10-Q

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q

(Mark One)

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

For the quarterly period ended June 30, 2015

or

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

For the transition period from to

Commission File Number: 000-52612

LANDMARK APARTMENT TRUST, INC.

(Exact name of registrant as specified in its charter)

Maryland	20-3975609
(State or other jurisdiction of incorporation or organization)	(I.R.S. Employer Identification No.)
4901 Dickens Road, Suite 101 Richmond, Virginia	23230
(Address of principal executive offices)	(Zip Code)

(804) 237-1335

(Registrant’s telephone number, including area code)

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Sections 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.    x  Yes     ¨  No

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).    x  Yes    ¨  No

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

Large accelerated filer	¨	Accelerated filer	¨
Non-accelerated filer	x  (Do not check if a smaller reporting company)	Smaller reporting company	¨

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

As of August 3, 2015, there were 25,805,095 shares of common stock of Landmark Apartment Trust, Inc. outstanding.

Landmark Apartment Trust, Inc.

(A Maryland Corporation)

TABLE OF CONTENTS

		Page
	PART I - FINANCIAL INFORMATION
Item 1.	Financial Statements (Unaudited)	1
	Condensed Consolidated Balance Sheets as of June 30, 2015 (Unaudited) and December 31, 2014	1
	Condensed Consolidated Statements of Comprehensive Operations for the Three and Six Months Ended June 30, 2015 and 2014 (Unaudited)	2
	Condensed Consolidated Statement of Equity for the Six Months Ended June 30, 2015 (Unaudited)	3
	Condensed Consolidated Statements of Cash Flows for the Six Months Ended June 30, 2015 and 2014 (Unaudited)	4
	Notes to Condensed Consolidated Financial Statements (Unaudited)	5
	Report of Ernst and Young LLP Independent Registered Public Accounting Firm	27
Item 2.	Management’s Discussion and Analysis of Financial Condition and Results of Operations	28
Item 3.	Quantitative and Qualitative Disclosures About Market Risk	46
Item 4.	Controls and Procedures	47
	PART II - OTHER INFORMATION
Item 1.	Legal Proceedings	48
Item IA.	Risk Factors	48
Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds	48
Item 3.	Defaults Upon Senior Securities	48
Item 4.	Mine Safety Disclosures	49
Item 5(a).	Other Information	49
Item 5(b).	Material Changes to Proceedings by which Security Holders May Recommend Nominees	49
Item 6.	Exhibits	49
	Signatures	50

PART I

PART I - FINANCIAL INFORMATION

Item 1. Financial Statements.

LANDMARK APARTMENT TRUST, INC.

CONDENSED CONSOLIDATED BALANCE SHEETS

As of June 30, 2015 and December 31, 2014

(In thousands, except for share data)

	June 30,			December 31,
	2015			2014
	(Unaudited)
ASSETS
Real estate investments:
Operating properties, net	$	1,595,595		$	1,727,505
Cash and cash equivalents	20,775			8,999
Accounts receivable	5,958			5,390
Other receivables due from affiliates	36			1,627
Restricted cash	23,273			28,734
Goodwill	3,418			4,579
Investments in unconsolidated entities	2,625			8,962
Identified intangible assets, net	14,166			16,464
Other assets, net	21,284			18,089
Total assets	$	1,687,130		$	1,820,349
LIABILITIES AND EQUITY
Liabilities:
Mortgage loan payables, net	$	983,097		$	1,021,683
Secured credit facility	157,664			159,176
Line of credit	9,902			3,902
Unsecured notes payable to affiliates	616			6,116
Series D cumulative non-convertible redeemable preferred stock with derivative	169,379			202,380
Series E cumulative non-convertible redeemable preferred stock with derivative	58,971			71,578
Accounts payable and accrued liabilities	56,191			55,386
Other payables due to affiliates	136			117
Acquisition contingent consideration	—			2,900
Security deposits, prepaid rent and other liabilities	6,304			7,993
Total liabilities	1,442,260			1,531,231
Equity:
Stockholders’ equity:
Common stock, $0.01 par value; 300,000,000 shares authorized; 25,788,316 and 25,628,526 shares issued and outstanding as of June 30, 2015 and December 31, 2014, respectively	256			254
Additional paid-in capital	230,218			227,205
Accumulated other comprehensive loss	(333		)	(340		)
Accumulated deficit	(211,914		)	(198,384		)
Total stockholders’ equity	18,227			28,735
Redeemable non-controlling interests in operating partnership	200,464			233,652
Non-controlling interest partners	26,179			26,731
Total equity	244,870			289,118
Total liabilities and equity	$	1,687,130		$	1,820,349

The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.

1

LANDMARK APARTMENT TRUST, INC.

CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE OPERATIONS

For the Three and Six Months EndedJune 30, 2015and2014

(In thousands, except for share and per share data)

(Unaudited)

	Three Months Ended June 30,						Six Months Ended June 30,
	2015			2014			2015			2014
Revenues:
Rental income	$	53,998		$	52,766		$	108,714		$	104,567
Other property revenues	8,671			7,647			16,977			14,975
Management fee income	589			1,319			1,550			2,277
Reimbursed income	1,390			3,564			4,882			5,996
Total revenues	64,648			65,296			132,123			127,815
Expenses:
Rental expenses	28,627			27,482			56,601			54,679
Reimbursed expense	1,390			3,564			4,882			5,996
General, administrative and other expense	5,362			5,429			11,485			11,769
Change in fair value of preferred stock derivatives/warrants and acquisition contingent consideration	177			(9,493		)	(612		)	(11,177		)
Acquisition-related expenses	98			(1,707		)	98			2,011
Depreciation and amortization	16,578			23,567			34,464			55,611
Restructuring and impairment charges	1,225			—			1,624			—
Total expenses	53,457			48,842			108,542			118,889
Other income/(expense):
Interest expense, net	(14,937		)	(15,928		)	(30,672		)	(31,533		)
Preferred dividends classified as interest expense	(10,429		)	(10,480		)	(21,249		)	(20,460		)
Gain on sale of operating properties	3,566			6,998			5,863			6,998
Income/(loss) and gain on sale from unconsolidated entities	3,004			(938		)	3,053			(1,169		)
Loss on debt and preferred stock extinguishment	(2,366		)	—			(4,635		)	—
Loss before income tax	(9,971		)	(3,894		)	(24,059		)	(37,238		)
Income tax (expense)/benefit	(164		)	(220		)	(297		)	223
Net loss	(10,135		)	(4,114		)	(24,356		)	(37,015		)
Less: Net loss attributable to redeemable non-controlling interest in operating partnership	6,401			2,665			15,302			21,814
Net (income)/loss attributable to non-controlling interest partners	(306		)	(112		)	(497		)	1,371
Net loss attributable to common stockholders	$	(4,040	)	$	(1,561	)	$	(9,551	)	$	(13,830	)
Other comprehensive loss:
Change in cash flow hedges	379			(408		)	23			(686		)
Change in cash flow hedges attributable to redeemable non-controlling interests in operating partnership	(159		)	115			(9		)	230
Change in cash flow hedges attributable to non-controlling interest partners	(122		)	240			(7		)	330
Comprehensive loss attributable to common stockholders	$	(3,942	)	$	(1,614	)	$	(9,544	)	$	(13,956	)
Net loss per share of common stock attributable to common stockholders — basic and diluted	$	(0.16	)	$	(0.06	)	$	(0.37	)	$	(0.55	)
Weighted average number of shares of common stock outstanding — basic and diluted	25,582,304			25,294,650			25,527,884			25,258,683
Weighted average number of common units held by non-controlling interests — basic and diluted	40,247,464			39,624,222			40,440,176			38,929,094
Distributions declared per share of common stock	$	0.08		$	0.08		$	0.15		$	0.15

The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.

2

LANDMARK APARTMENT TRUST, INC.

CONDENSED CONSOLIDATED STATEMENT OF EQUITY

For the Six Months Ended June 30, 2015

(In thousands, except for share data)

(Unaudited)

	Common Stock			Additional Paid-In Capital			Accumulated Other Comprehensive Loss			Accumulated Deficit			Total Stockholders’ Equity			Redeemable Non- Controlling Interests in Operating Partnership			Non- Controlling Interest Partners			Total Equity
	Number of Shares	Amount
Balance - December 31, 2014	25,628,526	$	254	$	227,205		$	(340	)	$	(198,384	)	$	28,735		$	233,652		$	26,731		$	289,118
Change in cash flow hedges	—	—		—			7			—			7			9			7			23
Issuance of vested and nonvested restricted common stock	49,080	1		399			—			—			400			—			—			400
Offering costs	—	—		(2		)	—			—			(2		)	—			—			(2		)
Issuance of LTIP units	—	—		1,390			—			—			1,390			—			—			1,390
Amortization of nonvested restricted common stock and LTIP Units	—	—		325			—			—			325			—			—			325
Issuance of common stock under the DRIP	110,710	1		901			—			—			902			—			—			902
Distributions	—	—		—			—			(3,979		)	(3,979		)	(6,145		)	(1,056		)	(11,180		)
Redemption of OP units	—	—		—			—			—			—			(11,750		)	—			(11,750		)
Net loss attributable to redeemable non-controlling interests in operating partnership	—	—		—			—			—			—			(15,302		)	—			(15,302		)
Net income attributable to non-controlling interest partners	—	—		—			—			—			—			—			497			497
Net loss attributable to common stockholders	—	—		—			—			(9,551		)	(9,551		)	—			—			(9,551		)
Balance - June 30, 2015	25,788,316	$	256	$	230,218		$	(333	)	$	(211,914	)	$	18,227		$	200,464		$	26,179		$	244,870

The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.

3

LANDMARK APARTMENT TRUST, INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

For the Six Months EndedJune 30, 2015and2014

(In thousands)

(Unaudited)

	Six Months Ended June 30,
	2015			2014
CASH FLOWS FROM OPERATING ACTIVITIES
Net loss	$	(24,356	)	$	(37,015	)
Adjustments to reconcile net loss to net cash provided by operating activities:
Depreciation and amortization (including deferred financing costs and debt discount)	35,639			57,305
Gain on sale of operating properties	(5,863		)	(6,998		)
Loss on debt and preferred stock extinguishment	4,635			—
Deferred income tax benefit	—			(435		)
Accretion expense related to preferred stock	3,504			3,073
Changes in fair value of preferred stock derivatives/warrants and acquisition contingent consideration	(612		)	(11,177		)
Equity based compensation, net of forfeitures	975			1,317
Bad debt expense	1,001			1,218
Restructuring and impairment charges	1,161			—
(Income)/loss and gain on sale from unconsolidated entities	(3,053		)	1,169
Changes in operating assets and liabilities:
Increase in operating assets	(2,521		)	(5,353		)
(Decrease)/increase in operating liabilities	(5,816		)	4,470
Net cash provided by operating activities	4,694			7,574
CASH FLOWS FROM INVESTING ACTIVITIES
Acquisition of properties, net	—			(92,791		)
Proceeds from the sale of operating properties, net	59,972			13,889
Capital expenditures	(6,142		)	(17,312		)
Return of investment from unconsolidated entities	9,327			380
Settlement of acquisition contingent consideration	(3,500		)	—
Change in deposits on real estate acquisitions	—			2,296
Change in restricted cash — capital replacement reserves	3,898			1,024
Net cash provided by/(used in) investing activities	63,555			(92,514		)
CASH FLOWS FROM FINANCING ACTIVITIES
Proceeds from the issuance of mortgage loan payables	144,992			16,100
Payments on mortgage loan payables	(127,321		)	(5,888		)
Net proceeds on line of credit	6,000			3,902
Net (repayment)/proceeds on secured credit facility	(1,512		)	19,932
Payments on unsecured notes payable to affiliates	(5,500		)	—
Proceeds from the issuance of redeemable preferred stock	—			74,000
Redemption of preferred stock	(47,752		)	—
Payment of deferred financing costs	(3,318		)	(2,779		)
Payment of offering costs	(2		)	(3		)
Repurchase of OP units	(11,750		)	—
Distributions paid to common stockholders	(2,951		)	(2,700		)
Distributions paid to holders of LTIP Units	(122		)	(111		)
Distributions to non-controlling interest partners	(1,056		)	(987		)
Distributions paid to redeemable non-controlling interests in operating partnership	(6,181		)	(5,646		)
Net cash (used in)/provided by financing activities	(56,473		)	95,820
NET CHANGE IN CASH AND CASH EQUIVALENTS	11,776			10,880
Cash and cash equivalents — Beginning of period	8,999			4,349
Cash and cash equivalents — End of period	$	20,775		$	15,229
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:
Cash paid for:
Interest on mortgage loan payables and secured credit facility	$	26,534		$	25,571
Interest on preferred stock	$	17,594		$	13,569
State income taxes	$	297		$	212
SUPPLEMENTAL DISCLOSURE OF NONCASH ACTIVITIES:
Financing Activities:
Mortgage loan payables assumed with the acquisition of properties, net	$	—		$	181,118
Secured credit facility repayment at time of disposition of apartment community	$	—		$	4,444
Release of mortgage loan payable on the sale of properties	$	52,668		$	—
Issuance of redeemable non-controlling interests in operating partnership for acquisition of properties and the ELRM Transaction including settlement of contingent consideration	$	—		$	64,818
Issuance of common stock in the settlement of acquisition contingent consideration	$	400		$	—
Issuance of common stock under the DRIP	$	902		$	1,090
Issuance of redeemable non-controlling interests in operating partnership due to reinvestment of distribution	$	—		$	209
Fair value of non-controlling interest partner's interest in acquired properties	$	—		$	26,486
Distributions declared but not paid on common stock	$	645		$	638
Distributions declared but not paid on redeemable non-controlling interest in operating partnership	$	1,000		$	1,036
Change in other comprehensive operations	$	23		$	(686	)

The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.

4

LANDMARK APARTMENT TRUST, INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)

June 30, 2015

The use of the words “the company,” “we,” “us,” “our company,” or “our” refers to Landmark Apartment Trust, Inc. and its subsidiaries, including Landmark Apartment Trust Holdings, LP, except where the context otherwise requires.

1. Organization and Description of Business

Landmark Apartment Trust, Inc., a Maryland corporation, was incorporated on December 21, 2005. We are self-administered and self-managed, and we conduct substantially all of our operations through Landmark Apartment Trust Holdings, LP, or our operating partnership. We are in the business of acquiring, owning and managing a diverse portfolio of quality properties with stable cash flows and growth potential primarily in the Sunbelt region, which comprises the South and certain Texas markets of the United States. We may acquire and have acquired other real estate-related investments. We focus primarily on investments that produce current income. We have qualified and elected to be taxed as a real estate investment trust, or REIT, under the Internal Revenue Code of 1986, as amended, or the Code, for federal income tax purposes and we intend to continue to meet the requirements for qualification and taxation as a REIT.

As of June 30, 2015, we consolidated 73 properties, including six properties held through consolidated joint ventures, with an aggregate of 22,116 apartment units, which had an aggregate gross carrying value of $1.8 billion. We refer to these properties as our consolidated properties. As of June 30, 2015, we also managed 11 properties. Six of these properties are owned by Timbercreek U.S. Multi-Residential Operating L.P., or the Timbercreek Fund, in which we own an indirect minority interest through our investment in Timbercreek U.S. Multi-Residential (U.S.) Holding L.P., a Delaware limited partnership, or Timbercreek Holding. Timbercreek Holding is a limited partner in the Timbercreek Fund. We refer to these six properties as our managed equity investment properties, which have an aggregate of 1,991 apartment units at June 30, 2015. The remaining five properties, which have an aggregate of 1,780 apartment units, are owned by one or more third parties, including certain entities affiliated with Elco Landmark Residential Holdings, LLC’s, or ELRH, and we refer to these five properties as our managed third party properties. Since June 30, 2015, one of these managed third party properties was sold. See Note 5, Investments in Unconsolidated Entities, for further discussion of this sale.

All of our consolidated and managed properties are managed by LATPM, LLC, or our property manager.

These financial statements have not been audited. Amounts as of December 31, 2014 included in these financial statements have been derived from the audited consolidated financial statements as of that date. We have condensed or omitted certain information and footnote disclosures normally included in financial statements presented in accordance with United States generally accepted accounting principles, or GAAP, for interim financial information and the rules and regulations for reporting on Form 10-Q. Although we believe our footnote disclosures are adequate to make the information presented not misleading, you should read these financial statements in conjunction with the consolidated financial statements and notes to those consolidated financial statements included in our Annual Report on Form 10-K for the fiscal year ended December 31, 2014.

