BRT APARTMENTS CORP. REPORTS SECOND QUARTER RESULTS FOR 2021
–Reduces Debt Through Targeted Dispositions Subsequent to Quarter Close –
Great Neck, New York – August 5, 2021 - BRT APARTMENTS CORP. (NYSE:BRT), a real estate investment trust that owns and operates multi-family properties, today reported that for the three months ended June 30, 2021, it generated net income of $6.03 million, or $0.34 per diluted share, Funds from Operations, or FFO1, of $5.06 million, or $0.29 per diluted share, and Adjusted Funds from Operations, or AFFO, of $5.49 million, or $0.31 per diluted share.
Jeffrey A. Gould, President and Chief Executive Officer stated, “In the second quarter, BRT continued to build on its strong start for 2021 and produced positive year-over-year results. Specifically, we grew FFO and AFFO per diluted share year-over-year in excess of 21% and 16% respectively, driven primarily by a 4.9% increase in our portfolio’s NOI. As we move ahead, we will continue to take advantage of our embedded pipeline of acquisition opportunities by endeavoring, in appropriate circumstances, to buy out the interests of our joint venture partners. We will continue our efforts to reduce debt and will remain disciplined in pursuing opportunities to acquire multi-family properties that we believe will create long-term value and increased cash-flow for stockholders.”
Financial Results:
Net income attributable to common stockholders was $6.03 million, or $0.34 per diluted share, for the three months ended June 30, 2021, compared to net loss of $4.25 million, or $0.25 per diluted share, for the three months ended June 30, 2020. The increase is due primarily to $9.52 million of gains on the previously announced sales of a multi-family property, Kendall Manor, in Houston, Texas, and a joint venture interest in Anatole Apartments, in Daytona, Florida. The increase was offset by the previously announced $520,000 impairment charge related to the proposed sale of two multi-family properties in St. Louis, Missouri.
FFO was $5.06 million, or $0.29 per diluted share, for the three months ended June 30, 2021, compared to $4.19 million, or $0.24 per diluted share, for the three months ended June 30, 2020, primarily reflecting the improved operating margins at our consolidated and unconsolidated properties.
AFFO for the three months ended June 30, 2021 was $5.49 million, or $0.31 per diluted share for the three months ended June 30, 2021, compared to $4.71 million, or $0.27 per diluted share, in the three months ended June 30, 2020, primarily reflecting improved operating margins at our consolidated and unconsolidated properties.
Diluted per share net income, FFO and AFFO were impacted during the quarter ended June 30, 2021 by the increase of 544,047 weighted average shares of common stock outstanding from the second quarter of 2020 through the current quarter, primarily due to stock issuances pursuant to the Company’s at-the-market equity offering program.
Operating Results:
During the current quarter, BRT’s portfolio benefitted from higher rental rates, occupancy rates and ancillary revenues at its consolidated and unconsolidated properties. Rental and other revenues from consolidated properties for the current three months increased $301,000, or 4.5%, to $6.96 million from $6.66 million for the quarter ended June 30, 2020.
1 A description and reconciliation of non-GAAP financial measures (e.g., FFO, AFFO and NOI) to GAAP financial measures is presented later in this release. References to BRT’s portfolio refer to the operations of 100% of its consolidated subsidiaries and BRT’s pro rata share (as defined) of its unconsolidated subsidiaries. Unless otherwise expressly indicated herein, the debt of BRT’s unconsolidated subsidiaries is not presented on a pro rata basis but on a 100% basis. See “Non-GAAP Financial Measures” for further information.
Rental and other revenues from unconsolidated properties for the current three months increased $1.47 million, or 4.7%, to $33.01 million from $31.54 million for the quarter ended June 30, 2020. 2
Total expenses at consolidated properties for the three months ended June 30, 2021 increased 3.0% to $9.87 million from $9.58 million for the three months ended June 30, 2020. Total expenses at unconsolidated multi-family properties improved $360,000, or 1.1%, to $33.50 million for the three months ended June 30, 2021, from $33.86 million from the corresponding 2020 quarter. 3
Equity in loss of unconsolidated joint ventures for the current quarter improved by $895,000 to a loss of $492,000 compared to a loss of $1.39 million in the corresponding quarter of the prior year. The improvement is due primarily to improved operating margins at the unconsolidated properties.
Net operating income, or NOI, at same store properties in our entire portfolio increased in the current quarter by 7.5% to $14.05 million, reflecting improved operating margins. NOI in our entire portfolio increased in the current quarter by 4.9% to $15.04 million, reflecting improved operating margins at same store properties and the inclusion of the operating results of properties that, in the 2020 quarter, were in lease-up.
Transaction Activity During the Second Quarter:
As previously announced, BRT entered into an agreement to purchase from its joint venture partners the remaining 41.9% interest in the joint venture that owns Bells Bluff, a 402-unit multi-family property located in West Nashville, TN. The purchase price for such interest, after giving effect to BRT partners’ carried interest, is approximately $28 million, subject to working capital and certain other adjustments. The completion of this purchase is subject to customary closing conditions, including the refinancing of the floating rate mortgage debt on the property. BRT obtained a commitment for 20-year fixed rate-financing of $52 million at 3.48% and anticipates that this purchase will be completed in August.
BRT purchased from its joint venture partners an additional 14.69% interest in Civic Center I and Civic Center II – South Haven, MS for $6 million and currently owns 74.69% of the venture that owns these properties.
BRT completed the sale to its joint venture partner of BRT’s 80% interest in Anatole Apartments located in Daytona Beach, Florida, and recognized a gain of $2.2 million. BRT also completed the sale of its wholly-owned multi-family property, Kendall Manor, located in Houston, Texas, and recognized a gain of $7.3 million.
As previously announced, BRT recognized a $520,000 impairment charge in connection with its contract to sell to its joint venture partners its 76% interest in the unconsolidated joint ventures that own The Tower at Opop and Lofts at Opop, located in downtown St. Louis, Missouri. The aggregate mortgage debt on these properties totals $26.2 million.
Subsequent Events
In July 2021, BRT completed the previously announced sales of Parc at 980, located in Lawrenceville, Georgia and The Avenue Apartments, located in Ocoee, Florida. BRT had a 50% interest in the unconsolidated joint venture that owns these properties. As a result of these sales, BRT estimates that in the third quarter of 2021, after giving effect to its $4.2 million share of a mortgage prepayment charge, it will recognize its approximate $30 million share of the gain.
In July 2021, BRT paid off $17 million of mortgage debt on its wholly-owned properties. Such mortgage debt was scheduled to mature in the first quarter of 2022 and bore a weighted average interest rate of 4.46%. BRT also reduced its mortgage debt at its unconsolidated subsidiaries by $107 million in connection with the sales of Parc at 980 and The Avenue Apartments. The mortgages on such properties were scheduled to mature in 2028 and bore a weighted average interest rate of 3.94%.
Balance Sheet:
At June 30, 2021, BRT had $34.67 million of cash and cash equivalents, total assets, net of depreciation, of $351.24 million, total debt of $151.84 million, and BRT total stockholders’ equity of $180.48 million. At June 30, 2021, BRT’s unconsolidated subsidiaries had cash and cash equivalents of $15.25 million, total assets of $1,084.00 million and total debt of $814.07 million. At June 30, 2021, BRT’s available liquidity was approximately $57.60 million, comprised of $34.67 million of cash and cash equivalents, $7.93 million of restricted cash, and up to $15.0 million available under its credit facility.
2 Although these are items of income and expense at unconsolidated joint venture properties, these are not presented on a pro rata but on a 100% basis.
3 See footnote 2 above.
At August 2, 2021, BRT’s available liquidity was approximately $84.70 million, including $61.78 million of cash and cash equivalents, $7.92 million of restricted cash for property improvements and up to $15.0 million available under its credit facility. In addition, the unconsolidated joint ventures have approximately $15.0 million of cash and cash equivalents which is used for day-to-day working capital purposes.
At August 2, 2021, BRT had mortgage debt of $809.72 million (including $711.51 million of mortgage debt at its unconsolidated subsidiaries). The mortgage debt at its consolidated subsidiaries had a weighted average interest rate of 4.08% and a weighted average remaining term to maturity of approximately 5.0 years. The mortgage debt at its unconsolidated subsidiaries had a weighted average interest rate of 3.95% and a remaining term to maturity of approximately 7.3 years. Approximately 94% of the mortgage debt bears interest at a fixed rate. The balance of such debt represents variable-rate construction financing at the Bells Bluff, Nashville, Tennessee, property, which debt is to be replaced with with fixed rate mortgage debt in connection with BRT’s buyout of the interests of its joint venture partners.
Conference Call and Webcast Information:
The Company will host a conference call and webcast to review its financial results with investors and other interested parties at 8:30 a.m. ET on Friday, August 6, 2021. Jeffrey A. Gould, Chief Executive Officer will host the call. To participate in the conference call, callers from the United States and Canada should dial 1-877-407-9208, and international callers should dial 1-201-493-6784, ten minutes prior to the scheduled call time. The webcast may also be accessed live by visiting the Company’s investor relations website under the “webcast” tab at https://brtapartments.com/investor-relations.
A replay of the conference call will be available after 11:30 a.m. ET on Friday, August 6, 2021 through 11:59 p.m. ET on Friday, August 20, 2021. To access the replay, listeners may use 1-844-512-2921 domestic) or 1-412-317-6671 (international). The passcode for the replay is 13721343.
Supplemental Financial Information:
In an effort to enhance its financial disclosures to investors, BRT has posted a supplemental financial information report which can be accessed on the Company’s website at www.brtapartments.com under the caption “Investor Relations - Financial Statements and SEC Filings.”
Non-GAAP Financial Measures:
BRT discloses FFO, AFFO and NOI because it believes that such metrics are widely recognized and appropriate measure of the performance of an equity REIT.
BRT computes FFO in accordance with the “White Paper on Funds from Operations” issued by the National Association of Real Estate Investment Trusts (“NAREIT”) and NAREIT's related guidance. FFO is defined in the White Paper as net income (calculated in accordance with generally accepted accounting principles), excluding depreciation and amortization related to real estate, gains and losses from the sale of certain real estate assets, gains and losses from change in control, impairment write-downs of certain real estate assets and investments in entities when the impairment is directly attributable to decreases in the value of depreciable real estate held by the entity. Adjustments for unconsolidated partnerships and joint ventures are calculated to reflect funds from operations on the same basis.
BRT computes AFFO by adjusting FFO for loss on extinguishment of debt; straight-line rent accruals; restricted stock and restricted stock unit expense and deferred mortgage costs (including its share of its unconsolidated joint ventures); and gain on insurance recovery. Since the NAREIT White Paper only provides guidelines for computing FFO, the computation of AFFO may vary from one REIT to another.
BRT computes NOI by adjusting net income (loss) to (a) add back (1) depreciation expense, (2) general and administrative expenses, (3) interest expense, (4) loss on extinguishment of debt, (5) equity in loss of unconsolidated joint ventures, (6) provision for taxes, (7) the impact of non-controlling interests, and (b) deduct (1) other income, (2) gain on sale of real estate, and (3) gain on insurance recoveries related to casualty loss. BRT defines "Same Store NOI" as NOI for all its properties that were owned for the entirety of the periods being presented, other than properties in lease up. References to same store NOI with respect to BRT's portfolio refers to 100% of the accounts and results of operations of BRT's wholly owned subsidiaries and its pro rata share of the results of operations and accounts of its same store unconsolidated subsidiaries. The pro rata share reflects BRT’s percentage equity interest in the applicable subsidiary. BRT uses pro rata share to help provide a better understanding of the impact of its unconsolidated joint ventures on its operations. However, the use of pro rata information has limitations. Among other things, as a result of the allocation/ distribution provisions of the agreements governing the unconsolidated joint ventures, BRT’s share of the gain/loss with respect to such venture may be different than (and generally less than that) implied by its percentage equity interest therein. Further, the use of pro rata share is not representative of our operations and accounts as presented in accordance with GAAP.
BRT believes that FFO, AFFO and NOI are useful and standard supplemental measures of the operating performance for equity REITs and are used frequently by securities analysts, investors and other interested parties in evaluating equity REITs, many of which present such metrics when reporting their operating results. FFO and AFFO are intended to exclude GAAP historical cost depreciation and amortization of real estate assets, which assures that the value of real estate assets diminish predictability over time. In fact, real estate values have historically risen and fallen with market conditions. As a result, BRT believes that FFO and AFFO provide a performance measure that when compared year-over-year, should reflect the impact to operations from trends in occupancy rates, rental rates, operating costs, interest costs and other matters without the inclusion of depreciation and amortization, providing a perspective that may not be necessarily apparent from net income. BRT also considers FFO and AFFO to be useful in evaluating potential property acquisitions. BRT views Same Store NOI as an important measure of operating performance because it allows a comparison of operating results of properties owned for the entirety of the current and comparable periods and therefore eliminates variations caused by acquisitions or dispositions during the periods.
