UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q

(Mark One)



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

For the quarterly period ended ~~March 31,~~June 30, 2020



¨	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: 000-55776

RW HOLDINGS NNN REIT, INC.

(Exact name of registrant as specified in its charter)



Maryland	47-4156046
(State or other jurisdiction of incorporation or organization)	(I.R.S. Employer Identification No.)

120 Newport Center Drive, Newport Beach, CA	92660
(Address of principal executive offices)	(Zip Code)

(855) 742-4862

(Registrant’s telephone number, including area code)

~~3090 Bristol Street, Suite 550, Costa Mesa, CA 92626~~Not Applicable

(Former name, former address and former fiscal year, if changed since last report)

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



Title of each class	Trading symbols(s)	Name of each exchange on which registered
None	None	None

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 ý 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 ý 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 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 x	Smaller reporting company x

	Emerging growth company x

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.ý

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

As of ~~May~~July 31, 2020, there were ~~23,986,674~~24,150,873 shares of Class C common stock outstanding and ~~187,211~~187,900 shares of Class S common stock outstanding.

~~EXPLANATORY NOTE~~

As previously disclosed in the Current Report on Form 8-K filed by RW Holdings NNN REIT, Inc. (the “Company”) with the Securities and Exchange Commission (the “SEC”) on May 8, 2020, the filing of this Quarterly Report on Form 10-Q for the quarterly period ended March 31, 2020 (this “Quarterly Report”) was delayed due to circumstances related to the novel coronavirus, or COVID-19, outbreak and its impact on the Company’s operations. The COVID-19 outbreak has caused severe disruptions and has required the Company’s accounting staff and the staff of the Company’s independent registered public accounting firm to work from home, resulting in limited access to the Company’s facilities, which caused a delay in the Company’s ability to prepare and analyze its financial statements for inclusion in this Quarterly Report. As a result, the Company could not file this Quarterly Report on a timely basis. The Company relied on the extension provided by an order issued by the SEC under Section 36 of the Securities Exchange Act of 1934, as amended, dated March 4, 2020 (Release No. 34-88318), as modified and superseded by a new SEC order issued on March 25, 2020 (Release No. 34-88465), to delay the filing of this Quarterly Report.

RW HOLDINGS NNN REIT, INC.

FORM 10-Q

INDEX



PART I -	FINANCIAL INFORMATION		4

	Item 1.	Financial Statements (Unaudited)	4

		Condensed Consolidated Balance Sheets – ~~March 31,~~June 30, 2020 and December 31, 2019	4

		Condensed Consolidated Statements of Operations – Three and Six Months Ended ~~March 31,~~June 30, 2020 and 2019	5

		Condensed Consolidated Statements of Equity – Three Months Ended ~~March 31,~~June 30, 2020 and 2019	6

		Condensed Consolidated Statements of ~~Cash Flows~~Equity – ~~Three~~Six Months Ended ~~March 31,~~June 30, 2020 and 2019	7

		Condensed Consolidated Statements of Cash Flows – Six Months Ended June 30, 2020 and 2019	8

		Notes to Condensed Consolidated Financial Statements	89

	Item 2.	Management’s Discussion and Analysis of Financial Condition and Results of Operations	4345

	Item 3.	Quantitative and Qualitative Disclosures About Market Risk	5762

	Item 4.	Controls and Procedures	5762

PART II -	OTHER INFORMATION		5762

	Item 1.	Legal Proceedings	5762

	Item 1A.	Risk Factors	5762

	Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds	5964

	Item 6.	Exhibits	6166

SIGNATURES			6369

FORWARD-LOOKING STATEMENTS

This Quarterly Report on Form 10-Q contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended (the “Securities Act”), and Section 21E of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), and we intend that such forward-looking statements be subject to the safe harbor provisions created thereby. For this purpose, any statements made in this Quarterly Report on Form 10-Q that are not historical or current facts may be deemed to be forward-looking statements. Without limiting the generality of the foregoing, words such as “anticipates,” “believes,” “seeks,” “estimates,” “expects,” “intends,” “continue,” “can,” “may,” “plans,” “potential,” “projects,” “should,” “could,” “will,” “would” or similar expressions and the negatives of those expressions are intended to identify forward-looking statements. Such statements include, but are not limited to, any statements about our plans, strategies, and prospects and are subject to certain risks and uncertainties, as well as known and unknown risks, which could cause actual results to differ materially from those projected or anticipated. Therefore, such statements are not intended to be a guarantee of our performance in future periods.

The forward-looking statements included herein represent our management’s current expectations and assumptions based on information available as of the date of this report. These statements involve numerous known and unknown risks, uncertainties and other factors that may cause our actual results, performance or achievements to be materially different from any future results, performance or achievements expressed or implied by the forward-looking statements. Readers should carefully review these risks, as well as the additional risks described in other documents we file from time-to-time with the ~~SEC.~~Securities and Exchange Commission (the “SEC”). In light of the significant risks and uncertainties inherent in the forward-looking information included herein, the inclusion of such information should not be regarded as a representation by us or any other person that such results will be achieved, and readers are cautioned not to place undue reliance on such forward-looking information, which speak only as of the date of this report.

Moreover, we operate in an evolving environment. New risks and uncertainties emerge from time-to-time and it is not possible for our management to predict all risks and uncertainties, nor can we assess the impact of all factors on our business or the extent to which any factor, or combination of factors, may cause actual future results to be materially different from those expressed or implied by any forward-looking statements. The following are some, but not all, of the assumptions, risks, uncertainties and other factors that could cause our actual results to differ materially from our forward-looking statements:

We are subject to risks associated with deteriorating economic conditions resulting from the ~~COVID-19~~novel coronavirus (“COVID-19”) pandemic and related disruptions in the financial markets.

The magnitude and duration of the COVID-19 pandemic and its impact on our tenants, operations and liquidity is uncertain as of the filing date of this Quarterly Report on Form 10-Q and may continue to have an adverse impact on our business and results of operations.

We may be unable to renew leases, lease vacant space or re-lease space as leases expire on favorable terms or at all.

We are subject to risks associated with tenant, geographic and industry concentrations with respect to our properties.

Our properties, intangible assets and other assets may be subject to further impairment charges.

We are subject to competition in the acquisition and disposition of properties and in the leasing of our properties, and we may be unable to acquire or dispose of properties on advantageous terms.

We could be subject to risks associated with bankruptcies or insolvencies of tenants or from tenant defaults generally.

We have substantial indebtedness, and may incur additional secured or unsecured debt, which may affect our ability to pay distributions, expose us to interest rate fluctuation risk, impose limitations on how we operate and expose us to the risk of default under our debt obligations.

We may not be able to attain or maintain profitability.

The only sources of cash for distributions to investors will be cash flow from our operations (including sales of properties) or any net proceeds that result from financing or refinancing our properties.

We may not generate cash flows sufficient to pay our distributions to stockholders or meet our debt service obligations.

We may be affected by risks resulting from losses in excess of insured limits.

We may fail to qualify as a REIT for U.S. federal income tax purposes.

Risks of security breaches through cyber-attacks, cyber intrusions or otherwise, as well as other significant disruptions of our information technology networks and related systems, could adversely affect our business and results of operations.

Our forward-looking statements contained in this Quarterly Report on Form 10-Q should be read in light of the risk factors identified above and the additional risks and uncertainties described in Item 1A of our Annual Report on Form 10-K for the year ended December 31, 2019.

Except as required by law, we assume no obligation to update any forward-looking statements publicly, or to update the reasons actual results could differ materially from those anticipated in these forward-looking statements, even if new information becomes available in the future. We qualify all of our forward-looking statements by these cautionary statements.

PART I – FINANCIAL INFORMATION

Item 1 – Financial Statements

RW HOLDINGS NNN REIT, INC.

Condensed Consolidated Balance Sheets

(Unaudited)


	March 31, 2020			December 31, 2019			June 30, 2020			December 31, 2019
Assets
Real estate investments:
Land	$	86,775,988		$	86,775,988		$	76,912,859		$	86,775,988
Buildings and improvements	301,094,023			309,904,890			294,123,745			309,904,890
Tenant origination and absorption costs	27,482,322			27,266,610			24,450,830			27,266,610
Total investments in real estate property	415,352,333			423,947,488			395,487,434			423,947,488
Accumulated depreciation and amortization	(24,560,099		)	(20,411,794		)	(27,050,943		)	(20,411,794		)
Total investments in real estate property, net	390,792,234			403,535,694
Total investments in real estate property, net (Note 4)							368,436,491			403,535,694
Investment in unconsolidated entity (Note 5)	10,244,310			10,388,588			10,200,810			10,388,588
Total real estate investments, net	401,036,544			413,924,282			378,637,301			413,924,282

Real estate investments held for sale, net (Note 4)							17,926,407			—
Total real estate investments							396,563,708			413,924,282
Cash and cash equivalents	4,181,395			6,823,568			3,820,375			6,823,568
Restricted cash	254,279			113,362			258,493			113,362
Tenant receivables, net	7,016,520			6,224,764			6,845,034			6,224,764
Above-market lease intangibles, net	1,202,251			1,251,734			945,947			1,251,734
Due from affiliates (Note 9)	7,638			2,332			3,214			2,332
Prepaid expenses and other assets	3,122,518			1,867,777			2,433,871			1,867,777
Interest rate swap derivatives	—			34,567			—			34,567
Assets related to real estate investments held for sale							725,990			—
Operating lease right-of-use asset	2,258,305			2,386,877			2,139,520			2,386,877
Goodwill, net	17,320,857			50,588,000			17,320,857			50,588,000
Intangible assets, net	6,231,211			7,700,000			6,001,792			7,700,000
Total assets	$	442,631,518		$	490,917,263		$	437,058,801		$	490,917,263
Liabilities and Equity
Mortgage notes payable, net	$	196,829,742		$	194,039,207		$	186,677,129		$	194,039,207
Mortgage notes payable related to real estate investments held for sale, net							9,549,467			—
Total mortgage notes payable, net							196,226,596			194,039,207
Unsecured credit facility, net	11,917,324			7,649,861			11,960,200			7,649,861
Short-term notes payable	1,024,750			4,800,000			—			4,800,000
Economic relief notes payable							527,000			—
Accounts payable, accrued and other liabilities	12,684,636			11,555,161			10,718,686			11,555,161
Share repurchases payable							750,684			—
Below-market lease intangibles, net	14,201,537			14,591,359			13,658,195			14,591,359
Due to affiliates (Note 9)	465,770			630,820			—			630,820
Interest rate swap derivatives	2,272,124			1,021,724			2,279,909			1,021,724
Liabilities related to real estate investments held for sale							196,938			—
Operating lease liability	2,265,005			2,386,877			2,152,919			2,386,877
Total liabilities	241,660,888			236,675,009			238,471,127			236,675,009

Commitments and contingencies (Note 10)

Redeemable common stock	9,675,829			14,069,692			8,925,145			14,069,692

Preferred stock, $0.001 par value, 50,000,000 shares authorized, no shares issued and outstanding	—			—			—			—
Class C common stock $0.001 par value, 300,000,000 shares authorized, 23,660,697 and 23,647,466 shares issued and outstanding as of March 31, 2020 and December 31, 2019, respectively	23,661			23,647
Class S common stock $0.001 par value, 100,000,000 shares authorized, 187,640 and 186,606 shares issued and outstanding as of March 31, 2020 and December 31, 2019, respectively	188			187
Class C common stock $0.001 par value, 300,000,000 shares authorized, 24,137,134 and 23,647,466 shares issued and outstanding as of June 30, 2020 and December 31, 2019, respectively							24,137			23,647
Class S common stock $0.001 par value, 100,000,000 shares authorized, 187,648 and 186,606 shares issued and outstanding as of June 30, 2020 and December 31, 2019, respectively							188			187
Additional paid-in-capital	224,849,288			220,714,676			228,696,741			220,714,676
Cumulative distributions and net losses	(84,181,336		)	(31,168,948		)	(89,661,537		)	(31,168,948		)
Total RW Holdings NNN REIT, Inc. equity	140,691,801			189,569,562			139,059,529			189,569,562
Noncontrolling interests in the Operating Partnership	50,603,000			50,603,000			50,603,000			50,603,000
Total equity	191,294,801			240,172,562			189,662,529			240,172,562
Total liabilities and equity	$	442,631,518		$	490,917,263		$	437,058,801		$	490,917,263

See accompanying notes to condensed consolidated financial statements.

RW HOLDINGS NNN REIT, INC.

Condensed Consolidated Statements of Operations

(Unaudited)


	Three Months Ended March 31,						Three Months Ended June 30,						Six Months Ended June 30,
	2020			2019			2020			2019			2020			2019
Rental income	$	11,054,409		$	5,885,445		$	9,277,020		$	5,896,266		$	20,331,429		$	11,781,711

Expenses:
Fees to affiliates (Note 9)	—			812,018			—			812,019			—			1,624,037
General and administrative	2,555,005			539,505			2,369,358			853,940			4,924,363			1,393,445
Depreciation and amortization	4,635,524			2,391,496			4,480,262			2,391,495			9,115,786			4,782,991
Interest expense	3,904,656			2,160,350			2,558,877			2,076,725			6,463,533			4,237,075
Property expenses	1,948,719			1,062,652			1,854,637			1,111,936			3,803,356			2,174,588
Impairment of real estate investment properties (Note 4)	9,157,068			—			349,457			—			9,506,525			—
Impairment of goodwill and intangible assets (Note 3)	34,572,403			—			—			—			34,572,403			—
Reserve for loan guarantee (Note 6)	3,129,290			—			(4,253		)	—			3,125,037			—
Total expenses	59,902,665			6,966,021			11,608,338			7,246,115			71,511,003			14,212,136
Less: Expenses reimbursed by Former Sponsor (Note 9)	—			(87,999		)	—			(148,233		)	—			(236,232		)
Expenses, net	59,902,665			6,878,022			11,608,338			7,097,882			71,511,003			13,975,904

Other income:
Other income (expense):
Interest income	4,217			5,386			605			5,645			4,822			11,031
Income from investments in unconsolidated entities, net	20,753			74,033			125,658			55,955			146,411			129,988
Total other income	24,970			79,419
Other							(4,855		)	—			(4,855		)	—
Total other income, net							121,408			61,600			146,378			141,019
Net loss	$	(48,823,286	)	$	(913,158	)	$	(2,209,910	)	$	(1,140,016	)	$	(51,033,196	)	$	(2,053,174	)

Net loss per share, basic and diluted (Note 2)	$	(2.05	)	$	(0.07	)	$	(0.09	)	$	(0.08	)	$	(2.13	)	$	(0.14	)

Weighted-average number of common shares outstanding, basic and diluted	23,853,212			13,503,650			24,097,402			14,846,259			23,976,325			14,218,770

Distributions declared per common share	$	0.175		$	0.178		$	0.136		$	0.175		$	0.311		$	0.035

See accompanying notes to condensed consolidated financial statements.

RW HOLDINGS NNN REIT, INC.

Condensed Consolidated Statements of Equity

Three Months Ended ~~March 31,~~June 30, 2020 and 2019

(Unaudited)


	Common Stock								Additional Paid-in Capital				Cumulative Distributions and Net Losses				Total Stockholders' Equity				Noncontrolling Interests in the Operating Partnership			Total Equity			Common Stock												Additional Paid-in Capital				Cumulative Distributions and Net Losses				Total Stockholders' Equity				Noncontrolling Interests in the Operating Partnership			Total Equity
	Class C					Class S														Class C								Class S
	Shares		Amounts			Shares	Amounts													Shares							Amounts			Shares			Amounts
Balance, December 31, 2019	23,647,466		$	23,647		186,606	$	187			$	220,714,676			$	(31,168,948	)		$	189,569,562						$	50,603,000		$	240,172,562
Balance, March 31, 2020																											23,660,697		$	23,661			187,640		$	188			$	224,849,288			$	(84,181,336	)		$	140,691,801			$	50,603,000		$	191,294,801
Issuance of common stock	902,583		903			1,034	1				9,240,292				—				9,241,196				—				9,241,196		555,545			555			1,945			2				4,850,486				—				4,851,043			—				4,851,043
Stock compensation expense	5,864		6			—	—		59,578				—				59,584				—			59,584			6,816		7				—		—				69,993				—				70,000				—			70,000
Class P OP Units compensation expense	—		—			—	—		88,783				—				88,783				—			88,783			—		—				—		—				88,784				—				88,784				—			88,784
Offering costs	—		—			—	—		(557,652		)		—				(557,652		)		—			(557,652		)	—		—				—		—				(265,270		)		—				(265,270		)		—			(265,270		)
Reclassification to redeemable common stock	—		—			—	—		4,393,863				—				4,393,863				—			4,393,863			—		—				—		—				—				—				—				—			—
Repurchase of common stock	(895,216	)	(895		)	—	—		(9,090,252		)		—				(9,091,147		)		—			(9,091,147		)	(85,924	)	(86		)		(1,936	)	(2		)		(896,540		)		—				(896,628		)		—			(896,628		)
Distributions declared	—		—			—	—		—				(4,189,102		)		(4,189,102		)		—			(4,189,102		)	—		—				—		—				—				(3,270,291		)		(3,270,291		)		—			(3,270,291		)
Net loss	—		—			—	—		—				(48,823,286		)		(48,823,286		)		—			(48,823,286		)	—		—				—		—				—				(2,209,910		)		(2,209,910		)		—			(2,209,910		)
Balance, March 31, 2020	23,660,697		$	23,661		187,640	$	188	$	224,849,288			$	(84,181,336	)		$	140,691,801			$	50,603,000		$	191,294,801
Balance, June 30, 2020																											24,137,134		$	24,137			187,649		$	188			$	228,696,741			$	(89,661,537	)		$	139,059,529			$	50,603,000		$	189,662,529


	Common Stock								Additional Paid-in Capital				Cumulative Distributions and Net Losses				Total Stockholders' Equity				Noncontrolling Interests in the Operating Partnership			Total Equity			Common Stock										Additional Paid-in Capital				Cumulative Distributions and Net Losses				Total Stockholders' Equity				Noncontrolling Interests in the Operating Partnership			Total Equity
	Class C					Class S														Class C								Class S
	Shares		Amounts			Shares	Amounts													Shares							Amounts			Shares			Amounts
Balance, December 31, 2018	12,943,294		$	12,943		17,594	$	18			$	119,247,245			$	(16,167,437	)		$	103,092,769						$	—		$	103,092,769
Balance, March 31, 2019																											14,201,229		$	14,201			132,517	$	133		$	132,742,525			$	(19,469,289	)		$	113,287,570			$	—		$	113,287,570
Issuance of common stock	1,477,902		1,478			114,923	115				16,155,611				—				16,157,204				—				16,157,204		1,329,089			1,329		33,931		33				13,846,925				—				13,848,287			—				13,848,287
Stock compensation expense	4,921		5			—	—		49,995				—				50,000				—			50,000			5,414		5				—	—			54,995				—				55,000				—			55,000
Offering costs	—		—			—	—		(484,564		)		—				(484,564		)		—			(484,564		)	—		—				—	—			(415,299		)		—				(415,299		)		—			(415,299		)
Repurchase of common stock	(224,888	)	(225		)	—	—		(2,225,762		)		—				(2,225,987		)		—			(2,225,987		)	(222,561	)	(222		)		—	—			(2,217,444		)		—				(2,217,666		)		—			(2,217,666		)
Distributions declared	—		—			—	—		—				(2,388,694		)		(2,388,694		)		—			(2,388,694		)	—		—				—	—			—				(2,605,268		)		(2,605,268		)		—			(2,605,268		)
Net loss	—		—			—	—		—				(913,158		)		(913,158		)		—			(913,158		)	—		—				—	—			—				(1,140,016		)		(1,140,016		)		—			(1,140,016		)
Balance, March 31, 2019	14,201,229		$	14,201		132,517	$	133	$	132,742,525			$	(19,469,289	)		$	113,287,570			$	—		$	113,287,570
Balance, June 30, 2019																											15,313,171		$	15,313			166,448	$	166		$	144,011,702			$	(23,214,573	)		$	120,812,608			$	—		$	120,812,608

See accompanying notes to condensed consolidated financial statements.

RW HOLDINGS NNN REIT, INC.

Condensed Consolidated Statements of Equity

Six Months Ended June 30, 2020 and 2019

(Unaudited)



	Common Stock										Additional Paid-in Capital			Cumulative Distributions and Net Losses			Total Stockholders' Equity			Noncontrolling Interests in the Operating Partnership		Total Equity
	Class C					Class S
	Shares		Amounts			Shares		Amounts
Balance, December 31, 2019	23,647,466		$	23,647		186,606		$	187		$	220,714,676		$	(31,168,948	)	$	189,569,562		$	50,603,000	$	240,172,562
Issuance of common stock	1,458,128		1,458			2,979		3			14,090,778			—			14,092,239			—		14,092,239
Stock compensation expense	12,680		13			—		—			129,570			—			129,583			—		129,583
Class P OP Units compensation expense	—		—			—		—			177,567			—			177,567			—		177,567
Offering costs	—		—			—		—			(822,921		)	—			(822,921		)	—		(822,921		)
Reclassification to redeemable common stock	—		—			—		—			4,393,863			—			4,393,863			—		4,393,863
Repurchase of common stock	(981,140	)	(981		)	(1,936	)	(2		)	(9,986,792		)	—			(9,987,775		)	—		(9,987,775		)
Distributions declared	—		—			—		—			—			(7,459,393		)	(7,459,393		)	—		(7,459,393		)
Net loss	—		—			—		—			—			(51,033,196		)	(51,033,196		)	—		(51,033,196		)
Balance, June 30, 2020	24,137,134		$	24,137		187,649		$	188		$	228,696,741		$	(89,661,537	)	$	139,059,529		$	50,603,000	$	189,662,529



	Common Stock								Additional Paid-in Capital			Cumulative Distributions and Net Losses			Total Stockholders' Equity			Noncontrolling Interests in the Operating Partnership		Total Equity
	Class C					Class S
	Shares		Amounts			Shares	Amounts
Balance, December 31, 2018	12,943,294		$	12,943		17,594	$	18	$	119,247,245		$	(16,167,437	)	$	103,092,769		$	—	$	103,092,769
Issuance of common stock	2,806,991		2,807			148,854	148		30,002,536			—			30,005,491			—		30,005,491
Stock compensation expense	10,335		10			—	—		104,990			—			105,000			—		105,000
Offering costs	—		—			—	—		(899,863		)	—			(899,863		)	—		(899,863		)
Repurchase of common stock	(447,449	)	(447		)	—	—		(4,443,206		)	—			(4,443,653		)	—		(4,443,653		)
Distributions declared	—		—			—	—		—			(4,993,962		)	(4,993,962		)	—		(4,993,962		)
Net loss	—		—			—	—		—			(2,053,174		)	(2,053,174		)	—		(2,053,174		)
Balance, June 30, 2019	15,313,171		$	15,313		166,448	$	166	$	144,011,702		$	(23,214,573	)	$	120,812,608		$	—	$	120,812,608

See accompanying notes to condensed consolidated financial statements.

RW HOLDINGS NNN REIT, INC.

Condensed Consolidated Statements of Cash Flows

(Unaudited)


	Three Months Ended						Six Months Ended
	March 31, 2020			March 31, 2019			June 30, 2020			June 30, 2019
Cash Flows from Operating Activities:
Net loss	$	(48,823,286	)	$	(913,158	)	$	(51,033,196	)	$	(2,053,174	)
Adjustments to reconcile net loss to net cash provided by operating activities:
Depreciation and amortization	4,635,524			2,391,496			9,115,786			4,782,991
Stock compensation expense	160,866			100,000			350,900			176,667
Deferred rents	(370,848		)	(347,684		)	(631,054		)	(683,886		)
Amortization of deferred lease incentives	15,301			15,301			30,602			30,602
Amortization of deferred financing costs	133,240			272,522
Amortization of deferred financing costs and premium							298,283			390,096
Amortization of above-market lease intangibles	49,483			24,261			98,966			48,523
Amortization of below-market lease intangibles	(389,822		)	(118,598		)	(774,589		)	(237,196		)
Impairment of real estate investment properties	9,157,068			—			9,506,525			—
Impairment of goodwill and intangible assets	34,572,403			—			34,572,403			—
Allowance for bad debt	112,916			—
Reserve for loan guarantee	3,129,290			—			3,125,037			—
Unrealized loss on interest rate swap valuation	1,284,967			320,526			1,292,752			874,016
Income from investments in unconsolidated entities	(20,753		)	(74,033		)	(146,411		)	(129,988		)
Distributions from investments in unconsolidated entities	165,031			233,265			334,189			418,730
Change in operating assets and liabilities:
Increase in tenant receivables	(533,824		)	(24,271		)
Decrease in due from affiliates	—			16,838
(Increase) decrease in tenant receivables							(16,688		)	196,660
Increase in prepaid and other assets	(780,042		)	(167,592		)	(606,696		)	(311,094		)
Decrease in accounts payable, accrued and other liabilities	(386,353		)	(28,809		)
(Decrease) increase in accounts payable, accrued and other liabilities							(1,515,624		)	319,774
Decrease in due to affiliate	(170,356		)	(926,328		)	(631,702		)	(936,590		)
Decrease in operating lease right-of-use asset, net of decrease in operating lease liability	6,700			—			13,399			—
Net cash provided by operating activities	1,947,505			773,736			3,382,882			2,886,131

Cash Flows from Investing Activities:
Additions to existing real estate investments	(2,132,535		)	—			(2,170,913		)	—
Additions to intangible assets	(323,690		)	—			(533,041		)	—
Payment of tenant improvements							—			(3,387,699		)
Additions to lease incentives	(990,000		)	—			(990,000		)	—
Refundable purchase deposit							—			(100,000		)
Net cash used in investing activities	(3,446,225		)	—			(3,693,954		)	(3,487,699		)

Cash Flows from Financing Activities:
Borrowings from unsecured credit facility	4,260,000			4,869,000			4,260,000			4,869,000
Repayments of unsecured credit facility	—			(9,800,000		)	—			(13,869,000		)
Proceeds from mortgage notes payable	4,000,000			6,350,000			4,000,000			6,350,000
Principal payments on mortgage notes payable	(1,310,245		)	(13,976,246		)	(2,003,558		)	(14,240,853		)
Proceeds from economic relief notes payable							527,000			—
Principal payments on short-term notes payable	(3,775,250		)	—			(4,800,000		)	—
Payments of deferred financing costs to third parties	(24,997		)	(101,056		)	(56,997		)	(172,797		)
Payments of financing fees to affiliates	—			(63,500		)	—			(63,500		)
Proceeds from issuance of common stock and investor deposits	6,880,682			14,393,574			9,427,526			26,340,968
Payments of offering costs	(557,652		)	(484,564		)	(822,921		)	(899,863		)
Payments of selling commissions on Class S common stock	(4,176		)	(150		)	—			(51,044		)
Repurchases of common stock	(9,091,147		)	(2,225,987		)	(9,987,775		)	(4,443,653		)
Distributions paid to common stockholders	(1,379,751		)	(552,134		)	(3,090,265		)	(1,182,318		)
Net cash used in financing activities	(1,002,536		)	(1,591,063		)
Net cash (used in) provided by financing activities							(2,546,990		)	2,636,940

Net decrease in cash, cash equivalents and restricted cash	(2,501,256		)	(817,327		)
Net (decrease) increase in cash, cash equivalents and restricted cash							(2,858,062		)	2,035,372

Cash, cash equivalents and restricted cash, beginning of period	6,936,930			8,755,928			6,936,930			8,755,928

Cash, cash equivalents and restricted cash, end of period	$	4,435,674		$	7,938,601		$	4,078,868		$	10,791,300

Supplemental Disclosure of Cash Flow Information:
Cash paid for interest	$	1,661,405		$	1,582,395		$	3,367,143		$	2,979,031

Supplemental Schedule of Noncash Investing and Financing Activities:
Reclassification from redeemable common stock	$	4,393,863		$	—
Reclassification from (to) redeemable common stock							$	4,393,863		$	(238,153	)
Reinvested distributions from common stockholders	$	2,360,514		$	1,763,630		$	4,664,713		$	3,664,523
Real estate investments held for sale, net							$	17,926,407		$	—
Assets related to real estate investments held for sale							$	725,990		$	—
Mortgage notes payable related to real estate investments held for sale, net							$	9,549,467		$	—
Liabilities related to real estate investments held for sale							$	196,938		$	—
Increase in share repurchases payable	$	—		$	596,457		$	750,684		$	238,153
Accrued distributions	$	448,837		$	821,300		$	295,585		$	896,291

See accompanying notes to condensed consolidated financial statements.

RW HOLDINGS NNN REIT, INC.

Notes to Condensed Consolidated Financial Statements

(Unaudited)

NOTE 1. BUSINESS AND ORGANIZATION

RW Holdings NNN REIT, Inc. (the “Company”) was incorporated on May 14, 2015 as a Maryland corporation. The Company has the authority to issue 450,000,000 shares of stock, consisting of 50,000,000 shares of preferred stock, $0.001 par value per share, 300,000,000 shares of Class C common stock, $0.001 par value per share, and 100,000,000 shares of Class S common stock, $0.001 par value per share. The Company was formed to primarily invest, directly or indirectly, in real estate owning entities which own single-tenant income-producing properties located in the United States, which are leased to creditworthy tenants under long-term net leases. The Company’s goal is to generate current income for investors and long-term capital appreciation in the value of its properties.

The Company holds its investments in real property through special purpose limited liability companies which are wholly-owned subsidiaries of RW Holdings NNN REIT Operating Partnership, LP, a Delaware limited partnership (the “Operating Partnership”), or Katana Merger Sub, LP (“Merger Sub”), which is described below. The Operating Partnership was formed on January 28, 2016. The Company is the sole general partner of and owned a 99% partnership interest in the Operating Partnership prior to the completion of the Self-Management Transaction (defined below) on December 31, 2019. The Company's wholly-owned subsidiary, Rich Uncles NNN LP, LLC, a Delaware limited liability company formed on May 13, 2016 (“NNN LP”), owned the remaining 1% partnership interest in the Operating Partnership and was the sole limited partner of the Operating Partnership prior to the completion of the Self-Management Transaction on December 31, 2019.

Following ~~the~~ completion of the Self-Management Transaction, the Company, including NNN LP, owns an approximately 87% partnership interest in the Operating Partnership. Daisho OP Holdings, LLC, a formerly wholly-owned subsidiary of BrixInvest (defined below) (“Daisho”) which was spun off from BrixInvest on December 31, 2019, was issued and ~~as of March 31, 2020 and December 31, 2019, holds~~held 657,949.5 units of Class M limited partnership interest (the “Class M OP Units”), or an approximate 12% limited partnership interest, in the Operating ~~Partnership.~~Partnership as of December 31, 2019. Daisho is managed by Messrs. Aaron S. Halfacre, Raymond J. Pacini and ~~Ray~~Raymond Wirta, the Company’s Chief Executive Officer, Chief Financial Officer and Chairman, respectively. The Class M OP Units were distributed to the members of Daisho during 2020. In connection with the Self-Management Transaction, the Company's Chief Executive Officer and Chief Financial Officer were issued an aggregate of 56,029 units of Class P limited partnership interest (the “Class P OP Units”) in the Operating Partnership and thereby own the remaining approximate 1% limited partnership interest in the Operating Partnership.

The Company was externally managed by its former advisor, Rich Uncles NNN REIT Operator, LLC (the “Former Advisor”), a Delaware limited liability company, pursuant to the Second Amended and Restated Advisory Agreement dated August 11, 2017, as amended (the “Advisory Agreement”), through December 31, 2019. The Former Advisor was wholly-owned by the Company’s former sponsor, BrixInvest, LLC (f/k/a Rich Uncles, LLC) (“BrixInvest” or the “Former Sponsor”), a Delaware limited liability company, whose members include Messrs. Halfacre and Wirta. On each of June 24, 2015 and December 31, 2015, the Company issued 10,000 shares of its Class C common stock to the Former Sponsor, for a total of 20,000 shares of Class C common stock, at a purchase price of $10.00 per share. Upon completing the Self-Management Transaction, the Former Sponsor's previously held 10,740 shares of the Company’s Class C common stock were canceled.

On December 31, 2019, pursuant to an Agreement and Plan of Merger dated September 19, 2019 (the “Merger Agreement”), Rich Uncles Real Estate Investment Trust I (“REIT I”) merged with and into Merger Sub, a Delaware limited partnership and wholly-owned subsidiary of the Company, with Merger Sub surviving as a direct, wholly-owned subsidiary of the Company (the “Merger”). At such time, the separate existence of REIT I ceased. As a result, the Company issued 8,042,221.6 shares of its Class C common stock to former shareholders of REIT I. In addition, on December 31, 2019, a self-management transaction was completed, whereby the Company, the Operating Partnership, BrixInvest and Daisho effectuated a Contribution Agreement (the “Contribution Agreement”) pursuant to which the Company acquired substantially all of the assets and assumed certain liabilities of BrixInvest in exchange for 657,949.5 Class M OP Units in the Operating Partnership (the “Self-Management Transaction”). As a result of the completion of the Merger and the Self-Management Transaction, the Company became self-managed (see Note 3).

On July 15, 2015, the Company filed a registration statement on Form S-11 (File No. 333-205684) with the Securities and Exchange Commission (the “SEC”) to register an initial public offering of a maximum of 90,000,000 of its shares of common stock for sale to the public (the “Primary Offering”). The Company also registered a maximum of 10,000,000 of its shares of common stock pursuant to the Company’s distribution reinvestment plan (the “Registered DRP Offering” and together with the Primary Offering, the “Registered Offering”). The SEC declared the Company’s registration statement effective on June 1, 2016, and on July 20, 2016, the Company began offering shares of common stock to the public. Pursuant to the Registered Offering, the Company sold shares of Class C common stock directly to investors, with a minimum investment in shares of $500. Commencing ~~in August 2017, the Company began selling shares of its Class C common stock only to U.S. persons as defined under Rule 903~~

Table of Contents

RW HOLDINGS NNN REIT, INC.

Notes to Condensed Consolidated Financial Statements (continued)

(Unaudited)

in August 2017, the Company began selling shares of its Class C common stock only to U.S. persons as defined under Rule 903 promulgated under the Securities Act of 1933, as amended (the “Securities Act”), and began selling shares of its Class S common stock as a result of the commencement of the Class S Offering (as defined below) to non-U.S. Persons.

On August 11, 2017, the Company began offering up to 100,000,000 shares of Class S common stock exclusively to non-U.S. Persons as defined under Rule 903 promulgated under the Securities Act, pursuant to an exemption from the registration requirements of the Securities Act and in accordance with Regulation S of the Securities Act (the “Class S Offering” and, together with the Registered Offering and the Follow-on Offering (as defined below), the “Offerings”). The Class S common stock has similar features and rights as the Class C common stock, including with respect to voting and liquidation, except that the Class S common stock offered in the Class S Offering may be sold only to non-U.S. Persons and may be sold through brokers or other persons who may be paid upfront and deferred selling commissions and fees.

On December 23, 2019, the Company commenced a follow-on offering pursuant to a new registration statement on Form S-11 (File No. 333-231724) (the “Follow-on Offering” and, together with the Registered Offering, the “Registered Offerings”), which registered the offer and sale of up to $800,000,000 in share value of Class C common stock, including $725,000,000 in share value of Class C common stock pursuant to the primary portion of the Follow-on Offering and $75,000,000 in share value of Class C common stock pursuant to the Company's distribution reinvestment plan. The Company ceased offering shares pursuant to the Registered Offering concurrently with the commencement of the Follow-on Offering.

On January 31, 2020, the Company’s board of directors approved and established an estimated net asset value (“NAV”) per share of the Company’s common stock of $10.27 (unaudited). Effective February 1, 2020, the purchase price per share of the Company’s common stock in the primary portion of the Follow-on Offering and the distribution reinvestment plans was increased from $10.16 (unaudited) to $10.27 (unaudited). Also, commencing February 1, 2020, the purchase price per share in the primary portion of the Class S Offering was increased to $10.27 (unaudited) plus the amount of any applicable upfront commissions and fees, and the NAV per share used for purposes of the share repurchase programs was increased to $10.27 (unaudited).

