8-K - IRT - Equibles

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

_____________________________________________

FORM 8-K

_____________________________________________

CURRENT REPORT

Pursuant to Section 13 or 15(d)

of the Securities Exchange Act of 1934

Date of Report (Date of Earliest Event Reported): October 30, 2024

_____________________________________________

Independence Realty Trust, Inc.

(Exact name of registrant as specified in its charter)

_____________________________________________

Maryland	001-36041	26-4567130
(State or other jurisdiction<br><br>of incorporation)	(Commission<br><br>File Number)	(I.R.S. Employer<br><br>Identification No.)

1835 Market Street, Suite 2601

Philadelphia, Pennsylvania, 19103

(Address of Principal Executive Office) (Zip Code)

(267) 270-4800

(Registrant’s telephone number, including area code)

N/A

Former name or former address, if changed since last report

_____________________________________________

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

o	Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
o	Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
o	Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
o	Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))		Title of each class	Trading Symbol(s)	Name of each exchange on which registered
---	---	---
Common stock	IRT	NYSE

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).

Emerging growth company o

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

Item 2.02 Results of Operations and Financial Condition.

On October 30, 2024, we issued a press release announcing our financial results for the three and nine months ended September 30, 2024. Additionally, we are furnishing certain supplemental information with this Current Report. Copies of such press release and such supplemental information are furnished as Exhibit 99.1 and Exhibit 99.2, respectively, to this Current Report and are incorporated by reference into this Item 2.02. The information in this Item 2.02, including Exhibit 99.1 and Exhibit 99.2 hereto, is being furnished and shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, or otherwise subject to the liabilities of that Section. The information in this Item 2.02 shall not be incorporated by reference into any registration statement or other document pursuant to the Securities Act of 1933, as amended.

Item 7.01 Regulation FD Disclosure.

The information provided in Item 2.02 above is incorporated by reference into this Item 7.01. The information incorporated by reference into this this Item 7.01 is being furnished and shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, or otherwise subject to the liabilities of that Section. The information incorporated by reference into this Item 7.01 shall not be incorporated by reference into any registration statement or other document pursuant to the Securities Act of 1933, as amended.

Item 9.01 Financial Statements and Exhibits.

(d)Exhibits.

99.1	Press Release
99.2	Supplemental Information
104	Cover Page Interactive Data File (embedded within the Inline XBRL document).

SIGNATURES

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

	Independence Realty Trust, Inc.
October 30, 2024	By:	/s/ James J. Sebra
	Name:	James J. Sebra
	Title:	President and Chief Financial Officer

Document

Exhibit 99.1

Independence Realty Trust Announces Third Quarter 2024 Financial Results

and

‘BBB’ Investment Grade Rating from S&P

PHILADELPHIA – (BUSINESS WIRE) – October 30, 2024 — Independence Realty Trust, Inc. (“IRT”) (NYSE: IRT), a multifamily apartment REIT, today announced its third quarter 2024 financial results and that it has received a ‘BBB’ issuer credit rating and stable outlook from S&P Global Ratings.

Third Quarter Highlights

•Net income available to common shares of $12.4 million for the quarter ended September 30, 2024 compared to $3.9 million for the quarter ended September 30, 2023.

•Earnings per diluted share of $0.05 for the quarter ended September 30, 2024 compared to $0.02 for the quarter ended September 30, 2023.

•Same-store portfolio net operating income (“NOI”) growth of 2.2% for the quarter ended September 30, 2024 compared to the quarter ended September 30, 2023.

•Core Funds from Operations (“CFFO”) of $66.8 million for the quarter ended September 30, 2024 compared to $69.0 million for the quarter ended September 30, 2023. CFFO per share was $0.29 for the third quarter of 2024, as compared to $0.30 for the third quarter of 2023. The decrease was primarily driven by asset sales completed in connection with our Portfolio Optimization and Deleveraging Strategy.

•Adjusted EBITDA of $87.5 million for the quarter ended September 30, 2024 compared to $94.4 million for the quarter ended September 30, 2023. The decrease was primarily driven by asset sales completed in connection with our Portfolio Optimization and Deleveraging Strategy, which also reduced net debt to Adjusted EBITDA from 7.0x for the third quarter of 2023 to 6.3x for the third quarter of 2024.

•Value add program completed renovations at 578 units during the quarter ended September 30, 2024, achieving a weighted average return on investment during the quarter of 14.9%.

•Strengthened our balance sheet by entering into forward equity sale transactions in connection with our previously announced public offering and ATM program issuances for a total of 13 million shares of our common stock, which have not settled as of the date of this release. Upon settlement of the forward equity sale transactions, we expect to use the approximately $246 million of net proceeds to fund acquisitions.

•Under contract on three property acquisitions totaling approximately $184 million, which are expected to close during the fourth quarter of 2024 and be funded using forward equity sale proceeds and revolver debt.

•Received a ‘BBB’ investment grade credit rating and stable outlook from S&P Global Ratings.

Included later in this press release are definitions of NOI, CFFO, Adjusted EBITDA and other Non-GAAP financial measures and reconciliations of such measures to their most comparable financial measures as calculated and presented in accordance with GAAP, as well as discussion of our same-store methodology.

Management Commentary

“We completed several transformative transactions during the third quarter, along with delivering strong operating results in a dynamic market,” said Scott Schaeffer, Chairman and CEO of IRT. “In the quarter, we increased our average occupancy by 90 basis points to 95.4% with a 1.2% increase in average rental rates. We completed a $150 million private placement of unsecured notes to refinance 2025 debt maturities, raised $246 million of equity that will be directed toward accretive acquisitions and, lastly, we are pleased to announce that IRT received a ‘BBB’ investment grade rating from S&P.”

Same-Store Portfolio(1) Operating Results

	Three Months Ended<br>September 30, 2024 Compared to<br><br>Three Months Ended<br>September 30, 2023	Nine Months Ended<br><br>September 30, 2024 Compared to<br><br>Nine Months Ended September 30, 2023
Rental and other property revenue	2.5% increase	3.1% increase
Property operating expenses	2.8% increase	4.2% increase
NOI	2.2% increase	2.5% increase
Portfolio average occupancy	90 bps increase to 95.4%	110 bps increase to 95.1%
Portfolio average rental rate	1.2% increase to $1,566	1.4% increase to $1,557
NOI Margin	10 bps decrease to 62.3%	40 bps decrease to 62.2%

(1)Same-store portfolio includes 108 properties, which represent 32,153 units.

Operating Metrics

The table below summarizes operating metrics for the same-store portfolio for the applicable periods.

	3Q 2024		Oct 2024(3)
Same-Store Portfolio(1)
Average Occupancy	95.4	%	95.6	%	(4)
Lease Over Lease Effective Rental Rate Growth:(2)
New Leases	(3.6)	%	(4.2)	%
Renewal Leases	3.8	%	5.0	%
Blended	0.8	%	0.5	%
Resident Retention Rate	57.0	%	50.8	%
Same-Store Portfolio excluding Ongoing Value Add
Average Occupancy	95.9	%	95.9	%	(4)
Lease Over Lease Effective Rental Rate Growth:(2)
New Leases	(4.0)	%	(4.4)	%
Renewal Leases	3.7	%	5.1	%
Blended	0.6	%	0.3	%
Resident Retention Rate	57.6	%	50.3	%
Value Add (26 properties with Ongoing Value Add)
Average Occupancy	94.3	%	94.7	%	(4)
Lease Over Lease Effective Rental Rate Growth:(2)
New Leases	(2.6)	%	(3.5)	%
Renewal Leases	3.9	%	5.0	%
Blended	1.1	%	0.9	%
Resident Retention Rate	55.6	%	52.3	%

(1)Same-store portfolio includes 108 properties, which represent 32,153 units.

(2)Lease-over-lease effective rent growth represents the change in effective monthly rent, as adjusted for concessions, for each unit that had a prior lease and current lease that are for a term of 9-14 months. 3Q 2024 new, renewal, and blended lease over lease rent growth for all leases was (3.6%), 4.5%, and 1.2%, respectively. Oct 2024 new, renewal, and blended lease over lease rent growth for all leases was (4.7%), 5.0%, and 0.1%, respectively.

(3)October 2024 average occupancy is through October 29, 2024. New, renewal, and blended lease rates, and resident retention are for leases commencing during October 2024 that were signed as of October 29, 2024.

(4)As of October 29, 2024, same-store portfolio occupancy was 95.7%, same-store portfolio excluding ongoing value add occupancy was 96.0%, and value add occupancy was 94.9%.

Value Add Program

We completed renovations on 578 units during the quarter ended September 30, 2024, achieving a return on investment of 14.9%, with an average cost per unit renovated of $18,478, and an average monthly rent increase per unit of $229 over unrenovated comps. We completed renovations on 1,276 units during the nine months ended September 30, 2024, achieving a return on investment of 15.9%, with an average cost per unit renovated of $18,270, and an average monthly rent increase per unit of $242 over unrenovated comps. See the Value Add Summary page of our supplemental information for additional information on our projects’ life to date as of September 30, 2024.

Investment Activity

Dispositions

•Tapestry Park, Birmingham, Alabama: On July 17, 2024, we sold this property for a gross sales price of $70.8 million and used the proceeds from this sale as part of a 1031 exchange to acquire the Gateway at Pinellas property described below.

Acquisitions

•Gateway at Pinellas, Tampa, Florida: On August 13, 2024, we acquired a 288-unit multifamily apartment community for $82.0 million. This acquisition expanded our footprint in Tampa-St. Petersburg, Florida from 1,503 units to 1,791 units.

•We are currently under contract on acquisitions of three properties in Charlotte, Orlando, and Columbus, which will expand our footprint in each of these markets while providing enhanced scale and synergies. The aggregate purchase price of these three properties is approximately $184 million, which we expect to fund using forward equity sales proceeds and revolver debt. We expect to close on the acquisitions of these three properties during the fourth quarter of 2024. While these three properties are under contract, there can be no assurance that these acquisitions will be consummated at expected pricing levels, within expected time frames, or at all.

Capital Expenditures

For the three months ended September 30, 2024, recurring capital expenditures for the total portfolio were $7.3 million, or $223 per unit, value add and non-recurring expenditures for the total portfolio were $27.6 million and development expenditures for the total portfolio were $15.2 million, respectively. For the nine months ended September 30, 2024, recurring capital expenditures for the total portfolio were $20.8 million, or $635 per unit, value add and non-recurring expenditures for the total portfolio were $74.3 million and development expenditures for the total portfolio were $41.6 million, respectively.

Capital Markets

At-the-Market-Offering

On July 28, 2023, we entered into an equity distribution agreement pursuant to which we may from time to time offer and sell shares of our common stock under our shelf registration statement having an aggregate offering price of up to $450 million (the “ATM Program”) in negotiated transactions or transactions that are deemed to be “at the market” offerings as defined in Rule 415 under the Securities Act of 1933, as amended. Under the ATM Program, we may also enter into one or more forward sale transactions for the sale of shares of our common stock on a forward basis.

During the three months ended September 30, 2024, we entered into a forward sale transaction under the ATM Program for the forward sale of an aggregate of 1,500,000 shares of our common stock. The forward sale transaction has not settled as of the date of this release, and we have not received any net proceeds from the offering as of the date of this release. Subject to our right to elect net share settlement, we expect to physically settle the forward sale transaction by the maturity date of September 30, 2025. Assuming the forward sale transaction is physically settled in full utilizing the current forward sale price of $19.38 per share, we expect to

receive proceeds, net of sales commissions of approximately $29.1 million, subject to adjustment in accordance with the forward sale transaction. We intend to use substantially all of the net proceeds to fund potential acquisitions and other investment opportunities or for general corporate purposes, including the reduction of outstanding borrowings under our unsecured credit facility.

Private Placement of $150 Million of Unsecured Notes

On August 20, 2024, we announced our plan to sell up to $150 million of unsecured notes (the “Private Placement”), consisting of $75 million aggregate principal amount of unsecured notes due 2031 and $75 million aggregate principal amount of unsecured notes due 2034, to an institutional investor in a Private Placement at fixed annual interest rates of 5.32% and 5.53%, respectively. On October 1, 2024, the Private Placement was funded with proceeds, which we expect to use to repay approximately $132 million of property mortgages maturing in late 2024 and early 2025, and the remaining $18 million to reduce the borrowings under our unsecured credit facility. Upon completion of the full repayment of the foregoing approximately $132 million of maturing property mortgages, it is expected that over 60% of our assets’ NOI will be unencumbered.