2. Summary of Significant Accounting Policies

The accompanying unaudited condensed consolidated financial statements have been prepared in accordance with GAAP for interim financial information and the rules and regulations for reporting on Form 10-Q. Accordingly, they do not include all of the information required by GAAP for complete financial statements. In the opinion of management, all adjustments (consisting of normal recurring accruals) considered necessary for a fair presentation have been included. These unaudited financial statements should be read in conjunction with our audited consolidated financial statements included in our Annual Report on Form 10-K. Operating results for the three and six months ended June 30, 2015 are not necessarily indicative of the results that may be expected for the twelve month period ending December 31, 2015.

Certain prior year amounts have been reclassified to conform to the current year presentation due to the addition of property lease expense into general, administrative and other expenses.

5

LANDMARK APARTMENT TRUST, INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS- (Continued)

Goodwill

Goodwill resulting from business combinations is generally determined as the excess of the fair value of the consideration transferred, plus the fair value of any non-controlling interests in the acquired business, over the fair value of the net assets acquired and liabilities assumed as of the acquisition date. Goodwill is not amortized, but is tested for impairment on an annual basis or in interim periods if events or circumstances indicate potential impairment. For the three and six months ended June 30, 2015, we recorded $1.2 million, respectively, of impairment to goodwill which was primarily due to the reduction of future economic benefits which is recorded in restructuring and impairment charges in our accompanying unaudited condensed consolidated statements of comprehensive operations. During the second quarter of 2015, four of our managed equity investment properties were sold and, since June 30, 2015, another one of our managed third party properties was sold by its owners and, therefore, we no longer manage such properties. Utilizing the discounted cash flow method of the income approach, we established a value to measure the impairment to goodwill which is a Level 3 fair value measurement. The transfer of 11 of our managed third party properties and the related reduction of future economic benefits was included in the annual goodwill impairment test as of December 31, 2014. No impairment was recorded for the six months ended June 30, 2014. As of June 30, 2015 and December 31, 2014, we had goodwill of $3.4 million and $4.6 million, respectively, included in our accompanying unaudited condensed consolidated balance sheets.

Income Taxes

For federal income tax purposes, we have elected to be taxed as a REIT under Sections 856 through 860 of the Code beginning with our taxable year ended December 31, 2006, and we intend to continue to be taxed as a REIT. To qualify as a REIT for federal income tax purposes, we must meet certain organizational and operational requirements, including a requirement to pay distributions to our stockholders of at least 90% of our annual taxable income, excluding net capital gains. As a REIT, we generally will not be subject to federal income tax on net income that we distribute to our stockholders. We are subject to state and local income taxes in some jurisdictions, and in certain circumstances we may also be subject to federal excise taxes on undistributed income. In addition, certain of our activities must be conducted by subsidiaries that elect to be treated as taxable REIT subsidiaries, or TRSs. TRSs are subject to both federal and state income taxes.

Our property manager is organized as a TRS and accordingly is subject to income taxation. During the second quarter of 2014, we determined that it is more likely than not that our deferred tax assets will not be realized due to losses incurred by the property manager and recorded a valuation allowance on its deferred tax assets. As of June 30, 2015 and December 31, 2014, the valuation allowance was $1.9 million and $1.1 million, respectively. It is expected that any future net deferred tax assets will continue to be offset by a valuation allowance until the property manager establishes a pattern of profitability. To the extent the property manager generates consistent income, we may reduce the valuation allowance in the period such determination is made.

Income tax expense of $164,000 and $297,000 was recognized for the three and six months ended June 30, 2015, respectively, which consisted entirely of state income tax expense for each respective period.

As of June 30, 2015, total net operating loss carry forward for federal income tax purposes was approximately $67.0 million and $6.3 million for our company and our TRS, respectively. The net operating loss carry forwards will expire beginning in 2026 and 2031 for our company and our TRS, respectively.

Recently Issued Accounting Pronouncements

In May 2014, the Financial Accounting Standards Board, or FASB, issued accounting standards update, or ASU, 2014-09, “Revenue from Contracts with Customers (Topic 606),” effective for annual reporting periods beginning after December 15, 2016, including interim periods within that reporting period. The core principle of ASU 2014-09, is that an entity should recognize revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services. Certain contracts are excluded from ASU 2014-09, including lease contracts within the scope of the FASB guidance included in Leases. We are currently evaluating to determine the potential impact, if any, that the adoption of ASU 2014-09 will have on our financial position and results of operations.

In August 2014, the FASB issued ASU 2014-15, "Presentation of Financial Statements – Going Concern (Subtopic 205-40)," effective for the annual period ending after December 15, 2016, and for annual periods and interim periods thereafter.

6

LANDMARK APARTMENT TRUST, INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS- (Continued)

Early application is permitted. The amendments in this update provide guidance in GAAP about management's responsibility to evaluate whether there is substantial doubt about an entity's ability to continue as a going concern and to provide related footnote disclosures. We are currently evaluating the potential impact, if any, that the adoption of ASU 2014-15 will have on our footnote disclosures.

In February 2015, the FASB issued ASU 2015-02, "Consolidation (Topic 810)," effective for fiscal years, and for interim periods within those years, beginning after December 15, 2015. The amendments in this update affect reporting entities that are required to evaluate whether they should consolidate certain legal entities. All legal entities are subject to reevaluation under the revised consolidation model. We are currently evaluating to determine the potential impact, if any, the adoption of ASU 2015-02 will have on our financial position and results of operations.

In April 2015, the FASB issued ASU 2015-03, "Interest - Imputation of Interest (Subtopic 835-30)," effective for the annual reporting periods beginning after December 15, 2015. The standard simplifies the presentation of debt issuance costs and requires that debt issuance costs related to a recognized debt liability be presented in the balance sheet as a direct deduction from the carrying amount of that debt liability, consistent with debt discounts. The new guidance will only impact financial statement presentation. The guidance is effective in the first quarter of 2016 and allows for early adoption. We do not expect the adoption of this standard to materially impact our consolidated financial statements.

3. Real Estate Investments

Our investments in our consolidated operating properties, net consisted of the following as of June 30, 2015 and December 31, 2014 (in thousands):

	June 30, 2015			December 31, 2014
Land	$	269,832		$	278,885
Land improvements	123,967			137,646
Building and improvements(1)	1,334,718			1,420,815
Furniture, fixtures and equipment	36,731			38,457
	1,765,248			1,875,803
Less: accumulated depreciation	(169,653		)	(148,298		)
	$	1,595,595		$	1,727,505

(1) Includes $1.2 million and $2.5 million of direct construction costs in progress as of June 30, 2015 and December 31, 2014, respectively.

Depreciation expense for the three months ended June 30, 2015 and 2014 was $15.7 million and $14.9 million, respectively, and for the six months ended June 30, 2015 and 2014 was $32.1 million and $29.2 million, respectively.

Real Estate Acquisitions

We did not complete any acquisitions during the six months ended June 30, 2015.

4. Real Estate Disposition Activities

During the six months ended June 30, 2015, we sold four consolidated properties, Avondale by the Lakes on March 5, 2015, Landmark at Savoy Square on March 26, 2015, Courtyards on the River on April 30, 2015 and Landmark at Magnolia Glen on May 28, 2015, with an aggregate of 1,862 apartment units for a combined sales price of $116.1 million. As of the date of disposal, the properties had a net carrying value of $105.9 million. Three of the mortgage loans related to these dispositions, in the aggregate amount of $52.7 million, were directly assumed by the buyers. We incurred expenses and adjustments of $3.2 million associated with the dispositions. Our gain on the sale of the properties was $5.9 million, net of $1.7 million in taxes due during the first quarter of 2015 related to a tax protection agreement for a prior year disposition. A portion of the net proceeds from these dispositions was used to redeem our 8.75% Series D Cumulative Non-Convertible Preferred Stock, par value $0.01 per share, or our Series D Preferred Stock, and our 9.25% Series E Cumulative Non-Convertible Preferred Stock, par value $0.01 per share, or our Series E Preferred Stock, during the six months ended June 30, 2015. Of the $4.6 million of loss on debt and preferred stock extinguishment, $972,000 related to our property dispositions including a yield maintenance prepayment

7

LANDMARK APARTMENT TRUST, INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS- (Continued)

penalty for the repayment of the mortgage debt paid directly to lenders and the write-off of the unamortized portions of deferred financing costs and above/ below market debt.

On June 24, 2015, we sold our 20% equity interest in each of two of our managed equity investment properties, Landmark at Waverly Place and The Fountains, which represented 750 units for $6.9 million, recognizing a gain on the sale of $3.0 million which is included in income/(loss) and gain on sale from unconsolidated entities in our unaudited condensed consolidated statements of comprehensive operations discussed further below in Note 5, Investments in Unconsolidated Entities.

During the three and six months ended June 30, 2014, there were two properties sold, Manchester Park on May 28, 2014 and Bay Breeze Villas on June 30, 2014, totaling 306 apartment units for a combined sales price of $29.3 million. Our gain on the sale of the apartment communities was $7.0 million.

5. Investments in Unconsolidated Entities

As of June 30, 2015 and December 31, 2014, we held non-controlling interests in the following investments which are accounted for under the equity method (in thousands, except unit data):

Investment Description	Date Acquired	Number of Units	Total Investment at June 30, 2015		Total Investment at December 31, 2014		Percentage Ownership at June 30, 2015
Landmark at Waverly Place — Melbourne, FL	November 18, 2013	208	$	—	$	955	—%
The Fountains — Palm Beach Gardens, FL	December 6, 2013	542	—		3,460		—%
Timbercreek U.S. Multi-Residential (U.S.) Holding L.P. — 500,000 Class A Units	December 20, 2013	N/A	2,625		4,547		8.5%
Total investments			$	2,625	$	8,962

On November 18, 2013, we acquired an equity interest in the Landmark at Waverly Place property from affiliates of ELRH. We owned a 20% non-controlling interest and our joint venture partner owned an 80% controlling interest in Landmark at Waverly Place, LLC, the entity that owns the Landmark at Waverly Place property. We sold our 20% equity interest on June 24, 2015 for $1.5 million. The difference between the carrying value and underlying equity in the net assets at December 31, 2014 was $463,000.

On December 6, 2013, we acquired an equity interest in The Fountains property from affiliates of ELRH. We owned a 20% non-controlling interest and our joint venture partner owned an 80% controlling interest in Landmark at Garden Square, LLC, the entity that owns The Fountains property. We sold our 20% equity interest on June 24, 2015 for $5.4 million. The difference between the carrying value and underlying equity in the net assets at December 31, 2014 was $839,000.

On December 20, 2013, in conjunction with the ELRM Transaction (as defined below), we purchased 500,000 Class A Units in Timbercreek Holding from Elco Landmark Residential Holdings II, LLC, or ELRH II, an entity affiliated with Mr. Michael Salkind and Mr. Avi Israeli, two members of our board of directors, or our board, and Mr. Joseph Lubeck, our former executive chairman, for consideration in the amount of $5.0 million consisting of the issuance of 613,497 of shares of our common stock, therefore, becoming a limited partner in Timbercreek Holding. At June 30, 2015, we indirectly owned approximately 8.5% of the limited partnership interest in the Timbercreek Fund. During the three months ended June 30, 2015, two of our managed equity investment properties were sold by the Timbercreek Fund. We received approximately $1.7 million of distributions in connection with the sale of the two properties which resulted in a reduction to our investment in unconsolidated entities in our unaudited condensed consolidated balance sheet as of June 30, 2015. On March 14, 2013, we completed the acquisition of certain assets constituting the management operations of ELRH, and certain of its affiliates, or, collectively, the ELRM Parties, and acquired the management operations of the ELRM Parties, including certain property management contracts and the rights to earn property management fees and back-end participation for managing certain real estate assets acquired by the Timbercreek Fund. We refer to this acquisition as the ELRM Transaction.

8

LANDMARK APARTMENT TRUST, INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS- (Continued)

6. Identified Intangible Assets, Net

Identified intangible assets, net consisted of the following as of June 30, 2015 and December 31, 2014 (in thousands):

	June 30, 2015		December 31, 2014
In-place leases, net of accumulated amortization of $0 and $788,000 as of June 30, 2015 and December 31, 2014, respectively (with a weighted average remaining life of 0 months and 3 months as of June 30, 2015 and December 31, 2014, respectively)	$	—	$	591
Trade name and trade marks (indefinite lives)	200		200
Property management contracts, net of accumulated amortization of $6.9 million and $5.2 million as of June 30, 2015 and December 31, 2014, respectively (with a weighted average remaining life of 74.4 months and 80.4 months as of June 30, 2015 and December 31, 2014, respectively)	13,966		15,673
	$	14,166	$	16,464

As of June 30, 2015 and December 31, 2014, we had below market lease intangibles, net, of $0 and $31,000, respectively, which are classified as a liability in security deposits, prepaid rent and other liabilities in our unaudited condensed consolidated balance sheets. We amortize our net below market lease intangibles on a straight-line basis as an increase to rental income.

Amortization expense recorded on the identified intangible assets, net for the three months ended June 30, 2015 and 2014, was $858,000 and $8.7 million, respectively, and for the six months ended June 30, 2015 and 2014, was $2.3 million and $26.4 million, respectively.

9

LANDMARK APARTMENT TRUST, INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS- (Continued)

7. Debt

The following is a summary of our secured and unsecured debt, net of premium at June 30, 2015 and

December 31, 2014 (in thousands):

	June 30, 2015		December 31, 2014
Mortgage loan payables — fixed	$	610,307	$	755,576
Mortgage loan payables — variable	368,205		257,932
Total secured fixed and variable rate debt	978,512		1,013,508
Premium, net	4,585		8,175
Total mortgage loan payables, net	983,097		1,021,683
Secured credit facility	157,664		159,176
Line of credit	9,902		3,902
Total secured fixed and variable rate debt, net	$	1,150,663	$	1,184,761
Unsecured notes payable to affiliates	$	616	$	6,116

Scheduled payments and maturities of secured and unsecured debt at June 30, 2015 were as follows (in thousands):

Year	Secured notes payments(1)		Secured notes maturities		Unsecured notes maturities
2015(2)	$	7,222	$	45,502	$	—
2016	10,698		399,944		—
2017	10,849		99,726		—
2018	10,860		72,158		616
2019	9,533		73,278		—
Thereafter	26,328		379,980		—
	$	75,490	$	1,070,588	$	616

(1) Secured note payments are comprised of the normal principal payments for mortgage loan payables and the secured credit facility.

(2) Included is maturing debt in the third and fourth quarters of 2015 of $9.1 million, and $36.5 million, respectively, of which $30.0 million has been refinanced subsequent to June 30, 2015 . We plan to investigate opportunities to extend, refinance or raise funds to repay each of these instruments prior to their respective maturities.

Mortgage Loan Payables, Net

Mortgage loan payables were $983.1 million ($978.5 million, excluding premium) and $1.02 billion ($1.01 billion, excluding premium) as of June 30, 2015 and December 31, 2014, respectively. As of June 30, 2015, we had 45 fixed rate and 17 variable rate mortgage loans with effective interest rates ranging from 1.78% to 6.58% per annum and a weighted average effective interest rate of 4.14% per annum. As of June 30, 2015, we had $614.9 million ($610.3 million, excluding premium) of fixed rate debt, or 62.5% of mortgage loan payables, at a weighted average interest rate of 5.22% per annum and $368.2 million of variable rate debt, or 37.5% of mortgage loan payables, at a weighted average effective interest rate of 2.34% per annum. As of December 31, 2014, we had 54 fixed rate and 12 variable rate mortgage loans with effective interest rates ranging from 1.76% to 6.58% per annum, and a weighted average effective interest rate of 4.53% per annum. As of December 31, 2014, we had $763.8 million ($755.6 million, excluding premium) of fixed rate debt, or 74.8% of mortgage loan payables, at a weighted average interest rate of 5.22% per annum and $257.9 million of variable rate debt, or 25.2% of mortgage loan payables, at a weighted average effective interest rate of 2.52% per annum.

In the second quarter of 2015, we refinanced seven separate mortgage loans. The aggregate balance of the new mortgage loan payables is $145.0 million. The new mortgage loan payables range from 7-year to 10-year terms, and each accrues interest

10

LANDMARK APARTMENT TRUST, INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS- (Continued)

at a floating rate equal to one-month LIBOR plus a margin ranging from 1.72% to 2.52%. We purchased interest rate caps for each of these floating rate loans. We used the remaining net proceeds from the refinancings primarily to redeem a portion of our Series D Preferred Stock and our Series E Preferred Stock and to pay a portion of the unsecured notes payable to affiliates, as discussed below. Of the $4.6 million of loss on debt and preferred stock extinguishment, $2.3 million relates to a yield maintenance prepayment penalty for the repayment of the mortgage debt paid and the write-off of the unamortized portion of deferred financing costs and above/below market debt for certain of the refinancings.

