Annual Statements Open main menu

MANUFACTURED HOUSING PROPERTIES INC. - Quarter Report: 2021 June (Form 10-Q)

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

FORM 10−Q

 

(Mark One)

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

 

For the quarterly period ended: June 30, 2021

 

or

 

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

 

For the transition period from ____________ to _____________

  

Commission File Number: 000-51229

 

MANUFACTURED HOUSING PROPERTIES INC.

(Exact name of registrant as specified in its charter)

 

Nevada   51-0482104
(State or other jurisdiction of incorporation or organization)   (I.R.S. Employer Identification No.)
     
136 Main Street, Pineville, North Carolina   28134
(Address of principal executive offices)   (Zip Code)

 

(980) 273-1702
(Registrant’s telephone number, including area code)

 

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

 

Securities registered pursuant to Section 12(b) of the Act: 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   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 during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes   No ☐

 

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

 

  Large accelerated filer ☐   Accelerated filer ☐
  Non-accelerated filer ☒   Smaller reporting company ☒
    Emerging growth company ☐ 

 

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

 

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

 

As of August 11, 2021, there were 12,403,680 common shares of the registrant issued and outstanding.

 

 

 

 

 

 

Manufactured Housing Properties Inc.

 

Quarterly Report on Form 10-Q

Period Ended June 30, 2021

 

 

TABLE OF CONTENTS

 

PART I
FINANCIAL INFORMATION  
     
Item 1. Financial Statements. 1 
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations. 23
Item 3. Quantitative and Qualitative Disclosures About Market Risk. 31
Item 4. Controls and Procedures. 31
     
PART II  
FINANCIAL INFORMATION  
     
Item 1. Legal Proceedings 32
Item 1A. Risk Factors 32
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds 32
Item 3.   Defaults Upon Senior Securities 32
Item 4. Mine Safety Disclosures 32
Item 5. Other Information 32
Item 6. Exhibits 33

 

i

 

 

PART I

FINANCIAL INFORMATION

 

ITEM 1. FINANCIAL STATEMENTS.

 

MANUFACTURED HOUSING PROPERTIES INC.

UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

 

    Page
     
Condensed Consolidated Balance Sheets as of June 30, 2021 (unaudited) and December 31, 2020   2
Condensed Consolidated Statements of Operations for the Three and Six Months Ended June 30, 2021 and 2020 (unaudited)   3
Condensed Consolidated Statements of Deficit for the Three and Six Months Ended June 30, 2021 and 2020 (unaudited)   4
Condensed Consolidated Statements of Cash Flows for the Six Months Ended June 30, 2021 and 2020 (unaudited)   5
Notes to Unaudited Condensed Consolidated Financial Statements   6 - 22

 

1

 

 

MANUFACTURED HOUSING PROPERTIES INC.

CONDENSED CONSOLIDATED BALANCE SHEETS

AS OF JUNE 30, 2021 AND DECEMBER 31, 2020

 

   June 30,
2021
   December 31,
2020
 
Assets  (unaudited)     
Investment Property        
Land  $12,343,818   $11,293,818 
Site and Land Improvements   21,580,874    20,924,112 
Buildings and Improvements   9,586,461    8,026,993 
Total Investment Property   43,511,153    40,244,923 
Accumulated Depreciation   (3,681,148)   (2,779,201)
Net Investment Property   39,830,005    37,465,722 
Cash and Cash Equivalents, including restricted cash of $404,793 and $339,152, respectively   2,109,804    1,988,857 
Accounts Receivable, net   57,540    46,952 
Other Assets   2,275,871    2,895,221 
Total Assets  $44,273,220   $42,396,752 
           
Liabilities          
Accounts Payable  $277,797   $236,992 
Notes Payable, net of $1,101,337 and $1,096,629 debt discount, respectively   32,691,140    31,216,738 
Line of Credit – Variable Interest Entity, net of $128,063 and $134,051 debt discount, respectively   3,274,973    3,214,916 
Accrued Liabilities   274,674    237,442 
Tenant Security Deposits   404,793    339,152 
Series C Redeemable Preferred Stock, par value $0.01 per share; 47,000 and 0 shares authorized and 0 shares outstanding as of June 30, 2021 and December 31, 2020   
-
    
-
 
Total Liabilities   36,923,377    35,245,240 
           
Commitments and Contingencies (See note 7)          
           
Redeemable Preferred Stock – subject to redemption   
 
    
 
 
Series A Cumulative Redeemable Convertible Preferred Stock, par value $0.01 per share; 4,000,000 shares authorized; 1,890,000 shares issued and outstanding as of June 30, 2021 and December 31, 2020; redemption value $7,087,500   5,617,750    5,381,500 
Series B Cumulative Redeemable Preferred Stock, par value $0.01 per share; 1,000,000 shares authorized; 758,551 and 641,254 shares issued and outstanding as of June 30, 2021 and December 31, 2020, respectively; redemption value $11,378,265 and $9,618,810 as of June 30, 2021 and December 31, 2020   8,150,086    6,692,076 
           
Deficit          
Common Stock, par value $0.01 per share; 200,000,000 shares authorized; 12,403,680 and 12,398,580 shares are issued and outstanding as of June 30, 2021 and December 31, 2020, respectively   124,067    124,016 
Additional Paid in Capital   (2,083,142)   (1,052,611)
Accumulated Deficit   (5,044,928)   (4,443,675)
Total Manufactured Housing Properties Inc. Deficit   (7,004,003)   (5,372,270)
Non-controlling interest in Variable Interest Entity   586,010    450,206 
Total Deficit   (6,417,993)   (4,922,064)
TOTAL LIABILITIES AND DEFICIT  $44,273,220   $42,396,752 

 

See Accompanying Notes to Unaudited Condensed Consolidated Financial Statements

 

2

 

 

MANUFACTURED HOUSING PROPERTIES INC.

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

FOR THE THREE AND SIX MONTHS ENDED JUNE 30, 2021 AND 2020

(UNAUDITED)

 

   Three Months Ended June 30,   Six Months Ended June 30, 
   2021   2020(a)   2021   2020(a) 
Revenue                
Rental and related income  $1,776,377   $1,578,845   $3,440,058   $2,941,935 
Property sales   23,061    
-
    65,244    
-
 
Total revenues   1,799,438    1,578,845    3,505,302    2,941,935 
                     
Community operating expenses                    
Repair and maintenance   115,394    86,840    223,190    168,160 
Real estate taxes   56,846    110,140    199,240    171,799 
Utilities   142,325    116,601    299,312    275,605 
Insurance   40,609    47,875    68,397    91,300 
General and administrative expense   159,112    163,322    304,122    256,963 
Total community operating expenses   514,286    524,778    1,094,261    963,827 
                     
Corporate payroll and overhead   583,733    331,505    1,164,467    771,361 
Depreciation expense   462,042    447,732    903,665    812,447 
Interest expense   447,306    516,719    893,354    994,805 
Refinancing costs   
-
    
-
    16,675    
-
 
                     
Total expenses   2,007,367    1,820,734    4,072,422    3,542,440 
Other income   139,300    
-
    139,300    
-
 
Loss before provision for income taxes   (68,629)   (241,889)   (427,820)   (600,505)
Provision for income taxes   
-
    
-
    
-
    
-
 
Net Loss  $(68,629)  $(241,889)  $(427,820)  $(600,505)
                     
Net income (loss) attributable to non-controlling interest Variable interest entity share of net income   118,348    4,773    173,433    322 
Net loss attributable to Manufactured Housing Properties, Inc.   (186,977)   (246,662)   (601,253)   (600,827)
Preferred stock dividends and put option value accretion                    
Series A preferred dividends   91,000    97,720    187,167    192,220 
Series A preferred put option value accretion   118,125    118,125    236,250    236,250 
Series B preferred dividends   146,322    102,879    275,731    195,875 
Series B preferred put option value accretion   184,687    170,659    370,526    298,027 
Total preferred stock dividends and put option value accretion   540,134    489,383    1,069,674    922,372 
Net loss attributable to common stockholders  $(727,111)  $(736,045)  $(1,670,927)  $(1,523,199)
                     
Weighted average shares - basic and fully diluted   12,923,355    12,376,289    12,921,463    12,356,184 
                     
Net loss per share – basic and fully diluted  $(0.06)  $(0.06)  $(0.13)  $(0.12)

 

(a)Prior-period financial information has been retrospectively adjusted as discussed in Note 2.

 

See Accompanying Notes to Unaudited Condensed Consolidated Financial Statements

 

3

 

 

MANUFACTURED HOUSING PROPERTIES INC.

CONDENSED CONSOLIDATED STATEMENTS OF DEFICIT

FOR THE THREE AND SIX MONTHS ENDED JUNE 30, 2021 AND 2020

(UNAUDITED)

 

   COMMON STOCK   ADDITIONAL
PAID IN
   ACCUMULATED   TOTAL
MANUFACTURED
HOUSING
PROPERTIES
   NON
CONTROLLING
     
   SHARES   PAR VALUE   CAPITAL   DEFICIT   INC.   INTEREST   DEFICIT 
                             
Balance at January 1, 2020 (as revised) (a)   12,336,080   $123,361   $759,849   $(3,840,085)  $(2,956,875)  $25,707   $(2,931,168)
Stock option expense   -    
-
    539    
-
    539    
-
    539 
Common Stock issuance to preferred share holders   6,000    60    1,560    
-
    1,620    
-
    1,620 
Preferred shares Series A put option value accretion   -    -    (118,125)   -    (118,125)   
-
    (118,125)
Preferred shares Series A dividends   -    
-
    (94,500)   
-
    (94,500)   
-
    (94,500)
Preferred shares Series B put option value accretion   -    
-
    (127,368)   
-
    (127,368)   
-
    (127,368)
Preferred shares Series B dividends   -    
-
    (92,996)   
-
    (92,996)   
-
    (92,996)
Net Loss   -    
-
    
-
    (354,166)   (354,166)   (4,450)   (358,616)
Balance at March 31, 2020 (as revised) (a)   12,342,080   $123,421   $328,959   $(4,194,251)  $(3,741,871)  $21,257   $(3,720,614)
Stock option expense   -    
-
    539    
-
    539    
-
    539 
Common Stock issuance to preferred share holders   2,100    21    546    
-
    567    
-
    567 
Common Stock issuance to board of directors   50,000    500    32,000    
-
    32,500    
-
    32,500 
Preferred shares Series A put option value accretion   -    
-
    (118,125)   
-
    (118,125)   
-
    (118,125)
Preferred shares Series A dividends   -    
-
    (97,720)   
-
    (97,720)   
-
    (97,720)
Preferred shares Series B put option value accretion   -    
-
    (170,659)   
-
    (170,659)   
-
    (170,659)
Preferred shares Series B dividends   -    
-
    (102,879)   
-
    (102,879)   
-
    (102,879)
Net Income (Loss)   -    
-
    
-
    (246,662)   (246,662)   4,773    (241,889)
Balance at June 30, 2020 (as revised) (a)   12,394,180   $123,942   $(127,339)  $(4,440,913)  $(4,444,310)  $26,030   $(4,418,280)
                                    
Balance at January 1, 2021 (as revised)   12,398,580   $124,016   $(1,052,611)  $(4,443,675)  $(5,372,270)  $450,206   $(4,922,064)
Stock option expense   -    
-
    646    
-
    646    
-
    646 
Common Stock issuance to preferred share holders   5,100    51    1,326    
-
    1,377    
-
    1,377 
Preferred shares Series A put option value accretion   -    
-
    (118,125)   
-
    (118,125)   
-
    (118,125)
Preferred shares Series A dividends   -    
-
    (96,167)   
-
    (96,167)   
-
    (96,167)
Preferred shares Series B put option value accretion   -    
-
    (185,839)   
-
    (185,839)   
-
    (185,839)
Preferred shares Series B dividends   -    
-
    (129,409)   
-
    (129,409)   
-
    (129,409)
Contributions   -    -    -    -    -    12,371    12,371 
Distributions   -    -    -    -    -    (20,000)   (20,000)
Net Income (Loss)   -    
-
    
-
    (414,276)   (414,276)   55,085    (359,191)
Balance at March 31, 2021   12,403,680   $124,067   $(1,580,179)  $(4,857,951)  $(6,314,063)  $497,662   $(5,816,401)
Stock option expense   -    
-
    37,171    
-
    37,171    
-
    37,171 
Preferred shares Series A put option value accretion   -    
-
    (118,125)   
-
    (118,125)   
-
    (118,125)
Preferred shares Series A dividends   -    
-
    (91,000)   
-
    (91,000)   
-
    (91,000)
Preferred shares Series B put option value accretion   -    
-
    (184,687)   
-
    (184,687)   
-
    (184,687)
Preferred shares Series B dividends   -    
-
    (146,322)   
-
    (146,322)   
-
    (146,322)
Distributions   -    
-
    
-
    -    -    (30,000)   (30,000)
Net Income (Loss)   -    
-
    
-
    (186,977)   (186,977)   118,348    (68,629)
Balance at June 30, 2021   12,403,680   $124,067   $(2,083,142)  $(5,044,928)  $(7,004,003)  $586,010   $(6,417,993)

 

(a)Prior-period financial information has been retrospectively adjusted as discussed in Note 2.