Completed Public Offering of 11.5 Million Shares of Common Stock

On September 5, 2024, we announced the closing of an underwritten public offering of 11,500,000 shares of common stock at a price to the underwriters of $18.96 per share, including 1,500,000 shares sold pursuant to the exercise in full of the underwriters’ option to purchase additional shares of common stock. In connection with the offering, we entered into a forward sale agreement with Citigroup. The forward sale transaction has not settled as of the date of this release, and we have not received any net proceeds from the offering as of the date of this release. Assuming the forward sale transaction is physically settled in full utilizing the current forward sale price of $18.86 per share, we expect to receive proceeds, net of underwriting discounts and estimated expenses of approximately $216.8 million, subject to adjustment in accordance with the forward sale transaction. We intend to use substantially all of the net proceeds to fund potential acquisitions and other investment opportunities or for general corporate purposes, including the reduction of outstanding borrowings under our unsecured credit facility.

‘BBB’ Issuer Credit Rating from S&P Global Ratings

On October 30, 2024, we received a ‘BBB’ issuer credit rating and stable outlook from S&P Global Ratings. The rating is for Independence Realty Trust, Inc. and our operating partnership Independence Realty Operating Partnership L.P.

Dividend Distribution

On September 17, 2024, our Board of Directors declared a quarterly dividend of $0.16 per share of common stock. The third quarter dividend was paid on October 18, 2024 to stockholders of record at the close of business on September 30, 2024.

2024 EPS, FFO and CFFO Guidance

We updated the midpoint of our 2024 earnings per diluted share and increased our FFO and CFFO per share guidance, while updating our depreciation and amortization, same store property revenue, components of operating expenses, acquisition volume, and recurring capital expenditure assumptions. A reconciliation of IRT's projected earnings per diluted share to its projected FFO and CFFO per share is included below. See the schedules and definitions at the end of this release for further information regarding how IRT calculates CFFO and for management’s definition and rationale for the usefulness of CFFO.

	Previous Guidance				Current Guidance					Change at Midpoint
2024 Full Year EPS and CFFO Guidance(1)(2)	Low		High		Low		High
Earnings per share	$	0.36	$	0.38	$	0.295	$	0.305		$	(0.07)
Adjustments:
Depreciation and amortization	0.87		0.87		0.95		0.95			0.08
Gain on sale of real estate assets(3)	(0.05)		(0.05)		(0.05)		(0.05)		—	—
FFO per share	1.18		1.20		1.195		1.205			0.01
Loan (premium accretion) discount amortization, net	(0.04)		(0.04)		(0.04)		(0.04)			—
CFFO per share	$	1.14	$	1.16	$	1.155	$	1.165		$	0.01

(1)This guidance, including the underlying assumptions presented in the table below, constitutes forward-looking information. Actual full year 2024 EPS, FFO, and CFFO could vary significantly from the projections presented. See “Forward-Looking Statements”. Our guidance is based on the key guidance assumptions detailed below.

(2)Per share guidance is based on 230.9 million weighted average shares and units outstanding.

(3)Gain on sale of real estate assets includes the gains on sale (losses on impairment) recognized with respect to the seven properties sold during the nine months ended September 30, 2024.

2024 Guidance Assumptions

Our key guidance assumptions for 2024 are enumerated below. See the definitions at the end of this release for further information regarding our same-store definitions.

Same-Store Portfolio	Previous 2024 Outlook(1)	Current 2024 Outlook(1)	Change at Midpoint
Number of properties/units	108 properties / 32,153 units	108 properties / 32,153 units	—
Property revenue growth	3.0% to 3.3%	3.0% to 3.2%	(0.05)%
Controllable operating expense growth	4.0% to 4.5%	5.4% to 6.2%	1.55%
Real estate tax and insurance expense growth	0.5% to 1.7%	(1.3%) to (0.7%)	(2.1)%
Total operating expense growth	2.6% to 3.4%	2.8% to 3.2%	—
NOI growth	2.7% to 3.7%	2.9% to 3.5%	—
Corporate Expenses
General and administrative & property<br> management expenses	$52.5 million to $53.5 million	$52.5 million to $53.5 million	—
Interest expense(2)	$83.0 million to $84.0 million	$83.0 million to $84.0 million	—
Transaction/Investment Volume(3)
Acquisition volume	$80 to $82 million	$264 million to $268 million	$185 million
Disposition volume	$395 million	$392 million to $396 million	—
Capital Expenditures
Recurring	$21.0 million to $23.0 million	$22.5 million to $23.5 million	$1.0 million
Value add & non-recurring	$76.0 million to $78.0 million	$76.0 million to $78.0 million	—
Development	$54.5 million to $55.5 million	$54.5 million to $55.5 million	—

(1)This guidance, including the underlying assumptions, constitutes forward-looking information. Actual results could vary significantly from the projections presented. We undertake no duty to update the assumptions used in our guidance except as required by law. See “Forward-Looking Statements.”

(2)Interest expense includes amortization of deferred financing costs but excludes loan premium accretion, net. As a result of purchase accounting we recorded loan premiums, net, that are accreted into and reduce GAAP interest expense over the remaining term of the associated debt. However, loan premium accretion is excluded from CFFO.

(3)Acquisition volume reflects one property in Tampa that was acquired in the third quarter and three properties in Charlotte, Orlando, and Columbus that we expect to acquire in the fourth quarter of 2024. Disposition volume reflects the sale of seven properties sold during the nine months ended September 30, 2024. We continue to evaluate our portfolio for capital recycling opportunities so actual acquisition and disposition volume could vary significantly from our projections.

Selected Financial Information

See the schedules at the end of this earnings release for selected financial information for IRT.

Non-GAAP Financial Measures and Definitions

We disclose the following non-GAAP financial measures in this earnings release: FFO, CFFO, NOI and Adjusted EBITDA. Included at the end of this release are definitions of these non-GAAP financial measures and a reconciliation of our reported net income to our FFO and CFFO, a reconciliation of our same-store NOI to our reported net income, a reconciliation of our Adjusted EBITDA to net income, and management’s rationales for the usefulness of each of these and other non-GAAP financial measures used in this release.

Conference Call

All interested parties can listen to the live conference call webcast at 9:00 AM ET on Thursday, October 31, 2024 from the investor relations section of the IRT website at www.irtliving.com or by dialing 1.888.440.3307, access code 1963990. For those who are not available to listen to the live call, the replay will be available shortly following the live call from the investor relations section of IRT’s website until the next earnings release. A replay of the conference call can also be accessed telephonically until Thursday, November 7, 2024 by dialing 1.800.770.2030, access code 1963990.

Supplemental Information

We produce supplemental information that includes details regarding the performance of the portfolio, financial information, non-GAAP financial measures, same-store information and other useful information for investors. The supplemental information is available via our website, www.irtliving.com, through the "Investor Relations" section.

About Independence Realty Trust, Inc.

Independence Realty Trust, Inc. (NYSE: IRT) is a real estate investment trust that owns and operates multifamily communities, across non-gateway U.S. markets including Atlanta, GA, Dallas, TX, Denver, CO, Columbus, OH, Indianapolis, IN, Raleigh-Durham, NC, Oklahoma City, OK, Nashville, TN, Houston, TX, and Tampa, FL. IRT’s investment strategy is focused on gaining scale near major employment centers within key amenity rich submarkets that offer good school districts and high-quality retail. IRT aims to provide stockholders attractive risk-adjusted returns through diligent portfolio management, strong operational performance, and a consistent return on capital through distributions and capital appreciation. More information may be found on the Company’s website www.irtliving.com.

Forward-Looking Statements

This release 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. Such forward-looking statements include, but are not limited to, our earnings guidance, and the assumptions underlying such guidance, anticipated enhancements to our financial results and future growth from our Portfolio Optimization and Deleveraging Strategy, our planned use of proceeds from our recent sales of common stock on a forward basis, our unsecured notes in a private placement, and our expectations with respect to the three properties which we are under contract to acquire. All statements in this release that address financial and operating performance, events or developments that we expect or anticipate will occur or be achieved in the future are forward-looking statements.

Our forward-looking statements are not guarantees of future performance and involve estimates, projections, forecasts and assumptions, including as to matters that are not within our control, and are subject to risks and uncertainties including, without limitation, risks and uncertainties related to changes in market demand for rental apartment homes and pricing pressures, including from competitors, that could lead to declines in occupancy and rent levels, uncertainty and volatility in capital and credit markets, including changes that reduce availability, and increase costs, of capital, unexpected changes in our intention or ability to repay certain debt prior to maturity, increased costs on account of inflation, increased competition in the labor market, failure to realize cost savings, efficiencies and other benefits that we expect to result from our Portfolio Optimization and Deleveraging Strategy, and our planned use of proceeds from our recent sales of common stock on a forward basis and our unsecured notes in a private placement, inability to sell certain assets, including those assets designated as held for sale, within the time frames or at the pricing levels expected, failure to achieve expected benefits from the redeployment of proceeds from asset sales, delays in completing, and cost overruns incurred in connection with, our value add initiatives and failure to achieve rent increases and occupancy levels on account of the value add initiatives, unexpected impairments or impairments in excess of our estimates, increased regulations generally and specifically on the rental housing market, including legislation that may regulate rents and fees or delay or limit our ability to evict non-paying residents, risks endemic to real estate and the real estate industry generally, the impact of potential outbreaks of infectious diseases and measures intended to prevent the spread or address the effects thereof, the effects of natural and other disasters, unknown or unexpected liabilities, including the cost of legal proceedings, costs and disruptions as the result of a cybersecurity incident or other technology disruption, unexpected capital needs, inability to obtain appropriate insurance coverages at reasonable rates, or at all, or losses from catastrophes in excess of our insurance coverages, and share price fluctuations. Please refer to the documents filed by us with the SEC, including specifically the “Risk Factors” sections of our Annual Report on Form 10-K for the year ended December 31, 2023, and our other filings with the SEC, which identify additional factors that could cause actual results to differ from those contained in forward-looking statements.

These forward-looking statements are based upon the beliefs and expectations of our management at the time of this release and our actual results may differ materially from the expectations, intentions, beliefs, plans or predictions of the future expressed or implied by such forward-looking statements. We undertake no obligation to update these forward-looking statements to reflect events or circumstances after the date hereof or to reflect the occurrence of unanticipated events, except as may be required by law.

Schedule I

Independence Realty Trust, Inc.

Selected Financial Information

Dollars in thousands, except per share data

(unaudited)

	For the Three Months Ended
	Sep 30, 2024	Jun 30, 2024	Mar 31, 2024	Dec 31, 2023	Sep 30, 2023
Selected Financial Information:
Operating Statistics:
Net income (loss) available to common shares	$12,365	$10,354	$17,577	$(40,515)	$3,930
Earnings (loss) per share -- diluted	$0.05	$0.05	$0.08	$(0.18)	$0.02
Rental and other property revenue	$159,860	$158,104	$160,331	$166,730	$168,375
Property operating expenses	$60,538	$60,883	$59,971	$59,703	$63,300
NOI	$99,322	$97,221	$100,360	$107,027	$105,075
NOI margin	62.1%	61.5%	62.6%	64.2%	62.4%
Adjusted EBITDA	$87,453	$83,609	$84,683	$95,640	$94,415
FFO per share	$0.30	$0.28	$0.27	$0.31	$0.31
CFFO per share	$0.29	$0.28	$0.27	$0.30	$0.30
Dividends per share	$0.16	$0.16	$0.16	$0.16	$0.16
CFFO payout ratio	55.2%	57.1%	59.3%	53.3%	53.3%
Portfolio Data:
Total gross assets	$6,733,864	$6,684,029	$6,673,589	$6,960,554	$7,225,447
Total number of operating properties (a)	110	110	111	116	120
Total units (a)	32,670	32,685	32,877	34,431	35,427
Portfolio period end occupancy (a)	95.5%	95.5%	95.0%	94.6%	94.4%
Portfolio average occupancy (a)	95.4%	95.3%	94.4%	94.4%	94.6%
Portfolio average effective monthly rent, per unit (a)	$1,572	$1,554	$1,550	$1,558	$1,556
Same-store portfolio period end occupancy (b)	95.5%	95.5%	95.0%	94.7%	94.4%
Same-store portfolio average occupancy (b)	95.4%	95.4%	94.4%	94.5%	94.5%
Same-store portfolio average effective<br> monthly rent, per unit (b)	$1,566	$1,555	$1,551	$1,555	$1,548
Capitalization:
Total debt (c)	$2,286,694	$2,252,559	$2,277,098	$2,549,409	$2,715,710
Common share price, period end	$20.50	$18.74	$16.13	$15.30	$14.07
Market equity capitalization	$4,736,212	$4,330,137	$3,726,224	$3,528,996	$3,245,135
Total market capitalization	$7,022,906	$6,582,696	$6,003,322	$6,078,405	$5,960,845
Total debt/total gross assets	34.0%	33.7%	34.1%	36.6%	37.6%
Net debt to Adjusted EBITDA (d)	6.3x	6.5x	6.7x	6.7x	7.0x
Interest coverage	4.8x	4.8x	4.1x	4.1x	4.3x
Common shares and OP Units:
Shares outstanding	225,093,090	225,122,235	225,070,396	224,706,731	224,695,566
OP units outstanding	5,941,643	5,941,643	5,941,643	5,946,571	5,946,571
Common shares and OP units outstanding	231,034,733	231,063,878	231,012,039	230,653,302	230,642,137
Weighted average common shares and OP units	230,762,299	230,734,872	230,570,707	230,452,570	230,444,945

(a)Excludes our development projects (Destination at Arista and Flatirons Flats). See the definitions at the end of this release.