We are required by the terms of certain loan documents to meet certain financial covenants, including leverage and liquidity tests, and comply with certain financial reporting requirements. We are in compliance and expect to remain in compliance with all covenants for the next 12 months.

Most of the mortgage loan payables may be prepaid in whole but not in part, subject to applicable prepayment premiums and the terms of certain tax protection agreements to which we are a party. As of June 30, 2015, 24 of our mortgage loan payables had monthly interest-only payments, while 38 of our mortgage loan payables as of June 30, 2015 had monthly principal and interest payments.

Secured Credit Facility

The secured facility with Bank of America, N.A. and certain other lenders, or the Secured Credit Facility, is in the aggregate maximum principal amount of $180.0 million and the amount available is based on the lesser of the following: (i) the aggregate commitments of all lenders and (ii) a percentage of the appraised value for all properties. As of June 30, 2015, we had $157.7 million outstanding under the Secured Credit Facility and 13 of our properties were pledged as collateral. Although $14.1 million is currently available under the Secured Credit Facility, based on a prior draw up to $165.9 million during the year ended December 31, 2014, and subject to compliance with applicable collateral requirements, we currently do not expect to borrow any additional amounts prior to its maturity on January 4, 2016.

The Secured Credit Facility was originally scheduled to mature on March 7, 2015. On March 6, 2015, we and the lenders under the Secured Credit Facility entered into an amendment to extend the maturity date of the Secured Credit Facility to March 31, 2015. On March 24, 2015, the Secured Credit Facility was further amended to, among other things: (i) extend the maturity date to January 4, 2016; (ii) amend certain covenants including the consolidated funded indebtedness to total asset value ratio and the consolidated fixed charge coverage ratio; and (iii) waive existing events of default, including the failure to comply with the consolidated funded indebtedness to total asset value ratio for the quarters ended September 30, 2014 and December 31, 2014. As amended, the Secured Credit Facility includes certain financial covenants, including (i) a consolidated leverage ratio which requires that consolidated funded indebtedness may not exceed, as of the end of any quarter, 75% of total asset value and (ii) a consolidated fixed charge coverage ratio, which, as of the end of any quarter shall not be less than 1.05:1.00. As of June 30, 2015, we were in compliance with all such requirements. We expect to remain in compliance with all covenants through the maturity date.

Pursuant to the terms of the credit agreement governing the terms of the Secured Credit Facility, we and certain of our indirect subsidiaries guaranteed all of the obligations of our operating partnership and each other guarantor under the credit agreement and the related loan documents. From time to time, the operating partnership may cause additional subsidiaries to become guarantors under the credit agreement.

All borrowings under the Secured Credit Facility bear interest at an annual rate equal to, at our option, (i) the highest of (A) the federal funds rate, plus one-half of 1% and a margin that fluctuates based on our debt yield, (B) the rate of interest as publicly announced from time to time by Bank of America, N.A. as its prime rate, plus a margin that fluctuates based on our debt yield or (C) the Eurodollar Rate for a one-month interest period plus 1% and a margin that fluctuates based upon our debt yield or (ii) the Eurodollar Rate (as defined in the credit agreement) plus a margin that fluctuates based upon our debt yield. As of June 30, 2015, our annual interest rate was 3.44% on principal outstanding of $157.7 million, which represents the Eurodollar Rate, based on a one-month interest period plus a margin of 3.25%.

Line of Credit

On January 22, 2014, we entered into an agreement with Bank Hapoalim, as lender, for a revolving line of credit, or our revolving line of credit, in the aggregate principal amount of up to $10.0 million to be used for our working capital and general corporate purposes. Our revolving line of credit, which was originally scheduled to mature on January 22, 2015, was extended until March 6, 2015 and further extended until March 31, 2015. On March 24, 2015, the revolving line of credit was further

11

LANDMARK APARTMENT TRUST, INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS- (Continued)

amended to extend the maturity date to January 4, 2016 and amend certain covenants. As amended, the revolving line of credit includes certain financial covenants, including (i) a consolidated leverage ratio which requires that consolidated funded indebtedness may not exceed, as of the end of any quarter, 75% of total asset value, (ii) a consolidated fixed charge coverage ratio, which as of the end of any quarter shall not be less than 1.05:1.00 and (iii) a funds from operations, or FFO, covenant which requires us to achieve FFO of at least $1.00 in each fiscal year. We are in compliance and expect to continue to remain in compliance with all covenants through the maturity date. We have pledged $1.5 million in cash and equity interest in certain of our subsidiaries as collateral, which is recorded in restricted cash on the condensed consolidated balance sheet. As of June 30, 2015, we had $9.9 million outstanding under our revolving line of credit with $100,000 available to be drawn. Our revolving line of credit bears an annual interest rate equal to LIBOR plus a 3.25% margin. As of June 30, 2015, our annual interest rate was 3.44%.

Unsecured Notes Payable to Affiliates

On March 14, 2013, as part of the consideration for the ELRM Transaction, we entered into an unsecured note payable to ELRH II in the principal amount of $10.0 million, or the ELRM Note. On December 20, 2013, we repaid $5.0 million of the outstanding principal amount on the ELRM Note by issuing to ELRH II 613,497 shares of restricted common stock. Between May 2013 and October 2014, as part of the earnout consideration in connection with the ELRM Transaction, we also issued to ELRH II unsecured promissory notes in the aggregate principal amount of $616,000. Proceeds from the sale of the Landmark at Magnolia Glen property were used to repay $5.0 million on the notes, leaving a balance at June 30, 2015 of 616,000. The unsecured notes payable to affiliates matures on the earliest of the fifth anniversary from the applicable date of issuance or the date of our company’s initial public offering on a national securities exchange. Simple interest is payable monthly or can be accrued until maturity at an annual rate of 3.00% at our option.

In connection with our acquisition of the Landmark at Magnolia Glen property on October 19, 2012, we issued an unsecured note, or the Legacy Unsecured Note, payable in the amount of $500,000 to Legacy Galleria, LLC, or Legacy. As of December 31, 2014, the outstanding principal amount under the Legacy Unsecured Note was 500,000. Proceeds from the sale of the Landmark at Magnolia Glen property on May 28, 2015, were used to repay the remaining Legacy Unsecured Note in full. Interest was payable monthly at an annual rate based on a benchmark index from the OP unit distributions dividend rate or 3.68%. While we remain joint venture partners with an affiliate of Legacy in the Legacy at Stafford Landing property, as a result of our repayment in full of the Legacy Unsecured Note, we no longer deem Legacy to be a related party.

Deferred Financing Cost, Net

As of June 30, 2015 and December 31, 2014, we had $9.7 million and $10.7 million, respectively, in deferred financing costs, net of accumulated amortization of $11.7 million and $10.4 million, respectively. Deferred financing costs, net, are included in other assets, net, on our unaudited condensed consolidated balance sheets as of June 30, 2015 and December 31, 2014.

Amortization expense recorded on the deferred financing costs for the three months ended June 30, 2015 and 2014 was $1.3 million and $1.5 million, respectively, and for the six months ended June 30, 2015 and 2014 was $2.8 million and $3.4 million, respectively.

8.    Preferred Stock and Warrants to Purchase Common Stock

Series D Preferred Stock

As of June 30, 2015 and December 31, 2014, we had outstanding an aggregate of 17,446,385 shares and 20,976,300 shares, respectively, of our Series D Preferred Stock, to iStar Apartment Holdings LLC, or iStar, and BREDS II Q Landmark LLC, or BREDS, issued at $10.00 per share, for an aggregate amount of $174.5 million and $209.8 million, respectively. During the six months ended June 30, 2015, we redeemed 3,529,915 shares of the Series D Preferred Stock and paid all accrued interest related to those shares to iStar and BREDS, using net proceeds from property dispositions and mortgage refinancings. In connection with these redemptions, we recorded $547,000 for the prepayment premiums paid and the write-off of unamortized deferred financing costs which is recorded in loss on debt and preferred stock extinguishment in our unaudited condensed consolidated statements of comprehensive operations.

Holders of the Series D Preferred Stock are entitled to cumulative cash dividends of 14.47% per annum, compounded monthly. A portion of the cumulative cash dividend, or the Series D Current Dividend, is payable in cash on the 15^th day of each month while the remaining amount is accrued and must be paid prior to the redemption of the Series D Preferred Stock. On

12

LANDMARK APARTMENT TRUST, INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS- (Continued)

March 1, 2015, the Series D Current Dividend increased from 8.75% to 11% per annum compounded monthly. We may, however, elect to pay up to the full amount of accrued dividends on each dividend payment date. Our failure to pay in full, in cash, any Series D Current Dividend on any applicable payment date will constitute an event of default, which could result in the dividend rate being increased to 19.97% per annum, of which 11% per annum compounded monthly will be due as the Series D Current Dividend on the 15^th of each month. Series D Preferred Stock dividends are recorded as preferred dividends classified as interest expense in our unaudited condensed consolidated statements of comprehensive operations. For the three months ended June 30, 2015 and 2014, we incurred $7.7 million and $7.9 million, respectively, and for the six months ended June 30, 2015 and 2014, we incurred $15.8 million and $15.6 million, respectively, of preferred dividends classified as interest expense related to the Series D Preferred Stock.

We are required to redeem all outstanding shares of the Series D Preferred Stock on June 28, 2016, subject to additional one-year extensions upon satisfaction of certain conditions, for a cash payment to the holders of the Series D Preferred Stock in an amount per share equal to $10.00 plus any accrued and unpaid dividends due under the governing documents. Based on the requirement of redemption for cash, the Series D Preferred Stock is classified as a liability in our unaudited condensed consolidated balance sheets as of June 30, 2015 and December 31, 2014. Failure to redeem the Series D Preferred Stock by any mandatory redemption date (as extended) will trigger increases in dividends due under the governing documents. If an event of default occurs on our mortgage loan payables, the Secured Credit Facility or other indebtedness and is continuing after an applicable cure period, there will then be an event of default on the Series D Preferred Stock.

In addition, in the event of a triggering event as defined in the Series D Preferred Stock agreements, including a public offering of the company’s common stock, we are obligated to redeem not less than 50% of the shares of the Series D Preferred Stock then outstanding, to the extent sufficient proceeds are raised. This redemption feature met the requirements to be accounted for separately as a derivative financial instrument. We measured the fair value of this derivative at the issuance date and recorded a liability for approximately $13.5 million with a corresponding discount recorded to the value of the Series D Preferred Stock. The Series D Preferred Stock discount is accreted to its face value through the redemption date as interest expense. The Series D Preferred Stock and the derivative liability are presented together in the unaudited condensed consolidated balance sheets as Series D cumulative non-convertible redeemable preferred stock in the amount of $169.4 million and $202.4 million as of June 30, 2015 and December 31, 2014, respectively. Interest expense recorded for the accretion of the Series D Preferred Stock discount for the three months ended June 30, 2015 and 2014 was $1.2 million and $1.0 million, respectively, and for the six months ended June 30, 2015 and 2014 was $2.3 million and $2.0 million, respectively.

The derivative was recorded at fair value for each reporting period, with changes in fair value being recorded through change in fair value of preferred stock derivatives/warrants and acquisition contingent consideration in our unaudited condensed consolidated statements of comprehensive operations. For the three and six months ended June 30, 2014, we recorded a decrease in the fair value of the derivative of $5.7 million and $4.8 million, respectively. As of December 31, 2014, this derivative had no fair value. As of February 28, 2015, the derivative expired. The Series D Preferred Stock is presented in the unaudited condensed consolidated balance sheets as Series D cumulative non-convertible redeemable preferred stock in the amount of $169.4 million and $202.4 million as of June 30, 2015 and December 31, 2014, respectively. See Note 13, Fair Value of Derivatives and Financial Instruments, for further discussion of our fair valuation on a recurring basis.

Series E Preferred Stock

As of June 30, 2015 and December 31, 2014, we had outstanding an aggregate of 6,154,722 shares and 7,400,000 shares, respectively, of our Series E Preferred Stock, to iStar and BREDS, issued at $10.00 per share, for an aggregate of $61.5 million and $74.0 million, respectively. The proceeds from the sale of the Series E Preferred Stock were used primarily to acquire and renovate additional properties. During the six months ended June 30, 2014, we redeemed 1,245,278 shares of the Series E Preferred Stock and paid all accrued interest related to those shares to iStar and BREDS, using net proceeds from property dispositions and mortgage refinancings. In connection with these redemptions, we recorded $858,000 for the prepayment premiums paid and the write-off of unamortized deferred financing costs which is recorded in loss on debt and preferred stock extinguishment in our unaudited condensed consolidated statements of comprehensive operations.

Holders of our Series E Preferred Stock are entitled to cumulative cash dividends of 14.47% per annum, compounded monthly. A portion of the cumulative cash dividend equal to 9.25% per annum compounded monthly, or the Series E Current Dividend, is payable in cash on the 15^th day of each month while the remaining amount is accrued and must be paid prior to the redemption of the Series E Preferred Stock. On October 1, 2015, the Series E Current Dividend will increase from 9.25% to 11.25% per annum compounded monthly. We may, however, elect to pay up to the full amount of accrued dividends on each

13

LANDMARK APARTMENT TRUST, INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS- (Continued)

dividend payment date. Our failure to pay in full, in cash, any Series E Current Dividend on any applicable payment date will constitute an event of default, which could result in the dividend rate being increased to 19.97% per annum, of which 11% per annum compounded monthly will be due as the Series E Current Dividend on the 15^th of each month. Series E Preferred Stock dividends are recorded as preferred dividends classified as interest expense in our unaudited condensed consolidated statements of comprehensive operations. For the three months ended June 30, 2015 and 2014, we incurred $2.8 million and 2.6 million, respectively, and for the six months ended June 30, 2015 and 2014, we incurred $5.5 million and $4.9 million, respectively, of preferred dividends classified as interest expense related to the Series E Preferred Stock.

We are required to redeem all outstanding shares of Series E Preferred Stock on June 28, 2016, subject to additional one-year extensions upon satisfaction of certain conditions, for a cash payment to the holders of the Series E Preferred Stock in an amount per share equal to $10.00 plus any accrued and unpaid dividends due pursuant to the Series E Preferred Stock governing documents. Based on the requirement of redemption for cash, the Series E Preferred Stock is classified as a liability in our unaudited condensed consolidated balance sheets as of June 30, 2015 and December 31, 2014. Failure to redeem the Series E Preferred Stock by any mandatory redemption date (as extended) will trigger increases in dividends due under the Series E Preferred Stock governing documents. If an event of default occurs on our mortgage loan payables, the Secured Credit Facility or other indebtedness and is continuing after an applicable cure period, there will then be an event of default on the Series E Preferred Stock.

In addition, in the event of a triggering event as described in the Series E Preferred Stock agreements, including a public offering of the company’s common stock, we are obligated to redeem not less than 50% of the shares of the Series E Preferred Stock then outstanding, to the extent sufficient proceeds are raised, at a certain premium. This redemption feature meets the requirements to be accounted for separately as a derivative financial instrument. We measured the fair value of this derivative at the issuance date and recorded a liability for approximately $6.0 million with a corresponding discount recorded to the value of the Series E Preferred Stock. The Series E Preferred Stock discount is accreted to its face value through the redemption date as interest expense. Interest expense recorded for the accretion of the Series E Preferred Stock discount for the three months ended June 30, 2015 and 2014 was $613,000 and $535,000, respectively, and for the six months ended June 30, 2015 and 2014 was $1.2 million and $1.1 million, respectively.

The derivative is recorded at fair value for each reporting period, with changes in fair value being recorded through change in fair value of preferred stock derivatives/warrants and acquisition contingent consideration in our unaudited condensed consolidated statements of comprehensive operations. As of June 30, 2015 and December 31, 2014, the fair value of this derivative was $40,000 and $1.4 million, respectively, and the change in fair value for the three months ended June 30, 2015 and 2014 was $860,000 and $2.0 million, respectively. For the six months ended June 30, 2015 and 2014, the change in the fair value was $1.4 million for each period. The Series E Preferred Stock, the derivative liability and the fair value of the derivative are presented together in our unaudited condensed consolidated balance sheets as Series E cumulative non-convertible redeemable preferred stock with derivative in the amount of $59.0 million and $71.6 million, respectively, as of June 30, 2015 and December 31, 2014. See Note 13, Fair Value of Derivatives and Financial Instruments, for further discussion of our fair valuation on a recurring basis.