In response to the significant economic impacts of the COVID-19 pandemic, effective as of the close of business on May 7, 2020, the Company’s board of directors temporarily suspended the primary portion of the Company’s Follow-on Offering and Class S Offering until such time as the board of directors approved and established an updated estimated NAV per share of the Company’s common stock and determined to resume such primary offerings. On May 20, 2020, the Company’s board of directors approved and established an updated estimated NAV per share of the Company’s common stock of $7.00 (unaudited) to reflect the Company's most recent valuation of the Company’s real estate assets, debt and other assets and liabilities. Additional information on the determination of the Company's estimated NAV per share, including the process used to determine its estimated NAV per share, can be found in the Company's Current Report on Form 8-K filed with the SEC on May 22, 2020. With respect to distributions paid to stockholders on May 26, 2020, the purchase price per share of the Company’s common stock in the distribution reinvestment plans was decreased from $10.27 to $7.00. Commencing on June 1, 2020, the Company’s board of directors resumed the primary portions of the Follow-on Offering and the Class S Offering. The purchase price per share in the primary portion of the Follow-on Offering was decreased from $10.27 to $7.00, and the purchase price per share in the primary portion of the Class S Offering was decreased to $7.00 plus the amount of any applicable upfront commissions and fees. The NAV per share used for purposes of future repurchases pursuant to the share repurchase programs was also decreased from $10.27 (unaudited) to $7.00 (unaudited).

Through ~~March 31,~~June 30, 2020, the Company had sold ~~18,790,532~~19,346,077 shares of Class C common stock in the Registered Offerings, including ~~1,756,093~~2,045,330 shares of Class C common stock sold under its registered distribution reinvestment plan, for aggregate gross offering proceeds of ~~$188,922,901,~~$193,763,736, and ~~187,640~~189,585 shares of Class S common stock in the Class S Offering, including ~~3,328~~4,621 shares of Class S common stock sold under its distribution reinvestment plan, for aggregate gross offering proceeds of ~~$1,904,414.~~$1,921,229.

As of ~~March 31,~~June 30, 2020, the Company had invested in (i) 45 operating properties, comprised of: 20 retail properties, 16 office properties and nine industrial properties (including 20 operating properties which were acquired through the Merger on December 31, 2019 and are comprised of: (a) 11 retail properties, (b) six office properties and (c) three industrial properties); (ii) one parcel of land, which currently serves as an easement to one of the Company’s office properties; and (iii) an approximate 72.7% tenant-in-common interest in a Santa Clara office property (the “TIC Interest”). During the second quarter of 2020, the Company determined to sell four of its operating properties, including three retail properties and one industrial property, and classified them as real estate investments held for sale as of June 30, 2020. See Note 4 for additional discussion.

The Company continues to offer shares of common stock under its Offerings. In some states, the Company is required to renew the registration statement for the Follow-on Offering annually or file a new registration statement to continue the Follow-on Offering. The Company may terminate the Offerings at any time.

910

Table of Contents

RW HOLDINGS NNN REIT, INC.

Notes to Condensed Consolidated Financial Statements (continued)

(Unaudited)

NOTE 2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Basis of Presentation and Principles of Consolidation

The accompanying condensed consolidated financial statements have been prepared in accordance with generally accepted accounting principles in the United States of America (“GAAP”) for interim financial statements and the rules and regulations of the SEC. Accordingly, they do not contain all information and footnotes required by GAAP for annual financial statements pursuant to those rules and regulations, although the Company believes that the disclosures made are adequate to make the information not misleading. Such unaudited condensed consolidated financial statements and accompanying notes are the representations of the Company’s management, which is responsible for their integrity and objectivity. These unaudited condensed consolidated financial statements should be read in conjunction with the audited consolidated financial statements as of December 31, 2019 included in the Company’s Annual Report on Form 10-K filed with the SEC on April 6, 2020.

The accompanying unaudited condensed consolidated financial statements have been prepared on the same basis as the annual consolidated financial statements and, in the opinion of management, reflect all adjustments, which are normal and recurring, necessary to fairly state the Company's financial position, results of operations and cash flows. All significant intercompany balances and transactions are eliminated in consolidation. The condensed consolidated balance sheet as of December 31, 2019 included herein was derived from the audited financial statements. The condensed consolidated financial statements do not include all disclosures or notes required by GAAP for complete financial statements.

Use of Estimates

The preparation of the condensed consolidated financial statements and the accompanying notes thereto in conformity with GAAP requires management to make estimates and assumptions that affect the amounts reported in the condensed consolidated financial statements and accompanying notes. These estimates are based on historical experience and, in some cases, assumptions based on current and future market experience, including considerations related to the COVID-19 pandemic (see Notes 3 and 4 for impairment charges related primarily to COVID-19). Actual results may differ from those estimates.

Noncontrolling Interests in Consolidated Entities

The Company accounts for the noncontrolling interests in its Operating Partnership in accordance with the related accounting guidance. Due to the Company's control of the Operating Partnership through its general partnership interest therein and the limited rights of the limited partners, the Operating Partnership, including its wholly-owned subsidiaries, are consolidated with the Company, and the limited partner interests are reflected as noncontrolling interests in the accompanying condensed consolidated balance sheets. The noncontrolling interests were issued on December 31, 2019 and represent non-voting, non-dividend accruing interests with no allocation of profits or losses. As described in Note 3, the interests are not able to be converted or exchanged prior to (i) December 31, 2020, the one-year anniversary of the closing of the Self-Management Transaction (in the case of the Class M OP Units), or (ii) the expiration of the Lockup Period (as defined below) (in the case of the Class P OP Units).

Business Combinations

The Company accounts for business combinations in accordance with Accounting Standards Codification (“ASC”) 805, Business Combinations (“ASC 805”) and applicable Accounting Standard Updates, whereby the total consideration transferred is allocated to the assets acquired and liabilities assumed, including amounts attributable to any non-controlling interests, when applicable, based on their respective estimated fair values as of the date of acquisition. Goodwill represents the excess of consideration transferred over the estimated fair value of the net assets acquired in a business combination.

ASC 805 defines a business as an integrated set of activities and assets (collectively, a “set”) that is capable of being conducted and managed for the purpose of providing a return in the form of dividends, lower costs, or other economic benefits directly to investors or other owners, members, or participants. To be considered a business, the set must include, at a minimum, an input and a substantive process that together significantly contribute to the ability to create output. ASC 805 provides a practical screen to determine when a set would not be considered a business. If the screen is not met and further assessment determines that the set is not a business, then the set is an asset acquisition. The primary difference between a business combination and an asset acquisition is that an asset acquisition requires cost accumulation and allocation at relative fair value. Acquisition costs are capitalized for an asset acquisition and expensed for a business combination (see Note 3 for a description of the Merger and Self-Management Transaction).

1011

Table of Contents

RW HOLDINGS NNN REIT, INC.

Notes to Condensed Consolidated Financial Statements (continued)

(Unaudited)

Revenue Recognition

The Company adopted Financial Accounting Standards Board (“FASB”) Accounting Standards Update (“ASU”) No. 2014-09, Revenue from Contracts with Customers (Topic 606) (“ASU No. 2014-09”), effective January 1, 2018. The Company’s revenue impacted by ASU No. 2014-09 included revenue generated by sales of real estate, other operating income and tenant reimbursements for substantial services earned at the Company’s properties. Such revenues are recognized when the services are provided and the performance obligations are satisfied. Tenant reimbursements, consisting of amounts due from tenants for common area maintenance, property taxes and other recoverable costs, are recognized in rental income subsequent to the adoption of Topic 842, as discussed below, in the period the recoverable costs are incurred. Tenant reimbursements, for which the Company pays the associated costs directly to third-party vendors and is reimbursed by the tenants, are recognized and recorded on a gross basis.

The Company adopted FASB ASU No. 2016-02, Leases (Topic 842), and the related FASB ASU Nos. 2018-10, 2018-11, 2018-20 and 2019-01 effective January 1, 2019, which provide practical expedients, technical corrections and improvements for certain aspects of ASU 2016-02, on a modified retrospective basis (collectively, “Topic 842”). Topic 842 establishes a single comprehensive model for entities to use in accounting for leases and supersedes the existing leasing guidance. Topic 842 applies to all entities that enter into leases. Lessees are required to report assets and liabilities that arise from leases. Lessor accounting has largely remained unchanged; however, certain refinements were made to conform with revenue recognition guidance, specifically related to the allocation and recognition of contract consideration earned from lease and non-lease revenue components. Topic 842 impacts the Company's accounting for leases primarily as a lessor. However, Topic 842 also impacts the Company's accounting as a lessee for an operating lease assumed as a result of the Self-Management Transaction, which was completed on December 31, 2019.

As a lessor, the Company's leases with tenants generally provide for the lease of real estate properties, as well as common area maintenance, property taxes and other recoverable costs. Under Topic 842, the lease of space is considered a lease component while the common area maintenance, property taxes and other recoverable costs billings are considered nonlease components, which fall under revenue recognition guidance in ASU No. 2014-09. However, upon adopting the guidance in Topic 842, the Company determined that its tenant leases met the criteria to apply the practical expedient provided by ASU No. 2018-11 to recognize the lease and non-lease components together as one single component. This conclusion was based on the consideration that (1) the timing and pattern of transfer of the nonlease components and associated lease components are the same, and (2) the lease component, if accounted for separately, would be classified as an operating lease. As the lease of properties is the predominant component of the Company's leasing arrangements, the Company accounted for all lease and nonlease components as one, single component under Topic 842. As a result, the adoption of Topic 842 did not have any impact on the Company's timing or pattern of recognition of rental revenues as compared to previous guidance. To reflect recognition as one lease component, rental income and tenant reimbursements and other lease related property income that meet the requirements of the practical expedient provided by ASU No. 2018-11 have been combined under rental income subsequent to the adoption of Topic 842 in the Company's consolidated statements of operations. For the three months ended ~~March 31,~~June 30, 2020 and 2019, tenant reimbursements included in rental income amounted to ~~$2,360,919~~$1,538,586 and ~~$1,087,860,~~$1,098,603, respectively, and for the six months ended June 30, 2020 and 2019, tenant reimbursements included in rental income amounted to $3,899,505 and $2,186,463, respectively.

The Company recognizes rental income from tenants under operating leases on a straight-line basis over the noncancelable term of the lease when collectability of such amounts is reasonably assured. Recognition of rental income on a straight-line basis includes the effects of rental abatements, lease incentives and fixed and determinable increases in lease payments over the lease term. If the lease provides for tenant improvements, management of the Company determines whether the tenant improvements, for accounting purposes, are owned by the tenant or by the Company.

When the Company is the owner of the tenant improvements, the tenant is not considered to have taken physical possession or have control of the physical use of the leased asset until the tenant improvements are substantially completed. When the tenant is the owner of the tenant improvements, any tenant improvement allowance (including amounts that the tenant can take in the form of cash or a credit against its rent) that is funded is treated as a lease incentive and amortized as a reduction of revenue over the lease term. Tenant improvement ownership is determined based on various factors including, but not limited to:

whether the lease stipulates how a tenant improvement allowance may be spent;

whether the amount of a tenant improvement allowance is in excess of market rates;

whether the tenant or landlord retains legal title to the improvements at the end of the lease term;

Table of Contents

RW HOLDINGS NNN REIT, INC.

Notes to Condensed Consolidated Financial Statements (continued)

(Unaudited)

whether the tenant improvements are unique to the tenant or general-purpose in nature; and

whether the tenant improvements are expected to have any residual value at the end of the lease.

~~Table of Contents~~

~~RW HOLDINGS NNN REIT, INC.~~

~~Notes to Condensed Consolidated Financial Statements (continued)~~

~~(Unaudited)~~

Tenant reimbursements of real estate taxes, insurance, repairs and maintenance, and other operating expenses are recognized as revenue in the period the expenses are incurred and presented gross if the Company is the primary obligor and, with respect to purchasing goods and services from third-party suppliers, has discretion in selecting the supplier and bears the associated credit risk. In instances where the operating lease agreement has an early termination option, the termination penalty is based on a predetermined termination fee or based on the unamortized tenant improvements and leasing commissions.

The Company evaluates the collectability of rents and other receivables on a regular basis based on factors including, among others, payment history, credit rating, the asset type, and current economic conditions. If the Company’s evaluation of these factors indicates it may not recover the full value of the receivable, it provides an allowance against the portion of the receivable that it estimates may not be recovered. This analysis requires the Company to determine whether there are factors indicating a receivable may not be fully collectible and to estimate the amount of the receivable that may not be collected.

Bad Debts and Allowances for Tenant and Deferred Rent Receivables

Since the adoption of Topic 842 on January 1, 2019, the Company's determination of the adequacy of its allowances for tenant receivables includes a binary assessment of whether or not the amounts due under a tenant’s lease agreement are probable of collection. For such amounts that are deemed probable of collection, revenue continues to be recorded on a straight-line basis over the lease term. For such amounts that are deemed not probable of collection, revenue is recorded as the lesser of (i) the amount which would be recognized on a straight-line basis or (ii) cash that has been received from the tenant, with any tenant and deferred rent receivable balances charged as a direct write-off against rental income in the period of the change in the collectability determination. In addition, for tenant and deferred rent receivables deemed probable of collection, the Company also may record an allowance under other authoritative GAAP depending upon the Company's evaluation of the individual receivables, specific credit enhancements, current economic conditions, and other relevant factors. Such allowances are recorded as increases or decreases through rental income in the Company's consolidated statements of operations.

With respect to tenants in bankruptcy, management makes estimates of the expected recovery of pre-petition and post-petition claims in assessing the estimated collectability of the related receivable. In some cases, the ultimate resolution of these claims can exceed one year. When a tenant is in bankruptcy, the Company will record a bad debt allowance for the tenant’s receivable balance and generally will not recognize subsequent rental revenue until cash is received or until the tenant is no longer in bankruptcy and has the ability to make rental payments.

Leasing Costs

Upon adoption of Topic 842, the Company elected to apply the package of practical expedients provided and did not reassess the following as of January 1, 2019: (1) whether any expired or existing contracts are leases or contain leases; (2) the lease classification for any expired or existing leases; and (3) initial direct costs for any existing leases. Under Topic 842, initial direct costs for both lessees and lessors would include only those costs that are incremental to the arrangement and would not have been incurred if the lease had not been obtained. As a result, since January 1, 2019, the Company no longer capitalizes internal leasing costs and third-party legal leasing costs and instead charges these costs to expense as incurred. These expenses are included in legal leasing costs under property expenses in the Company's condensed consolidated statements of operations. The election of the package of practical expedients described above permits the Company to continue to account for its leases that commenced before January 1, 2019 under the previously existing lease accounting guidance for the remainder of their lease terms, and to apply the new lease accounting guidance to leases entered into or acquired commencing or modified after January 1, 2019.

Impairment of Investment in Real Estate Properties

The Company continually monitors events and changes in circumstances that could indicate that the carrying amounts of real estate assets may not be recoverable. When indicators of potential impairment are present that indicate that the carrying amounts of real estate assets may not be recoverable, management assesses whether the carrying value of the assets will be recovered through the future undiscounted operating cash flows expected from the use of and eventual disposition of the property. If, based on the analysis, the Company does not believe that it will be able to recover the carrying value of the asset, the Company records an impairment charge to the extent the carrying value exceeds the estimated fair value of the asset. As more fully discussed in Note 4, the Company recorded impairment charges of ~~$9,157,068~~$349,457 and $9,506,525 related to ~~three~~one and four of its properties, respectively, during the three and six months ended ~~March 31, 2020.~~June 30, 2020, respectively.

1213

Table of Contents

RW HOLDINGS NNN REIT, INC.

Notes to Condensed Consolidated Financial Statements (continued)

(Unaudited)

Other Comprehensive Loss

For all periods presented, other comprehensive loss is the same as net loss.

Per Share Data

The Company reports a dual presentation of basic earnings per share (“Basic EPS”) and diluted earnings per share (“Diluted EPS”). Basic EPS excludes dilution and is computed by dividing net income or loss by the weighted average number of common shares outstanding during the period. Diluted EPS uses the treasury stock method or the if-converted method, where applicable, to compute for the potential dilution that would occur if dilutive securities or commitments to issue common stock were exercised. Diluted EPS is the same as Basic EPS for the three and six months ended ~~March 31,~~June 30, 2020 and 2019 as the Company had a net loss for ~~both~~all reported periods. As of ~~March 31,~~June 30, 2020, there were 657,949.5 Class M OP Units and 56,029 Class P OP Units that are convertible to Class C OP Units (defined below) at a conversion ratio of five Class C OP Units for each one Class M OP Unit or Class P OP Unit, as applicable, after a specified period of time (see Note 3). The holders of Class C OP Units may exchange such Class C OP Units for shares of the Company's Class C common stock on a 1-for-1 basis or, ~~cash,~~ at the Company’s sole and absolute ~~discretion.~~discretion, for cash. The Class M OP Units and Class P OP Units, and the shares of Class C common stock into which they may ultimately be converted, were excluded from the computation of Diluted EPS because their effect would not be dilutive. There were no other outstanding securities or commitments to issue common stock that would have a dilutive effect for the periods then ended.

The Company has presented the basic and diluted net loss per share amounts on the accompanying condensed consolidated statements of operations for Class C and S share classes as a combined common share class. Application of the two-class method for allocating net loss in accordance with the provisions of ASC 260, Earnings per Share, would have resulted in a net loss of ~~$(2.05)~~$(0.09) and ~~$(0.07)~~$(0.06) per share for Class C shares for the three months ended ~~March 31,~~June 30, 2020 and 2019, respectively, and a net loss of ~~$(2.05)~~$(0.09) and ~~$(0.07)~~$(0.10) per share for Class S shares for the three months ended ~~March 31,~~June 30, 2020 and 2019, respectively. The two-class method would have resulted in a net loss per share of $(2.13) and $(0.13) for Class C shares for the six months ended June 30, 2020 and 2019, respectively, and $(2.13) and $(0.18) for Class S shares for the six months ended June 30, 2020 and 2019, respectively. The differences in net loss per share if allocated under this method primarily reflects the lower effective distributions per share for Class S shareholders as a result of the payment of the deferred commission to the Class S distributor of these shares, and also reflects the impact of the timing of the declaration of the distributions relative to the time the shares were outstanding.

Fair Value Disclosures

Fair value is defined as the exchange price that would be received for an asset or paid to transfer a liability (an existing price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants at the measurement date. Valuation techniques used to measure fair value must maximize the use of observable inputs and minimize the use of unobservable inputs. The fair value hierarchy, which is based on three levels of inputs, the first two of which are considered observable and the last unobservable, that may be used to measure fair value, is as follows:

Level 1: quoted prices in active markets for identical assets or liabilities;

Level 2: inputs other than Level 1 that are observable, either directly or indirectly, such as quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the assets or liabilities; and

Level 3: unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets or liabilities.

The fair value for certain financial instruments is derived using valuation techniques that involve significant management judgment. The price transparency of financial instruments is a key determinant of the degree of judgment involved in determining the fair value of the Company’s financial instruments. Financial instruments for which actively quoted prices or pricing parameters are available and for which markets contain orderly transactions will generally have a higher degree of price transparency than financial instruments for which markets are inactive or consist of non-orderly trades. The Company evaluates several factors when determining if a market is inactive or when market transactions are not orderly. The following is a summary of the methods and assumptions used by management in estimating the fair value of each class of financial instrument for which it is practicable to estimate the fair value:

Cash and cash equivalents, restricted cash, tenant receivables, due from affiliates, ~~purchase and other deposits,~~ prepaid expenses and other assets, accounts payable, accrued and other liabilities and due to affiliates: These balances approximate their fair values due to the short maturities of these items.

1314

Table of Contents

RW HOLDINGS NNN REIT, INC.

Notes to Condensed Consolidated Financial Statements (continued)

(Unaudited)

Derivative Instruments: The Company’s derivative instruments are presented at fair value in the accompanying condensed consolidated balance sheets. The valuation of these instruments is determined using a proprietary model that utilizes observable inputs. As such, the Company classifies these inputs as Level 2 inputs. The proprietary model uses the contractual terms of the derivatives, including the period to maturity, as well as observable market-based inputs, including interest rate curves and volatility. The fair values of interest rate swaps are estimated using the market standard methodology of netting the discounted fixed cash payments and the discounted expected variable cash receipts. The variable cash receipts are based on an expectation of interest rates (forward curves) derived from observable market interest rate curves. In addition, credit valuation adjustments, which consider the impact of any credit risks to the contracts, are incorporated in the fair values to account for potential nonperformance risk.

Goodwill and Intangible Assets: The fair value measurements of goodwill and intangible assets are considered Level 3 nonrecurring fair value measurements. For goodwill, fair value measurement involves the determination of fair value of a reporting unit. The Company uses a Monte Carlo simulation model to estimate future performance, generating the fair value of the reporting unit's business. For intangible assets, fair value measurements include assumptions with inherent uncertainty, including projected ~~Offering~~Offerings volumes and related projected revenues and long-term growth rates, among others. The carrying value of intangible assets is at risk of impairment if future projected Offerings proceeds, revenues or long-term growth rates are lower than those currently projected.

Unsecured credit facility and short-term notes payable: The fair values of the Company’s unsecured credit facility and short-term notes payable approximate the carrying values of the unsecured credit facility and short-term notes payable as their interest rates and other terms are comparable to those available in the market place for a similar credit facility and short-term note, respectively.

Mortgage notes payable: The fair value of the Company’s mortgage notes payable is estimated using a discounted cash flow analysis based on management’s estimates of current market interest rates for instruments with similar characteristics, including remaining loan term, loan-to-value ratio, type of collateral and other credit enhancements. Additionally, when determining the fair value of liabilities in circumstances in which a quoted price in an active market for an identical liability is not available, the Company measures fair value using (i) a valuation technique that uses the quoted price of the identical liability when traded as an asset or quoted prices for similar liabilities or similar liabilities when traded as assets or (ii) another valuation technique that is consistent with the principles of fair value measurement, such as the income approach or the market approach. The Company classifies these inputs as Level 3 inputs.

Restricted Cash

Restricted cash is comprised of funds which are restricted for use as required by certain lenders in conjunction with an acquisition or debt financing or modification and for on-site and tenant improvements or property taxes. Restricted cash as of ~~March 31,~~June 30, 2020 and December 31, 2019 amounted to ~~$254,279~~$258,493 and $113,362, respectively.

Pursuant to lease agreements, the Company has obligations to pay for $60,598 and $98,329 in site and tenant improvements to be incurred by tenants as of ~~March 31,~~June 30, 2020 and December 31, 2019, respectively, including a 72.7% share of tenant improvements for the Santa Clara property at both balance sheet dates. At both ~~March 31,~~June 30, 2020 and December 31, 2019, the Company's restricted cash held to fund the improvements totaled $92,684. As of ~~March 31,~~June 30, 2020 and December 31, 2019, the Company also held restricted cash of ~~$161,595~~$165,809 and $20,678, respectively, for lender reserves.

Real Estate Investments Held for Sale

The Company generally considers a real estate investment to be “held for sale” when the following criteria are met: (i) management commits to a plan to sell the property, (ii) the property is available for sale immediately, (iii) the property is actively being marketed for sale at a price that is reasonable in relation to its current fair value, (iv) the sale of the property within one year is considered probable and (v) significant changes to the plan to sell are not expected. Real estate that is held for sale and its related assets are classified as “real estate investment held for sale, net” and “assets related to real estate investment held for sale,” respectively, in the accompanying condensed consolidated balance sheets. Mortgage note payable and other liabilities related to a real estate investment held for sale are classified as “mortgage notes payable related to real estate investments held for sale, net” and “liabilities related to real estate investment held for sale,” respectively, in the accompanying condensed consolidated balance sheets. Real estate investment classified as held for sale is no longer depreciated and is reported at the lower of its carrying value or its estimated fair value less estimated costs to sell. Operating results of properties that were classified as held for sale in the ordinary course of business are included in continuing operations in the Company’s accompanying condensed consolidated statements of operations.

Table of Contents

RW HOLDINGS NNN REIT, INC.

Notes to Condensed Consolidated Financial Statements (continued)

(Unaudited)

Goodwill and Other Intangible Assets

The Company records goodwill when the purchase price of a business combination exceeds the estimated fair value of net identified tangible and intangible assets acquired. The Company evaluates goodwill for possible impairment in accordance with ASC 350, Intangibles–Goodwill and Other on an annual basis, or more frequently when events or changes in circumstances indicate that it is more likely than not that the fair value of a reporting unit has declined below its carrying value. If the carrying amount of the reporting unit exceeds its fair value, an impairment charge is recognized. Due to the impacts of the COVID-19 pandemic, the Company performed an impairment test of ~~goodwill.~~goodwill for the quarter ended March 31, 2020. Since the Company is a single reporting unit, the Company performed a quantitative analysis to compare the estimated fair value of the Company’s net tangible and intangible assets to the preliminary carrying value of its net tangible and intangible assets as of March 31, 2020. The ~~Company~~ recorded a goodwill impairment charge of $33,267,143 ~~for the three months ended March 31, 2020 representing~~represents the excess of the Company’s net book value over its estimated fair ~~value.~~

~~Table~~value as of ~~Contents~~

~~RW HOLDINGS NNN REIT, INC.~~

~~Notes to Condensed Consolidated Financial Statements (continued)~~

~~(Unaudited)~~

March 31, 2020. No goodwill impairment charges were recorded during the three months ended June 30, 2020.

Intangible assets consist of purchased customer-related intangible assets, marketing-related intangible assets, developed technology and other intangible assets. Intangible assets are amortized over their estimated useful lives using the straight-line method ranging from three years to five years. No significant residual value is estimated for intangible assets. An asset is considered impaired if its carrying amount exceeds the future net cash flow the asset is expected to generate. The Company evaluates long-lived assets (including intangible assets) for impairment whenever events or changes in circumstances indicate that the carrying amount of a long-lived asset may not be recoverable. Due to the impacts of the COVID-19 pandemic, the Company evaluated its intangible assets for impairment and recorded an impairment ~~loss~~charge of $1,305,260 for the three months ended March 31, 2020. No impairment charges on intangible assets were recorded during the three months ended June 30, 2020.

See Note 3 for additional information related to goodwill and other intangible assets acquired in connection with the Self-Management Transaction and impairments recorded.

Reclassifications

Certain prior period cash flows from operations account grouping in the condensed consolidated statement of cash flows has been reclassified to conform with the current year presentation. The reclassifications had no impact on net loss.

Restricted Stock Units and Restricted Stock Unit Awards

The fair values of the Operating Partnership's units or restricted stock unit awards issued or granted by the Company are based on the most recent NAV per share of the Company’s common stock on the date of issuance or grant. Operating Partnership units issued as purchase consideration in connection with the Self-Management Transaction discussed in Note 3 are recorded in equity under noncontrolling interests in the Operating Partnership in the Company's condensed consolidated balance sheets as of ~~March 31,~~June 30, 2020 and December 31, 2019 and condensed consolidated statement of equity for the three and six months ended ~~March 31,~~June 30, 2020. For units granted to employees of the Company that are not included in the purchase consideration, the fair value of the award is amortized using the straight-line method over the requisite service period of the award, which is generally the vesting period (see Note 3).

The Company determines the accounting classification of equity instruments (e.g. restricted stock units) that are issued as purchase consideration or part of the purchase consideration in a business combination, as either liability or equity, by first assessing whether the equity instruments meet liability classification in accordance with ASC 480-10, Accounting for Certain Financial Instruments with Characteristics of both Liabilities and Equity (“ASC 480-10”), and then in accordance with ASC 815-40, Accounting for Derivative Financial Instruments Indexed to, and Potentially Settled in, a Company’s Own Stock (“ASC 815-40”). Under ASC 480-10, equity instruments are classified as liabilities if the equity instruments are mandatorily redeemable, obligate the issuer to settle the equity instruments or the underlying shares by paying cash or other assets, or must or may require an unconditional obligation that must be settled by issuing a variable number of shares.

If equity instruments do not meet liability classification under ASC 480-10, the Company assesses the requirements under ASC 815-40, which states that contracts that require or may require the issuer to settle the contract for cash are liabilities recorded at fair value, irrespective of the likelihood of the transaction occurring that triggers the net cash settlement feature. If the equity instruments do not require liability classification under ASC 815-40, in order to conclude equity classification, the Company assesses whether the equity instruments are indexed to its common stock and whether the equity instruments are classified as equity under ASC 815-40 or other applicable GAAP guidance. After all relevant assessments are made, the Company concludes whether the equity instruments are classified as liability or equity. Liability classified equity instruments are required to be accounted for at fair value both on the date of issuance and on subsequent accounting period ending dates, with all changes in fair

Table of Contents

RW HOLDINGS NNN REIT, INC.

Notes to Condensed Consolidated Financial Statements (continued)

(Unaudited)

value after the issuance date recorded in the statements of operations as a gain or loss. Equity classified equity instruments are accounted for at fair value on the issuance date with no changes in fair value recognized after the issuance date.

~~Table of Contents~~

~~RW HOLDINGS NNN REIT, INC.~~

~~Notes to Condensed Consolidated Financial Statements (continued)~~

~~(Unaudited)~~

Recent Accounting Pronouncements

New Accounting Standards Recently Issued and Adopted

In August 2018, the FASB issued ASU No. 2018-13, Fair Value Measurement (Topic 820): Disclosure Framework -Changes to the Disclosure Requirements for Fair Value Measurement (“ASU No. 2018-13”). ASU No. 2018-13 removes the requirement to disclose the amount of and reasons for transfers between Level 1 and Level 2 of the fair value hierarchy, the policy for the timing of transfers between levels and the valuation processes for Level 3 fair value measurements. It also adds a requirement to disclose changes in unrealized gains and losses for the period included in other comprehensive income for recurring Level 3 fair value measurements held at the end of the reporting period and to disclose the range and weighted average of significant unobservable inputs used to develop recurring and nonrecurring Level 3 fair value measurements. For certain unobservable inputs, entities may disclose other quantitative information in lieu of the weighted average if the other quantitative information would be a more reasonable and rational method to reflect the distribution of unobservable inputs used to develop the Level 3 fair value measurement. In addition, public entities are required to provide information about the measurement uncertainty of recurring Level 3 fair value measurements from the use of significant unobservable inputs if those inputs reasonably could have been different at the reporting date. ASU No. 2018-13 is effective for the Company beginning January 1, 2020. Entities were permitted to early adopt either the entire standard or only the provisions that eliminate or modify the requirements. The amendments on changes in unrealized gains and losses, the range and weighted average of significant unobservable inputs used to develop Level 3 fair value measurements, and the narrative description of measurement uncertainty should be applied prospectively for only the most recent interim or annual period presented in the initial fiscal year of adoption. All other amendments should be applied retrospectively to all periods presented upon their effective date. The adoption of ASU No. 2018-13 on January 1, 2020 did not have a material impact on the Company's consolidated financial statements.

~~New Accounting Standards Recently Issued and Not Yet Adopted~~

In April 2020, the FASB issued a FASB Staff Q&A related to Topic 842 and Topic 840: Accounting for Lease Concessions Related to the Effects of the COVID-19 Pandemic (the “Topic 842 Q&A”). The Company adopted the lease accounting standards of Topic 842 beginning January 1, 2019. Under Topic 842, subsequent changes to lease payments that are not stipulated in the original lease contract are generally accounted for as lease modifications. Some contracts may contain explicit or implicit enforceable rights and obligations that require lease concessions if certain circumstances arise that are beyond the control of the parties to the contract. If a lease contract provides enforceable rights and obligations for concessions in the contract and no changes are made to that contract, the concessions are not accounted for under the lease modification guidance in Topic 842. If concessions granted by lessors are beyond the enforceable rights and obligations in the contract, entities would generally account for those concessions in accordance with the lease modification guidance in Topic 842.

Because of the unprecedented and global nature of the COVID-19 pandemic, the FASB staff is aware that it may be exceedingly challenging for entities to determine whether existing contracts provide enforceable rights and obligations for lease concessions and whether those concessions are consistent with the terms of the contract or are modifications to the contract. As such, the FASB staff believes that it would be acceptable for entities to make an election to account for lease concessions related to the effects of the COVID-19 pandemic consistent with how those concessions would be accounted for under Topic 842, as though enforceable rights and obligations for those concessions existed (regardless of whether those enforceable rights and obligations for the concessions explicitly exist in the contract). Consequently, for concessions related to the effects of the COVID-19 pandemic, an entity will not have to analyze each contract to determine whether enforceable rights and obligations for concessions exist in the contract and can elect to apply or not apply the lease modification guidance in Topic 842 to those contracts. This election is available for concessions related to the effects of the COVID-19 pandemic that do not result in a substantial increase in the rights of the lessor or the obligations of the lessee. For example, this election is available for concessions that result in the total payments required by the modified contract being substantially the same as or less than total payments required by the original contract. The FASB staff expects that reasonable judgment will be exercised in making those determinations. Some concessions will provide a deferral of payments with no substantive changes to the consideration in the original contract. A deferral affects the timing, but the amount of the consideration is substantially the same as that required by the original contract.

Table of Contents

RW HOLDINGS NNN REIT, INC.

Notes to Condensed Consolidated Financial Statements (continued)

(Unaudited)

The FASB staff expects that there will be multiple ways to account for those deferrals, none of which the FASB staff believes are more preferable than the others. Two of those methods are: (1) account for the concessions as if no changes to the lease contract were made; under that accounting, a lessor would increase its lease receivable, and a lessee would increase its accounts payable as receivables/payments accrue; in its income statement, a lessor would continue to recognize income, and a lessee would continue to recognize expense during the deferral period; and (2) account for the deferred payments as variable lease payments.

~~Table of Contents~~

~~RW HOLDINGS NNN REIT, INC.~~

~~Notes to Condensed Consolidated Financial Statements (continued)~~

~~(Unaudited)~~

The Company ~~is presently evaluating~~has elected to utilize the ~~accounting elections~~method wherein the concessions result in additional lease receivable during the deferral period as available under Topic 842 Q&A for lease concessions related to the effects of the COVID-19 ~~pandemic and its impact on the Company’s financial statements.~~pandemic. The ~~Company did not have any material~~Company's lease concessions related to the effects of the COVID-19 pandemic ~~that had~~resulted in a ~~material impact to~~receivable of $89,460 on the Company’s condensed consolidated balance sheet as of ~~March 31, 2020 or condensed consolidated statement~~June 30, 2020. Due to the continuing nature of ~~operations~~the COVID-19 pandemic, there may be subsequent impacts from future tenant requests for ~~the three months ended March 31, 2020. However, subsequent to March 31, 2020, several tenants have requested~~ lease concessions or deferrals for future periods. The Company ~~is creating~~maintains an inventory of tenants which have or are expected to request lease concessions. Future lease concessions may have an impact on the Company’s business, financial condition and results of operations, but the ultimate impact will largely depend on future developments with respect to the continued spread and treatment of COVID-19, which the Company cannot accurately predict at this time.

New Accounting Standards Recently Issued and Not Yet Adopted

In March 2020, the FASB issued ASU No. 2020-04, Reference Rate Reform (Topic 848) - Facilitation of the Effects of Reference Rate Reform on Financial Reporting (“ASU 2020-04”). ASU 2020-04 eases the potential burden in accounting for recognizing the effects of reference rate reform on financial reporting. Such challenges include the accounting and operational implications for contract modifications and hedge accounting. ASU 2020-04 provides optional expedients and exceptions for applying GAAP to loan and lease agreements, contracts, hedging relationships, and other transactions affected by reference rate reform. These provisions apply to contract modifications that reference the London Inter-bank Offered Rate (“LIBOR”) or another reference rate expected to be discounted because of reference rate reform.

Qualifying modifications of loan agreements should be accounted for by prospectively adjusting the effective interest rate, and the modification would be considered “minor” so that any existing unamortized deferred loan origination fees and costs would carry forward and continue to be amortized. Qualifying modifications of lease agreements should be accounted for as a continuation of the existing agreement with no reassessments of the lease classification and the discount rate or remeasurements of lease payments that otherwise would be required for modifications not accounted for as separate contracts. ASU 2020-04 also provides numerous optional expedients for hedge accounting. ASU 2020-04 is effective as of March 12, 2020 through December 31, 2022, with adoption permitted as of any date from the beginning of an interim period that includes or is subsequent to March 12, 2020, or prospectively from a date within an interim period that includes or is subsequent to March 12, 2020, up to the date that the financial statements are available to be issued. Once elected, the amendments must be applied prospectively for all eligible contract modifications. The Company is currently evaluating the effect that ASU 2020-04 will have on the Company’s consolidated financial statements.

NOTE 3. MERGER AND SELF-MANAGEMENT TRANSACTION

REIT I Merger Transaction

On December 31, 2019, pursuant to the Merger Agreement, the Company completed the acquisition of REIT I. The Company's stockholders approved the Merger contemplated by the Merger Agreement at the Annual Meeting of Stockholders held on December 17, 2019 (the “Annual Meeting”). The shareholders of REIT I approved the Merger contemplated by the Merger Agreement at REIT I’s Special Meeting of Shareholders, also held on December 17, 2019. On December 31, 2019, REIT I merged with and into Merger Sub, which survived the Merger as the Company's direct, wholly-owned subsidiary. At such time, the separate existence of REIT I ceased. The acquisition primarily included 20 single-tenant commercial properties and related tenant receivables, mortgage notes payable and accounts payable, in exchange for Merger consideration for each of REIT I's common shares (the “REIT I Common Shares”) issued and outstanding immediately prior to the Merger, other than the REIT I Common Shares owned by the Company, which were automatically canceled and retired, and converted into the right to receive one share of the Company's Class C common stock, with any fractional REIT I Common Shares converted into a corresponding number of fractional shares of the Company’s Class C common stock. As a result, the Company issued 8,042,221.6 shares of its Class C common stock to former shareholders of REIT I. As further discussed in Note 5, prior to the merger of REIT I with and into Merger Sub on December 31, 2019, the Company had an approximate 4.8% ownership interest in REIT I.