(b)Same-store portfolio consists of 108 properties, which represent 32,153 units.

(c)Includes indebtedness associated with real estate held for sale, as applicable.

(d)Reflects net debt to Adjusted EBITDA, which is annualized for each period presented, including adjustments for the timing of acquisitions and dispositions impacting quarterly EBITDA. For the five quarters ended September 30, 2024, net debt to Adjusted EBITDA excluding adjustments for timing of acquisitions and dispositions was 6.4x, 6.6x, 6.5x, 6.5x, and 7.0x, respectively.

Schedule II

Independence Realty Trust, Inc.

Reconciliation of Net Income (Loss) to Funds from Operations and Core Funds From Operations

Dollars in thousands, except per share data

(unaudited)

	For the Three Months Ended September 30,				For the Nine Months Ended<br> September 30,
	2024		2023		2024		2023
Funds From Operations (FFO):
Net income	$	12,620	$	3,986	$	41,134	$	23,847
Add-Back (Deduct):
Real estate depreciation and amortization	54,880		55,217		162,028		162,205
Our share of real estate depreciation and amortization<br> from investments in unconsolidated real estate entities	598		486		1,793		1,479
Loss on impairment (gain on sale) of real estate assets, net,<br> excluding prepayment gains	160		11,268		(9,113)		10,954
FFO	$	68,258	$	70,957	$	195,842	$	198,485
FFO per share	$	0.30	$	0.31	$	0.85	$	0.86
CORE Funds From Operations (CFFO):
FFO	$	68,258	$	70,957	$	195,842	$	198,485
Add-Back (Deduct):
Other depreciation and amortization	382		329		1,083		860
Casualty losses	1,249		35		4,015		866
Loan (premium accretion) discount amortization, net	(2,239)		(2,747)		(6,918)		(8,239)
Prepayment (gains) penalties on asset dispositions	(848)		—		(1,953)		(670)
Gain on extinguishment of debt	—		—		(203)		—
Other expense	—		429		1		663
Restructuring costs	—		—		—		3,213
CFFO	$	66,802	$	69,003	$	191,867	$	195,178
CFFO per share	$	0.29	$	0.30	$	0.83	$	0.85
Weighted-average shares and units outstanding	230,762,299		230,444,945		230,689,617		230,334,398

Schedule III

Independence Realty Trust, Inc.

Reconciliation of Net Income (Loss) to Same-Store Net Operating Income (a)

Dollars in thousands

(unaudited)

	For the Three Months Ended
	Sep 30, 2024		Jun 30, 2024		Mar 31, 2024		Dec 31, 2023		Sep 30, 2023
Net income (loss)	$	12,620	$	10,555	$	17,961	$	(41,654)	$	3,986
Other revenue	(275)		(298)		(203)		(316)		(232)
Property management expenses	7,379		7,666		7,499		6,660		7,232
General and administrative<br> expenses	4,765		6,244		8,381		5,043		3,660
Depreciation and amortization<br> expense	55,261		54,127		53,721		55,902		55,546
Casualty losses	1,249		465		2,301		59		35
Interest expense	18,308		17,460		20,603		23,537		22,033
(Gain on sale) loss on impairment<br> of real estate assets, net	(688)		152		(10,530)		56,263		11,268
(Gain) loss on extinguishment of debt	—		—		(203)		124		—
Other loss	—		—		1		79		369
Loss from investments in<br> unconsolidated real estate entities	703		850		829		1,330		1,178
NOI	$	99,322	$	97,221	$	100,360	$	107,027	$	105,075
Less: Non same-store portfolio NOI	2,249		2,293		5,989		9,863		10,123
Same-store portfolio NOI	$	97,073	$	94,928	$	94,371	$	97,164	$	94,952

(a)Same-store portfolio consists of 108 properties, which represent 32,153 units.

Schedule IV

Independence Realty Trust, Inc.

Reconciliation of Net Income (Loss) to Adjusted EBITDA and Interest Coverage Ratio

Dollars in thousands

(unaudited)

	Three Months Ended
	Sep 30, 2024		Jun 30, 2024		Mar 31, 2024		Dec 31, 2023		Sep 30, 2023
Net income (loss)	$	12,620	$	10,555	$	17,961	$	(41,654)	$	3,986
Add-Back (Deduct):
Interest expense	18,308		17,460		20,603		23,537		22,033
Depreciation and amortization	55,261		54,127		53,721		55,902		55,546
Casualty losses	1,249		465		2,301		59		35
(Gain on sale) loss on impairment of<br> real estate assets, net	(688)		152		(10,530)		56,263		11,268
(Gain) loss on extinguishment of debt	—		—		(203)		124		—
Loss from investments in<br> unconsolidated real estate entities	703		850		829		1,330		1,178
Other loss	—		—		1		79		369
Adjusted EBITDA	$	87,453	$	83,609	$	84,683	$	95,640	$	94,415
INTEREST COST:
Interest expense	$	18,308	$	17,460	$	20,603	$	23,537	$	22,033
INTEREST COVERAGE:	4.8x		4.8x		4.1x		4.1x		4.3x
	For the Three Months Ended September 30,				For the Nine Months Ended September 30,
---	---	---	---	---	---	---	---	---
	2024		2023		2024		2023
Net income (loss)	$	12,620	$	3,986	$	41,134	$	23,847
Add-Back (Deduct):
Interest expense	18,308		22,033		56,371		66,383
Depreciation and amortization	55,261		55,546		163,112		163,066
Casualty losses	1,249		35		4,015		866
(Gain on sale) loss on impairment of real estate assets, net	(688)		11,268		(11,066)		10,284
Gain on extinguishment of debt	—		—		(203)		—
Loss from investments in unconsolidated real estate entities	703		1,178		2,382		3,159
Other loss	—		369		1		348
Restructuring costs	—		—		—		3,213
Adjusted EBITDA	$	87,453	$	94,415	$	255,746	$	271,166
INTEREST COST:
Interest expense	$	18,308	$	22,033	$	56,371	$	66,383
INTEREST COVERAGE:	4.8x		4.3x		4.5x		4.1x

Schedule V

Independence Realty Trust, Inc.

Definitions

Average Effective Monthly Rent per Unit

Average effective rent per unit represents the average of net rent amounts, after concessions amortized over the life of the lease, divided by the average occupancy (in units) for the period presented. We believe average effective rent is a helpful measurement in evaluating average pricing. This metric, when presented, reflects the average effective rent per month.

Average Occupancy

Average occupancy represents the average occupied units for the reporting period divided by the average of total units available for rent for the reporting period.

Development Property

A development property is a property that is either currently under development or is in lease-up prior to reaching overall occupancy of 90%.

EBITDA and Adjusted EBITDA

Each of EBITDA and Adjusted EBITDA is a non-GAAP financial measure. EBITDA is defined as net income before interest expense including amortization of deferred financing costs, income tax expense, and depreciation and amortization expenses. Adjusted EBITDA is EBITDA before certain other non-cash or non-operating gains or losses related to items such as loss on impairment (gain on sale) of real estate, debt extinguishments and acquisition related debt extinguishment expenses, casualty (gains) losses, income (loss) from investments in unconsolidated real estate entities, and restructuring costs. We consider each of EBITDA and Adjusted EBITDA to be an appropriate supplemental measure of performance because it eliminates interest, income taxes, depreciation and amortization, and other non-cash or non-operating gains and losses, which permits investors to view income from operations without these non-cash or non-operating items. Our calculation of Adjusted EBITDA differs from the methodology used for calculating Adjusted EBITDA by certain other REITs and, accordingly, our Adjusted EBITDA may not be comparable to Adjusted EBITDA reported by other REITs.

Funds From Operations (“FFO”) and Core Funds From Operations (“CFFO”)

We believe that FFO and CFFO, each of which is a non-GAAP financial measure, are additional appropriate measures of the operating performance of a REIT and us in particular. We compute FFO in accordance with the standards established by the National Association of Real Estate Investment Trusts (“NAREIT”), as net income or loss allocated to common shares (computed in accordance with GAAP), excluding real estate-related depreciation and amortization expense, loss on impairment (gain on sale) of real estate and the cumulative effect of changes in accounting principles. While our calculation of FFO is in accordance with NAREIT’s definition, it may differ from the methodology for calculating FFO utilized by other REITs and, accordingly, may not be comparable to FFO computations of such other REITs.

CFFO is a computation made by analysts and investors to measure a real estate company’s operating performance by removing the effect of items that do not reflect ongoing property operations, including depreciation and amortization of other items not included in FFO, and other non-cash or non-operating gains or losses related to items such as casualty (gains) losses, loan premium accretion and discount amortization, debt extinguishment costs, and restructuring costs from the determination of FFO.

non-recurring items that are required by GAAP to be expensed but may not necessarily be indicative of current operating performance and our operating performance between periods. Furthermore, although FFO, CFFO and other supplemental performance measures are defined in various ways throughout the REIT industry, we believe that FFO and CFFO may provide us and our investors with an additional useful measure to compare our financial performance to certain other REITs. Neither FFO nor CFFO is equivalent to net income or cash generated from operating activities determined in accordance with GAAP. Furthermore, FFO and CFFO do not represent amounts available for management’s discretionary use because of needed capital replacement or expansion, debt service obligations or other commitments or uncertainties. Accordingly, FFO and CFFO do not measure whether cash flow is sufficient to fund all of our cash needs, including principal amortization and capital improvements. Neither FFO nor CFFO should be considered as an alternative to net income or any other GAAP measurement as an indicator of our operating performance or as an alternative to cash flow from operating, investing, and financing activities as a measure of our liquidity.

Interest Coverage

Interest coverage is a ratio computed by dividing Adjusted EBITDA by interest expense.

Net Debt

Net debt, a non-GAAP financial measure, equals total consolidated debt less cash and cash equivalents and loan premiums and discounts. The following table provides a reconciliation of total consolidated debt to net debt (dollars in thousands).

	As of
	Sep 30, 2024		Jun 30, 2024		Mar 31, 2024		Dec 31, 2023		Sep 30, 2023
Total debt	$	2,286,694	$	2,252,559	$	2,277,098	$	2,549,409	$	2,715,710
Less: cash and cash equivalents	(17,611)		(21,034)		(21,275)		(22,852)		(17,216)
Less: loan discounts and premiums, net	(33,970)		(37,253)		(39,804)		(44,483)		(50,772)
Total net debt	$	2,235,113	$	2,194,272	$	2,216,019	$	2,482,074	$	2,647,722

We present net debt and net debt to Adjusted EBITDA because management believes it is a useful measure of our credit position and progress toward reducing leverage. The calculation is limited because we may not always be able to use cash to repay debt on a dollar for dollar basis.

Net Operating Income

We believe that Net Operating Income (“NOI”), a non-GAAP financial measure, is a useful measure of our operating performance. We define NOI as total property revenues less total property operating expenses, excluding interest expense, depreciation and amortization, casualty related costs and gains, property management expenses, general and administrative expenses, net gains on sale of assets, and restructuring costs.

Other REITs may use different methodologies for calculating NOI, and accordingly, our NOI may not be comparable to other REITs. We believe that this measure provides an operating perspective not immediately apparent from GAAP operating income or net income. We use NOI to evaluate our performance on a same-store and non same-store basis because NOI measures the core operations of property performance by excluding corporate level expenses and other items not related to property operating performance and captures trends in rental housing and property operating expenses. However, NOI should only be used as an alternative measure of our financial performance.

Non Same-Store Properties and Non Same-Store Portfolio

Properties that did not meet the definition of a same-store property as of the beginning of the previous year.