Summary of Rights of Series D Preferred and Series E Preferred Stock

The Series D Preferred Stock and the Series E Preferred Stock rank senior to our common stock with respect to, among other things, distribution rights, redemption rights and rights upon voluntary or involuntary liquidation, dissolution or winding up of our company. In addition to other preferential rights, upon voluntary or involuntary liquidation, dissolution or winding up of our company, each holder of Series D Preferred Stock and Series E Preferred Stock is entitled to receive liquidating distributions in cash of certain expenses in an amount equal to $10.00 per share plus any accrued and unpaid dividends due under the agreement, before any distribution or payment is made to the holders of our company’s common stock.  Also, pursuant to the protective provisions of the governing documents designating the Series D Preferred Stock, or the Series D Preferred Stock agreements, and Series E Preferred Stock, or the Series E Preferred Stock agreements, we may not, without the prior written consent of iStar and BREDS, take certain corporate actions, including, but not limited to, amending our charter or bylaws or entering into material contracts. In addition, under the terms of the Series D Preferred Stock agreements and Series E Preferred Stock agreements, we are required to use any net proceeds from the sale of our properties or loan refinancings to redeem a portion of the Series D Preferred Stock and Series E Preferred Stock.

Holders of the shares of our Series D Preferred Stock and our Series E Preferred Stock vote together as a single class for the election of the iStar director and the BREDS director. In addition, subject to certain limitations, holders of the shares of our

14

LANDMARK APARTMENT TRUST, INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS- (Continued)

Series D Preferred Stock and Series E Preferred Stock will vote together as a single class with the holders of our company’s common stock on any matter presented to the common stockholders for their action or consideration at any meeting of stockholders or, to the extent permitted, by written consent in lieu of a meeting.  Subject to certain limitations, each holder of outstanding shares of our Series D Preferred Stock and Series E Preferred Stock shall be entitled to cast the number of votes equal to the quotient, rounded down to the nearest whole number of votes, obtained by dividing (A) the aggregate liquidation preference of the shares of Preferred Stock held by such holder as of the record date for determining stockholders entitled to vote on such matter by (B) the book value per share (each as defined in our charter).  Effectively,  the holders of the shares of our Series D Preferred Stock and our Series E Preferred Stock could account for a quorum at any meeting of our company’s shareholders and, to the extent such holders, voted their respective shares in the same manner, such holders could effectively control the outcome of any matter submitted to the shareholders for approval.

Warrants to Purchase Common Stock

In connection with prior issuances of the Series A Preferred Stock and the Series B Preferred Stock, which were redeemed on June 28, 2013, we issued warrants to purchase an aggregate of $60.0 million in shares of our common stock at an exercise price per share of common stock equal to: (i) $9.00 if the warrants are being exercised in connection with a “change of control” (as such term is defined in the form of warrant); or (ii) the greater of $9.00 and 80% of the public offering price of our common stock in our first underwritten public offering, in conjunction with which our common stock is listed for trading on the New York Stock Exchange if the warrants are being exercised during the 60-day period following such underwritten public offering. The warrants remained outstanding subsequent to the redemption of the Series A Preferred Stock and the Series B Preferred Stock and will become exercisable at any time and from time to time prior to their expiration following the completion of an underwritten public offering and in connection with a change of control. In general, the August 3, 2012 and February 27, 2013 warrants will immediately expire and cease to be exercisable upon the earliest to occur of: (i) the close of business on the later of August 3, 2015 and February 27, 2016; (ii) the close of business on the date that is 60 days after the completion of the underwritten public offering (or the next succeeding business day); (iii) the consummation of a “Qualified Company Acquisition” (as such term is defined in the form of warrant); and (iv) the cancellation of the warrants by our company, at its option or at the option of the warrant holder, in connection with a change of control (other than a Qualified Company Acquisition). See Note 16, Subsequent Events, for a discussion on the expiration of $50.0 million of the warrants to acquire common stock on August 3, 2015.

We measured the fair value of the warrants as of June 30, 2015 and December 31, 2014 resulting in our recording $71,000 and $663,000, respectively, reflected in security deposits, prepaid rent and other liabilities in our unaudited condensed consolidated balance sheets. The warrants are recorded at fair value for each reporting period with changes in fair value being recorded in change in fair value of preferred stock derivatives/warrants and acquisition contingent consideration in our unaudited condensed consolidated statements of comprehensive operations. For the three months ended June 30, 2015 and 2014, we recorded a decrease in the fair value of the warrants of $203,000 and $473,000, respectively, and for the six months ended June 30, 2015 and 2014, we recorded a decrease in the fair value of $592,000 and $1.2 million, respectively. See Note 13, Fair Value of Derivatives and Financial Instruments, for further discussion of our fair valuation on a recurring basis. 

9. Commitments and Contingencies

Litigation

The company and certain of its affiliates were named as defendants in a fifth amended complaint filed on August 6, 2015 in the Superior Court of Orange County, California, styled Paul D. Bernstein et al. v. NNN Realty Investors, LLC et al., alleging that the company, our operating partnership, ROC REIT Advisors, LLC, or our former advisor, Mr. Olander, our CEO, president and interim CAO, and Mr. Remppies, our COO, participated in fraudulent transfers of assets from an affiliate of Grubb & Ellis Company, thereby preventing such affiliate from satisfying contractual obligations to certain trusts in which plaintiffs invested.  The plaintiffs seek damages and injunctive relief setting aside these alleged transfers.  The company believes that the plaintiffs' claims are without merit and intends to defend the matter vigorously. We have not accrued any amount for the possible outcome of this litigation because management does not believe that a material loss is probable or estimable at this time.

In addition to the foregoing, we are subject to various legal proceedings and claims arising in the ordinary course of business. We cannot determine the ultimate liability with respect to such legal proceedings and claims at this time. We believe that such liability, to the extent not provided for through insurance or otherwise, will not have a material adverse effect on our financial condition, results of operations or cash flows.

15

LANDMARK APARTMENT TRUST, INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS- (Continued)

Environmental Matters

It is our policy not to purchase any property unless and until we obtain an environmental assessment, which consists of, at a minimum, a Phase I review, and generally are satisfied with the environmental condition of the property, as determined by our management. While there can be no assurance that a material environmental liability does not exist at our properties, we are not currently aware of any environmental liability with respect to our properties that would have a material effect on our consolidated financial position, results of operations or cash flows. Further, we are not aware of any material environmental liability or any unasserted claim or assessment with respect to an environmental liability that we believe would require additional disclosure or the recording of a loss contingency.

Acquisition Contingent Consideration

ELRM Transaction

We incurred certain contingent consideration in connection with the ELRM Transaction during the first quarter of 2013. In consideration for the contribution to our operating partnership of ELRH’s economic rights to earn property management fees for managing certain real estate assets of the Timbercreek Fund, our operating partnership agreed to issue up to $10.0 million in restricted OP units to ELRH. Additionally, ELRH and certain of its affiliates had the opportunity to earn additional consideration in the form of restricted OP units and a promissory note through a contingent consideration arrangement, which was based on two events: (i) projected fees that we would earn in connection with new property management agreements for properties that may be acquired by ELRH and certain of its affiliates and (ii) funds raised at certain target dates to acquire properties in the Timbercreek Fund. As of December 31, 2014, all potential earnout opportunities available to the ELRM Parties or otherwise pursuant to the ELRM Transaction have been satisfied.

Our contingent consideration liability could change based on achieving the contingencies and the quarterly fair valuation. As of June 30, 2015 and December 31, 2014, we determined that there was no fair value of the acquisition contingent consideration. There was a decrease in the fair value of the contingent consideration of $1.3 million and $3.8 million for the three and six months ended June 30, 2014, which is recorded in change in fair value of preferred stock derivatives/warrants and acquisition contingent consideration in our unaudited condensed consolidated statements of comprehensive operations. See Note 13, Fair Value of Derivatives and Financial Instruments, for further discussion of our fair valuation of assets and liabilities on a recurring basis.

Landmark at Andros Isles

On June 4, 2014, we completed the acquisition of Landmark at Andros Isles, which included acquisition contingent consideration with an initial estimated fair value of $2.7 million. The acquisition contingent consideration was based on a calculation of future net operating income (which included the payment of principal and interest on the mortgage loan payable as defined in the definitive agreements) over the four-year period subsequent to the acquisition, with a total payout not to exceed $4.0 million. There was no change in fair value for the three and six months ended June 30, 2014.

As of December 31, 2014, the estimated fair value of the acquisition contingent consideration was $2.9 million. During the first quarter of 2015 we recorded an increase in the fair value of $100,000 and on May 5, 2015, we settled the acquisition contingent consideration that was due in connection with the Landmark at Andros Isles acquisition for aggregate consideration of $3.9 million, of which $3.5 million was paid in cash and $400,000 was paid by issuing shares of our common stock at a per share value of $8.15. The remaining adjustment in the fair value of the acquisition contingent consideration of $900,000 was recorded in the second quarter of 2015. As of June 30, 2015, there is no remaining acquisition contingent consideration opportunity related to this acquisition. The change in fair value was recorded to the change in fair value of preferred stock derivatives/warrants and acquisition contingent consideration on our unaudited condensed consolidated statements of comprehensive operations. See Note 13, Fair Value of Derivatives and Financial Instruments, for further discussion of our fair valuation on a recurring basis.

See Note 10, Related Party Transactions, and Note 16, Subsequent Events, for further discussion regarding the acquisition contingent consideration.

Support Payment Agreement

On December 20, 2013, we issued to ELRH II 1,226,994 shares of common stock in connection with (i) our acquisition of the Class A Units in Timbercreek Holding for $5.0 million and (ii) the initial pay down of $5.0 million of the ELRM Note.  In order for ELRH II to ensure it would receive equivalent value to the cash it would have received under the ELRM Note and

16

LANDMARK APARTMENT TRUST, INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS- (Continued)

for the acquisition of the Class A Units, the Company entered into a support payment agreement with ELRH II, which agreement contains a price support mechanism. When the shares are no longer restricted, ELRH II is obligated, for a period of ten business days, to use commercially reasonable efforts to sell the shares at a price above $8.15 per share. In the event that ELRH II is not successful in selling the shares, ELRH II may give notice whereupon we have the option to either (i) issue additional shares of our common stock with a value that is equal to the difference between $8.15 per share multiplied by the 1,226,994 shares and the actual gross selling price received by ELRH II upon the sale of the shares or (ii) repurchase the shares for $8.15 per share in cash. If ELRH II fails to dispose of the shares as described above, our obligation to make the support payment will terminate. In the event a public offering and a listing of our capital stock, or an IPO, does not take place before March 14, 2018, we may call or ELRH II may put the shares to us and we would be obligated to repurchase the shares for $8.15 per share in cash. The support payment obligation was insignificant as of June 30, 2015 and December 31, 2014.

10. Related Party Transactions

The transactions listed below cannot be construed to be at arm’s length and the results of our operations may be different than if such transactions were conducted with non-related parties.

ELRH

ELRH previously paid to us the direct costs of certain employees that performed services on their behalf. As of December 31, 2014, we no longer had employees performing services on behalf of ELRH, therefore, this reimbursement arrangement ended as of such date. For the three and six months ended June 30, 2014, we were reimbursed $218,000 and $549,000, respectively, by ELRH.

Timbercreek U.S. Multi-Residential Opportunity Fund #1

As part of the ELRM Transaction, we acquired the rights to earn property management fees and back-end participation for managing certain real estate assets acquired by the Timbercreek Fund. Also, during the period from the closing date of the ELRM Transaction and ending on the date that is 18 months thereafter, we had a commitment to purchase 500,000 Class A Units in Timbercreek Holding for consideration in the amount of $5.0 million. On December 20, 2013, we purchased the 500,000 Class A Units in Timbercreek Holding for consideration in the amount of $5.0 million, consisting of the issuance of 613,497 shares of our common stock, thereby becoming a limited partner in Timbercreek Holding. Timbercreek Holding is a limited partner in the Timbercreek Fund. Messrs. Olander and Remppies serve on the Investment Committee of the Timbercreek Fund. The Timbercreek Fund is fully invested, no longer raising capital, and the sole purpose of their investment committee is to make capital decisions regarding the properties and to oversee future dispositions of assets.  

OP Units Issued

As of June 30, 2015, we had issued 30,988,076 OP units, among other issuances, with an aggregate value of $252.6 million to our related parties. Such OP units were issued, directly or indirectly, to entities affiliated with Messrs. Salkind and Israeli, two members of our board, and Mr. Edward Kobel, our chairman, in connection with the acquisition of various properties and the ELRM Transaction.

Tax Protection Agreements

We have entered into tax protection agreements with entities affiliated with Messrs. Salkind, Israeli and Kobel, or the Tax Protected Parties, who contributed certain multifamily apartment communities in connection with our acquisitions during the years ended 2014, 2013 and 2012. Pursuant to these agreements, our operating partnership has agreed, among other things, to indemnify the Tax Protected Parties against certain taxes incurred by them upon a sale, exchange or other disposition of the tax protected properties during a specified restricted period, or Tax Protection Period, plus an additional amount equal to the taxes incurred by the tax protected parties as a result of the indemnification payments. We have 31 tax protection agreements.  Subject to the terms thereof, each tax protection agreement provides tax protection for a term of seven years commencing on the date of closing of the contribution of the applicable contributed property.  Each year until expiration the Company’s tax protection obligation is reduced on a pro rata basis, or 1/7th annually. 

Landmark at Andros Isles

17

LANDMARK APARTMENT TRUST, INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS- (Continued)

On May 5, 2015, we settled the acquisition contingent consideration that was due in connection with the Landmark at Andros Isles acquisition for aggregate consideration of $3.9 million. The consideration was paid to DK Gateway Andros II LLC, an entity affiliated with our chairman, Mr. Kobel. See Note 9, Commitments and Contingencies, for a further discussion of our acquisition contingent consideration related to Landmark at Andros Isles.

On May 19, 2015, we redeemed 100,773 OP units, valued at $8.15 per unit, from DK Gateway Andros II LLC, in connection with obligations arising from the June 4, 2014 acquisition of the Landmark at Andros Isles.

Landmark at Magnolia Glen

On May 28, 2015, we redeemed 1,340,966 OP units, valued at $8.15, from Legacy as consideration for the waiver of the tax protection agreement upon the sale of Landmark at Magnolia Glen. While we remain joint venture partners with an affiliate of Legacy in the Legacy at Stafford Landing property, as a result of our repayment in full of the Legacy Unsecured Note, we no longer deem Legacy to be a related party. See Note 7, Debt, for a further discussion of our unsecured notes payable to affiliates and our repayment of the Legacy Unsecured Note.

Other

As of June 30, 2015 and December 31, 2014, we had $36,000 and $1.6 million outstanding, respectively, which were recorded in other receivables due from affiliates in our unaudited condensed consolidated balance sheets. The amounts outstanding represented amounts due from our managed properties owned by affiliated third parties as part of the normal operations of our property manager, which primarily consisted of management fee receivables.

As of June 30, 2015 and December 31, 2014, we had $136,000 and $117,000, respectively, which were recorded in other payables due to affiliates in our unaudited condensed consolidated balance sheets. The amounts outstanding represented payables due to our managed properties owned by affiliated third parties as part of the normal operations of our property manager.

11. Equity

Preferred Stock

Our charter authorizes us to issue 50,000,000 shares of our preferred stock, par value $0.01 per share. As of June 30, 2015 and December 31, 2014, we had issued and outstanding (i) 17,446,385 and 20,976,300 shares, respectively, of Series D Preferred Stock and (ii) 6,154,722 and 7,400,000 shares, respectively, of Series E Preferred Stock. See Note 8, Preferred Stock and Warrants to Purchase Common Stock.

Common Stock

Our charter authorizes us to issue up to 300,000,000 shares of our common stock. As of June 30, 2015 and December 31, 2014, we had 25,788,316 and 25,628,526 shares, respectively, of our common stock issued and outstanding.

The following are the equity transactions with respect to our common stock during the six months ended June 30, 2015:

• 110,710 shares of common stock were issued pursuant to the DRIP (as defined below).

• 49,080 shares of common stock issued to DK Gateway Andros II LLC, in relation to the settlement of the Andros Isles contingent consideration.

Our distributions are subject to approval by our board. Our common stock distributions as of June 30, 2015 and December 31, 2014 was equivalent to $0.30 per share per annum for each period then ended.

