon Rapids

 

MN

 

{f}

 

 

635

 

 

 

856

 

 

 

 

 

 

 

 

 

 

 

635

 

 

 

856

 

 

 

1,491

 

 

 

112

 

 

1991

 

6/16/2016

Restaurants - Family Dining

 

Mankato

 

MN

 

{f}

 

 

700

 

 

 

585

 

 

 

 

 

 

 

 

 

 

 

700

 

 

 

585

 

 

 

1,285

 

 

 

97

 

 

1992

 

6/16/2016

Restaurants - Casual Dining

 

Omaha

 

NE

 

{f}

 

 

465

 

 

 

1,184

 

 

 

(203

)

(g)

 

 

(498

)

(g)

 

 

262

 

 

 

686

 

 

 

948

 

 

 

126

 

 

1979

 

6/16/2016

Restaurants - Family Dining

 

Merrillville

 

IN

 

{f}

 

 

797

 

 

 

322

 

 

 

 

 

 

 

 

 

 

 

797

 

 

 

322

 

 

 

1,119

 

 

 

41

 

 

1977

 

6/16/2016

Restaurants - Family Dining

 

Blaine

 

MN

 

{f}

 

 

609

 

 

 

780

 

 

 

 

 

 

 

 

`

 

 

609

 

 

 

780

 

 

 

1,389

 

 

 

102

 

 

1978

 

6/16/2016

Restaurants - Family Dining

 

Green Bay

 

WI

 

{f}

 

 

549

 

 

 

373

 

 

 

 

 

 

 

 

 

 

 

549

 

 

 

373

 

 

 

922

 

 

 

69

 

 

1977

 

6/16/2016

Restaurants - Family Dining

 

Appleton

 

WI

 

{f}

 

 

441

 

 

 

590

 

 

 

 

 

 

 

 

 

 

 

441

 

 

 

590

 

 

 

1,031

 

 

 

87

 

 

1977

 

6/16/2016

Restaurants - Family Dining

 

Waterloo

 

IA

 

{f}

 

 

466

 

 

 

391

 

 

 

 

 

 

 

 

 

 

 

466

 

 

 

391

 

 

 

857

 

 

 

66

 

 

1978

 

6/16/2016

Restaurants - Family Dining

 

St. Joseph

 

MO

 

{f}

 

 

559

 

 

 

371

 

 

 

 

 

 

 

 

 

 

 

559

 

 

 

371

 

 

 

930

 

 

 

63

 

 

1978

 

6/16/2016

Restaurants - Family Dining

 

Gladstone

 

MO

 

{f}

 

 

479

 

 

 

783

 

 

 

 

 

 

 

 

 

 

 

479

 

 

 

783

 

 

 

1,262

 

 

 

99

 

 

1979

 

6/16/2016

Restaurants - Family Dining

 

Brainerd

 

MN

 

{f}

 

 

761

 

 

 

547

 

 

 

 

 

 

 

 

 

 

 

761

 

 

 

547

 

 

 

1,308

 

 

 

80

 

 

1990

 

6/16/2016

Restaurants - Family Dining

 

Cedar Rapids

 

IA

 

{f}

 

 

804

 

 

 

563

 

 

 

 

 

 

 

 

 

 

 

804

 

 

 

563

 

 

 

1,367

 

 

 

80

 

 

1994

 

6/16/2016

Restaurants - Family Dining

 

Brooklyn Park

 

MN

 

{f}

 

 

725

 

 

 

693

 

 

 

 

 

 

 

 

 

 

 

725

 

 

 

693

 

 

 

1,418

 

 

 

102

 

 

1997

 

6/16/2016

Restaurants - Quick Service

 

Pontiac

 

MI

 

{f}

 

 

316

 

 

 

423

 

 

 

 

 

 

 

 

 

 

 

316

 

 

 

423

 

 

 

739

 

 

 

61

 

 

2003

 

6/16/2016

Restaurants - Quick Service

 

Troy

 

MI

 

 

 

 

674

 

 

 

 

 

 

 

 

 

 

 

 

 

 

674

 

 

 

 

 

 

674

 

 

 

 

 

 

 

6/16/2016

Restaurants - Quick Service

 

The Woodlands

 

TX

 

{f}

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2001

 

6/16/2016

Restaurants - Quick Service

 

Ellsworth

 

ME

 

 

 

 

37

 

 

 

51

 

 

 

 

 

 

 

 

 

 

 

37

 

 

 

51

 

 

 

88

 

 

 

69

 

 

1979

 

6/16/2016

Restaurants - Quick Service

 

Clay

 

NY

 

{f}

 

 

129

 

 

 

413

 

 

 

 

 

 

 

 

 

 

 

129

 

 

 

413

 

 

 

542

 

 

 

236

 

 

1991

 

6/16/2016

Restaurants - Quick Service

 

Buna

 

TX

 

{f}

 

 

152

 

 

 

138

 

 

 

 

 

 

 

 

 

 

 

152

 

 

 

138

 

 

 

290

 

 

 

21

 

 

1976

 

6/16/2016

Restaurants - Quick Service

 

Carthage

 

TX

 

{f}

 

 

111

 

 

 

239

 

 

 

 

 

 

 

 

 

 

 

111

 

 

 

239

 

 

 

350

 

 

 

32

 

 

1975

 

6/16/2016


116


Description(a)

 

 

 

Initial Cost to Company

 

 

Cost Capitalized Subsequent

to Acquisition

 

 

 

Gross Amount at

December 31, 2019(b)(c)

 

 

Accumulated

 

 

 

 

 

Tenant Industry

 

City

 

State

 

Encumbrances

 

Land &

Improvements

 

 

Building &

Improvements

 

 

Land &

Improvements

 

 

 

Building &

Improvements

 

 

 

Land &

Improvements

 

 

Building &

Improvements

 

 

Total

 

 

Depreciation

(d)(e)

 

 

Year

Constructed

 

Date

Acquired

Restaurants - Quick Service

 

Dayton

 

TX

 

{f}

 

$

195

 

 

$

174

 

 

$

 

 

 

$

 

 

 

$

195

 

 

$

174

 

 

$

369

 

 

$

24

 

 

1969

 

6/16/2016

Restaurants - Quick Service

 

Diboll

 

TX

 

{f}

 

 

92

 

 

 

177

 

 

 

 

 

 

 

 

 

 

 

92

 

 

 

177

 

 

 

269

 

 

 

24

 

 

1990

 

6/16/2016

Restaurants - Quick Service

 

Huntington

 

TX

 

{f}

 

 

120

 

 

 

180

 

 

 

 

 

 

 

 

 

 

 

120

 

 

 

180

 

 

 

300

 

 

 

31

 

 

1980

 

6/16/2016

Restaurants - Quick Service

 

Huntsville

 

TX

 

{f}

 

 

120

 

 

 

290

 

 

 

 

 

 

 

 

 

 

 

120

 

 

 

290

 

 

 

410

 

 

 

34

 

 

1985

 

6/16/2016

Restaurants - Quick Service

 

Jasper

 

TX

 

{f}

 

 

111

 

 

 

209

 

 

 

 

 

 

 

 

 

 

 

111

 

 

 

209

 

 

 

320

 

 

 

27

 

 

1992

 

6/16/2016

Restaurants - Quick Service

 

Kountze

 

TX

 

{f}

 

 

120

 

 

 

290

 

 

 

 

 

 

 

 

 

 

 

120

 

 

 

290

 

 

 

410

 

 

 

34

 

 

1995

 

6/16/2016

Restaurants - Quick Service

 

Rusk

 

TX

 

{f}

 

 

129

 

 

 

142

 

 

 

 

 

 

 

 

 

 

 

129

 

 

 

142

 

 

 

271

 

 

 

23

 

 

1989

 

6/16/2016

Restaurants - Quick Service

 

Sour Lake

 

TX

 

{f}

 

 

204

 

 

 

114

 

 

 

 

 

 

 

 

 

 

 

204

 

 

 

114

 

 

 

318

 

 

 

21

 

 

1978

 

6/16/2016

Restaurants - Quick Service

 

Vernon

 

CT

 

 

 

 

155

 

 

 

208

 

 

 

 

 

 

 

 

 

 

 

155

 

 

 

208

 

 

 

363

 

 

 

54

 

 

1983

 

6/16/2016

Restaurants - Quick Service

 

Battle Creek

 

MI

 

{f}

 

 

114

 

 

 

690

 

 

 

 

 

 

 

 

 

 

 

114

 

 

 

690

 

 

 

804

 

 

 

76

 

 

1969

 

6/16/2016

Restaurants - Quick Service

 

Mt Clemens

 

MI

 

{f}

 

 

446

 

 

 

394

 

 

 

 

 

 

 

 

 

 

 

446

 

 

 

394

 

 

 

840

 

 

 

74

 

 

1989

 

6/16/2016

Restaurants - Quick Service

 

Clio

 

MI

 

{f}

 

 

350

 

 

 

889

 

 

 

 

 

 

 

 

 

 

 

350

 

 

 

889

 

 

 

1,239

 

 

 

104

 

 

1991

 

6/16/2016

Restaurants - Quick Service

 

Charlotte

 

MI

 

{f}

 

 

190

 

 

 

722

 

 

 

 

 

 

 

 

 

 

 

190

 

 

 

722

 

 

 

912

 

 

 

79

 

 

1991

 

6/16/2016

Restaurants - Quick Service

 

St. Johns

 

MI

 

{f}

 

 

218

 

 

 

403

 

 

 

 

 

 

 

 

 

 

 

218

 

 

 

403

 

 

 

621

 

 

 

60

 

 

1991

 

6/16/2016

Automotive Service

 

Burnsville

 

MN

 

 

 

 

734

 

 

 

309

 

 

 

180

 

 

 

 

6

 

 

 

 

914

 

 

 

315

 

 

 

1,229

 

 

 

61

 

 

1973

 

6/16/2016

Restaurants - Family Dining

 

Albert Lea

 

MN

 

{f}

 

 

337

 

 

 

463

 

 

 

 

 

 

 

 

 

 

 

337

 

 

 

463

 

 

 

800

 

 

 

73

 

 

1975

 

6/16/2016

Restaurants - Family Dining

 

Crystal

 

MN

 

{f}

 

 

821

 

 

 

178

 

 

 

 

 

 

 

 

 

 

 

821

 

 

 

178

 

 

 

999

 

 

 

44

 

 

1975

 

6/16/2016

Restaurants - Casual Dining

 

West Monroe

 

LA

 

{f}

 

 

343

 

 

 

94

 

 

 

 

 

 

 

 

 

 

 

343

 

 

 

94

 

 

 

437

 

 

 

19

 

 

1988

 

6/16/2016

Restaurants - Quick Service

 

Greenfield

 

WI

 

{f}

 

 

556

 

 

 

789

 

 

 

 

 

 

 

 

 

 

 

556

 

 

 

789

 

 

 

1,345

 

 

 

98

 

 

1983

 

6/16/2016

Restaurants - Casual Dining

 

Desoto

 

TX

 

{f}

 

 

728

 

 

 

156

 

 

 

 

 

 

 

 

 

 

 

728

 

 

 

156

 

 

 

884

 

 

 

29

 

 

1985

 

6/16/2016

Restaurants - Quick Service

 

West Berlin

 

NJ

 

 

 

 

250

 

 

 

399

 

 

 

 

 

 

 

 

 

 

 

250

 

 

 

399

 

 

 

649

 

 

 

57

 

 

1992

 

6/16/2016

Restaurants - Quick Service

 

Redford

 

MI

 

 

 

 

479

 

 

 

 

 

 

 

 

 

 

 

 

 

 

479

 

 

 

-

 

 

 

479

 

 

 

 

 

 

 

6/16/2016

Restaurants - Quick Service

 

Bridgeport

 

MI

 

 

 

 

309

 

 

 

619

 

 

 

 

 

 

 

 

 

 

 

309

 

 

 

619

 

 

 

928

 

 

 

88

 

 

1989

 

6/16/2016

Restaurants - Quick Service

 

College Station

 

TX

 

{f}

 

 

383

 

 

 

569

 

 

 

 

 

 

 

 

 

 

 

383

 

 

 

569

 

 

 

952

 

 

 

63

 

 

1984

 

6/16/2016

Restaurants - Quick Service

 

Birmingham

 

AL

 

{f}

 

 

261

 

 

 

780

 

 

 

 

 

 

 

 

 

 

 

261

 

 

 

780

 

 

 

1,041

 

 

 

86

 

 

2000

 

6/16/2016

Restaurants - Quick Service

 

Oneonta

 

AL

 

{f}

 

 

220

 

 

 

485

 

 

 

 

 

 

 

 

 

 

 

220

 

 

 

485

 

 

 

705

 

 

 

56

 

 

1993

 

6/16/2016

Restaurants - Quick Service

 

Union City

 

GA

 

{f}

 

 

416

 

 

 

746

 

 

 

 

 

 

 

 

 

 

 

416

 

 

 

746

 

 

 

1,162

 

 

 

86

 

 

1976

 

6/16/2016

Restaurants - Quick Service

 

Marietta

 

GA

 

{f}

 

 

214

 

 

 

618

 

 

 

 

 

 

 

 

 

 

 

214

 

 

 

618

 

 

 

832

 

 

 

68

 

 

1979

 

6/16/2016

Restaurants - Quick Service

 

Vicksburg

 

MS

 

{f}

 

 

203

 

 

 

627

 

 

 

 

 

 

 

 

 

 

 

203

 

 

 

627

 

 

 

830

 

 

 

68

 

 

1979

 

6/16/2016

Restaurants - Quick Service

 

Riverdale

 

GA

 

{f}

 

 

309

 

 

 

584

 

 

 

 

 

 

 

 

 

 

 

309

 

 

 

584

 

 

 

893

 

 

 

67

 

 

1978

 

6/16/2016

Restaurants - Quick Service

 

Snellville

 

GA

 

{f}

 

 

242

 

 

 

484

 

 

 

 

 

 

 

 

 

 

 

242

 

 

 

484

 

 

 

726

 

 

 

58

 

 

1981

 

6/16/2016

Restaurants - Quick Service

 

Trussville

 

AL

 

{f}

 

 

243

 

 

 

480

 

 

 

 

 

 

 

 

 

 

 

243

 

 

 

480

 

 

 

723

 

 

 

56

 

 

1996

 

6/16/2016

Restaurants - Quick Service

 

Forest Park

 

GA

 

{f}

 

 

233

 

 

 

341

 

 

 

 

 

 

 

 

 

 

 

233

 

 

 

341

 

 

 

574

 

 

 

39

 

 

1988

 

6/16/2016

Restaurants - Quick Service

 

Decatur

 

GA

 

{f}

 

 

239

 

 

 

714

 

 

 

 

 

 

 

 

 

 

 

239

 

 

 

714

 

 

 

953

 

 

 

78

 

 

1982

 

6/16/2016

Restaurants - Quick Service

 

Monroe

 

GA

 

{f}

 

 

302

 

 

 

733

 

 

 

 

 

 

 

 

 

 

 

302

 

 

 

733

 

 

 

1,035

 

 

 

82

 

 

1985

 

6/16/2016

Restaurants - Quick Service

 

Decatur

 

GA

 

{f}

 

 

292

 

 

 

463

 

 

 

 

 

 

 

 

 

 

 

292

 

 

 

463

 

 

 

755

 

 

 

50

 

 

1983

 

6/16/2016

Restaurants - Quick Service

 

Columbia

 

SC

 

{f}

 

 

241

 

 

 

461

 

 

 

 

 

 

 

 

 

 

 

241

 

 

 

461

 

 

 

702

 

 

 

58

 

 

1981

 

6/16/2016

Restaurants - Quick Service

 

Decatur

 

GA

 

{f}

 

 

302

 

 

 

721

 

 

 

 

 

 

 

 

 

 

 

302

 

 

 

721

 

 

 

1,023

 

 

 

81

 

 

1986

 

6/16/2016

Restaurants - Quick Service

 

Conyers

 

GA

 

{f}

 

 

330

 

 

 

767

 

 

 

 

 

 

 

 

 

 

 

330

 

 

 

767

 

 

 

1,097

 

 

 

87

 

 

1982

 

6/16/2016

Restaurants - Quick Service

 

Stockbridge

 

GA

 

{f}

 

 

396

 

 

 

771

 

 

 

 

 

 

 

 

 

 

 

396

 

 

 

771

 

 

 

1,167

 

 

 

83

 

 

1975

 

6/16/2016

Restaurants - Quick Service

 

Lawrenceville

 

GA

 

{f}

 

 

306

 

 

 

550

 

 

 

 

 

 

 

 

 

 

 

306

 

 

 

550

 

 

 

856

 

 

 

68

 

 

1988

 

6/16/2016

Restaurants - Quick Service

 

Lithonia

 

GA

 

{f}

 

 

290

 

 

 

606

 

 

 

 

 

 

 

 

 

 

 

290

 

 

 

606

 

 

 

896

 

 

 

67

 

 

1979

 

6/16/2016

Restaurants - Quick Service

 

Tucker

 

GA

 

{f}

 

 

339

 

 

 

586

 

 

 

 

 

 

 

 

 

 

 

339

 

 

 

586

 

 

 

925

 

 

 

67

 

 

1976

 

6/16/2016

Restaurants - Quick Service

 

Covington

 

GA

 

{f}

 

 

379

 

 

 

722

 

 

 

 

 

 

 

 

 

 

 

379

 

 

 

722

 

 

 

1,101

 

 

 

84

 

 

1979

 

6/16/2016

Restaurants - Quick Service

 

Columbus

 

GA

 

{f}

 

 

174

 

 

 

442

 

 

 

 

 

 

 

 

 

 

 

174

 

 

 

442

 

 

 

616

 

 

 

50

 

 

1987

 

6/16/2016

Restaurants - Quick Service

 

Owensboro

 

KY

 

{f}

 

 

263

 

 

 

155

 

 

 

 

 

 

 

754

 

 

 

 

263

 

 

 

909

 

 

 

1,172

 

 

 

23

 

 

1986

 

6/16/2016

Restaurants - Quick Service

 

Tupelo

 

MS

 

{f}

 

 

731

 

 

 

329

 

 

 

 

 

 

 

 

 

 

 

731

 

 

 

329

 

 

 

1,060

 

 

 

46

 

 

2000

 

6/16/2016

Restaurants - Quick Service

 

New Albany

 

MS

 

{f}

 

 

295

 

 

 

346

 

 

 

 

 

 

 

 

 

 

 

295

 

 

 

346

 

 

 

641

 

 

 

41

 

 

1993

 

6/16/2016

Restaurants - Quick Service

 

Parkersburg

 

WV

 

{f}

 

 

185

 

 

 

570

 

 

 

 

 

 

 

 

 

 

 

185

 

 

 

570

 

 

 

755

 

 

 

66

 

 

1976

 

6/16/2016

Restaurants - Quick Service

 

Ashland

 

KY

 

{f}

 

 

279

 

 

 

858

 

 

 

 

 

 

 

 

 

 

 

279

 

 

 

858

 

 

 

1,137

 

 

 

100

 

 

1979

 

6/16/2016

Restaurants - Quick Service

 

Huntington

 

WV

 

{f}

 

 

223

 

 

 

539

 

 

 

 

 

 

 

 

 

 

 

223

 

 

 

539

 

 

 

762

 

 

 

63

 

 

1979

 

6/16/2016

123

F-1


Description(a)

 

 

 

Initial Cost to Company

 

 

Cost Capitalized Subsequent

to Acquisition

 

 

 

Gross Amount at

December 31, 2019(b)(c)

 

 

Accumulated

 

 

 

 

 

Tenant Industry

 

City

 

State

 

Encumbrances

 

Land &

Improvements

 

 

Building &

Improvements

 

 

Land &

Improvements

 

 

 

Building &

Improvements

 

 

 

Land &

Improvements

 

 

Building &

Improvements

 

 

Total

 

 

Depreciation

(d)(e)

 

 

Year

Constructed

 

Date

Acquired

Restaurants - Quick Service

 

North Little Rock

 

AR

 

{f}

 

$

190

 

 

$

450

 

 

$

 

 

 

$

 

 

 

$

190

 

 

$

450

 

 

$

640

 

 

$

57

 

 

1978

 

6/16/2016

Restaurants - Quick Service

 

Jackson

 

MS

 

{f}

 

 

400

 

 

 

348

 

 

 

 

 

 

 

 

 

 

 

400

 

 

 

348

 

 

 

748

 

 

 

43

 

 

1981

 

6/16/2016

Restaurants - Quick Service

 

Madison

 

TN

 

{f}

 

 

281

 

 

 

458

 

 

 

 

 

 

 

 

 

 

 

281

 

 

 

458

 

 

 

739

 

 

 

51

 

 

1988

 

6/16/2016

Restaurants - Quick Service

 

Little Rock

 

AR

 

{f}

 

 

169

 

 

 

48

 

 

 

 

 

 

 

15

 

 

 

 

169

 

 

 

63

 

 

 

232

 

 

 

16

 

 

1979

 

6/16/2016

Restaurants - Quick Service

 

Hurricane

 

WV

 

{f}

 

 

238

 

 

 

485

 

 

 

 

 

 

 

 

 

 

 

238

 

 

 

485

 

 

 

723

 

 

 

56

 

 

1981

 

6/16/2016

Restaurants - Quick Service

 

Parkersburg

 

WV

 

{f}

 

 

261

 

 

 

513

 

 

 

 

 

 

 

 

 

 

 

261

 

 

 

513

 

 

 

774

 

 

 

63

 

 

1982

 

6/16/2016

Restaurants - Quick Service

 

Chattanooga

 

TN

 

{f}

 

 

407

 

 

 

465

 

 

 

 

 

 

 

 

 

 

 

407

 

 

 

465

 

 

 

872

 

 

 

56

 

 

1983

 

6/16/2016

Restaurants - Quick Service

 

Knoxville

 

TN

 

{f}

 

 

352

 

 

 

347

 

 

 

 

 

 

 

 

 

 

 

352

 

 

 

347

 

 

 

699

 

 

 

41

 

 

1981

 

6/16/2016

Restaurants - Quick Service

 

Jacksonville

 

NC

 

{f}

 

 

284

 

 

 

152

 

 

 

 

 

 

 

878

 

 

 

 

284

 

 

 

1,030

 

 

 

1,314

 

 

 

24

 

 

1986

 

6/16/2016

Restaurants - Quick Service

 

Knoxville

 

TN

 

{f}

 

 

394

 

 

 

271

 

 

 

 

 

 

 

 

 

 

 

394

 

 

 

271

 

 

 

665

 

 

 

35

 

 

1982

 

6/16/2016

Restaurants - Quick Service

 

Forestdale

 

AL

 

{f}

 

 

241

 

 

 

613

 

 

 

 

 

 

 

 

 

 

 

241

 

 

 

613

 

 

 

854

 

 

 

69

 

 

1975

 

6/16/2016

Restaurants - Quick Service

 

Louisville

 

KY

 

{f}

 

 

319

 

 

 

238

 

 

 

 

 

 

 

739

 

 

 

 

319

 

 

 

977

 

 

 

1,296

 

 

 

34

 

 

1988

 

6/16/2016

Restaurants - Quick Service

 

Festus

 

MO

 

{f}

 

 

195

 

 

 

802

 

 

 

 

 

 

 

 

 

 

 

195

 

 

 

802

 

 

 

997

 

 

 

88

 

 

1979

 

6/16/2016

Restaurants - Quick Service

 

Jacksonville

 

FL

 

{f}

 

 

330

 

 

 

542

 

 

 

 

 

 

 

 

 

 

 

330

 

 

 

542

 

 

 

872

 

 

 

66

 

 

1976

 

6/16/2016

Restaurants - Quick Service

 

Jacksonville

 

FL

 

{f}

 

 

220

 

 

 

701

 

 

 

 

 

 

 

 

 

 

 

220

 

 

 

701

 

 

 

921

 

 

 

84

 

 

1979

 

6/16/2016

Restaurants - Quick Service

 

Winter Garden

 

FL

 

{f}

 

 

326

 

 

 

383

 

 

 

 

 

 

 

 

 

 

 

326

 

 

 

383

 

 

 

709

 

 

 

49

 

 

1987

 

6/16/2016

Restaurants - Quick Service

 

Sanford

 

FL

 

{f}

 

 

350

 

 

 

375

 

 

 

 

 

 

 

 

 

 

 

350

 

 

 

375

 

 

 

725

 

 

 

53

 

 

1986

 

6/16/2016

Restaurants - Quick Service

 

Lebanon

 

TN

 

{f}

 

 

311

 

 

 

736

 

 

 

 

 

 

 

 

 

 

 

311

 

 

 

736

 

 

 

1,047

 

 

 

98

 

 

1974

 

6/16/2016

Restaurants - Quick Service

 

Prattville

 

AL

 

{f}

 

 

551

 

 

 

524

 

 

 

 

 

 

 

 

 

 

 

551

 

 

 

524

 

 

 

1,075

 

 

 

64

 

 

1978

 

6/16/2016

Restaurants - Quick Service

 

Calhoun

 

GA

 

{f}

 

 

346

 

 

 

673

 

 

 

 

 

 

 

 

 

 

 

346

 

 

 

673

 

 

 

1,019

 

 

 

79

 

 

1979

 

6/16/2016

Restaurants - Quick Service

 

Mableton

 

GA

 

{f}

 

 

152

 

 

 

366

 

 

 

 

 

 

 

 

 

 

 

152

 

 

 

366

 

 

 

518

 

 

 

45

 

 

1977

 

6/16/2016

Restaurants - Quick Service

 

Brunswick

 

GA

 

{f}

 

 

532

 

 

 

137

 

 

 

 

 

 

 

 

 

 

 

532

 

 

 

137

 

 

 

669

 

 

 

23

 

 

1995

 

6/16/2016

Restaurants - Quick Service

 

Summerville

 

SC

 

{f}

 

 

215

 

 

 

720

 

 

 

 

 

 

 

 

 

 

 

215

 

 

 

720

 

 

 

935

 

 

 

85

 

 

1978

 

6/16/2016

Restaurants - Quick Service

 

Thomaston

 

GA

 

{f}

 

 

193

 

 

 

364

 

 

 

 

 

 

 

 

 

 

 

193

 

 

 

364

 

 

 

557

 

 

 

48

 

 

1987

 

6/16/2016

Restaurants - Quick Service

 

Smyrna

 

GA

 

{f}

 

 

392

 

 

 

311

 

 

 

 

 

 

 

 

 

 

 

392

 

 

 

311

 

 

 

703

 

 

 

41

 

 

1981

 

6/16/2016

Restaurants - Quick Service

 

Smyrna

 

TN

 

{f}

 

 

221

 

 

 

556

 

 

 

 

 

 

 

 

 

 

 

221

 

 

 

556

 

 

 

777

 

 

 

64

 

 

1982

 

6/16/2016

Restaurants - Quick Service

 

Tullahoma

 

TN

 

{f}

 

 

226

 

 

 

701

 

 

 

 

 

 

 

 

 

 

 

226

 

 

 

701

 

 

 

927

 

 

 

85

 

 

1975

 

6/16/2016

Restaurants - Quick Service

 

Shelbyville

 

TN

 

{f}

 

 

323

 

 

 

456

 

 

 

 

 

 

 

 

 

 

 

323

 

 

 

456

 

 

 

779

 

 

 

55

 

 

1976

 

6/16/2016

Restaurants - Quick Service

 

Dallas

 

GA

 

{f}

 

 

260

 

 

 

832

 

 

 

 

 

 

 

 

 

 

 

260

 

 

 

832

 

 

 

1,092

 

 

 

102

 

 

1985

 

6/16/2016

Restaurants - Quick Service

 

North Charleston

 

SC

 

{f}

 

 

121

 

 

 

459

 

 

 

 

 

 

 

 

 

 

 

121

 

 

 

459

 

 

 

580

 

 

 

53

 

 

1990

 

6/16/2016

Restaurants - Quick Service

 

LaGrange

 

GA

 

{f}

 

 

207

 

 

 

562

 

 

 

 

 

 

 

 

 

 

 

207

 

 

 

562

 

 

 

769

 

 

 

67

 

 

1985

 

6/16/2016

Restaurants - Quick Service

 

Cullman

 

AL

 

{f}

 

 

260

 

 

 

723

 

 

 

 

 

 

 

 

 

 

 

260

 

 

 

723

 

 

 

983

 

 

 

88

 

 

1999

 

6/16/2016

Restaurants - Quick Service

 

Batesville

 

MS

 

{f}

 

 

125

 

 

 

551

 

 

 

 

 

 

 

 

 

 

 

125

 

 

 

551

 

 

 

676

 

 

 

64

 

 

1992

 

6/16/2016

Restaurants - Quick Service

 

Phenix City

 

AL

 

{f}

 

 

273

 

 

 

665

 

 

 

 

 

 

 

 

 

 

 

273

 

 

 

665

 

 

 

938

 

 

 

85

 

 

1979

 

6/16/2016

Restaurants - Quick Service

 

Montgomery

 

AL

 

{f}

 

 

333

 

 

 

349

 

 

 

 

 

 

 

 

 

 

 

333

 

 

 

349

 

 

 

682

 

 

 

46

 

 

1986

 

6/16/2016

Restaurants - Quick Service

 

Starke

 

FL

 

{f}

 

 

240

 

 

 

468

 

 

 

 

 

 

 

 

 

 

 

240

 

 

 

468

 

 

 

708

 

 

 

60

 

 

1980

 

6/16/2016

Restaurants - Quick Service

 

Madisonville

 

KY

 

{f}

 

 

302

 

 

 

426

 

 

 

 

 

 

 

 

 

 

 

302

 

 

 

426

 

 

 

728

 

 

 

53

 

 

1976

 

6/16/2016

Restaurants - Quick Service

 

Marietta

 

OH

 

{f}

 

 

175

 

 

 

506

 

 

 

 

 

 

 

 

 

 

 

175

 

 

 

506

 

 

 

681

 

 

 

58

 

 

1979

 

6/16/2016

Restaurants - Quick Service

 

Hueytown

 

AL

 

{f}

 

 

133

 

 

 

711

 

 

 

 

 

 

 

 

 

 

 

133

 

 

 

711

 

 

 

844

 

 

 

82

 

 

1979

 

6/16/2016

Restaurants - Quick Service

 

Gallipolis

 

OH

 

{f}

 

 

247

 

 

 

722

 

 

 

 

 

 

 

 

 

 

 

247

 

 

 

722

 

 

 

969

 

 

 

88

 

 

1979

 

6/16/2016

Restaurants - Quick Service

 

Valdosta

 

GA

 

{f}

 

 

236

 

 

 

545

 

 

 

 

 

 

 

 

 

 

 

236

 

 

 

545

 

 

 

781

 

 

 

63

 

 

1980

 

6/16/2016

Restaurants - Quick Service

 

Douglas

 

GA

 

{f}

 

 

243

 

 

 

557

 

 

 

 

 

 

 

 

 

 

 

243

 

 

 

557

 

 

 

800

 

 

 

65

 

 

1979

 

6/16/2016

Restaurants - Quick Service

 

Fayetteville

 

GA

 

{f}

 

 

300

 

 

 

506

 

 

 

 

 

 

 

 

 

 

 

300

 

 

 

506

 

 

 

806

 

 

 

60

 

 

1984

 

6/16/2016

Restaurants - Quick Service

 

Troy

 

AL

 

{f}

 

 

183

 

 

 

520

 

 

 

 

 

 

 

 

 

 

 

183

 

 

 

520

 

 

 

703

 

 

 

61

 

 

1985

 

6/16/2016

Restaurants - Quick Service

 

Wetumpka

 

AL

 

{f}

 

 

273

 

 

 

416

 

 

 

 

 

 

 

 

 

 

 

273

 

 

 

416

 

 

 

689

 

 

 

52

 

 

1986

 

6/16/2016

Restaurants - Quick Service

 

St. Albans

 

WV

 

{f}

 

 

154

 

 

 

491

 

 

 

 

 

 

 

 

 

 

 

154

 

 

 

491

 

 

 

645

 

 

 

56

 

 

1975

 

6/16/2016

Restaurants - Quick Service

 

Huntington

 

WV

 

{f}

 

 

233

 

 

 

540

 

 

 

 

 

 

 

 

 

 

 

233

 

 

 

540

 

 

 

773

 

 

 

63

 

 

1992

 

6/16/2016

Restaurants - Quick Service

 

Newburgh

 

NY

 

{f}

 

 

913

 

 

 

738

 

 

 

 

 

 

 

 

 

 

 

913

 

 

 

738

 

 

 

1,651

 

 

 

121

 

 

1975

 

6/16/2016

Restaurants - Quick Service

 

Erie

 

PA

 

{f}

 

 

444

 

 

 

562

 

 

 

 

 

 

 

 

 

 

 

444

 

 

 

562

 

 

 

1,006

 

 

 

88

 

 

1977

 

6/16/2016

Restaurants - Quick Service

 

Dickson

 

TN

 

{f}

 

 

292

 

 

 

79

 

 

 

 

 

 

 

29

 

 

 

 

292

 

 

 

108

 

 

 

400

 

 

 

19

 

 

1977

 

6/16/2016

Restaurants - Quick Service

 

South Daytona

 

FL

 

{f}

 

 

416

 

 

 

668

 

 

 

 

 

 

 

 

 

 

 

416

 

 

 

668

 

 

 

1,084

 

 

 

86

 

 

1984

 

6/16/2016

Restaurants - Quick Service

 

Milford

 

NH

 

{f}

 

 

409

 

 

 

355

 

 

 

 

 

 

 

 

 

 

 

409

 

 

 

355

 

 

 

764

 

 

 

53

 

 

1993

 

6/16/2016

F-2


Description(a)

 

 

 

Initial Cost to Company

 

 

Cost Capitalized Subsequent

to Acquisition

 

 

 

Gross Amount at

December 31, 2019(b)(c)

 

 

Accumulated

 

 

 

 

 

Tenant Industry

 

City

 

State

 

Encumbrances

 

Land &

Improvements

 

 

Building &

Improvements

 

 

Land &

Improvements

 

 

 

Building &

Improvements

 

 

 

Land &

Improvements

 

 

Building &

Improvements

 

 

Total

 

 

Depreciation

(d)(e)

 

 

Year

Constructed

 

Date

Acquired

Restaurants - Quick Service

 

Portland

 

OR

 

{f}

 

$

252

 

 

$

131

 

 

$

 

 

 

$

 

 

 

$

252

 

 

$

131

 

 

$

383

 

 

$

22

 

 

2015

 

6/16/2016

Restaurants - Quick Service

 

Superior

 

CO

 

{f}

 

 

370

 

 

 

434

 

 

 

 

 

 

 

 

 

 

 

370

 

 

 

434

 

 

 

804

 

 

 

56

 

 

2002

 

6/16/2016

Restaurants - Casual Dining

 

Fond du Lac

 

WI

 

{f}

 

 

521

 

 

 

1,197

 

 

 

 

 

 

 

 

 

 

 

521

 

 

 

1,197

 

 

 

1,718

 

 

 

107

 

 

1996

 

6/16/2016

Restaurants - Casual Dining

 

Alexandria

 

LA

 

{f}

 

 

837

 

 

 

889

 

 

 

 

 

 

 

 

 

 

 

837

 

 

 

889

 

 

 

1,726

 

 

 

147

 

 

1994

 

6/16/2016

Medical / Dental

 

Hurst

 

TX

 

{f}

 

 

1,462

 

 

 

1,493

 

 

 

 

 

 

 

300

 

 

 

 

1,462

 

 

 

1,793

 

 

 

3,255

 

 

 

220

 

 

1997

 

6/16/2016

Restaurants - Quick Service

 

Jacksonville

 

FL

 

{f}

 

 

872

 

 

 

354

 

 

 

 

 

 

 

 

 

 

 

872

 

 

 

354

 

 

 

1,226

 

 

 

44

 

 

2006

 

6/16/2016

Restaurants - Casual Dining

 

Fleming Island

 

FL

 

{f}

 

 

586

 

 

 

355

 

 

 

 

 

 

 

 

 

 

 

586

 

 

 

355

 

 

 

941

 

 

 

42

 

 

2006

 

6/16/2016

Restaurants - Casual Dining

 

Port St. Lucie

 

FL

 

{f}

 

 

930

 

 

 

1,510

 

 

 

 

 

 

 

 

 

 

 

930

 

 

 

1,510

 

 

 

2,440

 

 

 

189

 

 

1988

 

6/16/2016

Restaurants - Casual Dining

 

Waycross

 

GA

 

{f}

 

 

861

 

 

 

1,700

 

 

 

 

 

 

 

 

 

 

 

861

 

 

 

1,700

 

 

 

2,561

 

 

 

196

 

 

1994

 

6/16/2016

Restaurants - Casual Dining

 

Kingsland

 

GA

 

{f}

 

 

602

 

 

 

1,256

 

 

 

 

 

 

 

 

 

 

 

602

 

 

 

1,256

 

 

 

1,858

 

 

 

155

 

 

1995

 

6/16/2016

Restaurants - Casual Dining

 

Jacksonville

 

FL

 

{f}

 

 

821

 

 

 

1,215

 

 

 

 

 

 

 

 

 

 

 

821

 

 

 

1,215

 

 

 

2,036

 

 

 

165

 

 

1995

 

6/16/2016

Restaurants - Casual Dining

 

North Fort Myers

 

FL

 

{f}

 

 

1,060

 

 

 

1,817

 

 

 

 

 

 

 

 

 

 

 

1,060

 

 

 

1,817

 

 

 

2,877

 

 

 

203

 

 

1994

 

6/16/2016

Restaurants - Casual Dining

 

Port Charlotte

 

FL

 

{f}

 

 

1,021

 

 

 

850

 

 

 

(95

)

(g)

 

 

(79

)

(g)

 

 

926

 

 

 

771

 

 

 

1,697

 

 

 

105

 

 

1995

 

6/16/2016

Restaurants - Casual Dining

 

Cape Coral

 

FL

 

{f}

 

 

741

 

 

 

1,692

 

 

 

 

 

 

 

 

 

 

 

741

 

 

 

1,692

 

 

 

2,433

 

 

 

195

 

 

1996

 

6/16/2016

Restaurants - Casual Dining

 

Panama City Beach

 

FL

 

{f}

 

 

750

 

 

 

959

 

 

 

 

 

 

 

 

 

 

 

750

 

 

 

959

 

 

 

1,709

 

 

 

122

 

 

1999

 

6/16/2016

Restaurants - Casual Dining

 

Dothan

 

AL

 

{f}

 

 

577

 

 

 

1,144

 

 

 

 

 

 

 

 

 

 

 

577

 

 

 

1,144

 

 

 

1,721

 

 

 

136

 

 

1993

 

6/16/2016

Restaurants - Casual Dining

 

Albany

 

GA

 

{f}

 

 

731

 

 

 

1,249

 

 

 

 

 

 

 

 

 

 

 

731

 

 

 

1,249

 

 

 

1,980

 

 

 

143

 

 

1991

 

6/16/2016

Restaurants - Casual Dining

 

Panama City

 

FL

 

{f}

 

 

539

 

 

 

1,389

 

 

 

 

 

 

 

 

 

 

 

539

 

 

 

1,389

 

 

 

1,928

 

 

 

148

 

 

1991

 

6/16/2016

Restaurants - Casual Dining

 

Valdosta

 

GA

 

{f}

 

 

626

 

 

 

957

 

 

 

 

 

 

 

 

 

 

 

626

 

 

 

957

 

 

 

1,583

 

 

 

122

 

 

1994

 

6/16/2016

Restaurants - Casual Dining

 

Gainesville

 

FL

 

{f}

 

 

193

 

 

 

1,930

 

 

 

 

 

 

 

 

 

 

 

193

 

 

 

1,930

 

 

 

2,123

 

 

 

187

 

 

1994

 

6/16/2016

Restaurants - Casual Dining

 

Panama City

 

FL

 

{f}

 

 

673

 

 

 

1,044

 

 

 

50

 

 

 

 

 

 

 

 

723

 

 

 

1,044

 

 

 

1,767

 

 

 

165

 

 

1999

 

6/16/2016

Restaurants - Casual Dining

 

Thomasville

 

GA

 

{f}

 

 

943

 

 

 

580

 

 

 

 

 

 

 

 

 

 

 

943

 

 

 

580

 

 

 

1,523

 

 

 

96

 

 

2002

 

6/16/2016

Restaurants - Family Dining

 

Leesburg

 

FL

 

{f}

 

 

808

 

 

 

720

 

 

 

 

 

 

 

 

 

 

 

808

 

 

 

720

 

 

 

1,528

 

 

 

130

 

 

2007

 

6/16/2016

N/A

 

San Antonio

 

TX

 

 

 

 

105

 

 

 

 

 

 

 

 

 

 

 

 

 

 

105

 

 

 

 

 

 

105

 

 

 

 

 

 

 

6/16/2016

Restaurants - Quick Service

 

Augusta

 

GA

 

{f}

 

 

272

 

 

 

26

 

 

 

 

 

 

 

(26

)

 

 

 

272

 

 

 

 

 

 

272

 

 

 

20

 

 

 

 

6/16/2016

Restaurants - Quick Service

 

Warner Robins

 

GA

 

{f}

 

 

130

 

 

 

174

 

 

 

 

 

 

 

 

 

 

 

130

 

 

 

174

 

 

 

304

 

 

 

28

 

 

1975

 

6/16/2016

Restaurants - Quick Service

 

Beloit

 

WI

 

{f}

 

 

144

 

 

 

1,134

 

 

 

 

 

 

 

 

 

 

 

144

 

 

 

1,134

 

 

 

1,278

 

 

 

115

 

 

1999

 

6/16/2016

Automotive Service

 

Spring

 

TX

 

{f}

 

 

805

 

 

 

1,577

 

 

 

 

 

 

 

 

 

 

 

805

 

 

 

1,577

 

 

 

2,382

 

 

 

181

 

 

2013

 

8/4/2016

Home Furnishings

 

Frisco

 

TX

 

{f}

 

 

2,224

 

 

 

4,779

 

 

 

 

 

 

 

 

 

 

 

2,224

 

 

 

4,779

 

 

 

7,003

 

 

 

436

 

 

2006

 

8/19/2016

Home Furnishings

 

Fort Worth

 

TX

 

{f}

 

 

1,348

 

 

 

7,847

 

 

 

 

 

 

 

 

 

 

 

1,348

 

 

 

7,847

 

 

 

9,195

 

 

 

717

 

 

2007

 

8/19/2016

Convenience Stores

 

Binghamton

 

NY

 

{f}

 

 

273

 

 

 

1,008

 

 

 

 

 

 

 

 

 

 

 

273

 

 

 

1,008

 

 

 

1,281

 

 

 

133

 

 

1970

 

8/22/2016

Convenience Stores

 

Windsor

 

NY

 

{f}

 

 

272

 

 

 

1,101

 

 

 

 

 

 

 

 

 

 

 

272

 

 

 

1,101

 

 

 

1,373

 

 

 

146

 

 

1980

 

8/22/2016

Convenience Stores

 

Greene

 

NY

 

{f}

 

 

557

 

 

 

1,974

 

 

 

 

 

 

 

 

 

 

 

557

 

 

 

1,974

 

 

 

2,531

 

 

 

261

 

 

1989

 

8/22/2016

Convenience Stores

 

Afton

 

NY

 

{f}

 

 

348

 

 

 

1,303

 

 

 

 

 

 

 

 

 

 

 

348

 

 

 

1,303

 

 

 

1,651

 

 

 

172

 

 

1994

 

8/22/2016

Convenience Stores

 

Lansing

 

NY

 

{f}

 

 

861

 

 

 

3,034

 

 

 

 

 

 

 

 

 

 

 

861

 

 

 

3,034

 

 

 

3,895

 

 

 

402

 

 

2010

 

8/22/2016

Convenience Stores

 

Freeville

 

NY

 

{f}

 

 

524

 

 

 

1,457

 

 

 

 

 

 

 

 

 

 

 

524

 

 

 

1,457

 

 

 

1,981

 

 

 

193

 

 

1994

 

8/22/2016

Convenience Stores

 

Marathon

 

NY

 

{f}

 

 

520

 

 

 

2,127

 

 

 

 

 

 

 

 

 

 

 

520

 

 

 

2,127

 

 

 

2,647

 

 

 

281

 

 

1995

 

8/22/2016

Convenience Stores

 

New Hartford

 

NY

 

{f}

 

 

301

 

 

 

863

 

 

 

 

 

 

 

 

 

 

 

301

 

 

 

863

 

 

 

1,164

 

 

 

114

 

 

1995

 

8/22/2016

Convenience Stores

 

Chadwicks

 

NY

 

{f}

 

 

213

 

 

 

784

 

 

 

 

 

 

 

 

 

 

 

213

 

 

 

784

 

 

 

997

 

 

 

104

 

 

1987

 

8/22/2016

Convenience Stores

 

Liberty

 

NY

 

{f}

 

 

219

 

 

 

811

 

 

 

 

 

 

 

 

 

 

 

219

 

 

 

811

 

 

 

1,030

 

 

 

107

 

 

2004

 

8/22/2016

Convenience Stores

 

Earlville

 

NY

 

{f}

 

 

258

 

 

 

985

 

 

 

 

 

 

 

 

 

 

 

258

 

 

 

985

 

 

 

1,243

 

 

 

130

 

 

1997

 

8/22/2016

Convenience Stores

 

Vestal

 

NY

 

{f}

 

 

324

 

 

 

1,285

 

 

 

 

 

 

 

 

 

 

 

324

 

 

 

1,285

 

 

 

1,609

 

 

 

170

 

 

1996

 

8/22/2016

Convenience Stores

 

Delhi

 

NY

 

{f}

 

 

275

 

 

 

1,066

 

 

 

 

 

 

 

 

 

 

 

275

 

 

 

1,066

 

 

 

1,341

 

 

 

141

 

 

1992

 

8/22/2016

Convenience Stores

 

Franklin

 

NY

 

{f}

 

 

423

 

 

 

774

 

 

 

 

 

 

 

 

 

 

 

423

 

 

 

774

 

 

 

1,197

 

 

 

102

 

 

1998

 

8/22/2016

Convenience Stores

 

Endicott

 

NY

 

{f}

 

 

188

 

 

 

576

 

 

 

 

 

 

 

 

 

 

 

188

 

 

 

576

 

 

 

764

 

 

 

76

 

 

1995

 

8/22/2016

Convenience Stores

 

Davenport

 

NY

 

{f}

 

 

324

 

 

 

1,194

 

 

 

 

 

 

 

 

 

 

 

324

 

 

 

1,194

 

 

 

1,518

 

 

 

158

 

 

1993

 

8/22/2016

Restaurants - Family Dining

 

Salem

 

NH

 

 

 

 

131

 

 

 

232

 

 

 

 

 

 

 

 

 

 

 

131

 

 

 

232

 

 

 

363

 

 

 

103

 

 

1998

 

9/16/2016

Restaurants - Quick Service

 

Mansfield

 

OH

 

 

 

 

91

 

 

 

112

 

 

 

(52

)

(g)

 

 

(69

)

(g)

 

 

39

 

 

 

43

 

 

 

82

 

 

 

65

 

 

1988

 

9/16/2016

Other Services

 

Anniston

 

AL

 

{f}

 

 

312

 

 

 

176

 

 

 

 

 

 

 

 

 

 

 

312

 

 

 

176

 

 

 

488

 

 

 

34

 

 

1992

 

9/16/2016

Early Childhood Education

 

Cumming

 

GA

 

{f}

 

 

876

 

 

 

2,357

 

 

 

 

 

 

 

 

 

 

 

876

 

 

 

2,357

 

 

 

3,233

 

 

 

241

 

 

2001

 

9/30/2016

F-3


Description(a)

 

 

 

Initial Cost to Company

 

 

Cost Capitalized Subsequent

to Acquisition

 

 

 

Gross Amount at

December 31, 2019(b)(c)

 

 

Accumulated

 

 

 

 

 

Tenant Industry

 

City

 

State

 

Encumbrances

 

Land &

Improvements

 

 

Building &

Improvements

 

 

Land &

Improvements

 

 

 

Building &

Improvements

 

 

 

Land &

Improvements

 

 

Building &

Improvements

 

 

Total

 

 

Depreciation

(d)(e)

 

 

Year

Constructed

 

Date

Acquired

Early Childhood Education

 

Suwanee

 

GA

 

{f}

 

$

922

 

 

$

2,108

 

 

$

 

 

 

$

 

 

 

$

922

 

 

$

2,108

 

 

$

3,030

 

 

$

216

 

 

2009

 

9/30/2016

Medical / Dental

 

Fort Worth

 

TX

 

 

 

 

1,617

 

 

 

 

 

 

99

 

(g)

 

 

4,185

 

(g)

 

 

1,716

 

 

 

4,185

 

 

 

5,901

 

 

 

244

 

 

2017

 

10/12/2016

Car Washes

 

Acworth

 

GA

 

{f}

 

 

1,346

 

 

 

2,615

 

 

 

 

 

 

 

 

 

 

 

1,346

 

 

 

2,615

 

 

 

3,961

 

 

 

258

 

 

2006

 

10/17/2016

Car Washes

 

Douglasville

 

GA

 

{f}

 

 

1,974

 

 

 

2,882

 

 

 

 

 

 

 

 

 

 

 

1,974

 

 

 

2,882

 

 

 

4,856

 

 

 

284

 

 

2006

 

10/17/2016

Car Washes

 

Hiram

 

GA

 

{f}

 

 

1,376

 

 

 

2,947

 

 

 

 

 

 

 

 

 

 

 

1,376

 

 

 

2,947

 

 

 

4,323

 

 

 

290

 

 

2004

 

10/17/2016

Car Washes

 

Marietta

 

GA

 

{f}

 

 

1,302

 

 

 

2,136

 

 

 

 

 

 

 

 

 

 

 

1,302

 

 

 

2,136

 

 

 

3,438

 

 

 

211

 

 

2002

 

10/17/2016

Medical / Dental

 

Port Charlotte

 

FL

 

{f}

 

 

1,820

 

 

 

2,072

 

 

 

 

 

 

 

 

 

 

 

1,820

 

 

 

2,072

 

 

 

3,892

 

 

 

227

 

 

2000

 

10/20/2016

Automotive Service

 

Lackawanna

 

NY

 

{f}

 

 

231

 

 

 

232

 

 

 

 

 

 

 

 

 

 

 

231

 

 

 

232

 