Table of Contents

RW HOLDINGS NNN REIT, INC.

Notes to Condensed Consolidated Financial Statements (continued)

(Unaudited)

Accounting Treatment

While the Merger transaction was treated legally as a merger of the two entities, for accounting purposes, the transaction was treated as an asset acquisition under GAAP because REIT I did not possess the capability to operate its properties to generate revenue since it had no workforce. It was dependent on its advisor and did not possess the processes to perform asset management, property purchase and sale transactions or the resulting revenue generation on a stand-alone basis. The real estate assets acquired are similar in nature to each other and represent substantially all of the fair value of the assets acquired. While there are some dissimilarities including the nature of the use (retail, industrial and office), each of the properties is subject to a multi-year lease with a single creditworthy tenant and the properties have similar risk profiles, generally including a mortgage secured only by the property. In addition, 17 of the 20 properties (approximately 93% by value as of the transaction date) are located in California and therefore subject to California law and all properties are managed without on-site offices. Merger Sub, not REIT I, was the surviving entity, there was no entity level debt and there was no contingent consideration paid, as would be typical in the purchase of an operating business.

The assets and liabilities acquired in the Merger were recorded at fair value as determined as of December 31, 2019, including normal adjustments for the values of lease-in-place and above/below market leases and premium/discount on outstanding mortgage notes payable. The Company incurred approximately $3,044,000 of acquisition-related transaction costs during 2019. These acquisition-related transaction costs were capitalized to the acquired real estate assets. As the transaction closed on the final day of the year, the Merger did not have an impact on the Company's consolidated statement of operations for the year ended December 31, 2019 (see Unaudited Pro Forma Financial Information Reflecting both the Merger and Self-Management Transaction below).

Purchase Price Allocation

The Company accounted for the Merger in accordance with the accounting standards codification guidance for business combinations, whereby the total purchase price was allocated to the acquired net tangible and intangible assets based on their estimated fair values as of the closing date. As of December 31, 2019, the Company had substantially completed its process for measuring the fair values of the assets acquired and liabilities assumed based on information available as of the closing date.

~~Table of Contents~~

~~RW HOLDINGS NNN REIT, INC.~~

~~Notes to Condensed Consolidated Financial Statements (continued)~~

~~(Unaudited)~~

The following table summarizes the allocation of the purchase price to the fair values assigned to the REIT I assets acquired and liabilities assumed as of December 31, 2019, the Merger closing date. These fair values were based on internal Company and independent external third-party valuations:



Fair Values Assigned	December 31, 2019
Assets:
Real estate property, including above/below lease intangibles	$	151,099,097
Cash and cash equivalents	1,612,331
Tenant receivable	310,169
Prepaid expenses and other assets	51,924
Liabilities:
Mortgage notes payable, net	(62,985,425		)
Accounts payable and other liabilities	(2,243,156		)
Net	87,844,940
Less: Cancellation of investment in REIT I (Note 5)	(3,091,489		)
Capitalized transaction-related costs	(3,044,480		)
Net Assets Acquired	$	81,708,971

Self-Management Transaction

On September 19, 2019, the Company, the Operating Partnership, BrixInvest and Daisho entered into the Contribution Agreement pursuant to which the Company agreed to acquire substantially all of the net assets of BrixInvest in exchange for 657,949.5 Class M OP Units in the Operating Partnership and assumed certain liabilities. On December 31, 2019, the Self-Management Transaction was completed.

Table of Contents

RW HOLDINGS NNN REIT, INC.

Notes to Condensed Consolidated Financial Statements (continued)

(Unaudited)

Prior to the closing of the Self-Management Transaction: (i) substantially all of BrixInvest’s assets and liabilities were contributed to Daisho’s wholly-owned subsidiary, modiv, LLC, a Delaware limited liability company ("modiv, LLC"); and (ii) BrixInvest spun off Daisho to the BrixInvest members (the “Spin Off”). Pursuant to the Self-Management Transaction, Daisho contributed to the Operating Partnership all of the membership interests in modiv, LLC in exchange for the Class M OP Units.

As a result of the Self-Management Transaction, BrixInvest, through its subsidiary, Daisho, transferred all of its operating assets, including but not limited to: (i) all personal property used in or necessary for the conduct of BrixInvest’s business; (ii) intellectual property, goodwill, licenses and sublicenses granted and obtained with respect thereto and certain domain names; (iii) all continuing employees and (iv) certain other assets and liabilities, to modiv, LLC and distributed 100% of the ownership interests in Daisho to the members of BrixInvest in the Spin Off.

BrixInvest had been engaged in the business of serving as the sponsor platform supporting the operations of the Company, REIT I and, prior to October 28, 2019, BRIX REIT, Inc. (“BRIX REIT”), including serving, directly or indirectly, as advisor and asset manager to the Company, REIT I and, until October 28, 2019, BRIX REIT.

As a result of the Merger and the Self-Management Transaction, effective December 31, 2019, the Company, its Former Advisor and BrixInvest, which wholly owned the Company's Former Advisor, mutually agreed to terminate the Advisory Agreement, and the Company became self-managed. Accordingly, disclosures with regard to the Advisory Agreement elsewhere in this Quarterly Report on Form 10-Q pertain only to transactions with the Company's Former Advisor through December 31, 2019.

Amendments to Operating Partnership Agreement

On December 31, 2019, the Company, the Operating Partnership and NNN LP entered into the Second Amended and Restated Agreement of Limited Partnership (the “Amended OP Agreement”), which amended the Amended and Restated Agreement of Limited Partnership of the Operating Partnership dated August 11, 2017. The amendments included amending the name of the Operating Partnership from “Rich Uncles NNN Operating Partnership, LP” to “RW Holdings NNN REIT Operating Partnership, LP” and providing the terms of the Class M OP Units and Class P OP Units issued in connection with the Self-Management Transaction and further described below.

~~Table of Contents~~

~~RW HOLDINGS NNN REIT, INC.~~

~~Notes to Condensed Consolidated Financial Statements (continued)~~

~~(Unaudited)~~

The Class M OP Units were issued to Daisho on December 31, 2019 in connection with the Self-Management Transaction and are non-voting, non-dividend accruing, and are not able to be converted or exchanged prior to the one-year anniversary of the completion of the Self-Management Transaction. Investors holding units in BrixInvest received Daisho units in a ratio of 1:1 for an aggregate of 657,949.5 Daisho units. ~~Prior to the one-year anniversary of the completion of the Self-Management Transaction,~~During 2020, Daisho ~~plans to distribute~~distributed the Class M OP Units to its members and the Class M OP Units will become convertible into units of Class C limited partnership interest in the Operating Partnership (“Class C OP Units”) at a conversion ratio of five Class C OP Units for each one Class M OP Unit, subject to a reduction in the conversion ratio (which reduction will vary depending upon the amount of time held) if the exchange occurs prior to the four-year anniversary of the completion of the Self-Management Transaction. In the event that the Class M OP Units are converted into Class C OP Units prior to December 31, 2023, such Class M OP Units shall be exchanged at the rate indicated below:



Date of Exchange		Early Conversion Rate
From December 31, 2020 to December 30, 2021		50% of the Class M conversion ratio
From December 31, 2021 to December 30, 2022		60% of the Class M conversion ratio
From December 31, 2022 to December 30, 2023		70% of the Class M conversion ratio

The Class M OP Units are eligible for an increase in the conversion ratio (conversion ratio enhancement) if the Company achieves both of the targets for assets under management (“AUM”) and adjusted funds from operations (“AFFO”) in a given year as set forth below:



	Hurdles
	AUM		AFFO Per Share		Class M
	($ in billions)		($)		Conversion Ratio
Initial Conversion Ratio					1:5.00
Fiscal Year 2021	$	0.860	$	0.59	1:5.75
Fiscal Year 2022	$	1.175	$	0.65	1:7.50
Fiscal Year 2023	$	1.551	$	0.70	1:9.00

Table of Contents

RW HOLDINGS NNN REIT, INC.

Notes to Condensed Consolidated Financial Statements (continued)

(Unaudited)

Based on the current conversion ratio of five Class C OP Units for each one Class M OP Unit, if a Class M OP Unit is converted on or after December 31, 2023, and based on the current NAV per share of $7.00, a Class M OP Unit would be valued at $35.00. The current NAV does not impact the early conversion rate or the future conversion enhancement ratio of the Class M and Class P OP Units.

The Company also issued a portion of the Class P OP Units described below in connection with the Self-Management Transaction. The Class P OP Units are intended to be treated as “profits interests” in the Operating Partnership, which are non-voting, non-dividend accruing, and are not able to be transferred or exchanged prior to the earlier of (1) March 31, 2024, (2) a change of control (as defined in the Amended OP Agreement), or (3) the date of the recipient's involuntary termination (as defined in the relevant award agreement for the Class P OP Units) (collectively, the “Lockup Period”). Following the expiration of the Lockup Period, the Class P OP Units are convertible into Class C OP Units at a conversion ratio of five Class C OP Units for each one Class P OP Unit; provided, however, that the foregoing conversion ratio shall be subject to increase on generally the same terms and conditions as the Class M OP Units, as set forth above.

The Company issued a total of 56,029 Class P OP Units to Messrs. Halfacre and Pacini, including 26,318 Class P OP Units issued in exchange for Messrs. Halfacre's and Pacini's agreements to forfeit a similar number of restricted units in BrixInvest in connection with the Self-Management Transaction. The remaining 29,711 Class P OP Units were issued to these executives as a portion of their incentive compensation for 2020 in connection with their entry into restrictive covenant agreements. ~~As of March 31, 2020, the approximate gross value of the~~The 29,711 Class P OP Units ~~was~~were valued based on the estimated NAV per share of $10.16 when issued on December 31, 2019 and the expected minimum conversion ratio of five Class C OP Units for each one Class P OP Unit, which resulted in a valuation of $1,509,319. This amount is amortized on a straight-line basis over 51 months through March 31, 2024, the expected vesting date of the units, as a periodic charge to stock compensation expense. During the three and six months ended ~~March 31,~~June 30, 2020, the Company amortized and charged ~~$88,783~~$88,784 and $177,567, respectively, to stock compensation expense. The unamortized value of these units was ~~$1,420,536~~$1,331,752 as of ~~March 31,~~June 30, 2020.

~~Table of Contents~~

~~RW HOLDINGS NNN REIT, INC.~~

~~Notes to Condensed Consolidated Financial Statements (continued)~~

~~(Unaudited)~~

Under the Amended OP Agreement, once the Class M OP Units or Class P OP Units are converted into Class C OP Units, they will be exchangeable for the Company’s shares of Class C common stock on a 1-for-1 basis, or for cash at the sole and absolute discretion of the Company. The Company recorded the ownership interest of the Class M OP Units and Class P OP Units as noncontrolling interests in the Operating Partnership representing a combined total of approximately 13% of equity in the Operating Partnership.

Registration Rights Agreement

On December 31, 2019, the Company, the Operating Partnership and Daisho entered into a Registration Rights Agreement pursuant to which Daisho (or any successor holder) has the right, after one year from the date of the Self-Management Transaction, to request that the Company register for resale, under the Securities Act, shares of the Company's Class C common stock issued or issuable to such holder in exchange for the Class C OP Units as described above.

Accounting Treatment

In accordance with GAAP, the Company accounted for the Self-Management Transaction as an acquisition of a business in accordance with the accounting standards codification guidance for business combinations because the parties to the transaction were not under common control and the acquisition was for an integrated set of activities and assets, consisting of inputs (executives and staff with knowledge and experience) and processes (operating a real estate investment trust and online investor website platform) that contribute to the creation of outputs (real estate transactions, asset management and generation of investors). Therefore, the total consideration transferred was allocated to the acquired net tangible and intangible assets based on their estimated fair values at December 31, 2019.

The fair value measurement of the consideration transferred was based on significant inputs not observable in the market and thus represent a Level 3 measurement as discussed in Note 2. The key assumptions used in estimating the fair value of the Class M OP Units and the Class P OP Units included projections for (i) property acquisitions and changes in property values, (ii) new investors, and (iii) follow on investments by existing stockholders. The consideration transferred in the Self-Management Transaction was determined to have a fair value of $50,603,000 based on a probability weighted analysis of achieving the requisite AUM and AFFO hurdles. The Class M OP Units and the 26,318 Class P OP Units issued in connection with the Self-Management Transaction were treated as permanent equity of the Company for accounting purposes because the Class M OP Units and the Class P OP Units are not mandatorily redeemable by the Company. In addition, there is no unconditional obligation to issue a variable number of shares; the Class M OP Units and the Class P OP Units are issued in the form of shares and as such would not represent a financial instrument other than an outstanding share that embodies a conditional obligation, and they do not

Table of Contents

RW HOLDINGS NNN REIT, INC.

Notes to Condensed Consolidated Financial Statements (continued)

(Unaudited)

possess the characteristics of freestanding derivatives. Moreover, they are not redeemable for cash or other assets at the option of the holder or upon the occurrence of an event that is not solely within the control of the Company. The Class M OP Units and the Class P OP Units are a single financial instrument, including the conversion ratio enhancement, which cannot be detached and is not separately exercisable.

As of December 31, 2019, the Company had substantially completed its process for measuring the fair values of the assets acquired and liabilities assumed based on information available as of the closing date. The Company incurred $1,468,913 in costs in connection with the Self-Management Transaction, which were included in the consolidated statement of operations for the year ended December 31, 2019 and an additional ~~$245,886~~$8,460 and $201,920 in post-closing costs during the three and six months ended ~~March 31, 2020.~~

~~Table of Contents~~

~~RW HOLDINGS NNN REIT, INC.~~

~~Notes to Condensed Consolidated Financial Statements (continued)~~

~~(Unaudited)~~

June 30, 2020, respectively.

Purchase Price Allocation

The following table summarizes the allocation of the purchase price to the fair values assigned to the BrixInvest assets acquired and liabilities assumed as of December 31, 2019, the closing date of the Self-Management Transaction. These fair values were based on internal Company and independent external third-party valuations:



Fair Values Assigned	December 31, 2019
Assets:
Cash and cash equivalents	$	(204,176	)
Prepaid expenses and other assets	(305,212		)
Operating lease right-of-use asset	(2,386,877		)
Intangible assets	(7,700,000		)
Liabilities:
Short-term notes payable	4,800,000
Due to affiliates	630,820
Bank line of credit	800,000
Accounts payable and other liabilities	2,070,968
Operating lease liability	2,386,877
Net liabilities assumed	92,400
Less: Cancellation of investment in the Company	(107,400		)
Add: Contribution of Class M OP Units and Class P OP Units	50,603,000
Goodwill	$	50,588,000

As the transaction closed on the final day of 2019, such purchase accounting adjustments did not have any impact on the Company's consolidated statement of operations for the year ended December 31, 2019 (~~see Unaudited Pro Forma Financial Information Reflecting both the Merger and Self-Management Transaction below~~).

Prior to the closing of the Self-Management Transaction, BrixInvest held 10,740 shares of Class C common stock in the Company, purchased at $10.00 per share. These shares were canceled in connection with the Self-Management Transaction.

Goodwill

The goodwill recognized was primarily attributable to the Company's ability to be self-managed, the value of the workforce which includes growth opportunities, from both existing and new investment, income streams and the ability to offer new products, the investor platform acquired from BrixInvest and its expected synergies resulting from the Self-Management Transaction and the Merger. Key areas of expected cost synergies include increased purchasing power for acquiring properties, lower financing costs and administrative efficiencies. Goodwill is expected to be mostly non-deductible for tax purposes. As permitted under ASC 805 for business combinations, the Company recorded goodwill because the purchase price of the Self-Management Transaction exceeded the estimated fair value of net identified tangible and intangible assets acquired.

The current COVID-19 pandemic in the United States and globally, and the magnitude and uncertain duration of the economic impacts have resulted in challenges in attracting investor equity during this period of economic weakness and volatility. The disruption in the Company's Offerings is expected to have a protracted impact on capital raising, and the recessionary pressures on the economy have resulted in real estate market uncertainty and an approximate 14% decrease in the estimated fair value of the Company’s real estate properties as of April 30, 2020 as compared with the estimated fair value of the Company’s real estate properties as of December 31, 2019 (see “~~Updated Estimated~~discussion of the Company's updated estimated NAV ~~Per Share, Temporary Suspension of Primary Offerings and Resumption of Primary Offerings~~”per share approved on May 20, 2020 above in Note 111). Given these circumstances, the Company has revised its capital raise projections, its projections of new investment and other factors contributing to the Company's analysis of estimated fair value of its consolidated business operations. Since the Company is a single reporting unit, the Company performed a quantitative analysis to compare the estimated

Table of Contents

RW HOLDINGS NNN REIT, INC.

Notes to Condensed Consolidated Financial Statements (continued)

(Unaudited)

fair value of the Company’s net tangible and intangible assets, including the estimated fair value of the business acquired from its Former Sponsor, to the carrying value of its net tangible and intangible assets as of March 31, 2020. Since the estimated fair value of the Company’s net tangible and intangible assets was less than the carrying amount of its net tangible and intangible assets, the Company recorded a goodwill impairment charge of $33,267,143 for the ~~three months~~quarter ended March 31, 2020 which is reflected in the Company’s net loss for the six months ended June 30, 2020.

~~Table of Contents~~

~~RW HOLDINGS NNN REIT, INC.~~

~~Notes to Condensed Consolidated Financial Statements (continued)~~

~~(Unaudited)~~

The net carrying amount of goodwill as of ~~March 31,~~June 30, 2020 and December 31, 2019 is as follows:

March 31, 2020 December 31, 2019
Goodwill $ 17,320,857
$ 50,588,000



	June 30, 2020		December 31, 2019
Goodwill	$	17,320,857	$	50,588,000

Intangible Assets Acquired

The allocation of the purchase price to the net assets acquired resulted in the recognition of $7,700,000 of intangible assets as of the closing date. The fair values of the acquired investor lists and developed technology assets, primarily the investor online platform, were determined using the adjusted cost approach, which approximates fair value. The useful lives of the intangible assets were determined based on the period of expected cash flows used to measure the fair value of the intangible assets adjusted as appropriate for entity-specific factors including legal, regulatory, contractual, competitive, economic, and/or other factors that may limit the useful life of the respective intangible asset.

Intangible assets, net as of ~~March 31,~~June 30, 2020 and December 31, 2019 and related useful lives are as follows:


Intangible Assets	Weighted-Average Useful Life	March 31, 2020			December 31, 2019		Weighted-Average Useful Life	June 30, 2020			December 31, 2019
Investor list, net	5.0 years	$	3,494,740		$	4,800,000	5.0 years	$	3,494,740		$	4,800,000
Web services technology, domains and licenses	3.0 years	3,223,690			2,900,000		3.0 years	3,433,041			2,900,000
		6,718,430			7,700,000			6,927,781			7,700,000
Accumulated amortization		(487,219		)	—			(925,989		)	—
Net		$	6,231,211		$	7,700,000		$	6,001,792		$	7,700,000

During the three and six months ended ~~March 31,~~June 30, 2020, the Company acquired additional web services technology intangible assets of ~~$323,690.~~$209,351 and $533,041, respectively. Amortization expense for the three and six months ended ~~March 31,~~June 30, 2020 amounted to ~~$487,219.~~$438,770 and $925,989, respectively.

As discussed previously, the COVID-19 pandemic has caused significant disruptions in the economy and uncertainties in the investment markets. Based on the impacts on the Company's investors and the economy, the Company evaluated the fair value of intangibles to determine if they exceeded the respective carrying values and determined that a portion of the investor list would no longer be viable and, therefore, an impairment charge of $1,305,260 was recorded for the ~~three~~quarter ended March 31, 2020 which is reflected in the Company’s net loss for the six months ended ~~March 31,~~June 30, 2020.

The estimated amortization expense for the succeeding fiscal years is as follows: ~~April~~July to December 2020, ~~$1,319,829;~~$921,648; 2021, ~~$1,759,772;~~$1,843,295; 2022, ~~$1,759,772;~~$1,843,295; 2023, ~~$706,630;~~$756,434; and 2024, ~~$685,208~~$637,120.

NOTE 4. REAL ESTATE INVESTMENTS, NET

As of ~~March 31,~~June 30, 2020, the Company’s real estate investment portfolio consisted of (i) 4541 operating properties (including 2017 operating properties acquired in connection with the Merger on December 31, 2019) located in 14 states ~~consisting of: 20~~including: 17 retail properties, 16 office properties and ~~nine~~eight industrial properties, (ii) one parcel of land, which currently serves as an easement to one of the Company’s office properties and (iii) a 72.7% undivided TIC Interest in an office property in Santa Clara, CA, as discussed in Note 5.

2223

Table of Contents

RW HOLDINGS NNN REIT, INC.

Notes to Condensed Consolidated Financial Statements (continued)

(Unaudited)

The following table provides summary information regarding the Company’s real estate portfolio as of ~~March 31,~~June 30, 2020:


Property	Location	Acquisition Date	Property Type	Land, Buildings and Improvements		Tenant Origination and Absorption Costs		Accumulated Depreciation and Amortization			Total Investment in Real Estate Property, Net		Location	Acquisition Date	Property Type	Land, Buildings and Improvements		Tenant Origination and Absorption Costs		Accumulated Depreciation and Amortization			Total Investment in Real Estate Property, Net
Accredo Health	Orlando, FL	6/15/2016	Office	$	9,855,847	$	1,269,349	$	(1,871,480	)	$	9,253,716	Orlando, FL	6/15/2016	Office	$	9,855,847	$	1,269,349	$	(1,988,113	)	$	9,137,083
Walgreens	Stockbridge, GA	6/21/2016	Retail	4,147,948		705,423		(1,267,978		)	3,585,393
Dollar General	Litchfield, ME	11/4/2016	Retail	1,281,812		116,302		(135,823		)	1,262,291		Litchfield, ME	11/4/2016	Retail	1,281,812		116,302		(145,884		)	1,252,230
Dollar General	Wilton, ME	11/4/2016	Retail	1,543,776		140,653		(173,824		)	1,510,605		Wilton, ME	11/4/2016	Retail	1,543,776		140,653		(186,700		)	1,497,729
Dollar General	Thompsontown, PA	11/4/2016	Retail	1,199,860		106,730		(130,501		)	1,176,089		Thompsontown, PA	11/4/2016	Retail	1,199,860		106,730		(140,168		)	1,166,422
Dollar General	Mt. Gilead, OH	11/4/2016	Retail	1,174,188		111,847		(125,121		)	1,160,914		Mt. Gilead, OH	11/4/2016	Retail	1,174,188		111,847		(134,389		)	1,151,646
Dollar General	Lakeside, OH	11/4/2016	Retail	1,112,872		100,857		(128,413		)	1,085,316		Lakeside, OH	11/4/2016	Retail	1,112,872		100,857		(137,925		)	1,075,804
Dollar General	Castalia, OH	11/4/2016	Retail	1,102,086		86,408		(124,766		)	1,063,728		Castalia, OH	11/4/2016	Retail	1,102,086		86,408		(134,008		)	1,054,486
Dana (1)	Cedar Park, TX	12/27/2016	Industrial	6,208,511		1,210,874		(1,614,815		)	5,804,570		Cedar Park, TX	12/27/2016	Industrial	6,802,876		531,439		(1,688,477		)	5,645,838
Northrop Grumman	Melbourne, FL	3/7/2017	Office	12,382,991		1,341,199		(2,381,713		)	11,342,477		Melbourne, FL	3/7/2017	Office	12,382,991		1,341,199		(2,577,470		)	11,146,720
exp US Services	Maitland, FL	3/27/2017	Office	6,056,668		388,248		(665,302		)	5,779,614		Maitland, FL	3/27/2017	Office	6,056,668		388,248		(721,294		)	5,723,622
Harley	Bedford, TX	4/13/2017	Retail	13,178,288		—		(993,943		)	12,184,345		Bedford, TX	4/13/2017	Retail	13,178,288		—		(1,080,657		)	12,097,631
Wyndham	Summerlin, NV	6/22/2017	Office	10,406,483		669,232		(904,354		)	10,171,361		Summerlin, NV	6/22/2017	Office	10,406,483		669,232		(992,977		)	10,082,738
Williams Sonoma	Summerlin, NV	6/22/2017	Office	8,079,612		550,486		(824,788		)	7,805,310		Summerlin, NV	6/22/2017	Office	8,079,612		550,486		(902,677		)	7,727,421
Omnicare	Richmond, VA	7/20/2017	Industrial	7,262,747		281,442		(649,024		)	6,895,165		Richmond, VA	7/20/2017	Industrial	7,262,747		281,442		(710,174		)	6,834,015
EMCOR	Cincinnati, OH	8/29/2017	Office	5,960,610		463,488		(469,614		)	5,954,484		Cincinnati, OH	8/29/2017	Office	5,960,610		463,488		(514,464		)	5,909,634
Husqvarna	Charlotte, NC	11/30/2017	Industrial	11,840,200		1,013,948		(845,830		)	12,008,318		Charlotte, NC	11/30/2017	Industrial	11,840,200		1,013,948		(935,104		)	11,919,044
AvAir	Chandler, AZ	12/28/2017	Industrial	27,357,900		—		(1,590,580		)	25,767,320		Chandler, AZ	12/28/2017	Industrial	27,357,900		—		(1,764,098		)	25,593,802
3M	DeKalb, IL	3/29/2018	Industrial	14,762,819		2,356,361		(2,542,582		)	14,576,598		DeKalb, IL	3/29/2018	Industrial	14,762,819		2,356,361		(2,853,917		)	14,265,263
Cummins	Nashville, TN	4/4/2018	Office	14,465,491		1,536,998		(1,556,016		)	14,446,473		Nashville, TN	4/4/2018	Office	14,465,491		1,536,998		(1,754,657		)	14,247,832
Northrop Grumman Parcel	Melbourne, FL	6/21/2018	Land	329,410		—		—			329,410		Melbourne, FL	6/21/2018	Land	329,410		—		—			329,410
24 Hour Fitness (1)	Las Vegas, NV	7/27/2018	Retail	5,820,268		1,204,973		(766,662		)	6,258,579		Las Vegas, NV	7/27/2018	Retail	6,848,966		176,275		(825,644		)	6,199,597
Texas Health	Dallas, TX	9/13/2018	Office	6,976,703		713,221		(458,357		)	7,231,567		Dallas, TX	9/13/2018	Office	6,976,703		713,221		(532,685		)	7,157,239
Bon Secours	Richmond, VA	10/31/2018	Office	10,388,751		800,356		(638,721		)	10,550,386		Richmond, VA	10/31/2018	Office	10,388,751		800,356		(751,926		)	10,437,181
Costco	Issaquah, WA	12/20/2018	Office	27,292,418		2,765,136		(1,677,641		)	28,379,913		Issaquah, WA	12/20/2018	Office	27,330,797		2,765,136		(2,002,991		)	28,092,942
Taylor Fresh Foods	Yuma, AZ	10/24/2019	Industrial	34,194,370		2,894,017		(605,767		)	36,482,620		Yuma, AZ	10/24/2019	Industrial	34,194,370		2,894,017		(936,185		)	36,152,202
Chevron Gas Station	San Jose, CA	12/31/2019	Retail	4,054,759		145,577		(15,158		)	4,185,178		San Jose, CA	12/31/2019	Retail	4,054,759		145,577		(30,317		)	4,170,019
Levins	Sacramento, CA	12/31/2019	Industrial	4,429,390		221,927		(55,152		)	4,596,165		Sacramento, CA	12/31/2019	Industrial	4,429,390		221,927		(110,304		)	4,541,013
Chevron Gas Station	Roseville, CA	12/31/2019	Retail	3,648,571		136,415		(29,757		)	3,755,229		Roseville, CA	12/31/2019	Retail	3,648,571		136,415		(59,513		)	3,725,473
Island Pacific Supermarket	Elk Grove, CA	12/31/2019	Retail	2,560,311		197,495		(24,754		)	2,733,052
Dollar General	Bakersfield, CA	12/31/2019	Retail	4,899,714		261,630		(36,783		)	5,124,561		Bakersfield, CA	12/31/2019	Retail	4,899,714		261,630		(73,566		)	5,087,778
Rite Aid	Lake Elsinore, CA	12/31/2019	Retail	6,842,089		420,441		(38,671		)	7,223,859
PMI Preclinical	San Carlos, CA	12/31/2019	Office	9,672,174		408,225		(51,080		)	10,029,319		San Carlos, CA	12/31/2019	Office	9,672,174		408,225		(102,161		)	9,978,238
EcoThrift	Sacramento, CA	12/31/2019	Retail	5,550,226		273,846		(74,370		)	5,749,702		Sacramento, CA	12/31/2019	Retail	5,550,226		273,846		(148,740		)	5,675,332
GSA (MSHA)	Vacaville, CA	12/31/2019	Office	3,112,076		243,307		(34,629		)	3,320,754		Vacaville, CA	12/31/2019	Office	3,112,076		243,307		(69,257		)	3,286,126
PreK Education	San Antonio, TX	12/31/2019	Retail	12,447,287		447,927		(149,857		)	12,745,357		San Antonio, TX	12/31/2019	Retail	12,447,287		447,927		(299,714		)	12,595,500
Dollar Tree	Morrow, GA	12/31/2019	Retail	1,320,367		73,298		(17,728		)	1,375,937		Morrow, GA	12/31/2019	Retail	1,320,367		73,298		(35,455		)	1,358,210
Dinan Cars (1)	Morgan Hill, CA	12/31/2019	Industrial	4,944,501		—		(33,878		)	4,910,623
Solar Turbines	San Diego, CA	12/31/2019	Office	7,133,241		284,026		(301,065		)	7,116,202		San Diego, CA	12/31/2019	Office	7,133,241		284,026		(602,129		)	6,815,138
Wood Group	San Diego, CA	12/31/2019	Office	9,731,220		392,955		—			10,124,175		San Diego, CA	12/31/2019	Office	9,731,220		392,955		—			10,124,175
ITW Rippey	El Dorado, CA	12/31/2019	Industrial	7,071,143		304,387		—			7,375,530		El Dorado, CA	12/31/2019	Industrial	7,071,143		304,387		—			7,375,530
Dollar General	Big Spring, TX	12/31/2019	Retail	1,281,683		76,351		(12,742		)	1,345,292		Big Spring, TX	12/31/2019	Retail	1,281,683		76,351		(25,484		)	1,332,550
Gap	Rocklin, CA	12/31/2019	Office	8,378,276		360,377		(119,827		)	8,618,826		Rocklin, CA	12/31/2019	Office	8,378,276		360,377		(239,653		)	8,499,000
L-3 Communications	San Diego, CA	12/31/2019	Office	11,631,857		454,035		(117,706		)	11,968,186		San Diego, CA	12/31/2019	Office	11,631,857		454,035		(235,412		)	11,850,480
Sutter Health	Rancho Cordova, CA	12/31/2019	Office	29,555,055		1,616,610		(270,087		)	30,901,578		Rancho Cordova, CA	12/31/2019	Office	29,555,055		1,616,610		(540,174		)	30,631,491
Walgreens	Santa Maria, CA	12/31/2019	Retail	5,223,442		335,945		(33,240		)	5,526,147		Santa Maria, CA	12/31/2019	Retail	5,223,442		335,945		(66,480		)	5,492,907
				$	387,870,011	$	27,482,322	$	(24,560,099	)	$	390,792,234				$	371,036,604	$	24,450,830	$	(27,050,943	)	$	368,436,491

(1) See impairment charges discussion below.

2324

Table of Contents

RW HOLDINGS NNN REIT, INC.

Notes to Condensed Consolidated Financial Statements (continued)

(Unaudited)

Impairment Charges

During late March 2020, the Company learned that there would be a substantial impact on the commercial real estate market and specifically on fitness centers due to the COVID-19 pandemic and the requirement of an indefinite and potentially extended period of store ~~closures, and~~closures. We expected that 24 Hour Fitness USA, Inc. (“24 Hour Fitness”) would have significant difficulty in making rent payments. On March 31, 2020, the Company received written notice that due to circumstances beyond their control, including the response to the COVID-19 pandemic and directives and mandates of various governmental authorities, the Las Vegas, ~~Nevada~~NV 24 Hour Fitness store leased from the Company had been closed on or about March 17, 2020 and remained closed as of the date of the tenant's notice. The tenant's notice stated that it would not make the April 2020 rent payment. The Company's special purpose subsidiary, which owns the property, immediately initiated negotiations with the tenant; however, no further rent payments were received and on June 15, 2020, the Company received written notice that the lease was formally rejected in connection with 24 Hour Fitness' Chapter 11 bankruptcy proceeding and the premises were surrendered to the Company's subsidiary.

On April 1, 2020, the Company’s special purpose subsidiary initiated negotiations with the lender on the property regarding the special purpose subsidiary's request for a deferral of mortgage payments until the tenant ~~resumes~~resumed paying rent. The lender on this property did not agree to provide any substantial mortgage relief to the Company's special purpose subsidiary, but rather agreed to only temporarily reduce its $32,000 monthly mortgage payment by $8,000 for the next four monthly payments. If the Company's special purpose subsidiary cannot find a replacement tenant, then the Company's special purpose subsidiary may allow the lender to foreclose on the property and take possession. As such, the Company concluded that it was necessary to record an impairment charge to reduce the net book value of the property to its estimated fair value.

In addition, the Company determined that the effects of the COVID-19 pandemic on the overall economy and commercial real estate market ~~are expected to~~would have negative impacts on the Company's ability to re-lease two vacant properties, the property formerly leased to Dinan Cars located in Morgan Hill, ~~California~~CA through January 31, 2020 and the property leased to Dana, but currently unoccupied, located in Cedar Park, ~~Texas.~~TX. Based on an evaluation of the value of these two properties, the Company determined that impairment charges ~~are~~were required to reflect the reduction in value due to the uncertainty regarding leasing or sale prospects.

~~The~~During the three months ended March 31, 2020, the Company recorded impairment charges aggregating $9,157,068 ~~as of March 31, 2020,~~ based on the estimated fair value of ~~these~~the real estate ~~properties. These impairment charges are reflected in the Company’s results of operations for~~properties, as discussed above, and during the three months ended ~~March 31, 2020.~~ June 30, 2020, the Company recorded an additional impairment charge of $349,457 related to its property located in Lake Elsinore, CA and leased to Rite Aid through February 29, 2028. The Company determined that an impairment charge of $349,457 was required, which represents the excess of the property's carrying value over the property's sale price less estimated selling costs (see Note 11. Subsequent Events for the sale of the property).

The aggregate impairment charges of $9,157,068 represented approximately 2.2% of the Company’s total investments in real estate property before ~~impairments.~~ impairments as of March 31, 2020 and the impairment charge of $349,457 represented approximately 0.1% of the Company’s total investments in real estate property before impairments as of June 30, 2020.

The details of the Company's real estate impairment charges ~~follow:~~for the three and six months ended June 30, 2020 are as follows:


Property	Location	Amount		Location	Three Months Ended June 30, 2020		Six Months Ended June 30, 2020
Rite Aid				Lake Elsinore, CA	$	349,457	$	349,457
Dana	Cedar Park, TX	$	2,184,395	Cedar Park, TX	—		2,184,395
24 Hour Fitness	Las Vegas, NV	5,664,517		Las Vegas, NV	—		5,664,517
Dinan Cars	Morgan Hill, CA	1,308,156		Morgan Hill, CA	—		1,308,156
		$	9,157,068		$	349,457	$	9,506,525

Acquisitions or Dispositions

The Company did not acquire or dispose of any real estate property during the ~~three~~six months ended ~~March 31,~~June 30, 2020 and 2019. See Note 11. Subsequent Events for a description of recently completed and pending asset dispositions.

Table of Contents

RW HOLDINGS NNN REIT, INC.

Notes to Condensed Consolidated Financial Statements (continued)

(Unaudited)

Asset Concentration

The Company does not have any real estate property with a net book value that is greater than 10% of its total assets as of ~~March 31,~~June 30, 2020 and December 31, 2019.

~~Table of Contents~~

~~RW HOLDINGS NNN REIT, INC.~~

~~Notes to Condensed Consolidated Financial Statements (continued)~~

~~(Unaudited)~~

Revenue Concentration

No tenants represented the source of 10% of total revenues during the three or six months ended June 30, 2020. The Company’s revenue concentration based on tenants representing greater than 10% of total revenues for the three and six months ended ~~March 31, 2020 and~~June 30, 2019 iswas as ~~follows:~~follows.


