09/28/2026 | Press release | Distributed by Public on 09/28/2026 15:23
|
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
|
|
|
• |
the cost of operating and maintaining real estate properties;
|
|
|
• |
the cost of calculating our net asset value, including the cost of any third-party valuation services;
|
|
|
• |
the cost of effecting sales and repurchases of our shares and other securities;
|
|
|
• |
interest payable on debt, if any, to finance our investments;
|
|
|
• |
fees payable to third parties relating to, or associated with, making investments, including fees and expenses associated with performing due diligence reviews of prospective investments and third-party advisory fees;
|
|
|
• |
transfer agent and safekeeping fees;
|
|
|
• |
fees and expenses associated with marketing efforts;
|
|
|
• |
federal and state registration fees, any stock exchange listing fees in the future;
|
|
|
• |
federal, state and local taxes;
|
|
|
• |
independent directors' fees and expenses;
|
|
|
• |
brokerage commissions;
|
|
|
• |
fidelity bond, directors and officers errors and omissions liability insurance, and other insurance premiums;
|
|
|
• |
direct costs and expenses of administration and sub-administration, including printing, mailing, long distance telephone and staff;
|
|
|
• |
fees and expenses associated with independent audits and outside legal costs;
|
|
|
• |
costs associated with our reporting and compliance obligations under the Exchange Act and applicable federal and state securities laws; and
|
|
|
• |
all other expenses incurred by either MacKenzie or us in connection with administering our business, including payments under the Administration Agreement that are based upon our allocable portion of overhead and other expenses incurred by MacKenzie in performing its obligations under the Administration Agreement, including rent, the fees and expenses associated with performing compliance functions, and our allocable portion of the costs of compensation and related expenses of our chief compliance officer and our chief financial officer and any administrative support staff.
|
| Fair Value | ||||||||
|
Investments, at fair value
|
June 30, 2026
|
June 30, 2025
|
||||||
|
Highlands REIT, Inc.
|
$
|
9,916
|
$
|
37,403
|
||||
|
Moody National REIT II, Inc.
|
-
|
2,963
|
||||||
|
National Healthcare Properties, Inc.
|
203,510
|
740,894
|
||||||
|
SmartStop Self Storage REIT, Inc. - Class A
|
-
|
29,154
|
||||||
|
Starwood Real Estate Income Trust, Inc. - Class I
|
72,736
|
-
|
||||||
|
Starwood Real Estate Income Trust, Inc. - Class S
|
2,247,873
|
939,114
|
||||||
|
Strategic Storage Trust VI, Inc. Class P
|
16,111
|
-
|
||||||
|
Total
|
$
|
2,550,146
|
$
|
1,749,528
|
||||
|
Fair Value
|
||||||||
|
Equity method investments, at fair value
|
June 30, 2026
|
June 30, 2025
|
||||||
|
Lakemont Partners, LLC
|
740,260
|
711,740
|
||||||
|
Martin Plaza Associates, LP
|
405,080
|
531,544
|
||||||
|
Westside Professional Center I, LP
|
1,201,807
|
882,167
|
||||||
|
Total
|
$
|
2,347,147
|
$
|
2,125,451
|
||||
|
Property:
|
Property Owners
|
|
Commodore Apartments
|
Madison-PVT Partners LLC
|
|
The Park View Apartments
|
PVT-Madison Partners LLC
|
|
Hollywood Apartments
|
PT Hillview GP, LLC
|
|
Shoreline Apartments
|
MacKenzie-BAA IG Shoreline LLC
|
|
Aurora at Green Valley
|
MRC Aurora, LLC
|
|
Satellite Place Office Building
|
MacKenzie Satellite Place Corp.
|
|
First & Main Office Building
|
First & Main, LP
|
|
1300 Main Office Building
|
1300 Main, LP
|
|
Woodland Corporate Center
|
Woodland Corporate Center Two, LP
|
|
Main Street West Office Building
|
Main Street West, LP
|
|
220 Campus Lane Office Building
|
220 Campus Lane, LLC
|
|
Green Valley Executive Center
|
GV Executive Center, LLC
|
|
One Harbor Center
|
One Harbor Center, LP
|
|
Green Valley Medical Center
|
Green Valley Medical Center, LP
|
|
Largest Tenants
|
Business
|
Square Ft.