 

 

463

 

 

 

25

 

 

1987

 

10/28/2016

Automotive Service

 

Cheektowaga

 

NY

 

{f}

 

 

367

 

 

 

509

 

 

 

 

 

 

 

 

 

 

 

367

 

 

 

509

 

 

 

876

 

 

 

54

 

 

1978

 

10/28/2016

Automotive Service

 

Amherst

 

NY

 

{f}

 

 

410

 

 

 

606

 

 

 

 

 

 

 

 

 

 

 

410

 

 

 

606

 

 

 

1,016

 

 

 

64

 

 

1998

 

10/28/2016

Automotive Service

 

Niagara Falls

 

NY

 

{f}

 

 

615

 

 

 

1,025

 

 

 

 

 

 

 

 

 

 

 

615

 

 

 

1,025

 

 

 

1,640

 

 

 

109

 

 

1985

 

10/28/2016

Automotive Service

 

Williamsville

 

NY

 

{f}

 

 

419

 

 

 

1,302

 

 

 

 

 

 

 

 

 

 

 

419

 

 

 

1,302

 

 

 

1,721

 

 

 

138

 

 

1988

 

10/28/2016

Automotive Service

 

Dunkirk

 

NY

 

{f}

 

 

255

 

 

 

187

 

 

 

 

 

 

 

 

 

 

 

255

 

 

 

187

 

 

 

442

 

 

 

20

 

 

1980

 

10/28/2016

Car Washes

 

Tucson

 

AZ

 

{f}

 

 

1,048

 

 

 

2,190

 

 

 

 

 

 

 

 

 

 

 

1,048

 

 

 

2,190

 

 

 

3,238

 

 

 

210

 

 

2010

 

11/9/2016

Restaurants - Quick Service

 

Burlington

 

IA

 

{f}

 

 

444

 

 

 

1,171

 

 

 

 

 

 

 

 

 

 

 

444

 

 

 

1,171

 

 

 

1,615

 

 

 

131

 

 

1976

 

11/15/2016

Restaurants - Quick Service

 

Cedar Rapids

 

IA

 

{f}

 

 

436

 

 

 

1,179

 

 

 

 

 

 

 

 

 

 

 

436

 

 

 

1,179

 

 

 

1,615

 

 

 

132

 

 

1991

 

11/15/2016

Restaurants - Quick Service

 

Muscatine

 

IA

 

{f}

 

 

264

 

 

 

854

 

 

 

 

 

 

 

 

 

 

 

264

 

 

 

854

 

 

 

1,118

 

 

 

96

 

 

1993

 

11/15/2016

Restaurants - Quick Service

 

Fort Madison

 

IA

 

{f}

 

 

304

 

 

 

1,284

 

 

 

 

 

 

 

 

 

 

 

304

 

 

 

1,284

 

 

 

1,588

 

 

 

144

 

 

1987

 

11/15/2016

Restaurants - Quick Service

 

Waterloo

 

IA

 

{f}

 

 

344

 

 

 

846

 

 

 

 

 

 

 

 

 

 

 

344

 

 

 

846

 

 

 

1,190

 

 

 

95

 

 

1982

 

11/15/2016

Restaurants - Quick Service

 

Cedar Falls

 

IA

 

{f}

 

 

375

 

 

 

771

 

 

 

 

 

 

 

 

 

 

 

375

 

 

 

771

 

 

 

1,146

 

 

 

86

 

 

2004

 

11/15/2016

Restaurants - Quick Service

 

Nebraska City

 

NE

 

{f}

 

 

363

 

 

 

748

 

 

 

 

 

 

 

 

 

 

 

363

 

 

 

748

 

 

 

1,111

 

 

 

84

 

 

2014

 

11/15/2016

Restaurants - Quick Service

 

Plattsmouth

 

NE

 

{f}

 

 

304

 

 

 

1,302

 

 

 

 

 

 

 

 

 

 

 

304

 

 

 

1,302

 

 

 

1,606

 

 

 

146

 

 

1999

 

11/15/2016

Restaurants - Quick Service

 

Red Oak

 

IA

 

{f}

 

 

254

 

 

 

1,010

 

 

 

 

 

 

 

 

 

 

 

254

 

 

 

1,010

 

 

 

1,264

 

 

 

113

 

 

2000

 

11/15/2016

Movie Theatres

 

Florence

 

AL

 

{f}

 

 

1,519

 

 

 

6,294

 

 

 

117

 

 

 

 

 

 

 

 

1,636

 

 

 

6,294

 

 

 

7,930

 

 

 

629

 

 

2015

 

12/19/2016

Restaurants - Quick Service

 

Baden

 

PA

 

 

 

 

191

 

 

 

245

 

 

 

(133

)

(g)

 

 

(187

)

(g)

 

 

58

 

 

 

58

 

 

 

116

 

 

 

97

 

 

1962

 

12/28/2016

Restaurants - Casual Dining

 

Gardendale

 

AL

 

{f}

 

 

589

 

 

 

1,984

 

 

 

 

 

 

 

 

 

 

 

589

 

 

 

1,984

 

 

 

2,573

 

 

 

187

 

 

2005

 

12/29/2016

Restaurants - Casual Dining

 

Jasper

 

AL

 

{f}

 

 

468

 

 

 

2,144

 

 

 

 

 

 

 

 

 

 

 

468

 

 

 

2,144

 

 

 

2,612

 

 

 

190

 

 

2005

 

12/29/2016

Restaurants - Casual Dining

 

Homewood

 

AL

 

{f}

 

 

808

 

 

 

1,233

 

 

 

 

 

 

 

 

 

 

 

808

 

 

 

1,233

 

 

 

2,041

 

 

 

125

 

 

1976

 

12/29/2016

Medical / Dental

 

Stevenson

 

AL

 

{f}

 

 

191

 

 

 

466

 

 

 

 

 

 

 

 

 

 

 

191

 

 

 

466

 

 

 

657

 

 

 

51

 

 

1990

 

12/30/2016

Medical / Dental

 

Tucson

 

AZ

 

{f}

 

 

323

 

 

 

780

 

 

 

 

 

 

 

 

 

 

 

323

 

 

 

780

 

 

 

1,103

 

 

 

65

 

 

1967

 

12/30/2016

Medical / Dental

 

Miami

 

FL

 

{f}

 

 

485

 

 

 

982

 

 

 

 

 

 

 

 

 

 

 

485

 

 

 

982

 

 

 

1,467

 

 

 

78

 

 

1981

 

12/30/2016

Medical / Dental

 

Sarasota

 

FL

 

{f}

 

 

323

 

 

 

557

 

 

 

 

 

 

 

 

 

 

 

323

 

 

 

557

 

 

 

880

 

 

 

52

 

 

1973

 

12/30/2016

Medical / Dental

 

Sarasota

 

FL

 

{f}

 

 

485

 

 

 

446

 

 

 

 

 

 

 

 

 

 

 

485

 

 

 

446

 

 

 

931

 

 

 

48

 

 

2001

 

12/30/2016

Medical / Dental

 

Dalton

 

GA

 

{f}

 

 

323

 

 

 

406

 

 

 

 

 

 

 

 

 

 

 

323

 

 

 

406

 

 

 

729

 

 

 

55

 

 

1960

 

12/30/2016

Medical / Dental

 

Alton

 

IL

 

{f}

 

 

252

 

 

 

568

 

 

 

 

 

 

 

 

 

 

 

252

 

 

 

568

 

 

 

820

 

 

 

65

 

 

2001

 

12/30/2016

Medical / Dental

 

Quincy

 

IL

 

{f}

 

 

272

 

 

 

608

 

 

 

 

 

 

 

 

 

 

 

272

 

 

 

608

 

 

 

880

 

 

 

68

 

 

2001

 

12/30/2016

Medical / Dental

 

Clarksville

 

IN

 

{f}

 

 

657

 

 

 

1,033

 

 

 

 

 

 

 

 

 

 

 

657

 

 

 

1,033

 

 

 

1,690

 

 

 

108

 

 

1994

 

12/30/2016

Medical / Dental

 

Terre Haute

 

IN

 

{f}

 

 

292

 

 

 

325

 

 

 

 

 

 

 

 

 

 

 

292

 

 

 

325

 

 

 

617

 

 

 

40

 

 

1998

 

12/30/2016

Medical / Dental

 

Brewster

 

MA

 

{f}

 

 

60

 

 

 

578

 

 

 

 

 

 

 

 

 

 

 

60

 

 

 

578

 

 

 

638

 

 

 

45

 

 

1986

 

12/30/2016

Medical / Dental

 

Kansas City

 

MO

 

{f}

 

 

333

 

 

 

568

 

 

 

 

 

 

 

 

 

 

 

333

 

 

 

568

 

 

 

901

 

 

 

63

 

 

1979

 

12/30/2016

Medical / Dental

 

Laurel

 

MS

 

{f}

 

 

100

 

 

 

1,033

 

 

 

 

 

 

 

 

 

 

 

100

 

 

 

1,033

 

 

 

1,133

 

 

 

85

 

 

1970

 

12/30/2016

Medical / Dental

 

Picayune

 

MS

 

{f}

 

 

70

 

 

 

517

 

 

 

 

 

 

 

 

 

 

 

70

 

 

 

517

 

 

 

587

 

 

 

45

 

 

1977

 

12/30/2016

Medical / Dental

 

Rochester

 

NH

 

{f}

 

 

181

 

 

 

426

 

 

 

 

 

 

 

 

 

 

 

181

 

 

 

426

 

 

 

607

 

 

 

42

 

 

1958

 

12/30/2016

Medical / Dental

 

Canandaigua

 

NY

 

{f}

 

 

70

 

 

 

527

 

 

 

 

 

 

 

 

 

 

 

70

 

 

 

527

 

 

 

597

 

 

 

44

 

 

2009

 

12/30/2016

Medical / Dental

 

Anderson

 

SC

 

{f}

 

 

211

 

 

 

487

 

 

 

 

 

 

 

 

 

 

 

211

 

 

 

487

 

 

 

698

 

 

 

42

 

 

1948

 

12/30/2016

Medical / Dental

 

Camden

 

SC

 

{f}

 

 

211

 

 

 

537

 

 

 

 

 

 

 

 

 

 

 

211

 

 

 

537

 

 

 

748

 

 

 

54

 

 

1985

 

12/30/2016

Medical / Dental

 

Columbia

 

SC

 

{f}

 

 

211

 

 

 

426

 

 

 

 

 

 

 

 

 

 

 

211

 

 

 

426

 

 

 

637

 

 

 

42

 

 

1986

 

12/30/2016

Medical / Dental

 

Austin

 

TX

 

{f}

 

 

242

 

 

 

375

 

 

 

 

 

 

 

 

 

 

 

242

 

 

 

375

 

 

 

617

 

 

 

42

 

 

1970

 

12/30/2016

Medical / Dental

 

Richmond

 

TX

 

{f}

 

 

495

 

 

 

446

 

 

 

 

 

 

 

 

 

 

 

495

 

 

 

446

 

 

 

941

 

 

 

58

 

 

1982

 

12/30/2016

Medical / Dental

 

Terrell Hills

 

TX

 

{f}

 

 

282

 

 

 

588

 

 

 

 

 

 

 

 

 

 

 

282

 

 

 

588

 

 

 

870

 

 

 

52

 

 

2002

 

12/30/2016

Health and Fitness

 

West Valley City

 

UT

 

{f}

 

 

1,936

 

 

 

4,210

 

 

 

 

 

 

 

 

 

 

 

1,936

 

 

 

4,210

 

 

 

6,146

 

 

 

361

 

 

1984

 

12/30/2016

Medical / Dental

 

Rock Springs

 

WY

 

{f}

 

 

620

 

 

 

2,550

 

 

 

 

 

 

 

 

 

 

 

620

 

 

 

2,550

 

 

 

3,170

 

 

 

222

 

 

2001

 

1/17/2017

F-4


Description(a)

 

 

 

Initial Cost to Company

 

 

Cost Capitalized Subsequent

to Acquisition

 

 

 

Gross Amount at

December 31, 2019(b)(c)

 

 

Accumulated

 

 

 

 

 

Tenant Industry

 

City

 

State

 

Encumbrances

 

Land &

Improvements

 

 

Building &

Improvements

 

 

Land &

Improvements

 

 

 

Building &

Improvements

 

 

 

Land &

Improvements

 

 

Building &

Improvements

 

 

Total

 

 

Depreciation

(d)(e)

 

 

Year

Constructed

 

Date

Acquired

Car Washes

 

Conyers

 

GA

 

{f}

 

$

1,136

 

 

$

4,332

 

 

$

 

 

 

$

 

 

 

$

1,136

 

 

$

4,332

 

 

$

5,468

 

 

$

410

 

 

2013

 

1/24/2017

Car Washes

 

Covington

 

GA

 

{f}

 

 

824

 

 

 

3,759

 

 

 

 

 

 

 

 

 

 

 

824

 

 

 

3,759

 

 

 

4,583

 

 

 

368

 

 

2011

 

1/24/2017

Movie Theatres

 

North Myrtle Beach

 

SC

 

{f}

 

 

1,465

 

 

 

7,081

 

 

 

 

 

 

 

 

 

 

 

1,465

 

 

 

7,081

 

 

 

8,546

 

 

 

546

 

 

2006

 

1/31/2017

Medical / Dental

 

Bridgeton

 

MO

 

{f}

 

 

199

 

 

 

578

 

 

 

 

 

 

 

 

 

 

 

199

 

 

 

578

 

 

 

777

 

 

 

50

 

 

1982

 

2/9/2017

Medical / Dental

 

Mokena

 

IL

 

{f}

 

 

237

 

 

 

303

 

 

 

 

 

 

 

 

 

 

 

237

 

 

 

303

 

 

 

540

 

 

 

45

 

 

2008

 

2/9/2017

Medical / Dental

 

Lexington

 

KY

 

{f}

 

 

199

 

 

 

474

 

 

 

 

 

 

 

 

 

 

 

199

 

 

 

474

 

 

 

673

 

 

 

46

 

 

2014

 

2/9/2017

Medical / Dental

 

Islip Terrace

 

NY

 

{f}

 

 

313

 

 

 

436

 

 

 

 

 

 

 

 

 

 

 

313

 

 

 

436

 

 

 

749

 

 

 

40

 

 

1986

 

2/9/2017

Early Childhood Education

 

Alpharetta

 

GA

 

{f}

 

 

1,595

 

 

 

4,177

 

 

 

 

 

 

 

 

 

 

 

1,595

 

 

 

4,177

 

 

 

5,772

 

 

 

383

 

 

2016

 

2/28/2017

Home Furnishings

 

Westland

 

MI

 

{f}

 

 

1,858

 

 

 

14,560

 

 

 

 

 

 

 

 

 

 

 

1,858

 

 

 

14,560

 

 

 

16,418

 

 

 

1,127

 

 

1987

 

3/1/2017

Home Furnishings

 

Ann Arbor

 

MI

 

{f}

 

 

2,096

 

 

 

13,399

 

 

 

 

 

 

 

 

 

 

 

2,096

 

 

 

13,399

 

 

 

15,495

 

 

 

1,013

 

 

1992

 

3/1/2017

Home Furnishings

 

Muskegon

 

MI

 

{f}

 

 

1,113

 

 

 

6,436

 

 

 

 

 

 

 

 

 

 

 

1,113

 

 

 

6,436

 

 

 

7,549

 

 

 

499

 

 

1987

 

3/1/2017

Home Furnishings

 

Battle Creek

 

MI

 

{f}

 

 

1,212

 

 

 

7,904

 

 

 

 

 

 

 

 

 

 

 

1,212

 

 

 

7,904

 

 

 

9,116

 

 

 

629

 

 

1996

 

3/1/2017

Automotive Service

 

Frisco

 

TX

 

{f}

 

 

1,279

 

 

 

1,314

 

 

 

 

 

 

 

 

 

 

 

1,279

 

 

 

1,314

 

 

 

2,593

 

 

 

131

 

 

2003

 

3/8/2017

Automotive Service

 

Grapevine

 

TX

 

{f}

 

 

1,244

 

 

 

1,396

 

 

 

 

 

 

 

 

 

 

 

1,244

 

 

 

1,396

 

 

 

2,640

 

 

 

139

 

 

2001

 

3/8/2017

Automotive Service

 

Prosper

 

TX

 

{f}

 

 

1,161

 

 

 

2,534

 

 

 

 

 

 

 

 

 

 

 

1,161

 

 

 

2,534

 

 

 

3,695

 

 

 

224

 

 

2010

 

3/8/2017

Automotive Service

 

Southlakle

 

TX

 

{f}

 

 

657

 

 

 

997

 

 

 

 

 

 

 

 

 

 

 

657

 

 

 

997

 

 

 

1,654

 

 

 

93

 

 

2002

 

3/8/2017

Automotive Service

 

Lakeway

 

TX

 

{f}

 

 

774

 

 

 

1,678

 

 

 

 

 

 

 

 

 

 

 

774

 

 

 

1,678

 

 

 

2,452

 

 

 

145

 

 

1998

 

3/8/2017

Restaurants - Quick Service

 

Cedartown

 

GA

 

{f}

 

 

258

 

 

 

812

 

 

 

 

 

 

 

 

 

 

 

258

 

 

 

812

 

 

 

1,070

 

 

 

71

 

 

1987

 

3/9/2017

Restaurants - Quick Service

 

Forsyth

 

GA

 

{f}

 

 

464

 

 

 

808

 

 

 

 

 

 

 

 

 

 

 

464

 

 

 

808

 

 

 

1,272

 

 

 

71

 

 

1989

 

3/9/2017

Convenience Stores

 

Alpena

 

AR

 

{f}

 

 

252

 

 

 

703

 

 

 

 

 

 

 

 

 

 

 

252

 

 

 

703

 

 

 

955

 

 

 

79

 

 

1985

 

3/10/2017

Convenience Stores

 

Topeka

 

KS

 

{f}

 

 

603

 

 

 

1,584

 

 

 

 

 

 

 

 

 

 

 

603

 

 

 

1,584

 

 

 

2,187

 

 

 

178

 

 

2008

 

3/10/2017

Car Washes

 

Bossier City

 

LA

 

{f}

 

 

463

 

 

 

2,637

 

 

 

 

 

 

 

 

 

 

 

463

 

 

 

2,637

 

 

 

3,100

 

 

 

213

 

 

2010

 

3/22/2017

Car Washes

 

Shreveport

 

LA

 

{f}

 

 

836

 

 

 

2,812

 

 

 

 

 

 

 

 

 

 

 

836

 

 

 

2,812

 

 

 

3,648

 

 

 

239

 

 

2012

 

3/22/2017

Automotive Service

 

New Freedom

 

PA

 

{f}

 

 

904

 

 

 

872

 

 

 

 

 

 

 

 

 

 

 

904

 

 

 

872

 

 

 

1,776

 

 

 

89

 

 

1997

 

3/28/2017

Car Washes

 

Huntingtown

 

MD

 

{f}

 

 

984

 

 

 

1,857

 

 

 

 

 

 

 

 

 

 

 

984

 

 

 

1,857

 

 

 

2,841

 

 

 

166

 

 

1998

 

3/28/2017

Automotive Service

 

Gambrills

 

MD

 

{f}

 

 

2,461

 

 

 

6,139

 

 

 

 

 

 

 

 

 

 

 

2,461

 

 

 

6,139

 

 

 

8,600

 

 

 

466

 

 

2009

 

3/28/2017

Convenience Stores

 

Tyler

 

TX

 

{f}

 

 

404

 

 

 

1,433

 

 

 

 

 

 

 

 

 

 

 

404

 

 

 

1,433

 

 

 

1,837

 

 

 

156

 

 

1980

 

3/30/2017

Convenience Stores

 

Atlanta

 

TX

 

{f}

 

 

392

 

 

 

1,204

 

 

 

(13

)

(g)

 

 

(155

)

(g)

 

 

379

 

 

 

1,049

 

 

 

1,428

 

 

 

124

 

 

1995

 

3/30/2017

Early Childhood Education

 

Kernersville

 

NC

 

{f}

 

 

605

 

 

 

1,408

 

 

 

 

 

 

 

 

 

 

 

605

 

 

 

1,408

 

 

 

2,013

 

 

 

120

 

 

1997

 

4/3/2017

Early Childhood Education

 

San Antonio

 

TX

 

{f}

 

 

928

 

 

 

3,312

 

 

 

 

 

 

 

 

 

 

 

928

 

 

 

3,312

 

 

 

4,240

 

 

 

254

 

 

2016

 

4/25/2017

Medical / Dental

 

Payson

 

AZ

 

{f}

 

 

548

 

 

 

1,944

 

 

 

 

 

 

 

 

 

 

 

548

 

 

 

1,944

 

 

 

2,492

 

 

 

146

 

 

1988

 

4/28/2017

Medical / Dental

 

Brownsville

 

TX

 

 

 

 

1,626

 

 

 

 

 

 

982

 

 

 

 

7,743

 

 

 

 

2,608

 

 

 

7,743

 

 

 

10,351

 

 

 

324

 

 

2018

 

5/5/2017

Medical / Dental

 

Katy

 

TX

 

 

 

 

233

 

 

 

1,228

 

 

 

 

 

 

 

 

 

 

 

233

 

 

 

1,228

 

 

 

1,461

 

 

 

88

 

 

2012

 

5/18/2017

Medical / Dental

 

Baytown

 

TX

 

 

 

 

286

 

 

 

1,790

 

 

 

 

 

 

 

 

 

 

 

286

 

 

 

1,790

 

 

 

2,076

 

 

 

127

 

 

2008

 

5/18/2017

Car Washes

 

Las Cruces

 

NM

 

{f}

 

 

510

 

 

 

2,290

 

 

 

 

 

 

 

 

 

 

 

510

 

 

 

2,290

 

 

 

2,800

 

 

 

184

 

 

2008

 

5/24/2017

Car Washes

 

Las Cruces

 

NM

 

{f}

 

 

570

 

 

 

2,187

 

 

 

 

 

 

 

 

 

 

 

570

 

 

 

2,187

 

 

 

2,757

 

 

 

176

 

 

2010

 

5/24/2017

Restaurants - Quick Service

 

Inverness

 

FL

 

 

 

 

382

 

 

 

493

 

 

 

 

 

 

 

 

 

 

 

382

 

 

 

493

 

 

 

875

 

 

 

56

 

 

2003

 

5/30/2017

Building Materials

 

Columbia Station

 

OH

 

{f}

 

 

1,078

 

 

 

1,437

 

 

 

 

 

 

 

 

 

 

 

1,078

 

 

 

1,437

 

 

 

2,515

 

 

 

131

 

 

1961

 

6/1/2017

Building Materials

 

Maumee

 

OH

 

{f}

 

 

733

 

 

 

1,238

 

 

 

 

 

 

 

 

 

 

 

733

 

 

 

1,238

 

 

 

1,971

 

 

 

113

 

 

1963

 

6/1/2017

Building Materials

 

Troy

 

OH

 

{f}

 

 

403

 

 

 

693

 

 

 

 

 

 

 

 

 

 

 

403

 

 

 

693

 

 

 

1,096

 

 

 

63

 

 

1991

 

6/1/2017

Building Materials

 

Jackson

 

OH

 

{f}

 

 

288

 

 

 

211

 

 

 

 

 

 

 

 

 

 

 

288

 

 

 

211

 

 

 

499

 

 

 

19

 

 

1995

 

6/1/2017

Building Materials

 

Lancaster

 

OH

 

{f}

 

 

376

 

 

 

833

 

 

 

 

 

 

 

 

 

 

 

376

 

 

 

833

 

 

 

1,209

 

 

 

76

 

 

1995

 

6/1/2017

Building Materials

 

Portsmouth

 

OH

 

{f}

 

 

133

 

 

 

160

 

 

 

 

 

 

 

 

 

 

 

133

 

 

 

160

 

 

 

293

 

 

 

15

 

 

1996

 

6/1/2017

Building Materials

 

Bridgeport

 

WV

 

{f}

 

 

386

 

 

 

273

 

 

 

 

 

 

 

 

 

 

 

386

 

 

 

273

 

 

 

659

 

 

 

25

 

 

1978

 

6/1/2017

Building Materials

 

Radcliff

 

KY

 

{f}

 

 

414

 

 

 

200

 

 

 

 

 

 

 

 

 

 

 

414

 

 

 

200

 

 

 

614

 

 

 

18

 

 

1984

 

6/1/2017

Building Materials

 

Gainesville

 

FL

 

{f}

 

 

934

 

 

 

638

 

 

 

 

 

 

 

 

 

 

 

934

 

 

 

638

 

 

 

1,572

 

 

 

58

 

 

2003

 

6/1/2017

Building Materials

 

Cartersville

 

GA

 

{f}

 

 

1,313

 

 

 

1,743

 

 

 

 

 

 

 

 

 

 

 

1,313

 

 

 

1,743

 

 

 

3,056

 

 

 

159

 

 

2003

 

6/1/2017

Building Materials

 

Douglasville

 

GA

 

{f}

 

 

1,026

 

 

 

2,421

 

 

 

 

 

 

 

 

 

 

 

1,026

 

 

 

2,421

 

 

 

3,447

 

 

 

221

 

 

2004

 

6/1/2017

Building Materials

 

El Paso

 

TX

 

{f}

 

 

901

 

 

 

177

 

 

 

 

 

 

 

 

 

 

 

901

 

 

 

177

 

 

 

1,078

 

 

 

16

 

 

1984

 

6/1/2017

Building Materials

 

Garland

 

TX

 

{f}

 

 

1,250

 

 

 

2,283

 

 

 

 

 

 

 

 

 

 

 

1,250

 

 

 

2,283

 

 

 

3,533

 

 

 

209

 

 

2001

 

6/1/2017

F-5


Description(a)

 

 

 

Initial Cost to Company

 

 

Cost Capitalized Subsequent

to Acquisition

 

 

 

Gross Amount at

December 31, 2019(b)(c)

 

 

Accumulated

 

 

 

 

 

Tenant Industry

 

City

 

State

 

Encumbrances

 

Land &

Improvements

 

 

Building &

Improvements

 

 

Land &

Improvements

 

 

 

Building &

Improvements

 

 

 

Land &

Improvements

 

 

Building &

Improvements

 

 

Total

 

 

Depreciation

(d)(e)

 

 

Year

Constructed

 

Date

Acquired

Building Materials

 

Conroe

 

TX

 

{f}

 

$

2,150

 

 

$

631

 

 

$

 

 

 

$

 

 

 

$

2,150

 

 

$

631

 

 

$

2,781

 

 

$

58

 

 

2002

 

6/1/2017

Building Materials

 

Amarillo

 

TX

 

{f}

 

 

927

 

 

 

655

 

 

 

 

 

 

 

 

 

 

 

927

 

 

 

655

 

 

 

1,582

 

 

 

60

 

 

2002

 

6/1/2017

Building Materials

 

Grand Junction

 

CO

 

{f}

 

 

760

 

 

 

403

 

 

 

 

 

 

 

 

 

 

 

760

 

 

 

403

 

 

 

1,163

 

 

 

37

 

 

1983

 

6/1/2017

Building Materials

 

Mt. Pleasant

 

SC

 

{f}

 

 

1,097

 

 

 

171

 

 

 

 

 

 

 

 

 

 

 

1,097

 

 

 

171

 

 

 

1,268

 

 

 

16

 

 

1983

 

6/1/2017

Building Materials

 

Irondale

 

AL

 

{f}

 

 

546

 

 

 

227

 

 

 

 

 

 

 

 

 

 

 

546

 

 

 

227

 

 

 

773

 

 

 

21

 

 

1975

 

6/1/2017

Building Materials

 

Bessemer

 

AL

 

{f}

 

 

1,514

 

 

 

3,413

 

 

 

 

 

 

 

 

 

 

 

1,514

 

 

 

3,413

 

 

 

4,927

 

 

 

312

 

 

2002

 

6/1/2017

Car Washes

 

Farmington

 

NM

 

{f}

 

 

634

 

 

 

4,945

 

 

 

 

 

 

 

 

 

 

 

634

 

 

 

4,945

 

 

 

5,579

 

 

 

398

 

 

2005

 

6/6/2017

Car Washes

 

Farmington

 

NM

 

{f}

 

 

746

 

 

 

2,795

 

 

 

 

 

 

 

 

 

 

 

746

 

 

 

2,795

 

 

 

3,541

 

 

 

225

 

 

2013

 

6/6/2017

Car Washes

 

Pueblo

 

CO

 

{f}

 

 

898

 

 

 

5,103

 

 

 

 

 

 

 

 

 

 

 

898

 

 

 

5,103

 

 

 

6,001

 

 

 

410

 

 

2008

 

6/6/2017

Restaurants - Quick Service

 

Nashville

 

GA

 

 

 

 

181

 

 

 

513

 

 

 

 

 

 

 

 

 

 

 

181

 

 

 

513

 

 

 

694

 

 

 

49

 

 

1991

 

6/6/2017

Restaurants - Quick Service

 

Soperton

 

GA

 

 

 

 

312

 

 

 

443

 

 

 

 

 

 

 

 

 

 

 

312

 

 

 

443

 

 

 

755

 

 

 

51

 

 

1992

 

6/6/2017

Movie Theatres

 

Kenosha

 

WI

 

{f}

 

 

3,159

 

 

 

3,755

 

 

 

116

 

 

 

 

 

 

 

 

3,275

 

 

 

3,755

 

 

 

7,030

 

 

 

362

 

 

1997

 

6/8/2017

Entertainment

 

Visalia

 

CA

 

{f}

 

 

1,320

 

 

 

2,320

 

 

 

 

 

 

 

 

 

 

 

1,320

 

 

 

2,320

 

 

 

3,640

 

 

 

202

 

 

1984

 

6/30/2017

Automotive Service

 

Knoxville

 

TN

 

{f}

 

 

518

 

 

 

695

 

 

 

 

 

 

 

 

 

 

 

518

 

 

 

695

 

 

 

1,213

 

 

 

72

 

 

2008

 

7/21/2017

Automotive Service

 

Forest Park

 

GA

 

{f}

 

 

498

 

 

 

850

 

 

 

 

 

 

 

 

 

 

 

498

 

 

 

850

 

 

 

1,348

 

 

 

80

 

 

1992

 

7/21/2017

Automotive Service

 

Martinez

 

GA

 

{f}

 

 

612

 

 

 

570

 

 

 

 

 

 

 

 

 

 

 

612

 

 

 

570

 

 

 

1,182

 

 

 

68

 

 

1992

 

7/21/2017

Automotive Service

 

Clarksville

 

TN

 

{f}

 

 

498

 

 

 

633

 

 

 

 

 

 

 

 

 

 

 

498

 

 

 

633

 

 

 

1,131

 

 

 

63

 

 

1998

 

7/21/2017

Automotive Service

 

Ocala

 

FL

 

{f}

 

 

518

 

 

 

715

 

 

 

 

 

 

 

 

 

 

 

518

 

 

 

715

 

 

 

1,233

 

 

 

75

 

 

1989

 

7/21/2017

Automotive Service

 

Orlando

 

FL

 

{f}

 

 

456

 

 

 

664

 

 

 

 

 

 

 

 

 

 

 

456

 

 

 

664

 

 

 

1,120

 

 

 

62

 

 

1989

 

7/21/2017

Medical / Dental

 

Montgomery

 

AL

 

 

 

 

477

 

 

 

2,976

 

 

 

 

 

 

 

 

 

 

 

477

 

 

 

2,976

 

 

 

3,453

 

 

 

202

 

 

2001

 

8/7/2017

Restaurants - Quick Service

 

Algona

 

IA

 

 

 

 

150

 

 

 

528

 

 

 

 

 

 

 

 

 

 

 

150

 

 

 

528

 

 

 

678

 

 

 

45

 

 

1993

 

8/10/2017

Car Washes

 

Buford

 

GA

 

{f}

 

 

1,353

 

 

 

3,693

 

 

 

 

 

 

 

 

 

 

 

1,353

 

 

 

3,693

 

 

 

5,046

 

 

 

297

 

 

2010

 

8/15/2017

Early Childhood Education

 

Orlando

 

FL

 

 

 

 

1,175

 

 

 

4,362

 

 

 

 

 

 

 

 

 

 

 

1,175

 

 

 

4,362

 

 

 

5,537

 

 

 

291

 

 

2010

 

8/25/2017

Automotive Service

 

Garden City

 

MI

 

 

 

 

366

 

 

 

961

 

 

 

 

 

 

 

 

 

 

 

366

 

 

 

961

 

 

 

1,327

 

 

 

74

 

 

1984

 

8/29/2017

Automotive Service

 

Troy

 

MI

 

 

 

 

794

 

 

 

1,389

 

 

 

 

 

 

 

 

 

 

 

794

 

 

 

1,389

 

 

 

2,183

 

 

 

107

 

 

1974

 

8/29/2017

Automotive Service

 

Burton

 

MI

 

 

 

 

188

 

 

 

1,180

 

 

 

 

 

 

 

 

 

 

 

188

 

 

 

1,180

 

 

 

1,368

 

 

 

83

 

 

1955

 

8/29/2017

Pet Care Services

 

Arvada

 

CO

 

 

 

 

1,342

 

 

 

2,808

 

 

 

 

 

 

 

1,162

 

 

 

 

1,342

 

 

 

3,970

 

 

 

5,312

 

 

 

610

 

 

1982

 

9/5/2017

Medical / Dental

 

Round Rock

 

TX

 

 

 

 

713

 

 

 

6,821

 

 

 

 

 

 

 

 

 

 

 

713

 

 

 

6,821

 

 

 

7,534

 

 

 

425

 

 

2016

 

9/12/2017

Car Washes

 

Little Rock

 

AR

 

 

 

 

685

 

 

 

3,361

 

 

 

 

 

 

 

 

 

 

 

685

 

 

 

3,361

 

 

 

4,046

 

 

 

216

 

 

1976

 

9/12/2017

Car Washes

 

Bryant

 

AR

 

 

 

 

489

 

 

 

2,790

 

 

 

 

 

 

 

 

 

 

 

489

 

 

 

2,790

 

 

 

3,279

 

 

 

173

 

 

1997

 

9/20/2017

Automotive Service

 

Smyrna

 

GA

 

{f}

 

 

689

 

 

 

470

 

 

 

 

 

 

 

 

 

 

 

689

 

 

 

470

 

 

 

1,159

 

 

 

42

 

 

1997

 

9/25/2017

Automotive Service

 

Memphis

 

TN

 

{f}

 

 

417

 

 

 

1,294

 

 

 

 

 

 

 

 

 

 

 

417

 

 

 

1,294

 

 

 

1,711

 

 

 

87

 

 

1985

 

9/25/2017

Automotive Service

 

Longwood

 

FL

 

{f}

 

 

887

 

 

 

1,263

 

 

 

 

 

 

 

 

 

 

 

887

 

 

 

1,263

 

 

 

2,150

 

 

 

113

 

 

2000

 

9/25/2017

Car Washes

 

Anderson

 

SC

 

 

 

 

793

 

 

 

4,031

 

 

 

 

 

 

 

 

 

 

 

793

 

 

 

4,031

 

 

 

4,824

 

 

 

266

 

 

2008

 

9/26/2017

Car Washes

 

Cornelia

 

GA

 

 

 

 

470

 

 

 

2,670

 

 

 

 

 

 

 

 

 

 

 

470

 

 

 

2,670

 

 

 

3,140

 

 

 

177

 

 

2001

 

9/26/2017

Car Washes

 

South Commerce

 

GA

 

 

 

 

607

 

 

 

3,072

 

 

 

 

 

 

 

 

 

 

 

607

 

 

 

3,072

 

 

 

3,679

 

 

 

207

 

 

2016

 

9/26/2017

Car Washes

 

Seneca

 

SC

 

 

 

 

255

 

 

 

2,994

 

 

 

 

 

 

 

 

 

 

 

255

 

 

 

2,994

 

 

 

3,249

 

 

 

186

 

 

2005

 

9/26/2017

Car Washes

 

Greenville

 

SC

 

 

 

 

715

 

 

 

2,724

 

 

 

 

 

 

 

 

 

 

 

715

 

 

 

2,724

 

 

 

3,439

 

 

 

181

 

 

2005

 

9/26/2017

Restaurants - Quick Service

 

East Bethel

 

MN

 

 

 

 

764

 

 

 

1,353

 

 

 

 

 

 

 

 

 

 

 

764

 

 

 

1,353

 

 

 

2,117

 

 

 

163

 

 

1996

 

9/27/2017

Restaurants - Quick Service

 

Isanti

 

MN

 

 

 

 

1,167

 

 

 

1,859

 

 

 

 

 

 

 

 

 

 

 

1,167

 

 

 

1,859

 

 

 

3,026

 

 

 

187

 

 

1989

 

9/27/2017

Convenience Stores

 

Braham

 

MN

 

 

 

 

289

 

 

 

1,043

 

 

 

 

 

 

 

 

 

 

 

289

 

 

 

1,043

 

 

 

1,332

 

 

 

87

 

 

1986

 

9/27/2017

Restaurants - Quick Service

 

Grantsburg

 

WI

 

 

 

 

640

 

 

 

1,673

 

 

 

 

 

 

 

 

 

 

 

640

 

 

 

1,673

 

 

 

2,313

 

 

 

165

 

 

2005

 

9/27/2017

Health and Fitness

 

Hobbs

 

NM

 

 

 

 

938

 

 

 

1,503

 

 

 

 

 

 

 

 

 

 

 

938

 

 

 

1,503

 

 

 

2,441

 

 

 

124

 

 

2016

 

9/28/2017

Health and Fitness

 

Florence

 

KY

 

 

 

 

868

 

 

 

2,186

 

 

 

 

 

 

 

 

 

 

 

868

 

 

 

2,186

 

 

 

3,054

 

 

 

157

 

 

1994

 

9/28/2017

Automotive Service

 

Magnolia

 

TX

 

 

 

 

1,402

 

 

 

2,480

 

 

 

 

 

 

 

 

 

 

 

1,402

 

 

 

2,480

 

 

 

3,882

 

 

 

215

 

 

2017

 

9/29/2017

Early Childhood Education

 

Winter Garden

 

FL

 

 

 

 

1,169

 

 

 

4,603

 

 

 

 

 

 

 

 

 

 

 

1,169

 

 

 

4,603

 

 

 

5,772

 

 

 

316

 

 

2015

 

9/29/2017

Car Washes

 

Springdale

 

AR

 

 

 

 

597

 

 

 

1,908

 

 

 

 

 

 

 

 

 

 

 

597

 

 

 

1,908

 

 

 

2,505

 

 

 

137

 

 

2009

 

9/29/2017

Car Washes

 

Rogers

 

AR

 

 

 

 

763

 

 

 

2,663

 

 

 

 

 

 

 

 

 

 

 

763

 

 

 

2,663

 

 

 

3,426

 

 

 

181

 

 

2005

 

9/29/2017

Car Washes

 

Shreveport

 

LA

 

 

 

 

460

 

 

 

2,615

 

 

 

 

 

 

 

 

 

 

 

460

 

 

 

2,615

 

 

 

3,075

 

 

 

176

 

 

2017

 

9/29/2017

Convenience Stores

 

Jacksonville

 

TX

 

 

 

 

587

 

 

 

1,357

 

 

 

 

 

 

 

 

 

 

 

587

 

 

 

1,357

 

 

 

1,944

 

 

 

130

 

 

2012

 

9/29/2017

Convenience Stores

 

Daingerfield

 

TX

 

 

 

 

269

 

 

 

1,135

 

 

 

 

 

 

 

 

 

 

 

269

 

 

 

1,135

 

 

 

1,404

 

 

 

86

 

 

1979

 

9/29/2017

Convenience Stores

 

Jacksonville

 

TX

 

 

 

 

368

 

 

 

916

 

 

 

 

 

 

 

 

 

 

 

368

 

 

 

916

 

 

 

1,284

 

 

 

87

 

 

1996

 

9/29/2017

F-6


Description(a)

 

 

 

Initial Cost to Company

 

 

Cost Capitalized Subsequent

to Acquisition

 

 

 

Gross Amount at

December 31, 2019(b)(c)

 

 

Accumulated

 

 

 

 

 

Tenant Industry

 

City

 

State

 

Encumbrances

 

Land &

Improvements

 

 

Building &

Improvements

 

 

Land &

Improvements

 

 

 

Building &

Improvements

 

 

 

Land &

Improvements

 

 

Building &

Improvements

 

 

Total

 

 

Depreciation

(d)(e)

 

 

Year

Constructed

 

Date

Acquired

Convenience Stores

 

Kilgore

 

TX

 

 

 

$

269

 

 

$

1,103

 

 

$

(10

)

(g)

 

$

(41

)

(g)

 

$

259

 

 

$

1,062

 

 

$

1,321

 

 

$

86

 

 

1978

 

9/29/2017

Entertainment

 

Orlando

 

FL

 

 

 

 

2,290

 

 

 

4,377

 

 

 

 

 

 

 

 

 

 

 

2,290

 

 

 

4,377

 

 

 

6,667

 

 

 

296

 

 

2007

 

9/29/2017

Medical / Dental

 

North Lima

 

OH

 

 

 

 

112

 

 

 

926

 

 

 

 

 

 

 

 

 

 

 

112

 

 

 

926

 

 

 

1,038

 

 

 

57

 

 

1976

 

10/5/2017

Medical / Dental

 

Southfield

 

MI

 

 

 

 

193

 

 

 

1,536

 

 

 

 

 

 

 

 

 

 

 

193

 

 

 

1,536

 

 

 

1,729

 

 

 

94

 

 

1968

 

10/5/2017

Medical / Dental

 

West Lafayette

 

IN

 

 

 

 

122

 

 

 

397

 

 

 

 

 

 

 

 

 

 

 

122

 

 

 

397

 

 

 

519

 

 

 

27

 

 

1976

 

10/5/2017

Medical / Dental

 

Salem

 

OH

 

 

 

 

92

 

 

 

468

 

 

 

 

 

 

 

 

 

 

 

92

 

 

 

468

 

 

 

560

 

 

 

31

 

 

1985

 

10/5/2017

Medical / Dental

 

Toledo

 

OH

 

 

 

 

448

 

 

 

1,750

 

 

 

 

 

 

 

 

 

 

 

448

 

 

 

1,750

 

 

 

2,198

 

 

 

108

 

 

1995

 

10/5/2017

Medical / Dental

 

Pittsburgh

 

PA

 

 

 

 

112

 

 

 

1,221

 

 

 

 

 

 

 

 

 

 

 

112

 

 

 

1,221

 

 

 

1,333

 

 

 

72

 

 

1983

 

10/5/2017

Medical / Dental

 

Youngstown

 

OH

 

 

 

 

275

 

 

 

702

 

 

 

 

 

 

 

 

 

 

 

275

 

 

 

702

 

 

 

977

 

 

 

52

 

 

1971

 

10/5/2017

Medical / Dental

 

Madison

 

OH

 

 

 

 

387

 

 

 

488

 

 

 

 

 

 

 

 

 

 

 

387

 

 

 

488

 

 

 

875

 

 

 

37

 

 

1950

 

10/5/2017

Medical / Dental

 

Youngstown

 

OH

 

 

 

 

366

 

 

 

1,394

 

 

 

 

 

 

 

 

 

 

 

366

 

 

 

1,394

 

 

 

1,760

 

 

 

98

 

 

1995

 

10/5/2017

Medical / Dental

 

Penn Yan

 

NY

 

 

 

 

132

 

 

 

651

 

 

 

 

 

 

 

 

 

 

 

132

 

 

 

651

 

 

 

783

 

 

 

46

 

 

1986

 

10/5/2017

Medical / Dental

 

Kent

 

OH

 

{f}

 

 

173

 

 

 

610

 

 

 

 

 

 

 

 

 

 

 

173

 

 

 

610

 

 

 

783

 

 

 

42

 

 

1970

 

10/5/2017

Convenience Stores

 

Tyler

 

TX

 

 

 

 

706

 

 

 

511

 

 

 

 

 

 

 

950

 

 

 

 

706

 

 

 

1,461

 

 

 

2,167

 

 

 

76

 

 

1996

 

10/16/2017

Entertainment

 

Hoover

 

AL

 

 

 

 

1,403

 

 

 

2,939

 

 

 

 

 

 

 

 

 

 

 

1,403

 

 

 

2,939

 

 

 

4,342

 

 

 

212

 

 

2017

 

10/13/2017

Convenience Stores

 

Farmington

 

NM

 

 

 

 

332

 

 

 

302

 

 

 

 

 

 

 

 

 

 

 

332

 

 

 

302

 

 

 

634

 

 

 

28

 

 

1966

 

11/8/2017

Convenience Stores

 

Farmington

 

NM

 

 

 

 

342

 

 

 

604

 

 

 

 

 

 

 

 

 

 

 

342

 

 

 

604

 

 

 

946

 

 

 

47

 

 

1972

 

11/8/2017

Convenience Stores

 

Farmington

 

NM

 

 

 

 

372

 

 

 

886

 

 

 

 

 

 

 

 

 

 

 

372

 

 

 

886

 

 

 

1,258

 

 

 

76

 

 

2013

 

11/8/2017

Convenience Stores

 

Aztec

 

NM

 

 

 

 

322

 

 

 

685

 

 

 

 

 

 

 

 

 

 

 

322

 

 

 

685

 

 

 

1,007

 

 

 

55

 

 

1982

 

11/8/2017

Convenience Stores

 

Farmington

 

NM

 

 

 

 

282

 

 

 

1,077

 

 

 

 

 

 

 

 

 

 

 

282

 

 

 

1,077

 

 

 

1,359

 

 

 

85

 

 

1980

 

11/8/2017

Convenience Stores

 

Farmington

 

NM

 

 

 

 

503

 

 

 

815

 

 

 

 

 

 

 

 

 

 

 

503

 

 

 

815

 

 

 

1,318

 

 

 

69

 

 

1980

 

11/8/2017

Convenience Stores

 

Farmington

 

NM

 

 

 

 

735

 

 

 

352

 

 

 

 

 

 

 

 

 

 

 

735

 

 

 

352

 

 

 

1,087

 

 

 

37

 

 

1982

 

11/8/2017

Convenience Stores

 

Ignacio

 

CO

 

 

 

 

272

 

 

 

1,047

 

 

 

 

 

 

 

 

 

 

 

272

 

 

 

1,047

 

 

 

1,319

 

 

 

79

 

 

1983

 

11/8/2017

Convenience Stores

 

Farmington

 

NM

 

 

 

 

332

 

 

 

775

 

 

 

 

 

 

 

 

 

 

 

332

 

 

 

775

 

 

 

1,107

 

 

 

65

 

 

1985

 

11/8/2017

Convenience Stores

 

Farmington

 

NM

 

 

 

 

453

 

 

 

1,027

 

 

 

 

 

 

 

 

 

 

 

453

 

 

 

1,027

 

 

 

1,480

 

 

 

93

 

 

1990

 

11/8/2017

Convenience Stores

 

Kirtland

 

NM

 

 

 

 

332

 

 

 

906

 

 

 

 

 

 

 

 

 

 

 

332

 

 

 

906

 

 

 

1,238

 

 

 

72

 

 

1980

 

11/8/2017

Restaurants - Quick Service

 

Gray

 

GA

 

 

 

 

293

 

 

 

374

 

 

 

 

 

 

 

 

 

 

 

293

 

 

 

374

 

 

 

667

 

 

 

32

 

 

1992

 

11/10/2017

Restaurants - Quick Service

 

Sandersville

 

GA

 

 

 

 

283

 

 

 

515

 

 

 

 

 

 

 

 

 

 

 

283

 

 

 

515

 

 

 

798

 

 

 

41

 

 

1989

 

11/10/2017

Restaurants - Quick Service

 

Barnesville

 

GA

 

 

 

 

243

 

 

 

414

 

 

 

 

 

 

 

 

 

 

 

243

 

 

 

414

 

 

 

657

 

 

 

36

 

 

1996

 

11/10/2017

Health and Fitness

 

Greeley

 

CO

 

 

 

 

1,484

 

 

 

4,491

 

 

 

 

 

 

 

 

 

 

 

1,484

 

 

 

4,491

 

 

 

5,975

 

 

 

284

 

 

1989

 

11/16/2017

Restaurants - Quick Service

 

Hutchinson

 

KS

 

{f}

 

 

194

 

 

 

777

 

 

 

 

 

 

 

 

 

 

 

194

 

 

 

777

 

 

 

971

 

 

 

55

 

 

1971

 

11/16/2017

Medical / Dental

 

Tyler

 

TX

 

{f}

 

 

985

 

 

 

5,675

 

 

 

 

 

 

 

 

 

 

 

985

 

 

 

5,675

 

 

 

6,660

 

 

 

350

 

 

1999

 

11/17/2017

Medical / Dental

 

Lindale

 

TX

 

{f}

 

 

394

 

 

 

1,429

 

 

 

 

 

 

 

 

 

 

 

394

 

 

 

1,429

 

 

 

1,823

 

 

 

103

 

 

2013

 

11/17/2017

Convenience Stores

 

Farmington

 

NM

 

 

 

 

554

 

 

 

785

 

 

 

 

 

 

 

 

 

 

 

554

 

 

 

785

 

 

 

1,339

 

 

 

80

 

 

1998

 

11/21/2017

Pet Care Services

 

Franklin

 

IN

 

 

 

 

395

 

 

 

2,319

 

 

 

 

 

 

 

 

 

 

 

395

 

 

 

2,319

 

 

 

2,714

 

 

 

145

 

 

2007

 

12/1/2017

Pet Care Services

 

Fayetteville

 

AR

 

 

 

 

905

 

 

 

1,456

 

 

 

 

 

 

 

 

 

 

 

905

 

 

 

1,456

 

 

 

2,361

 

 

 

103

 

 

1979

 

12/1/2017

Pet Care Services

 

Greenwood

 

IN

 

 

 

 

312

 

 

 

593

 

 

 

 

 

 

 

 

 

 

 

312

 

 

 

593

 

 

 

905

 

 

 

40

 

 

1952

 

12/1/2017

Pet Care Services

 

Indianapolis

 

IN

 

 

 

 

52

 

 

 

416

 

 

 

 

 

 

 

 

 

 

 

52

 

 

 

416

 

 

 

468

 

 

 

25

 

 

1954

 

12/1/2017

Early Childhood Education

 

Lansdowne

 

VA

 

 

 

 

2,167

 

 

 

2,982

 

 

 

 

 