Same-Store Properties and Same-Store Portfolio

We review our same-store portfolio at the beginning of each calendar year. Properties are added into the same-store portfolio if they were owned and not a development property at the beginning of the previous year. Properties that are held for sale or have been sold are excluded from the same-store portfolio.

Rent Premium on Value Add Renovations

The rent premium reflects the per unit per month difference between the rental rate on the renovated unit excluding the impact of upfront concessions, if any, and the market rent for an unrenovated unit as of the date presented, as determined by management consistent with its customary rent-setting and evaluation procedures. We believe excluding the impact of upfront concessions from our rental rates when comparing to the market rental rates for unrenovated units makes the comparison most relevant and the resulting premium provides management with an indicator of the increased rent generated by the unit renovation.

Renovation Costs per Unit

Renovation costs per unit includes all costs to renovate the interior units and make certain exterior renovations, including clubhouses and amenities. Interior costs per unit are based on units leased. Exterior costs per unit are based on total units at the community. Excludes overhead costs to support and manage the value add program as those costs relate to the entire program and cannot be allocated to individual projects.

Return on Investment (“ROI”) on Value Add Renovations

ROI is calculated using the Rent Premium per unit per month, multiplied by 12, divided by the interior renovation costs per unit or the total renovation costs, as applicable. We use ROI on value add renovation projects to measure the profitability of a renovation project relative to other projects or relative to other uses of our capital.

Total Gross Assets

Total Gross Assets equals total assets plus accumulated depreciation and accumulated amortization, including fully depreciated or amortized real estate and real estate related assets. The following table provides a reconciliation of total assets to total gross assets (dollars in thousands).

	As of
	Sep 30, 2024		Jun 30, 2024		Mar 31, 2024		Dec 31, 2023		Sep 30, 2023
Total assets	$	5,948,204	$	5,940,261	$	5,972,848	$	6,280,175	$	6,577,790
Plus: accumulated depreciation (a)	715,702		674,236		630,743		606,404		570,966
Plus: accumulated amortization	69,958		69,532		69,998		73,975		76,691
Total gross assets	$	6,733,864	$	6,684,029	$	6,673,589	$	6,960,554	$	7,225,447

(a)Includes accumulated depreciation associated with real estate held for sale, as applicable.

Document

Exhibit 99.2

NYSE: IRT

WWW.IRTLIVING.COM

TABLE OF CONTENTS

Company Information	3
Forward-Looking Statements	4
Earnings Release Text	5
Financial & Operating Highlights	13
Balance Sheets	14
Statements of Operations, FFO & CFFO
Trailing Five Quarters	15
Three and Nine Months EndedSeptember 30, 2024and2023	16
Adjusted EBITDA Reconciliations and Coverage Ratio
Trailing Five Quarters	17
Three and Nine Months EndedSeptember 30, 2024and2023	17
Same-Store Portfolio Net Operating Income and NOI Bridge
Trailing Five Quarters	18
Three and Nine Months EndedSeptember 30, 2024and2023	19
Same-Store Portfolio Net Operating Income by Market
Three Months EndedSeptember 30, 2024and2023	20
Nine Months EndedSeptember 30, 2024and2023	21
Property Portfolio NOI Exposure by Market	22
Value Add Summary	23
Investment & Development Activity	24
Debt Summary	26
Debt Maturity, Debt Covenant & Unencumbered Asset Statistics	26
Definitions	28

Independence Realty Trust

September 30, 2024

Company Information:

Corporate Headquarters	1835 Market Street, Suite 2601
	Philadelphia, PA 19103
	267.270.4800
Trading Symbol	NYSE: “IRT”
Investor Relations Contact	Edelman Smithfield
	Ted McHugh and Lauren Torres
	917-365-7979
	IRT@edelman.com

Forward-Looking Statements

Independence Realty Trust Announces Third Quarter 2024 Financial Results

and

‘BBB’ Investment Grade Rating from S&P

Third Quarter Highlights

•Net income available to common shares of $12.4 million for the quarter ended September 30, 2024 compared to $3.9 million for the quarter ended September 30, 2023.

•Earnings per diluted share of $0.05 for the quarter ended September 30, 2024 compared to $0.02 for the quarter ended September 30, 2023.

•Same-store portfolio net operating income (“NOI”) growth of 2.2% for the quarter ended September 30, 2024 compared to the quarter ended September 30, 2023.

•Value add program completed renovations at 578 units during the quarter ended September 30, 2024, achieving a weighted average return on investment during the quarter of 14.9%.

•Received a ‘BBB’ investment grade credit rating and stable outlook from S&P Global Ratings.

Management Commentary

Same-Store Portfolio(1) Operating Results

	Three Months Ended<br>September 30, 2024 Compared to<br><br>Three Months Ended<br>September 30, 2023	Nine Months Ended<br><br>September 30, 2024 Compared to<br><br>Nine Months Ended September 30, 2023
Rental and other property revenue	2.5% increase	3.1% increase
Property operating expenses	2.8% increase	4.2% increase
NOI	2.2% increase	2.5% increase
Portfolio average occupancy	90 bps increase to 95.4%	110 bps increase to 95.1%
Portfolio average rental rate	1.2% increase to $1,566	1.4% increase to $1,557
NOI Margin	10 bps decrease to 62.3%	40 bps decrease to 62.2%

(1)Same-store portfolio includes 108 properties, which represent 32,153 units.

Operating Metrics

The table below summarizes operating metrics for the same-store portfolio for the applicable periods.

	3Q 2024		Oct 2024(3)
Same-Store Portfolio(1)
Average Occupancy	95.4	%	95.6	%	(4)
Lease Over Lease Effective Rental Rate Growth:(2)
New Leases	(3.6)	%	(4.2)	%
Renewal Leases	3.8	%	5.0	%
Blended	0.8	%	0.5	%
Resident Retention Rate	57.0	%	50.8	%
Same-Store Portfolio excluding Ongoing Value Add
Average Occupancy	95.9	%	95.9	%	(4)
Lease Over Lease Effective Rental Rate Growth:(2)
New Leases	(4.0)	%	(4.4)	%
Renewal Leases	3.7	%	5.1	%
Blended	0.6	%	0.3	%
Resident Retention Rate	57.6	%	50.3	%
Value Add (26 properties with Ongoing Value Add)
Average Occupancy	94.3	%	94.7	%	(4)
Lease Over Lease Effective Rental Rate Growth:(2)
New Leases	(2.6)	%	(3.5)	%
Renewal Leases	3.9	%	5.0	%
Blended	1.1	%	0.9	%
Resident Retention Rate	55.6	%	52.3	%

(1)Same-store portfolio includes 108 properties, which represent 32,153 units.

(4)As of October 29, 2024, same-store portfolio occupancy was 95.7%, same-store portfolio excluding ongoing value add occupancy was 96.0%, and value add occupancy was 94.9%.

Value Add Program

Investment Activity

Dispositions

Acquisitions

Capital Expenditures

Capital Markets

At-the-Market-Offering

Private Placement of $150 Million of Unsecured Notes

Completed Public Offering of 11.5 Million Shares of Common Stock

‘BBB’ Issuer Credit Rating from S&P Global Ratings

Dividend Distribution

2024 EPS, FFO and CFFO Guidance

	Previous Guidance				Current Guidance					Change at Midpoint
2024 Full Year EPS and CFFO Guidance(1)(2)	Low		High		Low		High
Earnings per share	$	0.36	$	0.38	$	0.295	$	0.305		$	(0.07)
Adjustments:
Depreciation and amortization	0.87		0.87		0.95		0.95			0.08
Gain on sale of real estate assets(3)	(0.05)		(0.05)		(0.05)		(0.05)		—	—
FFO per share	1.18		1.20		1.195		1.205			0.01
Loan (premium accretion) discount amortization, net	(0.04)		(0.04)		(0.04)		(0.04)			—
CFFO per share	$	1.14	$	1.16	$	1.155	$	1.165		$	0.01

(2)Per share guidance is based on 230.9 million weighted average shares and units outstanding.

(3)Gain on sale of real estate assets includes the gains on sale (losses on impairment) recognized with respect to the seven properties sold during the nine months ended September 30, 2024.

2024 Guidance Assumptions

Our key guidance assumptions for 2024 are enumerated below. See the definitions at the end of this release for further information regarding our same-store definitions.

Same-Store Portfolio	Previous 2024 Outlook(1)	Current 2024 Outlook(1)	Change at Midpoint
Number of properties/units	108 properties / 32,153 units	108 properties / 32,153 units	—
Property revenue growth	3.0% to 3.3%	3.0% to 3.2%	(0.05)%
Controllable operating expense growth	4.0% to 4.5%	5.4% to 6.2%	1.55%
Real estate tax and insurance expense growth	0.5% to 1.7%	(1.3%) to (0.7%)	(2.1)%
Total operating expense growth	2.6% to 3.4%	2.8% to 3.2%	—
NOI growth	2.7% to 3.7%	2.9% to 3.5%	—
Corporate Expenses
General and administrative & property<br> management expenses	$52.5 million to $53.5 million	$52.5 million to $53.5 million	—
Interest expense(2)	$83.0 million to $84.0 million	$83.0 million to $84.0 million	—
Transaction/Investment Volume(3)
Acquisition volume	$80 to $82 million	$264 million to $268 million	$185 million
Disposition volume	$395 million	$392 million to $396 million	—
Capital Expenditures
Recurring	$21.0 million to $23.0 million	$22.5 million to $23.5 million	$1.0 million
Value add & non-recurring	$76.0 million to $78.0 million	$76.0 million to $78.0 million	—
Development	$54.5 million to $55.5 million	$54.5 million to $55.5 million	—

Selected Financial Information

See the schedules at the end of this earnings release for selected financial information for IRT.

Non-GAAP Financial Measures and Definitions

Conference Call

Supplemental Information

About Independence Realty Trust, Inc.

Forward-Looking Statements

FINANCIAL & OPERATING HIGHLIGHTS

Dollars in thousands, except per share data

	For the Three Months Ended
	Sep 30, 2024	Jun 30, 2024	Mar 31, 2024	Dec 31, 2023	Sep 30, 2023
Selected Financial Information:
Operating Statistics:
Net income (loss) available to common shares	$12,365	$10,354	$17,577	$(40,515)	$3,930
Earnings (loss) per share -- diluted	$0.05	$0.05	$0.08	$(0.18)	$0.02
Rental and other property revenue	$159,860	$158,104	$160,331	$166,730	$168,375
Property operating expenses	$60,538	$60,883	$59,971	$59,703	$63,300
NOI	$99,322	$97,221	$100,360	$107,027	$105,075
NOI margin	62.1%	61.5%	62.6%	64.2%	62.4%
Adjusted EBITDA	$87,453	$83,609	$84,683	$95,640	$94,415
FFO per share	$0.30	$0.28	$0.27	$0.31	$0.31
CFFO per share	$0.29	$0.28	$0.27	$0.30	$0.30
Dividends per share	$0.16	$0.16	$0.16	$0.16	$0.16
CFFO payout ratio	55.2%	57.1%	59.3%	53.3%	53.3%
Portfolio Data:
Total gross assets	$6,733,864	$6,684,029	$6,673,589	$6,960,554	$7,225,447
Total number of operating properties (a)	110	110	111	116	120
Total units (a)	32,670	32,685	32,877	34,431	35,427
Portfolio period end occupancy (a)	95.5%	95.5%	95.0%	94.6%	94.4%
Portfolio average occupancy (a)	95.4%	95.3%	94.4%	94.4%	94.6%
Portfolio average effective monthly rent, per unit (a)	$1,572	$1,554	$1,550	$1,558	$1,556
Same-store portfolio period end occupancy (b)	95.5%	95.5%	95.0%	94.7%	94.4%
Same-store portfolio average occupancy (b)	95.4%	95.4%	94.4%	94.5%	94.5%
Same-store portfolio average effective<br> monthly rent, per unit (b)	$1,566	$1,555	$1,551	$1,555	$1,548
Capitalization:
Total debt (c)	$2,286,694	$2,252,559	$2,277,098	$2,549,409	$2,715,710
Common share price, period end	$20.50	$18.74	$16.13	$15.30	$14.07
Market equity capitalization	$4,736,212	$4,330,137	$3,726,224	$3,528,996	$3,245,135
Total market capitalization	$7,022,906	$6,582,696	$6,003,322	$6,078,405	$5,960,845
Total debt/total gross assets	34.0%	33.7%	34.1%	36.6%	37.6%
Net debt to Adjusted EBITDA (d)	6.3x	6.5x	6.7x	6.7x	7.0x
Interest coverage	4.8x	4.8x	4.1x	4.1x	4.3x
Common shares and OP Units:
Shares outstanding	225,093,090	225,122,235	225,070,396	224,706,731	224,695,566
OP units outstanding	5,941,643	5,941,643	5,941,643	5,946,571	5,946,571
Common shares and OP units outstanding	231,034,733	231,063,878	231,012,039	230,653,302	230,642,137
Weighted average common shares and OP units	230,762,299	230,734,872	230,570,707	230,452,570	230,444,945

(a)Excludes our development projects (Destination at Arista and Flatirons Flats). See the definitions at the end of this release.