We report earnings (loss) per share pursuant to ASC Topic 260, Earnings Per Share. Basic earnings (loss) per share attributable for all periods presented are computed by dividing net income (loss) attributable to shares of our common stock for the period by the weighted average number of shares of our common stock outstanding during the period using the two class method. Diluted earnings (loss) per share is calculated by dividing the net income (loss) attributable to common shares for the period by the weighted average number of common and dilutive securities outstanding during the period using the two-class method. Nonvested shares of our restricted common stock give rise to potentially dilutive shares of our common stock. As of June 30, 2015, and December 31, 2014, there were 144,187 and 192,316 shares, respectively, of nonvested shares of our restricted common stock outstanding, but such shares were excluded from the computation of diluted earnings per share because such shares were anti-dilutive during these periods. The long-term investment plan units, or LTIP Units, could

18

LANDMARK APARTMENT TRUST, INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS- (Continued)

potentially dilute the basic earnings per share in future periods but were not included in the computation of diluted earnings per share because to do so would have been anti-dilutive for the periods presented. Further, the warrants were not included in the computation of diluted earnings per share and also would have been anti-dilutive for the periods presented.

Distribution Reinvestment Plan

In the first quarter of 2011, our board adopted the Second Amended and Restated Dividend Reinvestment Plan, or DRIP. The DRIP provides a way to increase stockholders' investment in our company by reinvesting distributions to purchase additional shares of our common stock. The DRIP offers up to 10,000,000 shares of our common stock for reinvestment. Distributions are reinvested in shares of our common stock at a price equal to the most recently disclosed per share value, as determined by our board.

Since August 2012, we have made a series of acquisitions and issued common stock or common stock equivalents, or equivalents, at $8.15 per share. This price was determined to be a fair value based on negotiated transactions with advice from professionals. Accordingly, $8.15 is the per share price used for the issuance of shares pursuant to the DRIP until such time as our board provides a new estimate of share value. For the six months ended June 30, 2015, $902,000 in distributions were reinvested and 110,710 shares of our common stock were issued pursuant to the DRIP. Effective July 1, 2015, we suspended the DRIP, as determined by our board.

OP Units

As of June 30, 2015 and December 31, 2014, we had outstanding 40,005,007 and 41,446,746 OP units, respectively, issued to our non-controlling interest holders for consideration of $326.0 million and $337.8 million, respectively, in relation to the acquisition of properties and the ELRM Transaction. The OP units issued as part of the ELRM Transaction are restricted and will vest in equal amounts over a period of five years, subject to certain accelerated vesting and cancellation provisions. See Note 12, Non-Controlling Interest, for additional information on our OP units.

LTIP Units

As of June 30, 2015 and December 31, 2014, we had issued 1,016,619 and 647,908 LTIP Units, respectively, under the 2012 Award Plan (as defined below), respectively, to certain of our executive officers as incentive compensation. For the three months ended June 30, 2015 and 2014, we recognized compensation expense of $778,000 and $849,000, respectively, and for the six months ended June 30, 2015 and 2014, we recognized compensation expense of $778,000 and $1.1 million, respectively, related to the LTIP Units issued and outstanding. LTIP Unit compensation expense is included in general, administrative and other in our accompanying unaudited condensed consolidated statements of comprehensive operations.

2006 Incentive Award Plan

We adopted our 2006 Award Plan (as amended and restated from time to time) pursuant to which our board or a committee of our independent directors may make grants of options, restricted common stock awards, stock purchase rights, stock appreciation rights or other awards to our independent directors, employees and consultants. The maximum number of shares of our common stock or equivalents that may be issued pursuant to our 2006 Award Plan, together with the number of shares of common stock or equivalents issued under the 2012 Award Plan (as defined below), is an aggregate total of 2,000,000, subject to adjustment under specified circumstances.

Shares of restricted common stock may not be sold, transferred, exchanged, assigned, pledged, hypothecated or otherwise encumbered. Such restrictions expire upon vesting. Shares of restricted common stock have full voting rights and rights to dividends. For the three months ended June 30, 2015 and 2014, we recognized compensation expense of $99,000 and $154,000, respectively, and for the six months ended June 30, 2015 and 2014, we recognized compensation expense of $197,000 and $168,000, respectively, related to the restricted common stock grants ultimately expected to vest, which has been reduced for estimated forfeitures. ASC Topic 718 requires forfeitures to be estimated at the time of grant and revised, if necessary, in subsequent periods if actual forfeitures differ from those estimates. Stock compensation expense is included in general, administrative and other in our accompanying unaudited condensed consolidated statements of comprehensive operations.

As of June 30, 2015 and December 31, 2014, there was $1.1 million and $1.3 million, respectively, of total unrecognized compensation expense, net of estimated forfeitures, related to the nonvested shares of our restricted common stock. As of June 30, 2015, this expense is expected to be recognized over a remaining weighted average period of 2.83 years.

19

LANDMARK APARTMENT TRUST, INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS- (Continued)

As of June 30, 2015 and December 31, 2014, the fair value of the nonvested shares of our restricted common stock was $1.2 million and $1.6 million, respectively, based upon $8.15 at grant date. A summary of the status of the nonvested shares of our restricted common stock as of June 30, 2015 and December 31, 2014, and the changes for the six months ended June 30, 2015, is presented below:

	Restricted Common Stock		Weighted Average Grant Date Fair Value
Balance - December 31, 2014	192,316		$	8.18
Vested	(48,129	)	$	8.15
Balance - June 30, 2015	144,187		$	8.19

2012 Other Equity-Based Award Plan

During 2012, our board adopted our 2012 Award Plan, which is intended to assist our company and our affiliates in recruiting and retaining individuals and other service providers with ability and initiative by enabling such persons or entities to participate in the future success of the company and its affiliates and to associate their interests with those of the company and its stockholders. The 2012 Award Plan is also intended to complement the purposes and objectives of the 2006 Award Plan through the grant of “other equity-based awards” under the 2012 Award Plan. Pursuant to the 2012 Award Plan, our board or our compensation committee may make grants of other equity-based awards to our independent directors, employees and certain consultants. Other equity-based awards are payable in cash, shares of common stock or other equity, or a combination thereof, and the terms and conditions of such other equity-based awards are determined by our board or our compensation committee, as applicable. The maximum aggregate number of shares of our common stock or equivalents that may be issued under the 2012 Award Plan, together with the number of shares of common stock or equivalents issued under the 2006 Award Plan, is an aggregate total of 2,000,000 shares, subject to adjustment under specified circumstances.

401(k) Savings Plan

We have a 401(k) savings plan, which is a voluntary defined contribution plan. Under the savings plan, every employee is eligible to participate, beginning on the date the employee has completed two months of continuous service with us. Each participant may make contributions to the savings plan by means of a pre-tax salary deferral, which may not be less than 1% or more than 85% of the participant’s compensation, subject to limitations under the federal tax code on the annual amount of salary deferrals which may be made by any participant. The company may make discretionary matching contributions on the participant’s behalf up to a predetermined limit, which was 40% of salary deferrals for the first 5% of eligible compensation. The matching contribution made for the three months ended June 30, 2015 and 2014, was $42,000 and $25,000, respectively, and for the six months ended June 30, 2015 and 2014 it was $88,000 and $53,000, respectively. A participant’s salary deferral and the company's matched portion is 100% vested and nonforfeitable. Any administrative expenses under the savings plan that were paid by us were not significant for all periods presented.

12. Non-Controlling Interests

Redeemable Non-Controlling Interests in Operating Partnership

As of both June 30, 2015 and December 31, 2014, we had issued and outstanding 40,005,007 and 41,446,746 OP units, respectively, for a total consideration of $326.0 million and $337.8 million, respectively, in relation to the acquisition of properties and the ELRM Transaction. The following are the equity transactions for our OP units during the six months ended June 30, 2015:

•1,340,966 OP units valued at $10.9 million were redeemed from Legacy from the net proceeds of the sale of Landmark at Magnolia Glen.

•100,773 OP units valued at $821,000 were redeemed from DK Gateway Andros II LLC, in connection with the acquisition of the Landmark at Andros Isles.

20

LANDMARK APARTMENT TRUST, INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS- (Continued)

For the six months ended June 30, 2015, there were no distributions reinvested in additional OP units held by non-controlling interest partners.

As of June 30, 2015 and December 31, 2014, we owned approximately 38.6% and 37.8% of the general partnership interest in our operating partnership, respectively, and the limited partners owned approximately 61.4% and 62.2%, respectively, of the limited partnership interests in our operating partnership.

Non-Controlling Interest Partners

Non-controlling interest partners represents interests of our joint venture partners in six consolidated properties as of June 30, 2015 and December 31, 2014 and is presented as part of equity in our unaudited condensed consolidated balance sheets. We consolidate an entity in which we own less than 100% but for which we hold the controlling financial interest. In addition, we consolidate any joint venture or partnership in which we are the general partner or managing member and the third party does not have the ability to participate substantially in the decision-making process or remove us as general partner or managing member, as the case may be, without cause.

As of June 30, 2015 and December 31, 2014, the amount of non-controlling interest of our partners was $26.2 million and $26.7 million, respectively. During the three months ended June 30, 2015 and 2014, we had net income attributable to non-controlling interest partners of $306,000 and $112,000, respectively.  During the six months ended June 30, 2015 and 2014, we had net (income)/loss attributable to non-controlling interest partners of $(497,000) and $1.4 million, respectively.

13. Fair Value of Derivatives and Financial Instruments

ASC Topic 825, Financial Instruments, requires disclosure of the fair value of financial instruments, whether or not recognized on the face of the balance sheet. Fair value is defined under ASC Topic 820, Fair Value Measurements and Disclosures.

We consider the carrying values of cash and cash equivalents, accounts receivable, other receivables due from affiliates, restricted cash, real estate and escrow deposits, accounts payable and accrued liabilities, and other payables due to affiliates to approximate fair value for these financial instruments because of the short period of time between origination of the instruments and their expected realization.

Interest Rate Caps and Interest Rate Swaps

We manage our interest rate risk through the use of derivative financial instruments. We do not enter into derivative transactions for trading or other speculative purposes. The interest rate derivatives that we primarily use are interest rate caps and interest rate swaps. We enter into these interest rate derivative transactions to reduce our exposure to fluctuations in interest rates on variable rate mortgage loans. We assess the effectiveness of qualifying cash flow hedges both at inception and on an on-going basis. The fair values of the hedging derivatives and non-designated derivatives that are in an asset position are recorded in other assets, net on the accompanying unaudited condensed consolidated balance sheets. The fair value of derivatives that are in a liability position are included in security deposits, prepaid rent and other liabilities on the accompanying unaudited condensed consolidated balance sheets.

As of June 30, 2015, we had entered into 11 interest rate cap agreements. An interest rate cap involves the receipt of variable-rate amounts from a counterparty if interest rates rise above the strike rate on the contract in exchange for an upfront premium. The fair value of our rate cap agreement is determined using the market standard methodology of discounting the future expected cash receipts that would occur if the variable interest rate rises above the strike rate of the cap and is a Level 2 fair value calculation. These derivatives are not designated by us to be a hedge instrument, and the change in fair value is recorded to interest expense in the unaudited condensed consolidated statements of comprehensive operations. For the three months ended June 30, 2015 and 2014, the change in fair value resulted in an increase to interest expense of $150,000 and $208,000, respectively, and for the six months ended June 30, 2015 and 2014, the change in fair value resulted in an increase to interest expense of $199,000 and $305,000, respectively.

As of June 30, 2015, we had entered into three interest rate swap agreements pursuant to which we have agreed to pay a fixed rate of interest in exchange for a floating rate of interest at a future date and have designated two of these as hedging derivatives and one as a non-designated hedge. The fair value of our swap agreements is determined using the market standard methodology of discounting the future expected cash receipts that would occur if variable interest rate rises above or below the strike rate of the future floating rate and is a Level 2 fair value calculation.

21

LANDMARK APARTMENT TRUST, INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS- (Continued)

For the two interest rate swaps that we have determined qualify as effective cash flow hedges, we have recorded the effective portion of cumulative changes in the fair value of the hedging derivatives in accumulated other comprehensive operations in the unaudited condensed consolidated statements of equity. Amounts recorded in accumulated other comprehensive operations will be reclassified into earnings in the periods in which earnings are affected by the hedged cash flow. To adjust the hedging derivatives in qualifying cash flow hedges to their fair value and recognize the impact of hedge accounting, we recorded $379,000 and $(408,000) in other comprehensive loss for the three months ended June 30, 2015 and 2014, respectively, and $23,000 and $(686,000) for the six months ended June 30, 2015 and 2014, respectively. The one interest rate swap is not intended by us to be a hedge instrument and the change in fair value is recorded to interest expense in the unaudited condensed consolidated statements of comprehensive operations. For the three months ended June 30, 2015 and 2014, the change in fair value was a decrease to interest expense of $152,000 and $370,000, respectively, and for the six months ended June 30, 2015 and 2014, we decreased interest expense by $174,000 and $370,000, respectively.

The following table summarizes our derivative arrangements and the consolidated hedging derivatives at June 30, 2015 and December 31, 2014, (in thousands, except interest rates):

	June 30, 2015									December 31, 2014
	Non- designated Hedges						Cash Flow Hedges			Non- designated Hedges						Cash Flow Hedges
	Interest Rate Caps			Interest Rate Swaps			Interest Rate Swaps			Interest Rate Caps			Interest Rate Swaps			Interest Rate Swaps
Notional balance	$	222,577		$	58,815		$	32,100		$	77,585		$	58,815		$	32,100
Weighted average interest rate(1)	2.28		%	1.54		%	2.16		%	2.69		%	1.54		%	2.18		%
Weighted average capped interest rate	4.38		%	N/A			N/A			4.13		%	N/A			N/A
Earliest maturity date	Jul-17			Sep-16			Jul-20			Jul-17			Sep-16			Jul-20
Latest maturity date	May-25			Sep-16			Aug-20			Jul-18			Sep-16			Aug-20
Estimated fair value, asset/(liability)	$	181		$	(938	)	$	(1,151	)	$	94		$	(1,112	)	$	(1,175	)

(1) For interest rate caps, this represents the weighted average interest rate on the debt.

Financial Instruments Measured/Disclosed at Fair Value on a Recurring Basis

The table below presents our liabilities measured/disclosed at fair value on a recurring basis as of June 30, 2015, aggregated by the level in the fair value hierarchy within which those measurements fall (in thousands):

	Quoted Prices in Active Markets for Identical Assets (Level 1)		Significant Other Observable Inputs (Level 2)		Significant Unobservable Inputs (Level 3)		Total Fair Value Estimate at June 30, 2015		Carrying Value at June 30, 2015
Liabilities
Mortgage loan payables, net(1)	$	—	$	992,118	$	—	$	992,118	$	983,097
Unsecured notes payable to affiliates(2)	—		—		616		616		616
Secured Credit Facility(1)	—		157,680		—		157,680		157,664
Line of credit(1)	—		9,916		—		9,916		9,902
Warrants(3)	—		—		71		71		71
Series E preferred stock derivative(4)	—		—		40		40		40
Total liabilities at fair value	$	—	$	1,159,714	$	727	$	1,160,441	$	1,151,390

(1) The fair value is estimated using borrowing rates available to us for debt instruments with similar terms and maturities.

(2) The fair value is not determinable due to the related party nature of the unsecured notes payable to affiliates.

22

LANDMARK APARTMENT TRUST, INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS- (Continued)

(3) The fair value of the warrants is estimated using the Monte-Carlo Simulation.

(4) The fair value of the Series E Preferred Stock derivative, which relates to the mandatory redemption of 50% of the Series E Preferred Stock outstanding as of the date of a triggering event as described in the Series E Preferred Stock agreements for a premium, is determined using a modeling technique based on significant unobservable inputs calculated using a probability-weighted approach. Significant inputs include the expected timing of a triggering event, the expected timing of additional issuances of Series E Preferred Stock, and the discount rate.

The table below presents our liabilities measured/disclosed at fair value on a recurring basis as of December 31, 2014, aggregated by the level in the fair value hierarchy within which those measurements fall (in thousands):

	Quoted Prices in Active Markets for Identical Assets (Level 1)		Significant Other Observable Inputs (Level 2)		Significant Unobservable Inputs (Level 3)		Total Fair Value Estimate at December 31, 2014		Carrying Value at December 31, 2014
Liabilities
Mortgage loan payables, net(1)	$	—	$	1,061,988	$	—	$	1,061,988	$	1,021,683
Unsecured notes payable to affiliates(2)	—		—		6,116		6,116		6,116
Secured Credit Facility(1)	—		159,207		—		159,207		159,176
Line of credit(1)	—		3,903		—		3,903		3,902
Acquisition contingent consideration-Andros Isles(3)	—		—		2,900		2,900		2,900
Warrants(4)	—		—		663		663		663
Series E preferred stock derivative(5)	—		—		1,400		1,400		1,400
Total liabilities at fair value	$	—	$	1,225,098	$	11,079	$	1,236,177	$	1,195,840

(1) The fair value is estimated using borrowing rates available to us for debt instruments with similar terms and maturities.