 

See Accompanying Notes to Unaudited Condensed Consolidated Financial Statements

 

4

 

 

MANUFACTURED HOUSING PROPERTIES INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

FOR THE SIX MONTHS ENDED JUNE 30, 2021 AND 2020

(UNAUDITED)

 

   June 30,
2021
   June 30,
2020 (a)
 
Cash Flows from Operating Activities:        
Net Loss  $(427,820)  $(600,505)
Adjustments to reconcile net loss to net cash provided by operating activities:          
Provision for bad debts   
-
    3,802 
Stock option expense   37,817    1,078 
Stock compensation expense   
-
    32,500 
Amortization of debt discount   79,835    67,087 
Write off mortgage cost   56,691    
-
 
Gain on debt extinguishment   (139,300)   
-
 
Depreciation   903,665    812,447 
Changes in operating assets and liabilities:          
Accounts receivable   (10,588)   (24,546)
Other assets   691,910   245,980 
Accounts payable   42,181    (11,221)
Tenant security deposits   65,641    35,853 
Accrued liabilities   37,232    125,308 
Net Cash Provided by Operating Activities   1,337,264    687,783 
Cash Flows from Investing Activities:          
Capital Improvements   (632,525)   (490,007)
Purchases of investment properties   (750,000)   (988,000)
Net Cash Used in Investing Activities   (1,382,525)   (1,478,007)
Cash Flows from Financing Activities:          
Repayment of note payable – line of credit related party   
-
    (913,500)
Proceeds from note payables   
-
    418,134 
Repayment of notes payable   (292,698)   (541,195)
Proceeds from issuance of common stock   
-
    2,187 
Proceeds from issuance of preferred stock   1,087,485    1,555,733 
Repayment of note payable - related party   
-
    (176,845)
Payment of mortgage costs recorded as debt discount   (128,052)   (315,387)
Preferred shares dividends   (462,898)   (388,095)
Contribution   12,371    
-
 
Distribution   (50,000)   
-
 
Net Cash Provided by (Used in) Financing Activities   166,208    (358,968)
Net change in cash, cash equivalents and restricted cash   120,947    (1,149,192)
Cash, cash equivalents and restricted cash at beginning of the period   1,988,857    4,147,411 
Cash, cash equivalents and restricted cash at end of the period  $2,109,804   $2,998,219 
Cash, cash equivalents and restricted cash consist of the following:          
End of period          
Cash and cash equivalents  $1,705,011   $2,646,331 
Restricted cash   404,793    351,888 
Total  $2,109,804   $2,998,219 
Cash, cash equivalents and restricted cash consist of the following:          
Beginning of period          
Cash and cash equivalents  $1,649,705   $3,830,376 
Restricted cash   339,152    316,035 
Total  $1,988,857   $4,146,411 
Cash paid for:          
Income Taxes  $
-
   $
-
 
Interest  $804,511   $843,134 
Non-Cash Investing and Financing Activities          
Notes related to acquisitions  $1,885,423   $4,150,000 
   Non-cash Preferred stock accretion  $606,776   $534,277 
   Stock issued in connection with Series B Preferred Stock issuance  $1,377   $
-
 
   Non-cash purchase of homes  $310,423   $
-
 

 

(a)Prior-period financial information has been retrospectively adjusted as discussed in Note 2.

 

See Accompanying Notes to Unaudited Condensed Consolidated Financial Statements

 

5

 

 

MANUFACTURED HOUSING PROPERTIES INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

JUNE 30, 2021 AND 2020

(UNAUDITED)

 

NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES AND ORGANIZATION

 

Organization

 

Manufactured Housing Properties Inc. (the “Company”) is a Nevada corporation whose principal activities are to acquire, own, and operate manufactured housing communities.

 

Basis of Presentation

 

The Company prepares its consolidated financial statements under the accrual basis of accounting, in conformity with accounting principles generally accepted in the United States of America (“GAAP”).

 

The accompanying unaudited condensed consolidated financial statements of the Company have been prepared in accordance with GAAP for interim financial information and with the instructions to Form 10-Q of Regulation S-X. They do not include all information and footnotes required by GAAP for complete financial statements. The December 31, 2020 consolidated balance sheet data were derived from audited financial statements but do not include all disclosures required by GAAP. However, except as disclosed herein, there has been no material change in the information disclosed in the notes to the consolidated financial statements for the year ended December 31, 2020 included in the Company’s Annual Report on Form 10-K, as filed with the Securities and Exchange Commission on March 31, 2021. The interim unaudited condensed consolidated financial statements should be read in conjunction with those consolidated financial statements included in the Form 10-K. In the opinion of management, all adjustments considered necessary for a fair statement of the financial statements, consisting solely of normal recurring adjustments, have been made. Operating results for the three and six months ended June 30, 2021 are not necessarily indicative of the results that may be expected for the year ending December 31, 2021.

 

Principles of Consolidation

 

The unaudited condensed consolidated financial statements include the accounts of the Company, entities controlled by the Company through its direct or indirect ownership of a majority interest and any other entities in which the Company has a controlling financial interest. The Company consolidates variable interest entities (“VIEs”) where the Company is the primary beneficiary. The primary beneficiary of a VIE is the party that has both the power to direct the activities that most significantly impact the VIE’s economic performance and the obligation to absorb losses or the right to receive benefits that could potentially be significant to the VIE.

 

The Company’s formation of all subsidiaries and date of consolidation are as follows:

 

Name of Subsidiary  State of Formation  Date of Formation  Ownership 
Pecan Grove MHP LLC  North Carolina  October 12, 2016   100%
Azalea MHP LLC  North Carolina  October 25, 2017   100%
Holly Faye MHP LLC  North Carolina  October 25, 2017   100%
Chatham Pines MHP LLC  North Carolina  October 31, 2017   100%
Maple Hills MHP LLC  North Carolina  October 31, 2017   100%
Lakeview MHP LLC  South Carolina  November 1, 2017   100%
MHP Pursuits LLC  North Carolina  January 31, 2019   100%
Mobile Home Rentals LLC  North Carolina  September 30, 2016   100%
Hunt Club MHP LLC  South Carolina  March 8, 2019   100%
B&D MHP LLC  South Carolina  April 4, 2019   100%
Crestview MHP LLC  North Carolina  June 28, 2019   100%
Springlake MHP LLC  Georgia  October 10, 2019   100%
ARC MHP LLC  South Carolina  November 13, 2019   100%
Countryside MHP LLC  South Carolina  March 12, 2020   100%
Evergreen MHP LLC  Tennessee  March 17, 2020   100%
Golden Isles MHP LLC  Georgia  March 16, 2021   100%
Anderson MHP LLC*  South Carolina  June 2, 2021   100%
Gvest Finance LLC  North Carolina  December 11, 2018   VIE 
Gvest Homes I LLC  Delaware  November 9, 2020   VIE 
Gvest Anderson Homes LLC*  Delaware  June 22, 2021   VIE 

 

*During the three and six months ended June 30, 2021, there was no activity in Anderson MHP LLC and Gvest Anderson Homes LLC.

 

All intercompany transactions and balances have been eliminated in consolidation.

 

6

 

 

MANUFACTURED HOUSING PROPERTIES INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

JUNE 30, 2021 AND 2020

(UNAUDITED)

 

Revenue Recognition

 

Mobile home sale revenues are recognized in accordance with Topic 606 of the Financial Accounting Standards Board (“FASB”) ASC for revenue recognition. On January 1, 2018, the Company adopted Accounting Standards Update (“ASU”) 2014-09, which is a comprehensive new revenue recognition model that requires revenue to be recognized in a manner to depict the transfer of goods or services to a customer at an amount that reflects the consideration expected to be received in exchange for those goods or services. The Company considers revenue realized or realizable and earned when all the five following criteria are met: (1) identification of the contract with a customer, (2) identification of the performance obligations in the contract, (3) determination of the transaction price, (4) allocation of the transaction price to the performance obligations in the contract, and (5) recognition of revenue when (or as) we satisfy a performance obligation.

 

Under ASC 842, the Company must assess on an individual lease basis whether it is probable that the Company will collect the future lease payments. The Company considers the tenant’s payment history and current credit status when assessing collectability. When collectability is not deemed probable, the Company will write-off the tenant’s receivables, including straight-line rent receivable, and limit lease income to cash received.

 

The Company’s revenues primarily consist of rental revenues and fee and other income. The Company has the following revenue sources and revenue recognition policies:

 

  Rental revenues include revenues from the leasing of land lot or a combination of both, the mobile home and land at our properties to tenants.

 

  o Revenues from the leasing of land lot or a combination of both, the mobile home and land at the Company’s properties to tenants include (i) lease components, including land lot or a combination of both, the mobile home and land, and (ii) reimbursement of utilities and account for the components as a single lease component in accordance with Accounting Standards Codification (“ASC”) 842.

 

  o Revenues derived from fixed lease payments are recognized on a straight-line basis over the non-cancelable period of the lease. The Company commences rental revenue recognition when the underlying asset is available for use by the lessee. Revenue derived from the reimbursement of utilities are generally recognized in the same period as the related expenses are incurred. The Company’s leases are month-to-month.

 

  Fee and other income include late fees, violation fees and other revenue arising from contractual agreements with third parties. This revenue is recognized as the services are transferred in accordance with ASC 606.

 

Accounts Receivable 

 

Accounts receivable consist primarily of amounts currently due from residents. Accounts receivables are reported in the balance sheet at outstanding principal adjusted for any charge-offs and the allowance for losses. The Company records an allowance for bad debt when receivables are over 90 days old.

 

Acquisitions

 

The Company accounts for acquisitions as asset acquisitions in accordance with ASC 805, “Business Combinations,” and allocates the purchase price of the property based upon the fair value of the assets acquired, which generally consist of land, site and land improvements, buildings and improvements and rental homes. The Company allocates the purchase price of an acquired property generally determined by internal evaluation as well as third-party appraisal of the property obtained in conjunction with the purchase.

 

7

 

 

MANUFACTURED HOUSING PROPERTIES INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

JUNE 30, 2021 AND 2020

(UNAUDITED)

 

Variable Interest Entities

 

In December 2020, the Company sold 305 park owned homes in four communities to Gvest Finance LLC, a company owned and controlled by the Company’s parent company, Gvest Real Estate Capital LLC, an entity whose sole owner is Raymond M. Gee, the Company’s chairman and chief executive officer, and to its wholly owned subsidiary Gvest Homes I LLC, for a total of $4,648,967. The Company also executed a management agreement with these entities to manage the homes while remitting to the Company all income, less expenses plus 5% of the debt service payment. During the six months ended June 30, 2021, Gvest Finance LLC formed a new wholly owned subsidiary, Gvest Anderson Homes LLC, to which the same management agreement described above applies. Primarily due to the Company’s common ownership by Mr. Gee, its power to direct the activities of these entities that most significantly impact their economic performance, and the fact that the Company has the obligation to absorb losses or the right to receive benefits from these entities that could potentially be significant to these entities, Gvest Finance LLC, Gvest Homes I LLC and Gvest Anderson Homes LLC are considered to be VIEs in accordance applicable GAAP. A company with interests in a VIE must consolidate the entity if the company is deemed to be the primary beneficiary of the VIE; that is, if it has both (1) the power to direct the economically significant activities of the entity and (2) the obligation to absorb losses of, or the right to receive benefits from, the entity that could potentially be significant to the VIE. Such a determination requires management to evaluate circumstances and relationships that may be difficult to understand and to make a significant judgment, and to repeat the evaluation at each subsequent reporting date. In accordance with applicable GAAP, because of the common ownership among the entities, the consolidation of the VIEs have been accounted for retrospectively as of the beginning of the first period presented in the unaudited condensed consolidated financial statements. Gvest Anderson Homes LLC had no activity during the three and six months ended June 30, 2021.

 

Net Income (Loss) Per Share

 

Basic net income (loss) per share is calculated by dividing net income (loss) by the weighted average number of common shares outstanding, including vested stock options during the period. Diluted net income (loss) per share is calculated by dividing net income (loss) by the weighted average number of common shares outstanding plus the weighted average number of net shares that would be issued upon exercise of stock options pursuant to the treasury stock method. For the six months ended June 30, 2021, the potentially dilutive penny options for the purchase of 519,675 shares of common stock were included in basic loss per share. Total dilutive securities outstanding as of June 30, 2021 and 2020 totaled 186,500 and 136,500 stock options, respectively, 1,890,000 convertible Preferred Series A shares which are convertible into common shares at $2.50 per share for a total of 756,000, which are not included in dilutive loss per share as the effect would be anti-dilutive. 

 

Use of Estimates

 

The presentation of financial statements in conformity with GAAP requires management to make estimates and assumptions that effect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reported period. Actual results could differ from those estimates.

 

Investment Property and Equipment and Depreciation

 

Investment property which consists of property and equipment are carried at cost. Depreciation for Sites and Building is computed principally on the straight-line method over the estimated useful lives of the assets (ranging from 15 to 25 years). Depreciation of Improvements to Sites and Buildings, Rental Homes and Equipment and Vehicles is computed principally on the straight-line method over the estimated useful lives of the assets (ranging from 3 to 25 years). Land Development Costs are not depreciated until they are put in use, at which time they are capitalized as Sites and Land Improvements. Interest Expense pertaining to Land Development Costs are capitalized. Maintenance and Repairs are charged to expense as incurred and improvements are capitalized. The costs and related accumulated depreciation of property sold or otherwise disposed of are removed from the financial statement and any gain or loss is reflected in the current period’s results of operations.