	Three Months Ended March 31, 2020				Three Months Ended March 31, 2019				Three Months Ended June 30, 2019
Property and Location	Revenue (1)		Percentage of Total Revenue		Revenue		Percentage of Total Revenue		Revenue		Percentage of Total Revenue
Costco, Issaquah, WA	$	—	—	%	$	678,503	11.5	%	$	697,522	11.8	%
AvAir, Chandler, AZ	$	—	—	%	$	666,774	11.3	%	$	666,774	11.3	%


~~(1)~~	~~No tenants represented the source of 10% of total revenues for the three months ended March 31, 2020.~~



	Six Months Ended June 30, 2019
Property and Location	Revenue		Percentage of Total Revenue
Costco, Issaquah, WA	$	1,376,025	11.7	%
AvAir, Chandler, AZ	$	1,333,549	11.3	%

Operating Leases

The Company’s real estate properties are primarily leased to tenants under net leases for which terms and expirations vary. The Company monitors the credit of all tenants to stay abreast of any material changes in credit quality. The Company monitors tenant credit by (1) reviewing the credit ratings of tenants (or their parent companies or lease guarantors) that are rated by national recognized rating agencies; (2) reviewing financial statements and related metrics and information that are publicly available or that are required to be provided pursuant to the lease; (3) monitoring news reports and press releases regarding the tenants (or their parent companies or lease guarantors), and their underlying business and industry; and (4) monitoring the timeliness of rent collections.

During the first four months of 2020, the Company paid an aggregate of $990,000 in lease incentives to cancel certain termination options related to two leases with Walgreens for its Santa Maria, California and Stockbridge, Georgia properties, resulting in extension of the leases for approximately seven and six years, respectively. The Stockbridge property is held for sale as of June 30, 2020 as further discussed below.

As of ~~March 31,~~June 30, 2020, the future minimum contractual rent payments due to the Company under the Company’s non-cancellable operating leases, excluding any rents from 24 Hour Fitness due to its rejection of the lease in connection with its bankruptcy proceeding and ~~any renewal periods,~~excluding rents due related to real estate investments held for sale, are as follows:


April through December 2020	$	21,184,574
July through December 2020			$	13,567,979
2021	27,024,229		25,932,970
2022	24,757,486		23,666,227
2023	21,505,686		20,401,395
2024	20,943,037		19,832,230
2025	17,140,733		16,029,926
Thereafter	53,850,500		49,126,171
	$	186,406,245	$	168,556,898

Table of Contents

RW HOLDINGS NNN REIT, INC.

Notes to Condensed Consolidated Financial Statements (continued)

(Unaudited)

Intangibles

As of ~~March 31,~~June 30, 2020, the Company’s lease intangibles were as follows:


	Tenant Origination and Absorption Costs			Above-Market Lease Intangibles			Below-Market Lease Intangibles			Tenant Origination and Absorption Costs			Above-Market Lease Intangibles			Below-Market Lease Intangibles
Cost	$	27,482,322		$	1,547,546		$	(15,713,974	)	$	24,450,830		$	1,194,720		$	(15,552,554	)
Accumulated amortization	(7,232,120		)	(345,295		)	1,512,437			(7,764,826		)	(248,773		)	1,894,359
Net amount	$	20,250,202		$	1,202,251		$	(14,201,537	)	$	16,686,004		$	945,947		$	(13,658,195	)

The intangible assets acquired in connection with these acquisitions have a weighted average amortization period of approximately 9.3 years as of June 30, 2020. As of June 30, 2020, the amortization of intangible assets for the six months ending December 31, 2020 and for each year of the next five years and thereafter is expected to be as follows:



	Tenant Origination and Absorption Costs		Above-Market Lease Intangibles		Below-Market Lease Intangibles
July through December 2020	$	2,213,836	$	70,890	$	(766,689	)
2021	3,692,924		141,779		(1,525,877		)
2022	2,709,181		141,780		(1,280,240		)
2023	1,832,039		139,131		(984,317		)
2024	1,715,028		134,500		(980,897		)
2025	1,316,375		122,383		(980,897		)
Thereafter	3,206,621		195,484		(7,139,278		)
	$	16,686,004	$	945,947	$	(13,658,195	)

Weighted-average remaining amortization period	7.0 years		7.5 years		12.3 years

Real Estate Investments Held For Sale

As a result of the COVID-19 pandemic discussed in Note 1, the Company may not generate sufficient cash flows from operations to pay distributions to stockholders at expected levels, or at all, or service its debt obligations. To generate funds for distributions and service debt obligations, the Company deemed it necessary to sell certain of its real estate investment properties. As of June 30, 2020, the Company has identified four real estate investment properties as held for sale. The Company's four properties consisting of three retail properties (the property leased to Island Pacific Supermarket through May 30, 2033 located in Elk Grove, CA, the property leased to Rite Aid through February 29, 2028 located in Lake Elsinore, CA and the property leased to Walgreens through February 28, 2031 located in Stockbridge, GA) and one industrial property previously leased to Dinan Cars located in Morgan Hill, CA are classified as real estate investments held for sale, net in the Company's condensed consolidated balance sheet as of June 30, 2020.

2527

Table of Contents

RW HOLDINGS NNN REIT, INC.

Notes to Condensed Consolidated Financial Statements (continued)

(Unaudited)

The ~~intangible~~following table summarizes the major components of assets ~~acquired in connection with these acquisitions have a weighted average amortization period of approximately 9.3 years~~and liabilities related to real estate investments held for sale as of ~~March 31, 2020. As of March 31, 2020, the amortization of intangible assets over the next five years is expected to be as follows:~~June 30, 2020:

Tenant Origination and Absorption Costs Above-Market Lease Intangibles Below-Market Lease Intangibles
April through December 2020 $ 3,681,811
$ 148,450
$ (1,169,464 )
2021 4,014,676
179,882
(1,551,783 )
2022 2,979,198
164,607
(1,158,227 )
2023 2,102,056
161,957
(182,928 )
2024 1,897,592
157,327
(168,559 )
2025 1,897,592
157,327
(168,559 )
Thereafter 3,677,277
232,701
(9,802,017 )
$ 20,250,202
$ 1,202,251
$ (14,201,537 )

Weighted-average remaining amortization period 7.2 years
7.5 years
12.4 years



	June 30, 2020
Assets related to real estate investments held for sale:
Land, buildings and improvements	$	18,172,435
Tenant origination and absorption costs	1,304,620
Accumulated depreciation and amortization	(1,550,648		)
Real estate investments held for sale, net	17,926,407
Other assets, net	725,990
Total assets related to real estate investments held for sale:	$	18,652,397

Liabilities related to real estate investments held for sale:
Mortgage notes payable, net	$	9,549,467
Other liabilities, net	196,938
Total liabilities related to real estate investments held for sale:	$	9,746,405

The following table summarizes the major components of rental income, expenses and impairment related to real estate investments held for sale as of June 30, 2020, which were included in continuing operations for the three and six months ended June 30, 2020 and 2019:



	Three Months Ended June 30,						Six Months Ended June 30,
	2020			2019			2020			2019
Total revenues	$	312,060		$	98,800		$	1,480,909		$	192,452
Expenses:
Interest expense	83,658			25,182			221,022			50,472
Depreciation and amortization	185,368			81,990			375,575			163,979
Other expenses	101,131			34,029			221,811			65,689
Impairment of real estate properties	349,457			—			1,657,613			—
Total expenses	719,614			141,201			2,476,021			280,140
Net loss	$	(407,554	)	$	(42,401	)	$	(995,112	)	$	(87,688	)

As discussed in Note 3, the properties located in Elk Grove, Lake Elsinore and Morgan Hill, CA were acquired in the Merger on December 31, 2019 and therefore did not contribute to the Company's rental income or net loss for the three and six months ended June 30, 2019.

NOTE 5. INVESTMENT IN UNCONSOLIDATED ENTITY

The Company’s investment in unconsolidated entity as of ~~March 31,~~June 30, 2020 and December 31, 2019 is as follows:

March 31,
2020 December 31,
2019
The TIC Interest $ 10,244,310
$ 10,388,588



	June 30, 2020		December 31, 2019
The TIC Interest	$	10,200,810	$	10,388,588

As discussed in Note 3, REIT I merged with and into the Company on December 31, 2019. The Company’s income (loss) from investments in unconsolidated entities for the three and six months ended ~~March 31,~~June 30, 2020 and 2019, is as follows:


	Three Months Ended March 31,					Three Months Ended June 30,					Six Months Ended June 30,
	2020		2019			2020		2019			2020		2019
The TIC Interest	$	20,753	$	80,360		$	125,658	$	71,703		$	146,411	$	152,063
REIT I	—		(6,327		)	—		(15,748		)	—		(22,075		)
	$	20,753	$	74,033		$	125,658	$	55,955		$	146,411	$	129,988

Table of Contents

RW HOLDINGS NNN REIT, INC.

Notes to Condensed Consolidated Financial Statements (continued)

(Unaudited)

TIC Interest

During 2017, the Company, through a wholly-owned subsidiary of the Operating Partnership, acquired an approximate 72.7% interest in an office property in San Clara, California. The remaining approximate 27.3% of undivided interest in the Santa Clara property is held by Hagg Lane II, LLC (an approximate 23.4% interest) and Hagg Lane III, LLC (an approximate 3.9% interest). The manager of Hagg Lane II, LLC and Hagg Lane III, LLC became a member of the Company's board of directors in December 2019. The Santa Clara property does not qualify as a variable interest entity and consolidation is not required as the Company’s TIC Interest does not control the property. Therefore, the Company accounts for the TIC Interest using the equity method. The Company receives approximately 72.7% of the cash flow distributions and recognizes approximately 72.7% of the results of operations. During the three months ended ~~March 31,~~June 30, 2020 and 2019, the Company received ~~$165,031~~$169,158 and ~~$163,899~~$109,719 in cash distributions, respectively, and during the six months ended June 30, 2020 and 2019, the Company received $334,189 and $273,618 in cash distributions, respectively.

~~Table of Contents~~

~~RW HOLDINGS NNN REIT, INC.~~

~~Notes to Condensed Consolidated Financial Statements (continued)~~

~~(Unaudited)~~

The following is summarized financial information for the Santa Clara property as of ~~March 31,~~June 30, 2020 and December 31, 2019 and for the three and six months ended ~~March 31,~~June 30, 2020 and 2019:


	March 31, 2020		December 31, 2019		June 30, 2020		December 31, 2019
Assets:
Real estate investments, net	$	30,656,857	$	30,858,240	$	30,406,177	$	30,858,240
Cash and cash equivalents	323,226		275,760		254,083		275,760
Other assets	325,248		228,770		237,428		228,770
Total assets	$	31,305,331	$	31,362,770	$	30,897,688	$	31,362,770
Liabilities:
Mortgage notes payable	$	13,682,552	$	13,746,635	$	13,619,257	$	13,746,635
Below-market lease, net	2,989,957		2,953,360		2,880,167		2,953,360
Other liabilities	237,064		68,587		62,333		68,587
Total liabilities	16,909,573		16,768,582		16,561,757		16,768,582
Total equity	14,395,758		14,594,188		14,335,931		14,594,188
Total liabilities and equity	$	31,305,331	$	31,362,770	$	30,897,688	$	31,362,770


	Three Months Ended March 31,				Three Months Ended June 30,				Six Months Ended June 30,
	2020		2019		2020		2019		2020		2019
Total revenues	$	597,920	$	666,421	$	751,653	$	693,571	$	1,349,573	$	1,359,992
Expenses:
Interest expense	141,703		142,520		140,906		143,367		282,609		285,886
Depreciation and amortization	249,218		248,136		250,680		248,136		499,898		496,272
Other expenses	178,457		165,245		187,246		203,452		365,703		368,697
Total expenses	569,378		555,901		578,832		594,955		1,148,210		1,150,855
Net income	$	28,542	$	110,520	$	172,821	$	98,616	$	201,363	$	209,137

REIT I

Prior to the Merger on December 31, 2019, the Company had an approximate 4.8% ownership interest in REIT I. The Company recorded its share of loss of REIT I based on REIT I’s results of operations for the three and six months ended ~~March 31,~~June 30, 2019. During the three and six months ended ~~March 31,~~June 30, 2019, the Company received ~~$69,366~~$75,746 and $145,112, respectively, in cash distributions related to its interest in REIT I. The following is REIT I's summarized results of operations for the three and six months ended ~~March 31,~~June 30, 2019:

Total revenues $ 3,288,644
Expenses:
Depreciation and amortization 1,442,060
Interest expense 863,173
Other expenses 1,228,863
Total expenses 3,534,096
Other income:
Other income 113,773
Net loss $ (131,679 )

2729

Table of Contents

RW HOLDINGS NNN REIT, INC.

Notes to Condensed Consolidated Financial Statements (continued)

(Unaudited)



	Three Months Ended June 30, 2019			Six Months Ended June 30, 2019
Total revenues	$	3,277,710		$	6,566,354
Expenses:
Depreciation and amortization	1,444,354			2,886,414
Interest expense	982,223			1,845,396
Other expenses	1,175,029			2,403,892
Total expenses	3,601,606			7,135,702
Other income:
Other income (1)	—			113,773
Net loss	$	(323,896	)	$	(455,575	)


(1)	The gain on disposal of real estate investment property of $113,773 during the six months ended June 30, 2019 was due to the higher mortgage loan balance and related interest payable for the Antioch, California Chase property compared to its net book value when it was relinquished in a foreclosure sale on March 13, 2019.

NOTE 6. CONDENSED CONSOLIDATED BALANCE SHEETS DETAILS

Tenant Receivables, Net

Tenant receivables consisted of the following:


	March 31, 2020			December 31, 2019		June 30, 2020		December 31, 2019
Straight-line rent	$	3,912,086		$	3,541,238	$	4,160,873	$	3,541,238
Tenant rent	458,003			420,959		301,040		420,959
Tenant reimbursements	2,217,596			1,854,883		1,746,212		1,854,883
Tenant other	541,751			407,684		636,909		407,684
Total	7,129,436			6,224,764		$	6,845,034	$	6,224,764
Allowance for bad debt	(112,916		)	—
Net	$	7,016,520		$	6,224,764

Accounts Payable, Accrued and Other Liabilities

Accounts payable, accrued and other liabilities were comprised of the following:


	March 31, 2020		December 31, 2019		June 30, 2020		December 31, 2019
Accounts payable	$	1,048,125	$	660,111	$	1,839,013	$	660,111
Accrued expenses (a)	4,301,864		5,772,164		2,375,452		5,773,214
Accrued distributions	1,407,327		962,615		697,350		962,615
Accrued interest payable	1,004,495		1,690,168		736,582		1,690,168
Unearned rent	1,539,978		1,963,896		1,940,095		1,963,896
Reserve for loan guarantee (b)	3,129,290		—		3,125,037		—
Deferred commission payable	900		1,050
Lease incentive obligation	252,657		505,157		5,157		505,157
Total	$	12,684,636	$	11,555,161	$	10,718,686	$	11,555,161


(a)	Includes accrued Merger expenses of ~~$1,188,437~~$486,354 and $1,570,622 as of ~~March 31,~~June 30, 2020 and December 31, 2019, respectively.


(b)	Represents the estimated liability for a loan guarantee related to the secured mortgage for the Las Vegas, Nevada 24 Hour Fitness property, as a result of the evaluation of the impact of the COVID-19 pandemic on the tenant's business and the risk that the lender could foreclose on the property. See Note 4 for additional information.

2830

Table of Contents

RW HOLDINGS NNN REIT, INC.

Notes to Condensed Consolidated Financial Statements (continued)

(Unaudited)

NOTE 7. DEBT

Mortgage Notes Payable, Net

As of ~~March 31,~~June 30, 2020 and December 31, 2019, the Company’s mortgage notes payable consisted of the following:


Collateral	2020 Principal Amount			2019 Principal Amount			Contractual Interest Rate (1)	Effective Interest Rate (1)	Loan Maturity	2020 Principal Amount			2019 Principal Amount			Contractual Interest Rate (1)	Effective Interest Rate (1)	Loan Maturity
Accredo/Walgreen properties	$	6,816,796		$	6,853,442		3.95%	3.95%	7/1/2021
Accredo/Walgreens property (10)(11)										$	4,687,414		$	6,853,442		3.95%	3.95%	7/1/2021
Six Dollar General properties	3,800,036			3,819,264			4.69%	4.69%	4/1/2022	3,782,573			3,819,264			4.69%	4.69%	4/1/2022
Dana property	4,530,236			4,551,250			4.56%	4.56%	4/1/2023	4,509,546			4,551,250			4.56%	4.56%	4/1/2023
Northrop Grumman property	5,630,075			5,666,866			4.40%	4.40%	3/2/2021	5,593,555			5,666,866			4.40%	4.40%	3/2/2021
exp US Services property	3,369,558			3,385,353			(3)	4.25%	11/17/2024	3,353,987			3,385,353			(3)	4.25%	11/17/2024
Harley property	6,716,965			6,748,029			4.25%	4.25%	9/1/2024	6,686,362			6,748,029			4.25%	4.25%	9/1/2024
Wyndham property (2)	5,689,500			5,716,200			One-month LIBOR+2.05%	4.34%	6/5/2027	5,662,800			5,716,200			One-month LIBOR+2.05%	4.34%	6/5/2027
Williams Sonoma property (2)	4,509,300			4,530,600			One-month LIBOR+2.05%	4.34%	6/5/2022	4,484,400			4,530,600			One-month LIBOR+2.05%	4.34%	6/5/2022
Omnicare property	4,253,665			4,273,552			4.36%	4.36%	5/1/2026	4,233,547			4,273,552			4.36%	4.36%	5/1/2026
EMCOR property	2,849,789			2,862,484			4.35%	4.35%	12/1/2024	2,837,293			2,862,484			4.35%	4.35%	12/1/2024
Husqvarna property	6,379,182			6,379,182			(4)	4.60%	2/20/2028	6,379,182			6,379,182			(4)	4.60%	2/20/2028
AvAir property	14,575,000			14,575,000			(5)	4.84%	3/27/2028
AvAir property (10)										14,539,619			14,575,000			(5)	4.84%	3/27/2028
3M property	8,260,000			8,290,000			One-month LIBOR+2.25%	5.09%	3/29/2023	8,229,000			8,290,000			One-month LIBOR+2.25%	5.09%	3/29/2023
Cummins property	8,428,000			8,458,600			One-month LIBOR+2.25%	5.16%	4/4/2023	8,396,400			8,458,600			One-month LIBOR+2.25%	5.16%	4/4/2023
24 Hour Fitness property (6)	6,258,579			6,283,898			4.64%	4.64%	4/1/2049	6,250,074			6,283,898			One-month LIBOR+4.30%	4.64%	4/1/2049
Texas Health property	4,400,000			4,400,000			4.00%	4.00%	12/5/2024	4,400,000			4,400,000			4.00%	4.00%	12/5/2024
Bon Secours property	5,233,173			5,250,000			5.41%	5.41%	9/15/2026	5,216,133			5,250,000			5.41%	5.41%	9/15/2026
Costco property	18,850,000			18,850,000			4.85%	4.85%	1/1/2030	18,850,000			18,850,000			4.85%	4.85%	1/1/2030
Taylor Fresh Foods	12,350,000			12,350,000			3.85%	3.85%	11/1/2029	12,350,000			12,350,000			3.85%	3.85%	11/1/2029
Levins property (7)	2,067,990			2,079,793			One-month LIBOR + 1.93%	3.74%	1/5/2021	2,056,288			2,079,793			One-month LIBOR + 1.93%	3.74%	1/5/2021
Island Pacific Supermarket property (7)	1,880,492			1,891,225			One-month LIBOR + 1.93%	3.74%	5/30/2033
Island Pacific Supermarket property (7)(11)										—			1,891,225			One-month LIBOR + 1.93%	3.74%	5/30/2033
Dollar General Bakersfield property (7)	2,310,555			2,324,338			One-month LIBOR + 1.48%	3.38%	3/5/2021	2,296,868			2,324,338			One-month LIBOR + 1.48%	3.38%	3/5/2021
Rite Aid property (7)	3,637,421			3,659,338			One-month LIBOR + 1.50%	3.25%	5/5/2021
Rite Aid property (7)(11)										—			3,659,338			One-month LIBOR + 1.50%	3.25%	5/5/2021
PMI Preclinical property (7)	4,094,189			4,118,613			One-month LIBOR + 1.48%	3.38%	3/5/2021	4,069,936			4,118,613			One-month LIBOR + 1.48%	3.38%	3/5/2021
EcoThrift property (7)	2,622,883			2,639,237			One-month LIBOR + 1.21%	2.96%	7/5/2021	2,606,620			2,639,237			One-month LIBOR + 1.21%	2.96%	7/5/2021
GSA (MSHA) property (7)	1,785,347			1,796,361			One-month LIBOR + 1.25%	3.00%	8/5/2021	1,774,395			1,796,361			One-month LIBOR + 1.25%	3.13%	8/5/2021
PreK San Antonio property (7)	5,114,835			5,140,343			4.25%	4.25%	12/1/2021	5,089,648			5,140,343			4.25%	4.25%	12/1/2021
Dinan Cars property (7) (8)	2,046,889			2,710,834			One-month LIBOR + 2.27%	4.02%	1/5/2022
Dinan Cars property (7)(8)(11)										—			2,710,834			2.76%	2.76%	1/5/2022
Solar Turbines, Amec Foster, ITW Rippey properties (7)	9,379,961			9,434,692			3.35%	3.35%	11/1/2026	9,325,631			9,434,692			3.35%	3.35%	11/1/2026
Dollar General Big Spring property (7)	608,242			611,161			4.50%	4.50%	4/1/2022	605,288			611,161			4.50%	4.50%	4/1/2022
Gap property (7)	3,625,291			3,643,166			4.15%	4.15%	8/1/2023	3,607,190			3,643,166			4.15%	4.15%	8/1/2023
L-3 Communications property (7)	5,260,244			5,284,884			4.69%	4.69%	4/1/2022	5,235,972			5,284,884			4.69%	4.69%	4/1/2022
Sutter Health property (7)	14,095,043			14,161,776			4.50%	4.50%	3/9/2024	14,015,229			14,161,776			4.50%	4.50%	3/9/2024
Walgreens property (7)	3,000,000			3,000,000			7.50%	7.50%	8/6/2020
Walgreens property (7)(10)										3,000,000			3,000,000			One-month LIBOR+5.00%	7.50%	8/6/2020
Chevron Roseville property (9)	2,000,000			—			8.00%	8.00%	9/1/2020	2,000,000			—			8.00%	8.00%	9/1/2020
Chevron San Jose property (9)	2,000,000			—			8.00%	8.00%	9/1/2020	2,000,000			—			8.00%	8.00%	9/1/2020
Total mortgage notes payable	198,429,236			195,739,481						188,124,950			195,739,481
Plus unamortized mortgage premium (10)	471,413			489,664
Plus unamortized mortgage premium (12)										499,967			489,664
Less unamortized deferred financing costs	(2,070,907		)	(2,189,938		)				(1,947,788		)	(2,189,938		)
Mortgage notes payable, net	$	196,829,742		$	194,039,207					$	186,677,129		$	194,039,207

(1)

Contractual interest rate represents the interest rate in effect under the mortgage note payable as of ~~March 31,~~June 30, 2020. Effective interest rate is calculated as the actual interest rate in effect as of ~~March 31,~~June 30, 2020, consisting of the contractual interest rate and the effect of the interest rate swap, if applicable (see Note 8 for further information regarding the Company’s derivative instruments).

2931

Table of Contents

RW HOLDINGS NNN REIT, INC.

Notes to Condensed Consolidated Financial Statements (continued)

(Unaudited)

(2)

The loans on each of the Williams Sonoma and Wyndham properties (collectively, the “Property”) located in Summerlin, Nevada were originated by Nevada State Bank (“Bank”). The loans are collateralized by a deed of trust and a security agreement with assignment of rents and fixture filing. In addition, the individual loans are subject to a cross collateralization and cross default agreement whereby any default under, or failure to comply with the terms of any one or both of the loans, is an event of default under the terms of both loans. The value of the Property must be in an amount sufficient to maintain a loan to value ratio of no more than 60%. If the loan to value ratio is ever more than 60%, the borrower shall, upon the Bank’s written demand, reduce the principal balance of the loans so that the loan to value ratio is no more than 60%.


(3)	The initial contractual interest rate is 4.25% and starting November 18, 2022, the interest rate is ~~T-Bill~~the U.S. Treasury Bill index rate plus 3.25%.


(4)	The initial contractual interest rate is 4.60% for the first five years and the greater of 4.60% or five-year Treasury Constant Maturity (“TCM”) plus 2.45% for the second five years.


(5)	The initial contractual interest rate is 4.84% for the first five-years and, starting March 28, 2023, the interest rate is the greater of 4.60% or five-year TCM plus 2.45% for the second five-years.

(6)

The interest rate adjusts in the 133rd, 253rd and 313th months. As discussed in Note 4, during the three months ended ~~March 31,~~June 30, 2020, the Company recorded an impairment charge of $5,664,517 related to its investment in the 24 Hour Fitness property in Las Vegas, Nevada due to the substantial impact on fitness centers from the COVID-19 pandemic and the requirement of an indefinite and potentially extended period of store closures and the resulting inability of the tenant to make rent payments. On April 1, 2020, the Company’s special purpose subsidiary initiated negotiations with the lender on the 24 Hour Fitness property regarding the special purpose subsidiary's request for a deferral of mortgage payments until the tenant resumes paying rent. The lender on this property did not agree to provide any substantial mortgage relief to the Company's special purpose subsidiary, but rather agreed to only temporarily reduce its $32,000 monthly mortgage payment by $8,000 for the next four monthly payments. On June 15, 2020, the Company received written notice that the lease was formally rejected in connection with 24 Hour Fitness' Chapter 11 bankruptcy proceeding and the premises were surrendered to the Company's subsidiary. If the Company's special purpose subsidiary cannot find a replacement tenant, then it may allow the lender to foreclose on the property and take possession. The estimated liability of ~~$3,129,290~~$3,125,037 under a loan guarantee related to the secured mortgage was accrued and included in accounts payable and accrued liabilities on the condensed consolidated balance sheet as of ~~March 31,~~June 30, 2020. The lender on the 24 Hour Fitness property has issued a notice of default as a result of 24 Hour Fitness's bankruptcy filing and reserves the right to exercise its rights and remedies pursuant to the loan documents.


(7)	The loan was acquired through the Merger on December 31, 2019.

(8)

The Company negotiated a lease termination with Dinan Cars effective January 31, 2020 in exchange for a termination payment from Dinan Cars of $783,182 which was used to reduce the principal balance of this mortgage by $650,000 and establish a payment reserve with the remaining $133,182. In connection with the principal prepayment, the Company terminated the related swap agreement on February 4, 2020 at a cost of $47,000 (see Note 8 for further ~~information)~~discussion). See Note 11 for details on the subsequent sale of the property.

(9)

These loans were provided by ~~Ray~~Mr. Raymond Wirta, Chairman of the Board of the Company, and a trust belonging to Mr. Wirta (“Wirta Trust”). On June 1, 2020, the maturity date of these mortgages was extended to September 1, 2020 on the same terms. On July 31, 2020, the Chevron San Jose property loan was fully repaid with proceeds from the refinancing of the AvAir property (see Note 11 for further discussion).


(10)	The loan was refinanced subsequent to June 30, 2020 (see Note 11 for further discussion).


(11)	The mortgage note balance is reflected in mortgage notes payable related to real estate investments held for sale, net (excluding the portion related to Accredo) in the accompanying condensed consolidated balance sheet as of June 30, 2020 (see Note 11 for further discussion).


(12)	Represents unamortized net mortgage premium acquired through the Merger.

The following summarizes the face value, carrying amount and fair value of the Company’s mortgage notes payable (Level 3 measurement) as of ~~March 31,~~June 30, 2020 and December 31, 2019:

March 31, 2020 December 31, 2019
Face Value
Carrying
Value
Fair Value Face value
Carrying
Value
Fair Value
Mortgage notes payable $ 198,429,236
$ 196,829,742
$ 196,662,245
$ 195,739,481
$ 194,039,207
$ 200,535,334



	June 30, 2020						December 31, 2019
	Face Value		Carrying Value		Fair Value		Face value		Carrying Value		Fair Value
Mortgage notes payable	$	188,124,950	$	186,677,129	$	186,322,921	$	195,739,481	$	194,039,207	$	200,535,334

Disclosures of the fair values of financial instruments are based on pertinent information available to the Company as of the period end and require a significant amount of judgment. The actual value could be materially different from the Company’s estimate of fair value.

~~Unsecured Credit Facility, Net~~

~~The details of the Company's unsecured credit facility as of March 31, 2020 and December 31, 2019 follow:~~

March 31, December 31,
2020 2019
Unsecured credit facility $ 12,000,000
$ 7,740,000
Less unamortized deferred financing costs (82,676 ) (90,139 )
Unsecured credit facility, net $ 11,917,324
$ 7,649,861

3032

Table of Contents

RW HOLDINGS NNN REIT, INC.

Notes to Condensed Consolidated Financial Statements (continued)

(Unaudited)

Unsecured Credit Facility, Net

The details of the Company's unsecured credit facility as of June 30, 2020 and December 31, 2019 follow:



	June 30, 2020			December 31, 2019
Unsecured credit facility	$	12,000,000		$	7,740,000
Less unamortized deferred financing costs	(39,800		)	(90,139		)
Unsecured credit facility, net	$	11,960,200		$	7,649,861

On December 19, 2019, the Company, NNN LP, the Operating Partnership, Merger Sub, BrixInvest and modiv, LLC (collectively, the “Borrowers”) entered into a Loan and Security Agreement (the “Unsecured Credit Facility”) with Pacific Mercantile Bank (“~~Lender”~~PMB”). The Unsecured Credit Facility is a line of credit for a maximum principal amount of $12,000,000 ~~consisting~~and as of two facilities: (1) a purchase contract and other loans facility (the “Purchase Contract and Other Loans Facility”) of up to $10,000,000 and (2) a nonformula loans facility (the “Nonformula Loans Facility”) of up to $2,000,000. As of March 31,June 30, 2020 and December 31, 2019, the Unsecured Credit Facility had an outstanding balance of $12,000,000 and $7,740,000, respectively.

On March 13, 2020, the Company amended the Unsecured Credit Facility to extend the maturity date of ~~$4,940,000~~$6,940,000 of ~~purchase contract loans and $2,000,000 of other loans~~outstanding borrowings under the Unsecured Credit Facility from March 31, 2020 to July 31, 2020, and to extend the maturity date of $3,060,000 of ~~other loans~~the outstanding borrowings under the Unsecured Credit Facility from May 4, 2020 to August 31, 2020. ~~As a result~~

On August 13, 2020, the Company amended the Unsecured Credit Facility to extend the maturity date of $6,000,000 of the outstanding borrowings under the Unsecured Credit Facility to September 1, 2020 and the maturity date of the remaining $6,000,000 of the outstanding borrowings under the Unsecured Credit Facility to October 15, 2021. The Company plans to repay $6,000,000 of the outstanding borrowings under the Unsecured Credit Facility with proceeds recently generated by property refinancings and asset sales (see Note 11. Subsequent Events). Under the August 13, 2020 amendment, there is a ~~temporary~~ moratorium on new borrowings under the Unsecured Credit Facility until the entire $12,000,000 is fully repaid. The Company paid PMB $25,000 for loan extension and modification fees in ~~place until October 1, 2020.~~ connection with the August 13, 2020 amendment.

In ~~addition, entering into~~connection with the August 13, 2020 amendment ~~was deemed a “trigger event”~~to the Unsecured Credit Facility, the Company's Chairman, Mr. Wirta and the Wirta Trust have guaranteed the Company’s obligations under the Unsecured Credit ~~Facility and, accordingly,~~Facility. On July 30, 2020, the ~~guaranty, payment and~~Company entered into an indemnification ~~obligations provided by the Company's Chairman,~~agreement with Mr. Wirta and the Wirta Trust with respect to their guarantees of the Company’s Unsecured Credit Facility pursuant to which the Company agreed to indemnify Mr. Wirta and the Wirta Trust if they are required to make payments to PMB pursuant to such guarantees.

Once the $12,000,000 of outstanding borrowings under the Unsecured Credit Facility are now effective; however, if the two loans referenced herein are paid in full in accordance with the amendment, then the trigger event will be deemed cured. The Purchase Contract and Other Loans Facility matures on October 1, 2020, unless earlier terminated or extended, and the Nonformula Loans Facility matures on October 15, 2020, unless earlier terminated or extended. The Company expects to refinance or extendfully repaid, the Unsecured Credit Facility ~~prior to the maturity dates.~~

~~The Purchase Contract and Other Loans Facility can~~will again be ~~used~~available to fund the Company’s ~~acquisition~~acquisitions of single-tenant, income producing commercial, office, industrial or retail real estate ~~property,~~properties, in an amount of up to 70% of the purchase price of such ~~acquisition, or for general corporate purposes. The Nonformula Loans Facility can be used to fund other business operations of the Company, including working capital.~~acquisitions. The Company intends to repay amounts outstanding under the Unsecured Credit Facility from ~~gross offering~~ proceeds ~~from the sale of shares of the Company’s common stock or~~generated by asset sales and mortgage ~~financing~~refinancings on one or more of the properties owned, either directly or indirectly through one or more wholly-owned single member special ~~purposes~~purpose entities, by the Operating ~~Partnership.~~Partnership, along with gross offering proceeds from the sale of shares of the Company’s common stock.

Under the terms of the Unsecured Credit Facility, the Borrowers pay a variable rate of interest on outstanding amounts equal to one percentage point over the prime rate published in The Wall Street Journal, provided that the interest rate in effect on any one day shall not be less than 5.50% per annum. The interest rate was 5.50% and 5.75% as of ~~March 31,~~June 30, 2020 and December 31, 2019, respectively. The current interest rate is 5.50%, which is the minimum rate.

To secure the payment and performance of all obligations under the Unsecured Credit Facility, each of modiv, LLC and BrixInvest granted to ~~Lender~~PMB a security interest in all of their right, title and interest in their accounts, inventory, equipment, deposit accounts, intellectual property, general intangibles, investment property and other property. ~~The Unsecured Credit Facility is also secured by a continuing guaranty in the amount~~

Table of ~~$17,000,000 executed by Mr. Raymond Wirta and the Wirta Trust.~~Contents

RW HOLDINGS NNN REIT, INC.

Notes to Condensed Consolidated Financial Statements (continued)

(Unaudited)

The Unsecured Credit Facility contains customary representations, warranties and covenants, which are substantially similar to those in the Company's prior credit facility. The Company’s ability to borrow under the Unsecured Credit Facility will be subject to its ongoing compliance with various affirmative and negative covenants, including with respect to indebtedness, guaranties, mergers and asset sales, liens, ~~dividends,~~tangible net worth, corporate existence and financial reporting obligations. The Unsecured Credit Facility also contains customary events of default, including, without limitation, nonpayment of principal, interest, fees or other amounts when due, violation of covenants, breaches of representations or warranties and change of ownership. Upon the occurrence of an event of default, ~~Lender~~PMB may accelerate the repayment of amounts outstanding under the Unsecured Credit Facility, take possession of any collateral securing the Unsecured Credit Facility and exercise other remedies subject, in certain instances, to the expiration of an applicable cure period. The August 13, 2020 amendment to the agreement requires the Company to maintain a minimum debt service coverage ratio of 1.25 to 1.00 and tangible net worth of $125,000,000, measured quarterly.

Short-term Notes Payable

In connection with the Self-Management Transaction, the Company assumed from BrixInvest its unsecured short-term notes payable (formerly known as “Convertible Promissory Notes”) of $4,800,000 on December 31, 2019. The notes represented private party notes and bore interest at a fixed rate of 8% with all interest and principal due on the maturity date. Except for six notes from one borrower aggregating $1,024,750 for which the maturity date was extended to April 30, 2020, all notes were ~~paid~~repaid prior to March 31, 2020. In exchange for the maturity date extension, the Company agreed to pay 2% of the principal and accrued interest, or $24,845, as an extension fee and agreed to an increase in the interest rate from 8% to 10% per annum during the extension period. The maturity date for the $490,000 ~~of the~~ extended short-term notes was subsequently accelerated to April 6, 2020 in exchange for a $10,000 reduction in the extension fee to ~~$14,845.~~$14,845 and these notes were repaid on April 6, 2020.