Occupied
|
Annual Base Rent
|
Lease
Expiration
|
Renewal
options
|
||||||
|
Wilson Daniels
|
Wine Wholesaler
|
6,712
|
$
|
382,544
|
06/15/2031
|
1, 5 years
|
|||||
|
Bao Ling Li
|
Restaurant
|
3,212
|
$
|
179,340
|
11/30/2030
|
No
|
|||||
|
Catered With Class
|
Restaurant
|
2,409
|
$
|
106,962
|
03/02/2031
|
1, 3 years
|
|||||
|
Edward Jones
|
Financial Services
|
1,059
|
$
|
72,116
|
04/30/2029
|
1, 5 years
|
|||||
|
Year
|
Number of Leases Expiring
|
Total Area
|
Annual Base Rent
|
Percentage of Gross Rent
|
||||||||||||
|
2028
|
1
|
225
|
$
|
6,156
|
1
|
%
|
||||||||||
|
2029
|
1
|
1,059
|
$
|
72,116
|
9
|
%
|
||||||||||
|
2030
|
1
|
3,212
|
$
|
179,340
|
23
|
%
|
||||||||||
|
Thereafter
|
3
|
9,704
|
$
|
526,102
|
67
|
%
|
||||||||||
|
Largest Tenants
|
Business
|
Square Ft.
Occupied
|
Annual Base Rent
|
Lease
Expiration
|
Renewal
options
|
||||||
|
GVM Law
|
Legal Services
|
9,470
|
$
|
526,303
|
09/20/2036
|
2, 5 years
|
|||||
|
Brotlemarkle
|
Accounting Services
|
4,366
|
$
|
256,769
|
07/31/2030
|
2, 5 years
|
|||||
|
Napa Palisades
|
Restaurant
|
3,462
|
$
|
204,166
|
08/31/2040
|
No
|
|||||
|
Phoenix Ultra Lounge
|
Restaurant
|
2,220
|
$
|
130,320
|
09/30/2037
|
No
|
|||||
|
Year
|
Number of Leases Expiring
|
Total Area
|
Annual Base Rent
|
Percentage of Gross Rent
|
||||||||||||
|
2027
|
1
|
1,135
|
$
|
77,070
|
6
|
%
|
||||||||||
|
2029
|
1
|
1,307
|
$
|
74,292
|
5
|
%
|
||||||||||
|
Thereafter
|
6
|
21,505
|
$ |
1,229,611
|
89
|
%
|
||||||||||
|
Largest Tenants
|
Business
|
Square Ft.
Occupied
|
Annual Base Rent
|
Lease
Expiration
|
Renewal
options
|
||||||
|
Napa County
|
District Attorney Offices
|
13,806
|
$
|
1,137,882
|
12/31/2027
|
No
|
|||||
|
State of California
|
Health Care
|
4,697
|
$
|
263,184
|
10/31/2028
|
No
|
|||||
|
Strategies To
Empower People
|
Health Care
|
4,875
|
$
|
231,831
|
01/28/2028
|
No
|
|||||
|
Descor Inc.
|
Construction
|
4,066
|
$
|
216,000
|
12/29/2030
|
No
|
|||||
|
Year
|
Number of Leases Expiring
|
Total Area
|
Annual Base Rent
|
Percentage of Gross Rent
|
||||||||||||
|
2026
|
2
|
2,940
|
$
|
122,000
|
5
|
%
|
||||||||||
|
2027
|
2
|
15,941
|
$
|
1,266,854
|
54
|
%
|
||||||||||
|
2028
|
2
|
9,572
|
$
|
495,014
|
21
|
%
|
||||||||||
|
Thereafter
|
3
|
8,725
|
$
|
482,268
|
20
|
%
|
||||||||||
|
Largest Tenants
|
Business
|
Square Ft.