 

 

 

 

 

 

2,167

 

 

 

2,982

 

 

 

5,149

 

 

 

201

 

 

2006

 

12/4/2017

Early Childhood Education

 

Overland Park

 

KS

 

 

 

 

1,189

 

 

 

4,062

 

 

 

 

 

 

 

 

 

 

 

1,189

 

 

 

4,062

 

 

 

5,251

 

 

 

262

 

 

2017

 

12/8/2017

Restaurants - Casual Dining

 

Bossier City

 

LA

 

 

 

 

976

 

 

 

2,347

 

 

 

 

 

 

 

 

 

 

 

976

 

 

 

2,347

 

 

 

3,323

 

 

 

163

 

 

1993

 

12/15/2017

Restaurants - Casual Dining

 

Augusta

 

GA

 

 

 

 

1,663

 

 

 

1,909

 

 

 

 

 

 

 

 

 

 

 

1,663

 

 

 

1,909

 

 

 

3,572

 

 

 

126

 

 

1982

 

12/15/2017

Movie Theatres

 

Dublin

 

OH

 

 

 

 

2,126

 

 

 

10,097

 

 

 

 

 

 

 

 

 

 

 

2,126

 

 

 

10,097

 

 

 

12,223

 

 

 

596

 

 

1994

 

12/15/2017

Restaurants - Quick Service

 

Sylacauga

 

AL

 

 

 

 

166

 

 

 

351

 

 

 

 

 

 

 

 

 

 

 

166

 

 

 

351

 

 

 

517

 

 

 

25

 

 

1976

 

12/19/2017

Restaurants - Quick Service

 

Daleville

 

AL

 

 

 

 

127

 

 

 

409

 

 

 

 

 

 

 

 

 

 

 

127

 

 

 

409

 

 

 

536

 

 

 

27

 

 

1983

 

12/19/2017

Restaurants - Quick Service

 

Roanoke

 

AL

 

 

 

 

224

 

 

 

526

 

 

 

 

 

 

 

 

 

 

 

224

 

 

 

526

 

 

 

750

 

 

 

38

 

 

1990

 

12/19/2017

Restaurants - Quick Service

 

Jasper

 

AL

 

 

 

 

370

 

 

 

331

 

 

 

 

 

 

 

 

 

 

 

370

 

 

 

331

 

 

 

701

 

 

 

32

 

 

2005

 

12/19/2017

Restaurants - Quick Service

 

Alexander City

 

AL

 

 

 

 

263

 

 

 

506

 

 

 

 

 

 

 

 

 

 

 

263

 

 

 

506

 

 

 

769

 

 

 

38

 

 

2004

 

12/19/2017

Restaurants - Quick Service

 

Headland

 

AL

 

 

 

 

273

 

 

 

370

 

 

 

 

 

 

 

 

 

 

 

273

 

 

 

370

 

 

 

643

 

 

 

38

 

 

2007

 

12/19/2017

Restaurants - Quick Service

 

Tallassee

 

AL

 

 

 

 

195

 

 

 

302

 

 

 

 

 

 

 

 

 

 

 

195

 

 

 

302

 

 

 

497

 

 

 

25

 

 

2008

 

12/19/2017

Restaurants - Quick Service

 

Talladega

 

AL

 

 

 

 

88

 

 

 

273

 

 

 

 

 

 

 

 

 

 

 

88

 

 

 

273

 

 

 

361

 

 

 

20

 

 

1999

 

12/19/2017

Restaurants - Quick Service

 

Enterprise

 

AL

 

 

 

 

166

 

 

 

380

 

 

 

 

 

 

 

 

 

 

 

166

 

 

 

380

 

 

 

546

 

 

 

28

 

 

1974

 

12/19/2017

F-7


Description(a)

 

 

 

Initial Cost to Company

 

 

Cost Capitalized Subsequent

to Acquisition

 

 

 

Gross Amount at

December 31, 2019(b)(c)

 

 

Accumulated

 

 

 

 

 

Tenant Industry

 

City

 

State

 

Encumbrances

 

Land &

Improvements

 

 

Building &

Improvements

 

 

Land &

Improvements

 

 

 

Building &

Improvements

 

 

 

Land &

Improvements

 

 

Building &

Improvements

 

 

Total

 

 

Depreciation

(d)(e)

 

 

Year

Constructed

 

Date

Acquired

Restaurants - Quick Service

 

Childersburg

 

AL

 

 

 

$

195

 

 

$

302

 

 

$

 

 

 

$

 

 

 

$

195

 

 

$

302

 

 

$

497

 

 

$

22

 

 

1989

 

12/19/2017

Restaurants - Quick Service

 

Valley

 

AL

 

 

 

 

185

 

 

 

302

 

 

 

 

 

 

 

 

 

 

 

185

 

 

 

302

 

 

 

487

 

 

 

24

 

 

2004

 

12/19/2017

Restaurants - Quick Service

 

Selma

 

AL

 

 

 

 

175

 

 

 

409

 

 

 

 

 

 

 

 

 

 

 

175

 

 

 

409

 

 

 

584

 

 

 

30

 

 

1996

 

12/19/2017

Restaurants - Casual Dining

 

Linthcum

 

MD

 

 

 

 

1,691

 

 

 

1,124

 

 

 

 

 

 

 

 

 

 

 

1,691

 

 

 

1,124

 

 

 

2,815

 

 

 

98

 

 

2004

 

12/21/2017

Restaurants - Casual Dining

 

East Point

 

GA

 

 

 

 

1,153

 

 

 

831

 

 

 

 

 

 

 

 

 

 

 

1,153

 

 

 

831

 

 

 

1,984

 

 

 

69

 

 

2003

 

12/21/2017

Restaurants - Casual Dining

 

Pocomoke City

 

MD

 

 

 

 

653

 

 

 

849

 

 

 

 

 

 

 

 

 

 

 

653

 

 

 

849

 

 

 

1,502

 

 

 

82

 

 

2005

 

12/21/2017

Restaurants - Casual Dining

 

D'Iberville

 

MS

 

 

 

 

927

 

 

 

623

 

 

 

 

 

 

 

 

 

 

 

927

 

 

 

623

 

 

 

1,550

 

 

 

53

 

 

2004

 

12/21/2017

Restaurants - Casual Dining

 

Clarksville

 

TN

 

 

 

 

861

 

 

 

736

 

 

 

 

 

 

 

 

 

 

 

861

 

 

 

736

 

 

 

1,597

 

 

 

57

 

 

2003

 

12/21/2017

Restaurants - Casual Dining

 

Scranton

 

PA

 

 

 

 

785

 

 

 

755

 

 

 

 

 

 

 

 

 

 

 

785

 

 

 

755

 

 

 

1,540

 

 

 

76

 

 

1995

 

12/21/2017

Restaurants - Casual Dining

 

Alexander City

 

AL

 

 

 

 

511

 

 

 

802

 

 

 

 

 

 

 

 

 

 

 

511

 

 

 

802

 

 

 

1,313

 

 

 

62

 

 

2007

 

12/21/2017

Restaurants - Casual Dining

 

Columbia

 

SC

 

 

 

 

785

 

 

 

500

 

 

 

 

 

 

 

 

 

 

 

785

 

 

 

500

 

 

 

1,285

 

 

 

46

 

 

2003

 

12/21/2017

Restaurants - Casual Dining

 

Palm City

 

FL

 

 

 

 

672

 

 

 

727

 

 

 

 

 

 

 

 

 

 

 

672

 

 

 

727

 

 

 

1,399

 

 

 

58

 

 

2003

 

12/21/2017

Restaurants - Casual Dining

 

St Robert

 

MO

 

 

 

 

644

 

 

 

755

 

 

 

 

 

 

 

 

 

 

 

644

 

 

 

755

 

 

 

1,399

 

 

 

54

 

 

2001

 

12/21/2017

Restaurants - Casual Dining

 

Jasper

 

AL

 

 

 

 

766

 

 

 

292

 

 

 

 

 

 

 

 

 

 

 

766

 

 

 

292

 

 

 

1,058

 

 

 

31

 

 

1998

 

12/21/2017

Restaurants - Quick Service

 

Jasper

 

IN

 

{f}

 

 

226

 

 

 

931

 

 

 

 

 

 

 

 

 

 

 

226

 

 

 

931

 

 

 

1,157

 

 

 

60

 

 

1998

 

12/22/2017

Automotive Service

 

Spring

 

TX

 

{f}

 

 

721

 

 

 

932

 

 

 

 

 

 

 

300

 

 

 

 

721

 

 

 

1,232

 

 

 

1,953

 

 

 

107

 

 

2017

 

12/27/2017

Car Washes

 

Fayetteville

 

AR

 

 

 

 

567

 

 

 

1,377

 

 

 

 

 

 

 

 

 

 

 

567

 

 

 

1,377

 

 

 

1,944

 

 

 

95

 

 

2011

 

12/28/2017

Car Washes

 

Fayetteville

 

AR

 

 

 

 

597

 

 

 

1,675

 

 

 

 

 

 

 

 

 

 

 

597

 

 

 

1,675

 

 

 

2,272

 

 

 

117

 

 

1980

 

12/28/2017

Car Washes

 

Bentonville

 

AR

 

 

 

 

1,307

 

 

 

2,436

 

 

 

 

 

 

 

 

 

 

 

1,307

 

 

 

2,436

 

 

 

3,743

 

 

 

166

 

 

2017

 

12/28/2017

Car Washes

 

Stillwater

 

OK

 

 

 

 

320

 

 

 

924

 

 

 

 

 

 

 

 

 

 

 

320

 

 

 

924

 

 

 

1,244

 

 

 

57

 

 

2002

 

12/28/2017

Car Washes

 

Stillwater

 

OK

 

 

 

 

669

 

 

 

1,634

 

 

 

 

 

 

 

 

 

 

 

669

 

 

 

1,634

 

 

 

2,303

 

 

 

113

 

 

2006

 

12/28/2017

Car Washes

 

Stillwater

 

OK

 

 

 

 

825

 

 

 

750

 

 

 

 

 

 

 

 

 

 

 

825

 

 

 

750

 

 

 

1,575

 

 

 

70

 

 

2007

 

12/28/2017

Health and Fitness

 

Auburn

 

AL

 

 

 

 

1,104

 

 

 

2,411

 

 

 

 

 

 

 

 

 

 

 

1,104

 

 

 

2,411

 

 

 

3,515

 

 

 

172

 

 

2007

 

12/29/2017

Health and Fitness

 

Columbus

 

GA

 

 

 

 

2,175

 

 

 

2,540

 

 

 

 

 

 

 

 

 

 

 

2,175

 

 

 

2,540

 

 

 

4,715

 

 

 

199

 

 

2005

 

12/29/2017

Early Childhood Education

 

Southaven

 

MS

 

 

 

 

1,060

 

 

 

1,496

 

 

 

 

 

 

 

124

 

 

 

 

1,060

 

 

 

1,620

 

 

 

2,680

 

 

 

104

 

 

2002

 

12/29/2017

Restaurants - Quick Service

 

Saginaw

 

MI

 

 

 

 

528

 

 

 

1,086

 

 

 

 

 

 

 

 

 

 

 

528

 

 

 

1,086

 

 

 

1,614

 

 

 

78

 

 

2012

 

1/4/2018

Restaurants - Quick Service

 

Grand Rapids

 

MI

 

 

 

 

299

 

 

 

1,205

 

 

 

 

 

 

 

 

 

 

 

299

 

 

 

1,205

 

 

 

1,504

 

 

 

80

 

 

2016

 

1/4/2018

Restaurants - Quick Service

 

Grand Rapids

 

MI

 

 

 

 

349

 

 

 

1,166

 

 

 

 

 

 

 

 

 

 

 

349

 

 

 

1,166

 

 

 

1,515

 

 

 

70

 

 

2013

 

1/4/2018

Health and Fitness

 

Wichita

 

KS

 

 

 

 

2,594

 

 

 

 

 

 

326

 

 

 

 

4,812

 

 

 

 

2,920

 

 

 

4,812

 

 

 

7,732

 

 

 

201

 

 

2018

 

1/19/2018

Convenience Stores

 

Bloomfield

 

NM

 

 

 

 

221

 

 

 

784

 

 

 

 

 

 

 

 

 

 

 

221

 

 

 

784

 

 

 

1,005

 

 

 

50

 

 

1980

 

1/24/2018

Early Childhood Education

 

Trumbull

 

CT

 

 

 

 

864

 

 

 

 

 

 

206

 

 

 

 

3,392

 

 

 

 

1,070

 

 

 

3,392

 

 

 

4,462

 

 

 

41

 

 

2018

 

1/31/2018

Restaurants - Casual Dining

 

Davenport

 

IA

 

{f}

 

 

57

 

 

 

479

 

 

 

 

 

 

 

 

 

 

 

57

 

 

 

479

 

 

 

536

 

 

 

25

 

 

1955

 

2/8/2018

Restaurants - Casual Dining

 

Bettendorf

 

IA

 

{f}

 

 

402

 

 

 

1,050

 

 

 

 

 

 

 

 

 

 

 

402

 

 

 

1,050

 

 

 

1,452

 

 

 

60

 

 

1975

 

2/8/2018

Restaurants - Casual Dining

 

Kewanee

 

IL

 

 

 

 

115

 

 

 

432

 

 

 

 

 

 

 

 

 

 

 

115

 

 

 

432

 

 

 

547

 

 

 

27

 

 

1993

 

2/8/2018

Restaurants - Casual Dining

 

Davenport

 

IA

 

 

 

 

459

 

 

 

1,304

 

 

 

 

 

 

 

 

 

 

 

459

 

 

 

1,304

 

 

 

1,763

 

 

 

77

 

 

1990

 

2/8/2018

Restaurants - Casual Dining

 

Davenport

 

IA

 

 

 

 

153

 

 

 

1,268

 

 

 

 

 

 

 

 

 

 

 

153

 

 

 

1,268

 

 

 

1,421

 

 

 

68

 

 

1952

 

2/8/2018

Automotive Service

 

Roseville

 

MN

 

 

 

 

489

 

 

 

1,602

 

 

 

 

 

 

 

 

 

 

 

489

 

 

 

1,602

 

 

 

2,091

 

 

 

91

 

 

1971

 

2/16/2018

Automotive Service

 

Woodbury

 

MN

 

 

 

 

978

 

 

 

2,049

 

 

 

 

 

 

 

 

 

 

 

978

 

 

 

2,049

 

 

 

3,027

 

 

 

121

 

 

2000

 

2/16/2018

Grocery

 

Burlington

 

NC

 

 

 

 

762

 

 

 

1,300

 

 

 

 

 

 

 

 

 

 

 

762

 

 

 

1,300

 

 

 

2,062

 

 

 

83

 

 

1992

 

2/16/2018

Health and Fitness

 

Aiken

 

SC

 

 

 

 

1,063

 

 

 

3,787

 

 

 

 

 

 

 

 

 

 

 

1,063

 

 

 

3,787

 

 

 

4,850

 

 

 

208

 

 

1998

 

3/1/2018

Early Childhood Education

 

Burlington

 

CT

 

 

 

 

432

 

 

 

1,408

 

 

 

 

 

 

 

 

 

 

 

432

 

 

 

1,408

 

 

 

1,840

 

 

 

88

 

 

2004

 

3/9/2018

Early Childhood Education

 

Canton

 

CT

 

 

 

 

730

 

 

 

761

 

 

 

 

 

 

 

 

 

 

 

730

 

 

 

761

 

 

 

1,491

 

 

 

61

 

 

1979

 

3/9/2018

Early Childhood Education

 

Farmington

 

CT

 

 

 

 

278

 

 

 

1,459

 

 

 

 

 

 

 

 

 

 

 

278

 

 

 

1,459

 

 

 

1,737

 

 

 

83

 

 

1985

 

3/9/2018

Early Childhood Education

 

Dublin

 

OH

 

 

 

 

740

 

 

 

2,934

 

 

 

 

 

 

 

 

 

 

 

740

 

 

 

2,934

 

 

 

3,674

 

 

 

163

 

 

2008

 

3/13/2018

Movie Theatres

 

Shelby

 

NC

 

 

 

 

1,826

 

 

 

2,798

 

 

 

 

 

 

 

 

 

 

 

1,826

 

 

 

2,798

 

 

 

4,624

 

 

 

174

 

 

2004

 

3/22/2018

Health and Fitness

 

Tulsa

 

OK

 

 

 

 

2,856

 

 

 

 

 

 

108

 

 

 

 

4,329

 

 

 

 

2,964

 

 

 

4,329

 

 

 

7,293

 

 

 

135

 

 

2018

 

3/22/2018

Restaurants - Family Dining

 

Pittsburg

 

KS

 

{f}

 

 

465

 

 

 

792

 

 

 

 

 

 

 

 

 

 

 

465

 

 

 

792

 

 

 

1,257

 

 

 

51

 

 

2016

 

3/29/2018

Automotive Service

 

Elk River

 

MN

 

 

 

 

433

 

 

 

898

 

 

 

 

 

 

 

 

 

 

 

433

 

 

 

898

 

 

 

1,331

 

 

 

53

 

 

1996

 

3/29/2018

Early Childhood Education

 

San Antonio

 

TX

 

 

 

 

482

 

 

 

1,496

 

 

 

 

 

 

 

 

 

 

 

482

 

 

 

1,496

 

 

 

1,978

 

 

 

79

 

 

2007

 

3/29/2018

Pet Care Services

 

Cave Creek

 

AZ

 

 

 

 

1,789

 

 

 

2,540

 

 

 

 

 

 

 

867

 

 

 

 

1,789

 

 

 

3,407

 

 

 

5,196

 

 

 

145

 

 

2008

 

4/5/2018

F-8


Description(a)

 

 

 

Initial Cost to Company

 

 

Cost Capitalized Subsequent

to Acquisition

 

 

 

Gross Amount at

December 31, 2019(b)(c)

 

 

Accumulated

 

 

 

 

 

Tenant Industry

 

City

 

State

 

Encumbrances

 

Land &

Improvements

 

 

Building &

Improvements

 

 

Land &

Improvements

 

 

 

Building &

Improvements

 

 

 

Land &

Improvements

 

 

Building &

Improvements

 

 

Total

 

 

Depreciation

(d)(e)

 

 

Year

Constructed

 

Date

Acquired

Pet Care Services

 

Maricopa

 

AZ

 

 

 

$

1,057

 

 

$

1,057

 

 

$

 

 

 

$

969

 

 

 

$

1,057

 

 

$

2,026

 

 

$

3,083

 

 

$

66

 

 

2008

 

4/5/2018

Early Childhood Education

 

Byron Center

 

MI

 

{f}

 

 

513

 

 

 

1,591

 

 

 

 

 

 

 

 

 

 

 

513

 

 

 

1,591

 

 

 

2,104

 

 

 

101

 

 

2012

 

4/9/2018

Medical / Dental

 

Springfield

 

MO

 

 

 

 

660

 

 

 

1,326

 

 

 

 

 

 

 

 

 

 

 

660

 

 

 

1,326

 

 

 

1,986

 

 

 

76

 

 

2014

 

4/20/2018

Medical / Dental

 

Rogers

 

AR

 

{f}

 

 

599

 

 

 

1,229

 

 

 

 

 

 

 

 

 

 

 

599

 

 

 

1,229

 

 

 

1,828

 

 

 

73

 

 

2013

 

4/20/2018

Medical / Dental

 

Russellville

 

AR

 

 

 

 

710

 

 

 

1,297

 

 

 

 

 

 

 

 

 

 

 

710

 

 

 

1,297

 

 

 

2,007

 

 

 

69

 

 

2015

 

4/20/2018

Medical / Dental

 

Paris

 

TX

 

 

 

 

416

 

 

 

1,020

 

 

 

 

 

 

 

 

 

 

 

416

 

 

 

1,020

 

 

 

1,436

 

 

 

59

 

 

2013

 

4/20/2018

Car Washes

 

Bel Air

 

MD

 

{f}

 

 

321

 

 

 

3,120

 

 

 

 

 

 

 

 

 

 

 

321

 

 

 

3,120

 

 

 

3,441

 

 

 

166

 

 

2016

 

4/26/2018

Automotive Service

 

Apex

 

NC

 

{f}

 

 

229

 

 

 

428

 

 

 

 

 

 

 

 

 

 

 

229

 

 

 

428

 

 

 

657

 

 

 

26

 

 

2000

 

5/1/2018

Automotive Service

 

Holly Springs

 

NC

 

{f}

 

 

308

 

 

 

1,283

 

 

 

 

 

 

 

 

 

 

 

308

 

 

 

1,283

 

 

 

1,591

 

 

 

66

 

 

2003

 

5/1/2018

Automotive Service

 

Fuquay Varina

 

NC

 

{f}

 

 

487

 

 

 

318

 

 

 

 

 

 

 

 

 

 

 

487

 

 

 

318

 

 

 

805

 

 

 

27

 

 

2008

 

5/1/2018

Movie Theatres

 

Decatur

 

AL

 

 

 

 

1,491

 

 

 

4,350

 

 

 

 

 

 

 

 

 

 

 

1,491

 

 

 

4,350

 

 

 

5,841

 

 

 

253

 

 

2013

 

5/10/2018

Automotive Service

 

North Canton

 

OH

 

 

 

 

481

 

 

 

982

 

 

 

 

 

 

 

 

 

 

 

481

 

 

 

982

 

 

 

1,463

 

 

 

52

 

 

1960

 

5/17/2018

Automotive Service

 

Clinton Township

 

MI

 

 

 

 

1,179

 

 

 

688

 

 

 

 

 

 

 

 

 

 

 

1,179

 

 

 

688

 

 

 

1,867

 

 

 

74

 

 

1983

 

5/17/2018

Automotive Service

 

Baltimore

 

MD

 

 

 

 

206

 

 

 

1,709

 

 

 

 

 

 

 

 

 

 

 

206

 

 

 

1,709

 

 

 

1,915

 

 

 

73

 

 

1952

 

5/17/2018

Convenience Stores

 

Sartell

 

MN

 

 

 

 

988

 

 

 

607

 

 

 

 

 

 

 

 

 

 

 

988

 

 

 

607

 

 

 

1,595

 

 

 

69

 

 

2013

 

5/17/2018

Convenience Stores

 

St. Augusta

 

MN

 

 

 

 

473

 

 

 

1,111

 

 

 

 

 

 

 

 

 

 

 

473

 

 

 

1,111

 

 

 

1,584

 

 

 

75

 

 

1978

 

5/17/2018

Convenience Stores

 

Rice

 

MN

 

 

 

 

782

 

 

 

1,461

 

 

 

 

 

 

 

 

 

 

 

782

 

 

 

1,461

 

 

 

2,243

 

 

 

119

 

 

2005

 

5/17/2018

Convenience Stores

 

Pine City

 

MN

 

 

 

 

792

 

 

 

1,173

 

 

 

 

 

 

 

 

 

 

 

792

 

 

 

1,173

 

 

 

1,965

 

 

 

100

 

 

1967

 

5/17/2018

Convenience Stores

 

Cambridge

 

MN

 

 

 

 

1,008

 

 

 

2,161

 

 

 

 

 

 

 

 

 

 

 

1,008

 

 

 

2,161

 

 

 

3,169

 

 

 

157

 

 

2007

 

5/17/2018

Early Childhood Education

 

Acworth

 

GA

 

{f}

 

 

637

 

 

 

1,365

 

 

 

 

 

 

 

 

 

 

 

637

 

 

 

1,365

 

 

 

2,002

 

 

 

86

 

 

2000

 

5/18/2018

Pet Care Services

 

Lakewood Ranch

 

FL

 

 

 

 

442

 

 

 

 

 

 

1,054

 

 

 

 

2,677

 

 

 

 

1,496

 

 

 

2,677

 

 

 

4,173

 

 

 

56

 

 

2019

 

5/24/2018

Other Services

 

Bluff City

 

TN

 

 

 

 

146

 

 

 

1,347

 

 

 

 

 

 

 

 

 

 

 

146

 

 

 

1,347

 

 

 

1,493

 

 

 

57

 

 

1949

 

6/1/2018

Other Services

 

Erwin

 

TN

 

 

 

 

713

 

 

 

1,484

 

 

 

 

 

 

 

 

 

 

 

713

 

 

 

1,484

 

 

 

2,197

 

 

 

76

 

 

1981

 

6/1/2018

Other Services

 

Sparta

 

NC

 

 

 

 

713

 

 

 

1,942

 

 

 

 

 

 

 

 

 

 

 

713

 

 

 

1,942

 

 

 

2,655

 

 

 

111

 

 

1973

 

6/1/2018

Other Services

 

Kingsport

 

TN

 

 

 

 

1,220

 

 

 

3,143

 

 

 

 

 

 

 

 

 

 

 

1,220

 

 

 

3,143

 

 

 

4,363

 

 

 

185

 

 

1979

 

6/1/2018

Other Services

 

Cleveland

 

TN

 

 

 

 

673

 

 

 

1,083

 

 

 

 

 

 

 

 

 

 

 

673

 

 

 

1,083

 

 

 

1,756

 

 

 

58

 

 

1975

 

6/1/2018

Other Services

 

Cleveland

 

TN

 

 

 

 

615

 

 

 

2,938

 

 

 

 

 

 

 

 

 

 

 

615

 

 

 

2,938

 

 

 

3,553

 

 

 

128

 

 

1964

 

6/1/2018

Other Services

 

Castlewood

 

VA

 

 

 

 

1,259

 

 

 

1,786

 

 

 

 

 

 

 

 

 

 

 

1,259

 

 

 

1,786

 

 

 

3,045

 

 

 

111

 

 

1991

 

6/1/2018

Other Services

 

Covington

 

GA

 

 

 

 

849

 

 

 

3,309

 

 

 

 

 

 

 

 

 

 

 

849

 

 

 

3,309

 

 

 

4,158

 

 

 

173

 

 

1991

 

6/1/2018

Other Services

 

Harlem

 

GA

 

 

 

 

703

 

 

 

1,610

 

 

 

 

 

 

 

 

 

 

 

703

 

 

 

1,610

 

 

 

2,313

 

 

 

84

 

 

1895

 

6/1/2018

Other Services

 

London

 

KY

 

 

 

 

937

 

 

 

2,391

 

 

 

 

 

 

 

 

 

 

 

937

 

 

 

2,391

 

 

 

3,328

 

 

 

135

 

 

1999

 

6/1/2018

Other Services

 

Elizabethton

 

TN

 

 

 

 

254

 

 

 

517

 

 

 

 

 

 

 

 

 

 

 

254

 

 

 

517

 

 

 

771

 

 

 

36

 

 

2010

 

6/1/2018

Other Services

 

Elizabethton

 

TN

 

 

 

 

488

 

 

 

849

 

 

 

 

 

 

 

 

 

 

 

488

 

 

 

849

 

 

 

1,337

 

 

 

45

 

 

1996

 

6/1/2018

Other Services

 

Mountain City

 

TN

 

 

 

 

78

 

 

 

176

 

 

 

 

 

 

 

 

 

 

 

78

 

 

 

176

 

 

 

254

 

 

 

9

 

 

1936

 

6/1/2018

Convenience Stores

 

Mosinee

 

WI

 

 

 

 

260

 

 

 

509

 

 

 

 

 

 

 

 

 

 

 

260

 

 

 

509

 

 

 

769

 

 

 

38

 

 

1994

 

6/15/2018

Convenience Stores

 

Wausau

 

WI

 

 

 

 

311

 

 

 

372

 

 

 

 

 

 

 

 

 

 

 

311

 

 

 

372

 

 

 

683

 

 

 

35

 

 

1995

 

6/15/2018

Convenience Stores

 

Wausau

 

WI

 

 

 

 

402

 

 

 

1,470

 

 

 

 

 

 

 

 

 

 

 

402

 

 

 

1,470

 

 

 

1,872

 

 

 

80

 

 

1995

 

6/15/2018

Convenience Stores

 

Wausau

 

WI

 

 

 

 

502

 

 

 

361

 

 

 

 

 

 

 

 

 

 

 

502

 

 

 

361

 

 

 

863

 

 

 

48

 

 

1989

 

6/15/2018

Convenience Stores

 

Wausau

 

WI

 

 

 

 

412

 

 

 

445

 

 

 

 

 

 

 

 

 

 

 

412

 

 

 

445

 

 

 

857

 

 

 

43

 

 

1991

 

6/15/2018

Convenience Stores

 

Prentice

 

WI

 

 

 

 

1,164

 

 

 

753

 

 

 

 

 

 

 

 

 

 

 

1,164

 

 

 

753

 

 

 

1,917

 

 

 

141

 

 

1989

 

6/15/2018

Convenience Stores

 

Rothschild

 

WI

 

 

 

 

703

 

 

 

760

 

 

 

 

 

 

 

 

 

 

 

703

 

 

 

760

 

 

 

1,463

 

 

 

69

 

 

1985

 

6/15/2018

Convenience Stores

 

Phillips

 

WI

 

 

 

 

191

 

 

 

722

 

 

 

 

 

 

 

 

 

 

 

191

 

 

 

722

 

 

 

913

 

 

 

44

 

 

1970

 

6/15/2018

Convenience Stores

 

Pound

 

WI

 

 

 

 

321

 

 

 

478

 

 

 

 

 

 

 

 

 

 

 

321

 

 

 

478

 

 

 

799

 

 

 

50

 

 

1983

 

6/15/2018

Convenience Stores

 

Gillett

 

WI

 

 

 

 

241

 

 

 

591

 

 

 

 

 

 

 

 

 

 

 

241

 

 

 

591

 

 

 

832

 

 

 

46

 

 

1990

 

6/15/2018

Convenience Stores

 

Tigerton

 

WI

 

 

 

 

954

 

 

 

1,014

 

 

 

 

 

 

 

 

 

 

 

954

 

 

 

1,014

 

 

 

1,968

 

 

 

125

 

 

1998

 

6/15/2018

Convenience Stores

 

Stevens Point

 

WI

 

 

 

 

1,054

 

 

 

522

 

 

 

 

 

 

 

 

 

 

 

1,054

 

 

 

522

 

 

 

1,576

 

 

 

82

 

 

1993

 

6/15/2018

Convenience Stores

 

Merrill

 

WI

 

 

 

 

1,857

 

 

 

1,305

 

 

 

 

 

 

 

 

 

 

 

1,857

 

 

 

1,305

 

 

 

3,162

 

 

 

190

 

 

1996

 

6/15/2018

Convenience Stores

 

Tomahawk

 

WI

 

 

 

 

683

 

 

 

1,008

 

 

 

 

 

 

 

 

 

 

 

683

 

 

 

1,008

 

 

 

1,691

 

 

 

101

 

 

1992

 

6/15/2018

Convenience Stores

 

Marathon

 

WI

 

 

 

 

261

 

 

 

1,244

 

 

 

 

 

 

 

 

 

 

 

261

 

 

 

1,244

 

 

 

1,505

 

 

 

69

 

 

1987

 

6/15/2018

Convenience Stores

 

Edgar

 

WI

 

 

 

 

502

 

 

 

949

 

 

 

 

 

 

 

 

 

 

 

502

 

 

 

949

 

 

 

1,451

 

 

 

78

 

 

1984

 

6/15/2018

Convenience Stores

 

Plover

 

WI

 

 

 

 

1,275

 

 

 

883

 

 

 

 

 

 

 

 

 

 

 

1,275

 

 

 

883

 

 

 

2,158

 

 

 

94

 

 

2006

 

6/15/2018

Convenience Stores

 

Hatley

 

WI

 

 

 

 

783

 

 

 

851

 

 

 

 

 

 

 

 

 

 

 

783

 

 

 

851

 

 

 

1,634

 

 

 

91

 

 

1997

 

6/15/2018

F-9


Description(a)

 

 

 

Initial Cost to Company

 

 

Cost Capitalized Subsequent

to Acquisition

 

 

 

Gross Amount at

December 31, 2019(b)(c)

 

 

Accumulated

 

 

 

 

 

Tenant Industry

 

City

 

State

 

Encumbrances

 

Land &

Improvements

 

 

Building &

Improvements

 

 

Land &

Improvements

 

 

 

Building &

Improvements

 

 

 

Land &

Improvements

 

 

Building &

Improvements

 

 

Total

 

 

Depreciation

(d)(e)

 

 

Year

Constructed

 

Date

Acquired

Convenience Stores

 

Minoqua

 

WI

 

 

 

$

371

 

 

$

412

 

 

$

 

 

 

$

 

 

 

$

371

 

 

$

412

 

 

$

783

 

 

$

45

 

 

1984

 

6/15/2018

Convenience Stores

 

Wittenberg

 

WI

 

 

 

 

1,405

 

 

 

1,305

 

 

 

 

 

 

 

 

 

 

 

1,405

 

 

 

1,305

 

 

 

2,710

 

 

 

174

 

 

1999

 

6/15/2018

Convenience Stores

 

Rudolph

 

WI

 

 

 

 

412

 

 

 

840

 

 

 

 

 

 

 

 

 

 

 

412

 

 

 

840

 

 

 

1,252

 

 

 

65

 

 

1992

 

6/15/2018

Convenience Stores

 

Mountain

 

WI

 

 

 

 

371

 

 

 

663

 

 

 

 

 

 

 

 

 

 

 

371

 

 

 

663

 

 

 

1,034

 

 

 

60

 

 

1998

 

6/15/2018

Convenience Stores

 

Park Falls

 

WI

 

 

 

 

392

 

 

 

1,164

 

 

 

 

 

 

 

 

 

 

 

392

 

 

 

1,164

 

 

 

1,556

 

 

 

80

 

 

1984

 

6/15/2018

Convenience Stores

 

Weston

 

WI

 

 

 

 

622

 

 

 

843

 

 

 

 

 

 

 

 

 

 

 

622

 

 

 

843

 

 

 

1,465

 

 

 

74

 

 

1993

 

6/15/2018

Early Childhood Education

 

Surprise

 

AZ

 

 

 

 

1,546

 

 

 

1,736

 

 

 

 

 

 

 

21

 

 

 

 

1,546

 

 

 

1,757

 

 

 

3,303

 

 

 

89

 

 

2008

 

6/21/2018

Car Washes

 

Fayetteville

 

AR

 

 

 

 

675

 

 

 

2,405

 

 

 

 

 

 

 

 

 

 

 

675

 

 

 

2,405

 

 

 

3,080

 

 

 

111

 

 

2018

 

6/21/2018

Early Childhood Education

 

Malvern

 

PA

 

 

 

 

701

 

 

 

2,084

 

 

 

 

 

 

 

 

 

 

 

701

 

 

 

2,084

 

 

 

2,785

 

 

 

109

 

 

2006

 

6/28/2018

Early Childhood Education

 

Frazer

 

PA

 

 

 

 

730

 

 

 

2,276

 

 

 

 

 

 

 

 

 

 

 

730

 

 

 

2,276

 

 

 

3,006

 

 

 

114

 

 

1998

 

6/28/2018

Early Childhood Education

 

Glen Mills

 

PA

 

 

 

 

3,938

 

 

 

3,246

 

 

 

 

 

 

 

 

 

 

 

3,938

 

 

 

3,246

 

 

 

7,184

 

 

 

225

 

 

1992

 

6/28/2018

Early Childhood Education

 

Erial

 

NJ

 

 

 

 

740

 

 

 

1,546

 

 

 

 

 

 

 

 

 

 

 

740

 

 

 

1,546

 

 

 

2,286

 

 

 

73

 

 

2000

 

6/28/2018

Early Childhood Education

 

Exton

 

PA

 

 

 

 

442

 

 

 

2,007

 

 

 

 

 

 

 

 

 

 

 

442

 

 

 

2,007

 

 

 

2,449

 

 

 

93

 

 

2000

 

6/28/2018

Early Childhood Education

 

Voorhees

 

NJ

 

 

 

 

509

 

 

 

1,892

 

 

 

 

 

 

 

 

 

 

 

509

 

 

 

1,892

 

 

 

2,401

 

 

 

92

 

 

2002

 

6/28/2018

Early Childhood Education

 

Royersford

 

PA

 

 

 

 

259

 

 

 

1,892

 

 

 

 

 

 

 

 

 

 

 

259

 

 

 

1,892

 

 

 

2,151

 

 

 

83

 

 

2002

 

6/28/2018

Early Childhood Education

 

West Norriton

 

PA

 

 

 

 

557

 

 

 

1,998

 

 

 

 

 

 

 

 

 

 

 

557

 

 

 

1,998

 

 

 

2,555

 

 

 

94

 

 

2003

 

6/28/2018

Early Childhood Education

 

King of Prussia

 

PA

 

 

 

 

490

 

 

 

2,171

 

 

 

 

 

 

 

 

 

 

 

490

 

 

 

2,171

 

 

 

2,661

 

 

 

96

 

 

2004

 

6/28/2018

Early Childhood Education

 

Downingtown

 

PA

 

 

 

 

605

 

 

 

2,219

 

 

 

 

 

 

 

 

 

 

 

605

 

 

 

2,219

 

 

 

2,824

 

 

 

103

 

 

2007

 

6/28/2018

Early Childhood Education

 

Collegeville

 

PA

 

 

 

 

423

 

 

 

1,940

 

 

 

 

 

 

 

 

 

 

 

423

 

 

 

1,940

 

 

 

2,363

 

 

 

88

 

 

2008

 

6/28/2018

Early Childhood Education

 

Phoenixville

 

PA

 

 

 

 

1,431

 

 

 

4,466

 

 

 

 

 

 

 

 

 

 

 

1,431

 

 

 

4,466

 

 

 

5,897

 

 

 

219

 

 

2010

 

6/28/2018

Early Childhood Education

 

Blue Bell

 

PA

 

 

 

 

788

 

 

 

3,218

 

 

 

 

 

 

 

 

 

 

 

788

 

 

 

3,218

 

 

 

4,006

 

 

 

143

 

 

1967

 

6/28/2018

Medical / Dental

 

Mountain Grove

 

MO

 

 

 

 

113

 

 

 

527

 

 

 

 

 

 

 

 

 

 

 

113

 

 

 

527

 

 

 

640

 

 

 

27

 

 

2012

 

6/28/2018

Medical / Dental

 

Harrison

 

AR

 

 

 

 

144

 

 

 

835

 

 

 

 

 

 

 

 

 

 

 

144

 

 

 

835

 

 

 

979

 

 

 

37

 

 

2006

 

6/28/2018

Medical / Dental

 

Jonesboro

 

AR

 

 

 

 

329

 

 

 

1,021

 

 

 

 

 

 

 

 

 

 

 

329

 

 

 

1,021

 

 

 

1,350

 

 

 

48

 

 

2005

 

6/28/2018

Medical / Dental

 

El Dorado

 

AR

 

 

 

 

93

 

 

 

228

 

 

 

 

 

 

 

 

 

 

 

93

 

 

 

228

 

 

 

321

 

 

 

11

 

 

2000

 

6/28/2018

Medical / Dental

 

Berryville

 

AR

 

 

 

 

62

 

 

 

120

 

 

 

 

 

 

 

 

 

 

 

62

 

 

 

120

 

 

 

182

 

 

 

8

 

 

2000

 

6/28/2018

Medical / Dental

 

Batesville

 

AR

 

 

 

 

237

 

 

 

1,139

 

 

 

 

 

 

 

 

 

 

 

237

 

 

 

1,139

 

 

 

1,376

 

 

 

56

 

 

2017

 

6/28/2018

Health and Fitness

 

Salisbury

 

MA

 

 

 

 

1,169

 

 

 

14,584

 

 

 

 

 

 

 

 

 

 

 

1,169

 

 

 

14,584

 

 

 

15,753

 

 

 

566

 

 

2004

 

6/29/2018

Health and Fitness

 

Peabody

 

MA

 

 

 

 

3,497

 

 

 

6,523

 

 

 

 

 

 

 

 

 

 

 

3,497

 

 

 

6,523

 

 

 

10,020

 

 

 

279

 

 

2009

 

6/29/2018

Health and Fitness

 

Methuen

 

MA

 

 

 

 

4,544

 

 

 

5,179

 

 

 

 

 

 

 

 

 

 

 

4,544

 

 

 

5,179

 

 

 

9,723

 

 

 

267

 

 

2002

 

6/29/2018

Health and Fitness

 

Moncks Corner

 

SC

 

 

 

 

978

 

 

 

1,439

 

 

 

 

 

 

 

 

 

 

 

978

 

 

 

1,439

 

 

 

2,417

 

 

 

88

 

 

2002

 

6/29/2018

Medical / Dental

 

Brownsville

 

TX

 

 

 

 

172

 

 

 

1,683

 

 

 

 

 

 

 

 

 

 

 

172

 

 

 

1,683

 

 

 

1,855

 

 

 

69

 

 

2008

 

7/13/2018

Pet Care Services

 

Mesa

 

AZ

 

 

 

 

1,329

 

 

 

1,531

 

 

 

 

 

 

 

1,225

 

 

 

 

1,329

 

 

 

2,756

 

 

 

4,085

 

 

 

74

 

 

1990

 

7/13/2018

Pet Care Services

 

Chandler

 

AZ

 

 

 

 

1,775

 

 

 

3,033

 

 

 

 

 

 

 

1,200

 

 

 

 

1,775

 

 

 

4,233

 

 

 

6,008

 

 

 

145

 

 

2002

 

7/13/2018

Pet Care Services

 

Green Valley

 

AZ

 

 

 

 

913

 

 

 

2,454

 

 

 

 

 

 

 

920

 

 

 

 

913

 

 

 

3,374

 

 

 

4,287

 

 

 

111

 

 

2015

 

7/13/2018

Restaurants - Quick Service

 

Brownsville

 

KY

 

 

 

 

297

 

 

 

1,024

 

 

 

 

 

 

 

 

 

 

 

297

 

 

 

1,024

 

 

 

1,321

 

 

 

51

 

 

1990

 

7/18/2018

Car Washes

 

Athen

 

GA

 

 

 

 

1,011

 

 

 

2,536

 

 

 

 

 

 

 

600

 

 

 

 

1,011

 

 

 

3,136

 

 

 

4,147

 

 

 

164

 

 

2006

 

7/26/2018

Car Washes

 

Winder

 

GA

 

 

 

 

683

 

 

 

2,027

 

 

 

 

 

 

 

 

 

 

 

683

 

 

 

2,027

 

 

 

2,710

 

 

 

105

 

 

2008

 

7/26/2018

Car Washes

 

Decatur

 

GA

 

 

 

 

703

 

 

 

3,031

 

 

 

 

 

 

 

 

 

 

 

703

 

 

 

3,031

 

 

 

3,734

 

 

 

136

 

 

1967

 

7/26/2018

Car Washes

 

Decatur

 

GA

 

 

 

 

828

 

 

 

2,029

 

 

 

 

 

 

 

 

 

 

 

828

 

 

 

2,029

 

 

 

2,857

 

 

 

107

 

 

2007

 

7/26/2018

Car Washes

 

Duluth

 

GA

 

 

 

 

1,261

 

 

 

2,187

 

 

 

 

 

 

 

 

 

 

 

1,261

 

 

 

2,187

 

 

 

3,448

 

 

 

109

 

 

2006

 

7/26/2018

Restaurants - Quick Service

 

Fort Oglethorpe

 

GA

 

 

 

 

1,283

 

 

 

1,045

 

 

 

 

 

 

 

 

 

 

 

1,283

 

 

 

1,045

 

 

 

2,328

 

 

 

50

 

 

2001

 

8/8/2018

Restaurants - Quick Service

 

Ringgold

 

GA

 

 

 

 

387

 

 

 

1,406

 

 

 

 

 

 

 

 

 

 

 

387

 

 

 

1,406

 

 

 

1,793

 

 

 

69

 

 

2015

 

8/8/2018

Restaurants - Quick Service

 

Chattanooga

 

TN

 

 

 

 

438

 

 

 

1,061

 

 

 

 

 

 

 

 

 

 

 

438

 

 

 

1,061

 

 

 

1,499

 

 

 

51

 

 

2009

 

8/8/2018

Restaurants - Quick Service

 

Chattanooga

 

TN

 

 

 

 

876

 

 

 

1,255

 

 

 

 

 

 

 

 

 

 

 

876

 

 

 

1,255

 

 

 

2,131

 

 

 

63

 

 

2004

 

8/8/2018

Restaurants - Quick Service

 

Chattanooga

 

TN

 

 

 

 

1,497

 

 

 

1,161

 

 

 

 

 

 

 

 

 

 

 

1,497

 

 

 

1,161

 

 

 

2,658

 

 

 

55

 

 

2012

 

8/8/2018

Restaurants - Quick Service

 

Dayton

 

TN

 

 

 

 

468

 

 

 

1,283

 

 

 

 

 

 

 

 

 

 

 

468

 

 

 

1,283

 

 

 

1,751

 

 

 

65

 

 

2016

 

8/8/2018

Restaurants - Quick Service

 

Ooltewah

 

TN

 

 

 

 

1,079

 

 

 

1,262

 

 

 

 

 

 

 

 

 

 

 

1,079

 

 

 

1,262

 

 

 

2,341

 

 

 

58

 

 

2003

 

8/8/2018

Restaurants - Quick Service

 

Soddy Daisy

 

TN

 

 

 

 

825

 

 

 

992

 

 

 

 

 

 

 

 

 

 

 

825

 

 

 

992

 

 

 

1,817

 

 

 

55

 

 

2006

 

8/8/2018

Automotive Service

 

Oklahoma City

 

OK

 

 

 

 

152

 

 

 

596

 

 

 

 

 

 

 

 

 

 

 

152

 

 

 

596

 

 

 

748

 

 

 

28

 

 

1980

 

8/9/2018

F-10


Description(a)

 

 

 

Initial Cost to Company

 

 

Cost Capitalized Subsequent

to Acquisition

 

 

 

Gross Amount at

December 31, 2019(b)(c)

 

 

Accumulated

 

 

 

 

 

Tenant Industry

 

City

 

State

 

Encumbrances

 

Land &

Improvements

 

 

Building &

Improvements

 

 

Land &

Improvements

 

 

 

Building &

Improvements

 

 

 

Land &

Improvements

 

 

Building &

Improvements

 

 

Total

 

 

Depreciation

(d)(e)

 

 

Year

Constructed

 

Date

Acquired

Automotive Service

 

Midwest City

 

OK

 

 

 

$

253

 

 

$

495

 

 

$

 

 

 

$

 

 

 

$

253

 

 

$

495

 

 

$

748

 

 

$

29

 

 

1995

 

8/9/2018

Automotive Service

 

Del City

 

OK

 

 

 

 

364

 

 

 

384

 

 

 

 

 

 

 

 

 

 

 

364

 

 

 

384

 

 

 

748

 

 

 

28

 

 

1985

 

8/9/2018

Automotive Service

 

Midwest City

 

OK

 

 

 

 

172

 

 

 

526

 

 

 

 

 

 

 

 

 

 

 

172

 

 

 

526

 

 

 

698

 

 

 

25

 

 

1980

 

8/9/2018

Early Childhood Education

 

Eden Prairie

 

MN

 

{f}

 

 

1,264

 

 

 

1,651

 

 

 

 

 

 

 

 

 

 

 

1,264

 

 

 

1,651

 

 

 

2,915

 

 

 

106

 

 

1995

 

8/10/2018

Restaurants - Quick Service

 

Blytheville

 

AR

 

 

 

 

785

 

 

 

736

 

 

 

 

 

 

 

 

 

 

 

785

 

 

 

736

 

 

 

1,521

 

 

 

40

 

 

2007

 

8/22/2018

Restaurants - Quick Service

 

Paragould

 

AR

 

 

 

 

744

 

 

 

784

 

 

 

 

 

 

 

 

 

 

 

744

 

 

 

784

 

 

 

1,528

 

 

 

38

 

 

2008

 

8/22/2018

Restaurants - Quick Service

 

Van Buren

 

AR

 

 

 

 

642

 

 

 

946

 

 

 

 

 

 

 

 

 

 

 

642

 

 

 

946

 

 

 

1,588

 

 

 

45

 

 

2008

 

8/22/2018

Convenience Stores

 

Seguin

 

TX

 

 

 

 

435

 

 

 

995

 

 

 

 

 

 

 

 

 

 

 

435

 

 

 

995

 

 

 

1,430

 

 

 

48

 

 

1974

 

9/4/2018

Convenience Stores

 

Burleson

 

TX

 

 

 

 

823

 

 

 

1,660

 

 

 

 

 

 

 

 

 

 

 

823

 

 

 

1,660

 

 

 

2,483

 

 

 

91

 

 

1985

 

9/4/2018

Convenience Stores

 

Winfield

 

TX

 

 

 

 

908

 

 

 

2,474

 

 

 

 

 

 

 

 

 

 

 

908

 

 

 

2,474

 

 

 

3,382

 

 

 

137

 

 

1979

 

9/4/2018

Automotive Service

 

Pontiac

 

MI

 

 

 

 

445

 

 

 

1,077

 

 

 

 

 

 

 

 

 

 

 

445

 

 

 

1,077

 

 

 

1,522

 

 

 

54

 

 

1978

 

9/7/2018

Restaurants - Quick Service

 

San Angelo

 

TX

 

{f}

 

 

161

 

 

 

806

 

 

 

 

 

 

 

 

 

 

 

161

 

 

 

806

 

 

 

967

 

 

 

35

 

 

1978

 

9/12/2018

Health and Fitness

 

Springfield

 

OR

 

{f}

 

 

2,024

 

 

 

2,468

 

 

 

 

 

 

 

 

 

 

 

2,024

 

 

 

2,468

 

 

 

4,492

 

 

 

132

 

 

1999

 

9/13/2018

Health and Fitness

 

Eugene

 

OR

 

{f}

 

 

1,046

 

 

 

2,986

 

 

 

 

 

 

 

 

 

 

 

1,046

 

 

 

2,986

 

 

 

4,032

 

 

 

125

 

 

1980

 

9/13/2018

Early Childhood Education

 

San Antonio

 

TX

 

 

 

 

617

 

 

 

2,258

 

 

 

 

 

 

 

 

 

 

 

617

 

 

 

2,258

 

 

 

2,875

 

 

 

95

 

 

2008

 

9/14/2018

Early Childhood Education

 

Colleyville

 

TX

 

{f}

 

 

695

 

 

 

1,022

 

 

 

 

 

 

 

 

 

 

 

695

 

 

 

1,022

 

 

 

1,717

 

 

 

47

 

 

1997

 

9/18/2018

Restaurants - Quick Service

 

Marion

 