Economic Relief Notes Payable

On April 20, 2020, a subsidiary of the Company entered into a loan agreement and promissory note evidencing an unsecured loan in the aggregate amount of $517,000 made to this subsidiary under the Paycheck Protection Program (“PPP”) of the Coronavirus Aid, Relief, and Economic Security Act ("CARES Act"). The ~~short-term notes payable had an outstanding~~PPP is administered by the U.S. Small Business Administration (the “SBA”). Under the terms of the CARES Act, PPP loan recipients can apply for and be granted forgiveness for all or a portion of the loan granted under the PPP. Such forgiveness will be determined, subject to limitations, based on the use of loan proceeds for payment of payroll costs and any payments of mortgage interest, rent, and utilities. Recent modifications to the PPP by the U.S. Treasury and the Paycheck Protection Program Flexibility Act of 2020 have extended the time period for loan forgiveness beyond the original eight-week period to 24 weeks, making it possible for the Company's subsidiary to apply for forgiveness of 100% of its PPP loan in October 2020. No assurance can be given that the Company's subsidiary will be successful in obtaining forgiveness of the loan in whole or in part

The PPP loan was made through PMB. To the extent that the loan is not forgiven, the subsidiary and PMB may mutually agree to fully amortize any unforgiven principal balance of ~~$1,024,750 as~~the loan over a period of ~~March 31, 2020 all of~~up to 10 years from the date on which ~~was repaid~~the subsidiary applies for loan forgiveness. The annual interest rate on ~~or before April 30, 2020.~~

~~Table of Contents~~

~~RW HOLDINGS NNN REIT, INC.~~

~~Notes to Condensed Consolidated Financial Statements (continued)~~

~~(Unaudited)~~

The notes represented private party notes and bore interest at a fixed rate of 8% with all interest and principal due on the maturity date. In accordance with the Omnibus Amendment to the Convertible Promissory Notes signed on September 17, 2019 by BrixInvest and the holders of the notes, the following were the agreed upon amendments to the Convertible Promissory Notes (the “Agreement”), among others:

~~the maturity date shall be the later of (i) January 6, 2020 or (ii) five business days following the closing of certain transactions as defined in the Agreement;~~

the notes shall be repaid in an amount equal to (i) the sum of (x) all accrued and unpaid interest due on the note and (y) 1.2 times the original outstanding principal balance on the notes, which aggregated $4,000,000 and $800,000 (the “Maturity Date Extension Consideration”);

~~each investor who does not make a conversion election, as defined in the Agreement, was entitled to payment by the Company of a one-time amortization fee equal to 50 basis points of the outstanding~~any unforgiven principal balance of ~~each respective convertible~~the PPP loan is 1%. The promissory note onevidencing the ~~maturity date;~~PPP loan contains customary events of default relating to, among other things, payment defaults, making materially false and misleading representations to the SBA or PMB, or breaching the terms of the loan documents. The occurrence of an event of default may result in the repayment of all amounts outstanding, collection of all amounts owing from the subsidiary, or filing suit and obtaining judgment against the subsidiary.

On May 20, 2020, the Company ~~shall repay~~also obtained a $10,000 Economic Injury Disaster Loan ("EIDL") from the ~~outstanding principal~~SBA which is expected to be treated as a grant since the Company has decided not to apply for an EIDL, and ~~all accrued and unpaid interest due on~~will therefore reduce the convertible promissory notes, along with the Maturity Date Extension Consideration and the amortization fee (collectively, the “Total Balance”) in three equal installments to occur as follows: (i) the first payment of one-thirdamount of the ~~Total Balance shall~~PPP loan that can be made on the maturity date; (ii) the second payment of one-third of the Total Balance shall be made 30 days following the maturity date; and (iii) the final payment of one-third of the Total Balance shall be made 60 days following the maturity date. Interest continued to accrue on the outstanding principal balance until payment was made in full.forgiven by $10,000.

Compliance with All Debt Agreements

On March 27, 2020, the Company's conflicts committee and board of directors approved an increase in the Company's maximum leverage from 50% to 55% in order to allow the Company to take advantage of the current low interest rate environment, the relative cost of debt and equity capital, and strategic borrowing advantages potentially available to the Company.

Table of Contents

RW HOLDINGS NNN REIT, INC.

Notes to Condensed Consolidated Financial Statements (continued)

(Unaudited)

Pursuant to the terms of mortgage notes payable on certain of the Company’s properties and the Unsecured Credit Facility, the Company and/or the Borrowers are subject to certain financial loan covenants. The Company and/or the Borrowers were in compliance with all terms and conditions of the applicable loan agreements as of ~~March 31,~~June 30, 2020. Due to the COVID-19 pandemic, the lender to the Company's special purpose subsidiary which owns the 24 Hour Fitness property in Las Vegas, Nevada subsequently agreed to accept reduced payments on the related secured mortgage for four months commencing May 1, 2020 through August 1, 2020 (see Note 4 and above)~~. However,~~ and the ~~Company's special purpose subsidiary believes it is no longer~~Company remains in compliance with ~~its mortgage~~the loan ~~covenants because on June 15, 2020, it received a written notice that~~agreement for this property and will be required to pay the ~~lease was formally rejected in connection with 24 Hour Fitness' Chapter 11 bankruptcy proceeding~~full amount of monthly principal and ~~the premises were surrendered to the Company's subsidiary.~~interest starting September 1, 2020.

The following summarizes the future principal repayments of the Company’s mortgage notes payable, unsecured credit facility and short-term notes payable as of ~~March 31,~~June 30, 2020:

Mortgage Notes
Payable
Unsecured Credit Facility (1) Short-term Notes Payable Total
April through December 2020 $ 9,613,930
$ 12,000,000
$ 1,024,750
$ 22,638,680
2021 33,049,922
—
—
33,049,922
2022 23,798,117
—
—
23,798,117
2023 26,223,536
—
—
26,223,536
2024 27,259,026
—
—
27,259,026
2025 1,619,594
—
—
1,619,594
Thereafter 76,865,111
—
—
76,865,111
Total principal 198,429,236
12,000,000
1,024,750
211,453,986
Plus unamortized mortgage premium, net of discount 471,413
—
—
471,413
Less deferred financing costs (2,070,907 ) (82,676 ) —
(2,153,583 )
Net principal $ 196,829,742
$ 11,917,324
$ 1,024,750
$ 209,771,816

~~Table of Contents~~

~~RW HOLDINGS NNN REIT, INC.~~

~~Notes to Condensed Consolidated Financial Statements (continued)~~

~~(Unaudited)~~



	Mortgage Notes Payable			Unsecured Credit Facility			Short-term Notes Payable		Total
July through December 2020	$	8,364,457		$	12,000,000		$	527,000	$	20,891,457
2021	24,640,690			—			—		24,640,690
2022	21,004,076			—			—		21,004,076
2023	25,311,036			—			—		25,311,036
2024	30,320,929			—			—		30,320,929
2025	1,626,959			—			—		1,626,959
Thereafter	76,856,803			—			—		76,856,803
Total principal	188,124,950			12,000,000			527,000		200,651,950
Plus unamortized mortgage premium, net of discount	499,967			—			—		499,967
Less deferred financing costs	(1,947,788		)	(39,800		)	—		(1,987,588		)
Net principal	$	186,677,129		$	11,960,200		$	527,000	$	199,164,329

Interest Expense

The following is a reconciliation of the components of interest expense for the three and six months ended ~~March 31,~~June 30, 2020 and 2019:


	Three Months Ended March 31,				Three Months Ended June 30,					Six Months Ended June 30,
	2020		2019		2020			2019		2020		2019
Mortgage notes payable:
Interest expense	$	2,184,977	$	1,476,496	$	2,147,112		$	1,368,662	$	4,332,089	$	2,845,158
Amortization of deferred financing costs	119,031		270,522		139,600			109,071		258,631		379,593
Loss on interest rate swaps (1)	1,365,491		327,814		80,985			562,571		1,446,476		890,385
Unsecured credit facility:
Interest expense	154,624		83,518		166,834			27,918		321,458		111,436
Amortization of deferred financing costs	32,460		2,000		42,876			8,503		75,336		10,503
Other	48,073		—		(18,530		)	—		29,543		—
Total interest expense	$	3,904,656	$	2,160,350	$	2,558,877		$	2,076,725	$	6,463,533	$	4,237,075

(1)

Includes unrealized loss on interest rate swaps of ~~$1,284,967~~$7,785 and ~~$320,526~~$553,490 for the three months ended ~~March 31,~~June 30, 2020 and 2019, respectively, and $1,292,752 and $874,016 for the six months ended June 30, 2020 and 2019, respectively (see Note 8). Accrued interest payable of ~~$25,489~~$71,882 and $22,282 at ~~March 31,~~June 30, 2020 and December 31, 2019, respectively, represents the unsettled portion of the interest rate swaps for the period from origination of the interest rate swap through the respective balance sheet dates.

Table of Contents

RW HOLDINGS NNN REIT, INC.

Notes to Condensed Consolidated Financial Statements (continued)

(Unaudited)

NOTE 8. INTEREST RATE SWAP DERIVATIVES

The Company, through its limited liability company subsidiaries, has entered into interest rate swap agreements with amortizing notional amounts relating to four of its mortgage notes payable. The notional amount is an indication of the extent of the Company’s involvement in each instrument at that time, but does not represent exposure to credit, interest rate or market risks.

The following table summarizes the notional amount and other information related to the Company’s interest rate swaps as of ~~March 31,~~June 30, 2020 and December 31, 2019, respectively:

March 31, 2020

December 31, 2019

June 30, 2020

December 31, 2019

Derivative

Instruments

Number of Instruments

Notional

Amount (i)

Reference

Rate (ii)

Weighted Average Fixed Pay Rate

Weighted

Average

Remaining

Term

Number

Instruments

Notional

Amount (i)

Reference

Rate (iii)

Weighted Average Fixed Pay Rate

Weighted

Average

Remaining

Term

Number of Instruments

Notional

Amount (i)

Reference

Rate (ii)

Weighted Average Fixed Pay Rate

Weighted

Average

Remaining

Term

Number

Instruments

Notional

Amount (i)

Reference

Rate (iii)

Weighted Average Fixed Pay Rate

Weighted

Average

Remaining

Term

Interest Rate Swap Derivatives (iv)

45,285,676

One-month LIBOR + applicable spread/Fixed at 3.13%-5.16%

3.71

2.7 years

48,215,139

One-month LIBOR + applicable spread/Fixed at 2.76%-5.16%

3.87

2.9 years

45,504,305

One-month LIBOR + applicable spread/Fixed at 3.13%-5.16%

3.91

2.4 years

48,215,139

One-month LIBOR + applicable spread/Fixed at 2.76%-5.16%

3.87

2.9 years


(i)	The notional amount of the Company’s swaps decreases each month to correspond to the outstanding principal balance on the related mortgage. The minimum notional amounts (outstanding principal balance at the maturity date) as of ~~March 31,~~June 30, 2020 and December 31, 2019 were ~~$42,920,710~~$42,917,710 and $45,514,229, respectively.


(ii)	The reference rate was ~~March 31,~~June 30, 2020.


(iii)	The reference rate was December 31, 2019.


(iv)	The Company terminated the swap agreement related to the Dinan property mortgage loan on February 4, 2020 at a cost of $47,000 (see Note 7). Subsequent to June 30, 2020, the Company terminated the swap agreement related to the Rite Aid property mortgage loan on July 30, 2020 at a cost of $40,700 (see Note 11).

~~Table of Contents~~

~~RW HOLDINGS NNN REIT, INC.~~

~~Notes to Condensed Consolidated Financial Statements (continued)~~

~~(Unaudited)~~

The following table sets forth the fair value of the Company’s derivative instruments (Level 2 measurement), as well as their classification in the condensed consolidated balance sheets:


		March 31, 2020				December 31, 2019					June 30, 2020				December 31, 2019
Derivative Instrument	Balance Sheet Location	Number of Instruments	Fair Value			Number of Instruments	Fair Value			Balance Sheet Location	Number of Instruments	Fair Value			Number of Instruments	Fair Value
Interest Rate Swaps	Asset - Interest rate swap derivatives, at fair value	—	$	—		5	$	34,567		Asset - Interest rate swap derivatives, at fair value	—	$	—		5	$	34,567
Interest Rate Swaps	Liability - Interest rate swap derivatives, at fair value	11	$	(2,272,124	)	7	$	(1,021,724	)	Liability - Interest rate swap derivatives, at fair value	11	$	(2,279,909	)	7	$	(1,021,724	)

The change in fair value of a derivative instrument that is not designated as a cash flow hedge for financial accounting purposes is recorded as interest expense in the condensed consolidated statements of operations. None of the Company’s derivatives at ~~March 31,~~June 30, 2020 or December 31, 2019 were designated as hedging instruments; therefore, the net unrealized loss recognized on interest rate swaps of ~~$1,284,967~~$7,785 and ~~$320,526~~$553,490 was recorded as a decrease in interest expense for the three months ended June 30, 2020 and 2019, respectively, and $1,292,752 and $874,016 was recorded as an increase in interest expense for the ~~three~~six months ended ~~March 31,~~June 30, 2020 and 2019, respectively (see Note 7).

NOTE 9. RELATED PARTY TRANSACTIONS

The Company pays the members of its board of directors who are not executive officers for services rendered through cash payments or by issuing shares of Class C common stock to them.

For the three months ended ~~March 31,~~June 30, 2020 and 2019, the total amount of fees incurred for board services was ~~$103,333~~$101,250 and ~~$100,000,~~$76,667, respectively, and the value paid during the periods by issuing shares of Class C common stock was ~~$2,083~~$70,000 (issued in arrears for first quarter services) and ~~$50,000,~~$55,000, respectively, for which the Company issued ~~205~~6,816 and ~~4,921~~5,414 shares, respectively. For the six months ended June 30, 2020 and 2019, the total amount of fees incurred for board services was $204,583 and $176,667, respectively, and the value paid during the periods by issuing shares of Class C common stock was $179,565 and $105,000, respectively, for which the Company issued 7,066 and 10,335 shares, respectively. As of ~~March 31,~~June 30, 2020, $101,250 was accrued and then paid in ~~April~~July 2020 ~~including $31,250 paid in cash and $70,000 paid~~ by issuing ~~6,816~~14,464 shares of Class C common stock.

Table of Contents

RW HOLDINGS NNN REIT, INC.

Notes to Condensed Consolidated Financial Statements (continued)

(Unaudited)

In conjunction with the Self-Management Transaction effective December 31, 2019, the Advisory Agreement was terminated. The Advisory Agreement entitled the Former Advisor to specified fees upon the provision of certain services with regard to investments in real estate and the management of those investments, among other services, and the disposition of investments, as well as entitled the Former Advisor to reimbursement of organizational and offering costs incurred by the Former Advisor or Former Sponsor on behalf of the Company, such as expenses related to the Offerings, and certain costs incurred by the Former Advisor or Former Sponsor in providing services to the Company. In addition, the Former Advisor was entitled to certain other fees, including an incentive fee upon achieving certain performance goals, as detailed in the Advisory Agreement. The Former Sponsor also served as the sponsor for REIT I and BRIX REIT. Effective February 3, 2020, the Company's indirect subsidiary, modiv Advisors, LLC, became the advisor to BRIX REIT.

During the three and six months ended ~~March 31,~~June 30, 2020 and 2019, no business transactions occurred between the Company and BRIX REIT other than minor expenses advanced and, during the three and six months ended ~~March 31,~~June 30, 2019, no business transactions occurred between the Company and REIT I, other than as described below or elsewhere herein, and those relating to the Company’s investment in REIT I before the Merger, as described in Note 5.

On March 2, 2020, the Company borrowed a total of $4,000,000, secured by mortgages on its two Chevron properties, from the Company's Chairman, Mr. Wirta (see Note 7). The Company's conflicts committee approved the terms of these mortgages which bear interest at an annual rate of 8% and were scheduled to mature on June 2, 2020. On June 1, 2020, the maturity date of these mortgages was extended to September 1, 2020 on the same ~~terms.~~

~~Table of Contents~~

~~RW HOLDINGS NNN REIT, INC.~~

~~Notes~~terms, along with an option for a further extension to ~~Condensed Consolidated Financial Statements (continued)~~

~~(Unaudited)~~

November 30, 2020 at the Company’s election prior to August 18, 2020. On July 31, 2020, the mortgage secured by the Chevron San Jose, CA property for $2,000,000 was fully repaid along with all related accrued interest as described in Note 11, and the $2,000,000 mortgage on the second Chevron property remains outstanding.

Summarized below are the related party costs incurred by the Company, including those incurred pursuant to the Advisory Agreement, for the three and six months ended ~~March 31,~~June 30, 2020 and 2019 and related party receivable and payable as of ~~March 31,~~June 30, 2020 and December 31, 2019:


	Three Months Ended						Three Months Ended							Three Months Ended		Six Months Ended						Three Months Ended			Six Months Ended
	March 31, 2020		March 31, 2020				March 31, 2019			December 31, 2019				June 30, 2020				June 30, 2020				June 30, 2019						December 31, 2019
	Incurred		Receivable		Payable		Incurred			Receivable		Payable		Incurred		Incurred		Receivable		Payable		Incurred			Incurred			Receivable		Payable
Expensed:
Asset management fees (1)	$	—	$	—	$	—	$	680,018		$	—	$	—	$	—	$	—	$	—	$	—	$	680,019		$	1,360,037		$	—	$	—
Operating expense reimbursements	—		—		—		132,000			—		—		—		—		—		—		132,000			264,000			—		—
Fees to affiliates	—						812,018							—		—						812,019			1,624,037
Property management fees*	—		—		—		55,950			—		—		—		—		—		—		56,122			112,072			—		—
Directors and officers insurance and other reimbursements**	—		—		—		66,870			—		—		—		—		—		—		70,785			133,675			—		—
Expense reimbursements from Former Sponsor (2)	—		—		—		(87,999		)	—		—		—		—		—		—		(148,233		)	(236,232		)	—		—
Capitalized:
Financing coordination fees	—		—		—		63,500			—		—		—		—		—		—		—			63,500			—		—
Reimbursable organizational and offering expenses (3)	—		—		—		484,714			—		—		—		—		—		—		415,299			899,863			—		—
Other:
Due from BRIX REIT (4)	—		6,510		—		—			1,378		—		—		—		3,214		—		—			—			1,378		—
Due from TIC	—		1,128		—		—			954		—		—		—		—		—		—			—			954		—
Notes due to Chairman of the Board	—		—		465,770		—			—		630,820		—		—		—		—		—			—			—		630,820
			$	7,638	$	465,770				$	2,332	$	630,820					$	3,214	$	—							$	2,332	$	630,820


*	Property management fees are classified within property operating expenses on the condensed consolidated statements of operations.


**	Directors and officers insurance and other reimbursements are classified within general and administrative expenses on the condensed consolidated statements of operations.

Table of Contents

RW HOLDINGS NNN REIT, INC.

Notes to Condensed Consolidated Financial Statements (continued)

(Unaudited)

(1)

To the extent the Former Advisor elected, in its sole discretion, to defer all or any portion of its monthly asset management fee, the Former Advisor was deemed to have waived, not deferred, that portion up to 0.025% of the total investment value of the Company’s assets. For the three and six months ended ~~March 31,~~June 30, 2019, the Former Advisor did not waive any of the asset management fees. In addition to amounts presented in this table, the Company also incurred asset management fees to the Former Advisor of ~~$47,983~~$47,977 and $95,953 related to the TIC Interest during the three and six months ended ~~March 31,~~June 30, 2019, respectively, which ~~amount was~~amounts were reflected as ~~a reduction~~reductions of income recognized from investments in unconsolidated entities (see Note 5).

(2)

Includes payroll costs related to Company employees that answer questions from prospective stockholders. See “Investor Relations Payroll Expense Reimbursement from Former Sponsor” below. The Former Sponsor agreed to reimburse the Company for these investor relations compensation costs which the Former Sponsor considered to be offering expenses in accordance with the Advisory Agreement which was terminated effective September 30, 2019. The expense reimbursements from the Former Sponsor for the three and six months ended ~~March 31,~~June 30, 2019 also include a refund of $0 and $40,915 of employment related legal fees, respectively, which the Former Sponsor agreed to reimburse the Company.


(3)	As of ~~March 31,~~June 30, 2019, the Former Sponsor had incurred ~~$8,565,661~~$8,815,104 of organizational and offering costs on behalf of the Company. However, the Company was only obligated to reimburse the Former Sponsor for such organizational and offering expenses to the extent of 3% of gross offering proceeds.

(4)

The receivables represent incidental expenses advanced to BRIX REIT. The 2019 amount ~~includes~~included unpaid asset management fees of ~~$264,058 and~~ $242,299 as of ~~March 31, 2020 and~~ December 31, 2019 ~~respectively,~~ due from BRIX REIT, which ~~have been fully offset by a reserve for uncollectable amounts due~~the Company agreed to waive in May 2020 given the impact of the COVID-19 pandemic on BRIX ~~REIT's early stage of operation and limited real estate assets.~~REIT.

~~Table of Contents~~

~~RW HOLDINGS NNN REIT, INC.~~

~~Notes to Condensed Consolidated Financial Statements (continued)~~

~~(Unaudited)~~

Organizational and Offering Expenses

The Company was obligated to reimburse the Former Sponsor or its affiliates for organizational and offering expenses (as defined in the Advisory Agreement) paid by the Former Sponsor on behalf of the Company. The Company reimbursed the Former Sponsor for organizational and offering expenses up to 3% of gross offering proceeds. Pursuant to an amendment to the Advisory Agreement dated October 14, 2019, the Company agreed to pay all future organization and offering costs, and to no longer be reimbursed by the Former Sponsor for investor relations personnel costs after September 30, 2019, in exchange for the Former Sponsor's agreement to terminate its right to receive 3% of all offering proceeds as a reimbursement for organization and offering costs paid by the Former Sponsor.

The Former Sponsor and its affiliates were responsible for any organizational and offering expenses to the extent they exceeded 3% of gross offering proceeds through September 30, 2019. Through ~~March 31,~~June 30, 2019, the Former Sponsor had incurred organizational and offering expenses in excess of 3% of the gross offering proceeds received by the Company. Through ~~March 31,~~June 30, 2019, the Company reimbursed the Former Sponsor ~~$4,664,910~~$5,092,718 in organizational and offering costs. Through September 30, 2019, the Company had reimbursed the Former Sponsor $5,429,105 in organization and offering costs, which was the Company's maximum liability for organization and offering costs.

Investor Relations Payroll Expense Reimbursement from Former Sponsor

The Company employs investor relations personnel to answer inquiries from potential and existing investors regarding the Company and/or its Registered Offerings. The payroll expenses associated with the investor relations personnel were reimbursed by the Former Sponsor through September 30, 2019. The Former Sponsor considered these payroll expenses to be offering expenses. The amount of payroll expenses reimbursements from the Former Sponsor for the three and six months ended ~~March 31,~~June 30, 2019 was ~~$128,914,~~$143,997 and $272,911, respectively, which was partially offset by a refund of employment related legal costs of ~~$40,915.~~$0 and $40,915, respectively.

Acquisition Fees

The Company paid the Former Advisor an amount equal to 3% of the contract purchase price of the Company’s properties plus additions to real estate investments as acquisition fees. The total of all acquisition fees and acquisition expenses was required to be reasonable and not to exceed 6% of the contract price of the property. However, a majority of the directors (including a majority of the independent directors) not otherwise interested in the transaction had the authority to approve fees in excess of these limits if they determined the transaction to be commercially competitive, fair and reasonable to the Company. There were no acquisition fees incurred during the three and six months ended ~~March 31,~~June 30, 2019.

Table of Contents

RW HOLDINGS NNN REIT, INC.

Notes to Condensed Consolidated Financial Statements (continued)

(Unaudited)

Asset Management Fee

The Company paid the Former Advisor, as compensation for the advisory services rendered to the Company, a monthly fee in an amount equal to 0.1% of the total investment value, as defined in the Advisory Agreement (the “Asset Management Fee”), as of the end of the preceding month plus the book value of any properties acquired during the month, pro-rated based on the number of days owned. The Asset Management Fee was payable monthly on the last business day of such month. The Asset Management Fee, which was required to be reasonable in the determination of the Company’s independent directors at least annually, was to be taken or waived, in whole or in part as to any year, in the sole discretion of the Former Advisor. All or any portion of the Asset Management Fee not paid as to any fiscal year was allowed to be deferred without interest and paid in such other fiscal year as the Former Advisor determined.

Additionally, to the extent the Former Advisor elected, in its sole discretion, to defer all or any portion of its monthly Asset Management Fee, the Former Advisor was deemed to have waived, not deferred, that portion of its monthly Asset Management Fee that was up to 0.025% of the total investment value of the Company’s assets. The total amount of Asset Management Fees incurred during the three and six months ended ~~March 31,~~June 30, 2019 was ~~$680,018,~~$680,019 and $1,360,037, respectively, of which $0 was waived.

Financing Coordination Fee

Other than with respect to any mortgage or other financing related to a property concurrent with its acquisition, if the Former Advisor or an affiliate provided a substantial amount of the services (as determined by a majority of the Company’s independent directors) in connection with the post-acquisition financing or refinancing of any debt that the Company obtained relative to a property, then the Company was to pay the Former Advisor or such affiliate a financing coordination fee equal to 1% of the amount of such financing. ~~The~~

There were no financing coordination fees during the three months ended June 30, 2019 as there were no loans obtained during the quarter but the Company incurred and paid $63,500 of financing coordination fees related to a single loan during the ~~three~~six months ended ~~March 31,~~June 30, 2019.

~~Table of Contents~~

~~RW HOLDINGS NNN REIT, INC.~~

~~Notes to Condensed Consolidated Financial Statements (continued)~~

~~(Unaudited)~~

Property Management Fees

If the Former Advisor or any of its affiliates provided a substantial amount of the property management services (as determined by a majority of the Company’s independent directors) for the Company’s properties, then the Company paid the Former Advisor or such affiliate a property management fee equal to 1.5% of gross revenues from the properties managed. The Company also reimbursed the Former Advisor and any of its affiliates for property-level expenses that such tenant paid or incurred to the Company, including salaries, bonuses and benefits of persons employed by the Former Advisor, except for the salaries, bonuses and benefits of persons who also served as one of the Company’s executive officers. The Former Advisor or its affiliate were entitled to subcontract the performance of its property management duties to third parties and pay all or a portion of its property management fee to the third parties with whom it contracted for these services. The Former Advisor provided property management services for 10 properties in the Company's portfolio during the three and six months ended ~~March 31,~~June 30, 2019. The Company incurred and paid ~~$55,950~~$56,122 and $112,072 of property management fees during the three and six months ended ~~March 31, 2019.~~June 30, 2019, respectively.

Disposition Fees

For substantial assistance in connection with the sale of properties, the Company was to pay the Former Advisor or one of its affiliates 3% of the contract sales price, as defined in the Advisory Agreement, of each property sold; provided, however, that if, in connection with such disposition, commissions were paid to third parties unaffiliated with the Former Advisor or its affiliates, the disposition fees paid to the Former Advisor, the Former Sponsor, their affiliates and unaffiliated third parties could not exceed the lesser of the competitive real estate commission or 6% of the contract sales price. There were no disposition fees incurred during the three and six months ended ~~March 31,~~June 30, 2019.

Table of Contents

RW HOLDINGS NNN REIT, INC.

Notes to Condensed Consolidated Financial Statements (continued)

(Unaudited)

Subordinated Participation Fees

The Company ~~paid the Former Advisor or an affiliate~~incurred a subordinated participation fee calculated as of December 31 of each year through ~~December 31,~~ 2018, ~~and~~payable to the Former Advisor or an affiliate thereof, which was paid (if owed) in the immediately following January. The subordinated participation fee was only due if the Preferred Return, as defined in the Advisory Agreement, was achieved and was equal to the sum of (using terms as defined in the Advisory Agreement):


(i)	30% of the product of (a) the difference of (x) the Preliminary NAV per share minus (y) the Highest Prior NAV per share, multiplied by (b) the number of shares outstanding as of December 31 of the relevant annual period, but only if this resulted in a positive number, plus


(ii)	30% of the product of: (a) the amount by which aggregate distributions to stockholders during the annual period, excluding return of capital distributions, divided by the weighted average number of shares outstanding for the annual period, exceeded the Preferred Return, multiplied by (b) the weighted average number of shares outstanding for the annual period calculated on a monthly basis.

The Company calculated a subordinated participation fee of $839,050, which was accrued as of December 31, 2018 and paid in cash during the first quarter of 2019. On August 9, 2019, the Advisory Agreement was amended to eliminate the Subordinated Participation Fee.

Leasing Commission Fees

If a property or properties of the Company became unleased and the Former Advisor or any of its affiliates provided a substantial amount of the services (as determined by a majority of the Company’s independent directors) in connection with the Company’s leasing of a property or properties to unaffiliated third parties, then the Company paid the Former Advisor or such affiliate leasing commissions equal to 6% of the rents due pursuant to such lease for the first ten years of the lease term; provided, however (i) if the term of the lease was less than ten years, such commission percentage was applied to the full term of the lease and (ii) any rents due under a renewal of a lease of an existing tenant upon expiration of the initial lease agreement (including any extensions provided for thereunder) accrued a commission of 3% in lieu of the aforementioned 6% commission. There were no leasing commission fees incurred during the three and six months ended ~~March 31,~~June 30, 2019.

~~Table of Contents~~

~~RW HOLDINGS NNN REIT, INC.~~

~~Notes to Condensed Consolidated Financial Statements (continued)~~

~~(Unaudited)~~

Other Operating Expense Reimbursements

Under the Company's charter, prior to December 31, 2019, total operating expenses of the Company were limited to the greater of 2% of average invested assets or 25% of net income for the four most recently completed fiscal quarters (the “2%/25% Limitation”). If the Company exceeded the 2%/25% Limitation, the Former Advisor was required to reimburse the Company the amount by which the aggregate total operating expenses exceeded the limitation, or the Company was required to obtain a waiver from the Company's conflicts committee. For purposes of determining the 2%/25% Limitation amount, “average invested assets” meant the average monthly book value of the Company’s assets invested directly or indirectly in equity interests and loans secured by real estate during the 12-month period before deducting depreciation, reserves for bad debts or other non-cash reserves. “Total operating expenses” meant all expenses paid or incurred by the Company, as determined by GAAP, that were in any way related to the Company’s operation including asset management fees, but excluding (a) the expenses of raising capital such as organization and offering expenses, legal, audit, accounting, underwriting, brokerage, listing, registration and other fees, printing and other such expenses and taxes incurred in connection with the issuance, distribution, transfer, listing and registration of shares of the Company’s common stock; (b) interest payments; (c) taxes; (d) non-cash expenditures such as depreciation, amortization and bad debt reserves; (e) reasonable incentive fees based upon increases in NAV per share; (f) acquisition fees and acquisition expenses (including expenses related to potential investments that the Company did not close); and (h) disposition fees on the sale of real property and other expenses connected with the acquisition, disposition and ownership of real estate interests or other property (other than disposition fees on the sale of assets other than real property), including the costs of insurance premiums, legal services, maintenance, repair and improvement of real property. The total reimbursable operating expenses incurred were $132,000 and $264,000 during the three and six months ended ~~March 31, 2019.~~June 30, 2019, respectively. The Company was in compliance with the 2%/25% Limitation for operating expenses for the four fiscal quarters ended ~~March 31,~~June 30, 2019.

Table of Contents

RW HOLDINGS NNN REIT, INC.

Notes to Condensed Consolidated Financial Statements (continued)

(Unaudited)

Due to Affiliates

In connection with the Self-Management Transaction, the Company assumed two notes payable aggregating $630,820 on December 31, 2019 owed to Mr. Wirta, the Company's ~~Chairman. The secured notes payable outstanding balance as of March 31, 2020 was $465,770. The secured notes payable are~~Chairman, which were presented under due to affiliates in the Company's condensed consolidated balance sheets as of ~~March 31, 2020 and~~ December 31, 2019. The notes payable ~~have~~had identical terms including a fixed interest rate of 10% paid semi-monthly and a maturity date of April 23, 2020. The remaining principal amount of $218,931 due for each note, aggregating $437,862, was paid on the maturity date.

Related Party Transactions with Unconsolidated Entities

The Company’s portion of asset management fees paid to the Former Advisor relating to the TIC Interest for the three and six months ended ~~March 31,~~June 30, 2019 was ~~$47,983.~~$47,977 and $95,953, respectively. The advisory agreement with the entity that owns the TIC Interest property was assigned to the Company's taxable REIT subsidiary following the Self-Management Transaction and the Company earns a monthly management fee equal to 0.1% of the total investment value of the property from this entity, which resulted in a fee of $65,993 for the three months ended ~~March 31,~~June 30, 2020, of which the Company's portion was ~~$47,983.~~$47,984, and a fee of $131,986 for the six months ended June 30, 2020, of which the Company's portion was $95,967.

The Company’s portion of asset management fees paid to the Former Advisor relating to REIT I for the three and six months ended ~~March 31,~~June 30, 2019 was ~~$13,045.~~$10,437 and $20,123, respectively.

NOTE 10. COMMITMENTS AND CONTINGENCIES

Environmental

As an owner of real estate, the Company is subject to various environmental laws of federal, state and local governments. Although there can be no assurance, the Company is not aware of any environmental liability that could have a material adverse effect on its financial condition or results of operations. However, changes in applicable environmental laws and regulations, the uses and conditions of properties in the vicinity of the Company’s properties, the activities of its tenants and other environmental conditions of which the Company is unaware with respect to the property could result in future environmental liabilities.

Tenant Improvements

Pursuant to lease agreements, as of ~~March 31,~~June 30, 2020 and December 31, 2019, the Company had obligations to pay $60,598 and $98,329, respectively, for ~~in site~~on-site and tenant improvements to be incurred by tenants, including a 72.7% share of the tenant improvements for the Santa Clara, California TIC Interest. As of both ~~March 31,~~June 30, 2020 and December 31, 2019, the Company had $92,684 of restricted cash held to fund the improvements.

~~Table of Contents~~

~~RW HOLDINGS NNN REIT, INC.~~

~~Notes to Condensed Consolidated Financial Statements (continued)~~

~~(Unaudited)~~

Operating Lease

As a result of the Self-Management Transaction, on December 31, 2019, a subsidiary of the Company ~~acquired~~assumed the operating lease of the corporate office in Costa Mesa, California from BrixInvest. The office lease has a remaining term of ~~approximately~~ four years, ending on June 30, 2024, and no option to renew. The Company's subsidiary ~~has~~ re-evaluated its physical office space requirement given the effect of the COVID-19 pandemic, surrendered the premises to the landlord on June 1, 2020 and is trying to negotiate a settlement with the landlord for early termination of the ~~lease as further described in~~ ~~Note 11~~.lease. The Company is not a party to the lease and did not guarantee the lease.

Because the rate implicit in the subsidiary's lease was not readily determinable, the Company used an incremental borrowing rate to account for the lease. In determining the Company's incremental borrowing rate for the lease, the Company considered the recent rate on its unsecured borrowings, observable risk-free interest rates and credit spreads correlating to the Company's creditworthiness and the term of the subsidiary's lease agreement. The discount rate used was 5.75%.

Table of Contents

RW HOLDINGS NNN REIT, INC.

Notes to Condensed Consolidated Financial Statements (continued)

(Unaudited)

Scheduled maturities of the operating lease liability as of ~~March 31,~~June 30, 2020 are as follows:


April to December 2020	$	387,652
July to December 2020				$	243,542
2021	599,953			599,953
2022	620,444			620,444
2023	639,928			639,928
2024	322,483			322,483
Total undiscounted lease payments	2,570,460			2,426,350
Less imputed interest	(305,455		)
Less amounts representing interest				(273,431		)
Total operating lease liability	$	2,265,005		$	2,152,919

Redemption of Common Stock

The Company has a share repurchase program that enables qualifying stockholders to sell their stock to the Company in limited circumstances. The maximum amount of common stock that may be repurchased per month is limited to no more than 2% of the Company’s most recently determined aggregate NAV. Repurchases for any calendar quarter are limited to no more than 5% of its most recently determined aggregate NAV. The foregoing repurchase limitations are based on “net repurchases” during a quarter or month, as applicable. Thus, for any given calendar quarter or month, the maximum amount of repurchases during that quarter or month will be equal to (1) 5% or 2% (as applicable) of the Company’s most recently determined aggregate NAV, plus (2) proceeds from sales of new shares in the Registered Offerings and Class S Offering (including purchases pursuant to its Registered DRP Offering) since the beginning of a current calendar quarter or month, less (3) repurchase proceeds paid since the beginning of the current calendar quarter or month.

The Company has the discretion to repurchase fewer shares than have been requested to be repurchased in a particular month or quarter, or to repurchase no shares at all, in the event that it lacks readily available funds to do so due to market conditions beyond the Company’s control, ~~its need~~it needs to maintain liquidity for its operations, or because the Company determines that investing in real property or other illiquid investments is a better use of its capital than repurchasing its shares. In the event that the Company repurchases some but not all of the shares submitted for repurchase in a given period, shares submitted for repurchase during such period will be repurchased on a pro-rata basis, subject to any Extraordinary Circumstance Repurchase (defined below).