FFO, AFFO and NOI do not represent net income or cash flows from operations as defined by GAAP. FFO, AFFO and NOI should not be considered to be an alternative to net income as a reliable measure of our operating performance; nor should FFO, AFFO and NOI be considered an alternative to cash flows from operating, investing or financing activities (as defined by GAAP) as measures of liquidity. Further, because there is no industry standard definition of NOI and practice is divergent across the industry, the computation of NOI may from one REIT to another.
Forward Looking Information:
Certain information contained herein is forward looking within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. BRT intends such forward looking statements to be covered by the safe harbor provisions for forward looking statements contained in the Private Securities Litigation Reform Act of 1995 and includes this statement for purposes of complying with these safe harbor provisions. Forward-looking statements, which are based on certain assumptions and describe our future plans, strategies and expectations, are generally identifiable by use of the words “may,” “will,” “believe,” “expect,” “intend,” “anticipate,” “estimate,” “project,” “apparent,” “experiencing” or similar expressions or variations thereof. Forward looking statements, including statements with respect to BRT’s multi-family property acquisition and ownership activities, involve known and unknown risks, uncertainties and other factors, which, in some cases, are beyond BRT’s control and could materially affect actual results, performance or achievements. Investors are cautioned not to place undue reliance on any forward-looking statements and to carefully review the sections entitled “Cautionary Statement Regarding Forward Looking Information”, “Risk Factors” and “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in our Annual Report on Form 10-K for the year ended December 31, 2020, as amended, and in the other reports filed by the Company with the SEC thereafter, for a discussion of the factors that could cause BRT’s actual results, performance or achievements to differ from its expectations.
Additional Information:
BRT is a real estate investment trust that owns and operates multi-family properties. Interested parties are urged to review the Form 10-Q to be filed with the Securities and Exchange Commission for the quarter ended June 30, 2021 and the supplemental disclosures regarding the quarter on the investor relations section of the Company’s website at: http://brtapartments.com/investor_relations for further details. The Form 10-Q can also be linked through the “Investor Relations” section of BRT’s website. For additional information on BRT’s operations, activities and properties, please visit its website at www.brtapartments.com.
Contact: Investor Relations - (516) 466-3100
BRT APARTMENTS CORP.
60 Cutter Mill Road
Suite 303
Great Neck, New York 11021
Telephone (516) 466-3100
Telecopier (516) 466-3132
www.BRTapartments.com
BRT APARTMENTS CORP. AND SUBSIDIARIES
CONDENSED BALANCE SHEETS
(Dollars in thousands)
| | | | | | | | | | | |
| June 30, 2021 | | December 31, 2020 |
| (unaudited) | | (audited) |
| ASSETS | | | |
| Real estate properties, net of accumulated depreciation | $ | 140,991 | | | $ | 160,192 | |
| Investments in unconsolidated joint ventures | 159,799 | | | 169,474 | |
| | | |
| Cash and cash equivalents | 34,666 | | | 19,885 | |
| Restricted cash | 7,932 | | | 8,800 | |
| | | |
| Other assets | 7,851 | | | 7,390 | |
| | | |
| Total assets | $ | 351,239 | | | $ | 365,741 | |
| | | |
| LIABILITIES AND EQUITY | | | |
| Mortgages payable, net of deferred costs | $ | 114,745 | | | $ | 130,434 | |
| Junior subordinated notes, net of deferred costs | 37,093 | | | 37,083 | |
| | | |
| Accounts payable and accrued liabilities | 18,936 | | | 20,536 | |
| Total Liabilities | 170,774 | | | 188,053 | |
| | | |
| Total BRT Apartments Corp. stockholders’ equity | 180,480 | | | 177,772 | |
| Non-controlling interests | (15) | | | (84) | |
| Total Equity | 180,465 | | | 177,688 | |
| Total Liabilities and Equity | $ | 351,239 | | | $ | 365,741 | |
BRT APARTMENTS CORP. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited)
(Dollars in thousands, except per share data)
| | | | | | | | | | | | | | | | | | |
| | Three Months Ended
June 30, | | |
| | 2021 | | 2020 | | | | |
| Revenues: | | | | | | | | |
| Rental and other revenues from real estate properties | | $ | 6,958 | | | $ | 6,657 | | | | | |
| Other income | | 3 | | | 159 | | | | | |
| Total revenues | | 6,961 | | | 6,816 | | | | | |
| | | | | | | | |
| Expenses: | | | | | | | | |
| Real estate operating expenses | | 3,166 | | | 3,004 | | | | | |
| Interest expense | | 1,609 | | | 1,809 | | | | | |
| General and administrative | | 3,154 | | | 2,957 | | | | | |
| Impairment charge | | 520 | | | — | | | | | |
| Depreciation | | 1,416 | | | 1,809 | | | | | |
| Total expenses | | 9,865 | | | 9,579 | | | | | |
| Total revenue less total expenses | | (2,904) | | | (2,763) | | | | | |
| Equity in loss of unconsolidated joint ventures | | (492) | | | (1,387) | | | | | |
| Gain on sale of real estate | | 7,279 | | | — | | | | | |
| Gain on sale of partnership interest | | 2,244 | | | — | | | | | |
| | | | | | | | |
| | | | | | | | |
| Income (loss) from continuing operations | | 6,127 | | | (4,150) | | | | | |
| Income tax provision | | 67 | | | 65 | | | | | |
| Net income (loss) from continuing operations, net of taxes | | 6,060 | | | (4,215) | | | | | |
| Net income attributable to non-controlling interests | | (33) | | | (31) | | | | | |
| Net income (loss) attributable to common stockholders | | $ | 6,027 | | | $ | (4,246) | | | | | |
| | | | | | | | |
| Per share amounts attributable to common stockholders: | | | | | | | | |
| Basic and diluted | | $ | 0.34 | | | $ | (0.25) | | | | | |
| | | | | | | | |
| | | | | | | | |
| Funds from operations - Note 1 | | $ | 5,060 | | | $ | 4,186 | | | | | |
| Funds from operations per common share - diluted - Note 2 | | $ | 0.29 | | | $ | 0.24 | | | | | |
| | | | | | | | |
| Adjusted funds from operations - Note 1 | | $ | 5,489 | | | $ | 4,712 | | | | | |
| Adjusted funds from operations per common share - diluted -Note 2 | | $ | 0.31 | | | $ | 0.27 | | | | | |
| | | | | | | | |
| Weighted average number of shares of common stock outstanding: | | | | | | | | |
| Basic and diluted | | 17,720,488 | | | 17,176,401 | | | | | |
| | | | | | | | |
BRT APARTMENTS CORP. AND SUBSIDIARIES
FUNDS FROM OPERATIONS AND ADJUSTED FUNDS FROM OPERATIONS
(Unaudited)
(Dollars in thousands, except per share data)
| | | | | | | | | | | | | | | | | | |
| | Three Months Ended June 30, | | |
| | 2021 | | 2020 | | | | |
| Note 1: | | | | | | | | |
| Funds from operations is summarized in the following table: | | | | | | | | |
| GAAP Net income (loss) attributable to common stockholders | | $ | 6,027 | | | $ | (4,246) | | | | | |
| Add: depreciation of properties | | 1,416 | | | 1,809 | | | | | |
| Add: our share of depreciation in unconsolidated joint ventures | | 6,276 | | | 6,627 | | | | | |
| Add: Impairment charge | | 520 | | | — | | | | | |
| Add: our share of impairment charge in unconsolidated joint ventures | | 348 | | | — | | | | | |
| Deduct: gain on sale of real estate and partnership interest | | (9,523) | | | — | | | | | |
| Adjustments for non-controlling interests | | (4) | | | (4) | | | | | |
| NAREIT Funds from operations attributable to common stockholders | | 5,060 | | | 4,186 | | | | | |
| | | | | | | | |
| Adjustments for: straight-line rent accruals | | (10) | | | (10) | | | | | |
| | | | | | | | |
| | | | | | | | |
| Add: amortization of restricted stock and restricted stock units | | 569 | | | 461 | | | | | |
| Add: amortization of deferred borrowing costs | | 73 | | | 80 | | | | | |
| Add: our share of deferred mortgage costs from unconsolidated joint venture properties | | 143 | | | 163 | | | | | |
| Less: our share of insurance recovery from unconsolidated joint ventures | | (348) | | | — | | | | | |
| Less: our share of gain on insurance proceeds from unconsolidated joint venture | | — | | | (169) | | | | | |
| Adjustments for non-controlling interests | | 2 | | | $ | 1 | | | | | |
| Adjusted funds from operations attributable to common stockholders | | $ | 5,489 | | | $ | 4,712 | | | | | |
| | | | | | | | |
BRT APARTMENTS CORP. AND SUBSIDIARIES
FUNDS FROM OPERATIONS AND ADJUSTED FUNDS FROM OPERATIONS
(Unaudited)
(Dollars in thousands, except per share data)
| | | | | | | | | | | | | | | | | | |
| | Three Months Ended June 30, | | |
| | 2021 | | 2020 | | | | |
| Note 2: | | | | | | | | |
| GAAP Net income (loss) attributable to common stockholders | | $ | 0.34 | | | $ | (0.25) | | | | | |
| Add: depreciation of properties | | 0.09 | | | 0.10 | | | | | |
| Add: our share of depreciation in unconsolidated joint ventures | | 0.35 | | | 0.39 | | | | | |
| Add: Impairment charge | | 0.03 | | | — | | | | | |
| Add: our share of impairment charge in unconsolidated joint venture | | 0.02 | | | — | | | | | |
| Deduct: gain on sale of real estate | | (0.54) | | | — | | | | | |
| Adjustment for non-controlling interests | | — | | | — | | | | | |
| NAREIT Funds from operations per diluted common share | | 0.29 | | | 0.24 | | | | | |
| | | | | | | | |
| Adjustments for: straight line rent accruals | | — | | | — | | | | | |
| | | | | | | | |
| | | | | | | | |
| Add: amortization of restricted stock and restricted stock units | | 0.03 | | | 0.03 | | | | | |
| Add: amortization of deferred borrowing costs | | — | | | — | | | | | |
| Add: our share of deferred mortgage costs from unconsolidated joint venture properties | | 0.01 | | | 0.01 | | | | | |
| Less: our share of insurance recovery from unconsolidated joint ventures | | (0.02) | | | — | | | | | |
| Less: our share of gain on insurance proceeds from unconsolidated joint venture | | — | | | (0.01) | | | | | |
| Adjustments for non-controlling interests | | — | | | — | | | | | |
| Adjusted funds from operations per diluted common share | | $ | 0.31 | | | $ | 0.27 | | | | | |
BRT APARTMENTS CORP. AND SUBSIDIARIES
RECONCILIATION OF NOI TO NET INCOME
(Unaudited)