AR

 

 

 

 

459

 

 

 

920

 

 

 

 

 

 

 

 

 

 

 

459

 

 

 

920

 

 

 

1,379

 

 

 

44

 

 

2007

 

9/21/2018

Entertainment

 

Metairie

 

LA

 

 

 

 

1,323

 

 

 

2,143

 

 

 

 

 

 

 

 

 

 

 

1,323

 

 

 

2,143

 

 

 

3,466

 

 

 

97

 

 

2016

 

9/21/2018

Restaurants - Quick Service

 

Montrose

 

CO

 

 

 

 

698

 

 

 

1,036

 

 

 

 

 

 

 

 

 

 

 

698

 

 

 

1,036

 

 

 

1,734

 

 

 

49

 

 

2000

 

9/25/2018

Restaurants - Family Dining

 

Augusta

 

GA

 

 

 

 

825

 

 

 

894

 

 

 

 

 

 

 

 

 

 

 

825

 

 

 

894

 

 

 

1,719

 

 

 

38

 

 

1968

 

9/25/2018

Restaurants - Family Dining

 

Macon

 

GA

 

 

 

 

648

 

 

 

992

 

 

 

 

 

 

 

 

 

 

 

648

 

 

 

992

 

 

 

1,640

 

 

 

42

 

 

1983

 

9/25/2018

Restaurants - Family Dining

 

Macon

 

GA

 

 

 

 

923

 

 

 

972

 

 

 

 

 

 

 

 

 

 

 

923

 

 

 

972

 

 

 

1,895

 

 

 

50

 

 

1972

 

9/25/2018

Restaurants - Quick Service

 

Fairbanks

 

AK

 

 

 

 

438

 

 

 

1,524

 

 

 

 

 

 

 

 

 

 

 

438

 

 

 

1,524

 

 

 

1,962

 

 

 

69

 

 

1971

 

9/27/2018

Restaurants - Quick Service

 

Fairbanks

 

AK

 

 

 

 

687

 

 

 

1,633

 

 

 

 

 

 

 

 

 

 

 

687

 

 

 

1,633

 

 

 

2,320

 

 

 

75

 

 

2006

 

9/27/2018

Medical / Dental

 

Abilene

 

TX

 

 

 

 

336

 

 

 

1,959

 

 

 

 

 

 

 

 

 

 

 

336

 

 

 

1,959

 

 

 

2,295

 

 

 

76

 

 

2006

 

9/27/2018

Automotive Service

 

Bremen

 

IN

 

{f}

 

 

221

 

 

 

1,284

 

 

 

 

 

 

 

 

 

 

 

221

 

 

 

1,284

 

 

 

1,505

 

 

 

48

 

 

1970

 

9/28/2018

Car Washes

 

Springdale

 

AR

 

 

 

 

1,405

 

 

 

3,139

 

 

 

 

 

 

 

 

 

 

 

1,405

 

 

 

3,139

 

 

 

4,544

 

 

 

131

 

 

2018

 

9/28/2018

Restaurants - Quick Service

 

Andalusia

 

AL

 

 

 

 

384

 

 

 

727

 

 

 

 

 

 

 

 

 

 

 

384

 

 

 

727

 

 

 

1,111

 

 

 

34

 

 

1988

 

9/28/2018

Medical / Dental

 

Forrest City

 

AR

 

 

 

 

143

 

 

 

608

 

 

 

 

 

 

 

 

 

 

 

143

 

 

 

608

 

 

 

751

 

 

 

26

 

 

2007

 

9/28/2018

Early Childhood Education

 

Ashburn

 

VA

 

 

 

 

898

 

 

 

671

 

 

 

 

 

 

 

 

 

 

 

898

 

 

 

671

 

 

 

1,569

 

 

 

31

 

 

2001

 

9/28/2018

Restaurants - Quick Service

 

North Richard Hills

 

TX

 

 

 

 

875

 

 

 

1,113

 

 

 

 

 

 

 

 

 

 

 

875

 

 

 

1,113

 

 

 

1,988

 

 

 

58

 

 

2017

 

9/28/2018

Restaurants - Quick Service

 

Grapevine

 

TX

 

 

 

 

775

 

 

 

904

 

 

 

 

 

 

 

 

 

 

 

775

 

 

 

904

 

 

 

1,679

 

 

 

48

 

 

2016

 

9/28/2018

Restaurants - Quick Service

 

St Augustine

 

FL

 

 

 

 

917

 

 

 

1,964

 

 

 

 

 

 

 

 

 

 

 

917

 

 

 

1,964

 

 

 

2,881

 

 

 

81

 

 

2010

 

9/28/2018

Early Childhood Education

 

Fleming Island

 

FL

 

{f}

 

 

872

 

 

 

2,523

 

 

 

 

 

 

 

 

 

 

 

872

 

 

 

2,523

 

 

 

3,395

 

 

 

91

 

 

2006

 

9/28/2018

Restaurants - Quick Service

 

Hot Springs

 

AR

 

 

 

 

240

 

 

 

899

 

 

 

 

 

 

 

 

 

 

 

240

 

 

 

899

 

 

 

1,139

 

 

 

35

 

 

1979

 

10/4/2018

Health and Fitness

 

Tucson

 

AZ

 

 

 

 

4,227

 

 

 

 

 

 

114

 

 

 

 

3,466

 

 

 

 

4,341

 

 

 

3,466

 

 

 

7,807

 

 

 

8

 

 

2019

 

10/10/2018

Restaurants - Quick Service

 

Countryside

 

IL

 

 

 

 

727

 

 

 

1,302

 

 

 

 

 

 

 

 

 

 

 

727

 

 

 

1,302

 

 

 

2,029

 

 

 

51

 

 

2013

 

10/26/2018

Medical / Dental

 

Midland

 

TX

 

 

 

 

298

 

 

 

1,760

 

 

 

 

 

 

 

 

 

 

 

298

 

 

 

1,760

 

 

 

2,058

 

 

 

57

 

 

1993

 

10/31/2018

Early Childhood Education

 

McDonough

 

GA

 

 

 

 

604

 

 

 

2,065

 

 

 

 

 

 

 

 

 

 

 

604

 

 

 

2,065

 

 

 

2,669

 

 

 

78

 

 

2002

 

11/2/2018

Convenience Stores

 

Tucson

 

AZ

 

 

 

 

977

 

 

 

827

 

 

 

 

 

 

 

 

 

 

 

977

 

 

 

827

 

 

 

1,804

 

 

 

57

 

 

1985

 

11/7/2018

Convenience Stores

 

Phoenix

 

AZ

 

 

 

 

1,037

 

 

 

429

 

 

 

 

 

 

 

 

 

 

 

1,037

 

 

 

429

 

 

 

1,466

 

 

 

25

 

 

1987

 

11/7/2018

Convenience Stores

 

Centralia

 

WA

 

 

 

 

568

 

 

 

509

 

 

 

 

 

 

 

 

 

 

 

568

 

 

 

509

 

 

 

1,077

 

 

 

33

 

 

1976

 

11/7/2018

Medical / Dental

 

Montgomery

 

AL

 

{f}

 

 

454

 

 

 

1,528

 

 

 

 

 

 

 

 

 

 

 

454

 

 

 

1,528

 

 

 

1,982

 

 

 

57

 

 

2004

 

11/7/2018

Medical / Dental

 

Prattville

 

AL

 

{f}

 

 

237

 

 

 

857

 

 

 

 

 

 

 

 

 

 

 

237

 

 

 

857

 

 

 

1,094

 

 

 

31

 

 

2012

 

11/7/2018

Convenience Stores

 

Duncaville

 

TX

 

 

 

 

469

 

 

 

538

 

 

 

 

 

 

 

 

 

 

 

469

 

 

 

538

 

 

 

1,007

 

 

 

30

 

 

1980

 

11/8/2018

Early Childhood Education

 

Canton

 

GA

 

 

 

 

504

 

 

 

2,079

 

 

 

 

 

 

 

 

 

 

 

504

 

 

 

2,079

 

 

 

2,583

 

 

 

78

 

 

2006

 

11/9/2018

Restaurants - Quick Service

 

Pembroke

 

NY

 

 

 

 

577

 

 

 

898

 

 

 

 

 

 

 

 

 

 

 

577

 

 

 

898

 

 

 

1,475

 

 

 

47

 

 

2017

 

11/28/2018

Medical / Dental

 

Fort Worth

 

TX

 

 

 

 

466

 

 

 

845

 

 

 

 

 

 

 

 

 

 

 

466

 

 

 

845

 

 

 

1,311

 

 

 

32

 

 

1997

 

11/30/2018

Medical / Dental

 

Arlington

 

TX

 

 

 

 

546

 

 

 

649

 

 

 

 

 

 

 

 

 

 

 

546

 

 

 

649

 

 

 

1,195

 

 

 

28

 

 

1999

 

11/30/2018

Medical / Dental

 

Burleson

 

TX

 

 

 

 

61

 

 

 

1,091

 

 

 

 

 

 

 

 

 

 

 

61

 

 

 

1,091

 

 

 

1,152

 

 

 

30

 

 

1942

 

11/30/2018

Medical / Dental

 

Dallas

 

TX

 

 

 

 

1,813

 

 

 

3,606

 

 

 

 

 

 

 

 

 

 

 

1,813

 

 

 

3,606

 

 

 

5,419

 

 

 

110

 

 

1979

 

11/30/2018

Early Childhood Education

 

Olive Branch

 

MS

 

 

 

 

1,027

 

 

 

1,050

 

 

 

 

 

 

 

 

 

 

 

1,027

 

 

 

1,050

 

 

 

2,077

 

 

 

56

 

 

2009

 

12/5/2018

F-11


Description(a)

 

 

 

Initial Cost to Company

 

 

Cost Capitalized Subsequent

to Acquisition

 

 

 

Gross Amount at

December 31, 2019(b)(c)

 

 

Accumulated

 

 

 

 

 

Tenant Industry

 

City

 

State

 

Encumbrances

 

Land &

Improvements

 

 

Building &

Improvements

 

 

Land &

Improvements

 

 

 

Building &

Improvements

 

 

 

Land &

Improvements

 

 

Building &

Improvements

 

 

Total

 

 

Depreciation

(d)(e)

 

 

Year

Constructed

 

Date

Acquired

Early Childhood Education

 

Manchester

 

CT

 

 

 

$

915

 

 

$

939

 

 

$

 

 

 

$

568

 

 

 

$

915

 

 

$

1,507

 

 

$

2,422

 

 

$

35

 

 

1977

 

12/7/2018

Early Childhood Education

 

Macon

 

GA

 

{f}

 

 

538

 

 

 

1,067

 

 

 

 

 

 

 

 

 

 

 

538

 

 

 

1,067

 

 

 

1,605

 

 

 

45

 

 

2007

 

12/14/2018

Early Childhood Education

 

Macon

 

GA

 

{f}

 

 

508

 

 

 

1,067

 

 

 

 

 

 

 

 

 

 

 

508

 

 

 

1,067

 

 

 

1,575

 

 

 

40

 

 

2008

 

12/14/2018

Entertainment

 

Andover

 

MN

 

 

 

 

898

 

 

 

1,208

 

 

 

 

 

 

 

 

 

 

 

898

 

 

 

1,208

 

 

 

2,106

 

 

 

47

 

 

2005

 

12/12/2018

Entertainment

 

Rochester

 

MN

 

 

 

 

379

 

 

 

968

 

 

 

 

 

 

 

 

 

 

 

379

 

 

 

968

 

 

 

1,347

 

 

 

31

 

 

1958

 

12/12/2018

Entertainment

 

South St. Paul

 

MN

 

 

 

 

1,008

 

 

 

928

 

 

 

 

 

 

 

 

 

 

 

1,008

 

 

 

928

 

 

 

1,936

 

 

 

40

 

 

1978

 

12/12/2018

Entertainment

 

Mounds View

 

MN

 

 

 

 

1,986

 

 

 

3,264

 

 

 

 

 

 

 

 

 

 

 

1,986

 

 

 

3,264

 

 

 

5,250

 

 

 

121

 

 

1967

 

12/12/2018

Entertainment

 

St. Paul Park

 

MN

 

 

 

 

529

 

 

 

1,058

 

 

 

 

 

 

 

 

 

 

 

529

 

 

 

1,058

 

 

 

1,587

 

 

 

41

 

 

1959

 

12/12/2018

Entertainment

 

Oakdale

 

MN

 

 

 

 

2,136

 

 

 

5,699

 

 

 

 

 

 

 

 

 

 

 

2,136

 

 

 

5,699

 

 

 

7,835

 

 

 

193

 

 

2009

 

12/12/2018

Entertainment

 

Monticello

 

MN

 

 

 

 

1,527

 

 

 

3,414

 

 

 

 

 

 

 

 

 

 

 

1,527

 

 

 

3,414

 

 

 

4,941

 

 

 

144

 

 

2007

 

12/12/2018

Entertainment

 

St. Paul

 

MN

 

 

 

 

1,218

 

 

 

1,407

 

 

 

 

 

 

 

 

 

 

 

1,218

 

 

 

1,407

 

 

 

2,625

 

 

 

51

 

 

1955

 

12/12/2018

Entertainment

 

Ramsey

 

MN

 

 

 

 

609

 

 

 

749

 

 

 

 

 

 

 

 

 

 

 

609

 

 

 

749

 

 

 

1,358

 

 

 

42

 

 

1988

 

12/12/2018

Health and Fitness

 

Winston Salem

 

NC

 

 

 

 

986

 

 

 

1,205

 

 

 

(75

)

(g)

 

 

(90

)

(g)

 

 

911

 

 

 

1,115

 

 

 

2,026

 

 

 

36

 

 

1972

 

12/19/2018

Automotive Service

 

Denton

 

TX

 

{f}

 

 

1,278

 

 

 

1,582

 

 

 

 

 

 

 

 

 

 

 

1,278

 

 

 

1,582

 

 

 

2,860

 

 

 

65

 

 

1982

 

12/20/2018

Car Washes

 

Dubuque

 

IA

 

 

 

 

990

 

 

 

2,121

 

 

 

 

 

 

 

 

 

 

 

990

 

 

 

2,121

 

 

 

3,111

 

 

 

73

 

 

1992

 

12/20/2018

Car Washes

 

Davenport

 

IA

 

 

 

 

757

 

 

 

2,394

 

 

 

 

 

 

 

 

 

 

 

757

 

 

 

2,394

 

 

 

3,151

 

 

 

79

 

 

1990

 

12/20/2018

Car Washes

 

Rock Island

 

IL

 

 

 

 

1,030

 

 

 

2,949

 

 

 

 

 

 

 

 

 

 

 

1,030

 

 

 

2,949

 

 

 

3,979

 

 

 

97

 

 

1996

 

12/20/2018

Pet Care Services

 

Georgetown

 

TX

 

 

 

 

753

 

 

 

 

 

 

 

 

 

 

 

 

 

 

753

 

 

 

 

 

 

753

 

 

 

 

 

 

 

12/21/2018

Pet Care Services

 

Middleburg

 

FL

 

 

 

 

803

 

 

 

 

 

 

 

 

 

 

 

 

 

 

803

 

 

 

 

 

 

803

 

 

 

 

 

 

 

12/21/2018

Early Childhood Education

 

Arlington

 

TX

 

 

 

 

1,296

 

 

 

3,239

 

 

 

 

 

 

 

 

 

 

 

1,296

 

 

 

3,239

 

 

 

4,535

 

 

 

103

 

 

1989

 

12/27/2018

Home Furnishings

 

Kansas City

 

MO

 

 

 

 

273

 

 

 

4,683

 

 

 

 

 

 

 

 

 

 

 

273

 

 

 

4,683

 

 

 

4,956

 

 

 

128

 

 

2007

 

12/28/2018

Restaurants - Casual Dining

 

Flint

 

MI

 

 

 

 

619

 

 

 

274

 

 

 

 

 

 

 

 

 

 

 

619

 

 

 

274

 

 

 

893

 

 

 

19

 

 

1975

 

1/2/2019

Restaurants - Casual Dining

 

Saginaw

 

MI

 

 

 

 

335

 

 

 

294

 

 

 

 

 

 

 

 

 

 

 

335

 

 

 

294

 

 

 

629

 

 

 

17

 

 

1967

 

1/2/2019

Automotive Service

 

Ft. Lupton

 

CO

 

 

 

 

339

 

 

 

309

 

 

 

 

 

 

 

 

 

 

 

339

 

 

 

309

 

 

 

648

 

 

 

14

 

 

2006

 

1/7/2019

Automotive Service

 

Brighton

 

CO

 

 

 

 

226

 

 

 

1,024

 

 

 

 

 

 

 

 

 

 

 

226

 

 

 

1,024

 

 

 

1,250

 

 

 

30

 

 

1994

 

1/7/2019

Automotive Service

 

Longmont

 

CO

 

 

 

 

390

 

 

 

415

 

 

 

 

 

 

 

 

 

 

 

390

 

 

 

415

 

 

 

805

 

 

 

16

 

 

1985

 

1/7/2019

Automotive Service

 

Garden City

 

CO

 

 

 

 

134

 

 

 

544

 

 

 

 

 

 

 

 

 

 

 

134

 

 

 

544

 

 

 

678

 

 

 

18

 

 

1984

 

1/7/2019

Car Washes

 

Brighton

 

CO

 

 

 

 

205

 

 

 

156

 

 

 

 

 

 

 

 

 

 

 

205

 

 

 

156

 

 

 

361

 

 

 

7

 

 

1999

 

1/7/2019

Restaurants - Quick Service

 

Alexandria

 

LA

 

{f}

 

 

271

 

 

 

953

 

 

 

 

 

 

 

 

 

 

 

271

 

 

 

953

 

 

 

1,224

 

 

 

31

 

 

1985

 

1/10/2019

Restaurants - Quick Service

 

Leesville

 

LA

 

{f}

 

 

140

 

 

 

812

 

 

 

 

 

 

 

 

 

 

 

140

 

 

 

812

 

 

 

952

 

 

 

26

 

 

1983

 

1/10/2019

Restaurants - Quick Service

 

Griffin

 

GA

 

{f}

 

 

923

 

 

 

1,103

 

 

 

 

 

 

 

 

 

 

 

923

 

 

 

1,103

 

 

 

2,026

 

 

 

38

 

 

1983

 

1/10/2019

Car Washes

 

Springdale

 

AR

 

 

 

 

1,032

 

 

 

2,325

 

 

 

 

 

 

 

 

 

 

 

1,032

 

 

 

2,325

 

 

 

3,357

 

 

 

82

 

 

2018

 

1/10/2019

Entertainment

 

Nampa

 

ID

 

 

 

 

886

 

 

 

2,768

 

 

 

 

 

 

 

 

 

 

 

886

 

 

 

2,768

 

 

 

3,654

 

 

 

75

 

 

2008

 

1/17/2019

Medical / Dental

 

West Memphis

 

AR

 

 

 

 

247

 

 

 

543

 

 

 

 

 

 

 

 

 

 

 

247

 

 

 

543

 

 

 

790

 

 

 

19

 

 

2007

 

1/22/2019

Car Washes

 

Rogers

 

AR

 

 

 

 

550

 

 

 

2,200

 

 

 

 

 

 

 

 

 

 

 

550

 

 

 

2,200

 

 

 

2,750

 

 

 

69

 

 

2018

 

1/25/2019

Early Childhood Education

 

Gilbert

 

AZ

 

 

 

 

1,074

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,074

 

 

 

 

 

 

1,074

 

 

 

 

 

 

 

1/29/2019

Pet Care Services

 

Denham Springs

 

LA

 

 

 

 

485

 

 

 

701

 

 

 

 

 

 

 

 

 

 

 

485

 

 

 

701

 

 

 

1,186

 

 

 

24

 

 

2007

 

1/31/2019

Medical / Dental

 

Little Rock

 

AR

 

 

 

 

770

 

 

 

1,562

 

 

 

 

 

 

 

 

 

 

 

770

 

 

 

1,562

 

 

 

2,332

 

 

 

44

 

 

2004

 

1/31/2019

Medical / Dental

 

Bryant

 

AR

 

 

 

 

460

 

 

 

1,519

 

 

 

 

 

 

 

 

 

 

 

460

 

 

 

1,519

 

 

 

1,979

 

 

 

41

 

 

2014

 

1/31/2019

Restaurants - Quick Service

 

Ruston

 

LA

 

{f}

 

 

544

 

 

 

1,399

 

 

 

 

 

 

 

 

 

 

 

544

 

 

 

1,399

 

 

 

1,943

 

 

 

45

 

 

2016

 

2/14/2019

Restaurants - Quick Service

 

El Dorado

 

AR

 

{f}

 

 

661

 

 

 

1,448

 

 

 

 

 

 

 

 

 

 

 

661

 

 

 

1,448

 

 

 

2,109

 

 

 

49

 

 

2017

 

2/14/2019

Restaurants - Quick Service

 

Percival

 

IA

 

{f}

 

 

578

 

 

 

1,252

 

 

 

 

 

 

 

 

 

 

 

578

 

 

 

1,252

 

 

 

1,830

 

 

 

45

 

 

2004

 

2/15/2019

Early Childhood Education

 

Garner

 

NC

 

 

 

 

378

 

 

 

1,962

 

 

 

 

 

 

 

 

 

 

 

378

 

 

 

1,962

 

 

 

2,340

 

 

 

49

 

 

2007

 

2/28/2019

Restaurants - Casual Dining

 

Wilder

 

KY

 

 

 

 

317

 

 

 

1,169

 

 

 

 

 

 

 

 

 

 

 

317

 

 

 

1,169

 

 

 

1,486

 

 

 

29

 

 

2010

 

2/28/2019

Medical / Dental

 

Meridian

 

MS

 

 

 

 

886

 

 

 

5,947

 

 

 

 

 

 

 

 

 

 

 

886

 

 

 

5,947

 

 

 

6,833

 

 

 

136

 

 

2006

 

3/8/2019

Health and Fitness

 

Abilene

 

TX

 

 

 

 

1,326

 

 

 

2,478

 

 

 

 

 

 

 

144

 

 

 

 

1,326

 

 

 

2,622

 

 

 

3,948

 

 

 

77

 

 

1974

 

3/8/2019

Early Childhood Education

 

St. Augustine

 

FL

 

 

 

 

183

 

 

 

1,436

 

 

 

 

 

 

 

 

 

 

 

183

 

 

 

1,436

 

 

 

1,619

 

 

 

35

 

 

2016

 

3/8/2019

Early Childhood Education

 

St. Augustine

 

FL

 

 

 

 

611

 

 

 

2,149

 

 

 

 

 

 

 

 

 

 

 

611

 

 

 

2,149

 

 

 

2,760

 

 

 

56

 

 

2006

 

3/8/2019

Early Childhood Education

 

St. Augustine

 

FL

 

 

 

 

1,385

 

 

 

2,108

 

 

 

 

 

 

 

 

 

 

 

1,385

 

 

 

2,108

 

 

 

3,493

 

 

 

66

 

 

1981

 

3/8/2019

Automotive Service

 

Brighton

 

CO

 

 

 

 

551

 

 

 

569

 

 

 

 

 

 

 

 

 

 

 

551

 

 

 

569

 

 

 

1,120

 

 

 

19

 

 

2003

 

3/13/2019

Automotive Service

 

Thornton

 

CO

 

 

 

 

337

 

 

 

355

 

 

 

 

 

 

 

 

 

 

 

337

 

 

 

355

 

 

 

692

 

 

 

10

 

 

1980

 

3/13/2019

Health and Fitness

 

Las Vegas

 

NV

 

{f}

 

 

491

 

 

 

2,543

 

 

 

 

 

 

 

 

 

 

 

491

 

 

 

2,543

 

 

 

3,034

 

 

 

61

 

 

1970

 

3/13/2019

F-12


Description(a)

 

 

 

Initial Cost to Company

 

 

Cost Capitalized Subsequent

to Acquisition

 

 

 

Gross Amount at

December 31, 2019(b)(c)

 

 

Accumulated

 

 

 

 

 

Tenant Industry

 

City

 

State

 

Encumbrances

 

Land &

Improvements

 

 

Building &

Improvements

 

 

Land &

Improvements

 

 

 

Building &

Improvements

 

 

 

Land &

Improvements

 

 

Building &

Improvements

 

 

Total

 

 

Depreciation

(d)(e)

 

 

Year

Constructed

 

Date

Acquired

Automotive Service

 

St. Augusta

 

MN

 

{f}

 

$

518

 

 

$

1,057

 

 

$

 

 

 

$

 

 

 

$

518

 

 

$

1,057

 

 

$

1,575

 

 

$

36

 

 

1991

 

3/13/2019

Pet Care Services

 

Carbondale

 

IL

 

 

 

 

605

 

 

 

713

 

 

 

 

 

 

 

 

 

 

 

605

 

 

 

713

 

 

 

1,318

 

 

 

26

 

 

1986

 

3/29/2019

Pet Care Services

 

Energy

 

IL

 

 

 

 

313

 

 

 

254

 

 

 

 

 

 

 

 

 

 

 

313

 

 

 

254

 

 

 

567

 

 

 

8

 

 

1995

 

3/29/2019

Pet Care Services

 

Crete

 

NE

 

 

 

 

381

 

 

 

332

 

 

 

 

 

 

 

 

 

 

 

381

 

 

 

332

 

 

 

713

 

 

 

16

 

 

1967

 

3/29/2019

Pet Care Services

 

Ballwin

 

MO

 

 

 

 

537

 

 

 

752

 

 

 

 

 

 

 

 

 

 

 

537

 

 

 

752

 

 

 

1,289

 

 

 

20

 

 

1986

 

3/29/2019

Pet Care Services

 

Pea Ridge

 

AR

 

 

 

 

518

 

 

 

654

 

 

 

 

 

 

 

 

 

 

 

518

 

 

 

654

 

 

 

1,172

 

 

 

20

 

 

1996

 

3/29/2019

Pet Care Services

 

Norman

 

OK

 

 

 

 

225

 

 

 

283

 

 

 

 

 

 

 

 

 

 

 

225

 

 

 

283

 

 

 

508

 

 

 

14

 

 

1993

 

3/29/2019

Pet Care Services

 

Martinsville

 

IN

 

 

 

 

88

 

 

 

664

 

 

 

 

 

 

 

 

 

 

 

88

 

 

 

664

 

 

 

752

 

 

 

14

 

 

1989

 

3/29/2019

Pet Care Services

 

Carbondale

 

IL

 

 

 

 

557

 

 

 

537

 

 

 

 

 

 

 

 

 

 

 

557

 

 

 

537

 

 

 

1,094

 

 

 

23

 

 

1976

 

3/29/2019

Pet Care Services

 

Nashville

 

IN

 

 

 

 

146

 

 

 

703

 

 

 

 

 

 

 

 

 

 

 

146

 

 

 

703

 

 

 

849

 

 

 

17

 

 

1970

 

3/29/2019

Entertainment

 

Monroeville

 

PA

 

 

 

 

823

 

 

 

2,028

 

 

 

 

 

 

 

 

 

 

 

823

 

 

 

2,028

 

 

 

2,851

 

 

 

60

 

 

2016

 

3/29/2019

Early Childhood Education

 

Stockbridge

 

GA

 

 

 

 

645

 

 

 

1,345

 

 

 

 

 

 

 

 

 

 

 

645

 

 

 

1,345

 

 

 

1,990

 

 

 

33

 

 

2004

 

3/29/2019

Entertainment

 

Huntersville

 

NC

 

 

 

 

4,087

 

 

 

9,719

 

 

 

 

 

 

 

 

 

 

 

4,087

 

 

 

9,719

 

 

 

13,806

 

 

 

215

 

 

1996

 

3/29/2019

Entertainment

 

Greensboro

 

NC

 

 

 

 

2,593

 

 

 

8,381

 

 

 

 

 

 

 

 

 

 

 

2,593

 

 

 

8,381

 

 

 

10,974

 

 

 

191

 

 

1988

 

3/29/2019

Medical / Dental

 

Tuscaloosa

 

AL

 

 

 

 

262

 

 

 

1,682

 

 

 

 

 

 

 

 

 

 

 

262

 

 

 

1,682

 

 

 

1,944

 

 

 

35

 

 

1991

 

3/29/2019

Early Childhood Education

 

Duluth

 

GA

 

 

 

 

843

 

 

 

2,539

 

 

 

 

 

 

 

 

 

 

 

843

 

 

 

2,539

 

 

 

3,382

 

 

 

55

 

 

1994

 

3/29/2019

Medical / Dental

 

Indianapolis

 

IN

 

 

 

 

509

 

 

 

3,504

 

 

 

 

 

 

 

 

 

 

 

509

 

 

 

3,504

 

 

 

4,013

 

 

 

72

 

 

2016

 

3/29/2019

Medical / Dental

 

Fort Wayne

 

IN

 

 

 

 

4,006

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4,006

 

 

 

 

 

 

4,006

 

 

 

 

 

 

 

3/29/2019

Restaurants - Quick Service

 

Woodstock

 

GA

 

{f}

 

 

435

 

 

 

932

 

 

 

 

 

 

 

 

 

 

 

435

 

 

 

932

 

 

 

1,367

 

 

 

22

 

 

1990

 

4/5/2019

Restaurants - Quick Service

 

Commerce

 

GA

 

{f}

 

 

435

 

 

 

851

 

 

 

 

 

 

 

 

 

 

 

435

 

 

 

851

 

 

 

1,286

 

 

 

20

 

 

1990

 

4/5/2019

Health and Fitness

 

Norman

 

OK

 

 

 

 

730

 

 

 

2,937

 

 

 

 

 

 

 

559

 

 

 

 

730

 

 

 

3,496

 

 

 

4,226

 

 

 

86

 

 

2018

 

4/17/2019

Convenience Stores

 

Alpena

 

AR

 

 

 

 

151

 

 

 

667

 

 

 

 

 

 

 

 

 

 

 

151

 

 

 

667

 

 

 

818

 

 

 

13

 

 

1970

 

4/19/2019

Convenience Stores

 

Mountain Home

 

AR

 

 

 

 

171

 

 

 

476

 

 

 

 

 

 

 

 

 

 

 

171

 

 

 

476

 

 

 

647

 

 

 

12

 

 

1988

 

4/19/2019

Convenience Stores

 

Gassville

 

AR

 

 

 

 

181

 

 

 

688

 

 

 

 

 

 

 

 

 

 

 

181

 

 

 

688

 

 

 

869

 

 

 

13

 

 

1995

 

4/19/2019

Convenience Stores

 

Mountain Home

 

AR

 

 

 

 

242

 

 

 

747

 

 

 

 

 

 

 

 

 

 

 

242

 

 

 

747

 

 

 

989

 

 

 

17

 

 

1977

 

4/19/2019

Early Childhood Education

 

Alpharetta

 

GA

 

 

 

 

835

 

 

 

865

 

 

 

 

 

 

 

400

 

 

 

 

835

 

 

 

1,265

 

 

 

2,100

 

 

 

22

 

 

1999

 

4/30/2019

Early Childhood Education

 

Johns Creek

 

GA

 

 

 

 

1,137

 

 

 

744

 

 

 

 

 

 

 

 

 

 

 

1,137

 

 

 

744

 

 

 

1,881

 

 

 

23

 

 

2004

 

4/30/2019

Medical / Dental

 

Tyler

 

TX

 

 

 

 

365

 

 

 

477

 

 

 

 

 

 

 

 

 

 

 

365

 

 

 

477

 

 

 

842

 

 

 

9

 

 

1940

 

5/15/2019

Medical / Dental

 

Groesbeck

 

TX

 

 

 

 

142

 

 

 

406

 

 

 

 

 

 

 

 

 

 

 

142

 

 

 

406

 

 

 

548

 

 

 

8

 

 

2005

 

5/15/2019

Medical / Dental

 

Greenville

 

TX

 

 

 

 

172

 

 

 

609

 

 

 

 

 

 

 

 

 

 

 

172

 

 

 

609

 

 

 

781

 

 

 

13

 

 

1985

 

5/15/2019

Medical / Dental

 

Marshall

 

TX

 

 

 

 

487

 

 

 

1,167

 

 

 

 

 

 

 

 

 

 

 

487

 

 

 

1,167

 

 

 

1,654

 

 

 

22

 

 

1969

 

5/15/2019

Pet Care Services

 

Prescott

 

AZ

 

 

 

 

223

 

 

 

1,277

 

 

 

 

 

 

 

 

 

 

 

223

 

 

 

1,277

 

 

 

1,500

 

 

 

21

 

 

1990

 

5/24/2019

Entertainment

 

Trussville

 

AL

 

 

 

 

4,403

 

 

 

5,693

 

 

 

 

 

 

 

 

 

 

 

4,403

 

 

 

5,693

 

 

 

10,096

 

 

 

111

 

 

2002

 

5/30/2019

Early Childhood Education

 

Coral Springs

 

FL

 

 

 

 

1,939

 

 

 

2,639

 

 

 

 

 

 

 

 

 

 

 

1,939

 

 

 

2,639

 

 

 

4,578

 

 

 

53

 

 

2004

 

5/31/2019

Convenience Stores

 

New Lexington

 

OH

 

 

 

 

595

 

 

 

832

 

 

 

 

 

 

 

 

 

 

 

595

 

 

 

832

 

 

 

1,427

 

 

 

25

 

 

1997

 

6/6/2019

Convenience Stores

 

Waterford

 

PA

 

 

 

 

467

 

 

 

383

 

 

 

 

 

 

 

 

 

 

 

467

 

 

 

383

 

 

 

850

 

 

 

18

 

 

1996

 

6/6/2019

Convenience Stores

 

Creston

 

OH

 

 

 

 

596

 

 

 

630

 

 

 

 

 

 

 

 

 

 

 

596

 

 

 

630

 

 

 

1,226

 

 

 

17

 

 

1997

 

6/6/2019

Convenience Stores

 

Alexandria

 

KY

 

 

 

 

425

 

 

 

502

 

 

 

 

 

 

 

 

 

 

 

425

 

 

 

502

 

 

 

927

 

 

 

19

 

 

1998

 

6/6/2019

Convenience Stores

 

Richmond

 

KY

 

 

 

 

1,132

 

 

 

357

 

 

 

 

 

 

 

 

 

 

 

1,132

 

 

 

357

 

 

 

1,489

 

 

 

20

 

 

1998

 

6/6/2019

Convenience Stores

 

Canton

 

OH

 

 

 

 

782

 

 

 

392

 

 

 

 

 

 

 

 

 

 

 

782

 

 

 

392

 

 

 

1,174

 

 

 

21

 

 

1998

 

6/6/2019

Convenience Stores

 

Wooster

 

OH

 

 

 

 

516

 

 

 

862

 

 

 

 

 

 

 

 

 

 

 

516

 

 

 

862

 

 

 

1,378

 

 

 

26

 

 

1998

 

6/6/2019

Convenience Stores

 

Louisville

 

KY

 

 

 

 

571

 

 

 

395

 

 

 

 

 

 

 

 

 

 

 

571

 

 

 

395

 

 

 

966

 

 

 

17

 

 

1998

 

6/6/2019

Convenience Stores

 

Fairfield

 

OH

 

 

 

 

426

 

 

 

305

 

 

 

 

 

 

 

 

 

 

 

426

 

 

 

305

 

 

 

731

 

 

 

14

 

 

1999

 

6/6/2019

Convenience Stores

 

Nicholasville

 

KY

 

 

 

 

864

 

 

 

264

 

 

 

 

 

 

 

 

 

 

 

864

 

 

 

264

 

 

 

1,128

 

 

 

14

 

 

1999

 

6/6/2019

Convenience Stores

 

Louisville

 

KY

 

 

 

 

634

 

 

 

772

 

 

 

 

 

 

 

 

 

 

 

634

 

 

 

772

 

 

 

1,406

 

 

 

22

 

 

1998

 

6/6/2019

Convenience Stores

 

Paris

 

KY

 

 

 

 

965

 

 

 

538

 

 

 

 

 

 

 

 

 

 

 

965

 

 

 

538

 

 

 

1,503

 

 

 

20

 

 

1998

 

6/6/2019

Convenience Stores

 

Fairborn

 

OH

 

 

 

 

553

 

 

 

386

 

 

 

 

 

 

 

 

 

 

 

553

 

 

 

386

 

 

 

939

 

 

 

16

 

 

1998

 

6/6/2019

Convenience Stores

 

Eastlake

 

OH

 

 

 

 

804

 

 

 

861

 

 

 

 

 

 

 

 

 

 

 

804

 

 

 

861

 

 

 

1,665

 

 

 

31

 

 

1998

 

6/6/2019

Convenience Stores

 

Beavercreek

 

OH

 

 

 

 

1,066

 

 

 

574

 

 

 

 

 

 

 

 

 

 

 

1,066

 

 

 

574

 

 

 

1,640

 

 

 

30

 

 

1999

 

6/6/2019

Convenience Stores

 

Milford

 

OH

 

 

 

 

675

 

 

 

738

 

 

 

 

 

 

 

 

 

 

 

675

 

 

 

738

 

 

 

1,413

 

 

 

27

 

 

1998

 

6/6/2019

Convenience Stores

 

Louisville

 

KY

 

 

 

 

883

 

 

 

402

 

 

 

 

 

 

 

 

 

 

 

883

 

 

 

402

 

 

 

1,285

 

 

 

19

 

 

1998

 

6/6/2019

Convenience Stores

 

Wauseon

 

OH

 

 

 

 

722

 

 

 

381

 

 

 

 

 

 

 

 

 

 

 

722

 

 

 

381

 

 

 

1,103

 

 

 

19

 

 

1998

 

6/6/2019

F-13


Description(a)

 

 

 

Initial Cost to Company

 

 

Cost Capitalized Subsequent

to Acquisition

 

 

 

Gross Amount at

December 31, 2019(b)(c)

 

 

Accumulated

 

 

 

 

 

Tenant Industry

 

City

 

State

 

Encumbrances

 

Land &

Improvements

 

 

Building &

Improvements

 

 

Land &

Improvements

 

 

 

Building &

Improvements

 

 

 

Land &

Improvements

 

 

Building &

Improvements

 

 

Total

 

 

Depreciation

(d)(e)

 

 

Year

Constructed

 

Date

Acquired

Convenience Stores

 

Milan

 

OH

 

 

 

$

585

 

 

$

770

 

 

$

 

 

 

$

 

 

 

$

585

 

 

$

770

 

 

$

1,355

 

 

$

28

 

 

1999

 

6/6/2019

Convenience Stores

 

Canton

 

OH

 

 

 

 

565

 

 

 

767

 

 

 

 

 

 

 

 

 

 

 

565

 

 

 

767

 

 

 

1,332

 

 

 

24

 

 

1999

 

6/6/2019

Convenience Stores

 

Mount Sterling

 

KY

 

 

 

 

721

 

 

 

383

 

 

 

 

 

 

 

 

 

 

 

721

 

 

 

383

 

 

 

1,104

 

 

 

14

 

 

1998

 

6/6/2019

Convenience Stores

 

Lorain

 

OH

 

 

 

 

696

 

 

 

854

 

 

 

 

 

 

 

 

 

 

 

696

 

 

 

854

 

 

 

1,550

 

 

 

32

 

 

1999

 

6/6/2019

Convenience Stores

 

Fairdale

 

KY

 

 

 

 

683

 

 

 

711

 

 

 

 

 

 

 

 

 

 

 

683

 

 

 

711

 

 

 

1,394

 

 

 

26

 

 

1999

 

6/6/2019

Convenience Stores

 

South Bloomfield

 

OH

 

 

 

 

1,381

 

 

 

894

 

 

 

 

 

 

 

 

 

 

 

1,381

 

 

 

894

 

 

 

2,275

 

 

 

53

 

 

1999

 

6/6/2019

Convenience Stores

 

Newtown

 

OH

 

 

 

 

373

 

 

 

346

 

 

 

 

 

 

 

 

 

 

 

373

 

 

 

346

 

 

 

719

 

 

 

12

 

 

1999

 

6/6/2019

Convenience Stores

 

Hudson

 

OH

 

 

 

 

1,270

 

 

 

670

 

 

 

 

 

 

 

 

 

 

 

1,270

 

 

 

670

 

 

 

1,940

 

 

 

36

 

 

1999

 

6/6/2019

Convenience Stores

 

Seymour

 

IN

 

 

 

 

840

 

 

 

838

 

 

 

 

 

 

 

 

 

 

 

840

 

 

 

838

 

 

 

1,678

 

 

 

34

 

 

1999

 

6/6/2019

Convenience Stores

 

Powell

 

OH

 

 

 

 

841

 

 

 

503

 

 

 

 

 

 

 

 

 

 

 

841

 

 

 

503

 

 

 

1,344

 

 

 

22

 

 

1996

 

6/6/2019

Convenience Stores

 

Avon

 

OH

 

 

 

 

561

 

 

 

392

 

 

 

 

 

 

 

 

 

 

 

561

 

 

 

392

 

 

 

953

 

 

 

13

 

 

1999

 

6/6/2019

Convenience Stores

 

Columbus

 

OH

 

 

 

 

644

 

 

 

702

 

 

 

 

 

 

 

 

 

 

 

644

 

 

 

702

 

 

 

1,346

 

 

 

27

 

 

1999

 

6/6/2019

Convenience Stores

 

Louisville

 

KY

 

 

 

 

1,119

 

 

 

450

 

 

 

 

 

 

 

 

 

 

 

1,119

 

 

 

450

 

 

 

1,569

 

 

 

24

 

 

1999

 

6/6/2019

Convenience Stores

 

Bedford

 

OH

 

 

 

 

655

 

 

 

619

 

 

 

 

 

 

 

 

 

 

 

655

 

 

 

619

 

 

 

1,274

 

 

 

22

 

 

1999

 

6/6/2019

Convenience Stores

 

Elizabethtown

 

KY

 

 

 

 

1,446

 

 

 

856

 

 

 

 

 

 

 

 

 

 

 

1,446

 

 

 

856

 

 

 

2,302

 

 

 

37

 

 

1999

 

6/6/2019

Convenience Stores

 

Parma

 

OH

 

 

 

 

884

 

 

 

903

 

 

 

 

 

 

 

 

 

 

 

884

 

 

 

903

 

 

 

1,787

 

 

 

29

 

 

2001

 

6/6/2019

Restaurants - Casual Dining

 

Warren

 

MI

 

 

 

 

983

 

 

 

1,685

 

 

 

 

 

 

 

 

 

 

 

983

 

 

 

1,685

 

 

 

2,668

 

 

 

39

 

 

1969

 

6/7/2019

Restaurants - Casual Dining

 

Detroit

 

MI

 

 

 

 

572

 

 

 

923

 

 

 

 

 

 

 

 

 

 

 

572

 

 

 

923

 

 

 

1,495

 

 

 

19

 

 

1948

 

6/7/2019

Restaurants - Casual Dining

 

Dearborn

 

MI

 

 

 

 

702

 

 

 

2,397

 

 

 

 

 

 

 

 

 

 

 

702

 

 

 

2,397

 

 

 

3,099

 

 

 

40

 

 

1992

 

6/7/2019

Restaurants - Casual Dining

 

Farmington Hills

 

MI

 

 

 

 

883

 

 

 

2,337

 

 

 

 

 

 

 

 

 

 

 

883

 

 

 

2,337

 

 

 

3,220

 

 

 

45

 

 

1964

 

6/7/2019

Restaurants - Casual Dining

 

Livonia

 

MI

 

 

 

 

943

 

 

 

1,725

 

 

 

 

 

 

 

 

 

 

 

943

 

 

 

1,725

 

 

 

2,668

 

 

 

36

 

 

1974

 

6/7/2019

Restaurants - Quick Service

 

Albion

 

NY

 

{f}

 

 

600

 

 

 

1,089

 

 

 

 

 

 

 

 

 

 

 

600

 

 

 

1,089

 

 

 

1,689

 

 

 

22

 

 

1968

 

6/12/2019

Medical / Dental

 

Huntsville

 

TX

 

 

 

 

277

 

 

 

503

 

 

 

 

 

 

 

 

 

 

 

277

 

 

 

503

 

 

 

780

 

 

 

10

 

 

2003

 

6/13/2019

Medical / Dental

 

Longview

 

TX

 

 

 

 

257

 

 

 

452

 

 

 

 

 

 

 

 

 

 

 

257

 

 

 

452

 

 

 

709

 

 

 

7

 

 

1998

 

6/13/2019

Convenience Stores

 

Deming

 

NM

 

 

 

 

384

 

 

 

676

 

 

 

 

 

 

 

 

 

 

 

384

 

 

 

676

 

 

 

1,060

 

 

 

14

 

 

1990

 

6/21/2019

Restaurants - Casual Dining

 

Danville

 

IL

 

{f}

 

 

553

 

 

 

1,619

 

 

 

 

 

 

 

 

 

 

 

553

 

 

 

1,619

 

 

 

2,172

 

 

 

28

 

 

1991

 

6/26/2019

Restaurants - Casual Dining

 

Wooster

 

OH

 

{f}

 

 

955

 

 

 

1,720

 

 

 

 

 

 

 

 

 

 

 

955

 

 

 

1,720

 

 

 

2,675

 

 

 

29

 

 

1995

 

6/26/2019

Restaurants - Casual Dining

 

New Philadelphia

 

OH

 

 

 

 

1,116

 

 

 

2,001

 

 

 

 

 

 

 

 

 

 

 

1,116

 

 

 

2,001

 

 

 

3,117

 

 

 

33

 

 

1991

 

6/26/2019

Restaurants - Casual Dining

 

Bristol

 

VA

 

 

 

 

1,136

 

 

 

1,991

 

 

 

 

 

 

 

 

 

 

 

1,136

 

 

 

1,991

 

 

 

3,127

 

 

 

32

 

 

2005

 

6/26/2019

Early Childhood Education

 

Olympia

 

WA

 

 

 

 

377

 

 

 

1,569

 

 

 

 

 

 

 

 

 

 

 

377

 

 

 

1,569

 

 

 

1,946

 

 

 

25

 

 

2002

 

6/27/2019

Early Childhood Education

 

Tumwater

 

WA

 

 

 

 

665

 

 

 

1,003

 

 

 

 

 

 

 

 

 

 

 

665

 

 

 

1,003

 

 

 

1,668

 

 

 

15

 

 

1997

 

6/27/2019

Early Childhood Education

 

Klamath Falls

 

OR

 

 

 

 

447

 

 

 

1,202

 

 

 

 

 

 

 

 

 

 

 

447

 

 

 

1,202

 

 

 

1,649

 

 

 

20

 

 

2010

 

6/27/2019

Early Childhood Education

 

Gig Harbor

 

WA

 

 

 

 

546

 

 

 

665

 

 

 

 

 

 

 

 

 

 

 

546

 

 

 

665

 

 

 

1,211

 

 

 

11

 

 

1990

 

6/27/2019

Early Childhood Education

 

Olympia

 

WA

 

 

 

 

477

 

 

 

566

 

 

 

 

 

 

 

 

 

 

 

477

 

 

 

566

 

 

 

1,043

 

 

 

11

 

 

1984

 

6/27/2019

Early Childhood Education

 

Tacoma

 

WA

 

 

 

 

427

 

 

 

1,410

 

 

 

 

 

 

 

 

 

 

 

427

 

 

 

1,410

 

 

 

1,837

 

 

 

23

 

 

1987

 

6/27/2019

Early Childhood Education

 

Olympia

 

WA

 

 

 

 

218

 

 

 

506

 

 

 

 

 

 

 

 

 

 

 

218

 

 

 

506

 

 

 

724

 

 

 

9

 

 

1924

 

6/27/2019

Restaurants - Casual Dining

 

Cadillac

 

MI

 

 

 

 

41

 

 

 

1,627

 

 

 

 

 

 

 

 

 

 

 

41

 

 

 

1,627

 

 

 

1,668

 

 

 

20

 

 

1906

 

6/27/2019

Restaurants - Casual Dining

 

Alden

 

MI

 

 

 

 

102

 

 

 

671

 

 

 

 

 

 

 

 

 

 

 

102

 

 

 

671

 

 

 

773

 

 

 

9

 

 

1952

 

6/27/2019

Medical / Dental

 

Highland

 

AR

 

{f}

 

 

182

 

 

 

1,060

 

 

 

 

 

 

 

 

 

 

 

182

 

 

 

1,060

 

 

 

1,242

 

 

 

17

 

 

2008

 

6/27/2019

Restaurants - Family Dining

 

Kelso

 

WA

 

 

 

 

804

 

 

 

1,846

 

 

 

 

 

 

 

 

 

 

 

804

 

 

 

1,846

 

 

 

2,650

 

 

 

33

 

 

1982

 

6/27/2019

Restaurants - Family Dining

 

Port Orchard

 

WA

 

 

 

 

983

 

 

 

2,015

 

 

 

 

 

 

 

 

 

 

 

983

 

 

 

2,015

 

 

 

2,998

 

 

 

37

 

 

1999

 

6/27/2019

Restaurants - Family Dining

 

Milwaukee

 

WI

 

 

 

 

1,526

 

 

 

2,365

 

 

 

 

 

 

 

 

 

 

 

1,526

 

 

 

2,365

 

 

 

3,891

 

 

 

46

 

 

2018

 

6/28/2019

Restaurants - Quick Service

 

Sisseton

 

SD

 

 

 

 

70

 

 

 

259

 

 

 

 

 

 

 

 

 

 

 

70

 

 

 

259

 

 

 

329

 

 

 

5

 

 

1984

 

6/28/2019

Restaurants - Quick Service

 

Knoxville

 

IA

 

 

 

 

199

 

 

 

528

 

 

 

 

 

 

 

 

 

 

 

199

 

 

 

528

 

 

 

727

 

 

 

11

 

 

1972

 

6/28/2019

Restaurants - Quick Service

 

Centerville

 

IA

 

 

 

 

259

 

 

 

538

 

 

 

 

 

 

 

 

 

 

 

259

 

 

 

538

 

 

 

797

 

 

 

11

 

 

1975

 

6/28/2019

Pet Care Services

 

Lancaster

 

SC

 

 

 

 

554

 

 

 

1,017

 

 

 

 

 

 

 

 

 

 

 

554

 

 

 

1,017

 

 

 

1,571

 

 

 

18

 

 

1994

 

6/28/2019

Convenience Stores

 

Yuma

 

CO

 

{f}

 

 

430

 

 

 

990

 

 

 

 

 

 

 

 

 

 

 

430

 

 

 

990

 

 

 