(b)Same-store portfolio consists of 108 properties, which represent 32,153 units.

(c)Includes indebtedness associated with real estate held for sale, as applicable.

BALANCE SHEETS

Dollars in thousands, except per share data

	As of
	Sep 30, 2024		Jun 30, 2024		Mar 31, 2024		Dec 31, 2023		Sep 30, 2023
Assets:
Real estate held for investment, at cost	$	6,341,504	$	6,218,019	$	6,183,009	$	6,259,212	$	6,754,022
Less: accumulated depreciation	(715,702)		(667,681)		(622,713)		(582,760)		(567,200)
Real estate held for investment, net	5,625,802		5,550,338		5,560,296		5,676,452		6,186,822
Real estate held for sale	—		69,829		98,603		296,334		75,392
Real estate under development	115,221		115,196		109,338		98,365		83,547
Cash and cash equivalents	17,611		21,034		21,275		22,852		17,216
Restricted cash	30,632		26,364		20,625		27,880		31,772
Investment in unconsolidated real estate entities	95,393		90,347		89,487		89,044		87,592
Other assets	43,566		28,731		34,379		39,245		41,926
Derivative assets	18,821		38,422		38,845		29,937		53,258
Intangible assets, net	1,158		—		—		66		265
Total assets	$	5,948,204	$	5,940,261	$	5,972,848	$	6,280,175	$	6,577,790
Liabilities and Equity:
Indebtedness, net	$	2,286,694	$	2,202,961	$	2,212,273	$	2,426,788	$	2,675,117
Indebtedness associated with real estate held<br> for sale, net	—		49,598		64,825		122,621		40,593
Accounts payable and accrued expenses	119,286		102,040		83,678		109,074		138,549
Accrued interest payable	6,858		6,795		7,145		7,917		8,275
Dividends payable	36,906		36,906		36,896		36,858		36,858
Derivative liabilities	1,779		—		—		—		—
Other liabilities	7,966		8,421		8,928		9,723		10,642
Total liabilities	2,459,489		2,406,721		2,413,745		2,712,981		2,910,034
Equity:
Shareholders' Equity:
Preferred shares, $0.01 par value per share	—		—		—		—		—
Common shares, $0.01 par value per share	2,250		2,251		2,251		2,247		2,247
Additional paid in capital	3,755,311		3,754,756		3,753,833		3,751,942		3,751,001
Accumulated other comprehensive income	13,835		34,380		34,501		25,513		47,910
Accumulated deficit	(416,223)		(392,627)		(367,015)		(348,405)		(271,982)
Total shareholders' equity	3,355,173		3,398,760		3,423,570		3,431,297		3,529,176
Noncontrolling Interests	133,542		134,780		135,533		135,897		138,580
Total equity	3,488,715		3,533,540		3,559,103		3,567,194		3,667,756
Total liabilities and equity	$	5,948,204	$	5,940,261	$	5,972,848	$	6,280,175	$	6,577,790

STATEMENTS OF OPERATIONS, FFO & CFFO

TRAILING FIVE QUARTERS (Dollars in thousands, except per share data)

	For the Three Months Ended
	Sep 30, 2024		Jun 30, 2024		Mar 31, 2024		Dec 31, 2023		Sep 30, 2023
Revenue:
Rental and other property revenue	$	159,860	$	158,104	$	160,331	$	166,730	$	168,375
Other revenue	275		298		203		316		232
Total revenue	160,135		158,402		160,534		167,046		168,607
Expenses:
Property operating expenses	60,538		60,883		59,971		59,703		63,300
Property management expenses	7,379		7,666		7,499		6,660		7,232
General and administrative expenses (a)	4,765		6,244		8,381		5,043		3,660
Depreciation and amortization expense	55,261		54,127		53,721		55,902		55,546
Casualty losses	1,249		465		2,301		59		35
Total expenses	129,192		129,385		131,873		127,367		129,773
Interest expense	(18,308)		(17,460)		(20,603)		(23,537)		(22,033)
Gain on sale (loss on impairment) of real estate<br> assets, net	688		(152)		10,530		(56,263)		(11,268)
Gain (loss) on extinguishment of debt	—		—		203		(124)		—
Other loss	—		—		(1)		(79)		(369)
(Loss) gain from investments in unconsolidated<br> real estate entities	(703)		(850)		(829)		(1,330)		(1,178)
Net income (loss)	$	12,620	$	10,555	$	17,961	$	(41,654)	$	3,986
(Income) loss allocated to noncontrolling interests	(255)		(201)		(384)		1,139		(56)
Net income (loss) available to common shares	$	12,365	$	10,354	$	17,577	$	(40,515)	$	3,930
Earnings (loss) per share - basic	$	0.05	$	0.05	$	0.08	$	(0.18)	$	0.02
Weighted-average shares outstanding - Basic	224,820,656		224,793,229		224,627,115		224,505,999		224,498,374
Earnings (loss) per share - diluted	$	0.05	$	0.05	$	0.08	$	(0.18)	$	0.02
Weighted-average shares outstanding - Diluted	226,058,400		225,418,825		225,226,270		224,505,999		225,140,555
Funds From Operations (FFO):
Net income (loss)	$	12,620	$	10,555	$	17,961	$	(41,654)	$	3,986
Add-Back (Deduct):
Real estate depreciation and amortization	54,880		53,757		53,390		55,510		55,217
Our share of real estate depreciation and<br> amortization from investments in unconsolidated<br> real estate entities	598		598		598		636		486
Loss on impairment (gain on sale) of real estate<br> assets, net, excluding prepayment gains	160		336		(9,609)		57,492		11,268
FFO	$	68,258	$	65,246	$	62,340	$	71,984	$	70,957
FFO per share	$	0.30	$	0.28	$	0.27	$	0.31	$	0.31
CORE Funds From Operations (CFFO):
FFO	$	68,258	$	65,246	$	62,340	$	71,984	$	70,957
Add-Back (Deduct):
Other depreciation and amortization	382		370		331		391		329
Casualty losses	1,249		465		2,301		59		35
Loan (premium accretion) discount amortization,<br> net	(2,239)		(2,283)		(2,395)		(2,659)		(2,747)
Prepayment (gains) penalties on asset dispositions	(848)		(184)		(921)		(1,229)		—
(Gain) loss on extinguishment of debt	—		—		(203)		124		—
Other expense	—		—		1		79		429
CFFO	$	66,802	$	63,614	$	61,454	$	68,749	$	69,003
CFFO per share	$	0.29	$	0.28	$	0.27	$	0.30	$	0.30
Weighted-average shares and units<br> outstanding	230,762,299		230,734,872		230,570,707		230,452,570		230,444,945

(a)Included in the three months ended March 31, 2024 is $2.5 million of stock compensation expense recorded with respect to stock awards granted to retirement eligible employees.

STATEMENTS OF OPERATIONS, FFO & CFFO

(Dollars in thousands, except per share data)

	For the Three Months Ended September 30,				For the Nine Months Ended<br> September 30,
	2024		2023		2024		2023
Revenue:
Rental and other property revenue	$	159,860	$	168,375	$	478,296	$	493,111
Other revenue	275		232		776		826
Total revenue	160,135		168,607		479,072		493,937
Expenses:
Property operating expenses	60,538		63,300		181,393		184,627
Property management expenses	7,379		7,232		22,544		20,421
General and administrative expenses	4,765		3,660		19,389		17,724
Depreciation and amortization expense	55,261		55,546		163,112		163,066
Casualty losses	1,249		35		4,015		866
Total expenses	129,192		129,773		390,453		386,704
Interest expense	(18,308)		(22,033)		(56,371)		(66,383)
Gain on sale (loss on impairment) of real estate assets, net	688		(11,268)		11,066		(10,284)
Gain on extinguishment of debt	—		—		203		—
Other loss	—		(369)		(1)		(348)
Loss from investments in unconsolidated real estate entities	(703)		(1,178)		(2,382)		(3,158)
Restructuring costs	—		—		—		(3,213)
Net income	12,620		3,986		41,134		23,847
Income allocated to noncontrolling interests	(255)		(56)		(840)		(559)
Net income available to common shares	$	12,365	$	3,930	$	40,294	$	23,288
Earnings per share - basic	$	0.05	$	0.02	$	0.18	$	0.10
Weighted-average shares outstanding - Basic	224,820,656		224,498,374		224,747,327		224,383,590
Earnings per share - diluted	$	0.05	$	0.02	$	0.18	$	0.10
Weighted-average shares outstanding - Diluted	226,058,400		225,140,555		225,530,265		225,103,475
Funds From Operations (FFO):
Net income	$	12,620	$	3,986	$	41,134	$	23,847
Add-Back (Deduct):
Real estate depreciation and amortization	54,880		55,217		162,028		162,205
Our share of real estate depreciation and amortization<br> from investments in unconsolidated real estate entities	598		486		1,793		1,479
Loss on impairment (gain on sale) of real estate assets, net,<br> excluding prepayment gains	160		11,268		(9,113)		10,954
FFO	$	68,258	$	70,957	$	195,842	$	198,485
FFO per share	$	0.30	$	0.31	$	0.85	$	0.86
CORE Funds From Operations (CFFO):
FFO	$	68,258	$	70,957	$	195,842	$	198,485
Add-Back (Deduct):
Other depreciation and amortization	382		329		1,083		860
Casualty losses	1,249		35		4,015		866
Loan (premium accretion) discount amortization, net	(2,239)		(2,747)		(6,918)		(8,239)
Prepayment (gains) penalties on asset dispositions	(848)		—		(1,953)		(670)
Gain on extinguishment of debt	—		—		(203)		—
Other expense	—		429		1		663
Restructuring costs	—		—		—		3,213
CFFO	$	66,802	$	69,003	$	191,867	$	195,178
CFFO per share	$	0.29	$	0.30	$	0.83	$	0.85
Weighted-average shares and units outstanding	230,762,299		230,444,945		230,689,617		230,334,398

ADJUSTED EBITDA RECONCILIATION AND COVERAGE RATIO

Dollars in thousands

	Three Months Ended
	Sep 30, 2024		Jun 30, 2024		Mar 31, 2024		Dec 31, 2023		Sep 30, 2023
Net income (loss)	$	12,620	$	10,555	$	17,961	$	(41,654)	$	3,986
Add-Back (Deduct):
Interest expense	18,308		17,460		20,603		23,537		22,033
Depreciation and amortization	55,261		54,127		53,721		55,902		55,546
Casualty losses	1,249		465		2,301		59		35
(Gain on sale) loss on impairment of<br> real estate assets, net	(688)		152		(10,530)		56,263		11,268
(Gain) loss on extinguishment of debt	—		—		(203)		124		—
Loss from investments in<br> unconsolidated real estate entities	703		850		829		1,330		1,178
Other loss	—		—		1		79		369
Adjusted EBITDA	$	87,453	$	83,609	$	84,683	$	95,640	$	94,415
INTEREST COST:
Interest expense	$	18,308	$	17,460	$	20,603	$	23,537	$	22,033
INTEREST COVERAGE:	4.8x		4.8x		4.1x		4.1x		4.3x
	For the Three Months Ended September 30,				For the Nine Months Ended September 30,
---	---	---	---	---	---	---	---	---
	2024		2023		2024		2023
Net income (loss)	$	12,620	$	3,986	$	41,134	$	23,847
Add-Back (Deduct):
Interest expense	18,308		22,033		56,371		66,383
Depreciation and amortization	55,261		55,546		163,112		163,066
Casualty losses	1,249		35		4,015		866
(Gain on sale) loss on impairment of real estate assets, net	(688)		11,268		(11,066)		10,284
Gain on extinguishment of debt	—		—		(203)		—
Loss from investments in unconsolidated real estate entities	703		1,178		2,382		3,159
Other loss	—		369		1		348
Restructuring costs	—		—		—		3,213
Adjusted EBITDA	$	87,453	$	94,415	$	255,746	$	271,166
INTEREST COST:
Interest expense	$	18,308	$	22,033	$	56,371	$	66,383
INTEREST COVERAGE:	4.8x		4.3x		4.5x		4.1x