The following tables provides a reconciliation of NOI to net income attributable to common stockholders as computed in accordance with GAAP for the periods presented:
| | | | | | | | | | | | | | | | | | |
| | Three Months Ended June 30, | | |
| Consolidated | | 2021 | | 2020 | | | | |
| GAAP Net income (loss) attributable to common stockholders | | $ | 6,027 | | | $ | (4,246) | | | | | |
| Less: Other Income | | (3) | | | (159) | | | | | |
| Add: Interest expense | | 1,609 | | | 1,809 | | | | | |
| General and administrative | | 3,154 | | | 2,957 | | | | | |
| Impairment charge | | 520 | | | — | | | | | |
| Depreciation | | 1,416 | | | 1,809 | | | | | |
| Provision for taxes | | 67 | | | 65 | | | | | |
| Less: Gain on sale of real estate | | (7,279) | | | — | | | | | |
| Gain on sale of partnership interest | | (2,244) | | | — | | | | | |
| | | | | | | | |
| Equity in loss of unconsolidated joint venture properties | | 492 | | | 1,387 | | | | | |
| Add: Net income attributable to non-controlling interests | | 33 | | | 31 | | | | | |
| Net Operating Income | | $ | 3,792 | | | $ | 3,653 | | | | | |
| | | | | | | | |
| Less: Non-same store Net Operating Income | | $ | (313) | | | $ | (560) | | | | | |
| Same store Net Operating Income | | $ | 3,479 | | | $ | 3,093 | | | | | |
BRT APARTMENTS CORP. AND SUBSIDIARIES
RECONCILIATION OF NOI AT UNCONSOLIDATED SUBSIDIARIES
(Unaudited)
(Dollars in thousands, except per share data)
The following tables provides a reconciliation of NOI to equity in loss of unconsolidated joint ventures as computed in accordance with GAAP for the periods presented for BRT's pro rata share of NOI at its unconsolidated subsidiaries. Also presented is the combined same store NOI for Consolidated and Unconsolidated subsidiaries:
| | | | | | | | | | | | | | | | | | |
| Unconsolidated | | Three Months Ended June 30, | | |
| | 2021 | | 2020 | | | | |
| BRT's equity in loss from joint ventures | | $ | (492) | | | $ | (1,387.00) | | | | | |
| Add: Interest expense | | 5,471 | | | 5,605 | | | | | |
| Depreciation | | 6,276 | | | 6,627 | | | | | |
| Less: Impairment of asset | | 348 | | | — | | | | | |
| Insurance recovery | | (348) | | | — | | | | | |
| Gain on insurance recoveries | | — | | | (169) | | | | | |
| Equity in earnings of joint ventures | | (5) | | | (9) | | | | | |
| | | | | | | | |
| Net Operating Income | | $ | 11,250 | | | $ | 10,667 | | | | | |
| | | | | | | | |
| Less: Non-same store Net Operating Income | | $ | (682) | | | $ | (691) | | | | | |
| Same store Net Operating Income | | $ | 10,568 | | | $ | 9,976 | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| Consolidated same store Net Operating Income | | $ | 3,479 | | | $ | 3,093 | | | | | |
| Unconsolidated same store Net Operating Income | | 10,568 | | | 9,976 | | | | | |
| Combined same store Net Operating Income | | $ | 14,047 | | | $ | 13,069 | | | | | |
BRT APARTMENTS CORP. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited)
(Dollars in thousands, except per share data)
The condensed income statements below present, for the periods indicated, a reconciliation of the information that appears in note 8 of BRT's Quarterly report on Form 10-Q to BRT's pro rata share of the operations of its unconsolidated subsidiaries:
| | | | | | | | | | | | | | | | | | | | | | |
| | Three Months Ended June 30, 2021 | | |
| | Total | | Partner Share | | BRT Share | | |
| Revenues: | | | | | | | | |
| Rental and other revenue | | $ | 33,005 | | | $ | 11,993 | | | $ | 21,012 | | | |
| Total revenues | | 33,005 | | | 11,993 | | | 21,012 | | | |
| | | | | | | | |
| Expenses: | | | | | | | | |
| Real estate operating expenses | | 15,233 | | | 5,471 | | | 9,762 | | | |
| Interest expense | | 8,472 | | | 3,001 | | | 5,471 | | | |
| Depreciation | | 9,791 | | | 3,515 | | | 6,276 | | | |
| Total expenses | | 33,496 | | | 11,987 | | | 21,509 | | | |
| Total revenues less total expenses | | (491) | | | 6 | | | (497) | | | |
| Equity in earnings | | 5 | | | — | | | 5 | | | |
| Impairment charges | | (490) | | | (142) | | | (348) | | | |
| | | | | | | | |
| Insurance recoveries | | 490 | | | 142 | | | 348 | | | |
| | | | | | | | |
| | | | | | | | |
| Net loss (income) | | $ | (486) | | | $ | 6 | | | $ | (492) | | | |
| | | | | | | | | | | | | | | | | | | | |
| | Three Months Ended June 30, 2020 |
| | Total | | Partner Share | | BRT Share |
| Revenues: | | | | | | |
| Rental and other revenue | | $ | 31,542 | | | $ | 11,551 | | | $ | 19,991 | |
| Total revenues | | $ | 31,542 | | | $ | 11,551 | | | $ | 19,991 | |
| | | | | | |
| Expenses: | | | | | | |
| Real estate operating expenses | | 14,674 | | | 5,350 | | | 9,324 | |
| Interest expense | | 8,766 | | | 3,161 | | | 5,605 | |
| Depreciation | | 10,417 | | | 3,790 | | | 6,627 | |
| Total expenses | | 33,857 | | | 12,301 | | | 21,556 | |
| Total revenues less total expenses | | (2,315) | | | (750) | | | (1,565) | |
| Equity in earnings | | 9 | | | — | | | 9 | |
| | | | | | |
| | | | | | |
| | | | | | |
| | | | | | |
| | | | | | |
| Net loss | | $ | (1,968) | | | $ | (581) | | | $ | (1,387) | |
| | |
SUPPLEMENTAL FINANCIAL
INFORMATION FOR Q2 2021 |
August 5, 2021
60 Cutter Mill Rd., Great Neck, NY 11021
FORWARD LOOKING STATEMENTS
The information set forth herein contains certain forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. We intend such forward-looking statements to be covered by the safe harbor provision for forward-looking statements contained in the Private Securities Litigation Reform Act of 1995 and include this statement for purposes of complying with these safe harbor provisions. Forward-looking statements, which are based on certain assumptions and describe our future plans, strategies and expectations, are generally identifiable by use of the words "may", "will", "believe", "expect", "intend", "anticipate”, “estimate", "project", or similar expressions or variations thereof. Forward-looking statements involve known and unknown risks, uncertainties and other factors which are, in some cases, beyond our control and which could materially affect actual results, performance or achievements. Investors are cautioned not to place undue reliance on any forward-looking statements and are urged to read the sections entitled “Risk Factors” and “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in our Annual Report on Form 10-K for the year ended December 31, 2020 and in reports filed with the SEC thereafter, including our Quarterly Report on Form 10-Q for the period ended June 30, 2021, that we anticipate will be filed shortly following the furnishing of this document.
The Company undertakes no obligation to update or revise the information herein, whether as a result of new information, future events or circumstances, or otherwise.
Units under rehabilitation for which we have received or accrued rental income from business interruption insurance, while not physically occupied, are treated as leased (i.e., occupied) at rental rates in effect at the time of the casualty.
We use pro rata (as defined under "Non-GAAP Financial Measures and Definitions") to help the reader gain a better understanding of our unconsolidated joint ventures. However, the use of pro rata information has certain limitations and is not representative of our operations and accounts as presented in accordance with GAAP. Accordingly, pro rata information should be used with caution and in conjunction with the GAAP data presented herein and in our reports filed with the SEC.
| | | | | |
| Table of Contents | Page Number |
| Financial Highlights | 1 |
| Operating Results | 2 |
| Operating Results of Unconsolidated Properties | 3 |
| Funds From Operations | 4 |
| Consolidated Balance Sheets | 5 |
| Balance Sheets of Unconsolidated Joint Venture Entities | 6 |
| Portfolio Data by State | 7-8 |
| Same Store Comparison - Consolidated | 9-10 |
| Same Store Comparison - Unconsolidated | 11-12 |
| Portfolio Data Combined | 13 |
| |
| Acquisitions and Dispositions | 14 |
| Value-Add Information and Capital Expenditures | 15 |
| Debt Analysis | 16 |
| Non-GAAP Financial Measures, Definitions, and Reconciliations | 17-21 |
| Portfolio Table | 22 |
BRT Apartments Corp. (NYSE: BRT)
Financial Highlights
_________________________________________________________________________________________________________
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | As at June 30, | | | |
| | | 2021 | | 2020 | | | | | |
| Market capitalization (thousands) | | $ | 314,773 | | | $ | 185,844 | | | | | | |
| Shares outstanding (thousands) | | 18,153 | | | 17,176 | | | | | | |
| Closing share price | | $ | 17.34 | | | $ | 10.82 | | | | | | |
| Quarterly dividend declared per share | | $ | 0.22 | | | $ | 0.22 | | | | | | |
| | | | | | | | | | |
| Multi-family properties owned | | 37 | | 39 | | | | | |
| Units | | 10,562 | (1) | 11,042 | (1) | | | | |
| Average occupancy (2) | | 95.2 | % | 93.1 | % | | | | |
| Average monthly rental revenue per occupied unit (2) | | $ | 1,129 | | | $ | 1,087 | | | | | | |
| | | | | | | | | | |
| | | Quarter ended June 30, | | | |
| Per share data | | | 2021
(Unaudited) | | 2020
(Unaudited) | | | | | |
| Income (loss) per share basic and diluted | | $ | 0.34 | | | $ | (0.25) | | | | | | |
| | | | | | | | | |
| FFO per diluted share of common stock (3) | | 0.29 | | | 0.24 | | | | | | |
| AFFO per diluted share of common stock (3) | | 0.31 | | | 0.27 | | | | | | |
| | | | | | | | | | |
| | | As at June 30, | | | | | |
| | | 2021 | | 2020 | | | | | |
| Debt/Enterprise Value (4) | | 64 | % | | 76 | % | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
(1) For 2021, includes 1,608 units owned by consolidated subsidiaries and 8,954 units owned by unconsolidated subsidiaries.For 2020, includes 1,880 units owned by consolidated subsidiaries and 9,162 units owned by unconsolidated subsidiaries. Unconsolidated for 2020 includes 741 units in lease-up.
(2) For the period presented, average reflects stabilized properties and includes consolidated and unconsolidated assets.
See definition of stabilized properties under "Non-GAAP Financial Measures and Definitions."
(3) See the reconciliation of Funds From Operations, or FFO, and Adjusted Funds From Operations, or AFFO, to net income,
as calculated in accordance with GAAP, and the definitions of such terms under "Non-GAAP Financial Measures and Definitions."