 

Impairment Policy

 

The Company applies FASB ASC 360-10, “Property, Plant & Equipment,” to measure impairment in real estate investments. Rental properties are individually evaluated for impairment when conditions exist which may indicate that it is probable that the sum of expected future cash flows (on an undiscounted basis without interest) from a rental property is less than the carrying value under its historical net cost basis. These expected future cash flows consider factors such as future operating income, trends and prospects as well as the effects of leasing demand, competition and other factors. Upon determination that a permanent impairment has occurred, rental properties are reduced to their fair value. For properties to be disposed of, an impairment loss is recognized when the fair value of the property, less the estimated cost to sell, is less than the carrying amount of the property measured at the time there is a commitment to sell the property and/or it is actively being marketed for sale. A property to be disposed of is reported at the lower of its carrying amount or its estimated fair value, less its cost to sell. Subsequent to the date that a property is held for disposition, depreciation expense is not recorded. There was no impairment during the six months ended June 30, 2021 and 2020.

 

8

 

 

MANUFACTURED HOUSING PROPERTIES INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

JUNE 30, 2021 AND 2020

(UNAUDITED)

 

Cash and Cash Equivalents

 

The Company considers all highly liquid financial instruments purchased with an original maturity of three months or less to be cash equivalents.

 

The Company maintains cash balances at banks and deposits at times may exceed federally insured limits. Management believes that the financial institutions that hold the Company’s cash are financially secure and, accordingly, minimal credit risk exists. At June 30, 2021 and December 31, 2020, the Company had approximately $492,000 and $641,000 above the FDIC-insured limit, respectively, including restricted cash held for tenant security deposits of $404,793 and $339,152, respectively.

 

Stock Based Compensation

 

All stock based payments to employees, nonemployee consultants, and to nonemployee directors for their services as directors, including any grants of restricted stock and stock options, are measured at fair value on the grant date and recognized in the statements of operations as compensation or other expense over the relevant service period in accordance with FASB ASC Topic 718. Stock based payments to nonemployees are recognized as an expense over the period of performance. Such payments are measured at fair value at the earlier of the date a performance commitment is reached or the date performance is completed. In addition, for awards that vest immediately and are nonforfeitable the measurement date is the date the award is issued. The Company recorded stock option expense of $37,817 and $1,078 during the six months ended June 30, 2021 and 2020, respectively.

 

Fair Value of Financial Instruments

 

The Company follows paragraph 825-10-50-10 of the FASB ASC for disclosures about fair value of its financial instruments and paragraph 820-10-35-37 of the FASB ASC to measure the fair value of its financial instruments. Paragraph 820-10-35-37 establishes a framework for measuring fair value in GAAP and expands disclosures about fair value measurements. To increase consistency and comparability in fair value measurements and related disclosures, paragraph 820-10-35-37 establishes a fair value hierarchy which prioritizes the inputs to valuation techniques used to measure fair value into broad levels. The fair value hierarchy gives the highest priority to quoted prices (unadjusted) in active markets for identical assets or liabilities and the lowest priority to unobservable inputs.

 

Reclassifications

 

Certain amounts in the prior period presentation have been reclassified to conform with the current presentation. For the six months ended June 30, 2020, the Company reclassed approximately $18,000 from general and administrative expense to corporate payroll and overhead and $89,000 from amortization expense to interest expense on the condensed consolidated statements of operations. For the three months ended June 30, 2020, the Company reclassed approximately $99,000 from corporate payroll and overhead to general and administrative expense and $56,000 from amortization expense to interest expense on the condensed consolidated statements of operations.

 

Income Taxes

 

The Company accounts for income taxes under the asset and liability method, which requires the recognition of deferred tax assets and liabilities for the expected future tax consequences of events that have been included in the financial statements. Under this method, the Company determines deferred tax assets and liabilities on the basis of the differences between the financial statement and tax bases of assets and liabilities by using enacted tax rates in effect for the year in which the differences are expected to reverse. The effect of a change in tax rates on deferred tax assets and liabilities is recognized in income in the period that includes the enactment date.

 

9

 

 

MANUFACTURED HOUSING PROPERTIES INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

JUNE 30, 2021 AND 2020

(UNAUDITED)

 

The Company recognizes deferred tax assets to the extent that the Company believes that these assets are more likely than not to be realized. In making such a determination, the Company considers all available positive and negative evidence, including future reversals of existing taxable temporary differences, projected future taxable income, tax-planning strategies, and results of recent operations. If the Company determines that it would be able to realize its deferred tax assets in the future in excess of their net recorded amount, the Company would make an adjustment to the deferred tax asset valuation allowance, which would reduce the provision for income taxes.

 

The Company records uncertain tax positions in accordance with ASC 740 on the basis of a two-step process in which (1) the Company determines whether it is more likely than not that the tax positions will be sustained on the basis of the technical merits of the position and (2) for those tax positions that meet the more-likely-than-not recognition threshold, the Company recognizes the largest amount of tax benefit that is more than 50 percent likely to be realized upon ultimate settlement with the related tax authority.

 

The Company recognizes interest and penalties, if any, with income tax expense in the accompanying consolidated statement of operations. As of June 30, 2021, and December 31, 2020, there were no such accrued interest or penalties.

 

Recent Accounting Pronouncements

 

In June 2016, the FASB issued ASU No. 2016-13, “Financial Instruments – Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments.” ASU 2016-13 requires that entities use a new forward looking “expected loss” model that generally will result in the earlier recognition of allowance for credit losses. The measurement of expected credit losses is based upon historical experience, current conditions, and reasonable and supportable forecasts that affect the collectability of the reported amount. ASU No. 2016-13 is effective for annual reporting periods, including interim reporting periods within those periods, beginning after December 15, 2022. The Company is currently evaluating the potential impact this standard may have on the consolidated financial statements.

 

In May 2020, the Securities and Exchange Commission adopted amendments to the financial disclosure requirements in Regulation S-X relating to the acquisition and disposition of businesses by registrants. The amendments, including Rule 3-05, Financial Statements of Businesses Acquired or to Be Acquired; Rule 3-14, Special Instructions for Real Estate Operations to Be Acquired; and Article 11, Pro Forma Financial Information, focus on the financial information required to be disclosed in connection with the acquisition and disposition of businesses, real estate operations, and investment companies and generally increased the thresholds at which acquisitions are deemed significant and require additional disclosures. The amendments are effective for fiscal years beginning after December 31, 2020. The Company has evaluated the impact this standard had on the consolidated financial statements and determined that it had no impact on the unaudited condensed consolidated financial statements. However, the Company will integrate these amendments in evaluating the significance and required additional disclosures upon acquisitions in future periods as necessary.

 

Management does not believe that any other recently issued, but not yet effective accounting pronouncements, if adopted, would have a material effect on the accompanying unaudited condensed consolidated financial statements.

 

Impact of Coronavirus Pandemic

 

In December 2019, a novel strain of coronavirus was reported to have surfaced in Wuhan, China. On March 11, 2020, the World Health Organization declared the outbreak a pandemic, and on March 13, 2020, the United States declared a national emergency.

 

Most states and cities, including where the Company’s properties are located, have reacted by instituting quarantines, restrictions on travel, “stay at home” rules and restrictions on the types of businesses that may continue to operate, as well as guidance in response to the pandemic and the need to contain it.

 

The rules and restrictions put in place have had a negative impact on the economy and business activity and may adversely impact the ability of the Company’s tenants, many of whom may be restricted in their ability to work, to pay their rent as and when due.  In addition, the Company’s property managers may be limited in their ability to properly maintain the Company’s properties.  Enforcing the Company’s rights as landlord against tenants who fail to pay rent or otherwise do not comply with the terms of their leases may not be possible as many jurisdictions, including those where are properties are located, have established rules and/or regulations preventing us from evicting tenants for certain periods in response to the pandemic. If the Company is unable to enforce its rights as landlords, our business would be materially affected. 

 

10

 

 

MANUFACTURED HOUSING PROPERTIES INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

JUNE 30, 2021 AND 2020

(UNAUDITED)

 

If the current pace of the pandemic does not continue to slow and the spread of the virus is not contained, the Company’s business operations could be further delayed or interrupted. The Company expects that government and health authorities may announce new or extend existing restrictions, which could require the Company to make further adjustments to its operations in order to comply with any such restrictions. The duration of any business disruption cannot be reasonably estimated at this time but may materially affect the Company’s ability to operate its business and result in additional costs.

 

The extent to which the pandemic may impact the Company’s results will depend on future developments, which are highly uncertain and cannot be predicted as of the date of this report, including new information that may emerge concerning the severity of the pandemic and steps taken to contain the pandemic or treat its impact, among others. Nevertheless, the pandemic and the current financial, economic and capital markets environment present material uncertainty and risk with respect to the Company’s performance, financial condition, results of operations and cash flows.

 

NOTE 2 – RETROSPECTIVE APPLICATION OF CONSOLIDATION

 

The Company consolidates the accounts of Gvest Finance LLC and Gvest Homes I LLC. In accordance with applicable GAAP, due to common ownership among the entities, the consolidation has been accounted for retrospectively as of the beginning of the first period presented in the consolidated financial statements. The balances reported for the three and six months ended June 30, 2020 on the condensed consolidated statement of operations, statement of deficit, and statements of cash flows have been adjusted accordingly.

 

NOTE 3 – VARIABLE INTEREST ENTITIES

 

The Company consolidates the accounts of Gvest Finance LLC and Gvest Homes I LLC and will continue to do so until they are no longer considered VIEs. During the six months ended June 30, 2021, Gvest Finance LLC formed a wholly-owned subsidiary Gvest Anderson Homes LLC. Gvest Anderson Homes LLC had no activity during the three and six months ended June 30, 2021. Included in the unaudited condensed consolidated results of operations for the three months ended June 30, 2021 and 2020 were $118,348 and $4,773 net operating income, respectively. Included in the unaudited condensed consolidated results of operations for the six months ended June 30, 2021 and 2020 were $173,433 and $322 net operating income, respectively. The consolidated balance sheets as of June 30, 2021 and December 31, 2020 included the following amounts related to the consolidated VIEs.

 

   June 30,
2021
(Unaudited)
   December 31,
2020
 
Assets        
Investment Property  $7,521,169   $6,036,057 
Accumulated Depreciation   (535,356)   (387,780)
Net Investment Property   6,985,813    5,648,277 
Cash and Cash Equivalents   475,172    9,234 
Accounts Receivable, net   16,734    3,506 
Other Assets   

1,363,576

    14,652 
Total Assets  $8,841,295   $5,675,669 
           
Liabilities and Deficit          
Accounts Payable  $57,643   $4,969 
Notes Payable, net of $7,610 and $0 debt discount   3,067,674    1,994,640 
Line of Credit, net of $128,063 and $134,051 debt discount   3,274,973    3,214,916 
Accrued Liabilities*   1,854,995    9,439 
Tenant Security Deposits   
-
    1,499 
Total Liabilities   8,255,285    5,225,463 
           
Non-Controlling interest   586,010    450,206 
Total Non-controlling interest in variable interest entity equity   586,010    450,206 

 

  * Included in accrued liabilities is an intercompany balance of $1,785,888 and $0 as of June 30, 2021 and December 31, 2020, respectively. The intercompany balances have been eliminated on the consolidated balance sheet.

 

11

 

 

MANUFACTURED HOUSING PROPERTIES INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

JUNE 30, 2021 AND 2020

(UNAUDITED)

 

NOTE 4 – INVESTMENT PROPERTY

 

The following table summarizes the Company’s property and equipment balances are generally used to depreciate the assets on a straight-line basis:

 

  

June 30,
2021 (Unaudited)

   December 31,
2020
 
Investment Property        
Land  $12,343,818   $11,293,818 
Site and Land Improvements   21,580,874    20,924,112 
Buildings and Improvements   9,586,461    8,026,993 
Total Investment Property   43,511,153    40,244,923 
Less: accumulated depreciation   (3,681,148)   (2,779,201)
Net Investment Property  $39,830,005   $37,465,722 

 

Depreciation expense totaled $462,042 and $447,732 for the three months ended June 30, 2021 and 2020, respectively, and $903,665 and $812,447 for the six months ended June 30, 2021 and 2020, respectively.

 

During the six months ended June 30, 2021, the Company acquired one manufactured housing community in Brunswick, Georgia and accounted for it as an asset acquisition. The Company acquired two manufactured housing communities in Lancaster, South Carolina and Morristown, Tennessee and accounted for them as asset acquisitions during the six months ended June 30, 2020 (See note 5).

 

NOTE 5 – ACQUISITIONS AND DISPOSALS

 

The Company completed one acquisition during the six months ended June 30, 2021. This was an asset acquisition from a third party and has been accounted for as asset acquisition. The acquisition date estimated fair value was determined by a third party appraisal. The buildings and certain improvements referenced in the table below were acquired by the Company’s VIEs: Gvest Finance LLC and Gvest Homes I LLC and are included in consolidation.

 

 

Acquisition Date

  Name   Land     Improvements     Building     Acquisition Cost     Total Purchase Price  
March 2020   Countryside MHP   $ 152,880     3,194,245      $ 352,875     21,642     $ 3,721,642  
March 2020   Evergreen MHP     340,000       1,111,000      
-
      138,125       1,589,125  
        492,880     4,305,245      $ 352,875     $ 159,767     5,310,767  
                                             
March 2021   Golden Isles MHP   1,050,000     $ 487,500     $
-
    123,319     $ 1,660,819  
March 2021   Golden Isles Gvest    
-
     
-
      785,784       250       786,034  
        $ 1,050,000     $ 487,500     $ 785,784     123,569     $ 2,446,853  

 

Butternut Sale

 

In December 2020, the Company sold the Butternut manufactured housing community for a total sale price of $2,100,000. The cost net of accumulated depreciation of the community at the time of the sale was $1,338,022. The Company wrote off mortgage costs of $109,529 which is included in refinancing costs on the consolidated statement of operations. The Company recognized a gain on the sale of the property of $761,978 during the year ended December 31, 2020.