SAME-STORE PORTFOLIO NET OPERATING INCOME & NOI BRIDGE (a) (b)

TRAILING FIVE QUARTERS

Dollars in thousands, except per unit data

	For the Three Months Ended
	Sep 30, 2024		Jun 30, 2024		Mar 31, 2024		Dec 31, 2023		Sep 30, 2023
Revenue:
Rental and other property revenue	$	155,888	$	153,969	$	150,618	$	150,903	$	152,138
Property Operating Expenses:
Real estate taxes	16,848		18,626		18,970		18,463		18,503
Property insurance	3,912		4,014		4,150		4,255		4,075
Personnel expenses	13,433		12,806		12,199		11,741		12,007
Utilities	8,300		7,460		7,713		7,419		7,719
Repairs and maintenance	6,494		6,495		4,825		3,407		5,761
Contract services	5,872		5,886		5,101		5,254		5,608
Advertising expenses	2,312		2,065		1,596		1,616		1,915
Other expenses	1,644		1,689		1,693		1,584		1,598
Total property operating expenses	58,815		59,041		56,247		53,739		57,186
Same-store portfolio NOI	$	97,073	$	94,928	$	94,371	$	97,164	$	94,952	Same-store portfolio NOI margin	62.3	%	61.7	%	62.7	%	64.4	%	62.4	%
---	---	---	---	---	---	---	---	---	---	---
Average occupancy	95.4	%	95.4	%	94.4	%	94.5	%	94.5	%	Average effective monthly rent, per unit	$	1,566	$	1,555	$	1,551	$	1,555	$	1,548
---	---	---	---	---	---	---	---	---	---	---
	For the Three Months Ended
---	---	---	---	---	---	---	---	---	---	---
	Sep 30, 2024		Jun 30, 2024		Mar 31, 2024		Dec 31, 2023		Sep 30, 2023
Rental and other property revenue
Same-store portfolio	$	155,888	$	153,969	$	150,618	$	150,903	$	152,138
Non same-store portfolio	3,972		4,135		9,713		15,827		16,237
Total rental and other property revenue	159,860		158,104		160,331		166,730		168,375
Property operating expenses
Same-store portfolio	58,815		59,041		56,247		53,739		57,186
Non same-store portfolio	1,723		1,842		3,724		5,964		6,114
Total property operating expenses	60,538		60,883		59,971		59,703		63,300
NOI
Same-store portfolio	97,073		94,928		94,371		97,164		94,952
Non same-store portfolio	2,249		2,293		5,989		9,863		10,123
Total property NOI	$	99,322	$	97,221	$	100,360	$	107,027	$	105,075

(a)Same-store portfolio consists of 108 properties, which represent 32,153 units.

(b)See the definitions at the end of this release for a reconciliation from GAAP net income (loss) to NOI.

SAME-STORE PORTFOLIO NET OPERATING INCOME (a)

THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2024 AND 2023

Dollars in thousands, except per unit data

	For the Three Months Ended<br> September 30,						For the Nine Months Ended<br> September 30,
	2024		2023		% change		2024		2023		% change
Revenue:
Rental and other property revenue	$	155,888	$	152,138	2.5	%	$	460,475	$	446,484	3.1	%
Property Operating Expenses:
Real estate taxes	16,848		18,503		(8.9)	%	54,444		55,558		(2.0)	%
Property insurance	3,912		4,075		(4.0)	%	12,076		10,641		13.5	%
Personnel expenses	13,433		12,007		11.9	%	38,438		34,877		10.2	%
Utilities	8,300		7,719		7.5	%	23,473		22,135		6.0	%
Repairs and maintenance	6,494		5,761		12.7	%	17,814		17,204		3.5	%
Contract services	5,872		5,608		4.7	%	16,859		16,646		1.3	%
Advertising expenses	2,312		1,915		20.7	%	5,973		4,809		24.2	%
Other expenses	1,644		1,598		2.9	%	5,026		5,150		(2.4)	%
Total property operating expenses	58,815		57,186		2.8	%	174,103		167,020		4.2	%
Same-store portfolio NOI	$	97,073	$	94,952	2.2	%	$	286,372	$	279,464	2.5	%		Same-store portfolio NOI margin	62.3		%	62.4	%	(0.1)	%	62.2	%	62.6	%	(0.4)	%
---	---	---	---	---	---	---	---	---	---	---	---	---	---	---	---	---
Average occupancy	95.4		%	94.5		%	0.9	%	95.1		%	94.0		%	1.1	%
Average effective monthly rent,<br> per unit	$	1,566		$	1,548		1.2	%	$	1,557		$	1,536		1.4	%

(a)Same-store portfolio consists of 108 properties, which represent 32,153 units.

SAME-STORE PORTFOLIO NET OPERATING INCOME BY MARKET

THREE MONTHS ENDED SEPTEMBER 30, 2024

Dollars in thousands, except rent per unit

			Rental and Other Property Revenue						Property Operating Expenses						Net Operating Income						Average Occupancy						Average Effective Monthly Rent per Unit
Market	Number of Properties	Units	2024		2023		% Change		2024		2023		% Change		2024		2023		% Change		2024		2023		% Change		2024		2023		% Change
Dallas, TX	14	4,007	$	22,422	$	21,994	1.9	%	$	8,121	$	8,579	(5.3)	%	$	14,302	$	13,415	6.6	%	95.6	%	94.7	%	0.9	%	$	1,816	$	1,807	0.5	%
Atlanta, GA	13	5,180	24,636		24,912		(1.1)	%	10,404		9,279		12.1	%	14,228		15,635		(9.0)	%	94.2	%	92.3	%	1.9	%	1,599		1,643		(2.7)	%
Columbus, OH	10	2,510	11,528		10,773		7.0	%	4,490		4,421		1.6	%	7,039		6,352		10.8	%	95.0	%	94.8	%	0.2	%	1,493		1,406		6.2	%
Indianapolis, IN	7	1,979	8,910		8,370		6.5	%	3,110		3,551		(12.4)	%	5,800		4,819		20.4	%	96.6	%	94.0	%	2.6	%	1,420		1,366		4.0	%
Oklahoma City, OK	8	2,147	8,427		7,962		5.8	%	2,936		2,836		3.5	%	5,491		5,125		7.1	%	95.6	%	95.0	%	0.6	%	1,225		1,177		4.1	%
Tampa-St. Petersburg, FL	5	1,452	8,449		8,117		4.1	%	2,967		2,993		(0.9)	%	5,482		5,124		7.0	%	95.3	%	94.5	%	0.8	%	1,871		1,825		2.5	%
Denver, CO	6	1,397	7,779		7,535		3.2	%	2,626		2,548		3.1	%	5,153		4,986		3.3	%	96.6	%	95.6	%	1.0	%	1,765		1,733		1.8	%
Nashville, TN	5	1,508	7,640		7,535		1.4	%	2,560		2,491		2.8	%	5,079		5,044		0.7	%	95.5	%	95.3	%	0.2	%	1,637		1,624		0.8	%
Raleigh - Durham, NC	6	1,690	8,147		7,977		2.1	%	3,073		2,811		9.3	%	5,074		5,166		(1.8)	%	95.6	%	95.1	%	0.5	%	1,559		1,551		0.5	%
Memphis, TN	4	1,383	6,273		6,327		(0.9)	%	2,259		2,196		2.9	%	4,014		4,130		(2.8)	%	93.3	%	93.6	%	(0.3)	%	1,524		1,521		0.2	%
Houston, TX	5	1,308	5,987		5,831		2.7	%	2,660		2,668		(0.3)	%	3,328		3,163		5.2	%	96.8	%	96.2	%	0.6	%	1,439		1,400		2.8	%
Louisville, KY	4	1,150	5,021		4,626		8.5	%	2,072		1,844		12.4	%	2,950		2,782		6.0	%	95.9	%	94.8	%	1.1	%	1,345		1,275		5.5	%
Lexington, KY	3	886	4,047		3,833		5.6	%	1,223		1,194		2.4	%	2,824		2,639		7.0	%	96.8	%	97.6	%	(0.8)	%	1,397		1,310		6.6	%
Huntsville, AL	3	873	4,129		4,151		(0.5)	%	1,459		1,469		(0.7)	%	2,671		2,682		(0.4)	%	96.1	%	96.2	%	(0.1)	%	1,500		1,522		(1.4)	%
Charlotte, NC	3	714	3,787		3,855		(1.8)	%	1,201		1,066		12.7	%	2,586		2,789		(7.3)	%	95.9	%	95.5	%	0.4	%	1,732		1,767		(2.0)	%
Cincinnati, OH	2	542	2,899		2,828		2.5	%	1,100		1,085		1.4	%	1,798		1,742		3.2	%	97.2	%	95.9	%	1.3	%	1,621		1,589		2.0	%
Myrtle Beach, SC - Wilmington, NC	3	628	2,720		2,733		(0.5)	%	939		890		5.5	%	1,782		1,843		(3.3)	%	95.6	%	94.8	%	0.8	%	1,410		1,420		(0.7)	%
Birmingham, AL	1	720	3,146		3,042		3.4	%	1,469		1,344		9.3	%	1,677		1,699		(1.3)	%	95.4	%	93.8	%	1.6	%	1,398		1,410		(0.9)	%
Greenville, SC	1	702	2,663		2,607		2.1	%	1,056		941		12.2	%	1,607		1,667		(3.6)	%	95.2	%	94.3	%	0.9	%	1,303		1,279		1.9	%
Charleston, SC	2	518	2,762		2,656		4.0	%	1,196		1,082		10.5	%	1,566		1,574		(0.5)	%	96.2	%	95.2	%	1.0	%	1,722		1,678		2.6	%
Orlando, FL	1	297	1,690		1,636		3.3	%	686		659		4.1	%	1,004		977		2.8	%	96.0	%	93.2	%	2.8	%	1,785		1,816		(1.7)	%
Austin, TX	1	256	1,406		1,373		2.4	%	596		585		1.9	%	810		788		2.8	%	94.2	%	92.3	%	1.9	%	1,801		1,804		(0.2)	%
San Antonio, TX	1	306	1,420		1,465		(3.1)	%	612		654		(6.4)	%	808		811		(0.4)	%	97.4	%	96.6	%	0.8	%	1,456		1,480		(1.6)	%
Total / Weighted<br> Average	108	32,153	$	155,888	$	152,138	2.5	%	$	58,815	$	57,186	2.8	%	$	97,073	$	94,952	2.2	%	95.4	%	94.5	%	0.9	%	$	1,566	$	1,548	1.2	%