(4) Enterprise Value is equal to debt plus market capitalization less cash and cash equivalents. Debt is equal to 100% of the debt at the consolidated properties and BRT's pro rata share of debt at the unconsolidated joint ventures,
BRT Apartments Corp. (NYSE: BRT)
Operating Results
(dollars in thousands, except share and per share data)
_____________________________________________________________________________________________________________________
| | | | | | | | | | | | | | | | | | | | | | | |
| Three Months Ended June 30, | | Six Months Ended June 30, |
| 2021 | | 2020 | | 2021 | | 2020 |
| Revenues: | | | | | | | |
| Rental and other revenue from real estate properties | $ | 6,958 | | | $ | 6,657 | | | $ | 14,053 | | | $ | 13,402 | |
| Other income | 3 | | | 159 | | | 7 | | | 338 | |
| Total revenues | 6,961 | | | 6,816 | | | 14,060 | | | 13,740 | |
| Expenses: | | | | | | | |
| | | | | | | |
| Real estate operating expenses | 3,166 | | | 3,004 | | | 6,283 | | | 6,062 | |
| Interest expense | 1,609 | | | 1,809 | | | 3,269 | | | 3,669 | |
| General and administrative | 3,154 | | | 2,957 | | | 6,268 | | | 6,324 | |
| Impairment charge | 520 | | | — | | | 520 | | | — | |
| Depreciation | 1,416 | | | 1,809 | | | 2,953 | | | 3,370 | |
| Total expenses | 9,865 | | | 9,579 | | | 19,293 | | | 19,425 | |
| Total revenues less total expenses | (2,904) | | | (2,763) | | | (5,233) | | | (5,685) | |
| Equity in loss of unconsolidated joint ventures | (492) | | | (1,387) | | | (1,837) | | | (3,202) | |
| Gain on sale of real estate | 7,279 | | | — | | | 7,279 | | | — | |
| Gain on sale of partnership interest | 2,244 | | | — | | | 2,244 | | | — | |
| | | | | | | |
| | | | | | | |
| Income (loss) from continuing operations | 6,127 | | | (4,150) | | | 2,453 | | | (8,887) | |
| Income tax provision | 67 | | | 65 | | | 124 | | | 127 | |
| Net income (loss) from continuing operations, net of taxes | 6,060 | | | (4,215) | | | 2,329 | | | (9,014) | |
| Net income attributable to non-controlling interests | (33) | | | (31) | | | (67) | | | (63) | |
| Net income (loss) attributable to common stockholders | $ | 6,027 | | | $ | (4,246) | | | $ | 2,262 | | | $ | (9,077) | |
| | | | | | | |
| Weighted average number of shares of common stock outstanding: | | | | | | | |
| Basic and diluted | 17,720,488 | | | 17,176,401 | | | 17,520,963 | | | 17,054,327 | |
| | | | | | | |
| | | | | | | |
| Per share amounts attributable to common stockholders: | | | | | | | |
| Basic and diluted | $ | 0.34 | | | $ | (0.25) | | | $ | 0.13 | | | $ | (0.53) | |
| | | | | | | |
BRT Apartments Corp. (NYSE: BRT)
Operating Results of Unconsolidated Properties
(dollars in thousands, except per share data)
_____________________________________________________________________________________________________________________
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Three Months Ended June 30, | | Six Months Ended June 30, |
| | 2021 | | 2020 | | 2021 | | 2020 |
| Revenues: | | | | | | | | |
| Rental and other revenue | | $ | 33,005 | | | $ | 31,542 | | | $ | 65,677 | | | $ | 62,385 | |
| Total revenues | | 33,005 | | | 31,542 | | | 65,677 | | | 62,385 | |
| | | | | | | | |
| Expenses: | | | | | | | | |
| Real estate operating expenses | | 15,233 | | | 14,674 | | | 30,936 | | | 29,206 | |
| Interest expense | | 8,472 | | | 8,766 | | | 16,994 | | | 17,523 | |
| Depreciation | | 9,791 | | | 10,417 | | | 20,176 | | | 20,773 | |
| Total expenses | | 33,496 | | | 33,857 | | | 68,106 | | | 67,502 | |
| Total revenues less total expenses | | (491) | | | (2,315) | | | (2,429) | | | (5,117) | |
| Equity in earnings | | 5 | | | 9 | | | 14 | | | 17 | |
| Impairment charges | | (490) | | | — | | | (2,813) | | | — | |
| | | | | | | | |
| | | | | | | | |
| Insurance recoveries | | 490 | | | — | | | 2,813 | | | — | |
| Gain on insurance recoveries | | — | | | 338 | | | — | | | 338 | |
| Net loss from joint ventures | | $ | (486) | | | $ | (1,968) | | | $ | (2,415) | | | $ | (4,762) | |
| | | | | | | | |
| BRT's equity in loss from joint ventures | | $ | (492) | | | $ | (1,387) | | | $ | (1,837) | | | $ | (3,202) | |
BRT Apartments Corp. (NYSE: BRT)
Funds from Operations
(dollars in thousands, except per share data)
_____________________________________________________________________________________________________________________
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Three Months Ended June 30, | | Six Months Ended June 30, |
| | 2021 | | 2020 | | 2021 | | 2020 |
| GAAP Net income (loss) attributable to common stockholders | | $ | 6,027 | | | $ | (4,246) | | | $ | 2,262 | | | $ | (9,077) | |
| Add: depreciation of properties | | 1,416 | | | 1,809 | | | 2,953 | | | 3,370 | |
| Add: our share of depreciation in unconsolidated joint ventures | | 6,276 | | | 6,627 | | | 12,875 | | | 13,199 | |
| Add: Impairment charge | | 520 | | | — | | | 520 | | | — | |
| Add: our share of impairment charge in unconsolidated joint ventures | | 348 | | | — | | | 2,010 | | | — | |
| | | | | | | | |
| Deduct: gain on sale of real estate and partnership interest | | (9,523) | | | — | | | (9,523) | | | — | |
| Adjustments for non-controlling interests | | (4) | | | (4) | | | (8) | | | (8) | |
| NAREIT Funds from operations attributable to common stockholders | | 5,060 | | | 4,186 | | | 11,089 | | | 7,484 | |
| | | | | | | | |
| Adjustments for: straight-line rent accruals | | (10) | | | (10) | | | (20) | | | (20) | |
| | | | | | | | |
| | | | | | | | |
| Add: amortization of restricted stock and restricted stock units | | 569 | | | 461 | | | 1,107 | | | 899 | |
| Add: amortization of deferred borrowing costs | | 73 | | | 80 | | | 153 | | | 160 | |
| Add: our share of deferred mortgage costs from unconsolidated joint venture properties | | 143 | | | 163 | | | 291 | | | 323 | |
| Less: our share of insurance recovery from unconsolidated joint ventures | | (348) | | | — | | | (2,010) | | | — | |
| Less: our share of gain on insurance proceeds from unconsolidated joint venture | | — | | | (169) | | | — | | | (169) | |
| Adjustments for non-controlling interests | | 2 | | | 1 | | | 4 | | | 3 | |
| Adjusted funds from operations attributable to common stockholders | | $ | 5,489 | | | $ | 4,712 | | | $ | 10,614 | | | $ | 8,680 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Three Months Ended June 30, | | Six Months Ended June 30, |
| | 2021 | | 2020 | | 2021 | | 2020 |
| GAAP Net income (loss) attributable to common stockholders | | $ | 0.34 | | | $ | (0.25) | | | $ | 0.13 | | | $ | (0.53) | |
| Add: depreciation of properties | | 0.09 | | | 0.10 | | | 0.17 | | | 0.20 | |
| Add: our share of depreciation in unconsolidated joint ventures | | 0.35 | | | 0.39 | | | 0.73 | | | 0.77 | |
| Add: Impairment charge | | 0.03 | | | — | | | 0.03 | | | — | |
| Add: our share of impairment charge in unconsolidated joint venture | | 0.02 | | | — | | | 0.11 | | | — | |
| | | | | | | | |
| Deduct: gain on sale of real estate | | (0.54) | | | — | | | (0.54) | | | — | |
| Adjustment for non-controlling interests | | — | | | — | | | — | | | — | |
| NAREIT Funds from operations per diluted common share | | 0.29 | | | 0.24 | | | 0.63 | | | 0.44 | |
| | | | | | | | |
| Adjustments for: straight line rent accruals | | — | | | — | | | — | | | — | |
| | | | | | | | |
| | | | | | | | |
| Add: amortization of restricted stock and restricted stock units | | 0.03 | | | 0.03 | | | 0.06 | | | 0.05 | |
| Add: amortization of deferred borrowing costs | | — | | | — | | | 0.01 | | | 0.01 | |
| Add: our share of deferred mortgage costs from unconsolidated joint venture properties | | 0.01 | | | 0.01 | | | 0.02 | | | 0.02 | |
| Less: our share of insurance recovery from unconsolidated joint ventures | | (0.02) | | | — | | | (0.11) | | | — | |
| Less: our share of gain on insurance proceeds from unconsolidated joint venture | | — | | | (0.01) | | | — | | | (0.01) | |
| Adjustments for non-controlling interests | | — | | | — | | | — | | | — | |
| Adjusted funds from operations per diluted common share | | $ | 0.31 | | | $ | 0.27 | | | $ | 0.61 | | | $ | 0.51 | |
BRT Apartments Corp. (NYSE: BRT)
Consolidated Balance Sheets
(amounts in thousands, except per share amounts)
_____________________________________________________________________________________________________________________
| | | | | | | | | | | |
| June 30, 2021
(unaudited) | | December 31, 2020 |
| ASSETS | | | |
| Real estate properties, net of accumulated depreciation | $ | 140,991 | | | $ | 160,192 | |
| Investments in unconsolidated joint ventures | 159,799 | | | 169,474 | |
| | | |
| Cash and cash equivalents | 34,666 | | | 19,885 | |
| Restricted cash | 7,932 | | | 8,800 | |
| Other assets | 7,851 | | | 7,390 | |
| | | |
| Total Assets | $ | 351,239 | | | $ | 365,741 | |
| | | |
| LIABILITIES AND EQUITY | | | |
| Liabilities: | | | |
| Mortgages payable, net of deferred costs | $ | 114,745 | | | $ | 130,434 | |
| Junior subordinated notes, net of deferred costs | 37,093 | | | 37,083 | |
| | | |
| Accounts payable and accrued liabilities | 18,936 | | | 20,536 | |
| Total Liabilities | 170,774 | | | 188,053 | |
| | | |
| Commitments and contingencies | | | |
| Equity: | | | |
| BRT Apartments Corp. stockholders' equity: | | | |
| Preferred shares $.01 par value 2,000 shares authorized, none issued | — | | | — | |
| Common stock, $.01 par value, 300,000 shares authorized; | | | |
| 16,820 and 16,432 shares outstanding | 172 | | | 164 | |
| Additional paid-in capital | 254,053 | | | 245,605 | |
| Accumulated other comprehensive loss | (11) | | | (19) | |
| Accumulated deficit | (73,734) | | | (67,978) | |
| Total BRT Apartments Corp. stockholders’ equity | 180,480 | | | 177,772 | |
| Non-controlling interests | (15) | | | (84) | |
| Total Equity | 180,465 | | | 177,688 | |
| Total Liabilities and Equity | $ | 351,239 | | | $ | 365,741 | |
BRT Apartments Corp. (NYSE: BRT)
Balance Sheet of Unconsolidated Joint Venture Entities
(amounts in thousands, except per share amounts)
_____________________________________________________________________________________________________________________
At June 30, 2021, the Company held interests in unconsolidated joint ventures that own 30 multi-family properties (the "Unconsolidated Properties"). The condensed balance sheet below present information regarding such properties (dollars in thousands):
| | | | | | | | |
| | June 30, 2021
(unaudited) |
| ASSETS | | |
| Real estate properties, net of accumulated depreciation of $142,413 | | $ | 896,944 | |
| Cash and cash equivalents | | 15,249 | |
| Other assets | | 32,116 | |
| Real estate properties held for sale | | 139,711 | |
| Total Assets | | $ | 1,084,020 | |
| | |
| LIABILITIES AND EQUITY | | |
| Liabilities: | | |
| Mortgages payable, net of deferred costs of $5,311 | | $ | 814,067 | |
| Accounts payable and accrued liabilities | | 20,108 | |
| Total Liabilities | | 834,175 | |
| Commitments and contingencies | | |
| Equity: | | |
| Total unconsolidated joint venture equity | | 249,845 | |
| Total Liabilities and Equity | | $ | 1,084,020 | |
| | |
| BRT's interest in joint venture equity | | $ | 159,799 | |
| | |
| Unconsolidated Mortgages Payable: | | |
| BRT Share | | $ | 516,852 | |
| Partner Share | | 297,215 | |
| Total | | $ | 814,067 | |
BRT Apartments Corp. (NYSE: BRT)
Portfolio Data by State
Quarter ended June 30, 2021
(dollars in thousands, except monthly rent amounts)
_____________________________________________________________________________________________________________________
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Consolidated | | | | | | | | | | |
| | Units | | Revenues | | Property Operating Expenses | | NOI (1) | | % of NOI Contribution | | Average Occupancy | | Average Rent per Occ. Unit |
| Texas | | 192 | | $672 | | $347 | | $325 | | 9% | | 96.4% | | $1,020 |
| Georgia | | 448 | | 1,679 | | 764 | | 915 | | 24% | | 98.1% | | 1,115 |
| Florida | | 276 | | 1,112 | | 451 | | 661 | | 17% | | 98.2% | | 1,219 |
| Ohio | | 264 | | 803 | | 345 | | 458 | | 12% | | 98.5% | | 931 |
| Virginia | | 220 | | 1,053 | | 346 | | 707 | | 19% | | 99.2% | | 1,440 |
| South Carolina | | 208 | | 839 | | 426 | | 413 | | 11% | | 97.1% | | 1,194 |
| Other (3) | | — | | 800 | | 487 | | 313 | | 8% | | N/A | | N/A |
| Current Portfolio Totals | | 1,608 | | $6,958 | | $3,166 | | $3,792 | | 100% | | 98.0% | | $1,147 |
|
| | | | | | | | | | | | | | |
Unconsolidated (Pro-Rata Share) (1) | | | | | | | | | | |
| | Units | | Revenues | | Property Operating Expenses | | NOI (1) | | % of NOI Contribution | | Average Occupancy
(2) | | Average Rent per Occ. Unit
(2) |
| Texas | | 2,561 | | $5,353 | | $2,777 | | $2,576 | | 23% | | 93.4% | | $1,128 |
| South Carolina | | 1,183 | | 2,416 | | 1,112 | | 1,304 | | 12% | | 92.3% | | 1,173 |
| Georgia | | 1,097 | | 2,598 | | 1,130 | | 1,468 | | 13% | | 97.1% | | 1,159 |
| Florida | | 764 | | 1,714 | | 764 | | 950 | | 8% | | 96.4% | | 1,111 |
| Alabama | | 940 | | 2,462 | | 1,082 | | 1,380 | | 12% | | 96.5% | | 977 |
| Mississippi | | 776 | | 1,790 | | 658 | | 1,132 | | 10% | | 98.3% | | 1,040 |
| Tennessee | | 702 | | 1,818 | | 840 | | 978 | | 9% | | 96.0% | | 1,221 |
| North Carolina | | 576 | | 1,519 | | 710 | | 809 | | 7% | | 94.8% | | 1,062 |
| Missouri | | 355 | | 1,229 | | 620 | | 609 | | 5% | | 88.4% | | 1,394 |
| Other (3) | | — | | 113 | | 69 | | 44 | | 0% | | N/A | | N/A |
| Current Portfolio Totals | | 8,954 | | $21,012 | | $9,762 | | $11,250 | | 100% | | 94.7% | | $1,125 |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
_________________________________________________________________________________
(1) See the reconciliation of NOI to net income, as calculated in accordance with GAAP, and the definition of NOI and pro-rata share under "Non-GAAP Financial Measures and Definitions."
(2) Excludes properties that were sold or not stabilized for the full period presented.