1,420

 

 

 

18

 

 

1977

 

6/28/2019

Car Washes

 

Sioux Falls

 

SD

 

 

 

 

757

 

 

 

2,519

 

 

 

 

 

 

 

 

 

 

 

757

 

 

 

2,519

 

 

 

3,276

 

 

 

38

 

 

2006

 

6/28/2019

Car Washes

 

Sioux Falls

 

SD

 

 

 

 

627

 

 

 

1,852

 

 

 

 

 

 

 

 

 

 

 

627

 

 

 

1,852

 

 

 

2,479

 

 

 

30

 

 

2015

 

6/28/2019

Car Washes

 

Sioux Falls

 

SD

 

 

 

 

1,225

 

 

 

2,678

 

 

 

 

 

 

 

 

 

 

 

1,225

 

 

 

2,678

 

 

 

3,903

 

 

 

42

 

 

2017

 

6/28/2019

Car Washes

 

Sioux Falls

 

SD

 

 

 

 

1,484

 

 

 

2,768

 

 

 

 

 

 

 

 

 

 

 

1,484

 

 

 

2,768

 

 

 

4,252

 

 

 

43

 

 

2017

 

6/28/2019

Medical / Dental

 

Amarillo

 

TX

 

{f}

 

 

396

 

 

 

2,588

 

 

 

 

 

 

 

 

 

 

 

396

 

 

 

2,588

 

 

 

2,984

 

 

 

35

 

 

1994

 

6/28/2019

F-14


Description(a)

 

 

 

Initial Cost to Company

 

 

Cost Capitalized Subsequent

to Acquisition

 

 

 

Gross Amount at

December 31, 2019(b)(c)

 

 

Accumulated

 

 

 

 

 

Tenant Industry

 

City

 

State

 

Encumbrances

 

Land &

Improvements

 

 

Building &

Improvements

 

 

Land &

Improvements

 

 

 

Building &

Improvements

 

 

 

Land &

Improvements

 

 

Building &

Improvements

 

 

Total

 

 

Depreciation

(d)(e)

 

 

Year

Constructed

 

Date

Acquired

Early Childhood Education

 

Nashville

 

TN

 

 

 

$

1,326

 

 

$

1,945

 

 

$

 

 

 

$

 

 

 

$

1,326

 

 

$

1,945

 

 

$

3,271

 

 

$

45

 

 

1996

 

7/5/2019

Early Childhood Education

 

Myrtle Beach

 

SC

 

 

 

 

319

 

 

 

532

 

 

 

 

 

 

 

36

 

 

 

 

319

 

 

 

568

 

 

 

887

 

 

 

11

 

 

1999

 

7/5/2019

Health and Fitness

 

Champaign

 

IL

 

 

 

 

1,133

 

 

 

2,226

 

 

 

 

 

 

 

2,150

 

 

 

 

1,133

 

 

 

4,376

 

 

 

5,509

 

 

 

50

 

 

1986

 

7/11/2019

Convenience Stores

 

Flippin

 

AR

 

 

 

 

518

 

 

 

269

 

 

 

 

 

 

 

 

 

 

 

518

 

 

 

269

 

 

 

787

 

 

 

11

 

 

2004

 

7/16/2019

Convenience Stores

 

Mountain Home

 

AR

 

 

 

 

229

 

 

 

348

 

 

 

 

 

 

 

 

 

 

 

229

 

 

 

348

 

 

 

577

 

 

 

7

 

 

1960

 

7/16/2019

Convenience Stores

 

Milan

 

TN

 

 

 

 

358

 

 

 

279

 

 

 

 

 

 

 

 

 

 

 

358

 

 

 

279

 

 

 

637

 

 

 

8

 

 

2003

 

7/16/2019

Convenience Stores

 

Wynne

 

AR

 

 

 

 

378

 

 

 

219

 

 

 

 

 

 

 

 

 

 

 

378

 

 

 

219

 

 

 

597

 

 

 

9

 

 

1992

 

7/16/2019

Convenience Stores

 

Montain View

 

AR

 

 

 

 

438

 

 

 

2,678

 

 

 

 

 

 

 

 

 

 

 

438

 

 

 

2,678

 

 

 

3,116

 

 

 

35

 

 

1999

 

7/16/2019

Convenience Stores

 

Bull Shoals

 

AR

 

 

 

 

319

 

 

 

259

 

 

 

 

 

 

 

 

 

 

 

319

 

 

 

259

 

 

 

578

 

 

 

8

 

 

1999

 

7/16/2019

Convenience Stores

 

Marshall

 

AR

 

 

 

 

856

 

 

 

2,011

 

 

 

 

 

 

 

 

 

 

 

856

 

 

 

2,011

 

 

 

2,867

 

 

 

33

 

 

2012

 

7/16/2019

Convenience Stores

 

Mountain Home

 

AR

 

 

 

 

368

 

 

 

378

 

 

 

 

 

 

 

 

 

 

 

368

 

 

 

378

 

 

 

746

 

 

 

10

 

 

1999

 

7/16/2019

Convenience Stores

 

Midway

 

AR

 

 

 

 

388

 

 

 

488

 

 

 

 

 

 

 

 

 

 

 

388

 

 

 

488

 

 

 

876

 

 

 

12

 

 

1995

 

7/16/2019

Convenience Stores

 

West Plains

 

MO

 

 

 

 

159

 

 

 

368

 

 

 

 

 

 

 

 

 

 

 

159

 

 

 

368

 

 

 

527

 

 

 

7

 

 

2000

 

7/16/2019

Restaurants - Quick Service

 

Cabot

 

AR

 

 

 

 

479

 

 

 

1,189

 

 

 

 

 

 

 

 

 

 

 

479

 

 

 

1,189

 

 

 

1,668

 

 

 

17

 

 

2008

 

7/31/2019

Restaurants - Quick Service

 

Searcy

 

AR

 

 

 

 

359

 

 

 

1,150

 

 

 

 

 

 

 

 

 

 

 

359

 

 

 

1,150

 

 

 

1,509

 

 

 

16

 

 

2008

 

7/31/2019

Restaurants - Quick Service

 

Conway

 

AR

 

 

 

 

528

 

 

 

1,045

 

 

 

 

 

 

 

 

 

 

 

528

 

 

 

1,045

 

 

 

1,573

 

 

 

14

 

 

2009

 

7/31/2019

Medical / Dental

 

Amarillo

 

TX

 

 

 

 

1,309

 

 

 

6,791

 

 

 

 

 

 

 

 

 

 

 

1,309

 

 

 

6,791

 

 

 

8,100

 

 

 

79

 

 

1994

 

7/31/2019

Restaurants - Quick Service

 

Owosso

 

MI

 

 

 

 

693

 

 

 

732

 

 

 

 

 

 

 

 

 

 

 

693

 

 

 

732

 

 

 

1,425

 

 

 

11

 

 

1998

 

8/15/2019

Restaurants - Quick Service

 

Stevensville

 

MI

 

 

 

 

655

 

 

 

712

 

 

 

 

 

 

 

 

 

 

 

655

 

 

 

712

 

 

 

1,367

 

 

 

11

 

 

1981

 

8/15/2019

Early Childhood Education

 

Schaumburg

 

IL

 

 

 

 

866

 

 

 

 

 

 

 

 

 

 

 

 

 

 

866

 

 

 

 

 

 

866

 

 

 

 

 

 

 

8/30/2019

Restaurants - Quick Service

 

Cloverdale

 

IN

 

 

 

 

226

 

 

 

288

 

 

 

 

 

 

 

341

 

 

 

 

226

 

 

 

629

 

 

 

855

 

 

 

5

 

 

1996

 

9/3/2019

Restaurants - Quick Service

 

Port Huron

 

MI

 

 

 

 

784

 

 

 

746

 

 

 

 

 

 

 

 

 

 

 

784

 

 

 

746

 

 

 

1,530

 

 

 

9

 

 

1973

 

9/5/2019

Restaurants - Quick Service

 

Cedar Springs

 

MI

 

 

 

 

671

 

 

 

1,369

 

 

 

 

 

 

 

 

 

 

 

671

 

 

 

1,369

 

 

 

2,040

 

 

 

14

 

 

2000

 

9/5/2019

Health and Fitness

 

Gainesville

 

FL

 

 

 

 

1,312

 

 

 

2,488

 

 

 

 

 

 

 

581

 

 

 

 

1,312

 

 

 

3,069

 

 

 

4,381

 

 

 

24

 

 

1983

 

9/6/2019

Restaurants - Quick Service

 

Louisville

 

MS

 

{f}

 

 

155

 

 

 

680

 

 

 

 

 

 

 

 

 

 

 

155

 

 

 

680

 

 

 

835

 

 

 

7

 

 

2018

 

9/13/2019

Restaurants - Quick Service

 

Macon

 

MS

 

{f}

 

 

330

 

 

 

340

 

 

 

 

 

 

 

 

 

 

 

330

 

 

 

340

 

 

 

670

 

 

 

5

 

 

1992

 

9/13/2019

Restaurants - Quick Service

 

Ruleville

 

MS

 

{f}

 

 

196

 

 

 

422

 

 

 

 

 

 

 

 

 

 

 

196

 

 

 

422

 

 

 

618

 

 

 

6

 

 

2017

 

9/13/2019

Restaurants - Quick Service

 

Quitman

 

MS

 

{f}

 

 

309

 

 

 

237

 

 

 

 

 

 

 

 

 

 

 

309

 

 

 

237

 

 

 

546

 

 

 

5

 

 

1978

 

9/13/2019

Restaurants - Quick Service

 

Philadelphia

 

MS

 

{f}

 

 

330

 

 

 

371

 

 

 

 

 

 

 

 

 

 

 

330

 

 

 

371

 

 

 

701

 

 

 

7

 

 

2003

 

9/13/2019

Restaurants - Quick Service

 

Prentiss

 

MS

 

{f}

 

 

350

 

 

 

350

 

 

 

 

 

 

 

 

 

 

 

350

 

 

 

350

 

 

 

700

 

 

 

6

 

 

1978

 

9/13/2019

Restaurants - Quick Service

 

Aston

 

PA

 

 

 

 

440

 

 

 

522

 

 

 

 

 

 

 

 

 

 

 

440

 

 

 

522

 

 

 

962

 

 

 

8

 

 

1963

 

9/13/2019

Restaurants - Quick Service

 

Essex

 

MD

 

 

 

 

338

 

 

 

624

 

 

 

 

 

 

 

 

 

 

 

338

 

 

 

624

 

 

 

962

 

 

 

8

 

 

2002

 

9/13/2019

Pet Care Services

 

Kittrell

 

NC

 

{f}

 

 

303

 

 

 

394

 

 

 

 

 

 

 

 

 

 

 

303

 

 

 

394

 

 

 

697

 

 

 

5

 

 

2014

 

9/19/2019

Convenience Stores

 

Gassville

 

AR

 

 

 

 

1,178

 

 

 

673

 

 

 

 

 

 

 

 

 

 

 

1,178

 

 

 

673

 

 

 

1,851

 

 

 

18

 

 

1999

 

9/20/2019

Convenience Stores

 

West Plains

 

MO

 

 

 

 

663

 

 

 

327

 

 

 

 

 

 

 

 

 

 

 

663

 

 

 

327

 

 

 

990

 

 

 

11

 

 

1999

 

9/20/2019

Convenience Stores

 

Bald Knob

 

AR

 

 

 

 

1,258

 

 

 

743

 

 

 

 

 

 

 

 

 

 

 

1,258

 

 

 

743

 

 

 

2,001

 

 

 

23

 

 

2006

 

9/20/2019

Convenience Stores

 

Willow Springs

 

MO

 

 

 

 

663

 

 

 

1,327

 

 

 

 

 

 

 

 

 

 

 

663

 

 

 

1,327

 

 

 

1,990

 

 

 

18

 

 

2003

 

9/20/2019

Convenience Stores

 

Mountain Home

 

AR

 

 

 

 

852

 

 

 

396

 

 

 

 

 

 

 

 

 

 

 

852

 

 

 

396

 

 

 

1,248

 

 

 

12

 

 

1999

 

9/20/2019

Convenience Stores

 

Jonesboro

 

AR

 

 

 

 

1,396

 

 

 

505

 

 

 

 

 

 

 

 

 

 

 

1,396

 

 

 

505

 

 

 

1,901

 

 

 

21

 

 

1998

 

9/20/2019

Convenience Stores

 

Calico Rock

 

AR

 

 

 

 

475

 

 

 

327

 

 

 

 

 

 

 

 

 

 

 

475

 

 

 

327

 

 

 

802

 

 

 

9

 

 

1979

 

9/20/2019

Convenience Stores

 

Wheatley

 

AR

 

 

 

 

733

 

 

 

535

 

 

 

 

 

 

 

 

 

 

 

733

 

 

 

535

 

 

 

1,268

 

 

 

14

 

 

1993

 

9/20/2019

Convenience Stores

 

Atkins

 

AR

 

 

 

 

525

 

 

 

376

 

 

 

 

 

 

 

 

 

 

 

525

 

 

 

376

 

 

 

901

 

 

 

7

 

 

1990

 

9/20/2019

Convenience Stores

 

Russellville

 

AR

 

 

 

 

426

 

 

 

455

 

 

 

 

 

 

 

 

 

 

 

426

 

 

 

455

 

 

 

881

 

 

 

9

 

 

1991

 

9/20/2019

Convenience Stores

 

Russellville

 

AR

 

 

 

 

525

 

 

 

396

 

 

 

 

 

 

 

 

 

 

 

525

 

 

 

396

 

 

 

921

 

 

 

9

 

 

2000

 

9/20/2019

Convenience Stores

 

Harrisburg

 

AR

 

 

 

 

446

 

 

 

842

 

 

 

 

 

 

 

 

 

 

 

446

 

 

 

842

 

 

 

1,288

 

 

 

11

 

 

2007

 

9/20/2019

Convenience Stores

 

Horseshoe Bend

 

AR

 

 

 

 

376

 

 

 

327

 

 

 

 

 

 

 

 

 

 

 

376

 

 

 

327

 

 

 

703

 

 

 

6

 

 

1999

 

9/20/2019

Convenience Stores

 

Koshkonong

 

MO

 

 

 

 

604

 

 

 

743

 

 

 

 

 

 

 

 

 

 

 

604

 

 

 

743

 

 

 

1,347

 

 

 

12

 

 

1997

 

9/20/2019

Health and Fitness

 

Greenville

 

SC

 

 

 

 

732

 

 

 

1,361

 

 

 

 

 

 

 

 

 

 

 

732

 

 

 

1,361

 

 

 

2,093

 

 

 

10

 

 

1993

 

9/25/2019

Health and Fitness

 

Anderson

 

SC

 

 

 

 

691

 

 

 

1,402

 

 

 

 

 

 

 

 

 

 

 

691

 

 

 

1,402

 

 

 

2,093

 

 

 

11

 

 

1997

 

9/25/2019

Health and Fitness

 

Spartanburg

 

SC

 

 

 

 

1,052

 

 

 

1,474

 

 

 

 

 

 

 

 

 

 

 

1,052

 

 

 

1,474

 

 

 

2,526

 

 

 

12

 

 

2010

 

9/25/2019

Car Washes

 

Denver

 

CO

 

 

 

 

1,594

 

 

 

1,484

 

 

 

 

 

 

 

 

 

 

 

1,594

 

 

 

1,484

 

 

 

3,078

 

 

 

14

 

 

2012

 

9/26/2019

Car Washes

 

Aurora

 

CO

 

 

 

 

703

 

 

 

1,504

 

 

 

 

 

 

 

 

 

 

 

703

 

 

 

1,504

 

 

 

2,207

 

 

 

13

 

 

2008

 

9/26/2019

F-15


Description(a)

 

 

 

Initial Cost to Company

 

 

Cost Capitalized Subsequent

to Acquisition

 

 

 

Gross Amount at

December 31, 2019(b)(c)

 

 

Accumulated

 

 

 

 

 

Tenant Industry

 

City

 

State

 

Encumbrances

 

Land &

Improvements

 

 

Building &

Improvements

 

 

Land &

Improvements

 

 

 

Building &

Improvements

 

 

 

Land &

Improvements

 

 

Building &

Improvements

 

 

Total

 

 

Depreciation

(d)(e)

 

 

Year

Constructed

 

Date

Acquired

Car Washes

 

Denver

 

CO

 

 

 

$

1,103

 

 

$

1,805

 

 

$

 

 

 

$

 

 

 

$

1,103

 

 

$

1,805

 

 

$

2,908

 

 

$

15

 

 

2014

 

9/26/2019

Car Washes

 

Fort Collins

 

CO

 

 

 

 

491

 

 

 

1,093

 

 

 

 

 

 

 

 

 

 

 

491

 

 

 

1,093

 

 

 

1,584

 

 

 

9

 

 

2002

 

9/26/2019

Car Washes

 

Thornton

 

CO

 

 

 

 

582

 

 

 

1,795

 

 

 

 

 

 

 

 

 

 

 

582

 

 

 

1,795

 

 

 

2,377

 

 

 

15

 

 

2018

 

9/26/2019

Restaurants - Family Dining

 

Cheyenne

 

WY

 

 

 

 

739

 

 

 

1,569

 

 

 

 

 

 

 

 

 

 

 

739

 

 

 

1,569

 

 

 

2,308

 

 

 

13

 

 

1982

 

9/27/2019

Early Childhood Education

 

Frankfort

 

KY

 

 

 

 

387

 

 

 

1,224

 

 

 

 

 

 

 

 

 

 

 

387

 

 

 

1,224

 

 

 

1,611

 

 

 

10

 

 

2002

 

9/27/2019

Pet Care Services

 

Onalaska

 

WI

 

{f}

 

 

403

 

 

 

598

 

 

 

 

 

 

 

 

 

 

 

403

 

 

 

598

 

 

 

1,001

 

 

 

6

 

 

2011

 

9/27/2019

Restaurants - Quick Service

 

Jonesboro

 

AR

 

 

 

 

1,213

 

 

 

1,108

 

 

 

 

 

 

 

 

 

 

 

1,213

 

 

 

1,108

 

 

 

2,321

 

 

 

10

 

 

2006

 

9/30/2019

Restaurants - Quick Service

 

Bryant

 

AR

 

 

 

 

622

 

 

 

885

 

 

 

 

 

 

 

 

 

 

 

622

 

 

 

885

 

 

 

1,507

 

 

 

7

 

 

2008

 

9/30/2019

Restaurants - Casual Dining

 

West Chester

 

OH

 

 

 

 

878

 

 

 

1,088

 

 

 

 

 

 

 

 

 

 

 

878

 

 

 

1,088

 

 

 

1,966

 

 

 

11

 

 

2004

 

9/30/2019

Early Childhood Education

 

Leawood

 

KS

 

{f}

 

 

867

 

 

 

851

 

 

 

 

 

 

 

 

 

 

 

867

 

 

 

851

 

 

 

1,718

 

 

 

10

 

 

2007

 

9/30/2019

Grocery

 

Claremore

 

OK

 

{f}

 

 

246

 

 

 

3,330

 

 

 

 

 

 

 

 

 

 

 

246

 

 

 

3,330

 

 

 

3,576

 

 

 

23

 

 

1989

 

9/30/2019

Other Services

 

Little Rock

 

AR

 

 

 

 

1,492

 

 

 

1,037

 

 

 

 

 

 

 

 

 

 

 

1,492

 

 

 

1,037

 

 

 

2,529

 

 

 

6

 

 

1982

 

9/30/2019

Other Services

 

Conyers

 

GA

 

 

 

 

1,821

 

 

 

6,235

 

 

 

 

 

 

 

 

 

 

 

1,821

 

 

 

6,235

 

 

 

8,056

 

 

 

36

 

 

1999

 

9/30/2019

Other Services

 

LaVergne

 

TN

 

 

 

 

2,790

 

 

 

2,302

 

 

 

 

 

 

 

 

 

 

 

2,790

 

 

 

2,302

 

 

 

5,092

 

 

 

13

 

 

2018

 

9/30/2019

Other Services

 

Seattle

 

WA

 

 

 

 

2,905

 

 

 

3,287

 

 

 

 

 

 

 

 

 

 

 

2,905

 

 

 

3,287

 

 

 

6,192

 

 

 

16

 

 

1977

 

9/30/2019

Automotive Service

 

Albany

 

GA

 

 

 

 

410

 

 

 

421

 

 

 

 

 

 

 

 

 

 

 

410

 

 

 

421

 

 

 

831

 

 

 

4

 

 

1994

 

10/1/2019

Automotive Service

 

Bainridge

 

GA

 

 

 

 

339

 

 

 

288

 

 

 

 

 

 

 

 

 

 

 

339

 

 

 

288

 

 

 

627

 

 

 

2

 

 

1999

 

10/1/2019

Automotive Service

 

Hinesville

 

GA

 

 

 

 

298

 

 

 

310

 

 

 

 

 

 

 

 

 

 

 

298

 

 

 

310

 

 

 

608

 

 

 

3

 

 

1998

 

10/1/2019

Automotive Service

 

Macon

 

GA

 

 

 

 

154

 

 

 

287

 

 

 

 

 

 

 

 

 

 

 

154

 

 

 

287

 

 

 

441

 

 

 

2

 

 

2000

 

10/1/2019

Automotive Service

 

Perry

 

GA

 

 

 

 

133

 

 

 

447

 

 

 

 

 

 

 

 

 

 

 

133

 

 

 

447

 

 

 

580

 

 

 

3

 

 

1996

 

10/1/2019

Automotive Service

 

Valdosta

 

GA

 

 

 

 

215

 

 

 

274

 

 

 

 

 

 

 

 

 

 

 

215

 

 

 

274

 

 

 

489

 

 

 

3

 

 

1996

 

10/1/2019

Automotive Service

 

Pratville

 

AL

 

 

 

 

451

 

 

 

636

 

 

 

 

 

 

 

 

 

 

 

451

 

 

 

636

 

 

 

1,087

 

 

 

5

 

 

2003

 

10/1/2019

Automotive Service

 

Montgomery

 

AL

 

 

 

 

318

 

 

 

246

 

 

 

 

 

 

 

 

 

 

 

318

 

 

 

246

 

 

 

564

 

 

 

2

 

 

1991

 

10/1/2019

Pet Care Services

 

Medford

 

OR

 

{f}

 

 

192

 

 

 

324

 

 

 

 

 

 

 

 

 

 

 

192

 

 

 

324

 

 

 

516

 

 

 

3

 

 

1990

 

10/4/2019

Medical / Dental

 

Horizon City

 

TX

 

 

 

 

3,587

 

 

 

11,550

 

 

 

 

 

 

 

 

 

 

 

3,587

 

 

 

11,550

 

 

 

15,137

 

 

 

85

 

 

2017

 

10/10/2019

Medical / Dental

 

El Paso

 

TX

 

 

 

 

121

 

 

 

11,529

 

 

 

 

 

 

 

 

 

 

 

121

 

 

 

11,529

 

 

 

11,650

 

 

 

74

 

 

2019

 

10/10/2019

Convenience Stores

 

Houston

 

TX

 

 

 

 

631

 

 

 

662

 

 

 

 

 

 

 

 

 

 

 

631

 

 

 

662

 

 

 

1,293

 

 

 

7

 

 

2009

 

10/11/2019

Convenience Stores

 

Pasadena

 

TX

 

 

 

 

869

 

 

 

2,152

 

 

 

 

 

 

 

 

 

 

 

869

 

 

 

2,152

 

 

 

3,021

 

 

 

20

 

 

2016

 

10/11/2019

Early Childhood Education

 

Conway

 

SC

 

 

 

 

201

 

 

 

-

 

 

 

 

 

 

 

 

 

 

 

201

 

 

 

 

 

 

201

 

 

 

 

 

 

 

10/17/2019

Convenience Stores

 

Avon

 

MN

 

 

 

 

673

 

 

 

1,204

 

 

 

 

 

 

 

 

 

 

 

673

 

 

 

1,204

 

 

 

1,877

 

 

 

10

 

 

2004

 

10/17/2019

Car Washes

 

Davenport

 

IA

 

 

 

 

1,038

 

 

 

1,705

 

 

 

 

 

 

 

 

 

 

 

1,038

 

 

 

1,705

 

 

 

2,743

 

 

 

12

 

 

2001

 

10/24/2019

Car Washes

 

Moline

 

IL

 

 

 

 

1,120

 

 

 

1,572

 

 

 

 

 

 

 

 

 

 

 

1,120

 

 

 

1,572

 

 

 

2,692

 

 

 

10

 

 

1998

 

10/24/2019

Medical / Dental

 

West Helena

 

AR

 

 

 

 

155

 

 

 

1,052

 

 

 

 

 

 

 

 

 

 

 

155

 

 

 

1,052

 

 

 

1,207

 

 

 

5

 

 

2003

 

10/28/2019

Other Services

 

Springfield

 

MO

 

 

 

 

1,313

 

 

 

1,663

 

 

 

 

 

 

 

 

 

 

 

1,313

 

 

 

1,663

 

 

 

2,976

 

 

 

6

 

 

2007

 

10/31/2019

Early Childhood Education

 

Charlotte

 

NC

 

 

 

 

860

 

 

 

1,657

 

 

 

 

 

 

 

 

 

 

 

860

 

 

 

1,657

 

 

 

2,517

 

 

 

8

 

 

1996

 

11/1/2019

Pet Care Services

 

Brandon

 

FL

 

 

 

 

134

 

 

 

876

 

 

 

 

 

 

 

 

 

 

 

134

 

 

 

876

 

 

 

1,010

 

 

 

4

 

 

2003

 

11/1/2019

Pet Care Services

 

Griffin

 

GA

 

 

 

 

196

 

 

 

495

 

 

 

 

 

 

 

 

 

 

 

196

 

 

 

495

 

 

 

691

 

 

 

3

 

 

1979

 

11/1/2019

Pet Care Services

 

Indianapolis

 

IN

 

 

 

 

165

 

 

 

453

 

 

 

 

 

 

 

 

 

 

 

165

 

 

 

453

 

 

 

618

 

 

 

3

 

 

1967

 

11/1/2019

Pet Care Services

 

Wildwood

 

FL

 

 

 

 

350

 

 

 

1,165

 

 

 

 

 

 

 

 

 

 

 

350

 

 

 

1,165

 

 

 

1,515

 

 

 

7

 

 

2005

 

11/1/2019

Early Childhood Education

 

Tucson

 

AZ

 

 

 

 

586

 

 

 

885

 

 

 

 

 

 

 

 

 

 

 

586

 

 

 

885

 

 

 

1,471

 

 

 

5

 

 

1965

 

11/5/2019

Early Childhood Education

 

Tucson

 

AZ

 

 

 

 

339

 

 

 

730

 

 

 

 

 

 

 

 

 

 

 

339

 

 

 

730

 

 

 

1,069

 

 

 

4

 

 

1975

 

11/5/2019

Early Childhood Education

 

Tucson

 

AZ

 

 

 

 

463

 

 

 

1,440

 

 

 

 

 

 

 

 

 

 

 

463

 

 

 

1,440

 

 

 

1,903

 

 

 

7

 

 

1985

 

11/5/2019

Early Childhood Education

 

Tempe

 

AZ

 

 

 

 

494

 

 

 

586

 

 

 

 

 

 

 

 

 

 

 

494

 

 

 

586

 

 

 

1,080

 

 

 

3

 

 

1971

 

11/5/2019

Early Childhood Education

 

Tucson

 

AZ

 

 

 

 

401

 

 

 

453

 

 

 

 

 

 

 

 

 

 

 

401

 

 

 

453

 

 

 

854

 

 

 

3

 

 

1971

 

11/5/2019

Early Childhood Education

 

Tucson

 

AZ

 

 

 

 

411

 

 

 

411

 

 

 

 

 

 

 

 

 

 

 

411

 

 

 

411

 

 

 

822

 

 

 

2

 

 

1932

 

11/5/2019

Early Childhood Education

 

Tucson

 

AZ

 

 

 

 

422

 

 

 

576

 

 

 

 

 

 

 

 

 

 

 

422

 

 

 

576

 

 

 

998

 

 

 

3

 

 

1986

 

11/5/2019

Early Childhood Education

 

Tucson

 

AZ

 

 

 

 

444

 

 

 

566

 

 

 

 

 

 

 

 

 

 

 

444

 

 

 

566

 

 

 

1,010

 

 

 

3

 

 

1958

 

11/5/2019

Early Childhood Education

 

Tucson

 

AZ

 

 

 

 

370

 

 

 

288

 

 

 

 

 

 

 

 

 

 

 

370

 

 

 

288

 

 

 

658

 

 

 

2

 

 

1976

 

11/5/2019

F-16


Description(a)

 

 

 

Initial Cost to Company

 

 

Cost Capitalized Subsequent

to Acquisition

 

 

 

Gross Amount at

December 31, 2019(b)(c)

 

 

Accumulated

 

 

 

 

 

Tenant Industry

 

City

 

State

 

Encumbrances

 

Land &

Improvements

 

 

Building &

Improvements

 

 

Land &

Improvements

 

 

 

Building &

Improvements

 

 

 

Land &

Improvements

 

 

Building &

Improvements

 

 

Total

 

 

Depreciation

(d)(e)

 

 

Year

Constructed

 

Date

Acquired

Convenience Stores

 

Houston

 

TX

 

 

 

$

211

 

 

$

1,414

 

 

$

 

 

 

$

 

 

 

$

211

 

 

$

1,414

 

 

$

1,625

 

 

 

7

 

 

1975

 

11/14/2019

Convenience Stores

 

Houston

 

TX

 

 

 

 

221

 

 

 

1,402

 

 

 

 

 

 

 

 

 

 

 

221

 

 

 

1,402

 

 

 

1,623

 

 

 

8

 

 

1965

 

11/14/2019

Convenience Stores

 

Prairie View

 

TX

 

 

 

 

241

 

 

 

1,178

 

 

 

 

 

 

 

 

 

 

 

241

 

 

 

1,178

 

 

 

1,419

 

 

 

7

 

 

1984

 

11/14/2019

Restaurants - Quick Service

 

Lewisburg

 

TN

 

{f}

 

 

461

 

 

 

676

 

 

 

 

 

 

 

 

 

 

 

461

 

 

 

676

 

 

 

1,137

 

 

 

3

 

 

2016

 

11/18/2019

Restaurants - Quick Service

 

Odessa

 

TX

 

 

 

 

601

 

 

 

1,353

 

 

 

 

 

 

 

 

 

 

 

601

 

 

 

1,353

 

 

 

1,954

 

 

 

5

 

 

2019

 

11/21/2019

Restaurants - Quick Service

 

Odessa

 

TX

 

 

 

 

1,031

 

 

 

1,353

 

 

 

 

 

 

 

 

 

 

 

1,031

 

 

 

1,353

 

 

 

2,384

 

 

 

5

 

 

2019

 

11/21/2019

Other Services

 

Salt Lake City

 

UT

 

 

 

 

1,731

 

 

 

3,542

 

 

 

 

 

 

 

 

 

 

 

1,731

 

 

 

3,542

 

 

 

5,273

 

 

 

8

 

 

1973

 

11/27/2019

Other Services

 

Sanford

 

FL

 

 

 

 

1,498

 

 

 

1,859

 

 

 

 

 

 

 

 

 

 

 

1,498

 

 

 

1,859

 

 

 

3,357

 

 

 

5

 

 

1964

 

11/27/2019

Convenience Stores

 

Mosinee

 

WI

 

 

 

 

351

 

 

 

812

 

 

 

 

 

 

 

 

 

 

 

351

 

 

 

812

 

 

 

1,163

 

 

 

3

 

 

1975

 

12/2/2019

Car Washes

 

Ocala

 

FL

 

 

 

 

1,383

 

 

 

2,644

 

 

 

 

 

 

 

 

 

 

 

1,383

 

 

 

2,644

 

 

 

4,027

 

 

 

7

 

 

2019

 

12/10/2019

Car Washes

 

Hampstead

 

NC

 

 

 

 

1,129

 

 

 

2,644

 

 

 

 

 

 

 

 

 

 

 

1,129

 

 

 

2,644

 

 

 

3,773

 

 

 

7

 

 

2019

 

12/10/2019

Medical / Dental

 

Conyers

 

GA

 

 

 

 

393

 

 

 

2,078

 

 

 

 

 

 

 

 

 

 

 

393

 

 

 

2,078

 

 

 

2,471

 

 

 

6

 

 

1996

 

12/12/2019

Medical / Dental

 

Covington

 

GA

 

 

 

 

373

 

 

 

1,816

 

 

 

 

 

 

 

 

 

 

 

373

 

 

 

1,816

 

 

 

2,189

 

 

 

5

 

 

2004

 

12/12/2019

Automotive Service

 

Fayetteville

 

GA

 

{f}

 

 

347

 

 

 

746

 

 

 

 

 

 

 

 

 

 

 

347

 

 

 

746

 

 

 

1,093

 

 

 

2

 

 

2006

 

12/13/2019

Early Childhood Education

 

Boulder

 

CO

 

 

 

 

742

 

 

 

801

 

 

 

 

 

 

 

 

 

 

 

742

 

 

 

801

 

 

 

1,543

 

 

 

2

 

 

1988

 

12/13/2019

Restaurants - Quick Service

 

Columbia City

 

IN

 

 

 

 

312

 

 

 

171

 

 

 

 

 

 

 

 

 

 

 

312

 

 

 

171

 

 

 

483

 

 

 

 

 

1973

 

12/17/2019

Restaurants - Quick Service

 

North Manchester

 

IN

 

 

 

 

363

 

 

 

272

 

 

 

 

 

 

 

 

 

 

 

363

 

 

 

272

 

 

 

635

 

 

 

 

 

1987

 

12/17/2019

Restaurants - Quick Service

 

Winona

 

MS

 

 

 

 

522

 

 

 

1,126

 

 

 

 

 

 

 

 

 

 

 

522

 

 

 

1,126

 

 

 

1,648

 

 

 

 

 

2019

 

12/19/2019

Restaurants - Quick Service

 

Hazlehurst

 

MS

 

 

 

 

522

 

 

 

1,269

 

 

 

 

 

 

 

 

 

 

 

522

 

 

 

1,269

 

 

 

1,791

 

 

 

 

 

2019

 

12/19/2019

Restaurants - Quick Service

 

Vicksburg

 

MS

 

 

 

 

553

 

 

 

1,238

 

 

 

 

 

 

 

 

 

 

 

553

 

 

 

1,238

 

 

 

1,791

 

 

 

 

 

2019

 

12/19/2019

Restaurants - Quick Service

 

Blytheville

 

AR

 

 

 

 

849

 

 

 

1,126

 

 

 

 

 

 

 

 

 

 

 

849

 

 

 

1,126

 

 

 

1,975

 

 

 

 

 

2019

 

12/19/2019

Restaurants - Quick Service

 

Wynne

 

AR

 

 

 

 

665

 

 

 

931

 

 

 

 

 

 

 

 

 

 

 

665

 

 

 

931

 

 

 

1,596

 

 

 

 

 

2019

 

12/19/2019

Restaurants - Quick Service

 

Salem

 

IN

 

 

 

 

532

 

 

 

1,013

 

 

 

 

 

 

 

 

 

 

 

532

 

 

 

1,013

 

 

 

1,545

 

 

 

 

 

2019

 

12/19/2019

Restaurants - Quick Service

 

Ashland City

 

TN

 

 

 

 

614

 

 

 

1,044

 

 

 

 

 

 

 

 

 

 

 

614

 

 

 

1,044

 

 

 

1,658

 

 

 

 

 

2019

 

12/19/2019

Restaurants - Quick Service

 

Shelbyville

 

KY

 

 

 

 

911

 

 

 

972

 

 

 

 

 

 

 

 

 

 

 

911

 

 

 

972

 

 

 

1,883

 

 

 

 

 

2018

 

12/19/2019

Restaurants - Quick Service

 

Whiteland

 

IN

 

 

 

 

389

 

 

 

839

 

 

 

 

 

 

 

 

 

 

 

389

 

 

 

839

 

 

 

1,228

 

 

 

 

 

2003

 

12/19/2019

Restaurants - Quick Service

 

Bloomington

 

IN

 

 

 

 

225

 

 

 

665

 

 

 

 

 

 

 

 

 

 

 

225

 

 

 

665

 

 

 

890

 

 

 

 

 

2018

 

12/23/2019

Restaurants - Quick Service

 

Cheektowaga

 

NY

 

 

 

 

1,381

 

 

 

1,903

 

 

 

 

 

 

 

 

 

 

 

1,381

 

 

 

1,903

 

 

 

3,284

 

 

 

 

 

2000

 

12/23/2019

Restaurants - Quick Service

 

Memphis

 

TN

 

 

 

 

880

 

 

 

921

 

 

 

 

 

 

 

 

 

 

 

880

 

 

 

921

 

 

 

1,801

 

 

 

 

 

2019

 

12/23/2019

Restaurants - Quick Service

 

Somerset

 

KY

 

 

 

 

798

 

 

 

1,105

 

 

 

 

 

 

 

 

 

 

 

798

 

 

 

1,105

 

 

 

1,903

 

 

 

 

 

2019

 

12/23/2019

Car Washes

 

Sioux Falls

 

SD

 

 

 

 

1,075

 

 

 

3,384

 

 

 

 

 

 

 

 

 

 

 

1,075

 

 

 

3,384

 

 

 

4,459

 

 

 

 

 

1992

 

12/19/2019

Car Washes

 

Sioux Falls

 

SD

 

 

 

 

723

 

 

 

2,882

 

 

 

 

 

 

 

 

 

 

 

723

 

 

 

2,882

 

 

 

3,605

 

 

 

 

 

1987

 

12/19/2019

Car Washes

 

Sioux City

 

IA

 

 

 

 

707

 

 

 

 

 

 

 

 

 

 

 

 

 

 

707

 

 

 

 

 

 

707

 

 

 

 

 

 

 

12/19/2019

Car Washes

 

South Sioux City

 

NE

 

 

 

 

303

 

 

 

 

 

 

 

 

 

 

 

 

 

 

303

 

 

 

 

 

 

303

 

 

 

 

 

 

 

12/19/2019

Automotive Service

 

Crystal Lake

 

IL

 

 

 

 

265

 

 

 

1,103

 

 

 

 

 

 

 

 

 

 

 

265

 

 

 

1,103

 

 

 

1,368

 

 

 

 

 

1974

 

12/20/2019

Car Washes

 

Jonesboro

 

AR

 

 

 

 

1,217

 

 

 

4,776

 

 

 

 

 

 

 

 

 

 

 

1,217

 

 

 

4,776

 

 

 

5,993

 

 

 

 

 

2019

 

12/20/2019

Medical / Dental

 

Grand Blanc

 

MI

 

 

 

 

748

 

 

 

1,537

 

 

 

 

 

 

 

 

 

 

 

748

 

 

 

1,537

 

 

 

2,285

 

 

 

 

 

2007

 

12/23/2019

Convenience Stores

 

Roscoe

 

IL

 

 

 

 

656

 

 

 

832

 

 

 

 

 

 

 

 

 

 

 

656

 

 

 

832

 

 

 

1,488

 

 

 

 

 

1999

 

12/27/2019

Medical / Dental

 

Arnold

 

MO

 

{f}

 

 

417

 

 

 

823

 

 

 

 

 

 

 

 

 

 

 

417

 

 

 

823

 

 

 

1,240

 

 

 

 

 

2015

 

12/30/2019

Medical / Dental

 

Allen

 

TX

 

 

 

 

397

 

 

 

2,230

 

 

 

 

 

 

 

 

 

 

 

 

397

 

 

 

2,230

 

 

 

2,627

 

 

 

 

 

1983

 

12/31/2019

Medical / Dental

 

Flower Mound

 

TX

 

 

 

 

427

 

 

 

905

 

 

 

 

 

 

 

 

 

 

 

427

 

 

 

905

 

 

 

1,332

 

 

 

 

 

1999

 

12/31/2019

Medical / Dental

 

Plano

 

TX

 

 

 

 

376

 

 

 

1,698

 

 

 

 

 

 

 

 

 

 

 

376

 

 

 

1,698

 

 

 

2,074

 

 

 

 

 

1998

 

12/31/2019

 

 

 

 

 

 

 

 

$

585,508

 

 

$

1,178,786

 

 

$

2,771

 

 

 

$

45,897

 

 

 

$

588,279

 

 

$

1,224,682

 

 

$

1,812,961

 

 

$

71,445

 

 

 

 

 

(a)

As of December 31, 2018, the Company had investments in 1,000 single-tenant real estate property locations including 906 owned properties and 12 ground lease interests. All or a portion of 5 of the Company’s owned properties and 1 property subject to ground lease

interests are subject to leases accounted for as direct financing leases and the portions relating to the direct financing leases are excluded from the table above. The Company owns three properties which are accounted for as a loan receivable, as the leases contain purchase options. Initial costs exclude intangible lease assets totaling $64.9 million.  

(b)

The aggregate cost for federal income tax purposes is $1.9 billion.

F-17


(c)

The following is a reconciliation of carrying value for land and improvements and building and improvements for the periods presented:


 

 

Year ended December 31, 2019

 

 

Year ended December 31, 2018

 

 

Year ended December 31, 2017

 

Balance, beginning of period

 

$

1,306,504

 

 

$

866,762

 

 

$

396,193

 

Additions

 

 

 

 

 

 

 

 

 

 

 

 

Acquisitions

 

 

568,680

 

 

 

495,265

 

 

 

514,354

 

Improvements

 

 

3,283

 

 

 

1,689

 

 

 

4,666

 

Deductions

 

 

 

 

 

 

 

 

 

 

 

 

Provisions for impairment of real estate

 

 

(1,527

)

 

 

(1,997

)

 

 

(2,277

)

Real Estate Investments Held for Sale

 

 

(1,211

)

 

 

 

 

 

 

Cost of real estate sold

 

 

(62,768

)

 

 

(55,215

)

 

 

(46,174

)

Balance, end of period

 

$

1,812,961

 

 

$

1,306,504

 

 

$

866,762

 

(d)

The following is a reconciliation of accumulated depreciation for the periods presented:

 

 

Year ended December 31, 2019

 

 

Year ended December 31, 2018

 

 

Year ended December 31, 2017

 

Balance, beginning of period

 

$

37,904

 

 

$

15,356

 

 

$

2,903

 

Additions

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation expense

 

 

36,354

 

 

 

24,854

 

 

 

14,045

 

Deductions

 

 

 

 

 

 

 

 

 

 

 

 

Accumulated depreciation associated with real estate sold

 

 

(2,813

)

 

 

(2,306

)

 

 

(1,592

)

Balance, end of period

 

$

71,445

 

 

$

37,904

 

 

$

15,356

 

(e)

Depreciation is calculated using the straight-line method over the estimated useful lives of the properties, which is up to 40 years for buildings and improvements and 15 years for land improvements.

(f)

Property is collateral for non-recourse debt obligations totaling $239.1 million issued under the Company’s Master Trust Funding Program.

(g)

Amounts shown as reductions to cost capitalized subsequent to acquisition represent provisions recorded for impairment of real estate.

See accompanying report of independent registered public accounting firm.