The Company has the discretion, but not the obligation, under extraordinary market or economic circumstances, to make a special repurchase in equal, nominal quantities of shares from all stockholders who have submitted share repurchase requests during the period (“Extraordinary Circumstance Repurchase”). Extraordinary Circumstance Repurchases will precede any pro rata share repurchases that may be made during the period.

During March 2020, the Company received repurchase requests for $8,647,085 of share value and did not honor any of these requests given the Company’s need to maintain liquidity for its operations. During April 2020, the Company received repurchase requests for $10,514,377 of share value and repurchased $876,744 of share value on May 5, 2020, including Extraordinary Circumstance Repurchases and after applicable administrative fees for shares held less than three years. During May 2020, the Company received repurchase requests for $11,218,557 of share value and did not honor any of these requests given that the Offerings were suspended from May 8, 2020 through May 31, 2020 and the Company’s need to maintain liquidity for its operations. During June 2020, the Company received repurchase requests for $7,427,489 of share value and repurchased $750,684 of share value on July 6, 2020, including Extraordinary Circumstance Repurchases and after applicable administrative fees for shares held less than three years. During July 2020, the Company received repurchase requests for $8,359,586 of share value and repurchased $995,023 of share value on August 5, 2020, including Extraordinary Circumstance Repurchases, and after applicable administrative fees for shares held less than three years.

In addition, the Company’s board of directors may amend, suspend or terminate the share repurchase program without stockholder approval upon 10 days’ notice if its directors believe such action is in the Company and its stockholders’ best interests. The Company’s board of directors may also amend, suspend or terminate the share repurchase program due to changes in law or regulation, or if the board of directors becomes aware of undisclosed material information that the Company believes should be publicly disclosed before shares are repurchased.

3942

Table of Contents

RW HOLDINGS NNN REIT, INC.

Notes to Condensed Consolidated Financial Statements (continued)

(Unaudited)

Legal Matters

From time-to-time, the Company may become party to legal proceedings that arise in the ordinary course of its business. Other than as described below, the Company is not a party to any legal proceeding, nor is the Company aware of any pending or threatened litigation that could have a material adverse effect on the Company’s business, operating results, cash flows or financial condition should such litigation be resolved unfavorably.

On September 18, 2019, a lawsuit was filed in the Superior Court of the State of California, County of Los Angeles, against the Former Advisor by “John Doe,” a fictitiously-named individual who was one of the Former Advisor's former employees. The Former Advisor understands that the plaintiff was its former Chief Digital Officer, who along with six other employees was subject to a reduction in force, communicated to all in advance, that was a result of financial constraints of the Former Advisor which necessitated the elimination of numerous job positions in May 2019. In the lawsuit, the former employee claims he was terminated in retaliation for his purported whistleblowing with respect to alleged misleading statements made by the Former Advisor and fraudulently induced arbitration requirements applicable to employees and investors. The complaint seeks to enjoin and rescind the enforcement of the arbitration agreement signed by the former employee and the arbitration requirements related to this complaint. The Company is not a party to the lawsuit. The Former Advisor has denied all the accusations and allegations in the complaint and the Former Advisor intends to vigorously defend against the claims made by the plaintiff.

NOTE 11. SUBSEQUENT EVENTS

The Company evaluates subsequent events up until the date the condensed consolidated financial statements are issued. Significant subsequent events are described below:

Offering Status

Through ~~May~~July 31, 2020, the Company had sold ~~19,195,617~~19,453,205 shares of Class C common stock in the Registered Offerings, for aggregate gross offering proceeds of ~~$192,710,516,~~$194,513,632, which included ~~1,952,160~~2,098,346 shares of Class C common stock sold under its distribution reinvestment plan, for gross proceeds of ~~$19,385,538.~~$20,408,840. Through ~~May~~July 31, 2020, the Company had sold ~~189,147~~189,836 shares of Class S common stock in the Class S Offering, for aggregate gross offering proceeds of ~~$1,918,168,~~$1,922,992, which included ~~4,184~~4,873 shares of Class S common stock sold under its distribution reinvestment plan for gross proceeds of $41,005. As discussed in detail below, on May 8, 2020, the Company announced the temporary suspension of the primary offering portion of its Follow-on Offering and Class S Offering. Following the announcement of the new estimated NAV per share as discussed below, on May 29, 2020, the board of directors approved the resumption of the primary offerings effective June 1, 2020.$45,828.

Distributions

The Company paid the ~~March~~June 2020 distribution of ~~$1,406,776~~$691,443 on ~~April 27, 2020 and the April 2020 distribution of $1,375,766 on May~~July 26, 2020, based on the daily distribution rate of ~~$0.00191257~~$0.0009589 per share of Class C and Class S common stock, which reflects an annualized distribution rate of ~~$0.70~~$0.35 per ~~share.~~share or 5.0% per share based on the Company's new estimated NAV per share of $7.00 (unaudited). The Company generally pays distributions on the 25th day following the end of each month, or the next business day if the 25th day falls on a weekend or holiday.

On May 22, 2020, the Company announced that in response to the significant economic impacts of the COVID-19 pandemic, the board of directors modified the declared daily distribution rate to reflect the Company's updated financial projections and uncertainties associated with the impact of the pandemic on the Company’s ability to collect rent to a daily distribution rate of $0.0009589 per share of Class C common stock and Class S common stock, or an annualized distribution rate of $0.35 per share or 5.0% per share based on the Company's new estimated NAV per share of $7.00 (unaudited) for the period May 22, 2020 through June 30, 2020.

Redeemable Common Stock

Subsequent to ~~March 31,~~June 30, 2020, the Company redeemed ~~87,569~~250,710 shares of Class C common stock for ~~$893,638~~$1,745,707 and ~~291~~no shares of Class S common ~~stock for $2,990.~~stock.

~~Amended and Restated Share Repurchase Programs~~Sale of Real Estate Investments

On April 20, 2020, the Company’s board of directors approved the Company's amended and restated share repurchase programs for shares of the Company's Class C common stock and Class S common stock. The principal change reflected in the amended and restated share repurchase programs was to provide the Company the discretion, but not the obligation, under extraordinary market or economic circumstances, to make a special repurchase in equal, nominal quantities of shares from all stockholders who have submitted share repurchase requests during the period. These “extraordinary circumstance repurchases” would precede any pro rata share repurchases that may be made during the period.

~~The amended and restated share repurchase programs became effective on April 30, 2020.~~

~~Updated Estimated NAV Per Share, Temporary Suspension of Primary Offerings and Resumption of Primary Offerings~~

~~On May 8,~~August 3, 2020, the Company ~~announced that due~~completed the sale of its Lake Elsinore retail property which was leased to ~~the impacts~~Rite Aid for $7,250,000, which generated net proceeds of $3,299,016 after repayment of the ~~COVID-19 pandemic on~~existing mortgage, commissions and closing costs.

Table of Contents

RW HOLDINGS NNN REIT, INC.

Notes to Condensed Consolidated Financial Statements (continued)

(Unaudited)

Mortgage Notes Payable

In July and August 2020, the ~~Company's real estate properties,~~Company refinanced the ~~Company's board of directors authorized the engagement of an independent third-party real estate advisory and consulting firm, to perform an independent valuation~~following mortgage notes.



	June 30, 2020		New
Properties	Principal Amount		Principal Amount		Prior Interest Rate		New Interest Rate		Original Maturity Date	New Maturity Date
Accredo/Walgreens properties	$	6,800,000	$	8,538,000	3.95	%	3.80	%	7/1/21	8/1/25
AvAir property	14,545,000		19,950,000		4.84	%	3.80	%	3/27/28	8/1/25
Walgreens property	3,000,000		3,217,500		7.50	%	4.25	%	8/6/20	7/16/30

As a result of the ~~Company's real estate assets and real estate related liabilities associated with~~refinancings above, the ~~Company's properties for the purpose~~Company generated total net proceeds of ~~assisting the board of directors in updating the Company's NAV per share~~$6,904,178 which were used to ~~reflect the impact~~repay a $2,000,000 mortgage note on one of the ~~COVID-19 pandemic. The Company's board~~Company’s Chevron properties which had a maturity date of directors announced a new estimated NAV per share of $7.00 (unaudited) on May 22, 2020. Additional information on the determination of the Company's estimated NAV per share, including the process used to determine the estimated NAV per share, can be found in the Company's Current Report on Form 8-K filed with the SEC on May 22, 2020.

In connection with the Company's plan to update the estimated NAV per share, the board of directors approved the temporary suspension of the primary offerings of the Company's shares of Class C common stock and Class S common stock, effective as of the close of business on May 7, 2020. Following the May 22, 2020 announcement of the new estimated NAV per share as discussed above and the Company’s conference call with stockholders on May 28, 2020, on May 29, 2020, the board of directors approved the resumption of the primary offerings effective June 1, 2020. The purchase price per share in the primary portion of the Follow-on Offering was decreased from $10.27 to $7.00, and the purchase price per share in the primary portion of the Class S Offering was decreased to $7.00 plus the amount of any applicable upfront commissions and fees.

~~Office Lease~~

At the end of March 2020, the subsidiary of the Company that is the tenant on the Costa Mesa, California corporate office lease requested rent abatement for four months given the impact of the COVID-19 pandemic on its business. The landlord denied the subsidiary’s request but the subsidiary did not pay rent for April, May or June 2020. On May 7, 2020, the landlord sent a notice to pay rent or the subsidiary would be considered to be in breach under this lease. The Company's subsidiary re-evaluated its physical office space requirement given the effect of the COVID-19 pandemic and responded to the landlord by proposing a termination of the lease and settlement for a discounted amount. The Company's subsidiary vacated the office space at the end of May 2020, surrendered the premises effective JuneSeptember 1, 2020 and ~~is attempting~~was owed to ~~negotiate a settlement with~~Mr. Raymond Wirta, the ~~landlord.~~

~~Impact~~Chairman of the ~~COVID-19 Pandemic~~

~~Due to the current COVID-19 pandemic in the United States and globally, the Company's tenants and operating partners, property locations~~Company’s Board of Directors, and the ~~economy as a whole are severely impacted.~~Wirta Trust. The ~~magnitude and duration~~Company plans to use the balance of these proceeds to repay $6,000,000 of the ~~COVID-19 pandemic and its impact on~~Company’s outstanding borrowings under the ~~Company's tenants, cash flows and future results of operations could be significant and will largely depend on future developments,~~Unsecured Credit Facility which are ~~highly uncertain and cannot be predicted, including new information which may emerge concerning the severity of the pandemic, the success of actions taken to contain or treat COVID-19, and reactions~~due by consumers, companies, governmental entities and capital markets. It is highly likely that the U.S. and global economies are in a recession, the severity of which is unpredictable but expected to be significantSeptember 1, 2020 as evidenced by over 40 million claims filed in the U.S. for unemployment assistance as of the date of this Quarterly Report on Form 10-Q. The prolonged duration and impact of the COVID-19 pandemic continue to materially disrupt the Company's business operations and impact its financial performance. Several tenants have requested rent abatements and one tenant (24 Hour Fitness) has not paid rent since Marchdescribed below.

Unsecured Credit Facility

On July 30, 2020, and has provided formal notice that it has rejected the lease through its Chapter 11 bankruptcy proceeding. The Company has collected over 90% of rents due for the second quarter of 2020; however, there can be no assurance that this rate of collections will continue. In certain cases, the Company is negotiating with tenants and lenders regarding the deferral or resumption of rent payments and the partial deferral of mortgage payments, as appropriate.

~~Paycheck Protection Program~~

~~On April 20, 2020, a subsidiary of~~ the Company entered into ~~a loan~~an indemnification agreement ~~and promissory note evidencing an unsecured loan in~~with Mr. Ray Wirta, the ~~aggregate amount of $517,000 made to this subsidiary under the Paycheck Protection Program~~ (~~“PPP”)~~Chairman of the ~~Coronavirus Aid, Relief,~~Company’s Board of Directors, and ~~Economic Security Act ("CARES Act"~~the Wirta Trust with respect to their guarantees of the Company’s $12,000,000 Unsecured Credit Facility with PMB pursuant to which the Company agreed to indemnify Mr. Wirta and the Wirta Trust if they are required to make payments to PMB pursuant to such guarantees.

On August 13, 2020, the Company amended the Unsecured Credit Facility to extend the maturity date of $6,000,000 of outstanding borrowings to September 1, 2020 and the remaining $6,000,000 of outstanding borrowings to October 15, 2021 (see Note 7. Debt - Unsecured Credit Facility, Net). The ~~PPP is administered by~~Company paid PMB $25,000 for loan extension and modification fees in connection with the ~~U.S. Small Business Administration (the “SBA”). The PPP loan was made through Pacific Mercantile Bank (“PMB”). The annual interest rate on~~August 13, 2020 amendment.

Termination of Swap Agreements

On August 3, 2020, the ~~PPP loan is 1%. Commencing seven months after~~Company terminated the effective date of the loan, the subsidiary is required to pay PMB equal monthly payments of principal and interest as required to fully amortize any unforgiven principal balance of the loan by the one-year anniversary of the effective date of the loan. The promissory note evidencing the PPP loan contains customary events of default relating to, among other things, payment defaults, making materially false and misleading representationsswap agreement related to the ~~SBA or PMB, or breaching~~Company's Rite Aid property mortgage loan at a cost of $40,700 in connection with the ~~terms~~sale of this property. On August 10, 2020, the ~~loan documents. The occurrence of an event of default may result in~~Company terminated the ~~repayment of all amounts outstanding, collection of all amounts owing from the subsidiary, or filing suit and obtaining judgment against the subsidiary.~~

Under the terms of the CARES Act, PPP loan recipients can apply for and be granted forgiveness for all or a portion of the loan granted under the PPP. Such forgiveness will be determined, subject to limitations, based on the use of loan proceeds for payment of payroll costs and any payments of mortgage interest, rent, and utilities. Recent modificationsswap agreement related to the ~~PPP by~~Company's Accredo property mortgage loan at a cost of $42,479 in connection with the ~~U.S. Treasury and Congress have extended the time period for loan forgiveness beyond the original eight-week period, making it possible for the Company's subsidiary to apply for forgiveness~~refinancing of ~~100% of its PPP loan. No assurance can be given that the Company's subsidiary will be successful in obtaining forgiveness of the loan in whole or in part.~~this property.

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations

You should read the following discussion and analysis of our financial condition, results of operations and cash flows together with the condensed consolidated financial statements and related notes that are included elsewhere in this Quarterly Report on Form 10-Q and our audited consolidated financial statements and notes thereto and management’s discussion and analysis of financial condition and results of operations for the fiscal year ended December 31, 2019 included in our Annual Report on Form 10-K filed with the U.S. Securities and Exchange Commission (the “SEC”) on April 6, 2020 and our Quarterly Report for the three months ended March 31, 2020 filed with the SEC on June 24, 2020. This discussion contains forward-looking statements based upon current expectations that involve risks and uncertainties. Our actual results may differ materially from those anticipated in these forward-looking statements as a result of various factors. See “Forward-Looking Statements” above.

Management’s discussion and analysis of financial condition and results of operations are based upon our unaudited condensed consolidated financial statements, which have been prepared in accordance with generally accepted accounting principles in the United States of America (“GAAP”). The preparation of these financial statements requires our management to make estimates and assumptions that affect the reported amounts of assets, liabilities, revenues and expenses, and related disclosure of contingent assets and liabilities. On a regular basis, we evaluate these estimates. These estimates are based on management’s historical industry experience and on various other assumptions that are believed to be reasonable under the circumstances. Actual results may differ from these estimates.

Overview

We were formed on May 14, 2015 as a Maryland corporation that elected to be taxed as a real estate investment trust, or REIT, for federal income tax purposes beginning with our taxable year ended December 31, 2016 and we intend to continue to operate so as to remain qualified as a REIT for federal income tax purposes thereafter. We intend to invest primarily in single tenant income-producing properties which are leased to creditworthy tenants under long-term net leases. Although we are not limited as to the form our investments may take, our investments in real estate will generally constitute acquiring fee title or interests in entities that own and operate real estate. We will make substantially all acquisitions of our real estate investments directly through RW Holdings NNN REIT Operating Partnership, LP, a Delaware limited ~~liability company~~partnership (the “Operating Partnership”), or indirectly through limited liability companies or limited partnerships, including through other REITs, or through investments in joint ventures, partnerships, tenants-in-common, co-tenancies or other co-ownership arrangements with other owners of properties, some of which may be affiliated with us or our executive officers or directors.

We consider our Company to be a perpetual-life investment vehicle because we have no finite date for liquidation and no current intention to list our shares of common stock for trading on a national securities exchange or over-the-counter trading market. Although we have registered a fixed number of shares pursuant to the Registered Offerings, we intend to effectively conduct a continuous offering of an unlimited amount of our shares of common stock over an unlimited time period by conducting an uninterrupted series of additional public offerings, subject to regulatory approval of our filings for such additional offerings. This perpetual-life structure is aligned with our overall objective of investing in real estate assets with a long-term view towards making regular cash distributions and generating capital appreciation.

We hold our investments in real property through special purpose limited liability companies which are wholly-owned subsidiaries of the Operating Partnership or Katana Merger Sub, LP (“Merger Sub”), which is described below. The Operating Partnership was formed on January 28, 2016. We are the sole general partner of, and owned a 99% partnership interest in, the Operating Partnership prior to the completion of the Self-Management Transaction (defined below) on December 31, 2019. Our wholly-owned subsidiary, Rich Uncles NNN LP, LLC, a Delaware limited liability company formed on May 13, 2016 (“NNN LP”), owned the remaining 1% partnership interest in the Operating Partnership and was the sole limited partner of the Operating Partnership prior to the completion of the Self-Management Transaction on December 31, 2019.

Following the completion of the Self-Management Transaction, we, including NNN LP, own an approximately 87% partnership interest in the Operating Partnership. Daisho OP Holdings, LLC, a formerly wholly-owned subsidiary of BrixInvest (defined below) (“Daisho”) which was spun off from BrixInvest on December 31, 2019, was issued and ~~as of March 31, 2020 and December 31, 2019 holds,~~held 657,949.5 units of Class M limited partnership interest (the “Class M OP Units”), or an approximate 12% limited partnership interest, in the Operating ~~Partnership.~~Partnership as of December 31, 2019. Daisho is managed by Aaron S. Halfacre, Raymond J. Pacini and Ray Wirta, our Chief Executive Officer, Chief Financial Officer and Chairman of the Board, respectively. The Class M OP Units were distributed to the members of Daisho during 2020. In connection with the Self-Management Transaction, our Chief Executive Officer and Chief Financial Officer were issued an aggregate of 56,029 units of Class P limited partnership interest (the “Class P OP Units”) in the Operating Partnership and thereby own the remaining approximate 1% limited partnership interest in the Operating Partnership.

We were externally managed by our former advisor, Rich Uncles NNN REIT Operator, LLC (the “Former Advisor”), a Delaware limited liability company, pursuant to the Second Amended and Restated Advisory Agreement dated August 11, 2017, as amended (the “Advisory Agreement”), through December 31, 2019. The Former Advisor was wholly-owned by our former sponsor, BrixInvest, LLC (f/k/a Rich Uncles, LLC) (“BrixInvest” or the “Former Sponsor”), a Delaware limited liability company whose members include Messrs. Halfacre and Wirta.

On December 31, 2019, pursuant to an Agreement and Plan of Merger dated September 19, 2019 (the “Merger Agreement”), Rich Uncles Real Estate Investment Trust I (“REIT I”) merged with and into Merger Sub, a Delaware limited partnership and our wholly-owned subsidiary, with Merger Sub surviving as our direct wholly-owned subsidiary (the “Merger”). At such time, the separate existence of REIT I ceased. As a result, we issued 8,042,221.6 shares of our Class C common stock to former shareholders of REIT I. In addition, on December 31, 2019, a self-management transaction was completed, whereby we, the Operating Partnership, BrixInvest and Daisho effectuated a Contribution Agreement (the “Contribution Agreement”) pursuant to which we acquired substantially all of the assets and assumed certain liabilities of BrixInvest in exchange for 657,949.5 Class M OP Units in the Operating Partnership (the “Self-Management Transaction”). As a result of the completion of the Merger and the Self-Management Transaction, we became self-managed.

Our Former Advisor managed our operations and our portfolio of core real estate properties and real estate related assets and provided asset-management and other administrative services on our behalf. Our Former Advisor was paid certain fees as set forth in Note 9 to our unaudited condensed consolidated financial statements. As discussed above, beginning on January 1, 2020, we became self-managed.

We expect to use substantially all of the net proceeds from the Offerings to acquire and manage a portfolio of real estate investments. While our current focus is on single tenant net leased properties, we plan to diversify our portfolio by geography, investment size and investment risk with the goal of acquiring a portfolio of income-producing real estate investments that provides attractive and stable returns to our stockholders. Although we have no plans at this time to change any of our investment objectives and policies, our board of directors may change any and all such investment objectives and policies, including our focus on single tenant properties, if it believes such changes are in the best interests of our stockholders.

As we accept subscriptions for shares in the Offerings, we transfer substantially all of the net proceeds of the Offerings to our Operating Partnership as a capital contribution in exchange for units of general partnership and/or limited partnership interest; however, we will be deemed to have made capital contributions to the Operating Partnership in the amount of the gross offering proceeds received from investors. All offerings of our common stock are made through a registered broker-dealer, and we are directly responsible for all organization and offering costs, including our investor relations personnel.

Because we plan to conduct substantially all of our operations through the Operating Partnership, we are considered an Umbrella Partnership Real Estate Investment Trust, or UPREIT. Using an UPREIT structure may give us an advantage in acquiring properties from persons who might not otherwise sell their properties because of unfavorable tax results. Generally, a sale of property directly to a REIT, or a contribution in exchange for REIT shares, is a taxable transaction to the selling property owner. However, in an UPREIT structure, a seller of a property who desires to defer taxable gain on the sale of property may transfer the property to the Operating Partnership in exchange for partnership interests in the Operating Partnership without recognizing gain for tax purposes.

Although we historically have conducted, and intend to continue to conduct, substantially all of our operations through the Operating Partnership, as a result of the Merger with REIT I, we hold the assets acquired from REIT I through Merger Sub, our wholly-owned subsidiary.

We present our financial statements on a consolidated basis, including the Operating Partnership and Merger Sub. All items of income, gain, deduction (including depreciation), loss and credit of the Operating Partnership and Merger Sub flow to us as all subsidiary entities are disregarded for federal tax purposes except for a taxable REIT subsidiary formed on January 15, 2020. These tax items do not generally flow through us to our stockholders. Rather, our net income and net capital gain effectively flow through us to our stockholders as and when we pay distributions.

Impact of the COVID-19 Pandemic

Due to the current COVID-19 pandemic in the United States and globally, our tenants and operating partners, property locations and the economy as a whole are severely impacted. The magnitude and duration of the COVID-19 pandemic and its impact on our tenants, cash flows and future results of operations could be significant and will largely depend on future developments, which are highly uncertain and cannot be predicted, including new information which may emerge concerning the severity of the COVID-19 pandemic, the success of actions taken to contain or treat COVID-19, and reactions by consumers, companies, governmental entities and capital markets. The U.S. and global economies are in a recession, the longevity and severity of which are unpredictable but expected to be significant as evidenced by approximately 30 million U.S. workers unemployed as of July 31, 2020. The prolonged duration and impact of the COVID-19 pandemic continues to disrupt our business operations and impact our financial performance. Several tenants have requested rent abatements and one tenant (24 Hour Fitness) has not paid rent since March 2020 and has provided formal notice that it has rejected the lease through its Chapter 11 bankruptcy proceeding. We have collected over 90% of rents due for the month of July 2020; however, there can be no assurance that this rate of collections will continue. In certain cases, we have negotiated with tenants and lenders regarding the deferral or resumption of rent payments and the partial deferral of mortgage payments, as appropriate, and further negotiations may occur.

Updated Estimated Net Asset Value Per Share, Temporary Suspension of Primary Offerings and Resumption of Primary Offerings

On May 8, 2020, we announced that due to the impacts of the COVID-19 pandemic on our real estate properties, our board of directors authorized the engagement of an independent third-party real estate advisory and consulting firm to perform an independent valuation of our real estate assets and real estate related liabilities associated with our properties for the purpose of assisting the board of directors in updating our estimated net asset value (“NAV”) per share to reflect the impact of the COVID-19 pandemic. Our board of directors announced a new estimated NAV per share of $7.00 (unaudited) on May 22, 2020. Additional information on the determination of our estimated NAV per share, including the process used to determine our estimated NAV per share, can be found in our Current Report on Form 8-K filed with the SEC on May 22, 2020.

In connection with our plan to update the estimated NAV per share, the board of directors approved the temporary suspension of the primary offerings of our shares of Class C common stock and Class S common stock, effective as of the close of business on May 7, 2020. On May 29, 2020, our board of directors approved and directed the resumption of the primary offerings effective June 1, 2020. The purchase price per share in the primary portion of the offering of our Class C common stock was decreased from $10.27 to $7.00, and the purchase price per share in the primary portion of the offering of our Class S common stock was decreased to $7.00 plus the amount of any applicable upfront commissions and fees.

The Company

We are a publicly registered, non-exchange traded company. We believe we are qualified to operate as a REIT, which requires us to annually distribute at least 90% of our taxable income (excluding net capital gains) in the form of distributions to our stockholders.

Our primary business consists of acquiring, financing and owning single-tenant retail, office and industrial real estate leased to creditworthy tenants on long-term leases. We primarily generate revenues by leasing properties to tenants pursuant to net leases. As of ~~March 31,~~June 30, 2020, our real estate investment portfolio, excluding real estate investments held for sale, consisted of (i) 4541 properties (including 2017 operating properties acquired in connection with the Merger on December 31, 2019) located in 14 states consisting of 2017 retail properties, 16 office properties and ~~nine~~eight industrial properties, (ii) one parcel of land, which serves as an easement to one of our operating properties, and (iii) a 72.7% undivided tenant-in-common interest (the “TIC Interest”) in an office property in Santa Clara, CA interest as discussed in Note 5. The net book value of these investments at ~~March 31,~~June 30, 2020 was ~~$401,036,544.~~$378,637,301. We also owned four properties held for sale (including three properties acquired in the Merger) with a net book value of $17,926,407 as of June 30, 2020.

With respect to our diversified portfolio of 4541 operating properties as of ~~March 31,~~June 30, 2020:

2017 properties are retail properties which represent an approximate ~~26%~~14% of the portfolio, 16 properties are office properties which represent an approximate ~~47%~~57% of the portfolio, and ~~nine~~eight properties are industrial properties which represent an approximate ~~27%~~29% of the portfolio (expressed as a percentage of annualized base rent);

Occupancy rate of ~~97%~~95%;

Leased to 3836 different commercial tenants doing business in 14 separate industries;

Located in 14 states;

Approximately ~~2,360,802~~2,287,151 square feet of aggregate leasable space;

An average leasable space per property of approximately ~~52,500~~51,000 square feet; approximately ~~18,000~~16,000 square feet per retail property, approximately ~~50,000~~57,000 square feet per office property, and approximately ~~133,000~~118,000 square feet per industrial property; and

Outstanding mortgage note payable balance of ~~$198,429,236.~~$188,124,950.

Of the 4541 operating properties in ~~the~~our portfolio as of ~~March 31,~~June 30, 2020, all ~~45,~~41, or 100%, are single-tenant properties. At ~~March 31,~~June 30, 2020, 44all 41 properties were leased, with a weighted average remaining lease term (excluding rights to extend a lease at the option of the tenant) of approximately ~~6.3~~5.9 years.

As of ~~March 31,~~June 30, 2020, we also held an approximate 72.7% TIC Interest in a property located in Santa Clara, California acquired in 2017. The remaining approximate 27.3% of undivided interest in the Santa Clara property is held by Hagg Lane II, LLC (an approximate 23.4% interest) and Hagg Lane III, LLC (an approximate 3.9% interest). The manager of Hagg Lane II, LLC and Hagg Lane III, LLC became a member of our board of directors in December 2019.

Investment Strategy

We seek to acquire a portfolio consisting primarily of single tenant net leased properties throughout the United States diversified by corporate credit, physical geography, product type, and lease duration. Although we have no current intention to do so, we may also invest a portion of the net proceeds from our Offerings in single tenant net leased properties outside the United States. We intend to acquire assets consistent with our single tenant acquisition philosophy by focusing primarily on properties:

where construction is substantially complete to reduce risks associated with construction of new buildings;

leased on a “net” basis, where the tenant is responsible for the payment, and fluctuations in costs, of real estate and other taxes, insurance, utilities, and property maintenance;

located in primary, secondary and certain select tertiary markets;

leased to tenants with strong financial statements, including, but not limited to investment grade credit quality, at the time we acquire them; and

subject to long-term leases with defined rental rate increases.

Liquidity and Capital Resources

Liquidity

Our proceeds from shares sold in the Offerings have been, and will continue to be primarily used to invest in real estate investments or to re-lease and reposition our properties in accordance with our investment strategy and policies, including costs and fees associated with such investments. We also expect to use a portion of the proceeds of the Offerings for payment of principal on our outstanding indebtedness, including indebtedness assumed in the Self-Management Transaction; capital expenditures, tenant improvement costs and leasing costs related to ~~our real estate investments; reserves required by financings of~~ our real estate investments; to provide liquidity to our stockholders pursuant to our share repurchase programs; and general corporate purposes.

Our aggregate borrowings, secured and unsecured, must be reasonable in relation to our tangible assets. Our charter limits the amount we may borrow to 300% of our net assets, unless any excess borrowing is approved by a majority of our independent directors and disclosed to our stockholders in our next quarterly report, along with a justification for such increase; however, historically we have limited borrowings to 50% of the value of our tangible assets unless any excess borrowing is approved by a majority of the conflicts committee of our board of directors and is disclosed to our stockholders in our next quarterly report, along with the justification for such excess. On March 27, 2020, our conflicts committee and board of directors approved an increase in our maximum leverage from 50% to 55% in order to allow us to take advantage of the current low interest rate environment, the relative cost of debt and equity capital and strategic borrowing advantages potentially available to us. Our borrowings on one or more individual properties may exceed 55% of their individual cost, so long as our overall leverage does not exceed 55% of the aggregate value of our tangible assets. We may exceed this limit only if any excess borrowing is approved by a majority of our conflicts committee and is disclosed to our stockholders in our next quarterly report, along with the justification for such excess. When calculating our use of leverage, we will not include borrowings relating to the initial acquisition of properties and that are outstanding under a revolving credit facility (or similar agreement). There is no limitation on the amount we may borrow for the purchase of any single asset. As of ~~March 31,~~June 30, 2020, our leverage ratio was 48%.

We may borrow amounts from our affiliates including directors and executive officers if such loan is approved by a majority of our directors, including a majority of our conflicts committee, not otherwise interested in the transaction, as being fair, competitive, commercially reasonable and no less favorable to us than comparable loans between unaffiliated parties under the circumstances. Any such loan will be included in determining whether we have complied with the borrowing limit in our charter. On March 2, 2020, we borrowed a total of $4,000,000, secured by mortgages on our two Chevron properties, from our Chairman, Mr. Wirta (see Notes 7 and 9 to our unaudited condensed consolidated financial statements). Our conflicts committee approved the terms of these mortgages, which bear interest at an annual rate of 8% and were scheduled to mature on June 2, 2020. On June 1, 2020, the maturity date of these mortgages was extended to September 1, 2020 on the same ~~terms.~~terms, along with an option for a further extension to November 30, 2020 at our election prior to August 18, 2020, which we plan to exercise for one of these mortgages. On July 31, 2020, the Chevron San Jose property loan was fully repaid with proceeds from the refinancing of the AvAir property, and the $2,000,000 mortgage on the second Chevron property remains outstanding. See below for further discussion.

Debt financing for acquisitions and investments may be obtained at the time an asset is acquired or an investment is made or at such later time as determined to be appropriate. In addition, debt financing may be used from time-to-time for property improvements, lease inducements, tenant improvements and other working capital needs.

As of ~~March 31,~~June 30, 2020, the outstanding principal balances of our mortgage notes payable and the unsecured ~~revolving~~ credit facility were ~~$198,429,236~~$188,124,950 and $12,000,000, respectively. ~~Our~~On August 13, 2020, we amended the unsecured ~~revolving~~ credit facility ~~consists~~to extend the maturity date of ~~two facilities: (1) a purchase contract and other loans~~$6,000,000 of outstanding borrowings under the unsecured credit facility ~~(the “Purchase Contract and Other Loans Facility”) of up~~ to ~~$10,000,000 and (2) a nonformula loans facility (the “Nonformula Loans Facility”) of up to $2,000,000. The Purchase Contract and Other Loans Facility matures on October~~September 1, 2020 ~~unless earlier terminated or extended,~~ and the ~~Nonformula Loans Facility matures on~~maturity date of the remaining $6,000,000 of outstanding borrowings under the unsecured credit facility to October 15, ~~2020, unless earlier terminated or extended.~~2021. As of ~~March 31,~~June 30, 2020, our pro-rata share (approximately 72.7%) of the TIC Interest’s mortgage note payable was ~~$9,948,584.~~$9,902,562.

Pursuant to the Self-Management Transaction, we assumed short-term notes aggregating $4,800,000 with maturity dates during the first quarter of 2020. On March 4, 2020, the repayment schedule for $1,024,750 of these short-term notes was extended from March 9, 2020 to April 30, 2020 in exchange for payment of an extension fee of 2% of the outstanding principal and accrued interest, or $24,845, and an increase in the interest rate from 8% to 10% per annum for the period of the extension. The maturity date for $490,000 of the extended short-term notes was subsequently accelerated to April 6, 2020 in exchange for a $10,000 reduction of the extension fee to $14,845. The remainder of these short-term notes was fully repaid on March 9, 2020 and the extended short-term notes were fully repaid on ~~or before~~ April ~~30,~~6, 2020.

Sale of Real Estate Investment Property and Refinancing Transactions

On August 3, 2020, we completed the sale of our Lake Elsinore retail property, which was leased to Rite Aid, for $7,250,000 and generated net proceeds of $3,299,016 after repayment of the existing mortgage, commissions and closing costs. In addition, three additional properties are held for sale and we are working to complete sales for these properties during the remainder of 2020.

In July and August 2020, we refinanced the following mortgage notes.



	June 30, 2020		New
Properties	Principal Amount		Principal Amount		Prior Interest Rate		New Interest Rate		Prior Maturity Date	New Maturity Date
Accredo/Walgreens properties	$	6,800,000	$	8,538,000	3.95	%	3.80	%	7/1/21	8/1/25
AvAir property	14,545,000		19,950,000		4.84	%	3.80	%	3/27/28	8/1/25
Walgreens property	3,000,000		3,217,500		7.50	%	4.25	%	8/6/20	7/16/30

As a result of the refinancings above, we generated total net proceeds of $6,904,178, a portion of which was used to repay a $2,000,000 mortgage note on one of our Chevron properties discussed above. The ~~short-term notes payable had an outstanding principal~~Company plans to use the balance of ~~$1,024,750~~these proceeds to repay a portion of our $6,000,000 in outstanding borrowings under the Unsecured Credit Facility which are due by September 1, 2020 as ~~of March 31, 2020.~~described above.

See Note 7 to our unaudited condensed consolidated financial statements for additional information regarding our outstanding indebtedness.

Capital Resources

Generally, our cash requirements for property acquisitions, debt payments, capital expenditures, and other investments will be funded by the Offerings and borrowings from financial institutions and mortgage indebtedness on our properties, and to a lesser extent, by loans from affiliates or internally generated funds. Our cash requirements for operating and interest expenses and distributions will generally be funded by internally generated funds. Offering proceeds and debt financings may also be used to fund repurchases of common stock. If available, future sources of capital include proceeds from the Offerings, secured or unsecured borrowings from banks or other lenders and proceeds from the sale of properties, as well as any undistributed funds from operations.

Effect of the COVID-19 Pandemic on Our Capital Resources

Our tenants and operating partners, property locations and the economy as a whole are severely impacted by the current COVID-19 pandemic in the United States and globally. The magnitude and duration of the COVID-19 pandemic and its impact on our tenants, our cash flows and our future results of operations ~~continue to be significant and~~ will largely depend on future developments, which are highly uncertain and cannot be predicted, including new information which may emerge concerning the severity of the pandemic, the success of actions taken to contain or treat COVID-19, and reactions by consumers, companies, governmental entities and capital markets. ~~It is likely that the~~The U.S. and global economies are in a recession, the severity and duration of which are unpredictable but expected to be significant. The prolonged duration and impact of the COVID-19 pandemic could continue to ~~materially~~ disrupt our business operations and impact our financial performance. Several tenants have requested rent abatements and one tenant (24 Hour Fitness) has not paid rent since March 2020 and has provided formal notice that it has rejected the lease in connection with its Chapter 11 bankruptcy proceeding as further described below. We ~~have~~ collected over 90% of rents due ~~for~~during the second quarter of 2020 and for the month of July 2020; however, there can be no assurance that this rate of collections will continue. In certain cases, we ~~are negotiating~~have negotiated with tenants and lenders regarding the deferral or resumption of rent payments and the partial deferral of mortgage payments, as ~~appropriate.~~appropriate and further negotiations may occur.