 

12

 

 

MANUFACTURED HOUSING PROPERTIES INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

JUNE 30, 2021 AND 2020

(UNAUDITED)

 

Pro-forma Financial Information

 

The following unaudited pro-forma information presents the combined results of operations for the six months ended June 30, 2020 as if the acquisitions of the Countryside and Evergreen and the disposition of the Butternut manufactured housing communities had been completed on January 1, 2020. Pro-forma financial information for 2021 is not included in the table below, because the Company determined that the Golden Isles acquisition was not a significant acquisition.

 

    Six months
ended June 30,
2020
Consolidated
    Acquisitions/
Disposition
    Six months
ended June 30,
2020
Pro Forma
 
Total revenue   $ 2,941,935       9,167       2,951,102  
Total expenses     1,735,188       (24,741 )     1,710,447  
Depreciation expense     812,447       (3,503 )     808,944  
Interest expense     994,805       4,641       999,446  
Net income (loss)   $ (600,505 )     32,770       (567,735 )
Net income attributable to non-controlling interest     322      
-
      322  
Net loss attributable to Manufactured Housing Properties, Inc   $ (600,827 )     32,770       (568,057 )
Preferred stock dividends / accretion     922,372      
-
      922,372  
Net income (loss)   $ (1,523,199 )     32,770       (1,490,429 )
Net loss per share   $ (0.12 )    
 
      (0.12 )

 

   Three months
ended June 30,
2020
Consolidated
   Acquisitions/
Disposition
   Three months
ended June 30,
2020 Pro
Forma
 
Total revenue  $1,578,845    (76,918)   1,501,927 
Total expenses   856,283    (37,967)   818,316 
Depreciation expense   447,732    (27,826)   419,906 
Interest expense   516,719    (20,560)   496,159 
Net income (loss)  $(214,889)   9,435    (232,454)
Net income attributable to non-controlling interest   4,773    
-
    4,773 
Net loss attributable to Manufactured Housing Properties, Inc   (246,662)   9,435    (237,227)
Preferred stock dividends / accretion   489,383    
-
    489,383 
Net income (loss)  $(736,045)   9,435    (726,610)
Net loss per share  $(0.06)        (0.06)

 

13

 

 

MANUFACTURED HOUSING PROPERTIES INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

JUNE 30, 2021 AND 2020

(UNAUDITED)

 

NOTE 6 – PROMISSORY NOTES

 

Promissory Notes

 

The Company has issued promissory notes payable to lenders related to the acquisition of its manufactured housing communities. These promissory notes range from 3.3% to 6.6% with 5 to 30 years principal amortization. Two of the promissory notes had initial 12 month, and three promissory notes had an initial 24 month, 60 month, and 180 month period on interest only payments, respectively. The promissory notes are secured by the real estate assets and $26,681,689 for thirteen loans were guaranteed by Raymond M. Gee, the Company’s chairman, chief executive officer and owner of the principal stockholder of the Company.

 

On May 1, 2020, the Company received a $139,300 Paycheck Protection Program (the “PPP”) loan from the United States Small Business Administration (the “SBA”) under provisions of the Coronavirus Aid, Relief and Economic Security Act (the “CARES Act”). The PPP loan has a two-year term and bears interest at a rate of 1.0% per annum. Monthly principal and interest payments are deferred for six months after the date of disbursement. The PPP loan may be prepaid at any time prior to maturity with no prepayment penalties. The PPP loan contains events of default and other provisions customary for a loan of this type. The PPP provides that the loan may be partially or wholly forgiven if the funds are used for certain qualifying expenses as described in the CARES Act. The Company used the proceeds from the PPP loan for qualifying expenses and applied for forgiveness of the PPP loan in accordance with the terms of the CARES Act. The loan was forgiven by the SBA on June 7, 2021.

 

As of June 30, 2021, the outstanding balance on these notes was $33,792,477. The following are the terms of these notes:

 

   Maturity Date  Interest Rate   Balance 06/30/21   Balance 12/31/20 
Pecan Grove MHP LLC  02/22/29   5.250%   3,003,672    3,037,625 
Azalea MHP LLC  03/01/29   5.400%   800,646    810,741 
Holly Faye MHP LLC  03/01/29   5.400%   579,825    579,825 
Chatham MHP LLC  04/01/24   5.875%   1,717,078    1,734,828 
Lakeview MHP LLC  03/01/29   5.400%   1,818,962    1,832,264 
B&D MHP LLC  05/02/29   5.500%   1,799,003    1,818,303 
Hunt Club MHP LLC  01/01/33   3.430%   2,421,704    2,445,011 
Crestview MHP LLC  12/31/30   5.500%   4,746,248    4,800,000 
Maple Hills MHP LLC  12/01/30   5.125%   2,373,124    2,400,000 
Springlake MHP LLC  11/14/22   3.310%   4,000,000    4,000,000 
ARC MHP LLC  01/01/30   5.500%   3,848,054    3,885,328 
Countryside MHP LLC  03/20/50   5.500%   1,696,079    1,700,000 
Evergreen MHP LLC  04/01/32   3.990%   1,125,298    1,135,502 
Golden Isles MHP LLC  03/31/26   4.000%   787,500    
-
 
PPP Loan  05/01/22   1.000%   
-
    139,300 
Gvest B&D  05/01/24   5.000%   676,231    694,640 
Gvest Countryside  03/20/50   5.500%   1,297,002    1,300,000 
Gvest Golden Isles  03/31/36   4.000%   787,500    
-
 
Gvest Springlake  04/01/36   6.620%   314,551    
-
 
Total note payables           33,792,477    32,313,367 
Discount Direct Lender Fees           (1,101,337)   (1,096,629)
Total net of Discount          $32,691,140   $31,216,738 

 

Related Party Promissory Note

 

On May 8, 2017, the Company issued a promissory note to Metrolina Loan Holdings, LLC (“Metrolina”) in the principal amount of $3,000,000. The note is interest only payment based on 8%, and 10% deferred until maturity to be paid with principal balance. The note originally awarded Metrolina 455,000 shares of Common Stock as consideration, which resulted in making Metrolina a related party due to its significant ownership. During the year ended December 31, 2019, the Company paid off the entire balance on the note of $2,754,550 plus interest and amended the agreement to allow for the redeployment of the $3,000,000 available, eliminated the conversion option whereby Metrolina could convert the ratio of total outstanding debt at time of exercise of the option into an amount of newly issued shares of the Company’s Common Stock determined by dividing the outstanding indebtedness by $3,000,000 multiplied by 10% with a cap of 864,500 shares. The amendment resulted in issuing an additional 545,000 shares with a fair value of $305,200 for a total of 1,000,000 shares awarded to Metrolina. The note gives Metrolina the right and option to purchase its pro rata share of debt or equity securities issued to maintain up to 10% equity interest in the Company at the most recent price of any equity transaction for seven years from the amendment dated February 26, 2019. This note was to mature in May of 2023. In September 2020, we paid off the full balance and terminated the note. The related party note was guaranteed by Mr. Gee, the Company’s Chief Executive Officer.

 

14

 

 

MANUFACTURED HOUSING PROPERTIES INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

JUNE 30, 2021 AND 2020

(UNAUDITED)

 

Revolving Promissory Note

 

On October 1, 2017, the Company issued a revolving promissory note to Raymond M. Gee, the Company’s chairman and chief executive officer, pursuant to which the Company may borrow up to $1,500,000 from Mr. Gee on a revolving basis for working capital purposes. This note has a five-year term with no annual interest and principal payment is deferred until the maturity date. In December 2020, we paid off the full balance. As of June 30, 2021 and December 31, 2020, the outstanding balance on this note was $0; however, the line of credit is still available to the Company.

 

Line of Credit – Occupied Home Facility

 

On December 24, 2020, Gvest Homes I LLC entered into a loan agreement with a lender for a commitment amount of up to $20,000,0000 provided that only up to $8,500,000 is to be used for used homes. The agreement requires the maintenance of certain financial ratios and other affirmative and negative covenants.

 

The loan bears interest at 8.375% and maturity date of the loan is January 1, 2030. Pursuant to the agreement, the Company is obligated to pay a fee to the lender equal to 1% of the amount of each advance which funding fee shall be deducted from the then available commitment amount. The advances are guaranteed by Raymond M. Gee, the Company’s chairman, chief executive officer and owner of the principal stockholder of the Company.

 

On December 24, 2020 the lender agreed to advance $3,348,967 to the Company. The lender agreed to increase this amount to $3,422,260 offset with payments made by the Company of $19,224 during the six months ended June 30, 2021, of which $1,350,000 was due from the lender as of the balance sheet date. As of June 30, 2021 and December 31, 2020, discount direct lender fees were $128,063 and $134,051, respectively.

 

Maturities of Long-Term Obligations for Five Years and Beyond

 

The minimum annual principal payments of notes payable at June 30, 2021 by fiscal year were:

 

2021   366,977 
2022   4,761,378 
2023   807,860 
2024   2,965,424 
2025   805,794 
Thereafter   27,488,080 
Total minimum principal payments  $37,195,513 

 

NOTE 7 – COMMITMENTS AND CONTINGENCIES

 

From time to time, the Company may become involved in various lawsuits and legal proceedings, which arise in the ordinary course of business. However, litigation is subject to inherent uncertainties, and an adverse result in these or other matters may arise that may harm its business. The Company is currently not aware of any such legal proceedings or claims that they believe will have, individually or in the aggregate, a material adverse effect on its business, financial condition or operating results.

 

15

 

 

MANUFACTURED HOUSING PROPERTIES INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

JUNE 30, 2021 AND 2020

(UNAUDITED)

 

NOTE 8 – STOCKHOLDERS’ EQUITY

 

Preferred Stock

 

The Company is authorized to issue up to 10,000,000 shares of preferred stock, $0.01 par value.

 

Series A Preferred Stock

 

On May 8, 2019, the Company filed a certificate of designation with the Nevada Secretary of State pursuant to which the Company designated 4,000,000 shares of its preferred stock as Series A Cumulative Convertible Preferred Stock (the “Series A Preferred Stock”). The Series A Preferred Stock has the following voting powers, designations, preferences and relative rights, qualifications, limitations or restrictions:

 

Ranking. The Series A Preferred Stock ranks, as to dividend rights and rights upon our liquidation, dissolution, or winding up, senior to Common Stock and pari passu with Series B Preferred Stock and Series C Preferred Stock. The terms of the Series A Preferred Stock will not limit the Company’s ability to (i) incur indebtedness or (ii) issue additional equity securities that are equal or junior in rank to the shares of Series A Preferred Stock as to distribution rights and rights upon liquidation, dissolution or winding up.

 

Dividend Rate and Payment Dates. Dividends on the Series A Preferred Stock are cumulative and payable monthly in arrears to all holders of record on the applicable record date. Holders of Series A Preferred Stock will be entitled to receive cumulative dividends in the amount of $0.017 per share each month, which is equivalent to the rate of 8% of the $2.50 liquidation preference per share. Dividends on shares of Series A Preferred Stock will continue to accrue even if any of the Company’s agreements prohibit the current payment of dividends or the Company does not have earnings. During the six months ended June 30, 2021 and 2020, the Company paid dividends of $187,167 and $192,220, respectively.

 

Liquidation Preference. The liquidation preference for each share of Series A Preferred Stock is $2.50. Upon a liquidation, dissolution or winding up of the Company, holders of shares of Series A Preferred Stock will be entitled to receive the liquidation preference with respect to their shares plus an amount equal to any accrued but unpaid dividends (whether or not declared) to, but not including, the date of payment with respect to such shares.

 

Stockholder Optional Conversion. Each share of Series A Preferred Stock is convertible, at any time and from time to time, at the option of the holder thereof and without the payment of additional consideration, into that number of shares of Common Stock determined by dividing the liquidation preference of such share by the conversion price then in effect. The conversion price is initially equal $2.50, subject to adjustment as set forth in the certificate of designation. In addition, if at any time the trading price of the Common Stock is greater than the liquidation preference of $2.50, the Company may deliver a written notice to all holders to cause each holder to convert all or part of such holders’ Series A Preferred Stock.

 

Company Call and Stockholder Put Options. Commencing on the fifth anniversary of the initial issuance of shares of Series A Preferred Stock and continuing indefinitely thereafter, the Company will have a right to call for redemption the outstanding shares of Series A Preferred Stock at a call price equal to $3.75, or 150% of the original issue price of the Series A Preferred Stock, and correspondingly, each holder of shares of Series A Preferred Stock shall have a right to put the shares of Series A Preferred Stock held by such holder back to us at a put price equal to $3.75, or 150% of the original issue purchase price of such shares. During the six months ended June 30, 2021 and 2020, the Company recorded a put option value accretion of $236,250.

 

Voting Rights. The Company may not authorize or issue any class or series of equity securities ranking senior to the Series A Preferred Stock as to dividends or distributions upon liquidation (including securities convertible into or exchangeable for any such senior securities) or amend the Company’s articles of incorporation (whether by merger, consolidation, or otherwise) to materially and adversely change the terms of the Series A Preferred Stock without the affirmative vote of at least two-thirds of the votes entitled to be cast on such matter by holders of the outstanding shares of Series A Preferred Stock, voting together as a class. Otherwise, holders of the shares of Series A Preferred Stock do not have any voting rights.