Occupied
|
Annual Base Rent
|
Lease
Expiration
|
Renewal
options
|
||||||
|
Codoxo
|
Healthcare Software
|
13,956
|
$
|
304,598
|
06/30/2030
|
No
|
|||||
|
Polytron
|
Title Services
|
10,737
|
$
|
223,791
|
04/30/2031
|
2, 5 years
|
|||||
|
Ampirical
|
Engineering Consulting
|
9,790
|
$
|
213,814
|
09/30/2030
|
2, 5 years
|
|||||
|
OS National LLC
|
Title Services
|
6,188
|
$
|
125,479
|
11/30/2028
|
1, 3 years
|
|||||
|
Year
|
Number of Leases Expiring
|
Total Area
|
Annual Base Rent
|
Percentage of Gross Rent
|
||||||||||||
|
2028
|
1
|
6,188
|
$
|
125,479
|
13
|
%
|
||||||||||
|
2029
|
1
|
4,383
|
$
|
100,842
|
10
|
%
|
||||||||||
|
2030
|
2
|
23,746
|
$
|
518,411
|
54
|
%
|
||||||||||
|
Thereafter
|
1
|
10,737
|
$
|
223,791
|
23
|
%
|
||||||||||
|
Largest Tenants
|
Business
|
Square Ft.
Occupied
|
Annual Base Rent
|
Lease
Expiration
|
Renewal
options |
||||||
|
Agtech Innovation
|
Research and Development
|
12,940
|
$
|
342,951
|
04/09/2031
08/31/2032 12/21/2032 |
No
|
|||||
|
Children's Home
Society
|
Non-Profit Education
|
4,042
|
$
|
155,461
|
10/31/2028
|
No
|
|||||
|
Burger Rehab
|
Physical Therapy
|
4,013
|
$
|
127,437
|
09/22/2028
|
No
|
|||||
|
SunFoods, LLC
|
Foods
|
3,388
|
$
|
126,315
|
05/31/2031
|
No
|
|||||
|
Year
|
Number of Leases Expiring
|
Total Area
|
Annual Base Rent
|
Percentage of Gross Rent
|
||||||||||||
|
2026
|
1
|
1,433
|
$
|
46,068
|
4
|
%
|
||||||||||
|
2027
|
2
|
2,160
|
$
|
87,426
|
7
|
%
|
||||||||||
|
2028
|
5
|
10,826
|
$
|
383,818
|
31
|
%
|
||||||||||
|
Thereafter
|
6
|
22,615
|
$
|
707,364
|
58
|
%
|
||||||||||
|
Largest Tenants
|
Business
|
Square Ft.
Occupied
|
Annual Base Rent
|
Lease
Expiration
|
Renewal
options
|
||||||
|
Community
Housing
Opportunities
|
Real Estate
|
8,510
|
$
|
352,596
|
08/31/2026
08/31/2029 |
1, 1 year
|
|||||
|
Larsen & Toubro
Limited, Inc.
|
Multinational Conglomerate
|
5,130
|
$
|
285,324
|
02/13/2028
|
No
|
|||||
|
Arkshire Financial,
LLC
|
Insurance
|
5,408
|
$
|
240,336
|
02/28/2029
|
No
|
|||||
|
Sticky Rice
|
Restaurant
|
4,388
|
$
|
193,017
|
08/17/2034
|
No
|
|||||
|
Year
|
Number of Leases Expiring
|
Total Area
|
Annual Base Rent
|
Percentage of Gross Rent
|
||||||||||||
|
2026
|
2
|
5,687
|
$
|
241,776
|
12
|
%
|
||||||||||
|
2027
|
2
|
2,131
|
$
|
109,668
|
5
|
%
|
||||||||||
|
2028
|
2
|
6,975
|
$
|
375,168
|
19
|
%
|
||||||||||
|
Thereafter
|
10
|
28,608
|
$
|
1,266,222
|
64
|
%
|
||||||||||
|
Largest Tenants
|
Business
|
Square Ft.
Occupied
|
Annual Base Rent
|
Lease
Expiration
|
Renewal
options
|
||||||
|
Shimmick
Construction
Company, Inc.
|
Construction
|
10,221
|
$
|
351,984
|
05/15/2027
|
No
|
|||||
|
Equiventure
|
Health Care
|
6,446
|
$
|
238,008
|
11/16/2033
|
4, 5 years
|
|||||
|
Wiseman Company
Mgt.