(3) Includes legacy assets and properties sold during the period presented.
BRT Apartments Corp. (NYSE: BRT)
Portfolio Data by State
Six months ended June 30, 2021
(dollars in thousands, except monthly rent amounts)
____________________________________________________________________________________________________________________
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Consolidated | | | | | | | | | | |
| | Units | | Revenues | | Property Operating Expenses | | NOI (1) | | % of NOI Contribution | | Average Occupancy
(2) | | Average Rent per Occ. Unit
(2) |
| Texas | | 192 | | $1,326 | | $686 | | $640 | | 8% | | 96.1% | | $1,020 |
| Georgia | | 448 | | 3,299 | | 1,489 | | 1,810 | | 23% | | 97.4% | | 1,109 |
| Florida | | 276 | | 2,189 | | 853 | | 1,336 | | 17% | | 98.1% | | 1,205 |
| Ohio | | 264 | | 1,582 | | 666 | | 916 | | 12% | | 98.3% | | 926 |
| Virginia | | 220 | | 2,090 | | 689 | | 1,401 | | 18% | | 98.9% | | 1,428 |
| South Carolina | | 208 | | 1,653 | | 831 | | 822 | | 11% | | 95.6% | | 1,189 |
| Other (3) | | — | | 1,914 | | 1,069 | | 845 | | 6% | | N/A | | N/A |
| Current Portfolio Totals | | 1,608 | | $14,053 | | $6,283 | | $7,770 | | 100% | | 97.5% | | $1,139 |
|
| | | | | | | | | | | | | | |
Unconsolidated (Pro-Rata Share) (1) | | | | | | | | | | |
| | Units | | Revenues | | Property Operating Expenses | | NOI (1) | | % of NOI Contribution | | Average Occupancy
(2) | | Average Rent per Occ. Unit
(2) |
| Texas | | 2,561 | | $10,666 | | $5,560 | | $5,106 | | 23% | | 92.8% | | $1,118 |
| South Carolina | | 1,183 | | 4,750 | | 2,299 | | 2,451 | | 11% | | 93.2% | | 1,109 |
| Georgia | | 1,097 | | 5,112 | | 2,273 | | 2,839 | | 13% | | 96.4% | | 1,147 |
| Florida | | 764 | | 3,392 | | 1,498 | | 1,894 | | 9% | | 95.3% | | 1,114 |
| Alabama | | 940 | | 4,874 | | 2,137 | | 2,737 | | 12% | | 97.1% | | 978 |
| Mississippi | | 776 | | 3,300 | | 1,228 | | 2,072 | | 9% | | 98.2% | | 1,031 |
| Tennessee | | 702 | | 3,579 | | 1,709 | | 1,870 | | 9% | | 97.2% | | 1,177 |
| North Carolina | | 576 | | 2,965 | | 1,385 | | 1,580 | | 7% | | 94.8% | | 1,067 |
| Missouri | | 355 | | 2,421 | | 1,284 | | 1,137 | | 5% | | 89.3% | | 1,394 |
| Other (3) | | — | | 642 | | 374 | | 268 | | 6% | | N/A | | N/A |
| Current Portfolio Totals | | 8,954 | | $41,701 | | $19,747 | | $21,954 | | 100% | | 94.7% | | $1,105 |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
_________________________________________________________________________________
(1) See the reconciliation of NOI to net income, as calculated in accordance with GAAP, and the definition of NOI and pro-rata share under "Non-GAAP Financial Measures and Definitions."
(2) Excludes properties that were sold or not stabilized for the full period presented.
(3) Includes legacy assets and properties sold during the period presented.
BRT Apartments Corp. (NYSE: BRT)
Consolidated Same Store Comparisons
Quarters ended June 30, 2021 and 2020
(dollars in thousands, except monthly rent amounts)
_____________________________________________________________________________________________________________________
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | Revenues | | Property Operating Expenses | | NOI |
| | Units | | 2021 | | 2020 | | % Change | | 2021 | | 2020 | | % Change | | 2021 | | 2020 | | % Change |
| Georgia | | 448 | | $1,679 | | $1,559 | | 7.7 | % | | $764 | | $628 | | 21.7 | % | | $915 | | $931 | | (1.7) | % |
| Florida | | 276 | | 1,112 | | 939 | | 18.4 | % | | 451 | | 394 | | 14.5 | % | | 661 | | 545 | | 21.3 | % |
| Texas | | 192 | | 672 | | 602 | | 11.6 | % | | 347 | | 348 | | (0.3) | % | | 325 | | 254 | | 28.0 | % |
| Ohio | | 264 | | 803 | | 731 | | 9.8 | % | | 345 | | 331 | | 4.2 | % | | 458 | | 400 | | 14.5 | % |
| Virginia | | 220 | | 1,053 | | 982 | | 7.2 | % | | 346 | | 393 | | (12.0) | % | | 707 | | 589 | | 20.0 | % |
| South Carolina | | 208 | | 839 | | 793 | | 5.8 | % | | 426 | | 419 | | 1.7 | % | | 413 | | 374 | | 10.4 | % |
| Totals | | 1,608 | | $6,158 | | $5,606 | | 9.8 | % | | $2,679 | | $2,513 | | 6.6 | % | | $3,479 | | $3,093 | | 12.5 | % |
| | | | | | | | | | | | | | | | | 0 | | | |
| | | | Weighted Average Occupancy | | Weighted Average Monthly Rent per Occupied Unit | | | | | | |
| | | | 2021 | | 2020 | | % Change | | 2021 | | 2020 | | % Change | | | | | | |
| Georgia | | | | 98.1 | % | | 95.8 | % | | 2.4 | % | | $1,115 | | $1,082 | | 3.0 | % | | | | | | |
| Florida | | | | 98.2 | % | | 92.2 | % | | 6.5 | % | | 1,219 | | 1,095 | | 11.3 | % | | | | | | |
| Texas | | | | 96.4 | % | | 91.2 | % | | 5.7 | % | | 1,020 | | 1,001 | | 1.9 | % | | | | | | |
| Ohio | | | | 98.5 | % | | 93.1 | % | | 5.8 | % | | 931 | | 917 | | 1.5 | % | | | | | | |
| Virginia | | | | 99.2 | % | | 94.9 | % | | 4.5 | % | | 1,440 | | 1,420 | | 1.4 | % | | | | | | |
| South Carolina | | | | 97.1 | % | | 93.0 | % | | 4.4 | % | | 1,194 | | 1,172 | | 1.9 | % | | | | | | |
| Weighted Average | | | | 98.0 | % | | 93.7 | % | | 4.6 | % | | $1,147 | | $1,106 | | 3.7 | % | | | | | | |
_______________________________
See definition of Same Store under "Non-GAAP Financial Measures and Definitions"
BRT Apartments Corp. (NYSE: BRT)
Consolidated Same Store Comparisons
Six months ended June 30, 2021 and 2020
(dollars in thousands, except monthly rent amounts)
____________________________________________________________________________________________________________________
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | Revenues | | Property Operating Expenses | | NOI |
| | Units | | 2021 | | 2020 | | % Change | | 2021 | | 2020 | | % Change | | 2021 | | 2020 | | % Change |
| Georgia | | 448 | | $3,299 | | $3,114 | | 5.9 | % | | $1,489 | | $1,212 | | 22.9 | % | | $1,810 | | $1,902 | | (4.8) | % |
| Florida | | 276 | | 2,189 | | 1,888 | | 15.9 | % | | 853 | | 799 | | 6.8 | % | | 1,336 | | 1,089 | | 22.7 | % |
| Texas | | 192 | | 1,326 | | 1,242 | | 6.8 | % | | 686 | | 672 | | 2.1 | % | | 640 | | 570 | | 12.3 | % |
| Ohio | | 264 | | 1,582 | | 1,487 | | 6.4 | % | | 666 | | 679 | | (1.9) | % | | 916 | | 808 | | 13.4 | % |
| Virginia | | 220 | | 2,090 | | 1,948 | | 7.3 | % | | 689 | | 749 | | (8.0) | % | | 1,401 | | 1,199 | | 16.8 | % |
| South Carolina | | 208 | | 1,653 | | 1,594 | | 3.7 | % | | 831 | | 857 | | (3.0) | % | | 822 | | 737 | | 11.5 | % |
| Totals | | 1,608 | | $12,139 | | $11,273 | | 7.7 | % | | $5,214 | | $4,968 | | 5.0 | % | | $6,925 | | $6,305 | | 9.8 | % |
| | | | | | | | | | | | | | | | | | | | |
| | | | Weighted Average Occupancy | | Weighted Average Monthly Rent per Occupied Unit | | | | | | |
| | | | 2021 | | 2020 | | % Change | | 2021 | | 2020 | | % Change | | | | | | |
| Georgia | | | | 97.4 | % | | 96.0 | % | | 1.5 | % | | $1,109 | | $1,079 | | 2.8 | % | | | | | | |
| Florida | | | | 98.1 | % | | 92.7 | % | | 5.8 | % | | 1,205 | | 1,097 | | 9.8 | % | | | | | | |
| Texas | | | | 96.1 | % | | 91.1 | % | | 5.5 | % | | 1,020 | | 1,039 | | (1.8) | % | | | | | | |
| Ohio | | | | 98.3 | % | | 94.0 | % | | 4.6 | % | | 926 | | 922 | | 0.4 | % | | | | | | |
| Virginia | | | | 98.9 | % | | 94.2 | % | | 5.0 | % | | 1,428 | | 1,406 | | 1.6 | % | | | | | | |
| South Carolina | | | | 95.6 | % | | 92.9 | % | | 2.9 | % | | 1,189 | | 1,171 | | 1.5 | % | | | | | | |
| Weighted Average | | | | 97.5 | % | | 93.9 | % | | 3.8 | % | | $1,139 | | $1,108 | | 2.8 | % | | | | | | |
_______________________________
See definition of Same Store under "Non-GAAP Financial Measures and Definitions"
BRT Apartments Corp. (NYSE: BRT)
Unconsolidated Same Store Comparisons
Quarters ended June 30, 2021 and 2020
BRT Pro-rata Share
(dollars in thousands, except monthly rent amounts)
________________________________________________________________________________________
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | Revenues | | Property Operating Expenses | | NOI |
| | Units | | 2021 | | 2020 | | % Change | | 2021 | | 2020 | | % Change | | 2021 | | 2020 | | % Change |
| Texas | | 2,561 | | $5,353 | | $5,126 | | 4.4 | % | | $2,777 | | $2,707 | | 2.6 | % | | $2,576 | | $2,419 | | 6.5 | % |
| Georgia | | 1,097 | | 2,598 | | 2,352 | | 10.5 | % | | 1,131 | | 1,168 | | (3.2) | % | | 1,467 | | 1,184 | | 23.9 | % |
