| State of Minnesota | | 41-1789725 |
| (State or other jurisdiction of incorporation or organization) | | (I.R.S. Employer Identification No.) |
| | | |
| 30 East 7th Street, Suite 1300 St. Paul, Minnesota 55101 | | (651) 227-7333 |
| (Address of principal executive offices) | | (Registrant’s telephone number) |
|
Not Applicable
|
|
(Former name, former address and former fiscal year, if changed since last report)
|
| Title of each class | | Trading Symbol(s) | | Name of each exchange on which registered |
| NONE | | NONE | | NONE |
| | Limited Partnership Units | |
| | (Title of class) | |
| ☐ Large accelerated filer | ☐ Accelerated filer |
| ☒ Non-accelerated filer | ☒ Smaller reporting company |
| ☐ Emerging growth company | |
|
Page
|
||||
|
Part I – Financial Information
|
||||
|
Item 1.
|
Condensed Financial Statements (unaudited):
|
|||
|
Balance Sheets as of June 30, 2025 and December 31, 2024
|
3
|
|||
|
Statements for the Periods ended June 30, 2025 and 2024:
|
||||
|
Income
|
4
|
|||
|
Cash Flows
|
5
|
|||
|
Changes in Partners’ Capital
|
6
|
|||
|
Condensed Notes to Financial Statements
|
7 - 8
|
|||
|
Item 2.
|
Management's Discussion and Analysis of Financial
|
|||
|
Condition and Results of Operations
|
9 - 13
|
|||
|
Item 3.
|
Quantitative and Qualitative Disclosures About Market Risk
|
13
|
||
|
Item 4.
|
Controls and Procedures
|
14
|
||
|
Part II – Other Information
|
||||
|
Item 1.
|
Legal Proceedings
|
15
|
||
|
Item 1A.
|
Risk Factors
|
15
|
||
|
Item 2.
|
Unregistered Sales of Equity Securities and Use of Proceeds
|
15
|
||
|
Item 3.
|
Defaults Upon Senior Securities
|
16
|
||
|
Item 4.
|
Mine Safety Disclosures
|
16
|
||
|
Item 5.
|
Other Information
|
16
|
||
|
Item 6.
|
Exhibits
|
16
|
||
|
Signatures
|
16
|
|||
|
June 30,
|
December 31,
|
|||
|
2025
|
2024
|
|||
|
(unaudited)
|
||||
|
Current Assets:
|
|
|||
|
Cash
|
$
|
790,382 |
$
|
240,059 |
|
|
|
|||
|
|
|
|||
|
Real Estate Investments:
|
|
|
||
|
Land
|
3,166,803 |
3,447,796 |
||
|
Buildings
|
8,640,560 |
9,825,615 |
||
|
Acquired Intangible Lease Assets
|
864,490 |
864,490 |
||
|
Real Estate Held for Investment, at Cost
|
12,671,853 |
14,137,901 |
||
|
Accumulated Depreciation and Amortization
|
(3,607,658) |
(4,321,261) |
||
|
Real Estate Held for Investment, Net
|
9,064,195 |
9,816,640 |
||
|
Total Assets
|
$
|
9,854,577 |
$
|
10,056,699 |
|
Current Liabilities:
|
|
|
|
|
|
Payable to AEI Fund Management, Inc.