 

As of June 30, 2021, there were 1,890,000 shares of Series A Preferred Stock issued and outstanding. As of June 30, 2021, the Series A Preferred Stock balance was made up of Series A Preferred Stock totaling $4,725,000 and accretion of put options totaling $892,750. As of December 31, 2020, the Series A Preferred Stock balance was made up of Series A Preferred Stock totaling $4,725,000 and accretion of put options totaling $656,500.

 

16

 

 

MANUFACTURED HOUSING PROPERTIES INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

JUNE 30, 2021 AND 2020

(UNAUDITED)

 

Series B Preferred Stock

 

On December 2, 2019, the Company filed a certificate of designation with the Nevada Secretary of State pursuant to which the Company designated 1,000,000 shares of its preferred stock as Series B Cumulative Redeemable Preferred Stock (the “Series B Preferred Stock”). The Series B Preferred Stock has the following voting powers, designations, preferences and relative rights, qualifications, limitations or restrictions:

 

Ranking. The Series B Preferred Stock ranks, as to dividend rights and rights upon our liquidation, dissolution, or winding up, senior to Common Stock and pari passu with Series A Preferred Stock and Series C Preferred Stock. The terms of the Series B Preferred Stock do not limit the Company’s ability to (i) incur indebtedness or (ii) issue additional equity securities that are equal or junior in rank to the shares of Series B Preferred Stock as to distribution rights and rights upon liquidation, dissolution or winding up.

 

Dividend Rate and Payment Dates. Dividends on the Series B Preferred Stock are cumulative and payable monthly in arrears to all holders of record on the applicable record date. Holders of Series B Preferred Stock will be entitled to receive cumulative dividends in the amount of $0.067 per share each month, which is equivalent to the annual rate of 8% of the $10.00 liquidation preference per share; provided that upon an event of default (generally defined as the Company’s failure to pay dividends when due or to redeem shares when requested by a holder), such amount shall be increased to $0.083 per month, which is equivalent to the annual rate of 10% of the $10.00 liquidation preference per share. During the six months ended June 30, 2021 and 2020, the Company paid dividends of $275,731 and $195,875, respectively.

 

Liquidation Preference. The liquidation preference for each share of Series B Preferred Stock is $10.00. Upon a liquidation, dissolution or winding up of the Company, holders of shares of Series B Preferred Stock will be entitled to receive the liquidation preference with respect to their shares plus an amount equal to any accrued but unpaid dividends (whether or not declared) to, but not including, the date of payment with respect to such shares.

 

Company Call and Stockholder Put Options. Commencing on the fifth anniversary of the initial issuance of shares of Series B Preferred Stock and continuing indefinitely thereafter, the Company will have a right to call for redemption the outstanding shares of Series B Preferred Stock at a call price equal to $15.00, or 150% of the original issue price of the Series B Preferred Stock, and correspondingly, each holder of shares of Series B Preferred Stock shall have a right to put the shares of Series B Preferred Stock held by such holder back to the Company at a put price equal to $15.00, or 150% of the original issue purchase price of such shares. During the six months ended June 30, 2021 and 2020, the Company recorded a put option value accretion of $370,526 and $298,027, respectively.

 

Voting Rights. The Company may not authorize or issue any class or series of equity securities ranking senior to the Series B Preferred Stock as to dividends or distributions upon liquidation (including securities convertible into or exchangeable for any such senior securities) or amend the Company’s articles of incorporation (whether by merger, consolidation, or otherwise) to materially and adversely change the terms of the Series B Preferred Stock without the affirmative vote of at least two-thirds of the votes entitled to be cast on such matter by holders of outstanding shares of Series B Preferred Stock, voting together as a class. Otherwise, holders of the shares of Series B Preferred Stock do not have any voting rights.

 

No Conversion Right. The Series B Preferred Stock is not convertible into shares of Common Stock.

 

On November 1, 2019, the Company launched an offering under Regulation A of Section 3(6) of the Securities Act of 1933, as, amended, for Tier 2 offerings, pursuant to which the Company is offering up to 1,000,000 shares of Series B Preferred Stock at an offering price of $10.00 per share, for a maximum offering amount of $10,000,000. In addition, the Company is offering bonus shares to early investors in this offering, whereby the first 400 investors will receive, in addition to Series B Preferred Stock, 100 shares of Common Stock, regardless of the amount invested, for a total of 40,000 shares of Common Stock. This offering terminated on March 30, 2021.During the six months ended June 30, 2021, the Company sold an aggregate of 117,297 shares of Series B Preferred Stock for total gross proceeds of $1,172,970. After deducting a placement fee and other expenses, the Company received net proceeds of $1,087,485. During the six months ended June 30, 2020, the Company sold an aggregate of 167,283 shares of Series B Preferred Stock for total gross proceeds of $1,672,830.

 

As of June 30, 2021, there were 758,551 shares of Series B Preferred Stock issued and outstanding. As of June 30, 2021, the Series B Preferred Stock balance was made up of Series B Preferred Stock, net of commissions, totaling $7,185,716 and accretion of put options totaling $964,370. As of December 31, 2020, the Series B Preferred Stock balance was made up of Series B Preferred Stock, net of commissions, totaling $6,096,855 and accretion of put options totaling $595,221.

 

17

 

 

MANUFACTURED HOUSING PROPERTIES INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

JUNE 30, 2021 AND 2020

(UNAUDITED)

 

Series C Preferred Stock

 

On May 24, 2021, the Company filed an amended and restated certificate of designation with the Nevada Secretary of State pursuant to which the Company designated 47,000 shares of its preferred stock as Series C Cumulative Redeemable Preferred Stock (the “Series C Preferred Stock”). The Company filed this designation in anticipation of the launching of a new offering under Regulation A of Section 3(6) of the Securities Act of 1933, as amended, for Tier 2 offerings, pursuant to which the Company plans to offer up to 47,000 shares of Series C Preferred Stock at an offering price of $1,000 per share for a maximum offering amount of $47 million. The offering was qualified by the SEC and launched in June 2021. The Company has not issued any Series C Preferred shares as of June 30, 2021.

  

The Series C Preferred Stock has the following voting powers, designations, preferences and relative rights, qualifications, limitations or restrictions:

 

Ranking. The Series C Preferred Stock ranks, as to dividend rights and rights upon liquidation, dissolution, or winding up, senior to Common Stock and pari passu with Series A Preferred Stock and Series B Preferred Stock. The terms of the Series C Preferred Stock do not limit the Company’s ability to (i) incur indebtedness or (ii) issue additional equity securities that are equal or junior in rank to the shares of Series C Preferred Stock as to distribution rights and rights upon liquidation, dissolution or winding up.

 

Stated Value. Each share of Series C Preferred Stock has an initial stated value of $1,000, subject to appropriate adjustment in relation to certain events, such as recapitalizations, stock dividends, stock splits, stock combinations, reclassifications or similar events affecting the Series C Preferred Stock.

 

Dividend Rate and Payment Dates. Dividends on the Series C Preferred Stock are cumulative and payable monthly in arrears to all holders of record on the applicable record date. Holders of Series C Preferred Stock are entitled to receive cumulative monthly cash dividends at a per annum rate of 7% of the stated value (or $5.83 per share each month based on the initial stated value). Dividends on each share begin accruing on, and are cumulative from, the date of issuance and regardless of whether the board of directors declares and pays such dividends. Dividends on shares of Series C Preferred Stock will continue to accrue even if any of the Company’s agreements prohibit the current payment of dividends or the Company does not have earnings.

 

Liquidation Preference. Upon a liquidation, dissolution or winding up of the Company, holders of shares of Series C Preferred Stock are entitled to receive, before any payment or distribution is made to the holders of Common Stock and on a pari passu basis with holders of Series A Preferred Stock and Series B Preferred Stock, a liquidation preference equal to the stated value per share, plus accrued but unpaid dividends thereon.

 

Redemption Request at the Option of a Holder. Once per calendar quarter, a holder will have the opportunity to request that the Company redeem that holder’s Series C Preferred Stock. The board of directors may, however, suspend cash redemptions at any time in its discretion if it determines that it would not be in the best interests of the Company to effectuate cash redemptions at a given time because the Company does not have sufficient cash, including because the board believes that the Company’s cash on hand should be utilized for other business purposes. Redemptions will be limited to four percent (4%) of the total outstanding Series C Preferred Stock per quarter and any redemptions in excess of such limit or to the extent suspended, shall be redeemed in subsequent quarters on a first come, first served, basis. The Company will redeem shares at a redemption price equal to the stated value of such redeemed shares, plus any accrued but unpaid dividends thereon, less the applicable redemption fee (if any). As a percentage of the aggregate redemption price of a holder’s shares to be redeemed, the redemption fee shall be:

 

  11% if the redemption is requested on or before the first anniversary of the original issuance of such shares;

 

8% if the redemption is requested after the first anniversary and on or before the second anniversary of the original issuance of such shares;

 

5% if the redemption is requested after the second anniversary and on or before the third anniversary of the original issuance of such shares; and

 

after the third anniversary of the date of original issuance of shares to be redeemed, no redemption fee shall be subtracted from the redemption price.

 

18

 

 

MANUFACTURED HOUSING PROPERTIES INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

JUNE 30, 2021 AND 2020

(UNAUDITED)

 

Optional Redemption by the Company. The Company has the right (but not the obligation) to redeem shares of Series C Preferred Stock at a redemption price equal to the stated value of such redeemed shares, plus any accrued but unpaid dividends thereon; provided, however, that if the Company redeems any shares of Series C Preferred Stock prior to the fourth (4th) anniversary of their issuance, then the redemption price shall include a premium equal to ten percent (10%) of the stated value.

 

Mandatory Redemption by the Company. The Company must redeem the outstanding shares of Series C Preferred Stock on the fourth (4th) anniversary of their issuance at a redemption price equal to the stated value of such redeemed shares, plus any accrued but unpaid dividends thereon.

 

Voting Rights. The Series C Preferred Stock has no voting rights.

 

No Conversion Right. The Series C Preferred Stock is not convertible into shares of Common Stock.

 

In accordance with ASC 480-10, the Series C Preferred Stock is treated as a liability on the balance sheet because the Company has an unconditional obligation to redeem them.

 

Common Stock

 

The Company is authorized to issue up to 200,000,000 shares of Common Stock, par value $0.01 per share. As of June 30, 2021 and December 31, 2020, there were 12,403,680 and 12,398,580 shares of Common Stock issued and outstanding, respectively.

 

Stock Issued for Service

 

In April 2020, the Company issued 50,000 shares of Common Stock to board members with a value of $32,500.

 

19

 

 

MANUFACTURED HOUSING PROPERTIES INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

JUNE 30, 2021 AND 2020

(UNAUDITED)

 

Stock Issued for Cash

 

During the six months ended June 30, 2021 and 2020, the Company issued 5,100 and 8,100 shares of Common Stock, respectively, to early investors in the Company’s prior Regulation A offering for Series B Preferred Stock, valued at $1,377 and $2,187, respectively.

 

Equity Incentive Plan

 

In December 2017, the Board of Directors, with the approval of a majority of the stockholders of the Company, adopted the Manufactured Housing Properties Inc. Stock Compensation Plan (the “Plan”) which is administered by the Compensation Committee. As of June 30, 2021, there were 706,175 shares granted and 293,825 shares remaining available under the Plan.

 

The Company has issued options to directors and officers under the Plan. One third of the options vest immediately, and two thirds vest in equal annual installments over a two-year period. The Company issued 50,000 options in January 2021. The Company recorded stock option expense of $37,817 and $1,078 during the six months ended June 30, 2021 and 2020, respectively.

 

The following table summarizes the stock options outstanding as of June 30, 2021:

 

   Number of
options
   Weighted
average
exercise
price
(per share)
   Weighted
average
remaining
contractual
term
(in years)
 
Outstanding at December 31, 2020   656,175   $0.03    7.7 
Granted   50,000    2.24    9.5 
Exercised   
-
    
-
    
-
 
Forfeited / cancelled / expired   
-
    
-
    
-
 
Outstanding at June 30, 2021   706,175   $0.22    7.1 

 

The aggregate intrinsic value in the table above represents the total intrinsic value (the difference between the Company’s closing stock price at fiscal year-end and the exercise price, multiplied by the number of in-the-money options) that would have been received by the option holder had all options holders exercised their options on June 30, 2021. As of June 30, 2021, there were 706,175 “in-the-money” options with an aggregate intrinsic value of $2,062,973.

 

The following table summarizes information concerning options outstanding as of June 30, 2021.

 

 Strike Price
Range ($)
   Outstanding
stock options
   Weighted
average
remaining
contractual
term (in years)
   Weighted
average
outstanding
strike price
   Vested stock
options
   Weighted
average vested
strike price
 
$0.01    519,675    6.5   $0.01    519,675   $0.01 
$0.27    136,500    8.7   $0.27    91,000   $0.27 
$0.27    50,000    9.5   $0.27    16,667   $0.27 

 

The table below presents the weighted average expected life in years of options granted under the Plan as described above. The risk-free rate of the stock options is based on the U.S. Treasury yield curve in effect at the time of grant, which corresponds with the expected term of the option granted.

 

The fair value of stock options was estimated using the Black Scholes option pricing model with the following assumptions for grants made during the periods indicated.