(2) The fair value is not determinable due to the related party nature of the unsecured notes payable to affiliates, other than the Legacy Unsecured Note. The fair value of the Legacy Unsecured Note is based on a benchmark index from the limited partnership unit distributions dividend rate; therefore, we consider the fair value of the Legacy Unsecured Note to be equal to the carrying value.

(3) The fair value is based on management’s inputs and assumptions relating primarily to certain net operating income over a four-year period for Landmark at Andros Isles.

(4) The fair value of the warrants is estimated using the Monte-Carlo Simulation.

(5) The fair value of the Series E Preferred Stock derivative, which relates to the mandatory redemption of 50% of the Series E Preferred Stock outstanding as of the date of a triggering event as described in the Series E Preferred Stock agreements for a premium, is determined using a modeling technique based on significant unobservable inputs calculated using a probability-weighted approach. Significant inputs include the expected timing of a triggering event, the expected timing of additional issuances of Series E Preferred Stock, and the discount rate.

23

LANDMARK APARTMENT TRUST, INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS- (Continued)

The table below provides a reconciliation of the fair values of acquisition contingent consideration, warrant liability, and Series E Preferred Stock derivative measured on a recurring basis for which the company has designated as Level 3 (in thousands):

	Acquisition Consideration Contingencies			Warrants			Series E Preferred Stock Derivative			Total
Balance at December 31, 2014	$	2,900		$	663		$	1,400		$	4,963
Additions	—			—			—			—
Change due to liability realized	—			—			—			—
Settlement of financial instruments	(3,900		)	—			—			(3,900		)
Changes in fair value(1)	1,340			(592		)	(1,360		)	(612		)
Balance at June 30, 2015	$	340		$	71		$	40		$	451

(1) Reflected in change in fair value of preferred stock derivatives/warrants and acquisition contingent consideration on the unaudited condensed consolidated statements of comprehensive operations for the six months ended June 30, 2015.

There were no transfers between Level 1, Level 2 and Level 3 of the fair value hierarchy during the six months ended June 30, 2015.

14. Business Combinations

2015 Property Acquisitions

We did not complete any acquisitions during the six months ended June 30, 2015.

2014 Property Acquisitions

For the six months ended June 30, 2014, we completed the acquisition of 13 consolidated properties, including six properties held through consolidated joint ventures, adding a total of 4,757 apartment units to our property portfolio. The aggregate purchase price was approximately $367.9 million, plus closing costs and acquisition fees of $2.0 million, which are included in acquisition-related expenses in our accompanying unaudited condensed consolidated statements of comprehensive operations. During the three months ended June 30, 2014, we recorded the correction of an immaterial error related to the quarter ended March 31, 2014 of $1.6 million and the reimbursement of $200,000 in previously recorded acquisition-related expenses related to a potential deal. This was partially offset by acquisition-related expenses of $117,000 incurred for the acquisition of Landmark at Andros Isles. 

Results of operations for the property acquisitions are reflected in our accompanying unaudited condensed consolidated statements of comprehensive operations for the three and six months ended June 30, 2014 for the period subsequent to the acquisition dates. For the period from the acquisition dates through June 30, 2014, we recognized $19.9 million in revenues and $6.7 million in net loss for the newly-acquired properties.

24

LANDMARK APARTMENT TRUST, INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS- (Continued)

The following table summarizes the fair value of the assets acquired and liabilities assumed at the time of acquisition (in thousands):

	June 30, 2014
Land	$	56,382
Land improvements	3,910
Building and improvements	292,242
Furniture, fixtures and equipment	6,100
In-place leases	11,081
(Above)/below market leases	(1,182		)
Fair market value of assumed debt	(181,118		)
Acquisition contingent consideration	(2,700		)
Other assets/liabilities, net	(620		)
Total	184,095
Equity/limited partnership unit consideration	(91,304		)
Net cash consideration	$	92,791

In accordance with ASC Topic 805, we allocated the purchase price of the 13 properties to the fair value of assets acquired and liabilities assumed, including allocating to the intangibles associated with the in-place leases, above/below market leases and assumed debt. The purchase price accounting is final with no adjustments since December 31, 2014.

Pro Forma Financial Data (Unaudited)

Assuming the acquisitions of the 13 consolidated properties that were acquired in six months ended June 30, 2014 had occurred on January 1, 2013, pro forma revenues, net loss, net loss attributable to controlling interest and net loss per common share attributable to controlling interest — basic and diluted, would have been as follows for the three and six months ended June 30, 2014 (in thousands, except per share data):

	Three Months Ended June 30, 2014			Six Months Ended June 30, 2014
Revenues	$	66,439		$	130,708
Net loss	$	(254	)	$	(27,495	)
Net loss attributable to controlling interest	$	(99	)	$	(10,668	)
Net loss per common share attributable to controlling interest — basic and diluted	$	(0.01	)	$	(0.42	)

The pro forma results are not necessarily indicative of the operating results that would have been obtained had these transactions occurred at the beginning of the periods presented, nor are they necessarily indicative of future operating results.

15. Restructuring and Impairment Charges

In late 2014, our audit committee initiated an investigation into certain operational and financial matters and engaged outside advisors to assist it in connection with the investigation. Upon consideration of the work conducted in the audit committee’s investigation and other factors, our board, upon the recommendation of the audit committee, determined to negotiate and enter into separation agreements with three former executives. In conjunction with this, our board approved a shift in strategic direction of our company subsequent to the determination to enter into separation agreements with our three former executive officers. This shift is geared toward a focus on the long term equity capitalization of the company, an overall corporate expense reduction, and a reduction of our third party property management business. The plan is being accomplished via reassignment of internal operational duties, reduction in staff, elimination of a prior executive office, transferring of 11 of our 16 third party managed properties to affiliates of their owners (which occurred on April 1, 2015), changes in personnel, and the elimination of a focus on certain financing activities that were determined to not be in the best long term interests of our

25

LANDMARK APARTMENT TRUST, INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS- (Continued)

shareholders. During the second quarter of 2015, four of our managed equity investment properties were sold and, since June 30, 2015, another one of our managed third party properties was sold by its owners and, therefore, we no longer manage such properties. Based on the reduction of future economic benefits, we determined that our goodwill should be further impaired.

During the year ended December 31, 2014, we recorded $8.0 million in charges directly attributable to these changes in restructuring and impairment charges in our consolidated statement of comprehensive operations. Of the $8.0 million in restructuring and impairment charges that we expensed, $2.0 million remained in accounts payable and accrued liabilities in our consolidated balance sheets at December 31, 2014. During the three and six months ended June 30, 2015, we recorded $1.2 million and $1.6 million of restructuring and impairment charges, respectively, in which $64,000 and $462,000, respectively, related to additional accounting and legal fees in conjunction with restructuring and the remainder related to an impairment of goodwill in our accompanying unaudited condensed consolidated statements of comprehensive operations. During the six months ended June 30, 2015, we paid $425,000 for legal fees, $728,000 for severance and $357,000 of other accruals, leaving a remaining balance of $952,000 in accounts payable and accrued liabilities in our unaudited condensed consolidated balance sheets as of June 30, 2015, which will be paid in full by February 2016.

16. Subsequent Events

Refinancing of Mortgage Loan Payables

Between July 23 and July 30, 2015, we obtained 21 separate mortgage loans from CBRE Capital Markets, Inc. which will in turn be assigned to the Federal Home Loan Mortgage Corporation, or Freddie Mac, and serviced by GEMSA Loan Services, LP. Each of the 21 loans is secured by one of our existing consolidated properties. None of the loans are cross-collateralized or cross-defaulted with any others. Each of the new mortgage loans has a seven-year term maturing August 1, 2022 and accrues interest at either a (i) fixed rate equal to 4.20% or (ii) floating rate equal to one-month LIBOR plus 2.61%. After an initial two-year interest-only period, principal amortizes on each of the new loans based upon a 30-year amortization schedule. Each of the floating rate loans has a one-year prepayment lockout period. We have purchased interest rate caps for each floating rate loan. The aggregate balance of the new loans is approximately $457.9 million. We used a portion of the proceeds from the new loans to repay in full the approximately $305.5 million outstanding balance on the existing loans. We used substantially all of the remaining net proceeds to redeem a portion of our outstanding Series D Preferred Stock and Series E Preferred Stock, as discussed below.

Amendment No. 1 to Registration Statement

On July 2, 2015, we filed amendment number one to our S-11 registration statement with the United States Securities and Exchange Commission, which initiated the process of engaging in a potential IPO of the company’s Class A Common Stock. In connection with the IPO, we intend to effect a reverse stock split and recapitalization transaction in which, among other things, our outstanding shares of common stock will be redesignated as Class A Common Stock, Class B-1 Common Stock, Class B-2 Common Stock and Class B-3 Common Stock, par value $0.01 per share. However, we are unable to provide assurance that we will consummate such offering.

Warrant Expiration

The warrants issued on August 3, 2012 for $50.0 million worth of common stock expired on August 3, 2015, leaving warrants for $10.0 million worth of common stock outstanding.

Redemption of Series D and Series E Preferred Stock

On August 10, 2015, we used $130.0 million worth of loan refinancing proceeds to redeem a portion of our outstanding Series D Preferred Stock and Series E Preferred Stock. We used $96.8 million worth of proceeds to

redeem 8,680,454 shares of the Series D Preferred Stock, at a price of $11.15 per share, including $1.15 per share to repay

aggregated accumulated and unpaid distributions. We used $33.2 million worth of proceeds to redeem 3,062,283 shares of the

Series E Preferred Stock, at a price of $10.85 per share, including $0.85 per share to repay aggregated accumulated and unpaid

distributions and a prepayment premium. Subsequent to the redemption, 8,765,931 shares of the Series D Preferred Stock and

3,092,439 shares of the Series E Preferred Stock remained outstanding.

26

REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

The Board of Directors and Shareholders of

Landmark Apartment Trust, Inc.

We have reviewed the condensed consolidated balance sheet of Landmark Apartment Trust, Inc. as of June 30, 2015, and the related condensed consolidated statements of comprehensive operations for the three and six-month periods ended June 30, 2015 and 2014, the condensed consolidated statements of cash flows for the six-month periods ended June 30, 2015 and 2014,

and the condensed consolidated statement of equity for the six-month period ended June 30, 2015. These financial statements are the responsibility of the Company's management.

We conducted our review in accordance with the standards of the Public Company Accounting Oversight Board (United States). A review of interim financial information consists principally of applying analytical procedures and making inquiries of persons responsible for financial and accounting matters.  It is substantially less in scope than an audit conducted in accordance with the standards of the Public Company Accounting Oversight Board (United States), the objective of which is the expression of an opinion regarding the financial statements taken as a whole. Accordingly, we do not express such an opinion.

Based on our review, we are not aware of any material modifications that should be made to the condensed consolidated financial statements referred to above for them to be in conformity with U.S. generally accepted accounting principles.

We have previously audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States), the consolidated balance sheet of Landmark Apartment Trust, Inc. as of December 31, 2014, and the related consolidated statements of comprehensive operations, equity and cash flows for the year then ended (not presented herein) and we expressed an unqualified audit opinion on those consolidated financial statements in our report dated March 24, 2015. In our opinion, the accompanying condensed consolidated balance sheet of Landmark Apartment Trust, Inc. as of December 31, 2014, is fairly stated, in all material respects, in relation to the consolidated balance sheet from which it has been derived.

/s/ Ernst & Young LLP

Certified Public Accountants

Tampa, Florida

August 10, 2015

27

Item 2.    Management’s Discussion and Analysis of Financial Condition and Results of Operations.

The use of the words “we,” “us,” “our company,” or “our” refers to Landmark Apartment Trust, Inc. and its subsidiaries, including Landmark Apartment Trust Holdings, LP, except where the context otherwise requires.

The following discussion should be read in conjunction with the unaudited condensed consolidated financial statements and the accompanying notes thereto and other financial information that are a part of this Quarterly Report on Form 10-Q. Such unaudited condensed consolidated financial statements and information have been prepared to reflect our financial position as of June 30, 2015 and December 31, 2014, together with our results of operations for the three and six months ended June 30, 2015 and 2014 and cash flows for the six months ended June 30, 2015 and 2014.

Forward-Looking Statements

Historical results and trends should not be taken as indicative of future operations. Some of our statements contained in this Quarterly Report on Form 10-Q that are not historical facts are 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, or the Exchange Act. Actual results may differ materially from those included in the forward-looking statements. We intend those forward-looking statements to be covered by the safe harbor provisions for forward-looking statements contained in the Private Securities Litigation Reform Act of 1995, and we are including this statement for purposes of complying with those safe-harbor provisions. Forward-looking statements, which are based on certain assumptions and describe future plans, strategies and expectations, are generally identifiable by use of the words “expect,” “project,” “may,” “will,” “should,” “could,” “would,” “intend,” “plan,” “anticipate,” “estimate,” “believe,” “continue,” “predict,” “potential” or the negative of such terms and other comparable terminology. Our ability to predict results or the actual effect of future plans or strategies is inherently uncertain. Factors which could have a material adverse effect on our operations, our financial statements and future prospects on a consolidated basis include, but are not limited to: the availability of financing and the attractiveness of its terms; changes in economic conditions generally and the real estate market specifically; changes in interest rates; competition in the real estate industry generally and the apartment community sub-industry specifically; the supply and demand for operating properties in our target market areas; legislative and regulatory changes, including changes to laws governing the taxation of REITs; and changes in GAAP, or in policies and guidelines applicable to REITs. These risks and uncertainties should be considered in evaluating forward-looking statements and undue reliance should not be placed on such statements. Additional information concerning us and our business, including additional factors that could materially affect our financial results, is included herein and in our other filings with the SEC. While forward-looking statements reflect our good faith beliefs, they are not guarantees of future performance. We disclaim any obligation to publicly update or revise any forward-looking statement to reflect changes in underlying assumptions or factors, of new information, data or methods, future events or other changes.

Overview and Background

Landmark Apartment Trust, Inc., a Maryland corporation, was incorporated on December 21, 2005. We are self-administered and self-managed, and we conduct substantially all of our operations through our operating partnership, Landmark Apartment Trust Holdings, LP. We are in the business of acquiring, holding and managing a diverse portfolio of quality properties with stable cash flows and growth potential primarily in the Sunbelt region. We may acquire and have acquired other real estate-related investments. We focus primarily on investments that produce current income. We have qualified and elected to be taxed as a REIT under the Code for federal income tax purposes commencing with our taxable year ended December 31, 2006. We intend to continue to meet the requirements for qualification and taxation as a REIT.

Between July 19, 2006 and July 17, 2011, we raised a total of $187.1 million in connection with our continuous offering of shares of our common stock. On February 24, 2011, our board adopted the DRIP, which was effective as of March 11, 2011. The DRIP is designed to offer our existing stockholders a simple and convenient method of purchasing additional shares of our common stock by reinvesting cash distributions. The DRIP offers up to 10,000,000 shares of our common stock for reinvestment for a maximum offering of up to $95.0 million. Pursuant to the DRIP, distributions are reinvested in shares of our common stock at a price equal to the most recently disclosed per share value, as determined by our board. Effective as of August 3, 2012, our board determined the fair value of our common stock is $8.15 per share. Accordingly, $8.15 is the per share price used for the purchases of shares pursuant to the DRIP until such time as our board provides a new estimate of share value. Effective July 1, 2015, we suspended the DRIP, as determined by our board.

On March 7, 2013, we entered into a credit agreement, or the Credit Agreement, to obtain the Secured Credit Facility, in the original principal amount of $130.0 million, with Bank of America, N.A., as administrative agent, and Citibank, as syndicated agent, and the lenders and guarantors party thereto. Subject to certain terms and conditions set forth in the Credit

28

Agreement, we increased the potential original principal amount under the Secured Credit Facility by an additional $50.0 million, therefore, the maximum principal amount was $180.0 million during the year ended December 31, 2014. The Secured Credit Facility was scheduled to mature on March 7, 2015. On March 6, 2015, the company and the lenders under the Secured Credit Facility entered into an amendment to extend the maturity date to March 31, 2015. On March 24, 2015, the Secured Credit Facility was further amended to, among other things: (i) extend the maturity date to January 4, 2016, (ii) amend certain covenants including the consolidated funded indebtedness to total asset value ratio and the consolidated fixed charge coverage ratio, and (iii) waive existing events of default including failure to comply with the consolidated funded indebtedness to total asset value ratio for the quarter ended December 31, 2014. As of June 30, 2015, we had $157.7 million outstanding under the Secured Credit Facility and 13 of our properties were pledged as collateral. Although $14.1 million is currently available under the Secured Credit Facility, based on the maximum draw of $165.9 million during the year ended December 31, 2014, subject to compliance with applicable collateral requirements, we currently do not expect to borrow any additional amounts prior to its maturity on January 4, 2016.