| Florida | | 764 | | 1,714 | | 1,619 | | 5.9 | % | | 764 | | 675 | | 13.2 | % | | 950 | | 944 | | 0.6 | % |
| South Carolina | | 1,183 | | 2,416 | | 2,241 | | 7.8 | % | | 1,112 | | 1,122 | | (0.9) | % | | 1,304 | | 1,119 | | 16.5 | % |
| Mississippi | | 776 | | 1,539 | | 1,414 | | 8.8 | % | | 568 | | 521 | | 9.0 | % | | 971 | | 893 | | 8.7 | % |
| Alabama | | 940 | | 2,462 | | 2,260 | | 8.9 | % | | 1,082 | | 985 | | 9.8 | % | | 1,380 | | 1,275 | | 8.2 | % |
| Missouri | | 355 | | 1,230 | | 1,305 | | (5.7) | % | | 622 | | 585 | | 6.3 | % | | 608 | | 720 | | (15.6) | % |
| North Carolina | | 576 | | 1,518 | | 1,445 | | 5.1 | % | | 710 | | 575 | | 23.5 | % | | 808 | | 870 | | (7.1) | % |
| Tennessee | | 300 | | 890 | | 874 | | 1.8 | % | | 386 | | 322 | | 19.9 | % | | 504 | | 552 | | (8.7) | % |
| Totals | | 8,552 | | $19,720 | | $18,636 | | 5.8 | % | | $9,152 | | $8,660 | | 5.7 | % | | $10,568 | | $9,976 | | 5.9 | % |
| | | | | | | | | | | | | | | | | | | | |
| | | | Weighted Average Occupancy | | Weighted Average Monthly Rent per Occupied Unit | | | | | | |
| | | | 2021 | | 2020 | | % Change | | 2021 | | 2020 | | % Change | | | | | | |
| Texas | | | | 93.4 | % | | 90.5 | % | | 3.2 | % | | $1,128 | | $1,119 | | 0.8 | % | | | | | | |
| Georgia | | | | 97.1 | % | | 92.3 | % | | 5.2 | % | | 1,159 | | 1,109 | | 4.5 | % | | | | | | |
| Florida | | | | 96.4 | % | | 93.8 | % | | 2.8 | % | | 1,111 | | 1,110 | | 0.1 | % | | | | | | |
| South Carolina | | | | 93.8 | % | | 89.9 | % | | 4.3 | % | | 1,107 | | 1,108 | | (0.1) | % | | | | | | |
| Mississippi | | | | 98.3 | % | | 96.9 | % | | 1.4 | % | | 1,040 | | 985 | | 5.6 | % | | | | | | |
| Alabama | | | | 96.5 | % | | 96.4 | % | | 0.1 | % | | 977 | | 905 | | 8.0 | % | | | | | | |
| Missouri | | | | 90.2 | % | | 96.3 | % | | (6.3) | % | | 1,392 | | 1,498 | | (7.1) | % | | | | | | |
| North Carolina | | | | 96.5 | % | | 93.6 | % | | 3.1 | % | | 1,072 | | 1,058 | | 1.3 | % | | | | | | |
| Tennessee | | | | 97.5 | % | | 95.3 | % | | 2.3 | % | | 1,176 | | 1,194 | | (1.5) | % | | | | | | |
| Weighted Average | | | | 95.2 | % | | 92.9 | % | | 2.5 | % | | $1,111 | | $1,093 | | 1.6 | % | | | | | | |
________________________________
See definition of Same Store under "Non-GAAP Financial Measures and Definitions"
BRT Apartments Corp. (NYSE: BRT)
Unconsolidated Same Store Comparisons
Six months ended June 30, 2021 and 2020
BRT Pro-rata Share
(dollars in thousands, except monthly rent amounts)
_______________________________________________________________________________________
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | Revenues | | Property Operating Expenses | | NOI |
| | Units | | 2021 | | 2020 | | % Change | | 2021 | | 2020 | | % Change | | 2021 | | 2020 | | % Change |
| Texas | | 2,561 | | $10,666 | | $10,362 | | 2.9 | % | | $5,560 | | $5,424 | | 2.5 | % | | $5,106 | | $4,938 | | 3.4 | % |
| Georgia | | 1,097 | | 5,112 | | 4,689 | | 9.0 | % | | 2,274 | | 2,302 | | (1.2) | % | | 2,838 | | 2,387 | | 18.9 | % |
| Florida | | 764 | | 3,392 | | 3,247 | | 4.5 | % | | 1,498 | | 1,403 | | 6.8 | % | | 1,894 | | 1,844 | | 2.7 | % |
| South Carolina | | 844 | | 3,561 | | 3,314 | | 7.5 | % | | 1,867 | | 1,762 | | 6.0 | % | | 1,694 | | 1,552 | | 9.1 | % |
| Mississippi | | 776 | | 3,049 | | 2,832 | | 7.7 | % | | 1,143 | | 1,028 | | 11.2 | % | | 1,906 | | 1,804 | | 5.7 | % |
| Alabama | | 1,031 | | 4,874 | | 4,523 | | 7.8 | % | | 2,137 | | 1,969 | | 8.5 | % | | 2,737 | | 2,554 | | 7.2 | % |
| Missouri | | 355 | | 2,421 | | 2,623 | | (7.7) | % | | 1,284 | | 1,175 | | 9.3 | % | | 1,137 | | 1,448 | | (21.5) | % |
| Tennessee | | 300 | | 1,770 | | 1,762 | | 0.5 | % | | 778 | | 620 | | 25.5 | % | | 992 | | 1,142 | | (13.1) | % |
| North Carolina | | 312 | | 1,687 | | 1,575 | | 7.1 | % | | 757 | | 690 | | 9.7 | % | | 930 | | 885 | | 5.1 | % |
| Totals | | 8,040 | | $36,532 | | $34,927 | | 4.6 | % | | $17,298 | | $16,373 | | 5.6 | % | | $19,234 | | $18,554 | | 3.7 | % |
| | | | | | | | | | | | | | | | | | | | |
| | | | Weighted Average Occupancy | | Weighted Average Monthly Rent per Occupied Unit | | | | | | |
| | | | 2021 | | 2020 | | % Change | | 2021 | | 2020 | | % Change | | | | | | |
| Texas | | | | 92.8 | % | | 91.2 | % | | 1.8 | % | | $1,118 | | $1,118 | | 0.0 | % | | | | | | |
| Georgia | | | | 96.4 | % | | 91.8 | % | | 5.0 | % | | 1,147 | | 1,108 | | 3.5 | % | | | | | | |
| Florida | | | | 95.3 | % | | 94.5 | % | | 0.8 | % | | 1,114 | | 1,100 | | 1.3 | % | | | | | | |
| South Carolina | | | | 93.2 | % | | 89.7 | % | | 3.9 | % | | 1,109 | | 1,111 | | (0.2) | % | | | | | | |
| Mississippi | | | | 98.2 | % | | 96.2 | % | | 2.1 | % | | 1,031 | | 982 | | 5.0 | % | | | | | | |
| Alabama | | | | 97.1 | % | | 96.4 | % | | 0.7 | % | | 969 | | 904 | | 7.2 | % | | | | | | |
| Missouri | | | | 89.3 | % | | 96.5 | % | | (7.5) | % | | 1,394 | | 1,483 | | (6.0) | % | | | | | | |
| Tennessee | | | | 97.2 | % | | 96.5 | % | | 0.7 | % | | 1,194 | | 1,147 | | 4.1 | % | | | | | | |
| North Carolina | | | | 95.6 | % | | 94.0 | % | | 1.7 | % | | 1,168 | | 1,102 | | 6.0 | % | | | | | | |
| Weighted Average | | | | 94.7 | % | | 93.1 | % | | 1.7 | % | | $1,110 | | $1,094 | | 1.5 | % | | | | | | |
________________________________
See definition of Same Store under "Non-GAAP Financial Measures and Definitions"
BRT Apartments Corp. (NYSE: BRT)
Portfolio Data Combined
(dollars in thousands, except monthly rent amounts)
________________________________________________________________________________________
Quarter Ended June 30, | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Portfolio | 2021 | | 2020 | | | | | | |
| Revenues | | Property Operating Expenses | | NOI | | Revenues | | Property Operating Expenses | | NOI | | | | | | |
| Consolidated | $6,958 | | $3,166 | | $3,726 | | $6,657 | | $3,004 | | $3,653 | | | | | | |
| Unconsolidated (1) | 21,012 | | 9,762 | | 11,250 | | 19,991 | | 9,324 | | 10,667 | | | | | | |
| Combined | $27,970 | | $12,928 | | $15,042 | | $26,648 | | $12,328 | | $14,320 | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| Same Store | | | | | | | | | | | | | | | | | |
| 2021 | | 2020 | | Variance |
| Revenues | | Property Operating Expenses | | NOI | | Revenues | | Property Operating Expenses | | NOI | | Revenues | | Property Operating Expenses | | NOI |
| Consolidated | $6,158 | | $2,679 | | $3,479 | | $5,606 | | $2,513 | | $3,093 | | 9.8 | % | | 6.6 | % | | 12.5 | % |
| Unconsolidated (1) | 19,720 | | 9,152 | | 10,568 | | 18,636 | | 8,660 | | 9,976 | | 5.8 | % | | 5.7 | % | | 5.9 | % |
| Combined | $25,878 | | $11,831 | | $14,047 | | $24,242 | | $11,173 | | $13,069 | | 6.7 | % | | 5.9 | % | | 7.5 | % |
| | | | | | | | | | | | | | | | | |
_____________________________________________________________
Six months ended June 30,
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Portfolio | 2021 | | 2020 | | | | | | |
| Revenues | | Property Operating Expenses | | NOI | | Revenues | | Property Operating Expenses | | NOI | | | | | | |
| Consolidated | $14,053 | | $6,283 | | $7,770 | | $13,402 | | $6,061 | | $7,341 | | | | | | |
| Unconsolidated (1) | 41,701 | | 19,747 | | 21,954 | | 39,482 | | 18,497 | | 20,985 | | | | | | |
| Combined | $55,754 | | $26,030 | | $29,724 | | $52,884 | | $24,558 | | $28,326 | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| Same Store | | | | | | | | | | | | | | | | | |
| 2021 | | 2020 | | Variance |
| Revenues | | Property Operating Expenses | | NOI | | Revenues | | Property Operating Expenses | | NOI | | Revenues | | Property Operating Expenses | | NOI |
| Consolidated | $12,139 | | $5,214 | | $6,925 | | $11,273 | | $4,968 | | $6,305 | | 7.7 | % | | 5.0 | % | | 9.8 | % |
| Unconsolidated (1) | 36,532 | | 17,298 | | 19,234 | | 34,927 | | 16,373 | | 18,554 | | 4.6 | % | | 5.6 | % | | 3.7 | % |
| Combined | $48,671 | | $22,512 | | $26,159 | | $46,200 | | $21,341 | | $24,859 | | 5.3 | % | | 5.5 | % | | 5.2 | % |
| | | | | | | | | | | | | | | | | |
_____________________________________________________________
(1) Unconsolidated amounts represent BRT's pro-rata share. See definition of pro-rata under "Non-GAAP Financial Measures and Definitions.".