F-18


ESSENTIAL PROPERTIES REALTY TRUST, INC. AND ESSENTIAL PROPERTIES REALTY TRUST, INC. PREDECESSOR

Schedule III - Real Estate and Accumulated Depreciation
As of December 31, 2021
(Dollar amounts in thousands)
Description(a)EncumbrancesInitial Cost to CompanyCost Capitalized Subsequent
to Acquisition
 
Gross Amount at
December 31, 2021(b)(c)
Accumulated Depreciation
(d)(e)
Year ConstructedDate Acquired
Tenant IndustryCityStateLand & ImprovementsBuilding & ImprovementsLand & Improvements Building & Improvements Land & ImprovementsBuilding & ImprovementsTotal
Restaurants - Quick ServiceAlexander CityAL$184 $242 $—  $—  $184 $242 $426 $54 19876/16/2016
Restaurants - Quick ServiceZanesvilleOH397 277 —  —  397 277 674 53 19886/16/2016
Restaurants - Quick ServiceBellevilleIL314 369 —  —  314 369 683 75 19886/16/2016
Restaurants - Quick ServiceGrand RapidsMI177 346 —  —  177 346 523 72 19896/16/2016
Restaurants - Quick ServicePetalumaCA467 533 —  —  467 533 1,000 109 19926/16/2016
Restaurants - Quick ServiceClarkesvilleGA178 — —  —  178 — 178 — 19926/16/2016
Restaurants - Quick ServicePhiladelphiaPA485 626 —  —  485 626 1,111 133 19806/16/2016
Other ServicesNashvilleTN332 106 —  —  332 106 438 43 19926/16/2016
Restaurants - Quick ServiceRuskinFL641 — —  —  641 — 641 — 19936/16/2016
Restaurants - Quick ServiceBrownsvilleTX561 474 —  —  561 474 1,035 104 19956/16/2016
Restaurants - Family DiningPalantineIL926 354 — —  926 354 1,280 99 19906/16/2016
Restaurants - Family DiningLaGrangeIL446 851 — 751  446 1,602 2,048 167 19906/16/2016
Restaurants - Family DiningJacksonvilleFL1,086 957 (620)(f)(386)(f)466 571 1,037 257 19976/16/2016
Restaurants - Casual DiningCorpus ChristiTX1,160 — —  —  1,160 — 1,160 — 20156/16/2016
Restaurants - Casual DiningCentennialCO1,593 3,400 —  —  1,593 3,400 4,993 523 19936/16/2016
Restaurants - Quick ServiceRedfordMI468 567 —  —  468 567 1,035 115 19986/16/2016
Other ServicesLandrumSC214 87 —  —  214 87 301 29 19926/16/2016
Restaurants - Family DiningVirginia BeachVA90 192 —  —  90 192 282 220 19976/16/2016
Restaurants - Casual DiningThomasvilleGA903 233 —  600  903 833 1,736 166 19996/16/2016
Restaurants - Casual DiningGrapevineTX1,385 977 —  —  1,385 977 2,362 205 19996/16/2016
Restaurants - Family DiningPlanoTX207 424 —  —  207 424 631 466 19986/16/2016
Restaurants - Family DiningCoon RapidsMN635 856 —  —  635 856 1,491 177 19916/16/2016
Restaurants - Family DiningMankatoMN700 585 —  —  700 585 1,285 152 19926/16/2016
Restaurants - Casual DiningOmahaNE465 1,184 (203)(f)(498)(f)262 686 948 166 19796/16/2016
Restaurants - Family DiningMerrillvilleIN797 322 —  125  797 447 1,244 68 19776/16/2016
Restaurants - Family DiningAppletonWI441 590 —  —  441 590 1,031 138 19776/16/2016
Restaurants - Family DiningSt. JosephMO559 371 —  —  559 371 930 99 19786/16/2016
Restaurants - Family DiningGladstoneMO479 783 —  —  479 783 1,262 155 19796/16/2016
Restaurants - Family DiningBrainerdMN761 547 —  —  761 547 1,308 127 19906/16/2016
Restaurants - Family DiningCedar RapidsIA804 563 —  —  804 563 1,367 126 19946/16/2016
Restaurants - Family DiningBrooklyn ParkMN725 693 —  —  725 693 1,418 160 19976/16/2016
Restaurants - Quick ServicePontiacMI316 423 —  —  316 423 739 96 20036/16/2016
Restaurants - Quick ServiceTroyMI674 — —  —  674 — 674 — 19846/16/2016
Restaurants - Quick ServiceClayNY129 413 1,654  —  1,783 413 2,196 542 19916/16/2016
Restaurants - Quick ServiceBunaTX152 138 —  —  152 138 290 33 19766/16/2016
Restaurants - Quick ServiceCarthageTX111 239 —  —  111 239 350 50 19756/16/2016
Restaurants - Quick ServiceDaytonTX195 174 — — 195 174 369 38 19696/16/2016
Restaurants - Quick ServiceDibollTX92 177 — 092 177 269 38 19906/16/2016
Restaurants - Quick ServiceHuntingtonTX120 180 — — 120 180 300 49 19806/16/2016
Restaurants - Quick ServiceHuntsvilleTX120 290 — — 120 290 410 54 19856/16/2016
Restaurants - Quick ServiceJasperTX111 209 — — 111 209 320 43 19926/16/2016
Restaurants - Quick ServiceKountzeTX120 290 — — 120 290 410 54 19956/16/2016
Restaurants - Quick ServiceRuskTX129 142 — — 129 142 271 37 19896/16/2016
Restaurants - Quick ServiceSour LakeTX204 114 — — 204 114 318 33 19786/16/2016
Restaurants - Quick ServiceVernonCT155 208 — — 155 208 363 86 19836/16/2016
Restaurants - Quick ServiceBattle CreekMI114 690 — — 114 690 804 120 19696/16/2016
Restaurants - Quick ServiceClioMI350 889 — — 350 889 1,239 164 19916/16/2016
Restaurants - Quick ServiceCharlotteMI190 722 — — 190 722 912 124 19916/16/2016
F-1


Description(a)EncumbrancesInitial Cost to CompanyCost Capitalized Subsequent
to Acquisition
Gross Amount at
December 31, 2021(b)(c)
Accumulated Depreciation
(d)(e)
Year ConstructedDate Acquired
Tenant IndustryCityStateLand &
Improvements
Building &
Improvements
Land &
Improvements
Building &
Improvements
Land &
Improvements
Building &
Improvements
Total
Restaurants - Quick ServiceSt. JohnsMI$218 $403 $— $— $218 $403 $621 $94 19916/16/2016
Automotive ServiceBurnsvilleMN734 309 180 25 914 334 1,248 111 19736/16/2016
Restaurants - Family DiningAlbert LeaMN337 463 — — 337 463 800 115 19756/16/2016
Restaurants - Family DiningCrystalMN821 178 — — 821 178 999 69 19756/16/2016
Restaurants - Casual DiningWest MonroeLA343 94 — — 343 94 437 31 19886/16/2016
Restaurants - Quick ServiceGreenfieldWI556 789 — — 556 789 1,345 154 19836/16/2016
Restaurants - Quick ServiceRedfordMI479 — — — 479 — 479 — 19816/16/2016
Restaurants - Quick ServiceBridgeportMI309 619 — — 309 619 928 139 19896/16/2016
Restaurants - Quick ServiceBirminghamAL261 780 — — 261 780 1,041 136 20006/16/2016
Restaurants - Quick ServiceOneontaAL220 485 — — 220 485 705 88 19936/16/2016
Restaurants - Quick ServiceUnion CityGA416 746 — — 416 746 1,162 135 19766/16/2016
Restaurants - Quick ServiceMariettaGA214 618 — — 214 618 832 107 19796/16/2016
Restaurants - Quick ServiceVicksburgMS203 627 — — 203 627 830 108 19796/16/2016
Restaurants - Quick ServiceRiverdaleGA309 584 — — 309 584 893 105 19786/16/2016
Restaurants - Quick ServiceSnellvilleGA242 484 — — 242 484 726 92 19816/16/2016
Restaurants - Quick ServiceTrussvilleAL243 480 — — 243 480 723 88 19966/16/2016
Restaurants - Quick ServiceForest ParkGA233 341 — — 233 341 574 61 19886/16/2016
Restaurants - Quick ServiceDecaturGA239 714 — — 239 714 953 123 19826/16/2016
Restaurants - Quick ServiceMonroeGA302 733 — — 302 733 1,035 130 19856/16/2016
Restaurants - Quick ServiceDecaturGA292 463 — — 292 463 755 78 19836/16/2016
Restaurants - Quick ServiceColumbiaSC241 461 — — 241 461 702 92 19816/16/2016
Restaurants - Quick ServiceDecaturGA302 721 — — 302 721 1,023 128 19866/16/2016
Restaurants - Quick ServiceConyersGA330 767 — — 330 767 1,097 138 19826/16/2016
Restaurants - Quick ServiceStockbridgeGA396 771 — — 396 771 1,167 131 19756/16/2016
Restaurants - Quick ServiceLawrencevilleGA306 550 — — 306 550 856 107 19886/16/2016
Restaurants - Quick ServiceLithoniaGA290 606 — — 290 606 896 105 19796/16/2016
Restaurants - Quick ServiceTuckerGA339 586 — — 339 586 925 106 19766/16/2016
Restaurants - Quick ServiceCovingtonGA379 722 — — 379 722 1,101 132 19796/16/2016
Restaurants - Quick ServiceColumbusGA174 442 — — 174 442 616 79 19876/16/2016
Restaurants - Quick ServiceTupeloMS731 329 — — 731 329 1,060 73 20006/16/2016
Restaurants - Quick ServiceNew AlbanyMS295 346 — — 295 346 641 65 19936/16/2016
Restaurants - Quick ServiceParkersburgWV185 570 — — 185 570 755 104 19766/16/2016
Restaurants - Quick ServiceAshlandKY279 858 — — 279 858 1,137 157 19796/16/2016
Restaurants - Quick ServiceHuntingtonWV223 539 — — 223 539 762 99 19796/16/2016
Restaurants - Quick ServiceNorth Little RockAR190 450 — — 190 450 640 90 19786/16/2016
Restaurants - Quick ServiceJacksonMS400 348 — — 400 348 748 69 19816/16/2016
Restaurants - Quick ServiceMadisonTN281 458 — — 281 458 739 81 19886/16/2016
Restaurants - Quick ServiceLittle RockAR169 48 — 15 169 63 232 27 19796/16/2016
Restaurants - Quick ServiceHurricaneWV238 485 — — 238 485 723 88 19816/16/2016
Restaurants - Quick ServiceParkersburgWV261 513 — — 261 513 774 99 19826/16/2016
Restaurants - Quick ServiceChattanoogaTN407 465 — — 407 465 872 89 19836/16/2016
Restaurants - Quick ServiceKnoxvilleTN352 347 — — 352 347 699 66 19816/16/2016
Restaurants - Quick ServiceJacksonvilleNC284 152 — 948 284 1,100 1,384 39 19866/16/2016
Restaurants - Quick ServiceKnoxvilleTN394 271 — — 394 271 665 55 19826/16/2016
Restaurants - Quick ServiceForestdaleAL241 613 — — 241 613 854 109 19756/16/2016
Restaurants - Quick ServiceLouisvilleKY319 238 — 815 319 1,053 1,372 54 19886/16/2016
Restaurants - Quick ServiceFestusMO195 802 — — 195 802 997 139 19796/16/2016
Restaurants - Quick ServiceJacksonvilleFL330 542 — — 330 542 872 103 19766/16/2016
Restaurants - Quick ServiceJacksonvilleFL220 701 — — 220 701 921 132 19796/16/2016
Restaurants - Quick ServiceWinter GardenFL326 383 — — 326 383 709 77 19876/16/2016
Restaurants - Quick ServiceSanfordFL350 375 — — 350 375 725 84 19866/16/2016
Restaurants - Quick ServiceLebanonTN311 736 — — 311 736 1,047 155 19746/16/2016
Restaurants - Quick ServicePrattvilleAL551 524 — — 551 524 1,075 101 19786/16/2016
Restaurants - Quick ServiceCalhounGA346 673 — — 346 673 1,019 125 19796/16/2016
F-2


Description(a)EncumbrancesInitial Cost to CompanyCost Capitalized Subsequent
to Acquisition
Gross Amount at
December 31, 2021(b)(c)
Accumulated Depreciation
(d)(e)
Year ConstructedDate
Acquired
Tenant IndustryCityStateLand &
Improvements
Building &
Improvements
Land &
Improvements
Building &
Improvements
Land &
Improvements
Building &
Improvements
Total
Restaurants - Quick ServiceMabletonGA$152 $366 $— $— $152 $366 $518 $72 19776/16/2016
Restaurants - Quick ServiceBrunswickGA532 137 (55)(f)— 477 137 614 37 19956/16/2016
Restaurants - Quick ServiceSummervilleSC215 720 — — 215 720 935 134 19786/16/2016
Restaurants - Quick ServiceThomastonGA193 364 — — 193 364 557 75 19876/16/2016
Restaurants - Quick ServiceSmyrnaGA392 311 — — 392 311 703 64 19816/16/2016
Restaurants - Quick ServiceSmyrnaTN221 556 — — 221 556 777 101 19826/16/2016
Restaurants - Quick ServiceTullahomaTN226 701 — — 226 701 927 135 19756/16/2016
Restaurants - Quick ServiceShelbyvilleTN323 456 — — 323 456 779 87 19766/16/2016
Restaurants - Quick ServiceDallasGA260 832 — — 260 832 1,092 161 19856/16/2016
Restaurants - Quick ServiceNorth CharlestonSC121 459 — — 121 459 580 84 19906/16/2016
Restaurants - Quick ServiceLaGrangeGA207 562 — — 207 562 769 105 19856/16/2016
Restaurants - Quick ServiceCullmanAL260 723 — — 260 723 983 139 19996/16/2016
Restaurants - Quick ServiceBatesvilleMS125 551 — — 125 551 676 101 19926/16/2016
Restaurants - Quick ServicePhenix CityAL273 665 — — 273 665 938 135 19796/16/2016
Restaurants - Quick ServiceMontgomeryAL333 349 — — 333 349 682 72 19866/16/2016
Restaurants - Quick ServiceStarkeFL240 468 — — 240 468 708 95 19806/16/2016
Restaurants - Quick ServiceMadisonvilleKY302 426 — — 302 426 728 84 19766/16/2016
Restaurants - Quick ServiceMariettaOH175 506 — — 175 506 681 91 19796/16/2016
Restaurants - Quick ServiceHueytownAL133 711 — — 133 711 844 130 19796/16/2016
Restaurants - Quick ServiceGallipolisOH247 722 — — 247 722 969 138 19796/16/2016
Restaurants - Quick ServiceValdostaGA236 545 — — 236 545 781 100 19806/16/2016
Restaurants - Quick ServiceDouglasGA243 557 — — 243 557 800 102 19796/16/2016
Restaurants - Quick ServiceFayettevilleGA300 506 — — 300 506 806 95 19846/16/2016
Restaurants - Quick ServiceTroyAL183 520 — — 183 520 703 97 19856/16/2016
Restaurants - Quick ServiceWetumpkaAL273 416 — — 273 416 689 83 19866/16/2016
Restaurants - Quick ServiceSt. AlbansWV154 491 — — 154 491 645 89 19756/16/2016
Restaurants - Quick ServiceHuntingtonWV233 540 — — 233 540 773 99 19926/16/2016
Restaurants - Quick ServiceNewburghNY913 738 — — 913 738 1,651 190 19756/16/2016
Restaurants - Quick ServiceEriePA444 562 — — 444 562 1,006 139 19776/16/2016
Restaurants - Quick ServiceDicksonTN292 79 — 29 292 108 400 31 19776/16/2016
Restaurants - Quick ServiceSouth DaytonaFL416 668 — — 416 668 1,084 135 19846/16/2016
Restaurants - Quick ServiceMilfordNH409 355 — — 409 355 764 84 19936/16/2016
Restaurants - Quick ServicePortlandOR252 131 — — 252 131 383 35 20156/16/2016
Restaurants - Quick ServiceSuperiorCO370 434 — 0370 434 804 88 20026/16/2016
Restaurants - Casual DiningFond du LacWI521 1,197 (222)(f)(425)(f)299 772 1,071 152 19966/16/2016
Restaurants - Casual DiningAlexandriaLA837 889 — — 837 889 1,726 231 19946/16/2016
Medical / DentalHurstTX1,462 1,493 — 300 1,462 1,793 3,255 338 19976/16/2016
Restaurants - Quick ServiceJacksonvilleFL872 354 — — 872 354 1,226 70 20066/16/2016
Restaurants - Casual DiningFleming IslandFL586 355 — — 586 355 941 66 20066/16/2016
Restaurants - Casual DiningPort St. LucieFL930 1,510 — — 930 1,510 2,440 297 19886/16/2016
Restaurants - Casual DiningWaycrossGA861 1,700 — — 861 1,700 2,561 309 19946/16/2016
Restaurants - Casual DiningKingslandGA602 1,256 — — 602 1,256 1,858 243 19956/16/2016
Restaurants - Casual DiningJacksonvilleFL821 1,215 — (524)(f)821 691 1,512 256 19956/16/2016
Restaurants - Casual DiningNorth Fort MyersFL1,060 1,817 — — 1,060 1,817 2,877 320 19946/16/2016
Restaurants - Casual DiningCape CoralFL741 1,692 — — 741 1,692 2,433 307 19966/16/2016
Restaurants - Casual DiningPanama City BeachFL750 959 — — 750 959 1,709 192 19996/16/2016
Restaurants - Casual DiningDothanAL577 1,144 — — 577 1,144 1,721 214 19936/16/2016
Restaurants - Casual DiningAlbanyGA731 1,249 — — 731 1,249 1,980 225 19916/16/2016
Restaurants - Casual DiningPanama CityFL539 1,389 — — 539 1,389 1,928 234 19916/16/2016
Restaurants - Casual DiningValdostaGA626 957 — — 626 957 1,583 192 19946/16/2016
Restaurants - Casual DiningGainesvilleFL193 1,930 — — 193 1,930 2,123 294 19946/16/2016
Restaurants - Casual DiningPanama CityFL673 1,044 50 — 723 1,044 1,767 260 19996/16/2016
Restaurants - Quick ServiceWarner RobinsGA130 174 — 908 130 1,082 1,212 45 19756/16/2016

F-3


Description(a)EncumbrancesInitial Cost to CompanyCost Capitalized Subsequent
to Acquisition
Gross Amount at
December 31, 2021(b)(c)
Accumulated Depreciation
(d)(e)
Year ConstructedDate Acquired
Tenant IndustryCityStateLand &
Improvements
Building &
Improvements
Land &
Improvements
Building &
Improvements
Land &
Improvements
Building &
Improvements
Total
Automotive ServiceSpringTX$805 $1,577 $— $— $805 $1,577 $2,382 $287 20138/4/2016
Home FurnishingsFriscoTX2,224 4,779 — — 2,224 4,779 7,003 699 20068/19/2016
Convenience StoresBinghamtonNY273 1,008 — — 273 1,008 1,281 214 19708/22/2016
Convenience StoresWindsorNY272 1,101 — — 272 1,101 1,373 234 19808/22/2016
Convenience StoresGreeneNY557 1,974 — — 557 1,974 2,531 419 19898/22/2016
Convenience StoresAftonNY348 1,303 — — 348 1,303 1,651 276 19948/22/2016
Convenience StoresLansingNY861 3,034 — — 861 3,034 3,895 643 20108/22/2016
Convenience StoresFreevilleNY524 1,457 — — 524 1,457 1,981 309 19948/22/2016
Convenience StoresMarathonNY520 2,127 — — 520 2,127 2,647 451 19958/22/2016
Convenience StoresNew HartfordNY301 863 — — 301 863 1,164 183 19958/22/2016
Convenience StoresChadwicksNY213 784 — — 213 784 997 166 19878/22/2016
Convenience StoresLibertyNY219 811 — — 219 811 1,030 172 20048/22/2016
Convenience StoresEarlvilleNY258 985 — — 258 985 1,243 209 19978/22/2016
Convenience StoresVestalNY324 1,285 — — 324 1,285 1,609 273 19968/22/2016
Convenience StoresDelhiNY275 1,066 — — 275 1,066 1,341 226 19928/22/2016
Convenience StoresFranklinNY423 774 — — 423 774 1,197 164 19988/22/2016
Convenience StoresEndicottNY188 576 — — 188 576 764 122 19958/22/2016
Convenience StoresDavenportNY324 1,194 — — 324 1,194 1,518 254 19938/22/2016
Restaurants - Family DiningSalemNH131 232 — — 131 232 363 289 19989/16/2016
Other ServicesAnnistonAL312 176 — — 312 176 488 55 19929/16/2016
Early Childhood EducationCummingGA876 2,357 — — 876 2,357 3,233 390 20019/30/2016
Early Childhood EducationSuwaneeGA922 2,108 — — 922 2,108 3,030 349 20099/30/2016
Medical / DentalFort WorthTX1,617 — 99 4,187 1,716 4,187 5,903 478 201710/12/2016
Car WashesAcworthGA1,346 2,615 — — 1,346 2,615 3,961 421 200610/17/2016
Car WashesDouglasvilleGA1,974 2,882 — — 1,974 2,882 4,856 464 200610/17/2016
Car WashesHiramGA1,376 2,947 — — 1,376 2,947 4,323 475 200410/17/2016
Car WashesMariettaGA1,302 2,136 — — 1,302 2,136 3,438 344 200210/17/2016
Medical / DentalPort CharlotteFL1,820 2,072 — — 1,820 2,072 3,892 370 200010/20/2016
Automotive ServiceLackawannaNY231 232 — — 231 232 463 40 198710/28/2016
Automotive ServiceCheektowagaNY367 509 — — 367 509 876 88 197810/28/2016
Automotive ServiceAmherstNY410 606 — — 410 606 1,016 105 199810/28/2016
Automotive ServiceNiagara FallsNY615 1,025 — — 615 1,025 1,640 178 198510/28/2016
Automotive ServiceWilliamsvilleNY419 1,302 — — 419 1,302 1,721 226 198810/28/2016
Automotive ServiceDunkirkNY255 187 — — 255 187 442 33 198010/28/2016
Car WashesTucsonAZ1,048 2,190 — — 1,048 2,190 3,238 347 201011/9/2016
Restaurants - Quick ServiceBurlingtonIA444 1,171 — — 444 1,171 1,615 217 197611/15/2016
Restaurants - Quick ServiceCedar RapidsIA436 1,179 — — 436 1,179 1,615 219 199111/15/2016
Restaurants - Quick ServiceFort MadisonIA304 1,284 — — 304 1,284 1,588 238 198711/15/2016
Restaurants - Quick ServiceWaterlooIA344 846 — — 344 846 1,190 157 198211/15/2016
Restaurants - Quick ServiceNebraska CityNE363 748 — — 363 748 1,111 139 201411/15/2016
Restaurants - Quick ServicePlattsmouthNE304 1,302 — — 304 1,302 1,606 241 199911/15/2016
Restaurants - Quick ServiceRed OakIA254 1,010 — — 254 1,010 1,264 187 200011/15/2016
Movie TheatresFlorenceAL1,519 6,294 117 — 1,636 6,294 7,930 1,048 201512/19/2016
Restaurants - Casual DiningGardendaleAL589 1,984 — — 589 1,984 2,573 313 200512/29/2016
Restaurants - Casual DiningJasperAL468 2,144 — — 468 2,144 2,612 318 200512/29/2016
Restaurants - Casual DiningHomewoodAL808 1,233 — — 808 1,233 2,041 209 197612/29/2016
Medical / DentalStevensonAL191 466 — — 191 466 657 85 199012/30/2016
Medical / DentalTucsonAZ323 780 —  —  323 780 1,103 108 196712/30/2016
Medical / DentalMiamiFL485 982 —  —  485 982 1,467 130 198112/30/2016
Medical / DentalSarasotaFL323 557 —  —  323 557 880 87 197312/30/2016
Medical / DentalSarasotaFL485 446 —  —  485 446 931 80 200112/30/2016
Medical / DentalDaltonGA323 406 —  —  323 406 729 91 196012/30/2016
Medical / DentalAltonIL252 568 —  —  252 568 820 108 200112/30/2016
Medical / DentalQuincyIL272 608 —  —  272 608 880 113 200112/30/2016
F-4


Description(a)EncumbrancesInitial Cost to CompanyCost Capitalized Subsequent
to Acquisition
 
Gross Amount at
December 31, 2021(b)(c)
Accumulated Depreciation
(d)(e)
Year ConstructedDate Acquired
Tenant IndustryCityStateLand &
Improvements
Building &
Improvements
Land &
Improvements
 Building &
Improvements
 Land &
Improvements
Building &
Improvements
Total
Medical / DentalClarksvilleIN$657 $1,033 $—  $—  $657 $1,033 $1,690 $180 199412/30/2016
Medical / DentalTerre HauteIN292 325 —  —  292 325 617 68 199812/30/2016
Medical / DentalBrewsterMA60 578 —  —  60 578 638 76 198612/30/2016
Medical / DentalKansas CityMO333 568 —  —  333 568 901 105 197912/30/2016
Medical / DentalLaurelMS100 1,033 —  —  100 1,033 1,133 143 197012/30/2016
Medical / DentalPicayuneMS70 517 —  —  70 517 587 75 197712/30/2016
Medical / DentalRochesterNH181 426 —  —  181 426 607 70 195812/30/2016
Medical / DentalCanandaiguaNY70 527 —  —  70 527 597 73 200912/30/2016
Medical / DentalAndersonSC211 487 —  —  211 487 698 71 194812/30/2016
Medical / DentalCamdenSC211 537 —  —  211 537 748 91 198512/30/2016
Medical / DentalColumbiaSC211 426 —  —  211 426 637 70 198612/30/2016
Medical / DentalAustinTX242 375 —  —  242 375 617 71 197012/30/2016
Medical / DentalRichmondTX495 446 —  —  495 446 941 96 198212/30/2016
Medical / DentalTerrell HillsTX282 588 —  —  282 588 870 87 200212/30/2016
Health and FitnessWest Valley CityUT1,936 4,210 —  —  1,936 4,210 6,146 603 198412/30/2016
Medical / DentalRock SpringsWY620 2,550 —  —  620 2,550 3,170 375 20011/17/2017
Car WashesConyersGA1,136 4,332 — — 1,136 4,332 5,468 691 20131/24/2017
Car WashesCovingtonGA824 3,759 — — 824 3,759 4,583 621 20111/24/2017
Movie TheatresNorth Myrtle BeachSC1,465 7,081 — — 1,465 7,081 8,546 921 20061/31/2017
Medical / DentalBridgetonMO199 578 — — 199 578 777 85 19822/9/2017
Medical / DentalMokenaIL237 303 — — 237 303 540 77 20082/9/2017
Medical / DentalLexingtonKY199 474 — — 199 474 673 79 20142/9/2017
Medical / DentalIslip TerraceNY313 436 — — 313 436 749 68 19862/9/2017
Early Childhood EducationAlpharettaGA1,595 4,177 — — 1,595 4,177 5,772 655 20162/28/2017
Home FurnishingsWestlandMI1,858 14,560 43 1,543 1,901 16,103 18,004 1,923 19873/1/2017
Home FurnishingsAnn ArborMI2,096 13,399 25 2,035 2,121 15,434 17,555 1,728 19923/1/2017
Equipment Rental and SalesMuskegonMI1,113 6,436 — 825 1,113 7,261 8,374 861 19873/1/2017
Home FurnishingsBattle CreekMI1,212 7,904 (519)(f)(3,244)(f)693 4,660 5,353 998 19963/1/2017
Automotive ServiceProsperTX1,161 2,534 — — 1,161 2,534 3,695 382 20103/8/2017
Restaurants - Quick ServiceCedartownGA258 812 — — 258 812 1,070 122 19873/9/2017
Restaurants - Quick ServiceForsythGA464 808 — — 464 808 1,272 121 19893/9/2017
Automotive ServiceNew FreedomPA904 872 — — 904 872 1,776 155 19973/28/2017
Car WashesHuntingtownMD984 1,857 — — 984 1,857 2,841 288 19983/28/2017
Automotive ServiceGambrillsMD2,461 6,139 — — 2,461 6,139 8,600 806 20093/28/2017
Convenience StoresTylerTX404 1,433 — — 404 1,433 1,837 271 19803/30/2017
Early Childhood EducationSan AntonioTX928 3,312 — — 928 3,312 4,240 445 20164/25/2017
Medical / DentalPaysonAZ548 1,944 — — 548 1,944 2,492 256 19884/28/2017
Medical / DentalBrownsvilleTX1,626 — 982 7,743 2,608 7,743 10,351 843 20185/5/2017
Medical / DentalBaytownTX286 1,790 — — 286 1,790 2,076 225 20085/18/2017
Car WashesLas CrucesNM510 2,290 — — 510 2,290 2,800 327 20085/24/2017
Car WashesLas CrucesNM570 2,187 — — 570 2,187 2,757 312 20105/24/2017
Building MaterialsColumbia StationOH1,078 1,437 —  —  1,078 1,437 2,515 233 19616/1/2017
Building MaterialsMaumeeOH733 1,238 —  —  733 1,238 1,971 201 19636/1/2017
Building MaterialsTroyOH403 693 —  —  403 693 1,096 113 19916/1/2017
Building MaterialsJacksonOH288 211 —  —  288 211 499 35 19956/1/2017
Building MaterialsLancasterOH376 833 —  —  376 833 1,209 136 19956/1/2017
Building MaterialsPortsmouthOH133 160 —  —  133 160 293 26 19966/1/2017
Building MaterialsRadcliffKY414 200 —  —  414 200 614 33 19846/1/2017
Building MaterialsGainesvilleFL934 638 —  —  934 638 1,572 104 20036/1/2017
Building MaterialsCartersvilleGA1,313 1,743 —  —  1,313 1,743 3,056 283 20036/1/2017
Building MaterialsDouglasvilleGA1,026 2,421 —  —  1,026 2,421 3,447 393 20046/1/2017
Building MaterialsEl PasoTX901 177 —  —  901 177 1,078 29 19846/1/2017
Building MaterialsGarlandTX1,250 2,283 —  —  1,250 2,283 3,533 371 20016/1/2017
Building MaterialsConroeTX2,150 631 — — 2,150 631 2,781 103 20026/1/2017
F-5


Description(a)EncumbrancesInitial Cost to CompanyCost Capitalized Subsequent
to Acquisition
 
Gross Amount at
December 31, 2021(b)(c)
Accumulated Depreciation
(d)(e)
Year
Constructed
Date
Acquired
Tenant IndustryCityStateLand &
Improvements
Building &
Improvements
Land &
Improvements
 Building &
Improvements
 Land &
Improvements
Building &
Improvements
Total
Building MaterialsAmarilloTX$927 $655 $— $— $927 $655 $1,582 $107 20026/1/2017
Building MaterialsGrand JunctionCO760 403 — — 760 403 1,163 66 19836/1/2017
Building MaterialsMt. PleasantSC1,097 171 — — 1,097 171 1,268 28 19836/1/2017
Building MaterialsIrondaleAL546 227 — — 546 227 773 37 19756/1/2017
Building MaterialsBessemerAL1,514 3,413 — — 1,514 3,413 4,927 554 20026/1/2017
Car WashesFarmingtonNM634 4,945 — — 634 4,945 5,579 706 20056/6/2017
Car WashesFarmingtonNM746 2,795 — — 746 2,795 3,541 399 20136/6/2017
Car WashesPuebloCO898 5,103 — — 898 5,103 6,001 728 20086/6/2017
Restaurants - Quick ServiceSopertonGA312 443 (56)(f)(55)(f)256 388 644 88 19926/6/2017
Movie TheatresKenoshaWI3,159 3,755 116 — 3,275 3,755 7,030 646 19976/8/2017
EntertainmentVisaliaCA1,320 2,320 — — 1,320 2,320 3,640 364 19846/30/2017
Automotive ServiceKnoxvilleTN518 695 — — 518 695 1,213 132 20087/21/2017
Automotive ServiceForest ParkGA498 850 — — 498 850 1,348 146 19927/21/2017
Automotive ServiceMartinezGA612 570 — — 612 570 1,182 124 19927/21/2017
Automotive ServiceClarksvilleTN498 633 — — 498 633 1,131 116 19987/21/2017
Automotive ServiceOcalaFL518 715 — 168 518 883 1,401 137 19897/21/2017
Automotive ServiceOrlandoFL456 664 — 178 456 842 1,298 113 19897/21/2017
Medical / DentalMontgomeryAL477 2,976 — — 477 2,976 3,453 369 20018/7/2017
Restaurants - Quick ServiceAlgonaIA150 528 — — 150 528 678 82 19938/10/2017
Car WashesBufordGA1,353 3,693 — — 1,353 3,693 5,046 553 20108/15/2017
Early Childhood EducationOrlandoFL1,175 4,362 — — 1,175 4,362 5,537 541 20108/25/2017
Automotive ServiceGarden CityMI366 961 — — 366 961 1,327 138 19848/29/2017
Automotive ServiceTroyMI794 1,389 — — 794 1,389 2,183 199 19748/29/2017
Automotive ServiceBurtonMI188 1,180 — — 188 1,180 1,368 155 19558/29/2017
Medical / DentalRound RockTX713 6,821 — — 713 6,821 7,534 790 20169/12/2017
Car WashesLittle RockAR685 3,361 — — 685 3,361 4,046 401 19769/12/2017
Car WashesBryantAR489 2,790 — — 489 2,790 3,279 328 19979/20/2017
Automotive ServiceLongwoodFL887 1,263 — 177 887 1,440 2,327 215 20009/25/2017
Car WashesAndersonSC793 4,031 — — 793 4,031 4,824 504 20089/26/2017
Car WashesCorneliaGA470 2,670 — — 470 2,670 3,140 334 20019/26/2017
Car WashesSouth CommerceGA607 3,072 — — 607 3,072 3,679 391 20169/26/2017
Car WashesSenecaSC255 2,994 — — 255 2,994 3,249 352 20059/26/2017
Restaurants - Quick ServiceEast BethelMN764 1,353 — — 764 1,353 2,117 308 19969/27/2017
Restaurants - Quick ServiceIsantiMN1,167 1,859 — — 1,167 1,859 3,026 353 19899/27/2017
Convenience StoresBrahamMN289 1,043 — — 289 1,043 1,332 164 19869/27/2017
Restaurants - Quick ServiceGrantsburgWI640 1,673 — — 640 1,673 2,313 313 20059/27/2017
Health and FitnessHobbsNM938 1,503 — — 938 1,503 2,441 235 20169/28/2017
Health and FitnessFlorenceKY868 2,186 — — 868 2,186 3,054 297 19949/28/2017
Automotive ServiceMagnoliaTX1,402 2,480 — — 1,402 2,480 3,882 406 20179/29/2017
Early Childhood EducationWinter GardenFL1,169 4,603 — — 1,169 4,603 5,772 597 20159/29/2017
Car WashesRogersAR763 2,663 — — 763 2,663 3,426 342 20059/29/2017
Car WashesShreveportLA460 2,615 — — 460 2,615 3,075 334 20179/29/2017
EntertainmentOrlandoFL2,290 4,377 — 4,500 2,290 8,877 11,167 672 20079/29/2017
Medical / DentalNorth LimaOH112 926 — — 112 926 1,038 107 197610/5/2017
Medical / DentalWest LafayetteIN122 397 — — 122 397 519 51 197610/5/2017
Medical / DentalSalemOH92 468 — — 92 468 560 59 198510/5/2017
Medical / DentalToledoOH448 1,750 — — 448 1,750 2,198 203 199510/5/2017
Medical / DentalYoungstownOH275 702 — — 275 702 977 98 197110/5/2017
Medical / DentalMadisonOH387 488 — — 387 488 875 69 195010/5/2017
Medical / DentalYoungstownOH366 1,394 — — 366 1,394 1,760 186 199510/5/2017
Medical / DentalPenn YanNY132 651 — — 132 651 783 87 198610/5/2017
Medical / DentalKentOH173 610 — — 173 610 783 80 197010/5/2017
Convenience StoresTylerTX706 511 — 950 706 1,461 2,167 198 199610/16/2017
EntertainmentHooverAL1,403 2,939 — — 1,403 2,939 4,342 401 201710/13/2017
F-6


Description(a)EncumbrancesInitial Cost to CompanyCost Capitalized Subsequent
to Acquisition
Gross Amount at
December 31, 2021(b)(c)
Accumulated Depreciation
(d)(e)
Year
Constructed
Date
Acquired
Tenant IndustryCityStateLand &
Improvements
Building &
Improvements
Land &
Improvements
Building &
Improvements
Land &
Improvements
Building &
Improvements
Total
Convenience StoresFarmingtonNM$332 $302 $— $— $332 $302 $634 $54 196611/8/2017
Convenience StoresFarmingtonNM342 604 — — 342 604 946 91 197211/8/2017
Convenience StoresFarmingtonNM372 886 — — 372 886 1,258 146 201311/8/2017
Convenience StoresAztecNM322 685 — — 322 685 1,007 105 198211/8/2017
Convenience StoresFarmingtonNM282 1,077 — — 282 1,077 1,359 163 198011/8/2017
Convenience StoresFarmingtonNM503 815 — — 503 815 1,318 133 198011/8/2017
Convenience StoresFarmingtonNM735 352 — — 735 352 1,087 71 198211/8/2017
Convenience StoresIgnacioCO272 1,047 — — 272 1,047 1,319 151 198311/8/2017
Convenience StoresFarmingtonNM332 775 — — 332 775 1,107 126 198511/8/2017
Convenience StoresFarmingtonNM453 1,027 — — 453 1,027 1,480 180 199011/8/2017
Convenience StoresKirtlandNM332 906 — — 332 906 1,238 139 198011/8/2017
Restaurants - Quick ServiceGrayGA293 374 (55)(f)(43)(f)238 331 569 59 199211/10/2017
Restaurants - Quick ServiceSandersvilleGA283 515 (53)(f)(69)(f)230 446 676 76 198911/10/2017
Restaurants - Quick ServiceBarnesvilleGA243 414 (135)(f)(205)(f)108 209 317 59 199611/10/2017
Health and FitnessGreeleyCO1,484 4,491 — — 1,484 4,491 5,975 558 198911/16/2017
Restaurants - Quick ServiceHutchinsonKS194 777 — — 194 777 971 108 197111/16/2017
Medical / DentalTylerTX985 5,675 — — 985 5,675 6,660 688 199911/17/2017
Medical / DentalLindaleTX394 1,429 — — 394 1,429 1,823 203 201311/17/2017
Convenience StoresFarmingtonNM554 785 — — 554 785 1,339 157 199811/21/2017
Pet Care ServicesFranklinIN395 2,319 — — 395 2,319 2,714 285 200712/1/2017
Pet Care ServicesFayettevilleAR905 1,456 — — 905 1,456 2,361 203 197912/1/2017
Pet Care ServicesGreenwoodIN312 593 — — 312 593 905 78 195212/1/2017
Pet Care ServicesIndianapolisIN52 416 — — 52 416 468 48 195412/1/2017
Early Childhood EducationLansdowneVA2,167 2,982 — — 2,167 2,982 5,149 395 200612/4/2017
Early Childhood EducationOverland ParkKS1,189 4,062 — — 1,189 4,062 5,251 514 201712/8/2017
Restaurants - Casual DiningBossier CityLA976 2,347 — — 976 2,347 3,323 319 199312/15/2017
Restaurants - Casual DiningAugustaGA1,663 1,909 — — 1,663 1,909 3,572 248 198212/15/2017
Movie TheatresDublinOH2,126 10,097 — — 2,126 10,097 12,223 1,168 199412/15/2017
Restaurants - Quick ServiceDalevilleAL127 409 — — 127 409 536 54 198312/19/2017
Restaurants - Quick ServiceRoanokeAL224 526 — — 224 526 750 76 199012/19/2017
Restaurants - Quick ServiceJasperAL370 331 — — 370 331 701 65 200512/19/2017
Restaurants - Quick ServiceAlexander CityAL263 506 — — 263 506 769 77 200412/19/2017
Restaurants - Quick ServiceHeadlandAL273 370 — — 273 370 643 76 200712/19/2017
Restaurants - Quick ServiceTallasseeAL195 302 — — 195 302 497 51 200812/19/2017
Restaurants - Quick ServiceTalladegaAL88 273 — — 88 273 361 41 199912/19/2017
Restaurants - Quick ServiceEnterpriseAL166 380 — — 166 380 546 56 197412/19/2017
Restaurants - Quick ServiceValleyAL185 302 — — 185 302 487 49 200412/19/2017
Restaurants - Quick ServiceSelmaAL175 409 — 150 175 559 734 59 199612/19/2017
Restaurants - Casual DiningLinthicumMD1,691 1,124 — — 1,691 1,124 2,815 196 200412/21/2017
Restaurants - Casual DiningPocomoke CityMD653 849 — — 653 849 1,502 164 200512/21/2017
Restaurants - Casual DiningD'IbervilleMS927 623 — — 927 623 1,550 106 200412/21/2017
Restaurants - Casual DiningClarksvilleTN861 736 — — 861 736 1,597 114 200312/21/2017
Restaurants - Casual DiningScrantonPA785 755 — 791 755 1,546 152 199512/21/2017
Restaurants - Casual DiningAlexander CityAL511 802 — — 511 802 1,313 124 200712/21/2017
Restaurants - Casual DiningColumbiaSC785 500 (338)(f)(179)(f)447 321 768 80 200312/21/2017
Restaurants - Casual DiningPalm CityFL672 727 (53)(f)(32)(f)619 695 1,314 113 200312/21/2017
Restaurants - Casual DiningSt RobertMO644 755 — — 644 755 1,399 109 200112/21/2017
Automotive ServiceSpringTX721 932 — 300 721 1,232 1,953 218 201712/27/2017
Car WashesBentonvilleAR1,306 2,437 — — 1,306 2,437 3,743 332 201712/28/2017
Health and FitnessAuburnAL1,104 2,411 — — 1,104 2,411 3,515 345 200712/29/2017
Health and FitnessColumbusGA2,175 2,540 — — 2,175 2,540 4,715 398 200512/29/2017
Early Childhood EducationSouthavenMS1,060 1,496 — 124 1,060 1,620 2,680 218 200212/29/2017
Restaurants - Quick ServiceSaginawMI528 1,086 — — 528 1,086 1,614 157 20121/4/2018
Restaurants - Quick ServiceGrand RapidsMI299 1,205 — — 299 1,205 1,504 161 20161/4/2018
F-7


Description(a)EncumbrancesInitial Cost to CompanyCost Capitalized Subsequent
to Acquisition
Gross Amount at
December 31, 2021(b)(c)
Accumulated Depreciation
(d)(e)
Year ConstructedDate Acquired
Tenant IndustryCityStateLand &
Improvements
Building &
Improvements
Land &
Improvements
Building &
Improvements
Land &
Improvements
Building &
Improvements
Total
Restaurants - Quick ServiceGrand RapidsMI$349 $1,166 $— $— $349 $1,166 $1,515 $141 20131/4/2018
Health and FitnessWichitaKS2,594 — 326 4,812 2,920 4,812 7,732 491 20181/19/2018
Convenience StoresBloomfieldNM221 784 — — 221 784 1,005 103 19801/24/2018
Early Childhood EducationTrumbullCT864 — 206 3,392 1,070 3,392 4,462 238 20181/31/2018
Restaurants - Casual DiningDavenportIA57 479 — — 57 479 536 52 19552/8/2018
Restaurants - Casual DiningBettendorfIA402 1,050 — — 402 1,050 1,452 123 19752/8/2018
Restaurants - Casual DiningKewaneeIL115 432 — — 115 432 547 55 19932/8/2018
Restaurants - Casual DiningDavenportIA459 1,304 — — 459 1,304 1,763 158 19902/8/2018
Restaurants - Casual DiningDavenportIA153 1,268 — — 153 1,268 1,421 139 19522/8/2018
Automotive ServiceRosevilleMN489 1,602 — — 489 1,602 2,091 191 19712/16/2018
Automotive ServiceWoodburyMN978 2,049 — — 978 2,049 3,027 253 20002/16/2018
GroceryBurlingtonNC762 1,300 — — 762 1,300 2,062 174 19922/16/2018
Health and FitnessAikenSC1,063 3,787 — — 1,063 3,787 4,850 436 19983/1/2018
Early Childhood EducationBurlingtonCT432 1,408 — — 432 1,408 1,840 185 20043/9/2018
Early Childhood EducationCantonCT730 761 — — 730 761 1,491 128 19793/9/2018
Early Childhood EducationFarmingtonCT278 1,459 — — 278 1,459 1,737 174 19853/9/2018
Early Childhood EducationDublinOH740 2,934 — — 740 2,934 3,674 349 20083/13/2018
Movie TheatresShelbyNC1,826 2,798 — — 1,826 2,798 4,624 374 20043/22/2018
Health and FitnessTulsaOK2,856 — 88 4,329 2,944 4,329 7,273 370 20183/22/2018
Automotive ServiceElk RiverMN433 898 — — 433 898 1,331 114 19963/29/2018
Early Childhood EducationSan AntonioTX482 1,496 — — 482 1,496 1,978 169 20073/29/2018
Pet Care ServicesCave CreekAZ1,789 2,540 — 1,405 1,789 3,945 5,734 310 20084/5/2018
Pet Care ServicesMaricopaAZ1,057 1,057 — 1,520 1,057 2,577 3,634 141 20084/5/2018
Early Childhood EducationByron CenterMI513 1,591 — — 513 1,591 2,104 216 20124/9/2018
Medical / DentalRussellvilleAR710 1,297 — — 710 1,297 2,007 152 20154/20/2018
Car WashesBel AirMD321 3,120 — — 321 3,120 3,441 365 20164/26/2018
Automotive ServiceApexNC229 428 — — 229 428 657 57 20005/1/2018
Automotive ServiceHolly SpringsNC308 1,283 — — 308 1,283 1,591 145 20035/1/2018
Automotive ServiceFuquay VarinaNC487 318 — — 487 318 805 59 20085/1/2018
Movie TheatresDecaturAL1,491 4,350 — — 1,491 4,350 5,841 556 20135/10/2018
Automotive ServiceNorth CantonOH481 982 — — 481 982 1,463 119 19605/17/2018
Automotive ServiceClinton TownshipMI1,179 688 — — 1,179 688 1,867 168 19835/17/2018
Automotive ServiceBaltimoreMD206 1,709 — — 206 1,709 1,915 165 19525/17/2018
Convenience StoresSartellMN988 607 — — 988 607 1,595 156 20135/17/2018
Convenience StoresSt. AugustaMN473 1,111 — — 473 1,111 1,584 171 19785/17/2018
Convenience StoresRiceMN782 1,461 14 104 796 1,565 2,361 275 20055/17/2018
Convenience StoresPine CityMN792 1,173 — — 792 1,173 1,965 226 19675/17/2018
Convenience StoresCambridgeMN1,008 2,161 — — 1,008 2,161 3,169 357 20075/17/2018
Pet Care ServicesLakewood RanchFL442 — 1,054 2,677 1,496 2,677 4,173 331 20195/24/2018
Other ServicesErwinTN713 1,484 — — 713 1,484 2,197 173 19816/1/2018
Other ServicesSpartaNC713 1,942 — — 713 1,942 2,655 251 19736/1/2018
Other ServicesKingsportTN1,220 3,143 — — 1,220 3,143 4,363 419 19796/1/2018
Other ServicesClevelandTN673 1,083 — — 673 1,083 1,756 132 19756/1/2018
Other ServicesClevelandTN615 2,938 — — 615 2,938 3,553 289 19646/1/2018
Other ServicesCastlewoodVA1,259 1,786 — — 1,259 1,786 3,045 251 19916/1/2018
Other ServicesCovingtonGA849 3,309 — — 849 3,309 4,158 392 19916/1/2018
Other ServicesHarlemGA703 1,610 — — 703 1,610 2,313 191 18956/1/2018
Other ServicesLondonKY937 2,391 — — 937 2,391 3,328 305 19996/1/2018
Other ServicesElizabethtonTN254 517 — — 254 517 771 82 20106/1/2018
Other ServicesElizabethtonTN488 849 — — 488 849 1,337 102 19966/1/2018
Other ServicesMountain CityTN78 176 — — 78 176 254 21 19366/1/2018
Convenience StoresMosineeWI260 509 — — 260 509 769 87 19946/15/2018
Convenience StoresWausauWI311 372 — — 311 372 683 79 19956/15/2018
Convenience StoresWausauWI402 1,470 — — 402 1,470 1,872 182 19956/15/2018
F-8


Description(a)EncumbrancesInitial Cost to CompanyCost Capitalized Subsequent
to Acquisition
Gross Amount at
December 31, 2021(b)(c)
Depreciation
(d)(e)
Year
Constructed
Date
Acquired
Tenant IndustryCityStateLand &
Improvements
Building &
Improvements
Land &
Improvements
Building &
Improvements
Land &
Improvements
Building &
Improvements
Total
Convenience StoresWausauWI$502 $361 $— $— $502 $361 $863 $109 19896/15/2018
Convenience StoresWausauWI412 445 — — 412 445 857 98 19916/15/2018
Convenience StoresPrenticeWI1,164 753 — — 1,164 753 1,917 319 19896/15/2018
Convenience StoresRothschildWI703 760 — — 703 760 1,463 157 19856/15/2018
Convenience StoresPhillipsWI191 722 — — 191 722 913 101 19706/15/2018
Convenience StoresPoundWI321 478 — — 321 478 799 113 19836/15/2018
Convenience StoresGillettWI241 591 — — 241 591 832 104 19906/15/2018
Convenience StoresTigertonWI954 1,014 — — 954 1,014 1,968 283 19986/15/2018
Convenience StoresStevens PointWI1,054 522 — — 1,054 522 1,576 186 19936/15/2018
Convenience StoresMerrillWI1,857 1,305 — — 1,857 1,305 3,162 431 19966/15/2018
Convenience StoresTomahawkWI683 1,008 — — 683 1,008 1,691 229 19926/15/2018
Convenience StoresMarathonWI261 1,244 — — 261 1,244 1,505 157 19876/15/2018
Convenience StoresEdgarWI502 949 — — 502 949 1,451 176 19846/15/2018
Convenience StoresPloverWI1,275 883 — — 1,275 883 2,158 214 20066/15/2018
Convenience StoresHatleyWI783 851 — — 783 851 1,634 206 19976/15/2018
Convenience StoresMinoquaWI371 412 — — 371 412 783 102 19846/15/2018
Convenience StoresWittenbergWI1,405 1,305 — — 1,405 1,305 2,710 393 19996/15/2018
Convenience StoresRudolphWI412 840 — — 412 840 1,252 147 19926/15/2018
Convenience StoresMountainWI371 663 — — 371 663 1,034 136 19986/15/2018
Convenience StoresPark FallsWI392 1,164 — — 392 1,164 1,556 181 19846/15/2018
Convenience StoresWestonWI622 843 — — 622 843 1,465 167 19936/15/2018
Early Childhood EducationSurpriseAZ1,546 1,736 — 21 1,546 1,757 3,303 207 20086/21/2018
Car WashesFayettevilleAR676 2,404 — — 676 2,404 3,080 259 20186/21/2018
Early Childhood EducationMalvernPA701 2,084 — — 701 2,084 2,785 255 20066/28/2018
Early Childhood EducationFrazerPA730 2,276 — — 730 2,276 3,006 267 19986/28/2018
Early Childhood EducationGlen MillsPA3,938 3,246 — — 3,938 3,246 7,184 525 19926/28/2018
Early Childhood EducationErialNJ740 1,546 — — 740 1,546 2,286 172 20006/28/2018
Early Childhood EducationExtonPA442 2,007 — — 442 2,007 2,449 217 20006/28/2018
Early Childhood EducationVoorheesNJ509 1,892 — — 509 1,892 2,401 215 20026/28/2018
Early Childhood EducationRoyersfordPA259 1,892 — — 259 1,892 2,151 195 20026/28/2018
Early Childhood EducationWest NorritonPA557 1,998 — — 557 1,998 2,555 220 20036/28/2018
Early Childhood EducationKing of PrussiaPA490 2,171 — — 490 2,171 2,661 224 20046/28/2018
Early Childhood EducationDowningtownPA605 2,219 — — 605 2,219 2,824 242 20076/28/2018
Early Childhood EducationCollegevillePA423 1,940 — — 423 1,940 2,363 206 20086/28/2018
Early Childhood EducationPhoenixvillePA1,431 4,466 — — 1,431 4,466 5,897 513 20106/28/2018
Early Childhood EducationBlue BellPA788 3,218 — — 788 3,218 4,006 334 19676/28/2018
Medical / DentalMountain GroveMO113 527 — — 113 527 640 63 20126/28/2018
Medical / DentalHarrisonAR144 835 — — 144 835 979 88 20066/28/2018
Medical / DentalJonesboroAR329 1,021 — — 329 1,021 1,350 111 20056/28/2018
Medical / DentalEl DoradoAR93 228 — — 93 228 321 25 20006/28/2018
Medical / DentalBerryvilleAR62 120 — — 62 120 182 18 20006/28/2018
Medical / DentalBatesvilleAR237 1,139 — — 237 1,139 1,376 131 20176/28/2018
Health and FitnessSalisburyMA1,169 14,584 1,331 2,846 2,500 17,430 19,930 1,422 20046/29/2018
Health and FitnessPeabodyMA3,497 6,523 — 90 3,497 6,613 10,110 653 20096/29/2018
Health and FitnessMethuenMA4,544 5,179 — — 4,544 5,179 9,723 624 20026/29/2018
Health and FitnessMoncks CornerSC978 1,439 — — 978 1,439 2,417 205 20026/29/2018
Medical / DentalBrownsvilleTX172 1,683 — — 172 1,683 1,855 162 20087/13/2018
Pet Care ServicesMesaAZ1,329 1,531 — 55 1,329 1,586 2,915 172 19907/13/2018
Pet Care ServicesChandlerAZ1,775 3,033 — 55 1,775 3,088 4,863 339 20027/13/2018
Pet Care ServicesGreen ValleyAZ913 2,454 — 55 913 2,509 3,422 260 20157/13/2018
Restaurants - Quick ServiceBrownsvilleKY297 1,024 — — 297 1,024 1,321 123 19907/18/2018
Car WashesAthenGA1,011 2,536 — 600 1,011 3,136 4,147 371 20067/26/2018
Car WashesWinderGA683 2,027 — — 683 2,027 2,710 255 20087/26/2018
Car WashesDecaturGA703 3,031 — — 703 3,031 3,734 330 19677/26/2018
F-9