On June 28, 2013, we entered into a series of definitive agreements pursuant to which we agreed to issue and sell for cash to iStar and BREDS, shares of our Series D Preferred Stock. Holders of the Series D Preferred Stock are entitled to cumulative cash dividends of 14.47% per annum, compounded monthly. On March 1, 2015, the cumulative cash distribution, which is payable in cash on the 15th of each month, increased from 8.75% to 11% per annum compounded monthly. The remaining amount is accrued and must be paid prior to the redemption of the Series D Preferred Stock. At December 31, 2014, we had issued and outstanding a total of 20,976,300 shares of the Series D Preferred Stock. During the six months endedJune 30, 2015, we redeemed 3,529,915 shares of the Series D Preferred Stock using proceeds from the sales of apartment communities during 2014 and 2015, and proceeds from the refinancing of mortgage loan payables during the second quarter of 2015. As of June 30, 2015, we had 17,446,385 shares outstanding of our Series D Preferred Stock, at a price of $10.00 per share, for an aggregate of $174.5 million. In the event of a public listing of our common stock, we would be obligated to redeem no less than 50% of the Series D Preferred Stock outstanding, to the extent sufficient proceeds are raised.

On January 7, 2014, we entered into a series of definitive agreements pursuant to which we agreed to issue and sell for cash to iStar and BREDS shares of our Series E Preferred Stock. Holders of our Series E Preferred Stock are entitled to cumulative cash dividends of 14.47% per annum, compounded monthly. A portion of the cumulative cash distribution equal to 9.25% per annum is payable in cash on the 15^th day of each month while the remaining amount is accrued and must be paid prior to the redemption of the Series E Preferred Stock. On October 1, 2015, the cumulative cash distribution will increase from 9.25% to 11.25% per annum compounded monthly. At December 31, 2014 we had issued and outstanding a total of 7,400,000 shares of the Series E Preferred Stock. During the six months endedJune 30, 2015, we redeemed 1,245,278 shares of the Series E Preferred Stock using proceeds from the sales of apartment communities during 2014 and 2015, and proceeds from the refinancing of mortgage loan payables during the second quarter of 2015. As of June 30, 2015, we had 6,154,722 shares outstanding of Series E Preferred Stock, at a price of $10.00 per share, for an aggregate of $61.5 million. In the event of a public listing of our common stock, we would be obligated to redeem no less than 50% of the Series E Preferred Stock outstanding, to the extent sufficient proceeds are raised, at a price that, as of June 30, 2015, would have included a premium of $2.6 million. Such prepayment premium expires on September 7, 2015.

As of June 30, 2015, we consolidated 73 apartment communities, including six apartment communities held through consolidated joint ventures, with an aggregate of 22,116 apartment units, which had an aggregate gross carrying value of $1.8 billion. We refer to these apartment communities as our consolidated properties.

In addition to our consolidated properties, as of June 30, 2015, we managed and held minority interests in six managed equity investment properties, all of which are owned by the Timbercreek Fund, in which we own an indirect minority interest through our investment in Timbercreek Holding. Timbercreek Holding is a limited partner in the Timbercreek Fund. We refer to these six apartment communities as our managed equity investment properties which have an aggregate of 1,991 apartment units at June 30, 2015. As of June 30, 2015, we managed an additional five apartment communities, consisting of a total of 1,780 apartment units that are owned by one or more third parties, including certain entities affiliated with ELRH, which we refer to as our managed third party properties. Since June 30, 2015, one of these managed third party properties was sold.

All of our consolidated and managed properties are managed by LATPM, LLC, or our property manager.

29

The table below shows the concentration of our consolidated, managed equity investment and managed third party properties as of June 30, 2015.

	Consolidated Properties		Managed Equity Investment Properties (1)		Managed Third Party Properties
State	Number of Properties	Number of Units	Number of Properties	Number of Units	Number of Properties	Number of Units
Texas
Dallas, TX	21	6,241	—	—	—	—
Austin, TX	3	974	—	—	—	—
San Antonio, TX	2	705	—	—	—	—
Houston, TX	2	602	—	—	—	—
Subtotal for Texas	28	8,522	—	—	—	—
Florida
Tampa Bay, FL	4	1,342	—	—	—	—
Orlando, FL	4	1,434	1	296	1	252
Melbourne, FL	2	436	—	—	—	—
Jacksonville, FL	3	870	1	232	3	882
Daytona Beach, FL	2	593	—	—	—	—
Subtotal for Florida	15	4,675	2	528	4	1,134
North Carolina
Charlotte, NC	9	2,411	—	—	—	—
Raleigh, NC	3	969	3	1,038	—	—
Greensboro, NC	1	240	—	—	—	—
Subtotal for North Carolina	13	3,620	3	1,038	—	—
Alabama
Birmingham, AL	2	560	—	—	—	—
Subtotal for Alabama	2	560	—	—	—	—
Georgia
Atlanta, GA (2)	7	2,549	—	—	1	646
Subtotal for Georgia	7	2,549	—	—	1	646
Tennessee
Nashville, TN	3	1,000	—	—	—	—
Subtotal for Tennessee	3	1,000	—	—	—	—
Virginia
Portsmouth, VA	2	394	—	—	—	—
Charlottesville, VA	—	—	1	425	—	—
Subtotal for Virginia	2	394	1	425	—	—
South Carolina
Columbia, SC	3	796	—	—	—	—
Subtotal for South Carolina	3	796	—	—	—	—
Total Properties	73	22,116	6	1,991	5	1,780

(1) The company issued 613,497 shares of common stock in the fourth quarter of 2013, equal to a valuation of $5.0 million, to acquire a minority equity interest referred to as Class A Units in the Timbercreek Fund, which, as of June 30, 2015, indirectly owned 100% of six properties, each of which is managed by our property manager.

(2) The owner of this managed third party property sold the property subsequent to June 30, 2015, after which we no longer managed the property.

30

Critical Accounting Policies

The complete listing of our critical accounting policies was previously disclosed in our 2014 Annual Report on Form 10-K, as filed with the SEC on March 24, 2015. There have been no material changes to our critical accounting policies as disclosed therein.

Interim Unaudited Financial Data

Our accompanying unaudited condensed consolidated financial statements have been prepared by us in accordance with GAAP in conjunction with the rules and regulations of the SEC. Certain information and footnote disclosures required for annual financial statements have been condensed or excluded pursuant to SEC rules and regulations. Accordingly, our accompanying interim unaudited condensed consolidated financial statements do not include all of the information and footnotes required by GAAP for complete financial statements. Our accompanying unaudited condensed consolidated financial statements reflect all adjustments, which are, in our view, of a normal recurring nature and necessary for a fair presentation of our financial position, results of operations and cash flows for the interim period. Interim results of operations are not necessarily indicative of the results to be expected for the full year; such full year results may be less favorable. Our accompanying unaudited condensed consolidated financial statements should be read in conjunction with the audited consolidated financial statements and the notes thereto included in our 2014 Annual Report on Form 10-K, as filed with the SEC on March 24, 2015.

Acquisitions

For information regarding our acquisitions, see Note 3, Real Estate Investments and Note 14, Business Combinations, to our accompanying unaudited condensed consolidated financial statements.

Factors Which May Influence Results of Operations and Cash Flows

We are not aware of any material trends or uncertainties, other than national economic conditions affecting real estate generally, that may reasonably be expected to have a material impact, favorable or unfavorable, on revenues or income from the acquisition, management and operation of properties other than those Risk Factors previously disclosed in our 2014 Annual Report on Form 10-K, as filed with the SEC on March 24, 2015.

Rental Income

The amount of rental income and operating cash flows generated by our consolidated properties depends principally on our ability to maintain the occupancy rates of currently leased space and to lease currently available space and space available from unscheduled lease terminations at the then-existing market rental rates. Negative trends in one or more of these factors, as well as a negative trend in overall market rental rates, could adversely affect our rental income, results of operations and operating cash flows in future periods. In addition, over time, our acquisitions and dispositions of our consolidated properties will have a corresponding impact on rental income and operating cash flows.

Management Fee Income

The amount of management fee income generated by our property manager depends on our ability to maintain and increase the property management contracts with the third parties and increase the property management fees if possible. If we purchase one of our managed properties from a third party, then management fee income would decrease but would be offset by any rental income received. The amount of management fee income generated by our property manager also depends on our third parties’ ability to maintain the occupancy rates of currently leased space and to lease currently available space and space available from available lease terminations at the then-existing market rental rates. Negative trends in one or more of these factors, as well as a negative trend in overall market rental rates, could adversely affect our management fee income in future periods. Since January 1, 2015, (i) the owners transferred property management obligations with respect to, or sold, 12 of the 16 managed third party properties that we managed as of December 31, 2014, and (ii) four of our managed equity investment properties were sold and thus we no longer manage such properties. Due to these factors, we expect our management fee income and related expenses in future years to decrease.

31

Sarbanes-Oxley Act

The Sarbanes-Oxley Act of 2002, as amended, and related laws, regulations and standards relating to corporate governance and disclosure requirements applicable to public companies, including the Dodd-Frank Wall Street Reform and Consumer Protection Act, have increased the costs of compliance with corporate governance, reporting and disclosure practices, portions of which are now required of us. These costs may have a material adverse effect on our results of operations and cash flows and could impact our ability to continue to pay distributions at current rates to our stockholders. Furthermore, we expect that these costs will increase in the future due to our continuing implementation of compliance programs mandated by these requirements. Any increased costs may affect our ability to distribute funds to our stockholders.

Preferred Stock

Holders of shares of our Series D Preferred Stock are entitled to cumulative distributions of 14.47% per annum based upon a $10.00 per share value. A portion of the cumulative cash distribution equal to 11% per annum is payable in cash on the 15^th day of each month while the remaining amount is accrued and must be paid prior to the redemption of the Series D Preferred Stock.

Holders of shares of our Series E Preferred Stock are entitled to cumulative distributions of 14.47% per annum based upon a $10.00 per share value. A portion of the cumulative cash distribution equal to 9.25% per annum is payable in cash on the 15^th day of each month while the remaining amount is accrued and must be paid prior to the redemption of the Series E Preferred Stock. On October 1, 2015, the cumulative cash distribution will increase from 9.25% to 11.25% per annum compounded monthly.

Results of Operations

Our continuing operating results are primarily comprised of income derived from our portfolio of properties and, to a lesser degree, from our income derived by our property manager in connection with management services performed for properties owned by affiliated third parties.

Changes in our rental revenue and rental expenses were related to our operating properties and are primarily due to the change in the total number of our consolidated properties owned and the performance of our same store properties and non-mature properties in the portfolio (as defined below). Rental revenue includes rental income and other property revenues, which consist primarily of utility re-billings as well as administrative, application and other fees charged to residents, including amounts recorded in connection with early lease terminations. As of June 30, 2015, we consolidated 73 properties, including six properties held through consolidated joint ventures. As of June 30, 2014, we consolidated a total of 78 properties, including seven properties held through consolidated joint ventures.

Our recent operating strategy has included purchasing slightly older than typical properties with lower rental rates and renovating them, in an effort to give us the ability to begin to raise rates at a faster pace than the overall market. In addition, we also believe that the economic and demographic characteristics of the geographic locations in which we own properties are favorable for increasing rental rates in the near term. This strategy allows us to offer housing in our growth-oriented markets to more qualified renters within our markets. While these newly-acquired properties may be older than typical properties, they are well located and maintained and simply allow us to broaden our base of potential renters over a broader income demographic spectrum within our identified target markets.

The following table presents the average occupancy and the average monthly income per occupied unit for our consolidated properties, for the three and six months ended June 30, in each respective year:    

	Three Months Ended June 30,		Six Months Ended June 30,
	2015	2014	2015	2014
Average Occupancy %	95.7%	94.0%	95.3%	94.3%
Average Revenue per Occupied Unit (1)	$956	$882	$948	$876

(1) Average revenue per occupied unit is calculated by taking the total revenue for the quarter or six months divided by the number of months in the period, multiplied by the average occupancy during the same time period.

32

The following tables present the rental revenue, rental expenses and net operating income, or NOI, for each of the periods presented (in thousands):

	Three Months Ended June 30,				Change
	2015		2014		$			%
Rental revenues:
Same store properties	$	47,785	$	43,831	$	3,954		9.0	%
Non-mature properties	14,884		16,582		(1,698		)	(10.2	)%
Total rental revenues	$	62,669	$	60,413	$	2,256		3.7	%
Rental expenses:
Same store properties	$	21,431	$	19,898	$	1,533		7.7	%
Non-mature properties	7,196		7,584		(388		)	(5.1	)%
Total rental expenses	28,627		27,482		1,145			4.2	%
NOI	$	34,042	$	32,931	$	1,111		3.4	%

	Six Months Ended June 30,				Change
	2015		2014		$			%
Rental revenues:
Same store properties	$	94,271	$	86,952	$	7,319		8.4	%
Non-mature properties	31,420		32,590		(1,170		)	(3.6	)%
Total rental revenues	$	125,691	$	119,542	$	6,149		5.1	%
Rental expenses:
Same store properties	$	41,607	$	39,572	$	2,035		5.1	%
Non-mature properties	14,994		15,107		(113		)	(0.7	)%
Total rental expenses	56,601		54,679		1,922			3.5	%
NOI	$	69,090	$	64,863	$	4,227		6.5	%

Same Store Properties

Our same store properties represent 60 of our consolidated properties that were either acquired or leased prior to January 1, 2014 and held on June 30, 2015.

Three Months Ended June 30, 2015 vs. Three Months Ended June 30, 2014

Same store property NOI increased $2.4 million, or 10.1%, for the three months ended June 30, 2015 as compared to 2014. Same store rental revenues increased by $4.0 million, or 9.0%, for the three months ended June 30, 2015 as compared to 2014 driven by an increase in market rental rates and an increase in the average occupancy rate during the time period. Same store rental expenses increased by $1.5 million, or a lesser percent of 7.7%, for the three months ended June 30, 2015 as compared to 2014. Rental expenses as a percentage of rental revenue decreased from 45.4% for the three months ended June 30, 2014 to 44.8% for the three months ended June 30, 2015 due primarily to cost savings in our advertising and leasing expense and improved bad debt collection.

Six Months Ended June 30, 2015 vs. Six Months Ended June 30, 2014

Same store property NOI increased $5.3 million, or 11.2%, for the six months ended June 30, 2015 as compared to 2014. Same store rental revenues increased by $7.3 million, or 8.4%, for the six months endedJune 30, 2015 as compared to 2014. The increase in rental revenues was driven by an increase in market rental rates and an increase in the average occupancy percent for the time period. Same store rental expenses increased by $2.0 million, or a lesser percent of 5.1%, for the six months

33

endedJune 30, 2015 as compared to 2014. Rental expenses as a percentage of rental revenue decreased from 45.5% for the six months endedJune 30, 2014 to 44.1% for the six months endedJune 30, 2015 due primarily to cost savings in our advertising and leasing expense and improved bad debt collection.

Non-Mature Properties

Our non-mature properties consist of our consolidated properties that do not meet the criteria to be included in same store properties, which includes our newly-acquired properties and/or properties that were sold during the reporting period.

Three Months Ended June 30, 2015 vs. Three Months Ended June 30, 2014

Our non-mature property rental revenues decreased by $1.7 million, or 10.2%, for the three months ended June 30, 2015 as compared to 2014. Our non-mature property rental expenses decreased by $388,000, or 5.1%, for the three months ended June 30, 2015 as compared to 2014. Our decreases in rental revenues and rental expenses are primarily driven by the timing of the fluctuation in the number of properties we acquired or disposed of during those periods. The majority of our current consolidated portfolio had been acquired by January 1, 2014 and was therefore included in our same store sales.

Six Months Ended June 30, 2015 vs. Six Months Ended June 30, 2014

Our non-mature property revenues decreased by $1.2 million, or 3.6%, for the six months endedJune 30, 2015 as compared to 2014. Our non-mature property rental expenses decreased by $113,000, or 0.7%, for the six months endedJune 30, 2015 as compared to 2014. Our decreases in rental revenues and rental expenses are primarily driven by the timing of the fluctuation in the number of properties we acquired or disposed of during those periods.