|
$
|
91,069 |
$
|
89,055 |
|
Distributions Payable
|
|
367,780 |
|
173,233 |
|
Unearned Rent
|
|
9,167 |
|
55 |
|
Total Current Liabilities
|
|
468,016 |
|
262,343 |
|
|
|
|
|
|
|
Long-term Liabilities:
|
|
|
|
|
|
Acquired Below-Market Lease Intangibles, Net
|
|
4,729 |
|
8,783 |
|
|
|
|
|
|
|
Partners’ Capital :
|
|
|
|
|
|
General Partner
|
|
8,171 |
|
3,776 |
| Limited Partners – 24,000 Units authorized; 15,980.84 and 17,076.71 Units issued and outstanding as of 6/30/2025 and 12/31/2024, respectively |
|
9,373,661 |
|
9,781,797 |
|
Total Partners' Capital
|
|
9,381,832 |
|
9,785,573 |
|
Total Liabilities and Partners' Capital
|
$
|
9,854,577 |
$
|
10,056,699 |
|
|
Three Months Ended June 30
|
|
Six Months Ended June 30
|
|||||
|
|
2025
|
|
2024
|
|
2025
|
|
2024
|
|
|
|
|
|
|
|
|
|
|
|
|
Rental Income
|
$
|
223,885 |
$
|
249,753 |
$
|
473,876 |
$
|
499,506 |
|
|
|
|
|
|
|
|
|
|
|
Expenses:
|
|
|
|
|
|
|
|
|
|
Partnership Administration – Affiliates
|
|
28,575 |
|
39,645 |
|
57,850 |
|
85,448 |
|
Partnership Administration and Property
Management – Unrelated Parties
|
|
30,970 |
|
40,266 |
|
82,997 |
|
62,401 |
|
Depreciation and Amortization
|
|
116,226 |
|
128,076 |
|
232,451 |
|
256,151 |
|
Total Expenses
|
|
175,771 |
|
207,987 |
|
373,298 |
|
404,000 |
|
|
|
|
|
|
|
|
|
|
|
Operating Income
|
|
48,114 |
|
41,766 |
|
100,578 |
|
95,506 |
|
|
|
|
|
|
|
|
|
|
|
Other Income:
|
|
|
|
|
|
|
|
|
|
Gain on Sale of Real Estate
|
|
0 |
|
0 |
|
825,611 |
|
0 |
|
Interest Income
|
|
5,118 |
|
886 |
|
6,386 |
|
1,755 |
|
Total Other Income
|
|
5,118 |
|
886 |
|
831,997 |
|
1,755 |
|
|
|
|
|
|
|
|
|
|
|
Net Income
|
$
|
53,232 |
$
|
42,652 |
$
|
932,575 |
$
|
97,261 |
|
|
|
|
|
|
|
|
|
|
|
Net Income Allocated:
|
|
|
|
|
|
|
|
|
|
General Partner
|
$
|
8,965 |
$
|
427 |
$
|
17,758 |
$
|
973 |
|
Limited Partners
|
|
44,267 |
|
42,225 |
|
914,817 |
|
96,288 |
|
Total
|
$
|
53,232 |
$
|
42,652 |
$
|
932,575 |
$
|
97,261 |
|
|
|
|
|
|
|
|
|
|
|
Net Income per Limited Partnership Unit
|
$
|
2.77 |
$
|
2.47 |
$
|
55.35 |
$
|
5.64 |
|
|
|
|
|
|
|
|
|
|
|
Weighted Average Units Outstanding –
Basic and Diluted
|
|
15,981 |
|
17,077 |
|
16,529 |
|
17,077 |
|
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended June 30
|
|||
|
|
2025
|
|
2024
|
|
|
Cash Flows from Operating Activities:
|
|
|
|
|
|
Net Income
|
$
|
932,575 |
$
|
97,261 |
|
|
|
|
|
|
|
Adjustments to Reconcile Net Income
To Net Cash Provided by Operating Activities:
|
|
|
|
|
|
Depreciation and Amortization
|
|
228,395 |
|
252,095 |
|
Gain on Sale of Real Estate
|
|
(825,611) |
|
0 |
|
Increase (Decrease) in Payable to
AEI Fund Management, Inc.