Description(a)EncumbrancesInitial Cost to CompanyCost Capitalized Subsequent
to Acquisition
Gross Amount at
December 31, 2021(b)(c)
Accumulated Depreciation
(d)(e)
Year
Constructed
Date
Acquired
Tenant IndustryCityStateLand &
Improvements
Building &
Improvements
Land &
Improvements
Building &
Improvements
Land &
Improvements
Building &
Improvements
Total
Car WashesDecaturGA$828 $2,029 $— $— $828 $2,029 $2,857 $259 20077/26/2018
Car WashesDuluthGA1,261 2,187 — — 1,261 2,187 3,448 264 20067/26/2018
Restaurants - Quick ServiceFort OglethorpeGA1,283 1,045 — — 1,283 1,045 2,328 120 20018/8/2018
Restaurants - Quick ServiceRinggoldGA387 1,406 — — 387 1,406 1,793 167 20158/8/2018
Restaurants - Quick ServiceChattanoogaTN— — — — — — — — 20098/8/2018
Restaurants - Quick ServiceChattanoogaTN— — — — — — — — 20048/8/2018
Restaurants - Quick ServiceChattanoogaTN1,497 1,161 — — 1,497 1,161 2,658 132 20128/8/2018
Restaurants - Quick ServiceDaytonTN468 1,283 — — 468 1,283 1,751 156 20168/8/2018
Restaurants - Quick ServiceOoltewahTN1,079 1,262 — — 1,079 1,262 2,341 141 20038/8/2018
Restaurants - Quick ServiceSoddy DaisyTN— — — — — — — — 20068/8/2018
Automotive ServiceOklahoma CityOK152 596 — — 152 596 748 67 19808/9/2018
Automotive ServiceMidwest CityOK253 495 — — 253 495 748 70 19958/9/2018
Automotive ServiceDel CityOK364 384 — — 364 384 748 68 19858/9/2018
Automotive ServiceMidwest CityOK172 526 — — 172 526 698 61 19808/9/2018
Early Childhood EducationEden PrairieMN1,264 1,651 — — 1,264 1,651 2,915 226 19958/10/2018
Restaurants - Quick ServiceBlythevilleAR— — — — — — — — 20078/22/2018
Restaurants - Quick ServiceParagouldAR744 784 — — 744 784 1,528 95 20088/22/2018
Restaurants - Quick ServiceVan BurenAR642 946 — — 642 946 1,588 113 20088/22/2018
Convenience StoresSeguinTX— — — — — — — — 19749/4/2018
Convenience StoresBurlesonTX— — — — — — — — 19859/4/2018
Convenience StoresWinfieldTX— — — — — — — — 19799/4/2018
Automotive ServicePontiacMI445 1,077 — — 445 1,077 1,522 136 19789/7/2018
Restaurants - Quick ServiceSan AngeloTX161 806 — — 161 806 967 88 19789/12/2018
Health and FitnessSpringfieldOR2,024 2,468 — — 2,024 2,468 4,492 331 19999/13/2018
Health and FitnessEugeneOR1,046 2,986 — — 1,046 2,986 4,032 290 19809/13/2018
Early Childhood EducationSan AntonioTX617 2,258 — — 617 2,258 2,875 237 20089/14/2018
Early Childhood EducationColleyvilleTX695 1,022 — 423 695 1,445 2,140 122 19979/18/2018
Restaurants - Quick ServiceMarionAR— — — — — — — — 20079/21/2018
EntertainmentMetairieLA1,323 2,143 — — 1,323 2,143 3,466 252 20169/21/2018
Restaurants - Quick ServiceMontroseCO698 1,036 — — 698 1,036 1,734 128 20009/25/2018
Restaurants - Family DiningAugustaGA825 894 — — 825 894 1,719 99 19689/25/2018
Restaurants - Family DiningMaconGA648 992 — — 648 992 1,640 111 19839/25/2018
Restaurants - Family DiningMaconGA923 972 — — 923 972 1,895 131 19729/25/2018
Restaurants - Quick ServiceFairbanksAK438 1,524 — — 438 1,524 1,962 180 19719/27/2018
Restaurants - Quick ServiceFairbanksAK687 1,633 177 692 1,810 2,502 201 20069/27/2018
Medical / DentalAbileneTX336 1,959 — — 336 1,959 2,295 203 20069/27/2018
Automotive ServiceBremenIN221 1,284 — — 221 1,284 1,505 124 19709/28/2018
Car WashesSpringdaleAR1,405 3,139 — — 1,405 3,139 4,544 342 20189/28/2018
Restaurants - Quick ServiceAndalusiaAL384 727 — — 384 727 1,111 89 19889/28/2018
Medical / DentalForrest CityAR143 608 — — 143 608 751 68 20079/28/2018
Early Childhood EducationAshburnVA898 671 — — 898 671 1,569 81 20019/28/2018
Restaurants - Quick ServiceNorth Richard HillsTX875 1,113 — — 875 1,113 1,988 151 20179/28/2018
Restaurants - Quick ServiceGrapevineTX775 904 — — 775 904 1,679 126 20169/28/2018
Restaurants - Quick ServiceSt AugustineFL917 1,964 — — 917 1,964 2,881 210 20109/28/2018
Early Childhood EducationFleming IslandFL872 2,523 — — 872 2,523 3,395 237 20069/28/2018
Restaurants - Quick ServiceHot SpringsAR240 899 — — 240 899 1,139 91 197910/4/2018
Health and FitnessTucsonAZ4,227 — 140 4,264 4,367 4,264 8,631 239 201910/10/2018
Restaurants - Quick ServiceCountrysideIL727 1,302 — — 727 1,302 2,029 138 201310/26/2018
Medical / DentalMidlandTX298 1,760 — — 298 1,760 2,058 155 199310/31/2018
Convenience StoresTucsonAZ977 827 — — 977 827 1,804 156 198511/7/2018
Convenience StoresPhoenixAZ1,037 429 — — 1,037 429 1,466 68 198711/7/2018
Convenience StoresCentraliaWA568 509 — — 568 509 1,077 91 197611/7/2018
Medical / DentalMontgomeryAL454 1,528 — — 454 1,528 1,982 156 200411/7/2018
Medical / DentalPrattvilleAL237 857 — — 237 857 1,094 86 201211/7/2018
F-10


Description(a)EncumbrancesInitial Cost to CompanyCost Capitalized Subsequent
to Acquisition
Gross Amount at
December 31, 2021(b)(c)
Accumulated Depreciation
(d)(e)
Year
Constructed
Date
Acquired
Tenant IndustryCityStateLand &
Improvements
Building &
Improvements
Land &
Improvements
Building &
Improvements
Land &
Improvements
Building &
Improvements
Total
Convenience StoresDuncanvilleTX$— $— $— $— $— $— $— $— 198011/8/2018
Restaurants - Quick ServicePembrokeNY577 898 — — 577 898 1,475 133 201711/28/2018
Medical / DentalFort WorthTX466 845 — — 466 845 1,311 92 199711/30/2018
Medical / DentalArlingtonTX546 649 — — 546 649 1,195 81 199911/30/2018
Medical / DentalBurlesonTX61 1,091 — — 61 1,091 1,152 85 194211/30/2018
Medical / DentalDallasTX1,813 3,606 — — 1,813 3,606 5,419 314 197911/30/2018
Early Childhood EducationOlive BranchMS1,027 1,050 — — 1,027 1,050 2,077 160 200912/5/2018
Early Childhood EducationManchesterCT915 939 — 1,805 915 2,744 3,659 341 197712/7/2018
Early Childhood EducationMaconGA538 1,067 — — 538 1,067 1,605 130 200712/14/2018
Early Childhood EducationMaconGA508 1,067 — — 508 1,067 1,575 115 200812/14/2018
EntertainmentAndoverMN898 1,208 — — 898 1,208 2,106 134 200512/12/2018
EntertainmentRochesterMN379 968 — — 379 968 1,347 89 195812/12/2018
EntertainmentSouth St. PaulMN1,008 928 — — 1,008 928 1,936 115 197812/12/2018
EntertainmentMounds ViewMN1,986 3,264 — — 1,986 3,264 5,250 344 196712/12/2018
EntertainmentSt. Paul ParkMN529 1,058 — — 529 1,058 1,587 117 195912/12/2018
EntertainmentOakdaleMN2,136 5,699 — — 2,136 5,699 7,835 548 200912/12/2018
EntertainmentMonticelloMN1,527 3,414 — — 1,527 3,414 4,941 411 200712/12/2018
EntertainmentSt. PaulMN1,218 1,407 — — 1,218 1,407 2,625 146 195512/12/2018
EntertainmentRamseyMN609 749 — — 609 749 1,358 119 198812/12/2018
Health and FitnessWinston SalemNC986 1,205 688 (f)(90)(f)1,674 1,115 2,789 96 197212/19/2018
Automotive ServiceDentonTX1,278 1,582 — — 1,278 1,582 2,860 194 198212/20/2018
Car WashesDubuqueIA990 2,121 — — 990 2,121 3,111 218 199212/20/2018
Car WashesDavenportIA757 2,394 — — 757 2,394 3,151 237 199012/20/2018
Car WashesRock IslandIL1,030 2,949 — — 1,030 2,949 3,979 293 199612/20/2018
Pet Care ServicesGeorgetownTX753 — 826 3,630 1,579 3,630 5,209 195 202012/21/2018
Pet Care ServicesMiddleburgFL803 — 1,842 2,384 2,645 2,384 5,029 350 202012/21/2018
Early Childhood EducationArlingtonTX1,296 3,239 — — 1,296 3,239 4,535 310 198912/27/2018
Home FurnishingsKansas CityMO273 4,683 — — 273 4,683 4,956 384 200712/28/2018
Restaurants - Casual DiningFlintMI619 274 — — 619 274 893 57 19751/2/2019
Restaurants - Casual DiningSaginawMI335 294 — — 335 294 629 51 19671/2/2019
Restaurants - Quick ServiceAlexandriaLA271 953 — — 271 953 1,224 94 19851/10/2019
Restaurants - Quick ServiceLeesvilleLA140 812 — — 140 812 952 79 19831/10/2019
Restaurants - Quick ServiceGriffinGA923 1,103 — — 923 1,103 2,026 115 19831/10/2019
Car WashesSpringdaleAR1,032 2,325 — — 1,032 2,325 3,357 246 20181/10/2019
EntertainmentNampaID886 2,768 — — 886 2,768 3,654 239 20081/17/2019
Medical / DentalWest MemphisAR247 543 — — 247 543 790 61 20071/22/2019
Early Childhood EducationGilbertAZ1,074 — 632 3,641 1,706 3,641 5,347 233��20201/29/2019
Pet Care ServicesDenham SpringsLA485 701 — — 485 701 1,186 76 20071/31/2019
Medical / DentalLittle RockAR770 1,562 — — 770 1,562 2,332 141 20041/31/2019
Medical / DentalBryantAR460 1,519 — — 460 1,519 1,979 132 20141/31/2019
Restaurants - Quick ServiceRustonLA544 1,399 — — 544 1,399 1,943 144 20162/14/2019
Restaurants - Quick ServiceEl DoradoAR661 1,448 — — 661 1,448 2,109 157 20172/14/2019
Restaurants - Quick ServicePercivalIA578 1,252 — — 578 1,252 1,830 143 20042/15/2019
Early Childhood EducationGarnerNC378 1,962 — — 378 1,962 2,340 166 20072/28/2019
Restaurants - Casual DiningWilderKY317 1,169 — — 317 1,169 1,486 98 20102/28/2019
Medical / DentalMeridianMS886 5,947 — — 886 5,947 6,833 464 20063/8/2019
Health and FitnessAbileneTX1,326 2,478 — 144 1,326 2,622 3,948 264 19743/8/2019
Early Childhood EducationSt. AugustineFL183 1,436 — — 183 1,436 1,619 119 20163/8/2019
Early Childhood EducationSt. AugustineFL611 2,149 — — 611 2,149 2,760 189 20063/8/2019
Early Childhood EducationSt. AugustineFL1,385 2,108 — — 1,385 2,108 3,493 225 19813/8/2019
Health and FitnessLas VegasNV491 2,543 — — 491 2,543 3,034 208 19703/13/2019
Automotive ServiceSt. AugustaMN518 1,057 — — 518 1,057 1,575 123 19913/13/2019
Pet Care ServicesCarbondaleIL605 713 — — 605 713 1,318 96 19863/29/2019
Pet Care ServicesEnergyIL313 254 — — 313 254 567 30 19953/29/2019
F-11


Description(a)EncumbrancesInitial Cost to CompanyCost Capitalized Subsequent
to Acquisition
Gross Amount at
December 31, 2021(b)(c)
Accumulated Depreciation
(d)(e)
Year
Constructed
Date
Acquired
Tenant IndustryCityStateLand &
Improvements
Building &
Improvements
Land &
Improvements
Building &
Improvements
Land &
Improvements
Building &
Improvements
Total
Pet Care ServicesCreteNE$381 $332 $— $— $381 $332 $713 $59 19673/29/2019
Pet Care ServicesBallwinMO537 752 — — 537 752 1,289 74 19863/29/2019
Pet Care ServicesPea RidgeAR518 654 — — 518 654 1,172 72 19963/29/2019
Pet Care ServicesNormanOK225 283 — — 225 283 508 50 19933/29/2019
Pet Care ServicesMartinsvilleIN88 664 — — 88 664 752 51 19893/29/2019
Pet Care ServicesCarbondaleIL557 537 — — 557 537 1,094 86 19763/29/2019
Pet Care ServicesNashvilleIN146 703 — — 146 703 849 61 19703/29/2019
EntertainmentMonroevillePA823 2,028 — — 823 2,028 2,851 219 20163/29/2019
Early Childhood EducationStockbridgeGA645 1,345 — — 645 1,345 1,990 122 20043/29/2019
EntertainmentHuntersvilleNC4,087 9,719 — — 4,087 9,719 13,806 789 19963/29/2019
EntertainmentGreensboroNC2,593 8,381 — — 2,593 8,381 10,974 701 19883/29/2019
Medical / DentalTuscaloosaAL262 1,682 — — 262 1,682 1,944 129 19913/29/2019
Early Childhood EducationDuluthGA843 2,538 — 150 843 2,688 3,531 217 19943/29/2019
Medical / DentalIndianapolisIN509 3,504 — — 509 3,504 4,013 264 20163/29/2019
Medical / DentalFort WayneIN4,006 — 397 2,694 4,403 2,694 7,097 133 20203/29/2019
Restaurants - Quick ServiceWoodstockGA435 932 — — 435 932 1,367 81 19904/5/2019
Restaurants - Quick ServiceCommerceGA435 851 — — 435 851 1,286 74 19904/5/2019
Health and FitnessNormanOK730 2,937 — 559 730 3,496 4,226 305 20184/17/2019
Early Childhood EducationAlpharettaGA835 865 — 400 835 1,265 2,100 88 19994/30/2019
Early Childhood EducationJohns CreekGA1,137 744 — — 1,137 744 1,881 91 20044/30/2019
Medical / DentalTylerTX365 477 — — 365 477 842 37 19405/15/2019
Medical / DentalGroesbeckTX142 406 — — 142 406 548 33 20055/15/2019
Medical / DentalGreenvilleTX172 609 — — 172 609 781 52 19855/15/2019
Medical / DentalMarshallTX487 1,167 — — 487 1,167 1,654 87 19695/15/2019
Pet Care ServicesPrescottAZ223 1,277 — — 223 1,277 1,500 95 19905/24/2019
EntertainmentTrussvilleAL4,403 5,693 — — 4,403 5,693 10,096 494 20025/30/2019
Early Childhood EducationCoral SpringsFL1,939 2,639 — — 1,939 2,639 4,578 237 20045/31/2019
Convenience StoresNew LexingtonOH595 832 — — 595 832 1,427 110 19976/6/2019
Convenience StoresWaterfordPA467 383 — — 467 383 850 80 19966/6/2019
Convenience StoresCrestonOH596 630 — — 596 630 1,226 75 19976/6/2019
Convenience StoresAlexandriaKY425 502 — — 425 502 927 84 19986/6/2019
Convenience StoresRichmondKY1,132 357 — — 1,132 357 1,489 90 19986/6/2019
Convenience StoresCantonOH782 392 — — 782 392 1,174 94 19986/6/2019
Convenience StoresWoosterOH516 862 — — 516 862 1,378 114 19986/6/2019
Convenience StoresLouisvilleKY571 395 — — 571 395 966 75 19986/6/2019
Convenience StoresFairfieldOH426 305 — — 426 305 731 64 19996/6/2019
Convenience StoresNicholasvilleKY864 264 — — 864 264 1,128 63 19996/6/2019
Convenience StoresLouisvilleKY634 772 — — 634 772 1,406 98 19986/6/2019
Convenience StoresParisKY965 538 — — 965 538 1,503 91 19986/6/2019
Convenience StoresFairbornOH553 386 — — 553 386 939 73 19986/6/2019
Convenience StoresEastlakeOH804 861 — — 804 861 1,665 136 19986/6/2019
Convenience StoresBeavercreekOH1,066 574 — — 1,066 574 1,640 132 19996/6/2019
Convenience StoresMilfordOH675 738 — — 675 738 1,413 120 19986/6/2019
Convenience StoresLouisvilleKY883 402 — — 883 402 1,285 86 19986/6/2019
Convenience StoresWauseonOH722 381 — — 722 381 1,103 86 19986/6/2019
Convenience StoresMilanOH585 770 — — 585 770 1,355 123 19996/6/2019
Convenience StoresCantonOH565 767 — — 565 767 1,332 106 19996/6/2019
Convenience StoresMount SterlingKY721 383 — — 721 383 1,104 61 19986/6/2019
Convenience StoresLorainOH696 854 — — 696 854 1,550 143 19996/6/2019
Convenience StoresFairdaleKY683 711 — — 683 711 1,394 116 19996/6/2019
Convenience StoresSouth BloomfieldOH1,381 894 — — 1,381 894 2,275 234 19996/6/2019
Convenience StoresNewtownOH373 346 — — 373 346 719 55 19996/6/2019
Convenience StoresHudsonOH1,270 670 — — 1,270 670 1,940 161 19996/6/2019
Convenience StoresSeymourIN840 838 — — 840 838 1,678 149 19996/6/2019
F-12


Description(a)EncumbrancesInitial Cost to CompanyCost Capitalized Subsequent
to Acquisition
Gross Amount at
December 31, 2021(b)(c)
Accumulated Depreciation
(d)(e)
Year
Constructed
Date
Acquired
Tenant IndustryCityStateLand &
Improvements
Building &
Improvements
Land &
Improvements
Building &
Improvements
Land &
Improvements
Building &
Improvements
Total
Convenience StoresPowellOH$841 $503 $— $— $841 $503 $1,344 $97 19966/6/2019
Convenience StoresAvonOH561 392 — — 561 392 953 59 19996/6/2019
Convenience StoresColumbusOH644 702 — — 644 702 1,346 121 19996/6/2019
Convenience StoresLouisvilleKY1,119 450 — — 1,119 450 1,569 104 19996/6/2019
Convenience StoresBedfordOH655 619 — — 655 619 1,274 98 19996/6/2019
Convenience StoresElizabethtownKY1,446 856 — — 1,446 856 2,302 166 19996/6/2019
Convenience StoresParmaOH884 903 — — 884 903 1,787 127 20016/6/2019
Restaurants - Casual DiningWarrenMI983 1,685 — — 983 1,685 2,668 171 19696/7/2019
Restaurants - Casual DiningDetroitMI572 923 — — 572 923 1,495 84 19486/7/2019
Restaurants - Casual DiningDearbornMI702 2,397 — — 702 2,397 3,099 176 19926/7/2019
Restaurants - Casual DiningFarmington HillsMI883 2,337 — — 883 2,337 3,220 200 19646/7/2019
Restaurants - Casual DiningLivoniaMI943 1,725 — — 943 1,725 2,668 162 19746/7/2019
Restaurants - Quick ServiceAlbionNY600 1,089 — — 600 1,089 1,689 99 19686/12/2019
Medical / DentalHuntsvilleTX277 503 — — 277 503 780 45 20036/13/2019
Medical / DentalLongviewTX257 452 — — 257 452 709 33 19986/13/2019
Convenience StoresDemingNM384 676 (177)(f)(315)(f)207 361 568 61 19906/21/2019
Restaurants - Casual DiningDanvilleIL553 1,619 — — 553 1,619 2,172 142 19916/26/2019
Restaurants - Casual DiningNew PhiladelphiaOH1,116 2,001 — — 1,116 2,001 3,117 166 19916/26/2019
Restaurants - Casual DiningBristolVA1,136 1,991 — — 1,136 1,991 3,127 162 20056/26/2019
Early Childhood EducationOlympiaWA377 1,569 — — 377 1,569 1,946 125 20026/27/2019
Early Childhood EducationTumwaterWA665 1,003 — — 665 1,003 1,668 76 19976/27/2019
Early Childhood EducationKlamath FallsOR447 1,202 — — 447 1,202 1,649 99 20106/27/2019
Early Childhood EducationGig HarborWA546 665 — — 546 665 1,211 55 19906/27/2019
Early Childhood EducationOlympiaWA477 566 — — 477 566 1,043 56 19846/27/2019
Early Childhood EducationTacomaWA427 1,410 — — 427 1,410 1,837 115 19876/27/2019
Early Childhood EducationOlympiaWA218 506 — — 218 506 724 47 19246/27/2019
Restaurants - Casual DiningCadillacMI41 1,627 — — 41 1,627 1,668 102 19066/27/2019
Restaurants - Casual DiningAldenMI102 671 — — 102 671 773 47 19526/27/2019
Medical / DentalHighlandAR182 1,060 — — 182 1,060 1,242 87 20086/27/2019
Restaurants - Family DiningKelsoWA804 1,846 — — 804 1,846 2,650 166 19826/27/2019
Restaurants - Family DiningPort OrchardWA983 2,015 — — 983 2,015 2,998 184 19996/27/2019
Restaurants - Family DiningMilwaukeeWI1,526 2,365 — — 1,526 2,365 3,891 229 20186/28/2019
Restaurants - Quick ServiceSissetonSD70 259 — — 70 259 329 25 19846/28/2019
Restaurants - Quick ServiceKnoxvilleIA199 528 — — 199 528 727 53 19726/28/2019
Restaurants - Quick ServiceCentervilleIA259 538 — — 259 538 797 57 19756/28/2019
Pet Care ServicesLancasterSC554 1,017 — — 554 1,017 1,571 91 19946/28/2019
Convenience StoresYumaCO430 990 — — 430 990 1,420 91 19776/28/2019
Car WashesSioux FallsSD757 2,519 — — 757 2,519 3,276 190 20066/28/2019
Car WashesSioux FallsSD627 1,852 — — 627 1,852 2,479 153 20156/28/2019
Car WashesSioux FallsSD1,225 2,678 — — 1,225 2,678 3,903 211 20176/28/2019
Car WashesSioux FallsSD1,484 2,768 — — 1,484 2,768 4,252 213 20176/28/2019
Medical / DentalAmarilloTX396 2,588 — — 396 2,588 2,984 178 19946/28/2019
Early Childhood EducationNashvilleTN1,326 1,945 — — 1,326 1,945 3,271 226 19967/5/2019
Early Childhood EducationMyrtle BeachSC319 532 — 635 319 1,167 1,486 56 19997/5/2019
Health and FitnessChampaignIL1,133 2,226 — 2,150 1,133 4,376 5,509 292 19867/11/2019
Convenience StoresMountain ViewAR438 2,678 — — 438 2,678 3,116 204 19997/16/2019
Convenience StoresMarshallAR856 2,011 — — 856 2,011 2,867 190 20127/16/2019
Restaurants - Quick ServiceCabotAR479 1,189 — — 479 1,189 1,668 101 20087/31/2019
Restaurants - Quick ServiceSearcyAR359 1,150 — — 359 1,150 1,509 92 20087/31/2019
Restaurants - Quick ServiceConwayAR528 1,045 — — 528 1,045 1,573 84 20097/31/2019
Medical / DentalAmarilloTX1,309 6,791 — — 1,309 6,791 8,100 461 19947/31/2019
Restaurants - Quick ServiceOwossoMI693 732 — — 693 732 1,425 66 19988/15/2019
Restaurants - Quick ServiceStevensvilleMI655 712 (145)(f)(154)(f)510 558 1,068 58 19818/15/2019
Early Childhood EducationSchaumburgIL866 — 590 3,394 1,456 3,394 4,850 52 20228/30/2019
F-13


Description(a)EncumbrancesInitial Cost to CompanyCost Capitalized Subsequent
to Acquisition
Gross Amount at
December 31, 2021(b)(c)
Accumulated Depreciation
(d)(e)
Year
Constructed
Date
Acquired
Tenant IndustryCityStateLand &
Improvements
Building &
Improvements
Land &
Improvements
Building &
Improvements
Land &
Improvements
Building &
Improvements
Total
Restaurants - Quick ServiceCloverdaleIN$226 $288 $— $420 $226 $708 $934 $93 19969/3/2019
Restaurants - Quick ServicePort HuronMI784 746 — — 784 746 1,530 66 19739/5/2019
Restaurants - Quick ServiceCedar SpringsMI671 1,369 — — 671 1,369 2,040 95 20009/5/2019
Health and FitnessGainesvilleFL1,312 2,488 — 2,398 1,312 4,886 6,198 289 19839/6/2019
Restaurants - Quick ServiceLouisvilleMS155 680 — — 155 680 835 53 20189/13/2019
Restaurants - Quick ServiceMaconMS330 340 — — 330 340 670 35 19929/13/2019
Restaurants - Quick ServiceRulevilleMS196 422 — — 196 422 618 44 20179/13/2019
Restaurants - Quick ServiceQuitmanMS309 237 — — 309 237 546 33 19789/13/2019
Restaurants - Quick ServicePhiladelphiaMS330 371 — — 330 371 701 51 20039/13/2019
Restaurants - Quick ServicePrentissMS350 350 — — 350 350 700 42 19789/13/2019
Restaurants - Quick ServiceAstonPA440 522 — — 440 522 962 55 19639/13/2019
Restaurants - Quick ServiceEssexMD338 624 — — 338 624 962 54 20029/13/2019
Pet Care ServicesKittrellNC303 394 — — 303 394 697 48 20149/19/2019
Convenience StoresGassvilleAR1,178 673 — — 1,178 673 1,851 163 19999/20/2019
Convenience StoresWest PlainsMO663 327 — — 663 327 990 96 19999/20/2019
Convenience StoresBald KnobAR1,258 743 — — 1,258 743 2,001 207 20069/20/2019
Convenience StoresWillow SpringsMO663 1,327 — — 663 1,327 1,990 161 20039/20/2019
Convenience StoresMountain HomeAR852 396 — — 852 396 1,248 109 19999/20/2019
Convenience StoresCalico RockAR475 327 — — 475 327 802 78 19799/20/2019
Convenience StoresAtkinsAR525 376 — — 525 376 901 68 19909/20/2019
Convenience StoresRussellvilleAR426 455 — — 426 455 881 82 19919/20/2019
Convenience StoresRussellvilleAR525 396 — — 525 396 921 78 20009/20/2019
Convenience StoresHorseshoe BendAR376 327 — — 376 327 703 59 19999/20/2019
Convenience StoresKoshkonongMO604 743 — — 604 743 1,347 112 19979/20/2019
Health and FitnessGreenvilleSC732 1,361 — — 732 1,361 2,093 91 19939/25/2019
Health and FitnessAndersonSC691 1,402 — — 691 1,402 2,093 99 19979/25/2019
Health and FitnessSpartanburgSC1,052 1,474 — — 1,052 1,474 2,526 108 20109/25/2019
Car WashesDenverCO1,594 1,484 — — 1,594 1,484 3,078 128 20129/26/2019
Car WashesAuroraCO703 1,504 — — 703 1,504 2,207 114 20089/26/2019
Car WashesDenverCO1,103 1,805 — — 1,103 1,805 2,908 140 20149/26/2019
Car WashesFort CollinsCO491 1,093 — — 491 1,093 1,584 84 20029/26/2019
Car WashesThorntonCO582 1,795 — — 582 1,795 2,377 139 20189/26/2019
Restaurants - Family DiningCheyenneWY739 1,569 — — 739 1,569 2,308 118 19829/27/2019
Early Childhood EducationFrankfortKY387 1,224 — — 387 1,224 1,611 89 20029/27/2019
Pet Care ServicesOnalaskaWI403 598 — — 403 598 1,001 52 20119/27/2019
Restaurants - Quick ServiceJonesboroAR1,213 1,108 — — 1,213 1,108 2,321 89 20069/30/2019
Restaurants - Quick ServiceBryantAR622 885 — — 622 885 1,507 66 20089/30/2019
Restaurants - Casual DiningWest ChesterOH878 1,088 — — 878 1,088 1,966 98 20049/30/2019
Early Childhood EducationLeawoodKS867 851 — — 867 851 1,718 90 20079/30/2019
GroceryClaremoreOK246 3,330 — — 246 3,330 3,576 208 19899/30/2019
Other ServicesLittle RockAR1,492 1,037 — — 1,492 1,037 2,529 54 19829/30/2019
Other ServicesConyersGA1,821 6,235 — — 1,821 6,235 8,056 321 19999/30/2019
Other ServicesLaVergneTN2,790 2,302 (51)(f)— 2,739 2,302 5,041 113 20189/30/2019
Other ServicesSeattleWA2,905 3,287 — — 2,905 3,287 6,192 145 19779/30/2019
Automotive ServiceAlbanyGA410 421 — — 410 421 831 33 199410/1/2019
Automotive ServiceBainridgeGA339 288 — — 339 288 627 23 199910/1/2019
Automotive ServiceHinesvilleGA298 310 — — 298 310 608 24 199810/1/2019
Automotive ServiceMaconGA154 287 — — 154 287 441 21 200010/1/2019
Automotive ServicePerryGA133 447 — — 133 447 580 30 199610/1/2019
Automotive ServiceValdostaGA215 274 — — 215 274 489 23 199610/1/2019
Automotive ServicePratvilleAL451 636 — — 451 636 1,087 44 200310/1/2019
Automotive ServiceMontgomeryAL318 246 — — 318 246 564 22 199110/1/2019
Pet Care ServicesMedfordOR192 324 — — 192 324 516 25 199010/4/2019
Medical / DentalHorizon CityTX3,587 11,550 (632)(f)— 2,955 11,550 14,505 765 201710/10/2019
F-14


Description(a)EncumbrancesInitial Cost to CompanyCost Capitalized Subsequent
to Acquisition
Gross Amount at
December 31, 2021(b)(c)
Accumulated Depreciation
(d)(e)
Year
Constructed
Date
Acquired
Tenant IndustryCityStateLand &
Improvements
Building &
Improvements
Land &
Improvements
Building &
Improvements
Land &
Improvements
Building &
Improvements
Total
Medical / DentalEl PasoTX$121 $11,529 $— $— $121 $11,529 $11,650 $667 201910/10/2019
Convenience StoresHoustonTX631 662 — 81 631 743 1,374 61 200910/11/2019
Convenience StoresPasadenaTX869 2,152 — 81 869 2,233 3,102 182 201610/11/2019
Early Childhood EducationConwaySC201 — — — 201 — 201 — 10/17/2019
Convenience StoresAvonMN673 1,204 — — 673 1,204 1,877 135 200410/17/2019
Car WashesDavenportIA1,038 1,705 — — 1,038 1,705 2,743 154 200110/24/2019
Car WashesMolineIL1,120 1,572 — — 1,120 1,572 2,692 135 199810/24/2019
Medical / DentalWest HelenaAR155 1,052 — — 155 1,052 1,207 68 200310/28/2019
Other ServicesSpringfieldMO1,313 1,663 — — 1,313 1,663 2,976 81 200710/31/2019
Early Childhood EducationCharlotteNC860 1,657 — — 860 1,657 2,517 111 199611/1/2019
Pet Care ServicesBrandonFL134 876 — — 134 876 1,010 54 200311/1/2019
Pet Care ServicesGriffinGA196 495 — — 196 495 691 35 197911/1/2019
Pet Care ServicesIndianapolisIN165 453 — — 165 453 618 35 196711/1/2019
Pet Care ServicesWildwoodFL350 1,165 — — 350 1,165 1,515 86 200511/1/2019
Early Childhood EducationTucsonAZ586 885 — — 586 885 1,471 66 196511/5/2019
Early Childhood EducationTucsonAZ339 730 — — 339 730 1,069 47 197511/5/2019
Early Childhood EducationTucsonAZ463 1,440 — — 463 1,440 1,903 95 198511/5/2019
Early Childhood EducationTempeAZ494 586 — — 494 586 1,080 44 197111/5/2019
Early Childhood EducationTucsonAZ401 453 — — 401 453 854 35 197111/5/2019
Early Childhood EducationTucsonAZ411 411 — — 411 411 822 31 193211/5/2019
Early Childhood EducationTucsonAZ422 576 — — 422 576 998 36 198611/5/2019
Early Childhood EducationTucsonAZ444 566 — — 444 566 1,010 38 195811/5/2019
Early Childhood EducationTucsonAZ370 288 — — 370 288 658 22 197611/5/2019
Convenience StoresHoustonTX211 1,414 — 81 211 1,495 1,706 90 197511/14/2019
Convenience StoresHoustonTX221 1,402 — 81 221 1,483 1,704 99 196511/14/2019
Convenience StoresPrairie ViewTX241 1,178 — 81 241 1,259 1,500 90 198411/14/2019
Restaurants - Quick ServiceLewisburgTN461 676 — — 461 676 1,137 75 201611/18/2019
Restaurants - Quick ServiceOdessaTX601 1,353 — — 601 1,353 1,954 114 201911/21/2019
Restaurants - Quick ServiceOdessaTX1,031 1,353 — — 1,031 1,353 2,384 117 201911/21/2019
Other ServicesSalt Lake CityUT1,731 3,542 — — 1,731 3,542 5,273 207 197311/27/2019
Other ServicesSanfordFL1,498 1,859 — — 1,498 1,859 3,357 127 196411/27/2019
Convenience StoresMosineeWI351 812 — — 351 812 1,163 79 197512/2/2019
Car WashesOcalaFL1,383 2,644 — — 1,383 2,644 4,027 182 201912/10/2019
Car WashesHampsteadNC1,129 2,644 — — 1,129 2,644 3,773 179 201912/10/2019
Medical / DentalConyersGA393 2,078 — — 393 2,078 2,471 138 199612/12/2019
Medical / DentalCovingtonGA373 1,816 — — 373 1,816 2,189 124 200412/12/2019
Automotive ServiceFayettevilleGA347 746 — — 347 746 1,093 62 200612/13/2019
Early Childhood EducationBoulderCO742 801 — — 742 801 1,543 44 198812/13/2019
Restaurants - Quick ServiceNorth ManchesterIN363 272 — 504 363 776 1,139 46 198712/17/2019
Restaurants - Quick ServiceWinonaMS522 1,126 — — 522 1,126 1,648 82 201912/19/2019
Restaurants - Quick ServiceHazlehurstMS522 1,269 — — 522 1,269 1,791 96 201912/19/2019
Restaurants - Quick ServiceVicksburgMS553 1,238 — — 553 1,238 1,791 90 201912/19/2019
Restaurants - Quick ServiceBlythevilleAR849 1,126 — — 849 1,126 1,975 94 201912/19/2019
Restaurants - Quick ServiceWynneAR665 931 — — 665 931 1,596 84 201912/19/2019
Restaurants - Quick ServiceSalemIN532 1,013 — — 532 1,013 1,545 90 201912/19/2019
Restaurants - Quick ServiceAshland CityTN614 1,044 — — 614 1,044 1,658 82 201912/19/2019
Restaurants - Quick ServiceShelbyvilleKY911 972 — — 911 972 1,883 85 201812/19/2019
Restaurants - Quick ServiceWhitelandIN389 839 — — 389 839 1,228 67 200312/19/2019
Restaurants - Quick ServiceBloomingtonIN225 665 — — 225 665 890 51 201812/23/2019
Restaurants - Quick ServiceCheektowagaNY1,381 1,903 — — 1,381 1,903 3,284 142 200012/23/2019
Restaurants - Quick ServiceMemphisTN880 921 — — 880 921 1,801 84 201912/23/2019
Restaurants - Quick ServiceSomersetKY798 1,105 — — 798 1,105 1,903 93 201912/23/2019
Car WashesSioux FallsSD1,075 3,384 — — 1,075 3,384 4,459 199 199212/19/2019
Car WashesSioux FallsSD723 2,882 — — 723 2,882 3,605 101 198712/19/2019
F-15


Description(a)EncumbrancesInitial Cost to CompanyCost Capitalized Subsequent
to Acquisition
Gross Amount at
December 31, 2021(b)(c)
Accumulated Depreciation
(d)(e)
Year
Constructed
Date
Acquired
Tenant IndustryCityStateLand &
Improvements
Building &
Improvements
Land &
Improvements
Building &
Improvements
Land &
Improvements
Building &
Improvements
Total
Car WashesSioux CityIA$707 $— $285 $2,478 $992 $2,478 $3,470 $133 202012/19/2019
Car WashesSouth Sioux CityNE303 — 294 2,569 597 2,569 3,166 91 202012/19/2019
Automotive ServiceCrystal LakeIL265 1,103 — — 265 1,103 1,368 74 197412/20/2019
Car WashesJonesboroAR1,217 4,776 — — 1,217 4,776 5,993 258 201912/20/2019
Medical / DentalGrand BlancMI748 1,537 — — 748 1,537 2,285 95 200712/23/2019
Convenience StoresRoscoeIL656 832 — — 656 832 1,488 99 199912/27/2019
Medical / DentalArnoldMO417 823 — — 417 823 1,240 66 201512/30/2019
Medical / DentalAllenTX397 2,230 — 0397 2,230 2,627 74 198312/31/2019
Medical / DentalFlower MoundTX427 905 — — 427 905 1,332 57 199912/31/2019
Medical / DentalPlanoTX376 1,698 — — 376 1,698 2,074 96 199812/31/2019
Automotive ServiceHoustonTX292 513 — — 292 513 805 39 19861/30/2020
Automotive ServicePasadenaTX252 705 — — 252 705 957 46 19711/30/2020
Early Childhood EducationWestonMA3,200 2,423 — — 3,200 2,423 5,623 155 19902/7/2020
GroceryTulsaOK713 2,098 — — 713 2,098 2,811 154 19913/24/2020
GroceryTulsaOK670 3,298 — — 670 3,298 3,968 205 19933/24/2020
Restaurants - Quick ServiceFall RiverMA592 744 — — 592 744 1,336 59 19841/15/2020
Restaurants - Quick ServiceWorcesterMA532 905 — — 532 905 1,437 58 19651/15/2020
Restaurants - Quick ServicePlainvilleMA602 548 — — 602 548 1,150 46 19841/15/2020
Restaurants - Quick ServiceStoughtonMA552 615 — — 552 615 1,167 47 19831/15/2020
Restaurants - Quick ServiceFall RiverMA612 550 — — 612 550 1,162 52 19871/15/2020
Restaurants - Quick ServiceWorcesterMA402 811 — — 402 811 1,213 57 19651/15/2020
Restaurants - Quick ServiceLeominsterMA512 461 — — 512 461 973 34 19801/15/2020
Restaurants - Quick ServiceDorchesterMA743 313 — — 743 313 1,056 31 19841/15/2020
Restaurants - Quick ServiceSudburyMA703 182 — — 703 182 885 23 19831/15/2020
Car WashesManorTX1,074 3,270 — — 1,074 3,270 4,344 229 20191/21/2020
Early Childhood EducationCharlotteNC1,0211,198 — — 1,021 1,198 2,219 49 19878/17/2020
Restaurants - Quick ServiceLoudonTN668 1,091 — — 668 1,091 1,759 87 20202/26/2020
Restaurants - Quick ServiceSt. Mary'sPA8781,080 — — 878 1,080 1,958 88 20204/3/2020
Restaurants - Quick ServiceDyersburgTN675 959 — — 675 959 1,634 66 20071/30/2020
Restaurants - Quick ServiceMemphisTN1,3581,283 — — 1,358 1,283 2,641 82 20111/30/2020
Restaurants - Quick ServiceMemphisTN828 1,131 — — 828 1,131 1,959 71 20111/30/2020
Restaurants - Quick ServiceMemphisTN8011,198 — — 801 1,198 1,999 80 20001/30/2020
Restaurants - Quick ServiceMemphisTN984 1,202 — — 984 1,202 2,186 79 19941/30/2020
Restaurants - Quick ServiceSenatobiaMS8861,120 — — 886 1,120 2,006 73 20131/30/2020
Restaurants - Quick ServiceJacksonMS178 100 — 240 178 340 518 60 19851/29/2020
Car WashesArvadaCO5662,374 — — 566 2,374 2,940 147 20081/24/2020
Car WashesGoldenCO1,031 1,566 — 400 1,031 1,966 2,997 112 20051/24/2020
Car WashesSioux CityIA8861,855 — 500 886 2,355 3,241 129 20208/13/2020
Restaurants - Casual DiningFort WayneIN1,542 — — — 1,542 — 1,542 — 19991/7/2020
Early Childhood EducationNapervilleIL1,5644,638 — — 1,564 4,638 6,202 264 20092/21/2020
Early Childhood EducationNorthbrookIL1,080 5,347 — — 1,080 5,347 6,427 294 20142/24/2020
Medical / DentalTylerTX4633,250 — — 463 3,250 3,713 202 20151/17/2020
Early Childhood EducationFranklinTN617 1,025 — — 617 1,025 1,642 51 19969/4/2020
Restaurants - Casual DiningGrand RapidsMI1,0551,754 — — 1,055 1,754 2,809 118 20031/29/2020
Medical / DentalFlagstaffAZ1,446 1,856 — 1,913 1,446 3,769 5,215 107 19802/27/2020
Medical / DentalPortlandOR1,4571,230 — — 1,457 1,230 2,687 87 19812/27/2020
Other ServicesWatsontownPA751 1,678 — — 751 1,678 2,429 139 19872/13/2020
Early Childhood EducationConcordNC1,2832,419 — — 1,283 2,419 3,702 111 20038/17/2020
Medical / DentalDeLandFL909 4,404 — — 909 4,404 5,313 259 20043/9/2020
Automotive ServiceKingNC408153 — — 408 153 561 16 19853/10/2020
Automotive ServiceElkinNC337 286 — — 337 286 623 27 19973/10/2020
Automotive ServiceYadkinvilleNC235347 — — 235 347 58224 20013/10/2020
Automotive ServiceLancasterSC388 286 — — 388 286 674 23 20073/10/2020
Automotive ServiceLenoirNC326235 — — 326 235 56121 19913/10/2020
F-16


Description(a)EncumbrancesInitial Cost to CompanyCost Capitalized Subsequent
to Acquisition
Gross Amount at
December 31, 2021(b)(c)
Accumulated Depreciation
(d)(e)
Year
Constructed
Date
Acquired
Tenant IndustryCityStateLand &
Improvements
Building &
Improvements
Land &
Improvements
Building &
Improvements
Land &
Improvements
Building &
Improvements
Total
Automotive ServiceHickoryNC$398 $132 $— $— $398 $132 $530 $15 19883/10/2020
Automotive ServiceSt. AlbansWV235459 — — 235 459 69431 19873/10/2020
Automotive ServiceHurricaneWV398 388 — — 398 388 786 31 19893/10/2020
Automotive ServiceSouth BostonVA224734 — — 224 734 95846 19963/10/2020
Automotive ServicePittsboroNC520 183 — — 520 183 703 19 20063/10/2020
Early Childhood EducationHartlandWI4623,390 — — 462 3,390 3,852 181 20003/6/2020
Early Childhood EducationMenomonee FallsWI976��3,464 — — 976 3,464 4,440 183 19783/6/2020
Early Childhood EducationMenomonee FallsWI1,3544,314 — — 1,354 4,314 5,668 235 20003/6/2020
Early Childhood EducationWaukeshaWI577 3,485 — — 577 3,485 4,062 183 19963/6/2020
Early Childhood EducationOconomowocWI8824,734 — — 882 4,734 5,616 248 20073/6/2020
Medical / DentalLake CityFL1,046 2,450 — — 1,046 2,450 3,496 140 19743/4/2020
Early Childhood EducationWaterfordMI419783 — — 419 783 1,202 37 19979/18/2020
Early Childhood EducationTucsonAZ956 906 — — 956 906 1,862 64 20083/6/2020
Car WashesCasa GrandeAZ504 — 345 2,146 849 2,146 2,995 109 20202/6/2020
Early Childhood EducationMariettaGA1,799 3,234 — — 1,799 3,234 5,033 171 19973/6/2020
Early Childhood EducationAlpharettaGA1,621 3,148 — — 1,621 3,148 4,769 167 19953/6/2020
Automotive ServiceArlingtonTX833 3,603 — — 833 3,603 4,436 218 20152/14/2020
Medical / DentalOrangeTX337 3,293 — — 337 3,293 3,630 183 20152/21/2020
Automotive ServiceLittle ElmTX647 1,006 — — 647 1,006 1,653 60 20073/6/2020
Automotive ServiceMcKinneyTX1,016 807 — — 1,016 807 1,823 62 20103/6/2020
Restaurants - Quick ServiceWest DundeeIL523 539 — 1,100 523 1,639 2,162 63 20203/6/2020
Pet Care ServicesCatonsvilleMD586 1,881 16 34 602 1,915 2,517 87 19985/4/2020
Restaurants - Family DiningGreenvilleSC626 1,091 — — 626 1,091 1,717 77 19723/19/2020
Restaurants - Family DiningCharlestonSC1,303 1,020 — — 1,303 1,020 2,323 69 19783/19/2020
Automotive ServiceGilbertAZ370 2,108 — — 370 2,108 2,478 105 20194/30/2020
Restaurants - Quick ServiceYazoo CityMS249 753 — — 249 753 1,002 38 19755/7/2020
Other ServicesRichmond HillGA2,502 761 — — 2,502 761 3,263 88 20196/8/2020
Other ServicesCentennialCO3,003 2,972 1,021 3,008 3,993 7,001 305 20056/8/2020
Other ServicesJoplinMO991 941 — — 991 941 1,932 57 19976/8/2020
Other ServicesKansas CityMO1,531 1,391 — — 1,531 1,391 2,922 144 20156/8/2020
Automotive ServiceTempeAZ915 3,304 — — 915 3,304 4,219 165 19875/28/2020
Restaurants - Quick ServiceByramMS775 584 — 150 775 734 1,509 47 20036/8/2020
Restaurants - Quick ServiceBig SpringTX287 — — 1,500 287 1,500 1,787 44 20206/25/2020
Car WashesFlagstaffAZ1,873 3,456 — — 1,873 3,456 5,329 173 20187/24/2020
Car WashesPhoenixAZ2,204 2,634 — — 2,204 2,634 4,838 141 20187/24/2020
Car WashesSun CityAZ1,613 2,134 — — 1,613 2,134 3,747 110 19887/24/2020
Car WashesScottsdaleAZ3,666 2,093 — — 3,666 2,093 5,759 136 19947/24/2020
Car WashesYumaAZ280 1,883 — — 280 1,883 2,163 99 20017/24/2020
Restaurants - Quick ServiceSpartaTN733 1,383 — — 733 1,383 2,116 72 19976/25/2020
Restaurants - Quick ServiceNewnanGA1,413 1,494 — — 1,413 1,494 2,907 87 19878/19/2020
Restaurants - Quick ServiceNewnanGA724 1,189 — — 724 1,189 1,913 65 20058/19/2020
Restaurants - Quick ServiceLawrencevilleGA1,122 1,363 — — 1,122 1,363 2,485 75 20058/19/2020
GroceryDexterMO813 697 — — 813 697 1,510 64 19989/30/2020
GroceryKennettMO427 1,688 — — 427 1,688 2,115 81 20139/30/2020
GroceryPark HillsMO653 1,819 — — 653 1,819 2,472 103 19709/30/2020
GroceryPiggottAR614 789 — — 614 789 1,403 60 19869/30/2020
GroceryPotosiMO371 1,569 — — 371 1,569 1,940 76 19709/30/2020
GroceryMaldenMO265 1,873 — — 265 1,873 2,138 77 19789/30/2020
GroceryMayflowerAR1,460 3,042 — — 1,460 3,042 4,502 179 20209/30/2020
Automotive ServiceEast BrunswickNJ1,173 1,540 — — 1,173 1,540 2,713 74 19609/18/2020
Automotive ServiceWashingtonNJ388 1,969 — — 388 1,969 2,357 79 19699/18/2020
Automotive ServicePrincetonNJ1,448 1,918 — — 1,448 1,918 3,366 87 19479/18/2020
Automotive ServiceLawrencevilleNJ632 1,999 — — 632 1,999 2,631 94 19609/18/2020
Automotive ServiceMadisonNJ1,714 1,306 — — 1,714 1,306 3,020 54 19509/18/2020
F-17


Description(a)EncumbrancesInitial Cost to CompanyCost Capitalized Subsequent
to Acquisition
Gross Amount at
December 31, 2021(b)(c)
Accumulated Depreciation
(d)(e)
Year
Constructed
Date
Acquired
Tenant IndustryCityStateLand &
Improvements
Building &
Improvements
Land &
Improvements
Building &
Improvements
Land &
Improvements
Building &
Improvements
Total
Automotive ServiceChesterNJ$1,295 $1,550 $— $— $1,295 $1,550 $2,845 $77 19959/18/2020
Automotive ServiceManvilleNJ867 989 — — 867 989 1,856 46 19779/18/2020
Automotive ServiceNorth CaldwellNJ561 663 — — 561 663 1,224 43 19689/18/2020
Automotive ServiceKerhonksonNY938 2,805 — — 938 2,805 3,743 125 19829/18/2020
Automotive ServiceBethlehemPA602 1,642 — — 602 1,642 2,244 63 19689/18/2020
Automotive ServiceLanghornePA898 1,550 — — 898 1,550 2,448 91 19999/18/2020
Automotive ServiceQuakertownPA1,652 1,295 — — 1,652 1,295 2,947 74 20129/18/2020
Restaurants - Quick ServiceHattiesburgMS882 847 — — 882 847 1,729 50 20009/11/2020
Car WashesFort WorthTX1,475 2,747 — — 1,475 2,747 4,222 138 20208/31/2020
Car WashesWestminsterCO842 1,174 — — 842 1,174 2,016 50 20039/24/2020
Car WashesPalatkaFL914 2,490 — — 914 2,490 3,404 105 20209/30/2020
Car WashesFort Walton BeachFL1,526 2,490 — — 1,526 2,490 4,016 121 20209/30/2020
Restaurants - Quick ServiceGreenwoodSC273 652 — — 273 652 925 33 20149/24/2020
Medical / DentalFlintTX428 879 — — 428 879 1,307 44 20089/24/2020
Other ServicesAlabasterAL690 207 12 847 702 1,054 1,756 39 20039/29/2020
Other ServicesAlbuquerqueNM1,686 286 25 1,862 1,711 2,148 3,859 87 19709/29/2020
Other ServicesShreveportLA1,006 227 16 1,164 1,022 1,391 2,413 70 20129/29/2020
Automotive ServiceSkiatookOK324 2,695 — — 324 2,695 3,019 105 20059/30/2020
Automotive ServiceBartlesvilleOK118 2,853 — — 118 2,853 2,971 100 19679/30/2020
Automotive ServiceOwassoOK275 6,094 — — 275 6,094 6,369 215 20079/30/2020
Automotive ServiceBartlesvilleOK932 4,587 — — 932 4,587 5,519 195 20039/30/2020
Automotive ServiceBroken ArrowOK1,060 3,425 — — 1,060 3,425 4,485 132 20149/30/2020
Automotive ServiceTulsaOK1,226 1,374 — — 1,226 1,374 2,600 70 20199/30/2020
Automotive ServiceBartlesvilleOK177 599 — — 177 599 776 26 19809/30/2020
Medical / DentalTauntonMA201 1,289 — — 201 1,289 1,490 42 197210/1/2020
Medical / DentalPlymouthMA296 444 — — 296 444 740 23 200510/1/2020
Medical / DentalMiddleboroughMA296 475 — — 296 475 771 21 192510/1/2020
Car WashesPhenix CityAL1,111 2,722 — — 1,111 2,722 3,833 109 202010/5/2020
Medical / DentalPine BluffAR65 552 — 95 65 647 712 23 198310/9/2020
Early Childhood EducationJacksonMI379 1,046 — — 379 1,046 1,425 47 199010/14/2020
Early Childhood EducationJacksonMI170 614 — — 170 614 784 26 198710/14/2020
Medical / DentalValdostaGA262 1,726 — — 262 1,726 1,988 69 199610/15/2020
Medical / DentalValdostaGA214 1,351 — — 214 1,351 1,565 54 199010/15/2020
GroceryJacksonMO458 1,719 — — 458 1,719 2,177 75 199510/22/2020
GroceryMarble HillMO504 2,052 — — 504 2,052 2,556 90 199910/22/2020
Equipment Rental and SalesChathamNY987 1,317 — — 987 1,317 2,304 75 197410/22/2020
Equipment Rental and SalesClifton ParkNY551717— — 551 717 1,268 28 200010/22/2020
Equipment Rental and SalesGoshenNY732 1,191 — — 732 1,191 1,923 56 197410/22/2020
Equipment Rental and SalesFultonvilleNY1,775 858 — — 1,775 858 2,633 60 198010/22/2020
Equipment Rental and SalesLancasterMA1,285 2,089 — — 1,285 2,089 3,374 86 201210/22/2020
Equipment Rental and SalesGreenfieldMA304 815 167 — 471 815 1,286 39 197110/22/2020
Equipment Rental and SalesFarmingtonCT411 1,410 — — 411 1,410 1,821 57 200510/22/2020
Equipment Rental and SalesPembrokeNH318 785 — — 318 785 1,103 31 197810/22/2020
GroceryFarmingtonMO789 1,990 — — 789 1,990 2,779 104 200610/29/2020
GroceryFredericktownMO682 1,523 — — 682 1,523 2,205 92 200110/29/2020
Automotive ServiceByramNJ1,193 1,182 — — 1,193 1,182 2,375 61 199210/29/2020
Automotive ServiceWestfieldNJ1,904 1,606 — — 1,904 1,606 3,510 73 197010/29/2020
Automotive ServiceEast WindsorNJ1,599 1,634 — — 1,599 1,634 3,233 71 196510/29/2020
Automotive ServiceFordsNJ1,300 1,180 — — 1,300 1,180 2,480 57 197410/29/2020
Automotive ServiceJacksonNJ1,464 1,100 — — 1,464 1,100 2,564 56 199510/29/2020
Automotive ServiceWest BerlinNJ1,061 1,298 — — 1,061 1,298 2,359 64 199510/29/2020
Other ServicesZeelandMI2,086 5,386 — — 2,086 5,386 7,472 269 197311/2/2020
Other ServicesWyomingMI1,066 1,795 — — 1,066 1,795 2,861 101 202011/2/2020
Other ServicesWaterfordMI1,286 1,243 — — 1,286 1,243 2,529 89 199511/2/2020
F-18