~~One~~As noted above, one of our existing properties, a 45,000-square-foot gym located in Las Vegas, Nevada, was leased to 24 Hour Fitness USA, Inc. (“24 Hour Fitness”). This property was purchased by our subsidiary approximately two years ago for $12,658,311 and has a $6,258,579 mortgage on it that includes a mortgage repayment guarantee for 50% of the balance outstanding, or ~~$3,129,290~~$3,125,037 as of ~~March 31,~~June 30, 2020. In early 2018, before we purchased the property, 24 Hour Fitness negotiated a 12-year lease extension. The lease had just under 10 years of term remaining prior to being rejected by 24 Hour Fitness in connection with its bankruptcy proceeding.

From the date of purchase until March 2020, we were collecting approximately $76,000 per month in rent. At the end of March 2020, 24 Hour Fitness sent us written notice stating that it would not be paying rent due to government-mandated shutdowns as a result of the COVID-19 pandemic. ~~Nearly at~~During the ~~same time, Wall Street analysts began speculating that 24 Hour Fitness would likely be filing for bankruptcy protection, given its looming debt maturities and immediate loss~~first quarter of ~~revenue. More recently,~~2020, 24 Hour Fitness engaged a third-party restructuring agent to handle negotiations with landlords and ~~creditors. Our~~creditors, and our subsidiary began active negotiations with this restructuring agent in hopes that we might be able to retain 24 Hour Fitness as our ~~tenant; however,~~tenant. However, on June 15, 2020, our subsidiary received written notice that the lease was formally rejected through 24 Hour Fitness' Chapter 11 bankruptcy proceeding and the premises were surrendered to our subsidiary.

To that end, we are in active negotiations with a possible replacement tenant, a private gym operator; however, no assurances can be made that our re-leasing efforts will result in success. We do know that new rental rates for that market are materially lower than what we were receiving from 24 Hour Fitness. Furthermore, the lender on this property did not agree to provide any substantial mortgage relief to us, but rather agreed to only temporarily reduce our $32,000 monthly mortgage payment by $8,000 for ~~the next~~ four monthly ~~payments.~~payments through August 2020. If we cannot find a replacement tenant, then the lender may foreclose on the property and take possession.

The COVID-19 pandemic has also severely impacted our ability to raise capital through our Offerings. From January 2, 2020 through ~~April 30,~~July 31, 2020, we raised approximately ~~$12,200,000~~$14,800,000 through our Offerings, including our distribution reinvestment plans, a ~~42%~~57% decrease compared with approximately ~~$20,900,000~~$34,300,000 raised during the first ~~four~~seven months of 2019. In addition, share repurchases increased dramatically from approximately ~~$3,400,000~~$5,300,000 during the first ~~four~~seven months of 2019 to approximately ~~$9,100,000~~$10,700,000 in the first ~~four~~seven months of 2020, and we were unable to repurchase ~~any of the~~an additional approximately ~~$8,200,000~~$7,400,000 in repurchase requests received during ~~March~~July 2020.

A subsidiary of ours was successful in obtaining a $517,000 loan through the Small Business Administration’s Paycheck Protection Program (“PPP”), which was funded by Pacific Mercantile Bank on April 20, 2020. Recent modifications to the PPP by the U.S. Treasury and Congress have extended the time period for loan forgiveness beyond the original eight-week period, making it possible for our subsidiary to apply for forgiveness of 100% of its PPP loan.

We are in the process of discussing potential re-financings with a few lenders, but it is too early to assess the impact of the COVID-19 pandemic on our ability to raise debt capital. Many lenders have been preoccupied with the PPP or appear to be out of the market for other reasons.

Cash Flow Summary

The following table summarizes our cash flow activity for the ~~three~~six months ended ~~March 31,~~June 30, 2020 and 2019:


	Three Months Ended						Six Months Ended June 30,
	March 31, 2020			March 31, 2019			2020			2019
Net cash provided by operating activities	$	1,947,505		$	773,736		$	3,382,882		$	2,886,131
Net cash used in investing activities	$	(3,446,225	)	$	—		$	(3,693,954	)	$	(3,487,699	)
Net cash used in financing activities	$	(1,002,536	)	$	(1,591,063	)
Net cash (used in) provided by financing activities							$	(2,546,990	)	$	2,636,940

Cash Flows from Operating Activities

For the ~~three~~six months ended ~~March 31,~~June 30, 2020 and 2019, net cash provided by operating activities was ~~$1,947,505~~$3,382,882 and ~~$773,736,~~$2,886,131, respectively.

The cash ~~provided by~~used in operating activities during the ~~three~~six months ended ~~March 31,~~June 30, 2020 primarily reflects our net loss of ~~$48,823,286,~~$51,033,196, adjustments related to impairment of goodwill and intangible assets, impairment of real estate investment property and reserve for loan guaranty aggregating $47,203,965 due to the COVID-19 pandemic, distributions from investment in unconsolidated entity of ~~$165,031~~$334,189 and for net other non-cash charges of ~~$52,469,635~~$9,635,235 primarily related to depreciation and amortization, ~~impairment of real estate investment property, bad debt expense,~~ unrealized loss on interest rate swap valuation, stock compensation expense, amortization of deferred financing costs ~~reserve for loan guarantee~~ and ~~stock compensation expense,~~above-market leases, partially offset by amortization of deferred rents, ~~and~~ amortization of below-market ~~leases.~~leases and undistributed income from investment in an unconsolidated entity. In addition, the net non-cash charges were partially offset by a net use of cash due to changes in operating assets and liabilities of ~~$1,863,875~~$2,757,311 during the ~~three~~six months ended ~~March 31,~~June 30, 2020 primarily due to ~~increases in tenant receivables and prepaid and other assets and~~ decreases in accounts payable, accrued and other liabilities and due to ~~affiliates.~~

affiliates and increases in prepaid and other assets and tenant receivables.

The cash provided by operating activities during the ~~three~~six months ended ~~March 31,~~June 30, 2019 was primarily due to our net loss of ~~$913,158,~~$2,053,174, adjustments related to distributions from investment in unconsolidated entity of ~~$233,265~~$418,730 and for net non-cash charges of ~~$2,583,791~~$5,251,825 primarily related to depreciation and amortization, unrealized loss on interest rate swap valuation, amortization of deferred financing costs and stock compensation expense, partially offset by amortization of deferred rents, amortization of below-market leases and undistributed income from investments in an unconsolidated ~~entities.~~entity. In addition, the net non-cash charges were also partially offset by a net use of cash due to changes in operating assets and liabilities of ~~$1,130,162~~$731,250 during the ~~three~~six months ended ~~March 31,~~June 30, 2019 primarily due to decreases in net due to affiliates and prepaid and other asset, partially offset by increases in tenant receivables, accounts payable, accrued and other ~~liabilities and net due to affiliates and increases in tenant receivables and prepaid and other assets.~~liabilities.

We continue to expect that our cash flows from operating activities will be positive in the next twelve months as a result of a full year of operations for the properties which we acquired during 2019; however, there can be no assurance that this expectation will be realized given the uncertain impacts of the COVID-19 pandemic on our tenants and our operating results.

Cash Flows from Investing Activities

Net cash used in investing activities was ~~$3,446,225~~$3,693,954 for the ~~three~~six months ended ~~March 31,~~June 30, 2020 and consisted primarily of the following:

$~~2,132,535~~2,170,913 for additions to existing real estate ~~properties;~~properties, including transaction costs for assets acquired in the Merger;

$~~323,690~~533,041 for additions to intangible assets; and

$990,000 for additions to lease incentives.

Net cash used in investing activities was ~~zero~~$3,487,699 for the ~~three~~six months ended ~~March 31, 2019.~~June 30, 2019 and consisted primarily of the following:

$3,387,699 payment of an obligation related to previously recorded tenant improvement; and

$100,000 for a refundable real estate purchase deposit.

Cash Flows from Financing Activities

Net cash used in financing activities was ~~$1,002,536~~$2,546,990 for the ~~three~~six months ended ~~March 31,~~June 30, 2020 and consisted of the following:

$~~6,880,682~~9,427,526 of proceeds from issuance of common stock, partially offset by payments for offering costs and commissions of ~~$561,828;~~$822,921;

$4,000,000 of proceeds from mortgage notes payable; partially offset by principal payments of ~~$1,310,245~~$2,003,558 and deferred financing cost payments of ~~$24,997~~$56,997 to third parties;

$~~3,775,250~~527,000 of proceeds from economic relief notes payable, more than offset by full repayments of principal ~~repayments~~of $4,800,000 on ~~our~~ short-term ~~notes;~~notes payable; and

$4,260,000 of proceeds from borrowings on our unsecured credit facility; these proceeds were more than offset by ~~$9,091,147~~$9,987,775 used for repurchases of shares under the share repurchase plan and ~~$1,379,751~~$3,090,265 of distributions paid to common stockholders.

Net cash ~~used in~~provided by financing activities was ~~$1,591,063~~$2,636,940 for the ~~three~~six months ended ~~March 31,~~June 30, 2019 and consisted primarily of the following:

$~~14,393,574~~26,340,968 of proceeds from issuance of common stock, partially offset by payments for offering costs and commissions of ~~$484,714;~~$950,907;

$6,350,000 of proceeds from mortgage notes payable, more than offset by principal payments of ~~$13,976,246~~$14,240,853 and deferred financing cost payments of ~~$101,056~~$172,797 to third parties and $63,500 to an affiliate; and

$4,869,000 of proceeds from borrowings on our unsecured credit facility, more than offset by payments on our former unsecured credit facility of ~~$9,800,000;~~$13,869,000; these proceeds were also more than offset by ~~$2,225,987~~$4,443,653 used for repurchases of shares under the share repurchase plan and ~~$552,134~~$1,182,318 of distributions paid to stockholders.

Results of Operations

As of ~~March 31,~~June 30, 2020, we owned (i) 4541 operating properties, including 2017 operating properties which we acquired through the Merger with REIT I on December 31, 2019 and one acquired on October 24, 2019, (ii) one parcel of land, which currently serves as an easement to one of our office properties, and (iii) an approximate 72.7% TIC Interest. We did not acquire any operating ~~property~~properties during the first ~~quarter~~half of 2020 or 2019.

We expect that rental income, tenant reimbursements, depreciation and amortization expense, and interest expense will all increase in the remainder of 2020 as compared with 2019 as a result of the 2019 acquisitions discussed above. Our results of operations for the three and six months ended ~~March 31,~~June 30, 2020 are not indicative of those expected in future periods. However, due to the current COVID-19 pandemic in the United States and globally, our tenants and operating partners will be impacted. The impact of the COVID-19 pandemic on our future results ~~could continue to be significant and~~ will largely depend on future developments, which are highly uncertain and cannot be predicted, including new information which may emerge concerning the severity of the pandemic, the success of action taken to contain or treat COVID-19, and reactions by consumers, companies, governmental entities and capital markets.

Comparison of the Three Months Ended ~~March 31,~~June 30, 2020 to the Three Months Ended ~~March 31,~~June 30, 2019

Rental Income

Rental income, including tenant reimbursements, for the three months ended ~~March 31,~~June 30, 2020 and 2019 was ~~$11,054,409~~$9,277,020 and ~~$5,885,445,~~$5,896,266, respectively. The significant increase of ~~$5,168,964,~~$3,380,754, or ~~88%~~57%, quarter-over-quarter primarily reflects rental income from 19 out of the 20 operating properties acquired through the Merger with REIT I on December 31, 2019 (see Note 4 to our unaudited condensed consolidated financial statements regarding one tenant which filed for bankruptcy during the current year quarter) and one additional operating property acquired in October 2019. Pursuant to most of our lease agreements, tenants are required to pay or reimburse all or a portion of the property operating expenses. The annualized base rental income of the operating properties owned as of ~~March 31,~~June 30, 2020 was ~~$29,080,491.~~$27,261,848, excluding annualized base rental income for real estate properties held for sale.

Fees to Affiliates

Fees to affiliates, or asset management fees to affiliates, were $0 and ~~$812,018,~~$812,019, respectively, for the three months ended ~~March 31,~~June 30, 2020 and 2019 for our investments in operating properties. The fee was equal to 0.1% of the total investment value of our properties on a monthly basis through December 31, 2019, when the Advisory Agreement was terminated in connection with the Self-Management Transaction. The fees for the three months ended ~~March 31,~~June 30, 2019 correspond to the 24 operating properties owned during that quarter. In addition, the Company incurred asset management fees to the Former Advisor of ~~$47,983~~$47,977 related to our approximate 72.7% TIC Interest during the three months ended ~~March~~June 30, 2019, which amounts are reflected as a reduction of income recognized from investments in unconsolidated entities. The Advisory Agreement with the entities that own the TIC

Interest property was assigned to the Company's taxable REIT subsidiary following the Self-Management Transaction and the Company earns a monthly management fee equal to 0.1% of the total investment value of the property from this entity, which resulted in a management fee of $65,993 for the three months ended June 30, 2020, of which the Company's portion of expense relating to the TIC Interest was $47,984.

General and Administrative

General and administrative expenses were $2,369,358 and $853,940 for the three months ended June 30, 2020 and 2019, respectively. The significant increase of $1,515,418, or 177%, quarter-over-quarter primarily reflects the costs of self-management of all 45 operating properties owned during the current year quarter, including personnel, occupancy and technology services costs, compared with the costs of the Advisory Agreement for the 24 operating properties owned during the prior year quarter, increases in directors and officers insurance, and post-closing accounting fees related to the Self-Management Transaction.

Depreciation and Amortization

Depreciation and amortization expense was $4,480,262 and $2,391,495 for the three months ended June 30, 2020 and 2019, respectively. The purchase price of properties acquired, including properties acquired in the Merger, is allocated to tangible assets, identifiable intangibles and assumed liabilities and depreciated or amortized over their estimated useful lives. The significant increase of $2,088,767, or 87%, quarter-over-quarter primarily reflects the expenses of all 45 operating properties owned during the current year quarter, including the 17 operating properties acquired on December 31, 2019 in the Merger, and the amortization of intangibles acquired in the Self-Management Transaction of $438,770, as compared with expenses for the 24 operating properties owned during the prior year quarter.

Interest Expense

Interest expense was $2,558,877 and $2,076,725 for the three months ended June 30, 2020 and 2019, respectively (see Note 7 to our unaudited condensed consolidated financial statements for the detail of the components of interest expense). The significant increase of $482,152, or 23%, quarter-over-quarter was primarily due to the increase in the average principal balance of mortgage notes payable from approximately $117,264,000 during the second quarter of 2019 to approximately $197,084,000 during the second quarter of 2020. Average unsecured credit facility borrowings were approximately $2,035,000 during the second quarter of 2019 and increased to $12,000,000 during the second quarter of 2020.

Property Expenses

Property expenses were $1,854,637 and $1,111,936 for the three months ended June 30, 2020 and 2019, respectively. These expenses primarily relate to property taxes and repairs and maintenance expenses. The significant increase of $742,701, or 67%, quarter-over-quarter primarily reflects the expenses of all 45 operating properties owned during the current year quarter, including the 17 operating properties acquired on December 31, 2019 in the Merger, as compared with expenses for the 24 operating properties owned during the prior year quarter.

Impairment of Investments in Real Estate Properties

The charge of $349,457 recorded in the second quarter of 2020 and reflected in the six months ended June 30, 2020, which is less than 1% of our total investments in real estate property, relates to the impairment of one property located in Lake Elsinore, California, due to the negative impacts of the COVID-19 pandemic (see Note 4 to our unaudited condensed consolidated financial statements for impairment details).

Reserve for Loan Guarantee

The adjustment to reduce the reserve for our estimated liability under a loan guarantee amounted to $4,253 recorded for the three months ended June 30, 2020 to reduce the reserve balance to 50% of the mortgage note payable as of June 30, 2020.

Expenses Reimbursed by Former Sponsor or Affiliates

Expenses reimbursed by our Former Sponsor or affiliates thereof were $0 and $148,233 for the three months ended June 30, 2020 and 2019, respectively. For the quarter ended June 30, 2019, the amounts reimbursed by the Former Sponsor were for investor relations payroll costs. Concurrent with the closing of the Self-Management Transaction on December 31, 2019, the Advisory Agreement was terminated.

Other Income

Interest income was $605 and $5,645 for the three months ended June 30, 2020 and 2019, respectively, and other expense was $(4,855) for the three months ended June 30, 2020.

Income from investments in unconsolidated entities was $125,658 and $55,955 for the three months ended June 30, 2020 and 2019, respectively. This represents our approximate 72.7% TIC Interest in the Santa Clara property's results of operations for the second quarter of 2020 and 2019, respectively, and includes the results of our approximate 4.8% interest in REIT I's results of operations for the second quarter of 2019. We acquired REIT I in the Merger on December 31, 2019.

Comparison of the Six Months Ended June 30, 2020 to the Six Months Ended June 30, 2019

Rental Income

Rental income, including tenant reimbursements, for the six months ended June 30, 2020 and 2019 was $20,331,429 and $11,781,711, respectively. The significant increase of $8,549,718, or 73%, period-over-period primarily reflects rental income from the 20 operating properties acquired through the Merger with REIT I on December 31, 2019 and one additional operating property acquired in October 2019. No rental income was recorded for one tenant, which filed for bankruptcy, during the current year quarter (see Note 4 to our unaudited condensed consolidated financial statements for more details). Pursuant to most of our lease agreements, tenants are required to pay or reimburse all or a portion of the property operating expenses. The annualized base rental income of the operating properties owned as of June 30, 2020 was $27,261,848, excluding annualized base rental income for real estate properties held for sale.

Fees to Affiliates

Fees to affiliates, or asset management fees to affiliates, were $0 and $1,624,037, respectively, for the six months ended June 30, 2020 and 2019 for our investments in operating properties. The fee was equal to 0.1% of the total investment value of our properties on a monthly basis through December 31, 2019, when the Advisory Agreement was terminated in connection with the Self-Management Transaction. The fees for the six months ended June 30, 2019 correspond to the 24 operating properties owned during that period. In addition, the Company incurred asset management fees to the Former Advisor of $95,967 related to our approximate 72.7% TIC Interest during the six months ended June 30, 2019, which amounts are reflected as a reduction of income recognized from investments in unconsolidated entities. The Advisory Agreement with the entities that own the TIC Interest property was assigned to the Company's taxable REIT subsidiary following the Self-Management Transaction and the Company earns a monthly management fee equal to 0.1% of the total investment value of the property from this entity, which resulted in a management fee of ~~$65,993~~$131,986 for the ~~three~~six months ended ~~March 31,~~June 30, 2020, of which the Company's portion of expense relating to the TIC Interest was ~~$47,983.~~$95,967.

General and Administrative

General and administrative expenses were ~~$2,555,005~~$4,924,363 and ~~$539,505~~$1,393,445 for the ~~three~~six months ended ~~March 31,~~June 30, 2020 and 2019, respectively. The significant increase of ~~$2,015,500,~~$3,530,918, or ~~374%~~253%, ~~quarter-over-quarter~~period-over-period primarily reflects the costs of self-management of all 45 operating properties owned during the current year ~~quarter,~~period, including personnel, occupancy and technology services costs, compared with the costs of the Advisory Agreement for the 24 operating properties owned during the prior year ~~quarter,~~period, increases in directors and officers insurance, audit fees and third party consulting costs and post-closing legal costs related to the Self-Management Transaction of ~~$245,886.~~$201,920.

Depreciation and Amortization

Depreciation and amortization expense was ~~$4,635,524~~$9,115,786 and ~~$2,391,496~~$4,782,991 for the ~~three~~six months ended ~~March 31,~~June 30, 2020 and 2019, respectively. The purchase price of the acquired properties is allocated to tangible assets, identifiable intangibles and assumed liabilities and depreciated or amortized over their estimated useful lives. The significant increase of ~~$2,244,028,~~$4,332,795, or ~~94%~~91%, ~~quarter-over-quarter~~period-over-period primarily reflects the expenses of all 45 operating properties owned during the current year ~~quarter,~~period, including the 2017 operating properties acquired on December 31, 2019 in the Merger, and the amortization of intangibles acquired in the Self-Management Transaction of ~~$487,219,~~$438,770, as compared with expenses for the 24 operating properties owned during the prior year ~~quarter.~~period.

Interest Expense

Interest expense was ~~$3,904,656~~$6,463,533 and ~~$2,160,350~~$4,237,075 for the ~~three~~six months ended ~~March 31,~~June 30, 2020 and 2019, respectively (see Note 7to our unaudited condensed consolidated financial statements for the detail of the components of interest expense). The significant increase of ~~$1,744,306,~~$2,226,458, or ~~81%~~53%, ~~quarter-over-quarter~~period-over-period was primarily due to the increase in the average principal balance of mortgage

notes payable from approximately ~~$121,200,000~~$119,851,000 during the first ~~quarter~~half of 2019 to approximately ~~$196,237,000~~$197,583,000 during the first ~~quarter~~half of 2020. Average unsecured credit facility borrowings were approximately ~~$6,500,000~~$4,356,000 during the first ~~quarter~~half of 2019 ~~compared~~and increased to ~~$9,835,000~~$10,935,000 during the first ~~quarter~~half of 2020.

Property Expenses

Property expenses were ~~$1,948,719~~$3,803,356 and ~~$1,062,652~~$2,174,588 for the ~~three~~six months ended ~~March 31,~~June 30, 2020 and 2019, respectively. These expenses primarily relate to property taxes and repairs and maintenance expenses. The significant increase of ~~$886,067,~~$1,628,768, or ~~83%~~75%, ~~quarter-over-quarter~~period-over-period primarily reflects the expenses of all 45 operating properties owned during the current year ~~quarter,~~period, including the 2017 operating properties acquired on December 31, 2019 in the Merger, as compared with expenses for the 24 operating properties owned during the prior year ~~quarter.~~

period.

Impairment of Investments in Real Estate Properties

The charge of ~~$9,157,068 for~~$9,506,525 recorded in the ~~three~~first six months ~~ended March 31,~~of 2020, which is approximately 2% of our total investments in real estate property, relates to the ~~first quarter impairment~~impairments of ~~three~~four properties located in Lake Elsinore, California, Las Vegas, Nevada, Morgan Hill, California and Cedar Park, Texas, due to the negative impacts of the COVID-19 pandemic including the forced 24 Hour Fitness store closure in Las Vegas, Nevada and the subsequent receipt on June 15, 2020 of written notice that the lease was formally rejected in connection with 24 Hour Fitness' Chapter 11 bankruptcy proceeding and the surrender of the premises to the Company's subsidiary, as well as uncertainty regarding our ability to re-lease the other two vacant properties on the same or better terms, or at all (see Note 4 to our unaudited condensed consolidated financial statements for impairment details).

Impairment of Goodwill and Intangible Assets

The ~~charge~~charges of $34,572,403 recorded in the first quarter of 2020 and reflected in the results for the ~~three~~six months ended ~~March 31,~~June 30, 2020 consisted ~~of:~~of goodwill impairment of $33,267,143 (approximates 66% of goodwill) and intangible assets impairment of $1,305,260 (approximates 16% of intangible assets) related to our investor ~~list reflects~~list. These impairments reflect the negative impacts of the COVID-19 pandemic to the carrying values of goodwill and intangible assets (see Note 3 to our unaudited condensed consolidated financial statements for impairment details).

Reserve for Loan Guarantee

The reserve for our estimated liability under a loan guarantee amounted to ~~$3,129,290~~$3,125,037 recorded in the first quarter of 2020 and reflected in the results for the ~~three~~six months ended ~~March 31,~~June 30, 2020. This represents the estimated liability for a loan guarantee related to our subsidiary's secured mortgage for the Las Vegas, Nevada property, as a result of the evaluation of the impact of the COVID-19 pandemic on the tenant's business and the risk that the lender could foreclose on the property (see "Effect of the COVID-19 Pandemic on Our Capital Resources" above and Note 6 to our unaudited condensed consolidated financial statements).

Expenses Reimbursed by Former Sponsor or Affiliates

Expenses reimbursed by our Former Sponsor or affiliates were $0 and ~~$87,999~~$236,232 for the ~~three~~six months ended ~~March 31,~~June 30, 2020 and 2019, respectively. For the ~~quarter~~six months ended ~~March 31,~~June 30, 2019, the amounts reimbursed by the Former Sponsor for investor relations payroll costs ~~were $128,914,~~of $236,232 reflect $277,147 of costs, partially offset by a $40,915 refund to the Former Sponsor of employment related legal fees. Concurrent with the closing of the Self-Management Transaction on December 31, 2019, the Advisory Agreement was terminated.

Other Income

Interest income was ~~$4,217~~$4,822 and ~~$5,386~~$11,031 for the ~~three~~six months ended ~~March 31,~~June 30, 2020 and 2019, ~~respectively.~~respectively, and other expense was $(4,855) for the six months ended June 30, 2020.

Income from investments in unconsolidated entities was ~~$20,753~~$146,411 and ~~$74,033~~$129,988 for the ~~three~~six months ended ~~March 31,~~June 30, 2020 and 2019, respectively. This represents our approximate 72.7% TIC Interest in the Santa Clara property's results of operations for the first ~~quarter~~half of 2020 and 2019, respectively, and includes the results of our approximate 4.8% interest in REIT I's results of operations for the ~~three months ended March 31,~~first half of June 30, 2019. We acquired REIT I in the Merger on December 31, 2019.

Organizational and Offering Costs

Offering costs include all expenses incurred in connection with the Offerings, including investor relations payroll expenses. Other organizational and offering costs include all expenses incurred in connection with our formation, including, but not limited

to legal fees, federal and state filing fees, and other costs to incorporate. Our organizational and offering costs were paid by our Former Sponsor on our behalf through September 30, 2019, after which we agreed to pay all future organization and offering costs pursuant to an amendment to the Advisory Agreement in October 2019 and to no longer be reimbursed by our Former Sponsor for investor relations personnel costs after September 30, 2019, in exchange for our Former Sponsor's agreement to terminate its right to receive 3% of gross offering proceeds as reimbursement for organization and offering costs paid by our Former Sponsor. Prior to September 30, 2019, we were obligated to reimburse our Former Sponsor for organizational and offering costs related to the Offerings paid by it on our behalf, provided such reimbursement did not exceed 3% of gross offering proceeds raised in the Offerings as of the date of the reimbursement. We recorded $5,429,105 of organizational and offering costs paid to our Former Sponsor or affiliates through September 30, 2019. See Note 9 to our unaudited condensed consolidated financial statements for additional information. Through September 30, 2019, our Former Sponsor had incurred organizational and offering costs on our behalf in connection with the Offerings in excess of 3.0% of the gross offering proceeds received by us. From October 1, 2019 through December 31, 2019, we incurred $509,791 of direct organizational and offering costs related to the Offerings.

For the ~~three~~six months ended ~~March 31,~~June 30, 2020, we incurred organizational and offering costs including primarily legal fees, FINRA, SEC and blue sky filing costs and personnel costs for investor relations personnel of ~~$557,652~~$5,429,105 related to the Offerings, which are recorded in our financial statements as of ~~March 31,~~June 30, 2020 as an offset to equity. As of ~~March 31,~~June 30, 2020, we had recorded organizational and offering costs of $5,429,105 paid to our Former Sponsor or affiliates and ~~$1,067,443~~$1,332,712 which we incurred directly, for an aggregate of ~~$6,496,548~~$6,761,817 of organizational and offering costs.

Distributions

We intend to pay distributions on a monthly basis, and we paid our first distribution on July 11, 2016. The rate is determined by our board of directors based on our financial condition and such other factors as our board of directors deems relevant. Our board of directors has not pre-established a percentage range of return for distributions to stockholders. We have not established a minimum distribution level, and our charter does not require that we make distributions to our stockholders other than as necessary to meet REIT qualification requirements.

Distributions declared, distributions paid and cash flows provided by operating activities were as follows:

Total Distributions Distributions Declared Distributions Paid Cash Flows Provided by Operating
Period (1) Declared Per Share Cash Reinvested Activities

First Quarter 2020 (2) $ 4,189,102
$ 0.175875
$ 1,379,751
$ 2,360,514
$ 1,947,505
*

First Quarter 2019 (3) $ 2,388,694
$ 0.175875
$ 552,134
$ 1,763,630
$ 773,736

Second Quarter 2019 (4) 2,605,268
0.175875
630,184
1,900,893
2,112,395

Third Quarter 2019 (5) 2,784,235
0.175875
719,257
2,020,768
1,677,064
*
Fourth Quarter 2019 (6) 2,807,322
0.175875
2,116,411
667,391
185,709
*
2019 Totals $ 10,585,519
$ 0.703500
$ 4,017,986
$ 6,352,682
$ 4,748,904
*



	Total Distributions		Distributions Declared		Distributions Paid				Cash Flows Provided by Operating
Period (1)	Declared		Per Share		Cash		Reinvested		Activities

First Quarter 2020 (2)	$	4,189,102	$	0.175875	$	1,379,751	$	2,360,514	$	1,947,505	*
Second Quarter 2020 (3)	3,270,291		0.136000		1,710,514		2,304,199		1,435,377		*
2020 Totals	$	7,459,393	$	0.311875	$	3,090,265	$	4,664,713	$	3,382,882

First Quarter 2019 (4)	$	2,388,694	$	0.175875	$	552,134	$	1,763,630	$	2,886,131
Second Quarter 2019 (5)	2,605,268		0.175875		630,184		1,900,893		2,112,395
Third Quarter 2019 (6)	2,784,235		0.175875		719,257		2,020,768		1,677,064		*
Fourth Quarter 2019 (7)	2,807,322		0.175875		2,116,411		667,391		185,709		*
2019 Totals	$	10,585,519	$	0.703500	$	4,017,986	$	6,352,682	$	6,861,299	*


*	Includes non-recurring ~~merger~~Merger costs of ~~$245,886~~$201,920 during the six months ended June 30, 2020 ($193,460 during the quarter ended March 31, 2020 and $8,460 during the quarter ended June 30, 2020) and $1,468,913 for the year ended December 31, 2019 ($800,359 during the quarter ended September 30, 2019 and $668,554 during the quarter ended December 31, 2019).


(1)	The distribution paid per share of Class S common stock is net of deferred selling commissions.


(2)	The distribution of $1,415,328 for the month of March 2020 was declared in January 2020 and paid on April 27, 2020. The amount was recorded as a liability as of March 31, 2020.


(3)	The distribution of $691,443 for the month of June 2020 was declared in May 2020 and paid on July 27, 2020. The amount was recorded as a liability as of June 30, 2020 in the accompanying unaudited condensed consolidated balance sheets.


~~(3)~~(4)	The distribution of $821,300 for the month of March 2019 was declared in February 2019 and paid on April 25, 2019. The amount was recorded as a liability as of March 31, 2019.


~~(4)~~(5)	The distribution of $896,291 for the month of June 2019 was declared in February 2019 and paid on July 25, 2019. The amount was recorded as a liability as of June 30, 2019.


~~(5)~~(6)	The distribution of $937,863 for the month of September 2019 was declared in August 30, 2019 and paid on October 25, 2019. The amount was recorded as a liability as of September 30, 2019.


~~(6)~~(7)	The distribution of $966,491 for the month of December 2019 was declared in August 30, 2019 and paid on January 25, 2020. The amount was recorded as a liability as of December 31, 2019 in the accompanying consolidated balance sheets.

Our sources of distribution payments were as follows:


Period	Net Rental Income Received		Waived Advisor Asset Management Fees		Deferred Advisor Asset Management Fees		Offering Proceeds (1)		Net Rental Income Received		Waived Advisor Asset Management Fees		Deferred Advisor Asset Management Fees		Offering Proceeds (1)
2020:
First Quarter 2020	$	4,189,102	(2)		(2)		$	—	$	4,189,102	(2)		(2)		$	—
Second Quarter 2020									3,270,291		(2)		(2)		—
2020 Totals									$	7,459,393					$	—

2019:
First Quarter 2019	$	2,388,694	$	—	$	—	$	—	$	2,388,694	$	—	$	—	$	—
Second Quarter 2019	2,605,268		—		—		—		2,605,268		—		—		—
Third Quarter 2019	2,784,235		—		—		—		2,784,235		—		—		—
Fourth Quarter 2019	2,807,322		—		—		—		2,807,322		—		—		—
2019 Totals	$	10,585,519	$	—	$	—	$	—	$	10,585,519	$	—	$	—	$	—

(1)

In connection with the acquisition of some properties, we may negotiate a reduced purchase price for the acquired property in an amount that equals an agreed-upon rent abatement. During the period of any rent abatement on properties that we acquire, we may be unable to fully fund our distributions from net rental income received. In connection with the extension of the lease term of some existing properties, we may agree to pay a lease extension fee. In those events, we may expand the sources of cash used to fund our stockholder distributions to include proceeds from the sale of our common stock, but only during the periods, and up to the amounts, of any rent abatements where we are able to negotiate a reduced purchase price or the amounts extend a lease term by payment of an extension fee.


(2)	Subsequent to the Self-Management Transaction on December 31, 2019, asset management fees are not applicable.

Distributions to stockholders were declared and paid based on daily record dates at rates per share per day. The distribution details are as follows:


Distribution Period	Rate Per Share Per Day (1)			Declaration Date	Payment Date	Rate Per Share Per Day (1)			Declaration Date	Payment Date
2019
January 1-31	$	0.00191183		December 26, 2018	February 25, 2019	$	0.00191183		December 26, 2018	February 25, 2019
February 1-28	$	0.00209375		January 31, 2019	March 25, 2019	$	0.00209375		January 31, 2019	March 25, 2019
March 1-31	$	0.00192740		February 28, 2019	April 25, 2019	$	0.00192740		February 28, 2019	April 25, 2019
April 1-30	$	0.00192740		February 28, 2019	May 28, 2019	$	0.00192740		February 28, 2019	May 28, 2019
May 1-31	$	0.00192740		February 28, 2019	June 25, 2019	$	0.00192740		February 28, 2019	June 25, 2019
June 1-30	$	0.00192740		February 28, 2019	July 25, 2019	$	0.00192740		February 28, 2019	July 25, 2019
July 1-31	$	0.00189113		June 25, 2019	August 26, 2019	$	0.00189113		June 25, 2019	August 26, 2019
August 1-31	$	0.00189113		July 31, 2019	September 25, 2019	$	0.00189113		July 31, 2019	September 25, 2019
September 1-30	$	0.00192740		August 30, 2019	October 25, 2019	$	0.00192740		August 30, 2019	October 25, 2019
October 1-31	$	0.00192740		August 30, 2019	November 25, 2019	$	0.00192740		August 30, 2019	November 25, 2019
November 1-30	$	0.00192740		August 30, 2019	December 26, 2019	$	0.00192740		August 30, 2019	December 26, 2019
December 1-31	$	0.00192740		August 30, 2019	January 25, 2020	$	0.00192740		August 30, 2019	January 25, 2020
2020
January 1-31	$	0.00192210		December 18, 2019	February 25, 2020	$	0.00192210		December 18, 2019	February 25, 2020
February 1-29	$	0.00191257		January 24, 2020	March 25, 2020	$	0.00191257		January 24, 2020	March 25, 2020
March 1-31	$	0.00191257		January 24, 2020	April 27, 2020	$	0.00191257		January 24, 2020	April 27, 2020
April 1-30	$	0.00191257		January 24, 2020	May 26, 2020	$	0.00191257		January 24, 2020	May 26, 2020
May 1-31	$	0.00160493	(2)	May 20, 2020	(3)	$	0.00160493	(2)	May 20, 2020	June 25, 2020
June 1-30	$	0.00095890		May 20, 2020	(3)	$	0.00095890		May 20, 2020	July 27, 2020
July 1-31						$	0.00095890		May 20, 2020	(3)
August 1-31						$	0.00095890		May 20, 2020	(3)
September 1-30						$	0.00095890		May 20, 2020	(3)


(1)	Distributions paid per share of Class S common stock are net of deferred selling commissions.


(2)	Rate per share per day reflects $0.00191257 per day through May 21, 2020 and $0.00095890 per day thereafter.


(3)	Distribution has not been paid as of the filing date of this Quarterly Report on Form 10-Q.

Going forward, we expect our board of directors to continue to declare cash distributions based on daily record dates and to pay these distributions on a monthly basis, and after the completion of our Offerings to continue to declare distributions based on a single record date as of the end of the month, and to pay these distributions on a monthly basis. Cash distributions will be determined by our board of directors based on our financial condition, projected cash flows and such other factors as our board of directors deems relevant. We have not established a minimum distribution level, and our charter does not require that we make distributions to our stockholders other than as necessary to meet REIT qualification requirements.