|
|
2,014 |
|
(31,955) |
|
Increase (Decrease) in Unearned Rent
|
|
9,112 |
|
9,167 |
|
Total Adjustments
|
|
(586,090) |
|
229,307 |
|
Net Cash Provided By
Operating Activities
|
|
346,485 |
|
326,568 |
|
|
|
|
|
|
|
Cash Flows from Investing Activities:
|
|
|
|
|
|
Proceeds from Sale of Real Estate
|
|
1,345,607 |
|
0 |
|
|
|
|
|
|
|
Cash Flows from Financing Activities:
|
|
|
|
|
|
Repurchase of Partnership Units
|
|
(795,303) |
|
0 |
|
Distributions Paid to Partners
|
|
(346,466) |
|
(346,466) |
|
Net Cash Used For
Financing Activities
|
|
(1,141,769) |
|
(346,466) |
|
|
|
|
|
|
|
Net Increase (Decrease) in Cash
|
|
550,323 |
|
(19,898) |
|
|
|
|
|
|
|
Cash, beginning of period
|
|
240,059 |
|
180,560 |
|
|
|
|
|
|
|
Cash, end of period
|
$
|
790,382 |
$
|
160,662 |
|
|
General Partner
|
|
Limited Partners
|
|
Total
|
|
Limited Partnership Units Outstanding
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, December 31, 2023
|
$
|
8,101 |
$
|
10,210,015 |
$
|
10,218,116 |
|
17,076.71 |
|
|
|
|
|
|
|
|
|
|
|
Distributions Declared
|
|
(1,732) |
|
(171,501) |
|
(173,233) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income
|
|
546 |
|
54,063 |
|
54,609 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, March 31, 2024
|
|
6,915 |
|
10,092,577 |
|
10,099,492 |
|
17,076.71 |
|
|
|
|
|
|
|
|
|
|
|
Distributions Declared
|
|
(1,732) |
|
(171,501) |
|
(173,233) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income
|
427 |
42,225 |
42,652 |
|||||
|
|
|
|
|
|
|
|
|
|
|
Balance, June 30, 2024
|
$
|
5,610 |
$
|
9,963,301 |
$
|
9,968,911 |
|
17,076.71 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, December 31, 2024
|
$
|
3,776 |
$
|
9,781,797 |
$
|
9,785,573 |
|
17,076.71 |
|
|
|
|
|
|
|
|
|
|
|
Distributions Declared
|
|
(1,732) |
|
(171,501) |
|
(173,233) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income
|
|
8,793 |
|
870,550 |
|
879,343 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, March 31, 2025
|
|
10,837 |
|
10,480,846 |
|
10,491,683 |
|
17,076.71 |
|
|
|
|
|
|
|
|
|
|
|
Distributions Declared
|
|
(3,678) |
|
(364,102) |
|
(367,780) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Repurchase of Partnership Units
|
|
(7,953) |
|
(787,350) |
|
(795,303) |
|
(1,095.87) |
|
|
|
|
|
|
|
|
|
|
|
Net Income
|
|
8,965 |
|
44,267 |
|
53,232 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, June 30, 2025
|
$
|
8,171 |
$
|
9,373,661 |
$
|
9,381,832 |
|
15,980.84 |
|
Period
|
Total Number
of Units
Purchased
|
Average
Price Paid
per Unit
|
Total Number of Units
Purchased as Part of
Publicly Announced
Plans or Programs
|
Maximum Number
of Units that May Yet
Be Purchased Under
the Plans or Programs
|
|
4/1/25 to 4/30/25
|
1,095.87
|
$718.47
|
8,019.17 (1)
|
(2)
|
|
5/1/25 to 5/31/25
|
--
|
--
|
--
|
--
|
|
6/1/25 to 6/30/25
|
--
|
--
|
--
|
--
|
|
Dated: August 11, 2025
|
AEI Income & Growth Fund XXI
|
|
|
Limited Partnership
|
||
|
By:
|
AEI Fund Management XXI, Inc.
|
|
|
Its:
|
Managing General Partner
|
|
|
By:
|
/s/ Marni J Nygard | |
|
Marni J. Nygard
|
||
|
President
|
||
|
(Principal Executive Officer)
|
||
|
By:
|
/s/ Keith E Petersen | |
|
Keith E. Petersen
|
||
|
Chief Financial Officer
|
||
|
(Principal Accounting Officer)
|
||
|
Date: August 11, 2025
|
/s/ Marni J. Nygard
|
|
Marni J. Nygard, President
|
|
|
AEI Fund Management XXI, Inc.
|
|
|
Managing General Partner
|
|
Date: August 11, 2025
|
/s/ Keith E. Petersen
|
|
Keith E. Petersen, Chief Financial Officer
|
|
|
AEI Fund Management XXI, Inc.
|
|
|
Managing General Partner
|
|
/s/ Marni J. Nygard
|
||
|
Marni J. Nygard, President
|
||
|
AEI Fund Management XXI, Inc.
|
||
|
Managing General Partner
|
||
|
August 11, 2025
|
||
|
/s/ Keith E. Petersen
|
||
|
Keith E. Petersen, Chief Financial Officer
|
||
|
AEI Fund Management XXI, Inc.
|
||
|
Managing General Partner
|
||
|
August 11, 2025
|