BRT Apartments Corp. (NYSE: BRT)
Acquisitions and Dispositions
(dollars in thousands)
________________________________________________________________________________________
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Acquisitions for the six months ended June 30, 2021 | | | | | | |
| Location | | Purchase Date | | Units | | Purchase Price | | Acquisition Mortgage Debt | | Initial BRT Equity | | Ownership Percentage | | Capitalized Acquisition Costs |
| Southaven, MS (1) | | 5/4/2021 | | 0 | | $ | 6,000 | | | $ | — | | (1) | $ | — | | | 14.69 | % | | $ | — | |
| | | | | | | | | | | | | | |
| Dispositions for the six months ended June 30, 2021 | | | | | | | | |
| Location | | Sale Date | | No. of Units | | Sales Price | | Gain on Sale | | | | | | |
| Houston, TX (2) | | 5/26/2021 | | 272 | | $ | 24,500 | | | $ | 7,300 | | | | | | | |
| Daytona Beach, FL (3) | | 4/20/2021 | | 208 | | 7,500 | | | 2,200 | | | | | | | |
| | | | 480 | | $ | 32,000 | | | $ | 9,500 | | | | | | | |
| | | | | | | | | | | | | | |
| Dispositions subsequent to June 30, 2021 | | | | | | | | |
| Location | | Sale Date | | No. of Units | | Sales Price | | Gain on Sale | | BRT's Share of Gain on Sale | | Mortgage Prepayment Charge | | BRT Portion of Mortgage Prepayment Charge |
| Ocoee, FL | | 7/20/2021 | | 522 | | $ | 108,000 | | | $ | 39,000 | | | $ | 19,000 | | | $ | 8,660 | | | $ | 4,200 | |
| Lawrenceville, GA | | 7/28/2021 | | 586 | | 118,000 | | | 44,000 | | | 15,000 | | | — | | | — | |
| | | | 1108 | | $ | 226,000 | | | $ | 83,000 | | | $ | 34,000 | | | $ | 8,660 | | | $ | 4,200 | |
(1) Acquired 14.69% interest owned by the Joint Venture Partner, bringing the ownership to 74.69%
(2) Wholly owned property
(3) Sale of BRT's 80% ownership interest to the Joint Venture Partner
BRT Apartments Corp. (NYSE: BRT)
Value-Add Program and Capital Expenditures
Quarter ended June 30, 2021
________________________________________________________________________________________
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Value-Add Program | | | | | | | | |
| (Includes consolidated and unconsolidated amounts) | | | | | | | | |
| Units Rehabilitated (1) | | Estimated Rehab Costs (2) | | Estimated Rehab Costs Per unit | | Estimated Average Monthly Rent Increase (3) | | Estimated Annualized ROI (3) | | Estimated units available to be renovated (24 months) |
| 58 | | $369,000 | | $6,362 | | $178 | | 34% | | 650 |
| | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| (1) Refers to rehabilitated units with respect to which a new lease or renewal lease was entered into during the period. |
(2) Reflects rehab costs incurred during the current and prior periods with respect to units completed, in which a new
lease or renewal lease was entered into during the current period. | | |
(3) These results are not necessarily indicative of the results that would be generated if such improvements were made
across our portfolio of properties or at any particular property. Rents at a property may increase for reasons wholly
unrelated to property improvements, such as changes in demand for rental units in a particular market or
sub-market. Even if units are available to be renovated, the Company may decide not to renovate such units. | | |
| | | | | | | | | | | | | | | | | |
| Capital Expenditures | | | | | |
| (Includes consolidated and unconsolidated amounts) | | | | |
| Gross Capital Expenditures | | Less: JV Partner Share | | BRT Share of Capital Expenditures (4) |
| Estimated Recurring Capital Expenditures (1) | $ | 220,000 | | | $ | 49,867 | | | $ | 170,133 | |
| Estimated Non-Recurring Capital Expenditures (2) | 1,713,000 | | | 359,585 | | | 1,353,415 | |
| Total Capital Expenditures | $ | 1,933,000 | | | $ | 409,452 | | | $ | 1,523,548 | |
| | | | | |
| Replacements (operating expense) (3) | $ | 604,403 | | | $ | 184,121 | | | $ | 420,282 | |
| | | | | |
Estimated Recurring Capital Expenditures and
Replacements per unit | $ | 75 | | | $ | 22 | | | $ | 53 | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
(1) Recurring capital expenditures represent our estimate of expenditures incurred at the property to maintain the property's existing operations -
it excludes revenue enhancing projects. |
(2) Non-recurring capital expenditures represent our estimate of significant improvements to the common areas, property exteriors, or interior
units of the property, and revenue enhancing upgrades. |
| (3) Replacements are expensed as incurred at the property. |
| (4) Based on BRT's equity interest. |
BRT Apartments Corp. (NYSE: BRT)
Debt Analysis
As of June 30, 2021
(dollars in thousands)
____________________________________________________________________________________________________________________________________
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Consolidated | | | | | | | | | | |
Year | | Total Principal Payments | | Scheduled Amortization | | Principal Payments Due at Maturity | | Percent of Total Principal Payments Due At Maturity | | Weighted Average Interest Rate (1) |
| 2021 | | $ | 1,456 | | | $ | 1,456 | | | $ | — | | | $ | — | | | 0.00 | % |
| 2022 | | 62,543 | | | 1,924 | | | 60,619 | | | 61 | % | | 4.29 | % |
| 2023 | | 1,270 | | | 1,270 | | | — | | | — | | | — | |
| 2024 | | 1,316 | | | 1,316 | | | — | | | — | | | — | |
| 2025 | | 16,661 | | | 1,286 | | | 15,375 | | | 16 | % | | 4.42 | % |
| Thereafter | | 31,932 | | | 8,768 | | | 23,164 | | | 23 | % | | 3.77 | % |
| Total | | $ | 115,178 | | | $ | 16,020 | | | $ | 99,158 | | | 100 | % | | |
| | | | | | | | | | |
| Unconsolidated (BRT pro rata share) | | | | | | | | |
| Year | | Total Principal Payments | | Scheduled Amortization | | Principal Payments Due at Maturity | | Percent of Total Principal Payments Due At Maturity | | Weighted Average Interest Rate (1) |
| 2021 | | $ | 1,781 | | | $ | 1,781 | | | $ | — | | | — | | | — | |
| 2022 | | 48,228 | | | 4,769 | | | 43,459 | | | 9 | % | | 3.35 | % |
| 2023 | | 29,528 | | | 4,943 | | | 24,585 | | | 5 | % | | 4.12 | % |
| 2024 | | 5,722 | | | 5,722 | | | — | | | — | | | — | |
| 2025 | | 7,168 | | | 7,168 | | | — | | | — | | | 0.00 | % |
| Thereafter | | 424,425 | | | 28,445 | | | 395,980 | | | 85 | % | | 4.15 | % |
| Total | | $ | 516,852 | | | $ | 52,828 | | | $ | 464,024 | | | 100 | % | | |
| | | | | | | | | | |
| Combined | | | | | | | | | | |
| Year | | Total Principal Payments | | Scheduled Amortization | | Principal Payments Due at Maturity | | Percent of Total Principal Payments Due At Maturity | | Weighted Average Interest Rate (1) |
| 2021 | | $ | 3,237 | | | $ | 3,237 | | | $ | — | | | 0 | % | | 4.29 | % |
| 2022 | | 110,771 | | | 6,693 | | | 104,078 | | | 18 | % | | 3.76 | % |
| 2023 | | 30,798 | | | 6,213 | | | 24,585 | | | 4 | % | | 4.05 | % |
| 2024 | | 7,038 | | | 7,038 | | | — | | | — | | | — | |
| 2025 | | 23,829 | | | 8,454 | | | 15,375 | | | 3 | % | | 4.21 | % |
| Thereafter | | 456,357 | | | 37,213 | | | 419,144 | | | 72 | % | | 4.08 | % |
| Total | | $ | 632,030 | | | $ | 68,848 | | | $ | 563,182 | | | 97 | % | | |
| Weighted Average Remaining Term to Maturity (2) | | 6.7 years | | | | |
| Weighted Average Interest Rate (2) | | 4.03 | % | | | | |
| Debt Service Coverage Ratio for the quarter ended June 30, 2021 | 1.54 | | (3) | | | |
| | | | | | | | | | |
(1) Based on balloon payments at maturity. The Combined table Includes consolidated and BRT pro rata share amounts
|
| (2) Includes consolidated and BRT pro rata share unconsolidated amounts. |
| (3) See definition under "Non-GAAP Financial Measures and Definitions." Includes consolidated and 100% of the unconsolidated amounts. |
| | | | | | | | | | | |
| Junior Subordinated Notes | | | |
| Principal Balance | | $37,400 | |
| Interest Rate | | 3 month LIBOR + 2.00% (i.e, 2.19% at 6/30/21) |
| Maturity | | April 30, 2036 |
| | | |
| Credit Facility (as of August 5, 2021) | | | |
| Maximum Amount Available | | Up to $15,000 | |
| Amount Outstanding | | $0 | |
| Interest Rate | | Prime + 0.50% (floor of 4.25%) | |
BRT Apartments Corp. (NYSE: BRT)
NON-GAAP FINANCIAL MEASURES, DEFINITIONS, AND RECONCILIATIONS
(dollars in thousands)
________________________________________________________________________________________
We compute NOI by adjusting net income (loss) to (a) add back (1) depreciation expense, (2) general and administrative expenses, (3) interest expense, (4) loss on extinguishment of debt, (5) equity in loss of unconsolidated joint ventures, (6) provision for taxes, (7) the impact of non-controlling interests, and (b) deduct (1) other income, (2) gain on sale of real estate, and (3) gain on insurance recoveries related to casualty loss. We define "Same Store NOI" as NOI for all our consolidated properties that were owned for the entirety of the periods being presented, other than properties in lease up and developments. Other REIT’s may use different methodologies for calculating NOI, and accordingly, our NOI may not be comparable to other REIT’s. We believe NOI provides an operating perspective not immediately apparent from GAAP operating income or net (loss) income. NOI is one of the measures we use to evaluate our performance because it (i) measures the core operations of property performance by excluding corporate level expenses and other items unrelated to property operating performance and (ii) captures trends in rental housing and property operating expenses. We view Same Store NOI as an important measure of operating performance because it allows a comparison of operating results of properties owned for the entirety of the current and comparable periods and therefore eliminates variations caused by acquisitions or dispositions during the periods. However, NOI should only be used as an alternative measure of our financial performance.
The following tables provides a reconciliation of NOI to net income attributable to common stockholders as computed in accordance with GAAP for the periods presented for the consolidated properties:
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| Consolidated | | Three Months Ended June 30, | | Six Months Ended June 30, |
| | 2021 | | 2020 | | 2021 | | 2020 |
| GAAP Net income (loss) attributable to common stockholders | | $ | 6,027 | | | $ | (4,246) | | | $ | 2,262 | | | $ | (9,077) | |
| Less: Other Income | | (3) | | | (159) | | | (7) | | | (338) | |
| Add: Interest expense | | 1,609 | | | 1,809 | | | 3,269 | | | 3,669 | |
| General and administrative | | 3,154 | | | 2,957 | | | 6,268 | | | 6,324 | |
| Impairment charge | | 520 | | | — | | | 520 | | | — | |
| Depreciation | | 1,416 | | | 1,809 | | | 2,953 | | | 3,370 | |
| Provision for taxes | | 67 | | | 65 | | | 124 | | | 127 | |
| Less: Gain on sale of real estate | | (7,279) | | | — | | | (7,279) | | | — | |
| Gain on sale of partnership interest | | (2,244) | | | — | | | (2,244) | | | — | |
| | | | | | | | |
| Equity in loss of unconsolidated joint venture properties | | 492 | | | 1,387 | | | 1,837 | | | 3,202 | |
| Add: Net income attributable to non-controlling interests | | 33 | | | 31 | | | 67 | | | 63 | |
| Net Operating Income | | $ | 3,792 | | | $ | 3,653 | | | 7,770 | | | 7,340 | |
| | | | | | | | |
| Less: Non-same store Net Operating Income | | $ | (313) | | | $ | (560) | | | $ | (845) | | | $ | (1,035) | |
| Same store Net Operating Income | | $ | 3,479 | | | $ | 3,093 | | | $ | 6,925 | | | $ | 6,305 | |
BRT Apartments Corp. (NYSE: BRT)
The following tables provides a reconciliation of NOI to equity in loss of unconsolidated joint ventures as computed in accordance with GAAP for the periods presented for BRT's pro rata share of the unconsolidated properties:
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| Unconsolidated | | Three Months Ended June 30, | | Six Months Ended June 30, 2021 |
| | 2021 | | 2020 | | 2021 | | 2020 |
| BRT's equity in loss from joint ventures | | $ | (492) | | | $ | (1,387) | | | $ | (1,837) | | | $ | (3,202) | |
| Add: Interest expense | | 5,471 | | | 5,605 | | | 10,930 | | | 11,175 | |
| Depreciation | | 6,276 | | | 6,627 | | | 12,875 | | | 13,199 | |
| Less: Impairment of asset | | 348 | | | — | | | 2,010 | | | — | |
| Insurance recovery | | (348) | | | — | | | (2,010) | | | — | |
| Gain on insurance recovery | | — | | | (169) | | | — | | | (169) | |
| Equity in earnings of joint ventures | | (5) | | | (9) | | | (14) | | | (17) | |
| | | | | | | | |
| Net Operating Income | | $ | 11,250 | | | $ | 10,667 | | | $ | 21,954 | | | $ | 20,986 | |
| | | | | | | | |
| Less: Non-same store Net Operating Income | | $ | (682) | | | $ | (691) | | | $ | (2,720) | | 0 | $ | (2,432) | |
| Same store Net Operating Income | | $ | 10,568 | | | $ | 9,976 | | | $ | 19,234 | | | $ | 18,554 | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| Consolidated same store Net Operating Income | | $ | 3,479 | | | $ | 3,093 | | | $ | 6,925 | | | $ | 6,305 | |
| Unconsolidated same store Net Operating Income | | 10,568 | | | 9,976 | | | 19,234 | | | 18,554 | |
| Combined same store Net Operating Income | | $ | 14,047 | | 14,047,000 | | $ | 13,069 | | | $ | 26,159 | | | $ | 24,859 | |
BRT Apartments Corp. (NYSE: BRT)
NON-GAAP FINANCIAL MEASURES, DEFINITIONS, AND RECONCILIATIONS
(dollars in thousands)
_____________________________________________________________________________________________________________________
The condensed income statements below present, for the periods indicated, a reconciliation of the information that appears in note 8 of BRT's Quarterly report on Form 10-Q to the BRT pro rata information presented here in this supplemental.