 

Risk-free interest rate   0.26 - 1.40 %
Expected dividend yield     0.00 %
Expected volatility     16.03 - 273.98 %
Expected life of options (in years)     6.5  

 

20

 

 

MANUFACTURED HOUSING PROPERTIES INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

JUNE 30, 2021 AND 2020

(UNAUDITED)

 

NOTE 9 – RELATED PARTY TRANSACTIONS

 

On October 1, 2017, the Company issued a revolving promissory note to Raymond M. Gee, the Company’s chairman and chief executive officer, pursuant to which the Company may borrow up to $1,500,000 from Mr. Gee on a revolving basis for working capital purposes. This note has a five-year term with no annual interest and principal payment is deferred until the maturity date. In December 2020, the Company paid off the full balance. As of June 30, 2021 and December 31, 2020, the outstanding balance on this note was $0; however, the line of credit is still available to the Company.

 

On May 8, 2017, the Company issued a promissory note to Metrolina in the principal amount of $3,000,000. The note is interest only payment based on 8%, and 10% deferred until maturity to be paid with principal balance. The note originally awarded Metrolina 455,000 shares of Common Stock as consideration, which resulted in making Metrolina a related party due to its significant ownership. During the year ended December 31, 2019, the Company paid off the entire balance on the note of $2,754,550 plus interest and amended the agreement to allow for the redeployment of the $3,000,000 available, eliminated the conversion option whereby Metrolina could convert the ratio of total outstanding debt at time of exercise of the option into an amount of newly issued shares of the Company’s Common Stock determined by dividing the outstanding indebtedness by $3,000,000 multiplied by 10% with a cap of 864,500 shares. The amendment resulted in issuing an additional 545,000 shares with a fair value of $305,200 for a total of 1,000,000 shares awarded to Metrolina. The note gives Metrolina the right and option to purchase its pro rata share of debt or equity securities issued to maintain up to 10% equity interest in the Company at the most recent price of any equity transaction for seven years from the amendment dated February 26, 2019. This note was to mature in May of 2023. In September 2020, the Company paid off the full balance and terminated the loan facility. As of June 30, 2021 and December 31, 2020, the balance on this note was $0. During the six months ended June 30, 2021 and 2020, the Company recorded interest expense related to the note totaling $0 and $56,441 respectively, and $0 and $36,028 during the three months ended June 30, 2021 and 2020, respectively. The related party note was guaranteed by Mr. Gee, the Company’s Chief Executive Officer.

 

In August 2019, the Company entered into an office lease agreement with Gvest Real Estate Capital LLC for the lease of its offices. As of January 2021, the lease is $12,000 per month and is on a month-to-month term. Prior to that date, the lease was $4,000 per month. Total rent expense for the six months ended June 30, 2021 and 2020 was $72,000 and $24,000, respectively, and $36,000 and $12,000 for the three months ended June 30, 2021 and 2020, respectively.

 

During the six months ended June 30, 2020, Mr. Gee, the Company’s Chief Executive Officer, received a $50,000 fee for his personal guarantee on a promissory note relating to a loan for one of the Company’s acquisitions, and $70,000 fee for his personal guarantee on a promissory note relating to the refinance of our loans for Butternut MHP Land LLC.

 

NOTE 10 – SUBSEQUENT EVENTS

 

Series C Preferred Stock 

 

In July 2021, the Company completed two closings of the Regulation A offering pursuant to which the Company sold an aggregate of 598 shares of Series C Preferred Stock to investors for total gross proceeds of $598,000. After deducting the broker dealer commission, escrow fee, and dealer manager fee, the Company received net proceeds of $553,635.  

 

Anderson Acquisition

 

On February 11, 2021, MHP Pursuits LLC, a wholly owned subsidiary of the Company, entered into a purchase and sale agreement (the “Purchase Agreement”) with Gilmer and Sons Mobile Homes Sales and Rentals, Inc. for the purchase of ten manufactured housing communities located in Anderson County, South Carolina consisting of 179 sites on approximately 50 acres (the “Property”) for a total purchase price of $5,200,000. On July 16, 2021, MHP Pursuits LLC assigned the Purchase Agreement to the Company’s newly formed wholly owned subsidiary Anderson MHP LLC (“MHP Anderson”), pursuant to an assignment of purchase and sale agreement. On July 20, 2021, closing of the Purchase Agreement was completed and MHP Anderson purchased the land and land improvements and Gvest Anderson Homes LLC (“Gvest Anderson”), a wholly owned subsidiary of the Company’s variable interest entity, Gvest Finance LLC, purchased the buildings.

 

21

 

 

MANUFACTURED HOUSING PROPERTIES INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

JUNE 30, 2021 AND 2020

(UNAUDITED)

 

In connection with the closing, on July 20, 2021, MHP Anderson entered into a loan agreement (the “Loan Agreement”) with Vanderbilt Mortgage and Finance, Inc. (the “Lender”) for a loan in the principal amount of $4,160,000 and MHP Anderson issued a promissory note to the Lender in the principal amount of $4,160,000 (the “Note”). The remainder of the purchase price, or $1,040,000, was paid in cash.

 

The Note bears interest at a rate of 5.21% per annum and matures on July 10, 2026. Payment for the first twenty-four (24) months of the term of the Note shall be interest-only based on the principal outstanding, days in the period, and daily interest rate. Thereafter, principal and interest, in the amount of $22,869 per month, shall be due and payable based on a thirty (30) year amortization schedule. MHP Anderson may prepay the Note in part or in full at any time if it pays a prepayment premium calculated in accordance with the Loan Agreement.

 

The Loan Agreement contains customary closing conditions, representations and warranties, financial and other covenants and events of default for a loan of this type.

 

The loan is secured by a mortgage and first priority security interest in the Property and its related assets pursuant to a mortgage, assignment of rents and leases, security agreement and fixture filing that MHP Anderson entered into with the Lender and a security agreement and assignment of rents that Gvest Anderson entered into with the Lender. The loan is guaranteed by Gvest Anderson and by Raymond M. Gee, the Company’s Chief Executive Officer.

 

Franklin/Granville Purchase and Sale Agreement

 

On July 1, 2021, MHP Pursuits LLC, a wholly owned subsidiary of the Company, entered into a purchase and sale agreement (the “Franklin/Granville Purchase Agreement”) with Truman Properties LLC, Birdsong Properties LLC, CCE Properties LLC, and Youngsville MHP LLC for the purchase of five manufactured housing communities located in Franklin and Granville Counties, North Carolina consisting of 137 sites on approximately 135 acres for a total purchase price of $7,450,000. As of August 12, 2021, closing of the Franklin/Granville Purchase Agreement has not occurred.

 

22

 

 

ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS.

 

Use of Terms

 

Except as otherwise indicated by the context and for the purposes of this report only, references in this report to “we,” “our” and the “Company” refer to Manufactured Housing Properties Inc., a Nevada corporation, and its consolidated subsidiaries.

 

Special Note Regarding Forward Looking Statements

 

This report contains certain “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”), that include information relating to future events, future financial performance, strategies, expectations, competitive environment, regulation and availability of resources. These forward-looking statements include, without limitation: statements concerning projections, predictions, expectations, estimates or forecasts for our business, financial and operating results and future economic performance; statements of management’s goals and objectives; trends affecting our financial condition, results of operations or future prospects; statements regarding our financing plans or growth strategies; statements concerning litigation or other matters; and other similar expressions concerning matters that are not historical facts. Words such as “may,” “will,” “should,” “could,” “would,” “predicts,” “potential,” “continue,” “expects,” “anticipates,” “future,” “intends,” “plans,” “believes” and “estimates,” and similar expressions, as well as statements in future tense, identify forward-looking statements.

 

Forward-looking statements should not be read as a guarantee of future performance or results and will not necessarily be accurate indications of the times, or by which, that performance or those results will be achieved. Forward-looking statements are based on information available at the time they are made and/or management’s good faith beliefs as of that time with respect to future events and are subject to risks and uncertainties that could cause actual performance or results to differ materially from those expressed in or suggested by the forward-looking statements.

 

Potential investors should not place undue reliance on any forward-looking statements. Except as expressly required by the federal securities laws, there is no undertaking to publicly update or revise any forward-looking statements, whether as a result of new information, future events, changed circumstances or any other reason. If we do update one or more forward-looking statements, no inference should be drawn that we will make additional updates with respect to those or other forward-looking statements. Potential investors should not make an investment decision based solely on our projections, estimates or expectations.

 

The specific discussions herein about our company include financial projections and future estimates and expectations about our company’s business. The projections, estimates and expectations are presented in this report only as a guide about future possibilities and do not represent actual amounts or assured events. All the projections and estimates are based exclusively on our management’s own assessment of our business, the industry in which we operate and the economy at large and other operational factors, including capital resources and liquidity, financial condition, fulfillment of contracts and opportunities. The actual results may differ significantly from the projections.

 

Overview

 

We are a self-administered, self-managed, vertically integrated owner and operator of manufactured housing communities. Manufactured housing communities are residential developments designed and improved for the placement of detached, single-family manufactured homes that are produced off-site and installed and set on residential sites within the community. The owner of a manufactured home leases the site on which it is located and the lessee of a manufactured home leases both the home and site on which the home is located. We earn income from leasing manufactured home sites to tenants who own their own manufactured home and the rental of company-owned manufactured homes to residents of the communities.

 

We originally incorporated in the State of Nevada as Frontier Staffing, Inc. on September 3, 2003. Since our incorporation, we have experienced several name changes and have been engaged in several different business endeavors. On October 12, 2017, Mobile Home Rental Holdings LLC, a North Carolina limited liability company, which engaged in acquiring and operating manufactured housing properties, merged with and into the Company. In connection with the merger, the name of the Company was changed to Manufactured Housing Properties Inc., the former business and management of Mobile Home Rental Holdings LLC became the business and management, respectively of the Company.

 

23

 

 

As of June 30, 2021, we owned and operated the following manufactured housing properties:

 

  Pecan Grove – a 81 lot, all-age community situated on 10.71 acres and located in Charlotte, North Carolina.

 

  Azalea Hills – a 41 lot, all-age community situated on 7.46 acres and located in Gastonia, North Carolina, a suburb of Charlotte, North Carolina.

 

  Holly Faye – a 35 lot all-age community situated on 8.01 acres and located in Gastonia, North Carolina, a suburb of Charlotte North Carolina.

 

  Lakeview – a 84 lot all-age community situated on 17.26 acres in Spartanburg, South Carolina.

 

  Chatham Pines – a 49 lot all-age community situated on 23.57 acres and located in Chapel Hill, North Carolina.

 

  Maple Hills – a 73 lot all-age community situated on 21.20 acres and located in Mills River, North Carolina, which is part of the Asheville, North Carolina, Metropolitan Statistical Area.

 

  Hunt Club Forest – a 78 lot all-age community situated on 13.02 acres and located in the Columbia, South Carolina metro area.

 

  B&D – a 95 lot all-age community situated on 17.75 acres and located in Chester, South Carolina.

 

  Crestview – a 113 lot all-age community situated on 17.1 acres and located in the Ashville, NC MSA, North Carolina, Metropolitan Statistical Area.

 

  Spring Lake – three all-age communities with 226 lots situated on 72.7 acres and located in Warner Robins, Georgia.

 

  ARC – five all-age communities with 187 lots situated on 39.34 acres and located in Lexington, South Carolina.

 

  Countryside – a 109 lot all-age community situated on 35 acres and located in Lancaster, North Carolina.

 

  Evergreen – a 64 lot all-age community situated on 28.4 acres and located in Dandridge, Tennessee.

 

  Golden Isles – a 118 lot all-age community situated on 16.76 acres and located in Brunswick, Georgia.

 

We believe that manufactured housing is accepted by the public as a viable and economically attractive alternative to common stick-built single-family housing. We believe that the affordability of the modern manufactured home makes it a very attractive housing alternative. Manufactured housing is one of the only non-subsidized affordable housing options in the U.S. Demand for housing affordability continues to increase, but supply remains static, as there are virtually no new manufactured housing communities being developed. We are committed to becoming an industry leader in providing this affordable housing option and an improved level of service to our residents, while producing an attractive and stable risk adjusted return to our investors.

 

Recent Developments

 

Impact of Coronavirus Pandemic

 

In December 2019, a novel strain of coronavirus was reported to have surfaced in Wuhan, China. On March 11, 2020, the World Health Organization declared the outbreak a pandemic, and on March 13, 2020, the United States declared a national emergency.

 

Most states and cities, including where our properties are located, have reacted by instituting quarantines, restrictions on travel, “stay at home” rules and restrictions on the types of businesses that may continue to operate, as well as guidance in response to the pandemic and the need to contain it.

 

The rules and restrictions put in place have had a negative impact on the economy and business activity and may adversely impact the ability of our tenants, many of whom may be restricted in their ability to work, to pay their rent as and when due.  In addition, our property managers may be limited in their ability to properly maintain our properties.  Enforcing our rights as landlord against tenants who fail to pay rent or otherwise do not comply with the terms of their leases may not be possible as many jurisdictions, including those where are properties are located, have established rules and/or regulations preventing us from evicting tenants for certain periods in response to the pandemic. If we are unable to enforce our rights as landlords, our business would be materially affected. 

 

24

 

 

If the current pace of the pandemic does not continue to slow and the spread of the virus is not contained, our business operations could be further delayed or interrupted. We expect that government and health authorities may announce new or extend existing restrictions, which could require us to make further adjustments to our operations in order to comply with any such restrictions. The duration of any business disruption cannot be reasonably estimated at this time but may materially affect our ability to operate our business and result in additional costs.

 

The extent to which the pandemic may impact our results will depend on future developments, which are highly uncertain and cannot be predicted as of the date of this report, including new information that may emerge concerning the severity of the pandemic and steps taken to contain the pandemic or treat its impact, among others. Nevertheless, the pandemic and the current financial, economic and capital markets environment present material uncertainty and risk with respect to our performance, financial condition, results of operations and cash flows.