|
Real Estate
|
4,883
|
$
|
178,332
|
06/01/2028
|
No
|
|||||
|
Connections for Life
|
Healthcare
|
3,443
|
$
|
109,235
|
03/29/2036
|
No
|
|||||
|
Year
|
Number of Leases Expiring
|
Total Area
|
Annual Base Rent
|
Percentage of Gross Rent
|
||||||||||||
|
2026
|
2
|
4,765
|
$
|
173,292
|
13
|
%
|
||||||||||
|
2027
|
1
|
10,221
|
$
|
351,984
|
25
|
%
|
||||||||||
|
2028
|
3
|
9,441
|
$
|
363,840
|
26
|
%
|
||||||||||
|
Thereafter
|
5
|
13,450
|
$
|
498,385
|
36
|
%
|
||||||||||
|
Largest Tenants
|
Business
|
Square Ft. Occupied
|
Annual Base Rent
|
Lease
Expiration
|
Renewal
options
|
||||||
|
Cal OES
|
State Emergency Services
|
7,605
|
$
|
301,721
|
08/31/2031
|
No
|
|||||
|
California Forever
|
Real Estate
|
3,341
|
$
|
217,216
|
09/17/2029
|
No
|
|||||
|
Jethro Nicolas et al
|
Health Care
|
3,409
|
$
|
147,288
|
04/14/2035
|
No
|
|||||
|
Green Valley Oral
Surgery
|
Health Care
|
2,179
|
$
|
104,874
|
05/07/2029
|
2, 10 years
|
|||||
|
Year
|
Number of Leases Expiring
|
Total Area
|
Annual Base Rent
|
Percentage of Gross Rent
|
||||||||||||
|
2026
|
1
|
1,332
|
$
|
69,490
|
6
|
%
|
||||||||||
|
2027
|
2
|
2,624
|
$
|
103,620
|
8
|
%
|
||||||||||
|
2028
|
1
|
2,179
|
$
|
104,874
|
9
|
%
|
||||||||||
|
Thereafter
|
8
|
21,420
|
$
|
938,211
|
77
|
%
|
||||||||||
|
Property Name
|
Sector
|
Location
|
Square
Feet |
Units
|
Percentage
Leased
|
Annual
Base Rent |
Monthly Base Rent/Occupied
Unit
|
|||||||||||||||
|
The Park View
Apartments
|
Multi-Family
Residential |
Oakland, CA
|
31,020
|
39
|
89.7
|
%
|
$
|
1,023,703
|
$
|
2,433
|
||||||||||||
|
Commodore
Apartments
|
Multi-Family
Residential |
Oakland, CA
|
26,635 |
48
|
89.6
|
%
|
$
|
832,239
|
$
|
1,613
|
||||||||||||
|
Hollywood
Apartments
|
Multi-Family
Residential |
Los Angeles,
CA |
37,971 |
54
|
88.9
|
%
|
$
|
1,227,641
|
$
|
2,131
|
||||||||||||
|
Hollywood
Apartments
(Retail Space)
|
Retail |
Los Angeles, CA |
8,610 |
1
|
100
|
%
|
$
|
353,657
|
$
|
29,471
|
||||||||||||
|
Shoreline
Apartments
|
Multi-Family
Residential |
Concord, CA
|
68,350 |
84
|
89.3
|
%
|
$
|
1,901,495
|
$
|
2,113
|
||||||||||||
|
Aurora at Green
Valley
|
Multi-Family
Residential |
Fairfield, CA
|
54,936 |
72
|
93.1
|
%
|
$
|
2,014,572
|
$
|
2,506
|
||||||||||||
|
Fiscal 2026
|
Fiscal 2025
|
|
|
|
||
|
Satellite Place Office Building
|
Satellite Place Office Building
|
|
|
First & Main Office Building
|
First & Main Office Building
|
|
|
1300 Main Office Building
|
1300 Main Office Building
|
|
|
Main Street West Office Building
|
Main Street West Office Building
|
|
|
Woodland Corporate Center
|
Woodland Corporate Center
|
|
|
220 Campus Lane Office Building
|
220 Campus Lane Office Building
|
|
|
Green Valley Executive Center
|
Green Valley Executive Center
|
|
|
One Harbor Center
|
One Harbor Center
|
|
|
Green Valley Medical Center
|
Green Valley Medical Center
|
|
|
Fiscal 2026
|
Fiscal 2025
|
|
|
Commodore Apartments
|
Commodore Apartments
|
|
|
The Park View Apartments
|
The Park View Apartments
|
|
|
Hollywood Apartments
|
Hollywood Apartments
|
|
|
Shoreline Apartments
|
Shoreline Apartments
|
|
|
Aurora at Green Valley
|
|
Year Ended June 30,
|
||||||||
|
2026
|
2025
|
|||||||
|
Net income (loss)
|
$
|
(14,127,610
|
)
|
$
|
(23,970,277
|
)
|
||
|
FFO Adjustments:
|
||||||||
|
Real estate depreciation and amortization
|
9,141,627
|
11,432,557
|
||||||
|
Impairment of assets held for sale
|
1,687,783
|
-
|
||||||
|
Impairment of depreciable real estate
|
-
|
9,500,167
|
||||||
|
FFO
|
(3,298,200
|
)
|
(3,037,553
|
)
|
||||
|
AFFO Adjustments:
|
||||||||
|
Unrealized (gain) loss on investments at fair value
|
(1,212,101
|
)
|
715,504
|
|||||
|
Straight-line rent adjustment
|
(205,958
|