Properties

Portfolio Information

Our wholly-owned investments in real estate properties as of ~~March 31,~~June 30, 2020, December 31, 2019 and ~~March 31,~~June 30, 2019 were as follows:


	As of			As of
	March 31, 2020	December 31, 2019	March 31, 2019	June 30, 2020	December 31, 2019	June 30, 2019
Number of properties (1):
Number of properties:				(1)(2)	(2)
Retail	20	20	9	20	20	9
Office	16	16	10	16	16	10
Industrial	9	9	5	9	9	5
Total operating properties	45	45	24	45	45	24
Land	1	1	1	1	1	1
Total properties	46	46	25	46	46	25

Leasable square feet:
Retail	362,764	362,764	185,384	362,764	362,764	185,384
Office	800,036	800,036	616,284	904,499	904,499	616,284
Industrial	1,198,002	1,198,002	735,016	1,093,539	1,093,539	735,016
Total	2,360,802	2,360,802	1,536,684	2,360,802	2,360,802	1,536,684


(1)	Includes three retail properties and one industrial property held for sale as of June 30, 2020.


(2)	Includes 20 properties acquired through the Merger with REIT I on December 31, 2019 as follows: (i) 11 retail properties with an aggregate leasable square feet of 177,380; (ii) six office properties with an aggregate leasable square feet of 183,752 and (iii) three industrial properties with an aggregate leasable square feet of 246,259.

The above table does not include an approximate 72.7% TIC interest in a 91,740 square feet office property located in Santa Clara, California.

We have a limited operating history. As of ~~March 31,~~June 30, 2020, we have acquired: (i) 45 operating properties; (ii) one parcel of land, which currently serves as an easement to one of our office properties; and (iii) the TIC Interest. In evaluating these properties as potential acquisitions, including the determination of an appropriate purchase price to be paid for the properties, we considered a variety of factors, including the condition and financial performance of the properties, the terms of the existing leases and the creditworthiness of the tenants, property location, visibility and access, age of the properties, physical condition and curb appeal, neighboring property uses, local market conditions, including vacancy rates, area demographics, including trade area population and average household income and neighborhood growth patterns and economic conditions.

During December 2019 and January 2020, we amended lease agreements to extend the lease terms for three of our properties. In December 2019, the lease for the Walgreens property in Stockbridge, GA was extended for 10 years to February 28, 2031 in exchange for an incentive payment of $500,000 payable in four installments of $125,000 each, commencing January 10, 2020 with the final installment paid April 1, 2020. In January 2020, the lease for the Walgreens property in Santa Maria, CA was extended for 10 years to March 31, 2032 in exchange for an incentive payment of $490,000 payable in four installments of $122,500 each, commencing January 15, 2020 with the final installment paid April 1, 2020. In January 2020, the lease for the Accredo property in Orlando, FL was extended for 3 1/2 years to December 31, 2024 and we paid a leasing commission of $215,713 to the tenant’s broker in February 2020. We are continuing to explore potential lease extensions for many of our properties.

On August 3, 2020, the Company completed the sale of its Lake Elsinore retail property which was leased to Rite Aid for $7,250,000, which generated net proceeds of $3,299,016 after repayment of the existing mortgage, commissions and closing costs. In addition, two additional properties in California and one property in Georgia are held for sale.

Other than as discussed below, we do not have other plans to incur any significant costs to renovate, improve or develop the properties. We believe that the properties are adequately insured. We have one tenant with a lease that provides for a tenant improvement allowance which has a remainder of $60,598. We expect that the related improvements will be completed during the 2020 calendar year. As of ~~March 31,~~June 30, 2020, there is a restricted cash deposit of $92,684 that is available to be used to pay for a portion of these improvements. The remainder will be funded from operating cash flow or proceeds from our Offerings.

In addition, we have identified approximately ~~$2,065,000~~$1,950,000 of roof replacement, exterior painting and sealing and parking lot repairs/restriping that are expected to be completed in the next 12 months. Approximately ~~$1,156,000~~$1,070,000 of these improvements are expected to be recoverable from the tenant through operating expense reimbursements. There are no restricted cash deposits that are available to be used to pay for these improvements. We will have to pay for the improvements, and the reimbursements will be billed over an extended period of time per the terms of the leases. The remaining costs of approximately ~~$909,000~~$880,000 are not recoverable from tenants. These improvements will be funded from operating cash flows or proceeds from the Offerings.

Recent Market Conditions

We face significant uncertainties due to the COVID-19 pandemic as described above in “Liquidity and Capital Resources - Effect of the COVID-19 Pandemic on Our Capital Resources.” Both the investing and leasing environments are highly competitive. Even before the COVID-19 pandemic, uncertainty regarding the economic and political environment had made businesses reluctant to make long-term commitments or changes in their business plans. The COVID-19 pandemic has resulted in significant disruptions in financial markets, business shutdowns and uncertainty about how the U.S. and global economy will perform over the next several months. The ongoing trade war between the U.S. and China has also increased the level of uncertainty and resulted in reductions in business investments.

Possible future declines in rental rates and expectations of future rental concessions, including free rent to renew tenants early, to retain tenants who are up for renewal or to attract new tenants, or rent abatements for tenants severely impacted by the COVID-19 pandemic, may result in decreases in cash flows from investment properties. We have two leases scheduled to expire during 2021 for one office property and one retail property, which comprise an aggregate of 157,419 square feet and approximately 7.5% of projected 2020 net operating income from properties. The tenants for both of these properties could reevaluate their use of such properties in light of the impacts of the COVID-19 pandemic, including their ability to have workers succeed from working at home, and determine not to renew these leases or to seek rent or other concessions as a condition of renewing their leases. We have nine other leases scheduled to expire in either 2022 or 2023. Impending declines in economic conditions could negatively impact commercial real estate fundamentals and result in lower occupancy, lower rental rates and declining values in our real estate portfolio, which could have the following negative effects on us: the values of our investments in commercial properties could decrease below the amounts paid for such investments; and/or revenues from our properties could decrease due to fewer tenants and/or lower rental rates, making it more difficult for us to make distributions or meet our debt service obligations.

Uncertainties in the capital markets may cause difficulty in refinancing debt obligations prior to maturity at terms as favorable as the terms of existing indebtedness. Market conditions ~~have changed~~can change quickly, potentially negatively impacting the value of real estate investments. Management continuously reviews our investment and debt financing strategies to optimize our portfolio and the cost of our debt exposure.

We plan to rely on debt financing to finance our real estate properties and we may have difficulty refinancing some of our debt obligations prior to or at maturity, or we may not be able to refinance these obligations at terms as favorable as the terms of our initial indebtedness and we also may be unable to obtain additional debt financing on attractive terms or at all. If we are not able to refinance our initial indebtedness on attractive terms at the various maturity dates, we may be forced to dispose of some of our assets. Market conditions ~~have changed~~can change quickly, and such changes could negatively impact the value of our assets.

The debt market remains sensitive to the macro environment, such as impacts of the COVID-19 pandemic, Federal Reserve policy, market sentiment or regulatory factors affecting the banking and commercial mortgage-backed securities industries. ~~Economic and financial market~~While we have been able to successfully refinance three of our properties as described above, economic conditions have deteriorated rapidly during the last ~~three~~five months as a result of the COVID-19 pandemic and we may experience more stringent lending criteria in the future, which may affect our ability to finance certain property acquisitions or refinance any debt at maturity. Additionally, for properties for which we are able to obtain financing, the interest rates and other terms on such loans may be unacceptable. We expect to manage the current mortgage lending environment by considering alternative lending sources, including securitized debt, fixed rate loans, seeking a new line of credit, short-term variable rate loans, or any combination of the foregoing.

Election as a REIT

We elected to be taxed as a REIT for federal income tax purposes under the Internal Revenue Code of 1986, as amended, beginning with the taxable year ended December 31, 2016. We believe we will continue to qualify as a REIT. To qualify and maintain status as a REIT, we must meet certain requirements relating to our organization, sources of income, nature of assets, distributions of income to our stockholders and recordkeeping. As a REIT, we generally would not be subject to federal income tax on taxable income that we distribute to our stockholders so long as we distribute at least 90% of our annual taxable income (computed without regard to the distributions paid deduction and excluding net capital gains).

If we fail to qualify as a REIT for any reason in a taxable year and applicable relief provisions do not apply, we will be subject to tax, including any applicable alternative minimum tax, on our taxable income at regular corporate rates. We will not be able to deduct distributions paid to our stockholders in any year in which we fail to qualify as a REIT. We also will be disqualified for the four taxable years following the year during which qualification is lost, unless we are entitled to relief under specific statutory provisions. Such an event could materially adversely affect our net income and net cash available for distribution to stockholders. However, we believe that we are organized and operate in such a manner as to continue to qualify for treatment as a REIT for federal income tax purposes. No provision for federal income taxes has been made in our condensed consolidated financial statements. We will be subject to certain state and local taxes related to the operations of properties in certain locations. We are subject to certain state and local taxes related to the operations of properties in certain locations, which have been provided for in our condensed consolidated financial statements.

Critical Accounting Policies and Estimates

Our accounting policies have been established to conform with GAAP. The preparation of financial statements in conformity with GAAP requires us to use judgment in the application of accounting policies, including making estimates and assumptions. These judgments affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the dates of the financial statements and the reported amounts of revenue and expenses during the reporting periods. If our judgment or interpretation of the facts and circumstances relating to various transactions had been different, it is possible that different accounting policies would have been applied, thus resulting in a different presentation of the financial statements. Additionally, other companies may utilize different estimates that may impact comparability of our results of operations to those of companies in similar businesses. A discussion of the accounting policies that management considers critical in that they involve significant management judgments, assumptions and estimates is included under “Critical Accounting Policies” in Part II, Item 7, Management’s Discussion and Analysis of Financial Condition and Results of Operations, of our Annual Report on Form 10-K, filed with the SEC on April 6, 2020. There have been no significant changes to our policies during the three months ended ~~March 31,~~June 30, 2020.

Commitments and Contingencies

We may be subject to certain commitments and contingencies with regard to certain transactions (see Note 10 to our unaudited condensed consolidated financial statements for discussion of commitment and contingencies).

Related-Party Transactions and Agreements

Through December 31, 2019 we had contracted for advisory services through an Advisory Agreement with our Former Advisor whereby we paid certain fees to, or reimbursed certain expenses of, our Former Advisor or affiliates, such as acquisition fees and expenses, organization and offering costs, asset management fees, and reimbursement of certain operating costs (see Note 9 to our unaudited condensed consolidated financial statements for additional details of the various related-party transactions and agreements).

Subsequent Events

See Note 11 to our unaudited condensed consolidated financial statements for events that occurred subsequent to ~~March 31,~~June 30, 2020 through the filing date of this report.

Recent Accounting Pronouncements

See Note 2 to our unaudited condensed consolidated financial statements for recent accounting pronouncements.

Off-Balance Sheet Arrangements

We have no off-balance sheet arrangements that had or are reasonably likely to have a material current or future effect on our financial condition, results of operations, liquidity, or capital resources as of ~~March 31,~~June 30, 2020.

Item 3. Quantitative and Qualitative Disclosure about Market Risk

Not applicable as we are a smaller reporting company.

Item 4. Controls and Procedures

Evaluation of Disclosure Controls and Procedures

We maintain disclosure controls and procedures that are designed to ensure that information required to be disclosed in our reports under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the rules and forms, and that such information is accumulated and communicated to us, including our Chief Executive Officer and Chief Financial Officer, as appropriate, to allow timely decisions regarding required disclosure. In designing and evaluating the disclosure controls and procedures, we recognize that any controls and procedures, no matter how well designed and operated, can provide only reasonable assurance of achieving the desired control objectives, as ours are designed to do, and we necessarily were required to apply our judgment in evaluating whether the benefits of the controls and procedures that we adopt outweigh their costs.

As required by Rules 13a-15(b) and 15d-15(b) of the Exchange Act, an evaluation as of December 31, 2019 was conducted under the supervision and with the participation of our management, including our Chief Executive Officer and Chief Financial Officer, of the effectiveness of our disclosure controls and procedures (as 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 our disclosure controls and procedures, as of ~~March 31,~~June 30, 2020, were effective at the reasonable assurance level.

Changes in Internal Control over Financial Reporting

There were no changes in our internal control over financial reporting identified in connection with the evaluation required by Rule 13a-15(d) that occurred during the three months ended ~~March 31,~~June 30, 2020 that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting. Most of our employees are working remotely due to the COVID-19 pandemic. However, we have not experienced any changes to our internal control arising from the COVID-19 pandemic that have materially affected or that are reasonably likely to materially affect our internal control over financial reporting. We are continually monitoring and assessing the COVID-19 pandemic and the impact it may have on our operations, including our internal control.

PART II – OTHER INFORMATION

Item 1. Legal Proceedings

The information disclosed under Legal Matters in Note 10 to our unaudited condensed consolidated financial statements is incorporated herein by reference.

Item 1A. Risk Factors

Other than as disclosed below, there have been no material changes to the risk factors set forth under “Risk Factors” in Part I, Item 1A of our Annual Report on Form 10-K, for the year ended December 31, 2019, as filed with the SEC on April 6, 2020 and in Part II, Item 1A of our Quarterly Report on Form 10-Q for the quarter ended March 31, 2020, as filed with the SEC on June 24, 2020.

The recent outbreak of COVID-19 has and may continue to adversely affect our business and/or operations, our tenants’ financial condition and the profitability of our retail properties.

Our business and/or operations and the businesses of our tenants have been, and may continue to be, materially and adversely affected by the risks, or the public perception of the risks, related to the recent outbreak of COVID-19. The profitability of our retail properties depends, in part, on the willingness of customers to visit our tenants’ businesses. The risk, or public perception of the risk, of COVID-19 has caused, and could continue to cause, employees or customers to avoid our properties, which adversely affects foot traffic to our tenants’ businesses and our tenants’ ability to adequately staff their businesses. Most of the states where we operate ~~have~~ issued orders to close fitness centers and other retail ~~establishments.~~establishments for a period of time and have put restrictions on the ability to re-open those businesses. Such events have adversely impacted tenants’ sales and/or caused the temporary closure or slowdown of our tenants’ businesses, which has severely disrupted their operations and could continue to have a material adverse effect on our business, financial condition and results of operations. Similarly, the potential effects of quarantined employees of office tenants may adversely impact their businesses and affect their ability to pay rent on a timely basis.

Measures intended to prevent the spread of COVID-19 have disrupted our ability to operate our business.

In response to the outbreak of COVID-19 and the federal and state mandates implemented to control its spread, most of our employees are working remotely. If our employees are unable to work effectively as a result of the COVID-19 pandemic, including because of illness, quarantines, office closures, ineffective remote work arrangements or technology failures or limitations, our operations would be adversely impacted. Further, remote work arrangements may increase the risk of cybersecurity incidents, data breaches or cyber-attacks, which could have a material adverse effect on our business and results of operations, due to, among other things, the loss of proprietary data, interruptions or delays in the operation of our business, damage to our reputation and any government imposed penalty.

The current COVID-19 pandemic, and any future outbreak of other highly infectious or contagious diseases, could materially and adversely impact or disrupt our financial condition, results of operations, cash flows and performance.

The COVID-19 pandemic has had, and any other pandemics in the future could have, repercussions across regional, national and global economies and financial markets. The outbreak of COVID-19 in the United States and in many countries has adversely impacted global economic activity and has contributed to significant volatility and negative pressure in the financial markets. The impact of the COVID-19 outbreak has been rapidly evolving and has continued to affect more countries. Many countries, including the United States, have responded by instituting quarantines for some period of time, mandating business and school closures and restrictions on their re-openings, banning group gatherings and restricting travel, among others.

Certain states and cities, including where we own properties, have also reacted by instituting quarantines, restrictions on travel, “shelter in place” rules and restrictions to only essential businesses that may continue to operate. As a result, the COVID-19 pandemic is negatively impacting almost every industry directly or indirectly, including the real estate industry in which we and our tenants operate.

Many of our tenants have announced temporary closures of their stores or facilities and various tenants have requested rent deferral or rent abatement during this pandemic. In addition, in response to state and local government orders, all of our company personnel are currently working remotely. The effects of the state and local government orders, including an extended period of remote work arrangements, could strain our business continuity plans, introduce operational risk and impair our ability to manage our business. The COVID-19 pandemic may have a material adverse effect on our financial position, results of operations and cash flows, including among other factors:

a partial or complete closure of, or other operational issues at, some or all of our properties resulting from government or tenant action;

reduced economic activity severely impacts our tenants' business operations, financial condition and liquidity and may cause one or more of our tenants to be unable to meet their obligations to us in full, or at all, or to otherwise seek modifications of such obligations;

reduced economic activity could result in a prolonged recession, which could negatively impact consumer discretionary spending and in return could severely impact our tenants' business operations, financial condition and liquidity;

difficulty accessing debt and equity on attractive terms, or at all, impacts to our credit ratings, and a severe disruption and instability in the global financial markets or deteriorations in credit and financing conditions may affect our access to capital necessary to fund our business operations or address maturing liabilities on a timely basis and our tenants' ability to fund their business operations and meet their obligations to us;

the COVID-19 pandemic could negatively impact our future compliance with financial covenants of our mortgage notes payable and credit facilities and could result in a default or potential acceleration of payment of our debt obligations, which non-compliance could negatively impact our ability to make additional future borrowings;

significant impairment in the value of our intangible assets as a result of weaker economic conditions;

general decline in business activity and demand for real estate transactions has adversely affected our ability to grow our portfolio of properties;

broad acceptance and success of working from home could negatively impact the demand for office space;

the deterioration in our or our tenants' ability to operate in affected areas or delays in the supply of products or services to us or our tenants from vendors that are needed for our or our tenants' efficient operations has adversely affected our operations and those of our tenants; and

potential negative impact on the health of our personnel and staff, particularly if a significant number of them are impacted, could result in a deterioration in our ability to ensure business continuity during this disruption.

The extent to which the COVID-19 pandemic impacts our business operations and those of our tenants will depend on future developments, which are highly uncertain and cannot be predicted with confidence; including the scope, severity and duration of the pandemic; the success of actions or measures taken to contain or treat COVID-19, or mitigate its impact; and the direct and indirect economic effects of the pandemic, among others. Extended closures by our tenants of their stores and any early terminations by our tenants of their leases could reduce our cash flows, which could impact our ability to continue paying distributions to our stockholders at expected levels, or at all.

The rapid development and fluidity of the COVID-19 pandemic precludes us from making any prediction as to the full adverse impact of the pandemic. Nevertheless, the pandemic presents material uncertainty and risk with respect to our financial condition, results of operations, cash flows and performance. Risk factors set forth in our Annual Report on Form 10-K for the year ended December 31, 2019 and additional filings with the SEC should be interpreted with heightened caution as a result of the impact of and uncertainty surrounding the COVID-19 pandemic.

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds

Unregistered Sales of Equity Securities

During the three months ended ~~March 31,~~June 30, 2020, we issued a total of ~~5,864~~6,816 shares of Class C common stock to five members of the board of directors for their service as board members during the ~~fourth~~first quarter of ~~2019.~~2020. Such issuances were made in reliance on the exemption from registration under Section 4(a)(2) of the Securities Act.

During the three months ended ~~March 31,~~June 30, 2020, we also issued ~~1,034~~1,945 shares of Class S common stock in the Class S Offering for aggregate gross offering proceeds of ~~$10,619.~~$10,687. Such issuances were made pursuant to the distribution reinvestment plan applicable to our Class S common stock in reliance on an exemption from the registration requirements of the Securities Act under and in accordance with Regulation S of the Securities Act.

Use of Proceeds from Sales of Registered Securities

On June 1, 2016, the Registered Offering (SEC Registration No. 333-205684) was declared effective by the SEC, and on July 20, 2016, we began offering shares of common stock to the public. Pursuant to the Registered Offering, we sold shares of our Class C common stock directly to investors. Commencing in August 2017, we began selling shares of Class C common stock to U.S. persons only, as defined under the Securities Act, as a result of the commencement of the Class S Offering to non-U.S. Persons. Under applicable SEC rules, the registration statement for the Registered Offering was scheduled to terminate on June 1, 2019, but remained effective because we filed a new registration statement on Form S-11 for the Follow-on Offering with the SEC on May 24, 2019 (SEC Registration No. 333-231724) to extend the Registered Offering in accordance with Rule 415 under the Securities Act. The Company’s initial registration statement on Form S-11 terminated when the Follow-on Offering was declared effective by the SEC on December 23, 2019. As required by some states, the Company is also required to renew the registration statement for the Registered Offering annually. We may terminate the Follow-on Offering at any time. Our board of directors will adjust the offering price of the shares of Class C common stock sold in the Follow-on Offering and the Registered DRP Offering annually in the first quarter of each year during the course of the Follow-on Offering.

Through ~~March 31,~~June 30, 2020, we had sold an aggregate of ~~18,790,532~~19,346,077 shares of Class C common stock in the Registered Offerings, including ~~1,756,093~~2,045,330 shares of Class C common stock sold under our Registered DRP Offering, for aggregate gross offering proceeds of ~~$188,922,901.~~

$193,763,736.

Through ~~March 31,~~June 30, 2020, we paid ~~$6,469,559~~$6,761,817 for organizational and offering costs related to our Registered Offerings, including ~~$5,371,195~~$5,429,105 to our Former Sponsor as reimbursement through September 30, 2019, which reimbursement was subject to a 3% of gross offering proceeds limitation.

From the commencement of the Registered Offering through ~~March 31,~~June 30, 2020, the net offering proceeds to us, after deducting the reimbursable organizational and offering expenses incurred as described above, were approximately ~~$182,453,342,~~$187,059,379, including net offering proceeds from our Registered DRP Offering of ~~$17,136,886.~~$19,344,407. Substantially all of these proceeds, along with proceeds from the Class S Offering and debt financing, were used to make approximately $287,732,000 of investments in real estate properties, including the purchase price of our investments, deposits paid for future acquisitions, acquisition fees and expenses, and costs of leveraging each real estate investment. Of the use of the offering proceeds described in the prior statement, $7,666,690 and $696,150 were used to pay acquisition fees and financing coordination fees to our Former Advisor, respectively. Our Former Sponsor was reimbursed for $5,429,105 of organizational and offering costs in connection with the Offerings (see Note 9 to our unaudited condensed consolidated financial statements for details regarding fees paid to affiliates through December 31, 2019). In addition, we incurred $1,332,712 of organization and offering costs directly. For the three months ended ~~March 31,~~June 30, 2020, no proceeds from the Offerings were used to fund stockholder distributions in connection with rent abatements as described above. See Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations ~~—Distributions~~— Distributions for a description of the sources that have been used to fund our distributions.

Issuer Redemptions of Equity Securities

We have adopted a share repurchase program that enables qualifying stockholders to sell their stock to us in limited circumstances. The maximum amount of common stock that may be repurchased per month is limited to no more than 2% of our most recently determined aggregate NAV. Repurchases for any calendar quarter are limited to no more than 5% of our most recently determined aggregate NAV. The foregoing repurchase limitations are based on “net repurchases” during a quarter or month, as applicable. Thus, for any given calendar quarter or month, the maximum amount of repurchases during that quarter or month will be equal to (1) 5% or 2% (as applicable) of our most recently determined aggregate NAV, plus (2) proceeds from sales of new shares in the Registered Offerings and Class S Offering (including purchases pursuant to our Registered DRP Offering) since the beginning of a current calendar quarter or month, less (3) repurchase proceeds paid since the beginning of the current calendar quarter or month.

We have the discretion to repurchase fewer shares than have been requested to be repurchased in a particular month or quarter, or to repurchase no shares at all, in the event that we lack readily available funds to do so due to market conditions beyond our control, our need to maintain liquidity for our operations or because we determine that investing in real property or other illiquid investments is a better use of our capital than repurchasing our shares. In the event that we repurchase some but not all of the shares submitted for repurchase in a given period, shares submitted for repurchase during such period will be repurchased on a pro-rata basis, subject to any Extraordinary Circumstance Repurchase.

We have the discretion, but not the obligation, under extraordinary market or economic circumstances, to make a special repurchase in equal, nominal quantities of shares from all stockholders who have submitted share repurchase requests during the period. These Extraordinary Circumstance Repurchases will precede any pro rata share repurchases that may be made during the period.

During March 2020, we received repurchase requests for $8,647,085 of share value and did not honor any of these requests given our need to maintain liquidity for our operations. During April 2020, we received repurchase requests for $10,514,377 of share value and repurchased $876,744 of share value on May 5, 2020, including Extraordinary Circumstance Repurchases and after applicable administrative fees for shares held less than three years. During May 2020, we received repurchase requests for $11,218,557 of share value and did not honor any of these requests given that the Offerings were suspended from May 8, 2020 through May 31, 2020 and our need to maintain liquidity for our operations. During June 2020, we received repurchase requests for $7,427,489 of share value and repurchased $750,684 of share value on July 6, 2020, including Extraordinary Circumstance Repurchases and after applicable administrative fees for shares held less than three years. During July 2020, we received repurchase requests for $8,359,586 of share value and repurchased $995,023 of share value on August 5, 2020, including Extraordinary Circumstance Repurchases and after applicable administrative fees for shares held less than three years.

Our board may amend, suspend or terminate our Class C share repurchase program or Class S share repurchase program upon 10 days’ notice to Class C stockholders or Class S stockholders, respectively, if the board believes such action is in our and such stockholders’ best interests, including because share repurchases place an undue burden on our liquidity, adversely affect our operations, adversely affect stockholders whose shares are not repurchased, or if the board determines that the funds otherwise available to fund our share repurchases are needed for other purposes. Our board may also amend, suspend or terminate our Class C share repurchase program or Class S share repurchase program due to changes in law or regulation, or if the board becomes aware of undisclosed material information that it believes should be publicly disclosed before shares are repurchased.

The following table summarizes our repurchase activity under our share repurchase program for our Class C common stock for the three months ended ~~March 31,~~June 30, 2020. For the three months ended ~~March 31,~~June 30, 2020, we ~~did not repurchase any~~repurchased 1,936 shares of our Class S common stock.

Total Number of
Shares
Repurchased
During the
Quarter
Average Price Paid Per Share (2) Total Number of Shares Purchased As Part of Publicly Announced Plan or Program Dollar Value of
Shares Available
That May
Be Repurchased
Under the
Program
January 1-31, 2020 (1) —
n/a
$ —
(3)
February 1-29, 2020 494,775
$ 10.12
494,775
(3)
March 1-31, 2020 400,441
$ 10.20
400,441
(3)
Total 895,216
$ 895,216



	Total Number of Shares Repurchased During the Quarter	Average Price Paid Per Share (2)		Total Number of Shares Purchased As Part of Publicly Announced Plan or Program		Dollar Value of Shares Available That May Be Repurchased Under the Program
April 1-30, 2020 (1)	—	$	—	$	—	(3)
May 1-31, 2020	85,924	$	10.20	85,924		(3)
June 1-30, 2020 (1)	—	$	—	—		(3)
Total	85,924			$	85,924

(1)

~~Our share~~During April 2020, our board of directors determined not to repurchase ~~program was suspended on September 19, 2019 and was reopened on January 2, 2020; therefore, no repurchases were completed in January 2020. The~~any shares of Class C common stock requested for repurchase as discussed above. Our share repurchase program was suspended on May 8, 2020 and was reopened on June 1, 2020; therefore, no repurchases were completed in ~~January and February~~June 2020, ~~were repurchased in February and March 2020, respectively.~~as discussed above. We generally repurchase shares approximately three business days following the end of the applicable month in which requests were received. ~~During March 2020, our board of directors determined not to repurchase any shares of Class C common stock requested for repurchase.~~

(2)

Following our calculation of our estimated NAV per share of $10.27 (unaudited), which our board of directors approved on January 31, 2020 and calculated as of December 31, 2019, we repurchased shares on May 5, 2020 based on the estimated NAV per share of $10.27 (unaudited). Following our calculation of our estimated NAV per share of $7.00 (unaudited), which our board of directors approved on May 20, 2020 and calculated as of April 30, 2020, any future share repurchases will be based on the estimated NAV per share of $7.00 (unaudited).


(3)	A description of the maximum number of shares that may be purchased under our share repurchase program is included in the narrative preceding this table.

Item 5. Other Information

On December 19, 2019, the Company, NNN LP, the Operating Partnership, Merger Sub, BrixInvest and modiv, LLC entered into the Unsecured Credit Facility with PMB. The Unsecured Credit Facility is a line of credit for a maximum principal amount of $12,000,000 and as of June 30, 2020, the Unsecured Credit Facility had an outstanding balance of $12,000,000.

On August 13, 2020, PMB and the borrowers under the Unsecured Credit Facility entered into an amendment to the Unsecured Credit Facility to extend the maturity date of $6,000,000 of the outstanding borrowings under the Unsecured Credit Facility to September 1, 2020 and the maturity date of the remaining $6,000,000 of the outstanding borrowings under the Unsecured Credit Facility to October 15, 2021. The Company plans to repay $6,000,000 of the outstanding borrowings under the Unsecured Credit Facility with proceeds recently generated by property refinancings and asset sales. Under the August 13, 2020 amendment, there is a moratorium on new borrowings under the Unsecured Credit Facility until the entire $12,000,000 is fully repaid. The August 13, 2020 amendment to the Unsecured Credit Facility also requires the Company to maintain a minimum debt service coverage ratio of 1.25 to 1.00 and tangible net worth of $125,000,000, measured quarterly. The Company paid PMB $25,000 for loan extension and modification fees in connection with the August 13, 2020 amendment.

The material terms of the August 13, 2020 amendment to the Unsecured Credit Facility are qualified in their entirety by the agreement attached as Exhibit 10.1 to this Quarterly Report on Form 10-Q and incorporated herein by reference. Except as modified by the August 13, 2020 amendment to the Unsecured Credit Facility, the material terms of the Unsecured Credit Facility remain in full force and effect.

Item 6. Exhibits

The exhibits listed on the Exhibit Index below are included herewith or incorporated herein by reference.

EXHIBIT INDEX

The following exhibits are included, or incorporated by reference, in this Quarterly Report on Form 10-Q for the quarterly period ended ~~March 31,~~June 30, 2020 (and are numbered in accordance with Item 601 of Regulation S-K).



Exhibit	Description
2.1	Agreement and Plan of Merger dated as of September 19, 2019, by and among RW Holdings NNN REIT, Inc., Rich Uncles NNN REIT Operating Partnership, LP, Rich Uncles Real Estate Investment Trust I and Katana Merger Sub (incorporated by reference to Exhibit 2.1 to our Current Report on Form 8-K (File No. 000-55776) filed with the Securities and Exchange Commission on September 20, 2019)
2.2	Contribution Agreement dated as of September 19, 2019 by and among Rich Uncles NNN Operating Partnership, LP, RW Holdings NNN REIT, Inc., BrixInvest, LLC and Daisho OP Holdings, LLC (incorporated by reference to Exhibit 2.2 to our Current Report on Form 8-K (File No. 000-55776) filed with the Securities and Exchange Commission on September 20, 2019)
3.1	Articles of Amendment and Restatement of RW Holdings NNN REIT, Inc. (incorporated by reference to Exhibit 3.1 to our Current Report on Form 8-K (File No. 000-55776) filed with the Securities and Exchange Commission on December 31, 2019)
3.2	Amended and Restated Bylaws of RW Holdings NNN REIT, Inc. (incorporated by reference to Exhibit 3.2 to our Current Report on Form 8-K (File No. 000-55776) filed with the Securities and Exchange Commission on December 31, 2019)
4.1	Form of Subscription Agreement for Class C Shares (Direct Investors) (incorporated by reference to Appendix A-1 to Supplement No. 5 to the Company’s Prospectus filed pursuant to Rule 424(b)(3) (File No. 333-231724) filed with the Securities and Exchange Commission on March 19, 2020)
4.2	Form of Subscription Agreement for Class C Shares (Registered Investment Advisors) (incorporated by reference to Appendix A-2 to the Company’s Prospectus filed pursuant to Rule 424(b)(3) (File No. 333-231724) filed with the Securities and Exchange Commission on December 23, 2019)



4.3	Distribution Reinvestment Plan (Class C common stock) (incorporated by reference to Appendix C to the Company’s Prospectus filed pursuant to Rule 424(b)(3) (File No. 333-231724) filed with the Securities and Exchange Commission on December 23, 2019)
4.4	Amended and Restated Share Repurchase Program (Class C common stock) (incorporated by reference to Exhibit 4.1 to our Current Report on Form 8-K (File No. 000-55776) filed with the Securities and Exchange Commission on April 20, 2020)
4.5	Distribution Reinvestment Plan (Class S common stock) (incorporated by reference to Exhibit 99.1 to our Current Report on Form 8-K (File No. 000-55776) filed with the Securities and Exchange Commission on August 17, 2017)
4.6	Amended and Restated Share Repurchase Program (Class S common stock) (incorporated by reference to Exhibit 4.2 to our Current Report on Form 8-K (File No. 000-55776) filed with the Securities and Exchange Commission on April 20, 2020)
4.7	Registration Rights Agreement by and among RW Holdings NNN REIT, Inc., Rich Uncles NNN REIT Operating Partnership, LP, and Daisho OP Holdings, LLC, dated December 31, 2019 (incorporated by reference to Exhibit 4.1 to our Current Report on Form 8-K (File No. 000-55776) filed with the Securities and Exchange Commission on December 31, 2019)
10.1	~~Dealer Manager Agreement by and between RW Holdings NNN REIT, Inc. and North Capital Private Securities Corporation~~Third Amendment dated ~~January 2,~~August 13, 2020 ~~(incorporated by reference to Exhibit 1.1 to our Annual Report on Form 10-K (File No. 000-55776) filed with the Securities and Exchange Commission on April 6, 2020)~~
~~10.2~~	~~First Amendment~~ to Loan Agreement dated ~~March 13, 2020~~December 31, 2019 between Pacific Mercantile Bank and RW Holdings NNN REIT, Inc., RW Holdings NNN REIT Operating Partnership, LP, Rich Uncles NNN LP, LLC, Katana Merger Sub, LP, BrixInvest, LLC and ~~Modiv,~~modiv, LLC ~~(incorporated by reference to Exhibit 10.1 to our Current Report on Form 8-K (File No. 000-55776) filed with the Securities and Exchange Commission on March 17, 2020)~~
31.1*	Certification of the Principal Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
31.2*	Certification of the Principal Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
32.1**	Certifications of the Principal Executive Officer and Principal Financial Officer 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
101.DEF	XBRL TAXONOMY EXTENSION DEFINITION LINKBASE
101.LAB	XBRL TAXONOMY EXTENSION LABELS LINKBASE
101.PRE	XBRL TAXONOMY EXTENSION PRESENTATION LINKBASE
*	Filed herewith.



**	In accordance with Item 601(b)(32) of Regulation S-K, this Exhibit is not deemed “filed” for purposes of Section 18 of the Exchange Act or otherwise subject to the liabilities of that section. Such certifications will not be deemed incorporated by reference into any filing under the Securities Act or the Exchange Act, except to the extent that the registrant specifically incorporates it by reference.

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this Quarterly Report on Form 10-Q to be signed on its behalf by the undersigned, thereunto duly authorized.



	RW Holdings NNN REIT, Inc.
	(Registrant)

	By:	/s/ AARON S. HALFACRE
	Name:	Aaron S. Halfacre
	Title:	Chief Executive Officer (principal executive officer)

	By:	/s/ RAYMOND J. PACINI
	Name:	Raymond J. Pacini
	Title:	Chief Financial Officer (principal financial officer)

Date: ~~June 23,~~August 14, 2020

6369



Total revenues	$	3,288,644
Expenses:
Depreciation and amortization	1,442,060
Interest expense	863,173
Other expenses	1,228,863
Total expenses	3,534,096
Other income:
Other income	113,773
Net loss	$	(131,679	)



	March 31,			December 31,
	2020			2019
Unsecured credit facility	$	12,000,000		$	7,740,000
Less unamortized deferred financing costs	(82,676		)	(90,139		)
Unsecured credit facility, net	$	11,917,324		$	7,649,861



	Mortgage Notes Payable			Unsecured Credit Facility (1)			Short-term Notes Payable		Total
April through December 2020	$	9,613,930		$	12,000,000		$	1,024,750	$	22,638,680
2021	33,049,922			—			—		33,049,922
2022	23,798,117			—			—		23,798,117
2023	26,223,536			—			—		26,223,536
2024	27,259,026			—			—		27,259,026
2025	1,619,594			—			—		1,619,594
Thereafter	76,865,111			—			—		76,865,111
Total principal	198,429,236			12,000,000			1,024,750		211,453,986
Plus unamortized mortgage premium, net of discount	471,413			—			—		471,413
Less deferred financing costs	(2,070,907		)	(82,676		)	—		(2,153,583		)
Net principal	$	196,829,742		$	11,917,324		$	1,024,750	$	209,771,816