SAME-STORE PORTFOLIO NET OPERATING INCOME BY MARKET

NINE MONTH ENDED SEPTEMBER 30, 2024

Dollars in thousands, except rent per unit

			Rental and Other Property Revenue						Property Operating Expenses						Net Operating Income						Average Occupancy						Average Effective Monthly Rent per Unit
Market	Number of Properties	Units	2024		2023		% Change		2024		2023		% Change		2024		2023		% Change		2024		2023		% Change		2024		2023		% Change
Atlanta, GA	13	5,180	$	72,708	$	72,471	0.3	%	$	29,216	$	27,007	8.2	%	$	43,496	$	45,462	(4.3)	%	93.5	%	92.1	%	1.4	%	$	1,610	$	1,633	(1.4)	%
Dallas, TX	14	4,007	66,628		64,949		2.6	%	25,714		25,899		(0.7)	%	40,914		39,050		4.8	%	95.2	%	94.2	%	1.0	%	1,816		1,794		1.2	%
Columbus, OH	10	2,510	33,553		31,581		6.2	%	12,988		12,110		7.3	%	20,566		19,471		5.6	%	94.9	%	94.8	%	0.1	%	1,458		1,380		5.7	%
Indianapolis, IN	7	1,979	26,268		24,588		6.8	%	9,858		9,643		2.2	%	16,410		14,945		9.8	%	96.1	%	93.8	%	2.3	%	1,398		1,349		3.6	%
Oklahoma City, OK	8	2,147	24,514		23,223		5.6	%	8,432		8,056		4.7	%	16,082		15,167		6.0	%	95.2	%	93.5	%	1.7	%	1,206		1,169		3.2	%
Tampa-St. Petersburg, FL	5	1,452	24,930		23,909		4.3	%	9,134		9,151		(0.2)	%	15,795		14,758		7.0	%	95.5	%	94.4	%	1.1	%	1,846		1,811		1.9	%
Denver, CO	6	1,397	23,003		22,437		2.5	%	7,285		7,047		3.4	%	15,718		15,391		2.1	%	96.4	%	95.1	%	1.3	%	1,738		1,719		1.1	%
Raleigh - Durham, NC	6	1,690	24,100		23,583		2.2	%	9,032		7,971		13.3	%	15,068		15,613		(3.5)	%	94.9	%	94.3	%	0.6	%	1,551		1,538		0.8	%
Nashville, TN	5	1,508	22,711		21,796		4.2	%	7,737		7,588		2.0	%	14,974		14,209		5.4	%	95.1	%	93.2	%	1.9	%	1,635		1,605		1.9	%
Memphis, TN	4	1,383	18,772		18,575		1.1	%	6,683		6,240		7.1	%	12,089		12,335		(2.0)	%	93.8	%	93.8	%	—	%	1,518		1,508		0.7	%
Houston, TX	5	1,308	17,673		17,121		3.2	%	7,979		8,181		(2.5)	%	9,694		8,940		8.4	%	95.7	%	95.4	%	0.3	%	1,433		1,394		2.8	%
Louisville, KY	4	1,150	14,706		13,544		8.6	%	6,126		5,722		7.1	%	8,579		7,822		9.7	%	95.8	%	93.5	%	2.3	%	1,319		1,277		3.3	%
Lexington, KY	3	886	11,791		11,179		5.5	%	3,659		3,441		6.3	%	8,132		7,739		5.1	%	97.0	%	96.8	%	0.2	%	1,360		1,285		5.8	%
Huntsville, AL	3	873	12,206		12,250		(0.4)	%	4,363		4,282		1.9	%	7,842		7,968		(1.6)	%	95.7	%	95.3	%	0.4	%	1,498		1,538		(2.6)	%
Charlotte, NC	3	714	11,369		11,461		(0.8)	%	3,597		3,343		7.6	%	7,772		8,117		(4.3)	%	95.4	%	95.5	%	(0.1)	%	1,741		1,761		(1.1)	%
Myrtle Beach, SC - Wilmington, NC	3	628	8,151		8,024		1.6	%	2,721		2,508		8.5	%	5,430		5,516		(1.6)	%	95.2	%	95.0	%	0.2	%	1,411		1,410		0.1	%
Cincinnati, OH	2	542	8,499		8,057		5.5	%	3,204		3,042		5.3	%	5,294		5,015		5.6	%	96.2	%	94.3	%	1.9	%	1,603		1,563		2.6	%
Birmingham, AL	1	720	9,216		9,087		1.4	%	4,030		3,837		5.0	%	5,186		5,250		(1.2)	%	94.8	%	93.7	%	1.1	%	1,401		1,406		(0.4)	%
Greenville, SC	1	702	7,948		7,772		2.3	%	3,104		2,898		7.1	%	4,844		4,874		(0.6)	%	94.3	%	94.0	%	0.3	%	1,306		1,259		3.7	%
Charleston, SC	2	518	8,204		7,779		5.5	%	3,478		3,244		7.2	%	4,725		4,535		4.2	%	96.2	%	94.6	%	1.6	%	1,704		1,638		4.0	%
Orlando, FL	1	297	4,993		4,705		6.1	%	2,146		1,998		7.4	%	2,847		2,707		5.2	%	94.6	%	93.1	%	1.5	%	1,794		1,801		(0.4)	%
San Antonio, TX	1	306	4,293		4,352		(1.4)	%	1,829		2,001		(8.6)	%	2,464		2,350		4.9	%	96.9	%	96.1	%	0.8	%	1,469		1,484		(1.0)	%
Austin, TX	1	256	4,239		4,041		4.9	%	1,788		1,811		(1.3)	%	2,451		2,230		9.9	%	94.6	%	91.3	%	3.3	%	1,804		1,786		1.0	%
Total/Weighted Average	108	32,153	$	460,475	$	446,484	3.1	%	$	174,103	$	167,020	4.2	%	$	286,372	$	279,464	2.5	%	95.1	%	94.0	%	1.1	%	$	1,557	$	1,536	1.4	%

PROPERTY PORTFOLIO (a)

NET OPERATING INCOME EXPOSURE BY MARKET

Dollars in thousands, except rent per unit

							For the Three Months Ended<br> September 30, 2024
Market	Number of Properties	Units	Gross Real <br>Estate <br>Assets		Period End<br> Occupancy		Average <br>Effective<br> Monthly Rent <br>per Unit		NOI		% of NOI
Dallas, TX	14	4,007	$	878,370	95.9	%	$	1,814	$	14,302	14.6	%
Atlanta, GA	13	5,180	1,105,871		94.7	%	1,611		14,230		14.5	%
Columbus, OH	10	2,510	380,942		95.4	%	1,493		7,038		7.2	%
Tampa-St. Petersburg, FL	6	1,791	399,952		96.0	%	1,935		6,186		6.3	%
Indianapolis, IN	7	1,979	294,218		96.3	%	1,410		5,800		5.9	%
Oklahoma City, OK	8	2,147	336,327		95.4	%	1,231		5,491		5.6	%
Denver, CO (a)(b)	6	1,397	383,151		95.2	%	1,758		5,153		5.2	%
Nashville, TN	5	1,508	374,955		95.2	%	1,637		5,079		5.2	%
Raleigh - Durham, NC	6	1,690	254,852		95.8	%	1,564		5,074		5.2	%
Memphis, TN	4	1,383	161,612		92.7	%	1,499		4,014		4.1	%
Houston, TX	5	1,308	214,719		96.9	%	1,447		3,327		3.4	%
Huntsville, AL	4	1,051	241,911		94.7	%	1,478		3,182		3.2	%
Louisville, KY	4	1,150	145,676		96.6	%	1,341		2,950		3.0	%
Lexington, KY	3	886	162,903		95.9	%	1,390		2,823		2.9	%
Charlotte, NC	3	714	189,924		96.8	%	1,732		2,586		2.6	%
Cincinnati, OH	2	542	124,467		98.3	%	1,613		1,799		1.8	%
Myrtle Beach, SC - Wilmington, NC	3	628	68,530		94.7	%	1,408		1,781		1.8	%
Birmingham, AL	1	720	143,552		95.1	%	1,411		1,677		1.7	%
Greenville, SC	1	702	125,999		95.7	%	1,317		1,607		1.6	%
Charleston, SC	2	518	82,185		96.3	%	1,709		1,566		1.6	%
Orlando, FL	1	297	50,853		95.9	%	1,831		1,004		1.0	%
Austin, TX	1	256	60,628		95.3	%	1,795		810		0.8	%
San Antonio, TX	1	306	57,514		98.0	%	1,468		808		0.8	%
Total / Weighted Average	110	32,670	$	6,239,111	95.5	%	$	1,572	$	98,287	100.0	%

(a)Excludes our development projects (Destination at Arista and Flatirons Flats). See the definitions at the end of this release.

(b)Includes properties in our Fort Collins, CO and Colorado Springs, CO markets.

VALUE ADD SUMMARY BY MARKET

PROJECT LIFE TO DATE AS OF SEPTEMBER 30, 2024

									Renovation Costs per Unit (b)
Market	Total Properties	Total <br>Units To Be Renovated	Units Complete	Units <br>Leased	Rent Premium (a)		% Rent Increase		Interior	Exterior		Total		ROI - Interior Costs(c)		ROI - Total Costs (c)
Ongoing
Atlanta, GA	5	2,344	1,108	1,105	$	259	18.9	%		$	2,283	$	20,822	16.8	%	14.9	%
Dallas, TX	5	1,462	780	804	278		19.3	%	19,213	2,226		21,439		17.4	%	15.6	%
Columbus, OH	4	1,098	558	557	274		22.1	%	14,803	1,431		16,234		22.2	%	20.3	%
Oklahoma City, OK	4	1,087	609	602	152		16.9	%	17,173	2,213		19,386		10.6	%	9.4	%
Lexington, KY	1	436	31	26	250		18.5	%	18,121	2,038		20,159		16.6	%	14.9	%
Nashville, TN	1	418	281	288	166		12.1	%	16,869	1,321		18,190		11.8	%	11.0	%
Memphis, TN	1	362	301	300	376		34.3	%	15,835	807		16,642		28.5	%	27.1	%
Tampa-St. Petersburg, FL	1	348	230	232	323		22.0	%	17,224	1,875		19,099		22.5	%	20.3	%
Raleigh-Durham, NC	1	318	251	248	215		17.0	%	16,162	1,046		17,208		16.0	%	15.0	%
Austin, TX	1	256	194	194	257		17.8	%	18,377	1,486		19,863		16.8	%	15.5	%
Denver, CO	1	252	21	17	180		16.6	%	12,181	4,048		16,229		17.7	%	13.3	%
Indianapolis, IN	1	236	195	196	266		24.4	%	15,673	1,484		17,157		20.3	%	18.6	%
Total / Weighted Average	26	8,617	4,559	4,569	$	253	19.9	%	17,374	$	1,979	$	19,353	17.5	%	15.7	%
Completed (d)
Atlanta, GA	3	978	903	897	$	215	20.8	%		$	1,139	$	10,152	28.6	%	25.4	%
Tampa-St. Petersburg, FL	3	888	844	842	279		21.8	%	14,107	1,327		15,434		23.8	%	21.7	%
Columbus, OH	3	763	712	707	206		22.5	%	10,316	666		10,982		23.9	%	22.5	%
Louisville, KY	2	728	728	784	215		24.1	%	15,561	2,173		17,734		16.6	%	14.6	%
Memphis, TN	2	691	688	681	183		18.0	%	12,036	974		13,010		18.2	%	16.9	%
Raleigh-Durham, NC	1	328	325	323	195		19.0	%	14,648	2,108		16,756		15.9	%	13.9	%
Wilmington, NC	1	288	288	287	77		7.6	%	8,120	56		8,176		11.4	%	11.3	%
Total / Weighted Average	15	4,664	4,488	4,521	$	210	20.5	%		$	1,236	$	13,290	21.0	%	19.0	%
Grand Total/Weighted Average	41	13,281	9,047	9,090	$	232	20.2	%		$	1,725	$	16,477	18.9	%	16.9	%

All values are in US Dollars.

(a) See the definitions section for a full description of Rent Premium. The weighted average Rent Premium including the impact of concessions was $223.

(b)See the definitions section for a full description of Renovation Costs per Unit.

(c)See the definitions section for a full description of ROI. ROI-Interior costs using rent premium including the impact of concessions was 18.1%. ROI-Total costs using rent premium including the impact of concessions was 16.2%.

(d)We consider value add projects completed when over 85% of the property’s units to be renovated have been completed. We continue to renovate remaining unrenovated units as leases expire until we complete 100% of the property’s units.

(e)Includes Meadows, Haverford, Crestmont and Creekside that were formerly a part of the value add program but were sold in October 2022 (with respect to Meadows), February 2022 (with respect to Haverford) and December 2021 (with respect to Crestmont and Creekside).

INVESTMENT AND DEVELOPMENT ACTIVITY

Dollars in thousands except per unit amounts

| 2024 ACQUISITIONS | | --- || Property | Market | Units | Acquisition Date | Purchase Price | | Price per Unit | | Average Rent per Unit at Acquisition | | | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | | Gateway at Pinellas | Tampa-St. Petersburg, FL | 288 | 8/13/24 | $ | 82,000 | $ | 285 | $ | 2,228 || 2024 DISPOSITIONS | | --- || Property | Location | Units | Disposition date | Sale price | | Price per unit | | Average rent per unit at disposition | | Gain on sale (loss on impairment) , net (a) | | | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | | Villas of Kingwood | Houston, TX | 330 | 2/13/24 | $ | 53,700 | $ | 163 | $ | 1,454 | $ | 62 | | Belmar Villas | Denver, CO | 318 | 2/13/24 | 74,300 | | 234 | | 1,606 | | 46 | | | Hearthstone at City Center | Denver, CO | 360 | 3/12/24 | 74,000 | | 206 | | 1,690 | | 88 | | | Villas at Huffmeister | Houston, TX | 294 | 3/25/24 | 44,250 | | 151 | | 1,557 | | (415) | | | Westmont Commons | Asheville, NC | 252 | 3/28/24 | 49,875 | | 198 | | 1,505 | | 25,856 | | | Reserve at Creekside | Chattanooga, TN | 192 | 4/30/24 | 28,500 | | 152 | | 1,462 | | (152) | | | Tapestry Park | Birmingham, AL | 354 | 7/17/24 | 70,800 | | 200 | | 1,644 | | (14,419) | | | Total | | 2,100 | | $ | 395,425 | $ | 188 | $ | 1,571 | $ | 11,066 |

(a)During the three months ended December 31, 2023, we recognized an aggregate loss on impairment of $32,956 on the Villas at Kingwood, Belmar Villas, Hearthstone at City Center, Villas at Huffmeister, and Reserve at Creekside, including $1,105 of defeasance and debt prepayment gains on these dispositions. During the three months ended March 31, 2024, we recognized a loss on impairment of $15,107 on Tapestry Park.

| REAL ESTATE UNDER DEVELOPMENT | | --- || Development | Destination at Arista (a) | Flatiron Flats | | --- | --- | --- | | Location | Denver, Colorado | Denver, Colorado | | Planned Units | 325 | 296 | | Start Date | 3Q 2021 | 4Q 2022 | | Projected Initial Occupancy | 2Q 2023 | 4Q 2024 | | Projected Completion Date | 4Q 2023 | 4Q 2024 | | Projected Stabilization date | 1Q 2025 | 4Q 2026 | | Total Estimated Development Costs | $102,920 | $119,800 | | % of Development Costs Left to Fund | 0% | 11% | | Real Estate Under Development at September 30, 2024 | $9,079 | $106,142 | | % of Planned Units Delivered as of September 30, 2024 | 92.0% | 0% | | Leased % as of October 29, 2024 (b) | 89.5% | N/A | | Occupancy % as of October 29, 2024 (b) | 85.2% | N/A |

(a)We will continue to classify this property as a development property since it is in lease-up and has not reached overall occupancy of 90%.