)
|
(154,952
|
)
|
||||
|
Amortization of above-market and below-market lease intangibles
|
(161,645
|
)
|
(544,103
|
)
|
||||
|
Amortization of loan fees and debt mark-to-market
|
1,367,580
|
1,377,272
|
||||||
|
Other adjustments (non-recurring and non-cash transactions):
|
||||||||
|
Stock issued for advisory services(1)
|
-
|
465,500
|
||||||
|
Stock issued for marketing amortization(2)
|
37,363
|
162,637
|
||||||
|
One-time consulting fees(3)
|
-
|
225,000
|
||||||
|
One-time marketing fees(4)
|
-
|
225,000
|
||||||
|
AFFO
|
$
|
(3,472,961
|
)
|
$
|
(565,695
|
)
|
||
|
Fiscal Year Ending June 30, :
|
Principal
|
|||
|
2027
|
$
|
26,859,993
|
||
|
2028
|
33,497,988
|
|||
|
2029
|
4,726,550
|
|||
|
2030
|
27,435,197
|
|||
|
2031
|
26,508,005
|
|||
|
Thereafter
|
29,441,453
|
|||
|
Total
|
$
|
148,469,186
|
||
|
|
• |
the nature and realizable value of any collateral;
|
|
|
• |
the portfolio company's ability to make payments;
|
|
|
• |
the portfolio company's earnings and discounted cash flow;
|
|
|
• |
the markets in which the issuer does business; and
|
|
|
• |
comparisons to publicly traded securities.
|
|
|
• |
private placements and restricted securities that do not have an active trading market;
|
|
|
• |
securities whose trading has been suspended or for which market quotes are no longer available;
|
|
|
• |
debt securities that have recently gone into default and for which there is no current market;
|
|
|
• |
securities whose prices are stale;
|
|
|
• |
securities affected by significant events; and
|
|
|
• |
securities that the Investment Adviser believes were priced incorrectly.
|
|
|
• |
whether the lease stipulates how a tenant improvement allowance may be spent;
|
|
|
• |
whether the lessee or lessor supervises the construction and bears the risk of cost overruns;
|
|
|
• |
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;
|
|
|
• |
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.
|
| Buildings | 16 - 45 years |
|
|
|
| Building improvements | 1 - 15 years |
|
|
|
|
Land improvements |
5 - 15 years |
|
|
|
| Furniture, fixtures and equipment | 3 - 11 years |
| In-place leases | 1 - 10 years |
|
|
• |
Management, having the authority to approve the action, commits to a plan to sell the asset (disposal group);
|
|
|
• |
The asset (disposal group) is available for immediate sale in its present condition subject only to terms that are usual and customary for sales of such assets (disposal groups);
|
|
|
• |
An active program to locate a buyer and other actions required to complete the plan to sell the asset (disposal group) have been initiated;
|
|
|
• |
The sale of the asset (disposal group) is probable, and transfer of the asset (disposal group) is expected to qualify for recognition as a completed sale within one year, except if events or circumstances beyond our control extend the period of time required to sell the asset or disposal group beyond one year;
|
|
|
• |
The asset (disposal group) is being actively marketed for sale at a price that is reasonable in relation to its current fair value. The price at which a long-lived asset (disposal group) is being marketed is indicative of whether the entity currently has the intent and ability to sell the asset (disposal group). A market price that is reasonable in relation to fair value indicates that the asset (disposal group) is available for immediate sale, whereas a market price in excess of fair value indicates that the asset (disposal group) is not available for immediate sale; and
|
|
|
• |
Actions required to complete the plan indicate that it is unlikely that significant changes to the plan will be made or that the plan will be withdrawn.
|