| | | | | | | | | | | | | | | | | | | | | | |
| | Three Months Ended June 30, 2021 | | |
| | Total | | Partner Share | | BRT Share | | |
| Revenues: | | | | | | | | |
| Rental and other revenue | | $ | 33,005 | | | $ | 11,993 | | | $ | 21,012 | | | |
| Total revenues | | 33,005 | | | 11,993 | | | 21,012 | | | |
| | | | | | | | |
| Expenses: | | | | | | | | |
| Real estate operating expenses | | 15,233 | | | 5,471 | | | 9,762 | | | |
| Interest expense | | 8,472 | | | 3,001 | | | 5,471 | | | |
| Depreciation | | 9,791 | | | 3,515 | | | 6,276 | | | |
| Total expenses | | 33,496 | | | 11,987 | | | 21,509 | | | |
| Total revenues less total expenses | | (491) | | | 6 | | | (497) | | | |
| Equity in earnings | | 5 | | | — | | | 5 | | | |
| Impairment charges | | (490) | | | (142) | | | (348) | | | |
| | | | | | | | |
| Insurance recoveries | | 490 | | | 142 | | | 348 | | | |
| | | | | | | | |
| | | | | | | | |
| Net loss | | $ | (486) | | | $ | 6 | | | $ | (492) | | | |
| | | | | | | | | | | | | | | | | | | | |
| | Three Months Ended June 30, 2020 |
| | Total | | Partner Share | | BRT Share |
| Revenues: | | | | | | |
| Rental and other revenue | | $ | 31,542 | | | $ | 11,551 | | | $ | 19,991 | |
| Total revenues | | $ | 31,542 | | | $ | 11,551 | | | $ | 19,991 | |
| | | | | | |
| Expenses: | | | | | | |
| Real estate operating expenses | | 14,674 | | | 5,350 | | | 9,324 | |
| Interest expense | | 8,766 | | | 3,161 | | | 5,605 | |
| Depreciation | | 10,417 | | | 3,790 | | | 6,627 | |
| Total expenses | | 33,857 | | | 12,301 | | | 21,556 | |
| Total revenues less total expenses | | (2,315) | | | (750) | | | (1,565) | |
| Equity in earnings | | 9 | | | — | | | 9 | |
| | | | | | |
| | | | | | |
| Insurance recoveries | | — | | | — | | | — | |
| | | | | | |
| | | | | | |
| Net loss | | $ | (1,968) | | | $ | (581) | | | $ | (1,387) | |
BRT Apartments Corp. (NYSE: BRT)
NON-GAAP FINANCIAL MEASURES, DEFINITIONS, AND RECONCILIATIONS
(dollars in thousands)
_____________________________________________________________________________________________________________________
The condensed income statements below present for the periods indicated a reconciliation of the information that appears in note 8 of BRT's Quarterly report on Form 10-Q to the BRT pro rata information presented here in this supplemental.
| | | | | | | | | | | | | | | | | | | | |
| | Six Months Ended June 30, 2021 |
| | Total | | Partner Share | | BRT Share |
| Revenues: | | | | | | |
| Rental and other revenue | | $ | 65,677 | | | $ | 23,976 | | | $ | 41,701 | |
| Total revenues | | 65,677 | | | 23,976 | | | 41,701 | |
| | | | | | |
| Expenses: | | | | | | |
| Real estate operating expenses | | 30,936 | | | 11,189 | | | 19,747 | |
| Interest expense | | 16,994 | | | 6,064 | | | 10,930 | |
| Depreciation | | 20,176 | | | 7,301 | | | 12,875 | |
| Total expenses | | 68,106 | | | 24,554 | | | 43,552 | |
| Total revenues less total expenses | | (2,429) | | | (578) | | | (1,851) | |
| Equity in earnings | | 14 | | | — | | | 14 | |
| Impairment charges | | (2,813) | | | (803) | | | (2,010) | |
| | | | | | |
| | | | | | |
| Insurance recoveries | | 2,813 | | | 803 | | | 2,010 | |
| | | | | | |
| Net loss | | $ | (2,415) | | | $ | (578) | | | $ | (1,837) | |
| | | | | | | | | | | | | | | | | | | | |
| | Six Months Ended June 30, 2020 |
| | Total | | Partner Share | | BRT Share |
| Revenues: | | | | | | |
| Rental and other revenue | | $ | 62,385 | | | $ | 22,903 | | | $ | 39,482 | |
| Total revenues | | 62,385 | | | 22,903 | | | 39,482 | |
| | | | | | |
| Expenses: | | | | | | |
| Real estate operating expenses | | 29,206 | | | 10,710 | | | 18,496 | |
| Interest expense | | 17,523 | | | 6,348 | | | 11,175 | |
| Depreciation | | 20,773 | | | 7,574 | | | 13,199 | |
| Total expenses | | 67,502 | | | 24,632 | | | 42,870 | |
| Total revenues less total expenses | | (5,117) | | | (1,729) | | | (3,388) | |
| Equity in earnings | | 17 | | | — | | | 17 | |
| | | | | | |
| | | | | | |
| | | | | | |
| Insurance recoveries | | — | | | — | | | 0 | |
| | | | | | |
| Net loss | | $ | (4,762) | | | $ | (1,560) | | | $ | (3,202) | |
BRT Apartments Corp. (NYSE: BRT)
NON-GAAP FINANCIAL MEASURES, DEFINITIONS, AND RECONCILIATIONS
(dollars in thousands)
________________________________________________________________________________________
Funds from Operations (FFO)
FFO is a non-GAAP financial performance measure defined by the National Association of Real Estate Investment Trusts and is widely recognized by investors and analysts as one measure of operating performance of a REIT. The FFO calculation excludes items such as real estate depreciation and amortization, gains and losses on the sale of real estate assets and impairment on depreciable assets. Historical accounting convention used for real estate assets requires straight-line depreciation of buildings and improvements, which implies that the value of real estate assets diminishes predictably over time. Since real estate values have historically risen or fallen with market conditions, it is management’s view, and we believe the view of many industry investors and analysts, that the presentation of operating results for a REIT using the historical accounting for depreciation is insufficient. FFO excludes gains and losses from the sale of real estate, which we believe provides management and investors with a helpful additional measure of the performance of our real estate portfolio, as it allows for comparisons, year to year, that reflect the impact on operations from trends in items such as occupancy rates, rental rates, operating costs, general, administrative and other expenses, and interest expenses.
Adjusted Funds from Operations (AFFO)
AFFO excludes from FFO straight line rent adjustments, loss on extinguishment of debt, amortization of restricted stock and RSU expense, amortization of deferred mortgage costs and gain on insurance recovery. AFFO provides investors with supplemental performance information that is consistent with the performance models and analysis used by management and provides investors a view of the performance of our portfolio over time, including after the time we cease to acquire properties on a frequent and regular basis. We believe that AFFO enables investors to compare the performance of our portfolio with other REITs that have not recently engaged in acquisitions, as well as a comparison of our performance with that of other non-traded REITs, as AFFO, or an equivalent measure is routinely reported by non-traded REITs, and we believe often used by analysts and investors for comparison purposes.
Debt Service Coverage Ratio
Debt service coverage ratio is net operating income ("NOI") divided by total debt service and includes both consolidated and unconsolidated assets.
Total Debt Service
Total debt service is the cash required to cover the repayment of interest and principal on a debt for a particular period. Total debt service is used in the calculation of the debt service coverage ratio which is used to determine the borrower’s ability to make debt service payments.
Stabilized Properties
Newly constructed, lease-up, development and redevelopment properties are deemed stabilized upon the earlier to occur of the
first full calendar quarter beginning (a) 12 months after the property is fully completed and put in service and (b) attainment of at
least 90% physical occupancy.
Same Store
Same store refers to stabilized properties that we and our consolidated joint ventures owned and operated for the entirety of both periods being compared.
Pro-Rata Share
BRT's pro-rata share gives effect to its percentage equity interest in the unconsolidated joint ventures that own properties. Due to the operation of allocation/distribution provision of the joint venture agreements pursuant to which BRT participates in the ownership of these properties, BRT's share of the gain and loss on the sale of a property may be less than implied by BRT's percentage equity interest. Notwithstanding the foregoing, when referring to the number of units, average occupancy, and average rent per unit, the amount shown reflects 100% of the amount.
BRT Apartments Corp. (NYSE: BRT)
Portfolio Table
As of 8/05/2021
___________________________________________________________________________________________
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Property | City | State | Year Built | Year Acquired | Property Age | | Units | Q2 2021 Avg. Occupancy | Q2 2021 Avg. Rent per Occ. Unit | % Ownership |
| Consolidated Properties | | | | | | | | | | |
| Silvana Oaks | North Charleston | SC | 2010 | 2012 | 12 | | 208 | 97.1% | $ | 1,194 | | 100 | % |
| Avondale Station | Decatur | GA | 1950 | 2012 | 72 | | 212 | 97.6% | 1,191 | | 100 | % |
| Newbridge Commons | Columbus | OH | 1999 | 2013 | 23 | | 264 | 98.5% | 931 | | 100 | % |
| Avalon | Pensacola | FL | 2008 | 2014 | 14 | | 276 | 98.2% | 1,219 | | 100 | % |
| Parkway Grande | San Marcos | TX | 2014 | 2015 | 8 | | 192 | 96.4% | 1,020 | | 100 | % |
| Woodland Trails | LaGrange | GA | 2010 | 2015 | 12 | | 236 | 98.5% | 1,047 | | 100 | % |
| Kilburn Crossing | Fredericksburg | VA | 2005 | 2016 | 17 | | 220 | 99.2% | 1,440 | | 100 | % |
| Weighted Avg./Total Consolidated | | | | | 22 | | 1,608 | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| Properties owned by Unconsolidated Joint Ventures | | | | | | | |
| Brixworth at Bridgestreet | Huntsville | AL | 1985 | 2013 | 37 | | 208 | 95.7% | 873 | | 80 | % |
| Crossings of Bellevue | Nashville | TN | 1985 | 2014 | 37 | | 300 | 97.5% | 1,176 | | 80 | % |
| Retreat at Cinco Ranch | Katy | TX | 2008 | 2016 | 14 | | 268 | 97.4% | 1,236 | | 75 | % |
| Grove at River Place | Macon | GA | 1988 | 2016 | 34 | | 240 | 96.1% | 789 | | 80 | % |
| Civic Center 1 | Southaven | MS | 2002 | 2016 | 20 | | 392 | 98.6% | 1,008 | | 74.7 | % |
| Verandas at Shavano Park | San Antonio | TX | 2014 | 2016 | 8 | | 288 | 89.3% | 1,070 | | 65 | % |
| Chatham Court and Reflections | Dallas | TX | 1986 | 2016 | 36 | | 494 | 93.0% | 947 | | 50 | % |
| Waters Edge at Harbison | Columbia | SC | 1996 | 2016 | 26 | | 204 | 96.2% | 994 | | 80 | % |
| Pointe at Lenox Park | Atlanta | GA | 1989 | 2016 | 33 | | 271 | 96.9% | 1,261 | | 74 | % |
| Civic Center 2 | Southaven | MS | 2005 | 2016 | 17 | | 384 | 98.0% | 1,073 | | 74.7 | % |
| Verandas at Alamo Ranch | San Antonio | TX | 2015 | 2016 | 7 | | 288 | 86.0% | 1,008 | | 71.9 | % |
| Gateway Oaks | Forney | TX | 2016 | 2016 | 6 | | 313 | 97.2% | 1,168 | | 50 | % |
| OPOP Towers | St. Louis | MO | 2014 | 2017 | 8 | | 128 | 88.8% | 1,141 | | 75.5 | % |
| OPOP Lofts | St. Louis | MO | 2014 | 2017 | 8 | | 53 | 83.0% | 1,272 | | 75.5 | % |
| Vanguard Heights | Creve Coeur | MO | 2016 | 2017 | 6 | | 174 | 93.3% | 1,600 | | 78.4 | % |
| Mercer Crossing | Dallas | TX | 2014/2016 | 2017 | 8 | | 509 | 96.8% | 1,363 | | 50 | % |
| Jackson Square | Tallahassee | FL | 1996 | 2017 | 26 | | 242 | 95.2% | 1,089 | | 80 | % |
| Magnolia Pointe | Madison | AL | 1991 | 2017 | 31 | | 204 | 97.3% | 1,034 | | 80 | % |
| Woodland Apartments | Boerne | TX | 2007 | 2017 | 15 | | 120 | 84.7% | 834 | | 80 | % |
| Canalside Lofts | Columbia | SC | 2008/2013 | 2017 | 14 | | 374 | 90.9% | 1,179 | | 32 | % |
| Landings of Carrier Parkway | Grand Prairie | TX | 2001 | 2018 | 21 | | 281 | 95.5% | 1,137 | | 50 | % |
| Crestmont at Thornblade | Greenville | SC | 1998 | 2018 | 24 | | 266 | 96.1% | 1,099 | | 90 | % |
| Bell's Bluff | Nashville | TN | 2018 | 2018 | 4 | | 402 | 94.8% | 1,256 | | 58.1 | % |
| Canalside Sola | Columbia | SC | 2018 | 2018 | 4 | | 339 | 88.6% | 1,348 | | 46.2 | % |
| The Vive at Kellswater | Kannapolis | NC | 2011 | 2019 | 11 | | 312 | 96.5% | 1,164 | | 65 | % |
| Somerset at Trussville | Trussville | AL | 2007 | 2019 | 15 | | 328 | 96.8% | 1,055 | | 80 | % |
| The Village at Lakeside | Auburn | AL | 1988 | 2019 | 34 | | 200 | 96.0% | 896 | | 80 | % |
| Abbotts Run | Wilmington | NC | 2001 | 2020 | 21 | | 264 | 95.3% | 939 | | 80 | % |
| Weighted Avg./Total Unconsolidated | | | | | 19 | | 7,846 | | | |
| | | | | | | | | | |
| Weighted Avg./Total Portfolio | | | | | 20 | | 9,454 | | | |
| | | | | | | |