Description(a)EncumbrancesInitial Cost to CompanyCost Capitalized Subsequent
to Acquisition
Gross Amount at
December 31, 2021(b)(c)
Accumulated Depreciation
(d)(e)
Year
Constructed
Date
Acquired
Tenant IndustryCityStateLand &
Improvements
Building &
Improvements
Land &
Improvements
Building &
Improvements
Land &
Improvements
Building &
Improvements
Total
Other ServicesElkhartIN$544 $1,061 $— $— $544 $1,061 $1,605 $52 198911/2/2020
Other ServicesMishawakaIN527 558 — — 527 558 1,085 47 197911/2/2020
Restaurants - Quick ServiceFranklinIN670 1,609 — — 670 1,609 2,279 63 201711/12/2020
Car WashesPrincetonTX1,030 2,986 — — 1,030 2,986 4,016 118 202011/16/2020
Automotive ServicePoint PleasantNJ1,763 1,166 — — 1,763 1,166 2,929 52 197711/19/2020
Pet Care ServicesDouglasvilleGA640 748 — — 640 748 1,388 34 198911/24/2020
Pet Care ServicesAlpharettaGA766 822 — — 766 822 1,588 33 200711/24/2020
GroceryFayettevilleAR423 1,410 — — 423 1,410 1,833 69 199012/1/2020
Automotive ServiceFairmontWV232 539 — — 232 539 771 23 199712/2/2020
Automotive ServiceFairmontWV291 860 — — 291 860 1,151 33 199912/2/2020
Restaurants - Quick ServiceRichardsonTX501 682 — — 501 682 1,183 35 197912/15/2020
Restaurants - Quick ServiceArlingtonTX949 86 — — 949 86 1,035 10 197912/15/2020
Restaurants - Quick ServiceOklahoma CityOK553 1,032 — — 553 1,032 1,585 45 197912/15/2020
Restaurants - Quick ServiceMooreOK605 1,152 — — 605 1,152 1,757 47 198312/15/2020
Restaurants - Quick ServiceNormanOK303 709 — — 303 709 1,012 31 199212/15/2020
Restaurants - Quick ServiceOwassoOK929 935 — — 929 935 1,864 41 198612/15/2020
Restaurants - Quick ServiceWacoTX553 548 — — 553 548 1,101 27 198712/15/2020
Restaurants - Quick ServiceCarrolltonTX605 547 — — 605 547 1,152 32 199212/15/2020
Restaurants - Quick ServiceRowlettTX553 665 — — 553 665 1,218 36 199912/15/2020
Restaurants - Quick ServiceMesquiteTX855 621 — — 855 621 1,476 40 199912/15/2020
Restaurants - Quick ServiceGrand PrairieTX814 73 — — 814 73 887 15 199912/15/2020
Restaurants - Quick ServiceDallasTX845 286 — — 845 286 1,131 23 197712/15/2020
Restaurants - Quick ServiceOklahoma CityOK542 985 — — 542 985 1,527 45 201012/15/2020
Restaurants - Quick ServiceKilgoreTX449 710 — — 449 710 1,159 32 197912/15/2020
Car WashesFort WorthTX1,590 2,724 — — 1,590 2,724 4,314 114 194212/18/2020
Car WashesHudson OaksTX1,824 2,745 — — 1,824 2,745 4,569 92 194812/18/2020
Car WashesGarlandTX1,303 2,287 — — 1,303 2,287 3,590 80 201212/18/2020
Car WashesFort WorthTX1,907 3,129 — — 1,907 3,129 5,036 130 201312/18/2020
Car WashesCrowleyTX1,571 2,873 — — 1,571 2,873 4,444 108 201612/18/2020
Car WashesFlower MoundTX1,623 2,730 — — 1,623 2,730 4,353 114 201812/18/2020
Car WashesFort WorthTX1,655 2,129 — — 1,655 2,129 3,784 94 201812/18/2020
Medical / DentalNapervilleIL315 786 202 505 517 1,291 1,808 46 199812/21/2020
Automotive ServiceWashington Court HouseOH550 1,061 — — 550 1,061 1,611 44 200412/21/2020
Automotive ServiceCincinnatiOH448 911 — — 448 911 1,359 33 199112/21/2020
Restaurants - Quick ServiceDothanAL459 1,431 — — 459 1,431 1,890 61 201912/22/2020
Restaurants - Quick ServicePhiladelphiaMS373 1,540 — — 373 1,540 1,913 62 202012/22/2020
Restaurants - Quick ServiceAshfordAL410 1,338 — — 410 1,338 1,748 52 202012/22/2020
Restaurants - Quick ServiceNewtonMS471 1,316 — — 471 1,316 1,787 59 202012/22/2020
Car WashesSlidellLA962 2,919 — — 962 2,919 3,881 120 201212/23/2020
Car WashesGulfportMS666 973 — — 666 973 1,639 54 200812/23/2020
Car WashesCarbondaleIL1,674 3,227 — — 1,674 3,227 4,901 132 201812/23/2020
Medical / DentalArlingtonTX176 329 — — 176 329 505 12 198312/23/2020
Medical / DentalAustinTX581 346 — — 581 346 927 11 196812/23/2020
Medical / DentalFlorissantMO454 920 — 377 454 1,297 1,751 31 198712/23/2020
Medical / DentalTempleTX145 854 — — 145 854 999 27 201512/23/2020
Medical / DentalNorcrossGA652 981 — — 652 981 1,633 29 197512/23/2020
Medical / DentalCarroltonTX1,534 1,073 — — 1,534 1,073 2,607 38 198312/23/2020
Car WashesJacksonvilleNC915 1,436 — — 915 1,436 2,351 73 200312/29/2020
Other ServicesPensacolaFL1,187 3,344 — — 1,187 3,344 4,531 107 197012/29/2020
Medical / DentalAmarilloTX221 990 — — 221 990 1,211 33 201812/29/2020
Medical / DentalAmarilloTX369 2,186 — — 369 2,186 2,555 67 197812/29/2020
Medical / DentalAmarilloTX468 848 — — 468 848 1,316 36 201512/29/2020
F-19


Description(a)EncumbrancesInitial Cost to CompanyCost Capitalized Subsequent
to Acquisition
Gross Amount at
December 31, 2021(b)(c)
Accumulated Depreciation
(d)(e)
Year
Constructed
Date
Acquired
Tenant IndustryCityStateLand &
Improvements
Building &
Improvements
Land &
Improvements
Building &
Improvements
Land &
Improvements
Building &
Improvements
Total
Equipment Rental and SalesMilfordNH$709 $407 $— $692 $709 $1,099 $1,808 $34 198212/30/2020
Equipment Rental and SalesBeaumonTX1,314 2,728 — — 1,314 2,728 4,042 117 199112/31/2020
Equipment Rental and SalesCibiloTX1,231 3,334 — — 1,231 3,334 4,565 112 198012/31/2020
Restaurants - Casual DiningSaginawMI1,047 744 — — 1,047 744 1,791 45 19961/8/2021
Medical / DentalPickensSC678 3,123 — — 678 3,123 3,801 94 19781/14/2021
Medical / DentalSimpsonvilleSC1,447 2,383 — — 1,447 2,383 3,830 90 19931/14/2021
Medical / DentalGreenvilleSC1,073 1,570 — — 1,073 1,570 2,643 55 19681/14/2021
Early Childhood EducationLitchfield ParkAZ392 1,139 — — 392 1,139 1,531 39 20051/15/2021
Medical / DentalChannahonIL601 3,178 — — 601 3,178 3,779 91 20061/21/2021
Medical / DentalFranklin ParkIL408 1,037 — — 408 1,037 1,445 33 19821/21/2021
Medical / DentalLockportIL468 950 — — 468 950 1,418 33 20011/21/2021
Medical / DentalWilmingtonIL127 987 — — 127 987 1,114 29 19681/21/2021
Medical / DentalAuroraIL526 2,040 — — 526 2,040 2,566 61 19741/21/2021
Medical / DentalFranklin ParkIL41 194 — — 41 194 235 19671/21/2021
GroceryDoniphanMO698 2,006 — — 698 2,006 2,704 82 20051/22/2021
Restaurants - Quick ServiceBremenGA553 616 — — 553 616 1,169 21 20072/1/2021
Medical / DentalHarrahOK67 760 — — 67 760 827 20 19642/4/2021
Medical / DentalShattuckOK143 1,087 — — 143 1,087 1,230 31 19822/4/2021
Medical / DentalNobleOK553 1,872 — — 553 1,872 2,425 57 20112/4/2021
Medical / DentalEdmondOK107 697 — — 107 697 804 18 20052/4/2021
Medical / DentalSapulpaOK294 436 — — 294 436 730 22 20082/4/2021
Pet Care ServicesColumbiaSC331 643 — — 331 643 974 17 20182/5/2021
Medical / DentalClermontFL1,415 12,340 — — 1,415 12,340 13,755 301 20192/18/2021
Restaurants - Quick ServicePaducahKY1,215 1,255 — — 1,215 1,255 2,470 43 20202/18/2021
Early Childhood EducationLorainOH681 861 463 683 1,324 2,007 34 20063/12/2021
Early Childhood EducationAvonOH730 1,358 427 732 1,785 2,517 48 20063/12/2021
Early Childhood EducationBath Township, AkronOH1,357 2,965 477 1,361 3,442 4,803 86 19893/12/2021
Early Childhood EducationBrecksvilleOH1,352 1,357 416 1,357 1,773 3,130 71 20043/12/2021
Early Childhood EducationHudsonOH969 1,466 410 972 1,876 2,848 58 20033/12/2021
Early Childhood EducationIndependenceOH1,683 1,910 424 1,688 2,334 4,022 91 20043/12/2021
Early Childhood EducationRocky RiverOH486 2,263 357 487 2,620 3,107 63 20013/12/2021
Early Childhood EducationShaker HeightsOH642 3,450 421 644 3,871 4,515 92 20173/12/2021
Early Childhood EducationSolonOH466 3,115 256 468 3,371 3,839 80 20093/12/2021
Early Childhood EducationStrongsvilleOH1,386 1,875 581 1,390 2,456 3,846 58 20003/12/2021
Early Childhood EducationWestlakeOH446 2,478 573 447 3,051 3,498 64 19923/12/2021
Car WashesLongmontCO965 1,304 — 595 965 1,899 2,864 43 20063/18/2021
Early Childhood EducationNorth Las VegasNV1,311 1,724 — — 1,311 1,724 3,035 51 20063/19/2021
Early Childhood EducationNorth Las VegasNV1,169 1,726 — — 1,169 1,726 2,895 48 19983/19/2021
Restaurants - Quick ServiceWarrenOH636 2,136 — — 636 2,136 2,772 59 19643/19/2021
Restaurants - Quick ServiceEast LiverpoolOH300 1,683 — — 300 1,683 1,983 42 19783/19/2021
Restaurants - Quick ServiceGirardOH635 2,499 — — 635 2,499 3,134 65 19933/19/2021
Automotive ServiceOxnardCA1,021 2,750 — — 1,021 2,750 3,771 64 19603/24/2021
Automotive ServiceSanta MariaCA1,282 2,615 — — 1,282 2,615 3,897 63 19733/24/2021
Automotive ServiceAtascaderoaCA1,247 1,350 — — 1,247 1,350 2,597 32 19913/24/2021
Automotive ServiceGlendaleAZ2,152 1,717 — — 2,152 1,717 3,869 40 19803/26/2021
Early Childhood EducationFrankfortKY329 1,276 — — 329 1,276 1,605 37 20033/31/2021
Automotive ServiceParkerCO1,030 2,107 — — 1,030 2,107 3,137 57 20083/31/2021
Automotive ServiceThorntonCO1,171 2,002 — — 1,171 2,002 3,173 57 20033/31/2021
Automotive ServiceMariettaGA1,675 1,461 — — 1,675 1,461 3,136 42 19973/31/2021
Automotive ServiceKnoxvilleTN650 1,422 — — 650 1,422 2,072 37 20163/31/2021
Automotive ServicePhoenixAZ1,035 1,992 — — 1,035 1,992 3,027 53 20173/31/2021
Automotive ServiceScottsdaleAZ1,661 1,716 — — 1,661 1,716 3,377 46 19983/31/2021
Automotive ServicePhoenixAZ553 1,085 — — 553 1,085 1,638 25 19623/31/2021
Medical / DentalBrentwoodCA388 933 — — 388 933 1,321 27 20053/31/2021
F-20


Description(a)EncumbrancesInitial Cost to CompanyCost Capitalized Subsequent
to Acquisition
Gross Amount at
December 31, 2021(b)(c)
Accumulated Depreciation
(d)(e)
Year
Constructed
Date
Acquired
Tenant IndustryCityStateLand &
Improvements
Building &
Improvements
Land &
Improvements
Building &
Improvements
Land &
Improvements
Building &
Improvements
Total
Medical / DentalChino HillsCA$752 $1,358 $— $— $752 $1,358 $2,110 $37 20073/31/2021
Medical / DentalThousand OaksCA1,085 1,743 — — 1,085 1,743 2,828 53 20043/31/2021
Medical / DentalFairfieldCT1,263 1,274 — — 1,263 1,274 2,537 51 20093/31/2021
Medical / DentalMcLeanVA947 2,045 — — 947 2,045 2,992 49 20013/31/2021
Medical / DentalCypressTX1,655 1,629 — — 1,655 1,629 3,284 69 20143/31/2021
Medical / DentalFairfax StationVA546 755 — — 546 755 1,301 29 20093/31/2021
Medical / DentalGranite BayCA772 1,264 — — 772 1,264 2,036 38 19893/31/2021
Medical / DentalBrentwoodCA1,059 801 — — 1,059 801 1,860 25 20053/31/2021
Medical / DentalStamfordCT626 401 — — 626 401 1,027 20 18403/31/2021
Medical / DentalDripping SpringsTX779 1,111 — — 779 1,111 1,890 37 20033/31/2021
Medical / DentalSan JacintoCA394 1,600 — — 394 1,600 1,994 46 19893/31/2021
Medical / DentalEnumclawWA627 868 — — 627 868 1,495 46 19813/31/2021
Restaurants - Quick ServicePensacolaFL208 750 — — 208 750 958 17 19824/2/2021
Restaurants - Quick ServicePensacolaFL291 1,024 — — 291 1,024 1,315 26 19794/2/2021
Automotive ServiceYumaAZ491 965 — — 491 965 1,456 31 19754/9/2021
Automotive ServiceSpringfieldMO463 769 — — 463 769 1,232 23 20024/9/2021
Automotive ServiceSpringfieldMO303 790 — — 303 790 1,093 20 20034/9/2021
Restaurants - Quick ServiceMcAllenTX1,931 1,358 — — 1,931 1,358 3,289 36 19994/9/2021
Restaurants - Quick ServiceLaredoTX1,544 841 — — 1,544 841 2,385 28 19934/9/2021
Restaurants - Quick ServiceLaredoTX1,145 971 — — 1,145 971 2,116 26 20064/9/2021
Restaurants - Quick ServiceLaredoTX2,061 2,193 — — 2,061 2,193 4,254 54 20084/9/2021
Restaurants - Quick ServiceMcAllenTX1,190 1,030 — — 1,190 1,030 2,220 25 19954/9/2021
Restaurants - Quick ServiceMcAllenTX1,998 2,051 — — 1,998 2,051 4,049 47 19924/9/2021
Restaurants - Quick ServiceLaredoTX2,483 2,140 — — 2,483 2,140 4,623 54 19894/9/2021
Medical / DentalRussellvilleAR144 571 — 70 144 641 785 14 20004/13/2021
GroceryConwayAR1,000 4,717 — — 1,000 4,717 5,717 113 20104/28/2021
Restaurants - Quick ServiceCotullaTX1,693 973 — — 1,693 973 2,666 36 20084/29/2021
Restaurants - Quick ServiceMissionTX1,739 1,831 — — 1,739 1,831 3,570 43 20104/29/2021
Medical / DentalRollaMO180 338 — 100 180 438 618 10 19904/30/2021
Medical / DentalCantonTX167 958 — — 167 958 1,125 22 20114/30/2021
Restaurants - Quick ServiceNatchezMS270 445 — — 270 445 715 16 19814/30/2021
Car WashesTulsaOK1,421 2,077 — — 1,421 2,077 3,498 60 20165/5/2021
Medical / DentalPasadenaTX1,583 2,972 — — 1,583 2,972 4,555 67 19785/11/2021
Medical / DentalFayettevilleNC443 1,367 — — 443 1,367 1,810 29 20175/20/2021
Medical / DentalFayettevilleNC374 1,182 — — 374 1,182 1,556 23 19995/20/2021
Medical / DentalFayettevilleNC173 774 — — 173 774 947 16 20045/20/2021
Medical / DentalSpringlakeNC529 1,962 — — 529 1,962 2,491 40 20195/20/2021
Medical / DentalCameronNC605 916 — — 605 916 1,521 24 20165/20/2021
Medical / DentalPinehurstNC135 419 — — 135 419 554 19995/20/2021
Medical / DentalJacksonvilleNC267 301 — — 267 301 568 19965/20/2021
Restaurants - Casual DiningToledoOH2,337 — — — 2,337 — 2,337 — 19885/20/2021
Automotive ServiceLincolnNE1,177 479 — — 1,177 479 1,656 15 19955/24/2021
GroceryConwayAR1,134 1,353 — — 1,134 1,353 2,487 35 19895/25/2021
GroceryRussellvilleAR1,072 1,629 — — 1,072 1,629 2,701 43 19895/25/2021
GroceryWaterfordWI1,443 3,234 — — 1,443 3,234 4,677 76 19965/25/2021
Early Childhood EducationWarrenvilleIL1,418 3,702 — — 1,418 3,702 5,120 65 20056/17/2021
Pet Care ServicesColliervilleTN418 609 — — 418 609 1,027 16 20186/17/2021
Automotive ServiceEdmondOK486 539 — — 486 539 1,025 13 20036/23/2021
Automotive ServiceOklahoma CityOK428 599 — ��� 428 599 1,027 16 20036/23/2021
Medical / DentalToledoOH328 2,000 — — 328 2,000 2,328 33 20056/25/2021
Medical / DentalToledoOH261 1,491 — — 261 1,491 1,752 25 19736/25/2021
Medical / DentalRossfordOH220 1,207 — — 220 1,207 1,427 21 19846/25/2021
Medical / DentalToledoOH439 1,715 — — 439 1,715 2,154 32 19776/25/2021
Medical / DentalWatervilleOH1,831 2,481 — — 1,831 2,481 4,312 56 20176/25/2021
F-21


Description(a)EncumbrancesInitial Cost to CompanyCost Capitalized Subsequent
to Acquisition
Gross Amount at
December 31, 2021(b)(c)
Accumulated Depreciation
(d)(e)
Year
Constructed
Date
Acquired
Tenant IndustryCityStateLand &
Improvements
Building &
Improvements
Land &
Improvements
Building &
Improvements
Land &
Improvements
Building &
Improvements
Total
Medical / DentalToledoOH$566 $1,573 $— $— $566 $1,573 $2,139 $32 19936/25/2021
GroceryMarinetteWI729 1,938 — — 729 1,938 2,667 45 19876/29/2021
GroceryMenomineeMI1,224 6,189 — — 1,224 6,189 7,413 126 19696/29/2021
Medical / DentalEl DoradoAR83 385 — 235 83 620 703 19506/30/2021
EntertainmentWindsor LocksCT887 7,538 — — 887 7,538 8,425 123 19606/30/2021
EntertainmentPortlandME2,052 4,924 — — 2,052 4,924 6,976 79 19896/30/2021
Early Childhood EducationRiverviewFL766 2,267 — — 766 2,267 3,033 40 20126/30/2021
Early Childhood EducationRiverviewFL1,563 1,457 — — 1,563 1,457 3,020 47 20156/30/2021
Restaurants - Quick ServiceCharlestonMS319 228 — — 319 228 547 11 19966/30/2021
Restaurants - Quick ServiceMarksMS305 147 — — 305 147 452 11 19806/30/2021
Restaurants - Quick ServiceLaurelMS451 141 — — 451 141 592 12 19756/30/2021
Restaurants - Quick ServiceVicksburgMS521 219 — — 521 219 740 18 19996/30/2021
Restaurants - Quick ServiceBelzoniMS512 235 — — 512 235 747 20 20176/30/2021
Early Childhood EducationFairlawnOH798 3,638 — — 798 3,638 4,436 67 20126/30/2021
Early Childhood EducationStowOH836 2,328 — — 836 2,328 3,164 53 19946/30/2021
Early Childhood EducationHartvilleOH272 3,148 — — 272 3,148 3,420 51 19566/30/2021
Early Childhood EducationGreenOH389 2,244 — — 389 2,244 2,633 42 20006/30/2021
Early Childhood EducationMedinaOH603 2,520 — — 603 2,520 3,123 49 19966/30/2021
Early Childhood EducationWadsworthOH735 3,673 — — 735 3,673 4,408 72 20166/30/2021
Early Childhood EducationNorth LibertyIA636 2,199 — — 636 2,199 2,835 40 20056/30/2021
Restaurants - Quick ServiceAltusOK798 932 — — 798 932 1,730 20 20177/1/2021
Restaurants - Quick ServiceElk CityOK738 902 — — 738 902 1,640 17 20187/1/2021
Restaurants - Quick ServiceWeatherfordOK799 902 — — 799 902 1,701 16 20187/1/2021
Health and FitnessSan AngeloTX2,135 — — — 2,135 — 2,135 — 19987/8/2021
EntertainmentVernonCT1,629 6,400 — — 1,629 6,400 8,029 88 20097/16/2021
Restaurants - Casual DiningWeymouthMA870 1,998 — — 870 1,998 2,868 39 20087/19/2021
Restaurants - Casual DiningCranstonRI830 1,171 — — 830 1,171 2,001 24 19967/19/2021
Restaurants - Casual DiningTauntonMA1,265 2,373 — — 1,265 2,373 3,638 42 19977/19/2021
Restaurants - Casual DiningLynnfieldMA1,630 848 — — 1,630 848 2,478 24 19997/19/2021
Restaurants - Casual DiningHaverhillMA1,245 1,703 — — 1,245 1,703 2,948 28 19857/19/2021
Restaurants - Casual DiningSalemNH1,978 2,127 — — 1,978 2,127 4,105 30 19747/19/2021
Restaurants - Casual DiningSalemMA939 898 — — 939 898 1,837 17 19957/19/2021
Restaurants - Casual DiningFitchburgMA1,060 2,211 — — 1,060 2,211 3,271 39 20007/19/2021
Restaurants - Casual DiningMashpeeMA1,352 1,501   1,352 1,501 2,853 30 19967/19/2021
Restaurants - Casual DiningYarmouthMA1,494 1,543 — — 1,494 1,543 3,037 32 19977/19/2021
Restaurants - Casual DiningBillericaMA1,262 258 — — 1,262 258 1,520 19967/19/2021
Restaurants - Casual DiningAuburnMA1,867 1,612 — — 1,867 1,612 3,479 41 19927/19/2021
Equipment Rental and SalesEastonNY440 — — — 440 — 440 — 7/21/2021
Equipment Rental and SalesEast WindsorCT674 — — — 674 — 674 — 7/21/2021
Pet Care ServicesChicagoIL877 1,424 — — 877 1,424 2,301 19 19767/21/2021
Pet Care ServicesMariettaGA943 574 — — 943 574 1,517 11 19977/29/2021
Pet Care ServicesMissouri CityTX511 1,057 — — 511 1,057 1,568 15 20058/3/2021
Early Childhood EducationShakopeeMN740 3,081 — — 740 3,081 3,821 38 20178/4/2021
Automotive ServiceGlendaleAZ1,847 1,974 — — 1,847 1,974 3,821 30 20208/10/2021
Restaurants - Quick ServiceWinchesterKY390 401 — — 390 401 791 19838/13/2021
Restaurants - Quick ServiceRadcliffKY235 412 — — 235 412 647 19878/13/2021
Restaurants - Quick ServiceMaysvilleKY254 410 — — 254 410 664 19858/13/2021
Restaurants - Quick ServicePortsmouthOH255 450 — — 255 450 705 19788/13/2021
Restaurants - Quick ServiceHillsboroOH327 670 — — 327 670 997 12 19848/13/2021
Restaurants - Quick ServiceLondonKY184 683 — — 184 683 867 19888/13/2021
Restaurants - Quick ServiceBareaKY313 320 — — 313 320 633 19698/13/2021
Early Childhood EducationNew BernNC455 1,317 — — 455 1,317 1,772 18 20068/18/2021
Early Childhood EducationWilmingtonNC1,439 1,608 — — 1,439 1,608 3,047 23 20008/18/2021
Early Childhood EducationJacksonvilleNC834 2,066 — — 834 2,066 2,900 26 19898/18/2021
F-22


Description(a)EncumbrancesInitial Cost to CompanyCost Capitalized Subsequent
to Acquisition
Gross Amount at
December 31, 2021(b)(c)
Accumulated Depreciation
(d)(e)
Year
Constructed
Date
Acquired
Tenant IndustryCityStateLand &
Improvements
Building &
Improvements
Land &
Improvements
Building &
Improvements
Land &
Improvements
Building &
Improvements
Total
Early Childhood EducationMorehead CityNC$321 $1,512 $— $— $321 $1,512 $1,833 $18 19918/18/2021
Early Childhood EducationLelandNC1,487 1,811 — — 1,487 1,811 3,298 27 20068/18/2021
Early Childhood EducationNew BernNC2,046 2,865 — — 2,046 2,865 4,911 43 20188/18/2021
Early Childhood EducationJacksonvilleNC1,390 1,654 — — 1,390 1,654 3,044 23 20028/18/2021
Early Childhood EducationSwansboroNC1,184 1,918 — — 1,184 1,918 3,102 28 20098/18/2021
Early Childhood EducationMorehead CityNC342 764 — — 342 764 1,106 11 19858/18/2021
Early Childhood EducationHavelockNC283 1,058 — — 283 1,058 1,341 14 19868/18/2021
Early Childhood EducationJacksonvilleNC1,108 2,069 — — 1,108 2,069 3,177 31 20098/18/2021
Early Childhood EducationJacksonvilleNC1,144 2,423 — — 1,144 2,423 3,567 31 19908/18/2021
Early Childhood EducationBurgawNC373 1,417 — — 373 1,417 1,790 18 20058/18/2021
Automotive ServiceWichitaKS366 621 — — 366 621 987 19898/19/2021
Automotive ServiceWichitaKS520 581 — — 520 581 1,101 19958/19/2021
Automotive ServiceWichitaKS165 461 — — 165 461 626 20188/19/2021
Automotive ServiceWichitaKS495 537 — — 495 537 1,032 20188/19/2021
Automotive ServiceWichitaKS314 978 — — 314 978 1,292 12 20188/19/2021
Automotive ServiceWichitaKS412 648 — — 412 648 1,060 20188/19/2021
Automotive ServiceWichitaKS736 540 — — 736 540 1,276 19818/19/2021
Automotive ServiceEnidOK721 482 — — 721 482 1,203 10 19938/19/2021
Automotive ServiceNormanOK445 478 — — 445 478 923 19958/19/2021
Automotive ServiceWarr AcresOK425 584 — — 425 584 1,009 19868/19/2021
Automotive ServiceNormanOK446 559 — — 446 559 1,005 19858/19/2021
Restaurants - Casual DiningSt. Peter'sMO2,435 — — — 2,435 — 2,435 — 8/20/2021
Equipment Rental and SalesCliftonNY2,049 — — — 2,049 — 2,049 — 8/31/2021
Health and FitnessTallahasseeFL3,597 — — — 3,597 — 3,597 — 20009/1/2021
Car WashesFort CollinsCO928 2,103 — — 928 2,103 3,031 21 20049/3/2021
Equipment Rental and SalesPlainfieldCT1,618 — — — 1,618 — 1,618 — 20059/3/2021
Early Childhood EducationFranklinTN828 728 — 200 828 928 1,756 10 19849/3/2021
Medical / DentalTexarkanaAR190 200 — 96 190 296 486 19809/8/2021
Equipment Rental and SalesBaytownTX1,195 3,062 — — 1,195 3,062 4,257 34 20209/10/2021
Equipment Rental and SalesGrove CityOH1,303 2,194 — — 1,303 2,194 3,497 33 19969/10/2021
Equipment Rental and SalesArdmoreOK1,820 1,505 — — 1,820 1,505 3,325 30 19979/10/2021
Equipment Rental and SalesTheodoreAL1,999 1,072 — — 1,999 1,072 3,071 35 20089/10/2021
Other ServicesTylerTX2,281 1,409 — — 2,281 1,409 3,690 37 20179/11/2021
Other ServicesColbertOK2,257 2,073 — — 2,257 2,073 4,330 37 20069/11/2021
Other ServicesDonnaTX4,739 4,071 — — 4,739 4,071 8,810 61 20199/11/2021
Other ServicesNacogdochesTX1,334 1,780 — — 1,334 1,780 3,114 31 20089/11/2021
Other ServicesLorenaTX1,773 3,381 — — 1,773 3,381 5,154 57 20219/11/2021
Restaurants - Casual DiningLee's SummitMO2,618 — — — 2,618 — 2,618 — 9/14/2021
GrocerySuamicoWI2,869 10,331 — — 2,869 10,331 13,200 100 20069/15/2021
GrocerySheboyganWI2,665 9,466 — — 2,665 9,466 12,131 88 20119/15/2021
Pet Care ServicesAustinTX1,027 — — — 1,027 — 1,027 — 9/24/2021
Medical / DentalBrandonFL64 700 — — 64 700 764 20179/24/2021
Medical / DentalTampaFL323 675 — — 323 675 998 19349/24/2021
Other ServicesCollege StationTX4,134 5,525 — — 4,134 5,525 9,659 71 20169/24/2021
Automotive ServiceSangerTX483 1,446 — — 483 1,446 1,929 15 20059/27/2021
Early Childhood EducationWestervilleOH884 1,282 — 792 884 2,074 2,958 17 20069/28/2021
Early Childhood EducationWestervilleOH888 701 — 671 888 1,372 2,260 11 19809/28/2021
Early Childhood EducationColumbusOH323 838 — 367 323 1,205 1,528 19809/28/2021
Early Childhood EducationPowellOH788 1,883 — 1,385 788 3,268 4,056 21 19909/28/2021
Early Childhood EducationDublinOH1,494 2,005 — — 1,494 2,005 3,499 25 19859/28/2021
Early Childhood EducationMesaAZ442 93 — — 442 93 535 198010/1/2021
Restaurants - Quick ServiceGreenvilleAL383 904 — — 383 904 1,287 198710/1/2021
Automotive ServiceQueen CreekAZ927 1,031 — — 927 1,031 1,958 201910/4/2021
IndustrialMartinsvilleVA679 3,839 — — 679 3,839 4,518 32 196410/7/2021
F-23


Description(a)EncumbrancesInitial Cost to CompanyCost Capitalized Subsequent
to Acquisition
Gross Amount at
December 31, 2021(b)(c)
Accumulated Depreciation
(d)(e)
Year
Constructed
Date
Acquired
Tenant IndustryCityStateLand &
Improvements
Building &
Improvements
Land &
Improvements
Building &
Improvements
Land &
Improvements
Building &
Improvements
Total
Equipment Rental and SalesOssipeeNH$415 $— $— $— $415 $— $415 $— 199610/7/2021
Early Childhood EducationLee's SummitMO389 738 — — 389 738 1,127 200110/8/2021
Automotive ServiceBolivarMO210 821 — — 210 821 1,031 199710/12/2021
Automotive ServiceMesaAZ969 3,182 — — 969 3,182 4,151 27 200110/14/2021
Medical / DentalMassillonOH260 1,028 — — 260 1,028 1,288 197310/14/2021
Medical / DentalCuyahoga FallsOH369 1,980 — — 369 1,980 2,349 15 196210/14/2021
Medical / DentalBucyrusOH45 633 — — 45 633 678 194410/14/2021
Automotive ServiceLawtonOK414 571 — — 414 571 985 199810/15/2021
Automotive ServiceLawtonOK312 286 — — 312 286 598 198410/15/2021
Automotive ServiceAdaOK281 195 — — 281 195 476 199910/15/2021
Medical / DentalCambridgeOH703 1,535 — — 703 1,535 2,238 15 199410/15/2021
Medical / DentalManchester CenterVT357 916 — — 357 916 1,273 198010/18/2021
Restaurants - Quick ServiceRoanoke RapidsNC496 — — — 496 — 496 — 10/21/2021
Medical / DentalDarlingtonSC1,001 2,041 — — 1,001 2,041 3,042 17 199810/21/2021
Pet Care ServicesHooverAL1,138 — — — 1,138 — 1,138 — 10/26/2021
Restaurants - Casual DiningSioux FallsSD1,922 2,475 — — 1,922 2,475 4,397 21 200010/29/2021
Restaurants - Casual DiningKansas CityMO1,634 1,526 — — 1,634 1,526 3,160 14 200510/29/2021
Medical / DentalSouthavenMS244 5,942 — — 244 5,942 6,186 38 199910/29/2021
Car WashesLimaOH897 4,035 — — 897 4,035 4,932 23 201311/2/2021
Car WashesLimaOH1,202 3,621 — — 1,202 3,621 4,823 24 201511/2/2021
Car WashesMiddletownOH1,003 3,856 — — 1,003 3,856 4,859 23 199011/2/2021
Car WashesFindlayOH1,520 3,368 — — 1,520 3,368 4,888 21 201511/2/2021
Car WashesBowling GreenOH1,238 3,610 — — 1,238 3,610 4,848 23 201711/2/2021
GroceryMenashaWI2,148 16,344 — — 2,148 16,344 18,492 82 201611/4/2021
Pet Care ServicesAtlantaGA791 728 — — 791 728 1,519 196811/4/2021
Pet Care ServicesGreensboroNC315 2,628 — — 315 2,628 2,943 13 201611/4/2021
Pet Care ServicesWinston-SalemNC636 1,399 — — 636 1,399 2,035 201111/4/2021
Pet Care ServicesCaryNC942 2,887 — — 942 2,887 3,829 19 200211/4/2021
Automotive ServiceEl PasoTX1,128 2,137 — — 1,128 2,137 3,265 11 198111/5/2021
Automotive ServiceEl PasoTX513 1,750 — — 513 1,750 2,263 201211/5/2021
Automotive ServiceEl PasoTX256 1,818 — — 256 1,818 2,074 197811/5/2021
Automotive ServiceEl PasoTX349 1,823 — — 349 1,823 2,172 198711/5/2021
Automotive ServiceAlamogordoNM175 641 — — 175 641 816 198911/5/2021
Automotive ServiceLas CrucesNM368 1,751 — — 368 1,751 2,119 199411/5/2021
Automotive ServiceEl PasoTX646 1,918 — — 646 1,918 2,564 200111/5/2021
Automotive ServiceEau ClaireWI267 1,849 — — 267 1,849 2,116 201711/10/2021
Automotive ServiceEau ClaireWI306 108 — — 306 108 414 198711/10/2021
Early Childhood EducationCiboloTX764 2,422 — — 764 2,422 3,186 13 201911/12/2021
Pet Care ServicesWinston-SalemNC150 1,477 — — 150 1,477 1,627 197011/17/2021
Restaurants - Quick ServiceBurbankIL498 682 — — 498 682 1,180 200011/17/2021
EntertainmentW. Des MoinesIA2,560 6,120 — — 2,560 6,120 8,680 36 201811/18/2021
Early Childhood EducationPurcellvilleVA1,632 3,403 — — 1,632 3,403 5,035 16 201811/18/2021
Early Childhood EducationMidlothianTX633 1,376 — 46 633 1,422 2,055 200911/23/2021
Early Childhood EducationMidlothianTX840 1,169 — 60 840 1,229 2,069 201711/23/2021
GroceryKenoshaWI3,663 13,806 — — 3,663 13,806 17,469 74 201611/30/2021
Automotive ServiceInglesideIL781 2,145 — — 781 2,145 2,926 199012/1/2021
Early Childhood EducationGarnerNC619 1,612 — — 619 1,612 2,231 200612/3/2021
Early Childhood EducationApexNC750 1,068 — — 750 1,068 1,818 200112/10/2021
Early Childhood EducationWilmingtonNC766 2,192 — — 766 2,192 2,958 199812/10/2021
Restaurants - Casual DiningOverland ParkKS2,441 325 — — 2,441 325 2,766 199112/15/2021
Early Childhood EducationExcelsior SpringsMO190 1,171 — — 190 1,171 1,361 198612/15/2021
Early Childhood EducationKearneyMO700 2,503 — — 700 2,503 3,203 200612/15/2021
Early Childhood EducationKansas CityMO385 1,254 — — 385 1,254 1,639 200912/15/2021
F-24


Description(a)EncumbrancesInitial Cost to CompanyCost Capitalized Subsequent
to Acquisition
Gross Amount at
December 31, 2021(b)(c)
Accumulated Depreciation
(d)(e)
Year
Constructed
Date
Acquired
Tenant IndustryCityStateLand &
Improvements
Building &
Improvements
Land &
Improvements
Building &
Improvements
Land &
Improvements
Building &
Improvements
Total
Early Childhood EducationParkvilleMO$507 $1,354 $— $— $507 $1,354 $1,861 $200412/15/2021
Early Childhood EducationPlatte CityMO194 929 — — 194 929 1,123 200512/15/2021
Early Childhood EducationVandaliaOH784 809 — — 784 809 1,593 199412/15/2021
Automotive ServiceClevelandMS313 664 — — 313 664 977 199012/17/2021
Automotive ServiceGreensvilleMS132 206 — — 132 206 338 199512/17/2021
Automotive ServiceGreensvilleMS209 111 — — 209 111 320 199012/17/2021
Automotive ServiceKosciuskoMS293 203 — — 293 203 496  N/A12/17/2021
Automotive ServiceNatchezMS982 1,931 — — 982 1,931 2,913 199012/17/2021
Early Childhood EducationGreensboroNC767 872 — 100 767 972 1,739 197412/17/2021
Pet Care ServicesRockledgeFL952 — — — 952 — 952 — 12/17/2021
Pet Care ServicesMissouri CityTX665 2,645 — — 665 2,645 3,310 200612/20/2021
Equipment Rental and SalesFort MyersFL1,459 435 — 865 1,459 1,300 2,759 197312/20/2021
Equipment Rental and SalesHialeah GardensFL5,406 4,302 — 1,057 5,406 5,359 10,765 11 198312/20/2021
Equipment Rental and SalesJacksonvilleFL959 336 — 733 959 1,069 2,028 199712/20/2021
Equipment Rental and SalesOrlandoFL4,313 872 — 1,370 4,313 2,242 6,555 197112/20/2021
Equipment Rental and SalesTampaFL1,612 3,784 — 1,070 1,612 4,854 6,466 11 197912/20/2021
IndustrialHuronSD1,250 2,950 — — 1,250 2,950 4,200 199212/21/2021
Medical / DentalMidlandTX607 3,356 — — 607 3,356 3,963 201512/28/2021
IndustrialMcGregorTX5,350 6,679 — — 5,350 6,679 12,029 46 200812/28/2021
Early Childhood EducationDe PereWI609 2,527 — — 609 2,527 3,136 200612/29/2021
Early Childhood EducationHowardWI539 2,481 — — 539 2,481 3,020 199212/29/2021
Automotive ServiceNorthglennCO1,110 1,676 — — 1,110 1,676 2,786 201412/30/2021
Automotive ServiceNorthglennCO784 2,067 — — 784 2,067 2,851 201612/30/2021
Medical / DentalKansas CityMO696 1,165 — 75 696 1,240 1,936 201212/30/2021
Medical / DentalRaymoreMO446 1,128 — 100 446 1,228 1,674 200412/30/2021
Automotive ServiceAuroraCO384 918 — — 384 918 1,302 198212/30/2021
Automotive ServiceAuroraCO802 1,816 — — 802 1,816 2,618 198412/30/2021
Medical / DentalGarden CityMI563 2,640 — — 563 2,640 3,203 197712/30/2021
Medical / DentalSouthfieldMI579 2,616 — — 579 2,616 3,195 196612/30/2021
Medical / DentalSouthgateMI514 2,646 — — 514 2,646 3,160 195312/30/2021
Automotive ServiceMahtomediMN1,026 1,994 — — 1,026 1,994 3,020 200012/31/2021
$994,659 $1,928,219 $9,495 $107,700 $1,004,154 $2,035,919 $3,040,073 $169,126 

(a)As of December 31, 2021, the Company had investments in 1,451 single-tenant real estate property locations including 1,315 owned properties and 10 ground lease interests. All or a portion of 6 of the Company’s owned properties and 1 property subject to ground lease interests are subject to leases accounted for as direct financing leases and the portions relating to the direct financing leases are excluded from the table above. The Company owns 5 properties which are accounted for as a loan receivable, as the leases contain purchase options. Initial costs exclude intangible lease assets totaling $76.3 million.
(b)The aggregate cost for federal income tax purposes is $2.7 billion.
F-25


(c)The following is a reconciliation of carrying value for land and improvements and building and improvements for the periods presented:
(in thousands) Year ended December 31, 2021Year ended December 31, 2020Year ended December 31, 2019
Balance, beginning of period$2,260,919 $1,812,961 $1,306,504 
Additions
Acquisitions831,795 527,482 568,680 
Improvements9,459 28,889 3,283 
Deductions
Provisions for impairment of real estate(6,120)(8,399)(1,527)
Real estate investments held for sale(15,434)(17,058)(1,211)
Cost of real estate sold(40,546)(82,956)(62,768)
Balance, end of period$3,040,073 $2,260,919 $1,812,961 
(d)The following is a reconciliation of accumulated depreciation for the periods presented:
(in thousands) Year ended December 31, 2021Year ended December 31, 2020Year ended December 31, 2019
Balance, beginning of period$112,144 $71,445 $37,904 
Additions
Depreciation expense61,172 51,736 36,354 
Deductions
Accumulated depreciation associated with real estate sold(4,190)(11,037)(2,813)
Balance, end of period$169,126 $112,144 $71,445 
(e)Depreciation is calculated using the straight-line method over the estimated useful lives of the properties, which is up to 40 years for buildings and improvements and 15 years for land improvements.
(f)Amounts shown as reductions to cost capitalized subsequent to acquisition represent provisions recorded for impairment of real estate or partial land dispositions.

See accompanying report of independent registered public accounting firm.


F-26


ESSENTIAL PROPERTIES REALTY TRUST, INC. AND ESSENTIAL PROPERTIES REALTY TRUST, INC. PREDECESSOR
Schedule IV - Mortgage Loans on Real Estate

As of December 31, 2019

2021

(Dollar amounts in thousands)

Description

 

Interest

rate

 

 

Final

Maturity

Date

 

Periodic

Payment

Terms

 

Final

Payment

Terms

 

Prior

Liens

 

Face

Amount of

Mortgages

 

 

Carrying

Amount of

Mortgages

 

 

Principal Amount

of Loans Subject

to Delinquent

Principal or Interest

DescriptionInterest
rate
Final
Maturity
Date
Periodic
Payment
Terms
Final
Payment
Terms
Prior
Liens
Face
Amount of
Mortgages
Carrying
Amount of
Mortgages
Principal Amount
of Loans Subject
to Delinquent
Principal or Interest

First mortgage loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

First mortgage loans:        

Two Early Childhood Education Centers located in Florida

 

8.80%

 

 

5/8/2039

 

Interest only

 

Balloon of $12,000

 

None

 

$

12,000

 

 

$

12,000

 

 

None

Two Early Childhood Education Centers located in Florida8.80%5/8/2039Interest onlyBalloon - $12,000None$12,000 $11,893 None

Two Early Childhood Education Centers located in Florida

 

8.53%

 

 

7/15/2039

 

Interest only

 

Balloon of $7,300

 

None

 

 

7,300

 

 

 

7,300

 

 

None

Two Early Childhood Education Centers located in Florida8.53%7/15/2039Interest onlyBalloon - $7,300None7,300 7,231 None

Two Family Dining Restaurants located in Texas

 

8.10%

 

 

6/30/2059

 

Principal + Interest

 

Fully amortizing

 

None

 

 

5,125

 

 

 

5,125

 

 

None

Two Family Dining Restaurants located in Texas8.10%6/30/2059Principal + InterestFully amortizingNone6,096 6,046 None

Sixty-nine Quick Service Restaurants located in fifteen states

 

8.16%

 

 

8/31/2034

 

Interest only

 

Balloon of $28,000

 

None

 

 

28,000

 

 

 

28,000

 

 

None

Sixty-nine Quick Service Restaurants located in fifteen states8.16%8/31/2034Interest onlyBalloon - $28,000None28,000 27,997 None

Eighteen Car Washes located in six states

 

8.05%

 

 

12/31/2034

 

Interest only

 

Balloon of $34,605

 

None

 

 

34,604

 

 

 

34,604

 

 

None

One Early Childhood Education Center located in FloridaOne Early Childhood Education Center located in Florida8.42%2/29/2040Interest onlyBalloon - $5,300None5,300 5,255 None
Three Convenience Stores located in MinnesotaThree Convenience Stores located in Minnesota8.30%12/10/2022Interest onlyBalloon - $2,324None2,324 2,317 None
One Family Dining Restaurant located in GeorgiaOne Family Dining Restaurant located in Georgia7.00%1/25/2023Interest onlyBalloon - $600None600 597 None
Seven Automotive Service Centers located in CaliforniaSeven Automotive Service Centers located in California6.89%3/31/2026Interest onlyBalloon - $14,165None14,165 14,163 None
Three Convenience Stores located in Minnesota, Iowa, and WisconsinThree Convenience Stores located in Minnesota, Iowa, and Wisconsin8.30%5/11/2023Interest onlyBalloon - $3,146None3,146 3,069 None
Two Casual Dining Restaurants located in Kentucky and OhioTwo Casual Dining Restaurants located in Kentucky and Ohio6.87%5/31/2036Interest onlyBalloon - $2,520None2,520 2,520 None
Eighteen Casual Dining Restaurants located in 6 StatesEighteen Casual Dining Restaurants located in 6 States7.51%5/31/2036Interest onlyBalloon - $30,806None30,806 30,635 None
Five Casual Dining Restaurants located in Kansas, Kentucky, and West VirginiaFive Casual Dining Restaurants located in Kansas, Kentucky, and West Virginia7.51%5/31/2036Interest onlyBalloon - $9,679None9,679 9,547 None
Two Entertainment Centers located in MissouriTwo Entertainment Centers located in Missouri7.85%6/30/2031Interest onlyBalloon - $13,000None13,000 12,999 None
Two Convenience Stores located in IowaTwo Convenience Stores located in Iowa8.29%6/1/2023Interest onlyBalloon - $2,389None2,389 2,328 None
One Entertainment Center located in New JerseyOne Entertainment Center located in New Jersey5.94%9/30/2051Principal + InterestFully amortizingNone6,864 6,863 None
Two Indsutrial facilities located in CaliforniaTwo Indsutrial facilities located in California7.44%11/4/2036Interest onlyBalloon - $9,808None9,808 9,787 None
Five Car Washes located in NevadaFive Car Washes located in Nevada7.30%12/31/2036Interest onlyBalloon - $25,714None25,714 25,712 None
One Car Wash located in FloridaOne Car Wash located in Florida7.73%12/29/2036Interest onlyBalloon - $2,470None2,470 2,463 None

 

 

 

 

 

 

 

 

 

 

 

 

 

$

87,029

 

 

$

87,029

 

 

 

     $182,181 $181,419  

F-27


The following shows changes in carrying amounts of mortgage loans receivable during the years ended December 31, 20192021, 2020 and 2018 and 20172019 (in thousands):

 

Year ended December 31,

 

Year ended December 31,

 

2019

 

 

2018

 

 

2017

 

202120202019

Balance, beginning of period

 

$

14,854

 

 

$

 

 

$

 

Balance, beginning of period$144,048 $87,029 $14,854 

Additions

 

 

 

 

 

 

 

 

 

 

 

 

Additions:Additions:

New mortgage loans

 

 

92,036

 

 

 

14,854

 

 

 

 

New mortgage loans137,356 54,484 92,036 

Deductions

 

 

 

 

 

 

 

 

 

 

 

 

Subsequent funding on existing mortgage loansSubsequent funding on existing mortgage loans— 3,500— 
Deductions:Deductions:

Collections of principal

 

 

(19,861

)

 

 

 

 

 

 

Collections of principal(100,179)(11)(19,861)
Provision for loan lossesProvision for loan losses194 (954)— 

Balance, end of period

 

$

87,029

 

 

$

14,854

 

 

$

 

Balance, end of period$181,419 $144,048 $87,029 

See accompanying report of independent registered public accounting firm.

F-19

F-28