 

Anderson Acquisition

 

On July 20, 2021, we acquired ten manufactured housing communities located in Anderson County, South Carolina consisting of 179 sites on approximately 50 acres for a total purchase price of $5,200,000. Our newly formed wholly owned subsidiary Anderson MHP LLC (“MHP Anderson”) purchased the land and land improvements and Gvest Anderson Homes LLC (“Gvest Anderson”), a wholly owned subsidiary of our variable interest entity, Gvest Finance LLC, purchased the buildings.

 

In connection with the closing, on July 20, 2021, MHP Anderson entered into a loan agreement with Vanderbilt Mortgage and Finance, Inc. (the “Lender”) for a loan in the principal amount of $4,160,000 and MHP Anderson issued a promissory note to the Lender in the principal amount of $4,160,000. The remainder of the purchase price, or $1,040,000, was paid in cash.

 

The note bears interest at a rate of 5.21% per annum and matures on July 10, 2026. Payment for the first twenty-four (24) months of the term of the note shall be interest-only based on the principal outstanding, days in the period, and daily interest rate. Thereafter, principal and interest, in the amount of $22,869 per month, shall be due and payable based on a thirty (30) year amortization schedule. MHP Anderson may prepay the note in part or in full at any time if it pays a prepayment premium calculated in accordance with the loan agreement.

 

The loan agreement contains customary closing conditions, representations and warranties, financial and other covenants and events of default for a loan of this type. The loan is secured by a mortgage and first priority security interest in the property and its related assets pursuant to a mortgage, assignment of rents and leases, security agreement and fixture filing that MHP Anderson entered into with the Lender and a security agreement and assignment of rents that Gvest Anderson entered into with the Lender. The loan is guaranteed by Gvest Anderson and by Raymond M. Gee, our Chief Executive Officer.

 

Regulation A Offering

 

In June 2021, we launched a new offering under Regulation A of Section 3(6) of the Securities Act for Tier 2 offerings, pursuant to which we are offering up to 47,000 shares of Series C Cumulative Redeemable Preferred Stock (the “Series C Preferred Stock”) at an offering price of $1,000 per share for a maximum offering amount of $47 million. As of June 30, 2021, we had not completed any closings of this offering.

 

In July 2021, we completed two closings of the offering pursuant to which we sold an aggregate of 598 shares of Series C Preferred Stock to investors for total gross proceeds of $598,000. After deducting the broker dealer commission, escrow fee, and dealer manager fee, we received net proceeds of $553,635.

 

25

 

 

Results of Operations

 

Comparison of Three Months Ended June 30, 2021 and 2020

 

The following table sets forth key components of our results of operations during the three months ended June 30, 2021 and 2020, both in dollars and as a percentage of our revenues.

 

   Three Months Ended
June 30,
2021
   Three Months Ended
June 30,
2020
 
   Amount   Percent of Revenues   Amount   Percent of Revenues 
Revenue                
Rental and related income  $1,776,377    98.72%  $1,578,845    100.00%
  Property sales   23,061    1.28%   -    - 
Total revenues   1,799,438    100.00%   1,578,845    100.00%
Community operating expenses                    
Repair and maintenance   115,394    6.41%   86,840    5.50%
Real estate taxes   56,846    3.16%   110,140    6.98%
Utilities   142,325    7.91%   116,601    7.39%
Insurance   40,609    2.26%   47,875    3.03%
General and administrative expense   159,112    8.84%   163,322    10.34%
Total community operating expenses   514,286    28.58%   524,778    33.24%
Corporate payroll and overhead   583,733    32.44%   331,505    21.00%
Depreciation expense   462,042    25.68%   447,732    28.36%
Interest expense   447,306    24.86%   516,719    32.73%
Total expenses   2,007,367    111.56%   1,820,734    115.33%
Other Income   139,300    7.74%   -    - 
Net loss  $(68,629)   (3.82)%  $(241,889)   (15.33)%
Variable interest entity share of net income   118,348    6.58%   4,773    0.30%
Net loss attributable to our company  $(186,977)   (10.40)%  $(246,662)   (15.63)%
Preferred stock dividends and put option value accretion   540,134    30.02%   489,383    31.00%
Net loss attributable to common stockholders  $(727,111)   (40.42)%  $(736,045)   (46 .63)%

 

Revenues. For the three months ended June 30, 2021, we had total revenues of $1,799,438, as compared to $1,578,845 for the three months ended June 30, 2020, an increase of $220,593, or 13.97%. The increase in revenues between the periods was primarily due to property sales in 2021 of $23,061 and $78,818 of rental income from the Golden Isles property acquired on March 31, 2021. The remaining increase was due to occupancy and rental rate increases.

 

Community Operating Expenses. For the three months ended June 30, 2021, we had total community operating expenses of $514,286, as compared to $524,778 for the three months ended June 30, 2020, a decrease of $10,492, or 2.00%. This decrease was largely driven by lower professional fees due to less acquisition audits in 2021.

 

Corporate Payroll and Overhead Expenses. For the three months ended June 30, 2021, we had corporate payroll and overhead expenses of $583,733, as compared to $331,505 for the three months ended June 30, 2020, an increase of $252,228 or 76.09%. Such increase was primarily due to increased payroll by $145,352 from adding corporate personnel to support our growth, increased travel expenses by $28,060 with new hires commuting for two full quarters and travel to conferences in an effort to raise capital, and a $24,000 increase in rent expense for our corporate office.

 

Depreciation Expense. For the three months ended June 30, 2021, we had depreciation expense of $462,042, as compared to $447,732 for the three months ended June 30, 2020, an increase of $14,310, or 3.20%. The increase was primarily due to depreciation expense of $17,905 related to Golden Isles assets acquired on March 31, 2021.

 

Interest Expense. For the three months ended June 30, 2021, we had interest expense of $447,306, as compared to $516,719 for the three months ended June 30, 2020, a decrease of $69,413 or 13.43%. The decrease was primarily related the payoff and termination of our related party line of credit and the refinancing of three manufactured housing communities subsequent to the six months ended June 30, 2020.

 

Other Income. For the three months ended June 30, 2021, we had other income of $139,300 recognized upon the forgiveness of our Paycheck Protection Program loan by the Small Business Administration in June 2021 compared to $0 for the three months ended June 30, 2020.

 

Net Loss. The factors described above resulted in a net loss of $68,629 for the three months ended June 30, 2021, as compared to $241,889 for the three months ended June 30, 2020, a decrease of $173,260, or 71.63%.

 

26

 

 

Comparison of Six Months Ended June 30, 2021 and 2020

 

The following table sets forth key components of our results of operations during the six months ended June 30, 2021 and 2020, both in dollars and as a percentage of our revenues.

 

  

Six Months Ended

June 30,
2021

  

Six Months Ended

June 30,
2020

 
   Amount   Percent of Revenues   Amount   Percent of Revenues 
Revenue                
Rental and related income  $3,440,058    98.14%  $2,941,935    100.00%
Property sales   65,244    1.86%   -    - 
Total revenues   3,505,302    100.00%   2,941,935    100.00%
Community operating expenses                    
Repair and maintenance   223,190    6.37%   168,160    5.72%
Real estate taxes   199,240    5.68%   171,799    5.84%
Utilities   299,312    8.54%   275,605    9.37%
Insurance   68,397    1.95%   91,300    3.10%
General and administrative expense   304,122    8.68%   256,963    8.73%
Total community operating expenses   1,094,261    31.22%   963,827    32.76%
Corporate payroll and overhead   1,164,467    33.22%   771,361    26.22%
Depreciation expense   903,665    25.78%   812,447    27,62%
Interest expense   893,354    25.49%   994,805    33.81%
Refinancing costs   16,675    0.48%   -    - 
Total expenses   4,072,422    116.19%   3,542,440    120.41%
Other Income   139,300    3.97%   -    - 
Net loss  $(427,820)   (12.22)%  $(600,505)   (20.41)%
Variable interest entity share of net income   173,433    4.95%   322    0.01%
Net loss attributable to our company  $(601,253)   (17.17)%  $(600,827)   (20.42)%
Preferred stock dividends and put option value accretion   1,069,674    30.52%   922,372    31.35%
Net loss attributable to common stockholders  $(1,670,927)   (47.69)%  $(1,523,199)   (51.77)%

 

Revenues. For the six months ended June 30, 2021, we had total revenues of $3,505,302, as compared to $2,941,935 for the six months ended June 30, 2020, an increase of $563,367, or 19.15%. The increase in revenues between the periods was primarily due to a complete quarter of rental income during the first quarter of 2021 of $233,186 from the Evergreen and Countryside manufactured housing communities that were purchased in March of 2020, property sales in 2021 of $65,244, $78,818 of rental income from the Golden Isles property acquired on March 31, 2021.. The remaining increase was due to occupancy and rental rate increases.

 

Community Operating Expenses. For the six months ended June 30, 2021, we had total community operating expenses of $1,094,261, as compared to $963,827 for the six months ended June 30, 2020, an increase of $130,434, or 13.53%. This increase was largely driven by an increase in repairs and maintenance expense of $55,030 as we stabilized newly acquired communities and an increase of $42,038 in payroll expense as we hired additional employees on-site at a few of the parks to support our growth and efficiency.

 

Corporate Payroll and Overhead Expenses. For the six months ended June 30, 2021, we had corporate payroll and overhead expenses of $1,164,467, as compared to $771,361 for the six months ended June 30, 2020, an increase of $393,106 or 50.96%. Such increase was primarily due to increased payroll by $246,155 from adding corporate personnel to support our growth, increased travel expenses by $24,718 with new hires commuting and travel to conferences in an effort to raise capital, and a $48,000 increase in rent expense for our corporate office.

 

Depreciation Expense. For the six months ended June 30, 2021, we had depreciation expense of $903,665, as compared to $812,447 for the six months ended June 30, 2020, an increase of $91,218, or 11.23%. The increase was primarily due to two complete quarters of depreciation expense for two communities acquired in March 2020 and depreciation expense of $17,905 related to Golden Isles assets acquired on March 31, 2021.

 

27

 

 

Interest Expense. For the six months ended June 30, 2021, we had interest expense of $893,354, as compared to $994,805 for the six months ended June 30, 2020, a decrease of $101,451 or 10.20%. The decrease was primarily related the payoff and termination of our related party line of credit and the refinancing of three manufactured housing communities subsequent to the six months ended June 30, 2020.

 

Other Income. For the six months ended June 30, 2021, we had other income of $139,300 recognized upon the forgiveness of our Paycheck Protection Program loan by the Small Business Administration in June 2021 compared to $0 for the six months ended June 30, 2020.

 

Net Loss. The factors described above resulted in a net loss of $427,820 for the six months ended June 30, 2021, as compared to $600,505 for the six months ended June 30, 2020, a decrease of $172,685, or 28.76%.

 

Liquidity and Capital Resources

 

As of June 30, 2021, we had cash and cash equivalents of $2,109,804, including restricted cash of $404,793. In addition to cash generated through operations, we use a variety of sources to fund our cash needs, including acquisitions. We intend to continue to increase our real estate investments. Our business plan includes acquiring communities that yield in excess of our cost of funds and then investing in physical improvements, including adding rental homes onto otherwise vacant sites. Our ability to continue acquiring communities are dependent on our ability to raise capital. There is no guarantee that any of these additional opportunities will materialize or that we will be able to take advantage of such opportunities. The growth of our real estate portfolio depends on the availability of suitable properties which meet our investment criteria and appropriate financing.

 

We will require additional funding to finance the growth of our current and expected future operations as well as to achieve its strategic objectives. We believe that our current available cash along with anticipated revenues will be sufficient to meet our cash needs for the near future. There can be no assurance that financing will be available in amounts or terms acceptable to us, if at all.

 

Summary of Cash Flow

 

The following table provides detailed information about our net cash flow for the period indicated:

 

Cash Flow

   Six Months Ended June 30, 
   2021   2020 
Net cash provided by operating activities  $1,337,264   $687,783 
Net cash used in investing activities   (1,382,525)   (1,478,007)
Net cash provided by (used in) financing activities   166,208    (358,968)
Net increase (decrease) in cash and cash equivalents   120,947    (1,149,192)
Cash and cash equivalents at beginning of period   1,988,857    4,147,411 
Cash and cash equivalents at end of period  $2,109,804   $2,998,219 

 

Net cash provided by operating activities was $1,337,264 for the six months ended June 30, 2021, as compared to $687,783 for the six months ended June 30, 2020. For the six months ended June 30, 2021, the net loss of $427,820, an decrease in other assets of $619,910, and debt extinguishment of $139,300, offset by depreciation in the amount of $903,665 and an increase in accrued liabilities of $37,232, were the primary drivers of the net cash provided by operating activities. For the six months ended June 30, 2020, the net loss of $600,505 offset by depreciation in the amount of $812,447, a decrease in other assets in the amount of $245,980 and an increase in accrued liabilities in the amount of $125,308 were the primary drivers of the net cash provided by operating activities.

 

Net cash used in investing activities was $1,382,525 for the six months ended June 30, 2021, as compared to $1,478,007 for the six months ended June 30, 2020. Net cash used in investing activities for the six months ended June 30, 2021 consisted of capital improvements of $632,525 and the purchase of investment properties of $750,000, while net cash used in investing activities for the six months ended June 30, 2020 consisted capital improvements in the amount of $490,007 and the purchase of investment properties in the amount of $988,000.