(b)Leased % and occupancy % are calculated using the leased or occupied units, as applicable, divided by the total number of units.

INVESTMENT AND DEVELOPMENT ACTIVITY - (CONTINUED)

| INVESTMENTS IN UNCONSOLIDATED REAL ESTATE ENTITIES | | --- || Property | Location | Units | Estimated Delivery Date | Total Construction Budget | | Total Project Debt | | IRT Equity Interest in JV | | Remaining Expected IRT Investment | | Carrying Value of IRT’s Investment | | | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | | Metropolis at Innsbrook (a) | Richmond, VA | 402 | — | $ | 85,883 | $ | 59,000 | 84.8 | % | $ | — | $ | 21,081 | | Views of Music City II (b) /<br><br>The Crockett (c) | Nashville, TN | 408 | — | 66,079 | | 43,099 | | 50.0 | % | — | | 11,846 | | | Lakeline Station | Austin, TX | 378 | Q2 2025 | 110,551 | | 76,500 | | 90.0 | % | — | | 33,794 | | | The Mustang | Dallas, TX | 275 | Q4 2024 | 109,583 | | 79,447 | | 85.0 | % | — | | 28,672 | | | Total | | 1,463 | | $ | 372,096 | $ | 258,046 | | | $ | — | $ | 95,393 |

(a)Metropolis at Innsbrook is an operating property consisting of 402 units. We have a call option that gives us the right to buy the property upon the earlier of the date upon which the property achieves 90% occupancy or October 17, 2025. On June 21, 2024, we entered into an agreement with the developer to list the property for sale upon achieving 85% occupancy.

(b)Views of Music City phase II is an operating property consisting of 209 total units. On July 16, 2024, we amended the joint venture agreement to require the property to be listed for sale no later than March 31, 2025, and to provide us with a right of first refusal on any sale of the property.

(c)The Crockett is an operating property consisting of 199 units. On July 16, 2024, we amended the joint venture agreement governing the entity that owns this property, which resulted in the return of our invested capital in the amount of $5.5 million and preferred return in the amount of $3.0 million, net, thereon on October 17, 2024, while also providing us with a right of first refusal on any sale of The Crockett.

DEBT SUMMARY AS OF SEPTEMBER 30, 2024

Dollars in thousands

	Amount		Weighted Average Contractual Rate (d)		Weighted Average Hedged Effective Rate (e)		Type	Weighted Average Maturity (in years)
Debt:
Unsecured revolver (a)	$	191,478	6.6	%	4.8	%	Floating	1.3
Unsecured term loans (b)	600,000		6.5	%	4.0	%	Floating	2.8
Secured credit facilities (c)	585,635		4.2	%	4.4	%	Fixed	4.2
Mortgages	883,869		3.8	%	4.0	%	Fixed	3.6
Total Principal	2,260,982		4.9	%	4.2	%		3.3
Loan premiums (discounts), net	33,970
Unamortized deferred financing costs	(8,258)
Total Consolidated Debt	2,286,694
Market Equity Capitalization, at period end	4,736,220
Total Capitalization	$	7,022,914

(a)Unsecured revolver total capacity is $500,000, of which $191,478 was drawn as of September 30, 2024. The maturity date of borrowings under the unsecured revolver is January 31, 2026.

(b)Consists of a (i) $200,000 unsecured term loan with a maturity date of May 18, 2026 and a (ii) $400,000 unsecured term loan with a maturity date of January 28, 2028.

(c)Consists of a (i) $509,386 secured credit facility, two tranches of which, in an aggregate principal amount of $468,918, have a maturity date of August 1, 2028 and the third tranche of which, in the principal amount of $40,468, has a maturity date of March 1, 2030 and a (ii) $76,248 secured credit facility with a maturity date of July 1, 2030.

(d)Represents the weighted average of the contractual interest rates in effect as of the three months ended September 30, 2024, without regard to any interest rate swaps or collars.

(e)Represents the weighted average effective interest rates for the three months ended September 30, 2024, including the impact of interest rate swaps and collars, amortization of hedging costs, and deferred financing costs but excluding the impact of loan premium amortization, discount accretion, and interest capitalization.

(f)As of September 30, 2024, we maintained the below hedges that have effectively fixed a portion of our floating rate debt.

Hedges:	Notional		Start	End	Swap Rate		Floor Rate		Cap Rate
Collar	$	100,000	11/17/2017	11/17/2024	—		1.25	%	2.00	%
Swap	$	150,000	6/17/2021	6/17/2026	2.18	%	—		—
Swap	$	150,000	5/17/2022	5/17/2027	0.99	%	—		—
Swap	$	200,000	3/17/2023	3/17/2030	3.39	%	—		—
Collar	$	100,000	1/17/2024	1/17/2028	—		1.50	%	2.50	%
Forward starting collar	$	100,000	11/17/2024	1/17/2028	—		1.50	%	2.50	%

DEBT MATURITY, DEBT COVENANT AND UNENCUMBERED ASSET STATS

AS OF SEPTEMBER 30, 2024

Dollars in thousands

(a)On October 1, 2024, we sold $150,000 aggregate principal amount of unsecured notes, consisting of $75,000 aggregate principal amount of unsecured notes due October 1, 2031, and $75,000 aggregate principal amount of unsecured notes due October 1, 2034, to an institutional investor in a private placement at fixed annual interest rates of 5.32% and 5.53%, respectively. The proceeds are expected to be used to repay approximately $132 million of property mortgages maturing in late 2024 and early 2025, and the remaining $18 million to reduce the borrowings under our unsecured credit facility.

Debt Covenant Summary (b)

	Requirement	Actual	Compliance
Consolidated leverage ratio	≤ 60%	31.4%	Yes
Consolidated fixed charge coverage ratio	≥ 1.5x	2.8x	Yes
Unsecured leverage ratio	≤ 60%	24.4%	Yes

(b)For a complete listing of all debt covenants along with definitions of each covenant calculation see the Fourth Amended, Restated and Consolidated Credit Agreement, which is filed as Exhibit 10.1 of our Form 8-K filed on July 27, 2022.

Encumbered & Unencumbered Statistics (c)

	Total Units	% of Total		Gross Assets		% of Total		Q3 2024 NOI		% of Total
Unencumbered assets	18,429	56.4	%	$	3,698,056	54.9	%	$	55,785	56.8	%
Encumbered assets	14,241	43.6	%	3,035,808		45.1	%	42,506		43.2	%
	32,670	100.0	%	$	6,733,864	100.0	%	$	98,291	100.0	%

(c)Excludes our development projects (Destination at Arista and Flatiron Flats). See the definitions at the end of this release.

DEFINITIONS

Average Effective Monthly Rent per Unit

Average Occupancy

Average occupancy represents the average occupied units for the reporting period divided by the average of total units available for rent for the reporting period.

Development Property

A development property is a property that is either currently under development or is in lease-up prior to reaching overall occupancy of 90%.

EBITDA and Adjusted EBITDA

Funds From Operations (“FFO”) and Core Funds From Operations (“CFFO”)

Our calculation of CFFO may differ from the methodology used for calculating CFFO by other REITs and, accordingly, our CFFO may not be comparable to CFFO reported by other REITs. Our management utilizes FFO and CFFO as measures of our operating performance, and believe they are also useful to investors, because they facilitate an understanding of our operating performance after adjustment for certain non-cash or non-recurring items that are required by GAAP to be expensed but may not necessarily be indicative of current operating performance and our operating performance between periods. Furthermore, although FFO, CFFO

and other supplemental performance measures are defined in various ways throughout the REIT industry, we believe that FFO and CFFO may provide us and our investors with an additional useful measure to compare our financial performance to certain other REITs. Neither FFO nor CFFO is equivalent to net income or cash generated from operating activities determined in accordance with GAAP. Furthermore, FFO and CFFO do not represent amounts available for management’s discretionary use because of needed capital replacement or expansion, debt service obligations or other commitments or uncertainties. Accordingly, FFO and CFFO do not measure whether cash flow is sufficient to fund all of our cash needs, including principal amortization and capital improvements. Neither FFO nor CFFO should be considered as an alternative to net income or any other GAAP measurement as an indicator of our operating performance or as an alternative to cash flow from operating, investing, and financing activities as a measure of our liquidity.

Interest Coverage

Interest coverage is a ratio computed by dividing Adjusted EBITDA by interest expense.

Net Debt

	As of
	Sep 30, 2024		Jun 30, 2024		Mar 31, 2024		Dec 31, 2023		Sep 30, 2023
Total debt	$	2,286,694	$	2,252,559	$	2,277,098	$	2,549,409	$	2,715,710
Less: cash and cash equivalents	(17,611)		(21,034)		(21,275)		(22,852)		(17,216)
Less: loan discounts and premiums, net	(33,970)		(37,253)		(39,804)		(44,483)		(50,772)
Total net debt	$	2,235,113	$	2,194,272	$	2,216,019	$	2,482,074	$	2,647,722

Net Operating Income

A reconciliation from GAAP net income (loss) to NOI is provided below (dollars in thousands):

	For the Three Months Ended
	Sep 30, 2024		Jun 30, 2024		Mar 31, 2024		Dec 31, 2023		Sep 30, 2023
Net income (loss)	$	12,620	$	10,555	$	17,961	$	(41,654)	$	3,986
Other revenue	(275)		(298)		(203)		(316)		(232)
Property management expenses	7,379		7,666		7,499		6,660		7,232
General and administrative<br> expenses	4,765		6,244		8,381		5,043		3,660
Depreciation and amortization<br> expense	55,261		54,127		53,721		55,902		55,546
Casualty losses	1,249		465		2,301		59		35
Interest expense	18,308		17,460		20,603		23,537		22,033
(Gain on sale) loss on impairment<br> of real estate assets, net	(688)		152		(10,530)		56,263		11,268
(Gain) loss on extinguishment of debt	—		—		(203)		124		—
Other loss	—		—		1		79		369
Loss from investments in<br> unconsolidated real estate entities	703		850		829		1,330		1,178
NOI	$	99,322	$	97,221	$	100,360	$	107,027	$	105,075
Less: Non same-store portfolio NOI	2,249		2,293		5,989		9,863		10,123
Same-store portfolio NOI	$	97,073	$	94,928	$	94,371	$	97,164	$	94,952

Non Same-Store Properties and Non Same-Store Portfolio

Properties that did not meet the definition of a same-store property as of the beginning of the previous year.

Same-Store Properties and Same-Store Portfolio

Rent Premium on Value Add Renovations

Renovation Costs per Unit

Return on Investment (“ROI”) on Value Add Renovations

Total Gross Assets

	As of
	Sep 30, 2024		Jun 30, 2024		Mar 31, 2024		Dec 31, 2023		Sep 30, 2023
Total assets	$	5,948,204	$	5,940,261	$	5,972,848	$	6,280,175	$	6,577,790
Plus: accumulated depreciation (a)	715,702		674,236		630,743		606,404		570,966
Plus: accumulated amortization	69,958		69,532		69,998		73,975		76,691
Total gross assets	$	6,733,864	$	6,684,029	$	6,673,589	$	6,960,554	$	7,225,447

(a)Includes accumulated depreciation associated with real estate held for sale, as applicable.