 

Net cash provided by financing activities was $166,208 for the six months ended June 30, 2021, as compared to $358,968 net cash used in financing activities for the six months ended June 30, 2020. For the six months ended June 30, 2021, net cash provided by financing activities consisted of proceeds from the issuance of preferred stock of $1,087,485, offset by preferred share dividends of $462,898, repayment of notes payable $292,698, and payment of mortgage costs recorded as debt discount of $128,052. For the six months ended June 30, 2020, net cash used in financing activities consisted of proceeds from the issuance of preferred stock in the amount of $1,555,733, proceeds from notes payable in the amount of $418,134, offset by repayment of related party line of credit in the amount of $913,500, repayment of notes payable in the amount of $514,195, preferred stock dividends in the amount of $388,095, capitalized financing costs of $315,387 and repayment of related party note payable of $176,845.

 

28

 

 

Prior Regulation A Offering

 

On November 1, 2019, we launched an offering under Regulation A of Section 3(6) of the Securities Act for Tier 2 offerings, pursuant to which we offered up to 1,000,000 shares of Series B Cumulative Redeemable Preferred Stock (the “Series B Preferred Stock”) at an offering price of $10.00 per share, for a maximum offering amount of $10,000,000. In addition, we offered bonus shares to early investors in this offering, whereby the first 400 investors received, in addition to Series B Preferred Stock, 100 shares of Common Stock, regardless of the amount invested, for a total of 40,000 shares of Common Stock. This offering terminated on March 30, 2021.

 

In total, we sold an aggregate of 758,551 shares of Series B Preferred Stock for total gross proceeds of $7,585,510. After deducting a placement fee and other expenses, we received net proceeds of $7,185,717.

 

Promissory Notes

 

The Company has issued promissory notes payable to lenders related to the acquisition of its manufactured housing communities. These promissory notes range from 3.3% to 6.6% with 5 to 30 years principal amortization. Two of the promissory notes had initial 12 month, and three promissory notes had an initial 24 month, 60 month, and 180 month period on interest only payments, respectively. The promissory notes are secured by the real estate assets and $26,681,689 for thirteen loans were guaranteed by Raymond M. Gee, the Company’s chairman, chief executive officer and owner of the principal stockholder of the Company.

 

On May 1, 2020, the Company received a $139,300 Paycheck Protection Program (the “PPP”) loan from the United States Small Business Administration (the “SBA”) under provisions of the Coronavirus Aid, Relief and Economic Security Act (the “CARES Act”). The PPP loan has a two-year term and bears interest at a rate of 1.0% per annum. Monthly principal and interest payments are deferred for six months after the date of disbursement. The PPP loan may be prepaid at any time prior to maturity with no prepayment penalties. The PPP loan contains events of default and other provisions customary for a loan of this type. The PPP provides that the loan may be partially or wholly forgiven if the funds are used for certain qualifying expenses as described in the CARES Act. The Company used the proceeds from the PPP loan for qualifying expenses and applied for forgiveness of the PPP loan in accordance with the terms of the CARES Act. The loan was forgiven by the SBA on June 7, 2021.

 

As of June 30, 2021, the outstanding balance on these notes was $33,792,477. The following are the terms of these notes:

 

    Maturity
Date
  Interest
Rate
    Balance 06/30/21     Balance 12/31/20  
Pecan Grove MHP LLC   02/22/29     5.250 %     3,003,672       3,037,625  
Azalea MHP LLC   03/01/29     5.400 %     800,646       810,741  
Holly Faye MHP LLC   03/01/29     5.400 %     579,825       579,825  
Chatham MHP LLC   04/01/24     5.875 %     1,717,078       1,734,828  
Lakeview MHP LLC   03/01/29     5.400 %     1,818,962       1,832,264  
B&D MHP LLC   05/02/29     5.500 %     1,799,003       1,818,303  
Hunt Club MHP LLC   01/01/33     3.430 %     2,421,704       2,445,011  
Crestview MHP LLC   12/31/30     5.500 %     4,746,248       4,800,000  
Maple Hills MHP LLC   12/01/30     5.125 %     2,373,124       2,400,000  
Springlake MHP LLC   11/14/22     3.310 %     4,000,000       4,000,000  
ARC MHP LLC   01/01/30     5.500 %     3,848,054       3,885,328  
Countryside MHP LLC   03/20/50     5.500 %     1,696,079       1,700,000  
Evergreen MHP LLC   04/01/32     3.990 %     1,125,298       1,135,502  
Golden Isles MHP LLC   03/31/26     4.000 %     787,500       -  
PPP Loan   05/01/22     1.000 %     -       139,300  
Gvest B&D   05/01/24     5.000 %     676,231       694,640  
Gvest Countryside   03/20/50     5.500 %     1,297,002       1,300,000  
Gvest Golden Isles   03/31/36     4.000 %     787,500       -  
Gvest Springlake   04/01/36     6.620 %     314,551       -  
Total note payables                 33,792,477       32,313,367  
Discount Direct Lender Fees                 (1,101,337 )     (1,096,629 )
Total net of Discount               $ 32,691,140     $ 31,216,738  

 

29

 

 

Revolving Promissory Note

 

On October 1, 2017, the Company issued a revolving promissory note to Raymond M. Gee, the Company’s chairman and chief executive officer, pursuant to which the Company may borrow up to $1,500,000 from Mr. Gee on a revolving basis for working capital purposes. This note has a five-year term with no annual interest and principal payment is deferred until the maturity date. In December 2020, we paid off the full balance. As of June 30, 2021 and December 31, 2020, the outstanding balance on this note was $0; however, the line of credit is still available to the Company.

 

Line of Credit – Occupied Home Facility

 

On December 24, 2020 Gvest Homes I LLC entered into a loan agreement with a lender for a commitment amount of up to $20,000,0000 provided that only up to $8,500,000 is to be used for used homes. The agreement requires the maintenance of certain financial ratios and other affirmative and negative covenants.

 

The loan bears interest at 8.375% and maturity date of the loan is January 1, 2030. Pursuant to the agreement, the Company is obligated to pay a fee to the lender equal to 1% of the amount of each advance which funding fee shall be deducted from the then available commitment amount. The advances are guaranteed by Raymond M. Gee, the Company’s chairman, chief executive officer and owner of the principal stockholder of the Company.

 

On December 24, 2020 the lender agreed to advance $3,348,967 to the Company. The lender agreed to increase this amount to $3,422,260 offset with payments made by the Company of $19,224 during the six months ended June 30, 2021, of which $1,350,000 was due from the lender as of the balance sheet date. As of June 30, 2021 and December 31, 2020, discount direct lender fees were $128,063 and $134,051, respectively.

 

Off-Balance Sheet Arrangements

 

As of June 30, 2021, we had no off-balance sheet arrangements.

 

Critical Accounting Policies

 

See Note 1 in Accompanying Notes to Unaudited Condensed Consolidated Financial Statements.

 

30

 

 

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK.

 

Not applicable.

 

ITEM 4. CONTROLS AND PROCEDURES.

 

Evaluation of Disclosure Controls and Procedures

 

We maintain disclosure controls and procedures (as defined in Rule 13a-15(e) under the Exchange Act). Disclosure controls and procedures refer to controls and other procedures designed to ensure that information required to be disclosed in the reports we file or submit under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the rules and forms of the Securities and Exchange Commission and that such information is accumulated and communicated to our management, including our chief executive officer and chief financial officer, as appropriate, to allow timely decisions regarding required disclosure.

 

As required by Rule 13a-15(e) of the Exchange Act, our management has carried out an evaluation, with the participation and under the supervision of our chief executive officer and chief financial officer, of the effectiveness of the design and operation of our disclosure controls and procedures, as of June 30, 2021. Based upon, and as of the date of this evaluation, our chief executive officer and chief financial officer determined that, because of the material weaknesses described in Item 9A “Controls and Procedures” of our Annual Report on Form 10-K for the fiscal year ended December 31, 2020 and further referenced below, which we are still in the process of remediating as of June 30, 2021, our disclosure controls and procedures were not effective.

 

During its evaluation of the effectiveness of our internal control over financial reporting as of June 30, 2021, our management identified the following material weaknesses:

 

  We lack proper segregation of duties due to the limited number of employees within the accounting department.

 

  We lack effective closing procedures.

 

To mitigate the current limited resources and limited employees, we rely heavily on direct management oversight of transactions, along with the use of legal and accounting professionals. As we grow, we expect to increase our number of employees, which will enable us to implement adequate segregation of duties within the internal control framework.

 

Our management has identified the steps necessary to address the material weaknesses, and implemented the following remedial procedures:

 

  We have implemented dual signatures and approvals on all payments.

 

  We have added and plan to continue to add additional employees to assist in the financial closing procedures.

 

 

As necessary, we will continue to engage consultants or outside accounting firms in order to ensure proper accounting for our consolidated financial statements.

 

We intend to complete the remediation of the material weaknesses discussed above as soon as practicable, but we can give no assurance that we will be able to do so. Designing and implementing an effective disclosure controls and procedures is a continuous effort that requires us to anticipate and react to changes in our business and the economic and regulatory environments and to devote significant resources to maintain a financial reporting system that adequately satisfies our reporting obligations. The remedial measures that we have taken and intend to take may not fully address the material weaknesses that we have identified, and material weaknesses in our disclosure controls and procedures may be identified in the future. Should we discover such conditions, we intend to remediate them as soon as practicable. We are committed to taking appropriate steps for remediation, as needed.

 

Changes in Internal Control Over Financial Reporting

 

We regularly review our system of internal control over financial reporting and make changes to our processes and systems to improve controls and increase efficiency, while ensuring that we maintain an effective internal control environment. Changes may include such activities as implementing new, more efficient systems, consolidating activities, and migrating processes.

  

During the six months ended June 30, 2021, the Company hired a new vice president of finance who assists with the functions of the accounting department. This hire has led to more segregation of duties and levels of review in our day-to-day accounting functions, reporting, and closing procedures which historically have been material weaknesses for the Company in internal controls.

 

Other than in connection with the implementation of the remedial measures described above, there were no changes in our internal controls over financial reporting during the second quarter of fiscal 2021 that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

 

31

 

 

PART II

OTHER INFORMATION

 

ITEM 1. LEGAL PROCEEDINGS.

 

From time to time, we may become involved in various lawsuits and legal proceedings, which arise, in the ordinary course of business. However, litigation is subject to inherent uncertainties, and an adverse result in these, or other matters, may arise from time to time that may harm our business. We are currently not aware of any such legal proceedings or claims that we believe will have a material adverse effect on our business, financial condition or operating results.

 

ITEM 1A. RISK FACTORS.

 

Not applicable.

 

ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS.

 

We have not sold any equity securities during the three months ended June 30, 2021 that were not previously disclosed in a current report on Form 8-K that was filed during the quarter.

 

During the three months ended June 30, 2021, we did not repurchase any shares of our common stock.

 

ITEM 3. DEFAULTS UPON SENIOR SECURITIES.

 

None.

 

ITEM 4. MINE SAFETY DISCLOSURES.

 

Not applicable.

 

ITEM 5. OTHER INFORMATION.

 

We have no information to disclose that was required to be in a report on Form 8-K during the second quarter of fiscal year 2021 but was not reported. There have been no material changes to the procedures by which security holders may recommend nominees to our board of directors.

 

32

 

 

ITEM 6. EXHIBITS.

 

Exhibit No.   Description of Exhibit
3.1   Amended and Restated Articles of Incorporation (incorporated by reference to Exhibit 3.1 to the Registration Statement on Form 10 filed on April 19, 2018)
3.2   Certificate of Designation of Series A Cumulative Convertible Preferred Stock (incorporated by reference to Exhibit 2.2 to the Offering Statement on Form 1-A filed on May 9, 2019)
3.3   Certificate of Designation of Series B Cumulative Redeemable Preferred Stock (incorporated by reference to Exhibit 3.1 to the Current Report on Form 8-K filed on December 5, 2019)
3.4   Certificate of Designation of Series C Cumulative Redeemable Preferred Stock (incorporated by reference to Exhibit 2.4 to the Offering Statement on Form 1-A/A filed on May 26, 2021)
3.5   Amended and Restated Bylaws (incorporated by reference to Exhibit 3.2 to the Registration Statement on Form 10 filed on April 19, 2018)
31.1*   Certifications of Principal Executive Officer filed pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
31.2*   Certifications of Principal Financial Officer filed pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
32.1*   Certifications of Principal Executive Officer furnished pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
32.2*   Certifications of Principal Financial Officer furnished pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
101.INS*   Inline XBRL Instance Document.
101.SCH*   Inline XBRL Taxonomy Extension Schema Document.
101.CAL*   Inline XBRL Taxonomy Extension Calculation Linkbase Document.
101.DEF*   Inline XBRL Taxonomy Extension Definition Linkbase Document.
101.LAB*   Inline XBRL Taxonomy Extension Label Linkbase Document.
101.PRE*   Inline XBRL Taxonomy Extension Presentation Linkbase Document.
104*   Cover Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101).

 

 

*Filed herewith

 

33

 

 

SIGNATURES

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

 

Date: August 12, 2021 MANUFACTURED HOUSING PROPERTIES INC.
   
  /s/ Raymond M. Gee
  Name: Raymond M. Gee
  Title: Chief Executive Officer
  (Principal Executive Officer)
   
  /s/ Michael Z. Anise
  Name: Michael Z. Anise
  Title: President and Chief Financial Officer
  (Principal Financial and Accounting Officer)

 

 

34