Management Fee Income

For the three months ended June 30, 2015 and 2014, our management fee income was $589,000 and $1.3 million, respectively, and for the six months endedJune 30, 2015 and 2014, our management fee income was $1.6 million and $2.3 million, respectively. We provide property management services for affiliated and non-affiliated third party property owners. During the three months ended June 30, 2015, (i) the third party property owners transferred property management obligations with respect to 11 of the 16 managed third party properties that we managed, and (ii) four of our managed equity investment properties were sold and thus we no longer manage such properties. Due to these factors, we expect our management fee income in future years to decrease.

Reimbursed Income/Expense

For the three months ended June 30, 2015 and 2014, reimbursed income and expense was $1.4 million and $3.6 million, respectively, and for the six months endedJune 30, 2015 and 2014, reimbursed income and expense was $4.9 million and $6.0 million, respectively. Our property manager served as a property manager for 11 and 23 properties owned by third parties, including certain affiliates, as of June 30, 2015 and 2014, respectively. Reimbursed expense represents the salaries and benefits for the management of such properties and the property insurance of such properties reimbursed to us by the affiliated and unaffiliated third parties. The actual reimbursement is recorded as reimbursed income. As noted above, during the three months ended June 30, 2015, (i) the third party property owners transferred property management obligations with respect to 11 of the 16 managed third party properties that we managed, and (ii) four of our managed equity investment properties were sold and thus we no longer manage such properties, which has resulted in a further decrease in reimbursed income and reimbursed expense.

General, Administrative and Other Expense

For the three months ended June 30, 2015 and 2014, general, administrative and other expense was $5.4 million for each period and for the six months endedJune 30, 2015 and 2014, general, administrative and other expense was $11.5 million and $11.8 million, respectively. General, administrative and other expense consisted of the following for the periods then ended (in thousands):

	Three Months Ended June 30,				Six Months Ended June 30,
	2015		2014		2015		2014
Recurring expense	$	2,380	$	2,095	$	4,757	$	4,393
Non-recurring / discretionary expense	971		1,102		2,159		2,551
Property management expense - consolidated properties	1,378		1,145		2,650		2,383
Property management expense - managed properties	633		1,087		1,919		2,442
Total general, administrative and other expense	$	5,362	$	5,429	$	11,485	$	11,769

34

Property management expense reflects the management services expense of our property manager for our owned, leased and third-party managed properties. Non-recurring general, administrative and other expenses reflect those expenses that we consider one-time or discretionary expenses. Recurring general, administrative and other expenses reflect those expenses that will continue on an ongoing basis.

The decrease in general, administrative and other expense of $67,000 and $284,000 for the three and six months ended June 30, 2015, respectively, as compared to the three and six months ended June 30, 2014, respectively, was primarily due to a decrease in personnel expenses, which was partially offset by an increase in professional services.

Change in fair value of preferred stock derivatives/warrants and acquisition contingent consideration

The change in fair value of preferred stock derivatives/warrants and acquisition contingent consideration is due to our financial instruments, which includes acquisition contingent consideration for the ELRM Transaction, warrants, Series D Preferred Stock derivative, Series E Preferred Stock derivative, and acquisition contingent consideration for Andros Isles. For the three and six months ended June 30, 2015, we had increases/(decreases) in the fair value of our financial instruments of $177,000 and $(612,000), respectively, primarily due to the decrease in our warrants and Series E Preferred Stock derivative due to the expected timing of triggering events which was offset by an increase in the acquisition contingent consideration for Andros Isles in the second quarter of 2015, which has been fully settled.

For the three and six months ended June 30, 2014, we had decreases in the fair value of our financial instruments of $9.5 million and $11.2 million, respectively, primarily due to our financial instruments had significant changes due to the expected timing of triggering events.

Acquisition-Related Expenses

For the three and six months ended June 30, 2015, we incurred $98,000 of expenses related to the termination of a potential transaction. For the three and six months ended June 30, 2014, we incurred $(1.7) million and $2.0 million of acquisition-related expenses associated with the 13 properties (including six properties we purchased through consolidated joint ventures) purchased during the period. During the three months ended June 30, 2014, we recorded the correction of an immaterial error recorded in acquisition-related expense, net related to the quarter ended March 31, 2014 of $1.6 million and the reimbursement of $200,000 in previously recorded acquisition-related expense, net related to a potential transaction. This was partially offset by acquisition-related expenses of $117,000 incurred for an acquisition in the second quarter of 2014.

Depreciation and Amortization

For the three months ended June 30, 2015 and 2014, depreciation and amortization was $16.6 million and $23.6 million, respectively, and for the six months endedJune 30, 2015 and 2014, depreciation and amortization was $34.5 million and $55.6 million, respectively.

For the three and six months ended June 30, 2015, depreciation and amortization decreased by $7.0 million and $21.1 million, respectively, as compared to the three and six months ended June 30, 2014, primarily due to in-place leases becoming fully amortized.

Restructuring and Impairment Charges

For the three and six months ended June 30, 2015, restructuring and impairment charges were $1.2 million and $1.6 million, respectively, primarily related to the impairment of goodwill of $1.2 million due to the reduction of future economic benefits related to four of our managed equity investment properties being sold and, since June 30 2015, one of our managed third party properties being sold by its owners. The remainder includes additional accounting and legal fees incurred during those periods related to the restructuring. We did not incur restructuring and impairment charges during the three and six months ended June 30, 2014.

Interest Expense, Net

For the three months ended June 30, 2015 and 2014, interest expense, net was $14.9 million and $15.9 million, respectively, and for the six months endedJune 30, 2015 and 2014, interest expense, net was $30.7 million and $31.5 million, respectively.

The decrease in interest expense, net of $991,000 and $861,000 for the three and six months ended June 30, 2015, respectively, as compared to the three and six months ended June 30, 2014, respectively, was primarily due to the reduction of the interest on the mortgage loans associated with the disposition of four consolidated properties during the six months endedJune 30, 2015 and the interest rate swap fair market valuation adjustments that are recorded in interest expense.

35

Preferred Dividends Classified as Interest Expense

For three months ended June 30, 2015 and 2014, preferred dividends classified as interest expense was $10.4 million and $10.5 million, respectively, and for the six months endedJune 30, 2015 and 2014, preferred dividends classified as interest expense was $21.2 million and $20.5 million, respectively.

The decrease in preferred dividends classified as interest expense of $51,000 for the three months ended June 30, 2015, as compared to 2014, is due to the redemptions of the Series D Preferred Stock and the Series E Preferred Stock during the three and six months ended June 30, 2015. The increase of $789,000 for the for the six months endedJune 30, 2015 as compared to 2014, was due to the increase in preferred stock outstanding. We issued shares of our Series E Preferred Stock on January 7, 2014 and June 4, 2014. This increase was partially offset by the redemptions of the Series D Preferred Stock and the Series E Preferred Stock during the three and six months ended June 30, 2015.

Gain on Sale of Operating Properties

During the six months endedJune 30, 2015, we sold four consolidated properties, Avondale by the Lakes on March 5, 2015, Landmark at Savoy Square on March 26, 2015, Courtyards on the River on April 30, 2015 and Landmark at Magnolia Glen on May 28, 2015 for a combined sales price of $116.1 million. Our net gain on the sale of the consolidated properties was $5.9 million, which included an expense of $1.7 million for a tax penalty incurred during the three months ended March 31, 2015 for a prior year disposition.

We sold two consolidated properties and recognized a gain on sale of operating properties of $7.0 million for each of the three and six months ended June 30, 2014.

Income/(Loss) and Gain on Sale from Unconsolidated Entities

During the three and six months ended June 30, 2015, we recognized income and gain on sale from unconsolidated entities of $3.0 million and $3.1 million, respectively, related to our non-controlling interest in two joint ventures, which own two managed equity investment properties and the activity related to the Timbercreek Fund. On June 24, 2015, we sold our 20% equity interest in the two joint ventures and recognized a gain on the sale of such unconsolidated entities of $3.0 million. During three and six months ended June 30, 2014, we recognized a loss of $938,000 and $1.2 million, respectively, related to our non-controlling interest in two joint ventures, which own two managed equity investment properties and the activity related to the Timbercreek Fund. The increase in income for the three and six months ended June 30, 2015, as compared to the three and six months ended June 30, 2014, was primarily due to intangible assets being fully amortized in 2014 and the equity investment dispositions.

Loss on Debt and Preferred Stock Extinguishment

During the three and six months ended June 30, 2015, we recognized a loss on debt and preferred stock extinguishment of $2.4 million and $4.6 million, respectively. For the three months ended June 30, 2015, in connection with the dispositions of two properties, we recorded $(1.0) million of income for the write-off of the unamortized portions of deferred financing costs and above/below market debt and $1.1 million of expense due to the prepayment premiums paid and the write-off of the unamortized portions of deferred financing costs in connection with the Series D Preferred Stock and Series E Preferred Stock redemptions. In addition, we paid a yield maintenance prepayment penalty and wrote-off the unamortized portions of deferred financing costs and above/below market debt related to our mortgage refinancings of $2.3 million.

For the six months ended June 30, 2015, in connection with the dispositions of four consolidated properties, we recorded $972,000, in a yield maintenance prepayment penalty and the write-off of the unamortized portions of deferred financing costs and above/below market debt and $1.4 million due to the prepayment premiums paid and the write-off of unamortized portions of deferred financing costs in connection with the Series D Preferred Stock and Series E Preferred Stock redemptions. In addition, we paid a yield maintenance prepayment penalty and the write-off of the unamortized portions of deferred financing costs and above/below market debt related to the mortgage refinancings of $2.3 million.

We incurred no loss on debt and preferred stock extinguishment in the three and six months ended June 30, 2014.

Income Tax (Expense)/Benefit

Due to the history of losses incurred by our property manager, it is expected that any future net deferred tax assets will be offset by a valuation allowance until such time, if ever, that the property manager establishes a pattern of profitability. In the quarter ended June 30, 2014, we determined that it is more likely than not that the deferred tax assets will not be realized due to losses incurred by the property manager and recorded a valuation allowance on its deferred tax assets. Accordingly, an income tax (expense)/benefit of $(220,000) and $223,000 was recognized for the three and six months ended June 30, 2014,

36

respectively. For the three and six months ended June 30, 2015, an income tax expense of $164,000 and $297,000, respectively, was recognized, which was all related to state income tax expense.

Liquidity and Capital Resources

Generally, our sources of funds will primarily include cash generated from operations, additional borrowings, refinancing existing loans and the issuance of equity securities. We believe that these cash resources will be sufficient to satisfy our cash requirements for the foreseeable future, and we do not anticipate a need to raise funds from other than these sources within the next 12 months. Due to the significant debt maturities coming due in the next 12 months, we plan to investigate opportunities to extend, refinance or raise funds to repay each of these instruments prior to their respective maturities. If we are unable to refinance such existing debt or otherwise raise new funds to replace such existing capital resources, or if we are unable to do so on favorable terms, such inability could have a materially adverse effect upon us.

We are dependent upon our income from operations and other sources of funding, as noted above, to provide capital required to meet our principal demands for funds, including operating expenses, principal and interest due on our outstanding indebtedness and preferred shares outstanding, and distributions to our stockholders and OP unit holders. We estimate that we will require approximately $42.8 million to pay interest and $262.9 million to pay principal on our outstanding indebtedness, including the maturing Secured Credit Facility (see discussion below on extension of the Secured Credit Facility), the revolving line of credit, and unsecured indebtedness in the next 12 months, based on rates in effect as of June 30, 2015.

We are required by the terms of the applicable mortgage loan documents, the Secured Credit Facility and the revolving line of credit to comply with various covenants, including certain financial covenants, such as leverage and liquidity tests, and financial reporting requirements. See “– Financing” below.

As of June 30, 2015, we had $157.7 million outstanding under the Secured Credit Facility. Although $14.1 million is currently available under our Secured Credit Facility, based on a prior draw up to $165.9 million during the year ended December 31, 2014, and subject to compliance with applicable collateral requirements, we currently do not expect to borrow any additional amounts prior to its maturity date on January 4, 2016. As amended, the Secured Credit Facility includes certain financial covenants, including (i) a consolidated leverage ratio which requires that consolidated funded indebtedness may not exceed, as of the end of any quarter, 75% of total asset value and (ii) a consolidated fixed charge coverage ratio, which, as of the end of any quarter shall not be less than 1.05:1.00. As of June 30, 2015, we were in compliance with all such requirements. We expect to remain in compliance with all covenants until maturity. We have 13 of our properties pledged as collateral and as of June 30, 2015, our annual interest rate was 3.44%, which represents the Eurodollar Rate, based on a one-month interest period plus a margin of 3.25%.

On January 22, 2014, we entered into an agreement with Bank Hapoalim to extend to us a revolving line of credit in the aggregate principal amount of up to $10.0 million to be used for working capital and general corporate uses which matures on January 4, 2016. The revolving line of credit includes certain financial covenants, including (i) a consolidated leverage ratio which requires that consolidated funded indebtedness may not exceed as of the end of each quarter, 75% of total asset value, (ii) a consolidated fixed charge coverage ratio, which as of the end of any quarter shall not be less than 1.05:1.00 and (iii) an FFO covenant, which requires the company to achieve FFO of at least $1.00 in each fiscal year. As of June 30, 2015, we were in compliance with all such requirements. We expect to remain in compliance with all covenants until maturity. We have pledged $1.5 million in cash and equity interest in certain of our subsidiaries as collateral. As of June 30, 2015, we had $9.9 million outstanding under our revolving line of credit with $100,000 available to be drawn. Our revolving line of credit bears an annual interest rate equal to LIBOR plus a 3.25% margin. As of June 30, 2015, our annual interest rate was 3.44%.

As of June 30, 2015, we were in compliance with all covenants and ratios on our outstanding indebtedness. We expect to remain in compliance with all covenants for the next 12 months. If we are unable to obtain financing in the future, it may have a material effect on our financial condition, operating results, liquidity and capital resources and/or our ability to continue making dividend payments to our stockholders and OP unit holders.

In connection with our property acquisitions, we generally prepare a capital plan that contemplates the estimated capital needs of that investment. In addition to operating expenses, capital needs may also include costs of refurbishment or other major capital expenditures. The capital plan will also set forth the anticipated sources of the necessary capital, which may include a line of credit or other loans established with respect to the investment, operating cash generated by the investment, additional equity investments from us or our joint venture partners or, when necessary, capital reserves. To the extent not otherwise required to be used to redeem our Series D Preferred Stock and Series E Preferred Stock, any capital reserve would be established from the proceeds from sales of other investments, operating cash generated by other investments or other cash on hand. In some cases, a lender may require us to establish capital reserves for a particular investment. The capital plan for

37

each investment will be adjusted through ongoing, regular reviews of our portfolio or as necessary to respond to unanticipated additional capital needs.

As of December 31, 2014, we had issued and outstanding an aggregate of 20,976,300 in shares of our Series D Preferred Stock to iStar and BREDS for an aggregate of $209.8 million. During the six months ended June 30, 2015, we redeemed 3,529,915 shares of the Series D Preferred Stock and paid all accrued interest related to those shares to iStar and BREDS, using funds from property sales and mortgage refinancings. Subsequent to the redemption and as of June 30, 2015, 17,446,385 shares of the Series D Preferred Stock remained outstanding for an aggregate of $174.5 million.

In the event of a public listing of our common stock, we are obligated to redeem no less than 50% of the Series D Preferred Stock outstanding, to the extent sufficient capital is raised. Series D Preferred Stock dividends are recorded as preferred dividends classified as interest expense in the unaudited condensed consolidated statements of comprehensive operations and for the three and six months ended June 30, 2015, we incurred $7.7 million and $15.8 million, respectively, related to the Series D Preferred Stock. On March 1, 2015, the cumulative cash distribution increased from 8.75% to 11% per annum compounded monthly resulting in an increase to our cash interest paid.

As of December 31, 2014, we had issued and outstanding an aggregate of 7,400,000 shares of our Series E Preferred Stock to iStar and BREDS for an aggregate of $74.0 million. During the six months ended June 30, 2014 we redeemed 1,245,278 shares of the Series E Preferred Stock and paid all accrued interest related to those shares to iStar and BREDS, using funds from property sales and mortgage refinancings. Subsequent to the redemptions and as of June 30, 2015, 6,154,722 shares of our Series E Preferred Stock remained outstanding for an aggregate of $61.5 million.

In the event of a public listing of our common stock prior, we are obligated to redeem no less than 50% of the Series E Preferred Stock outstanding, to the extent sufficient capital is raised, at a price that as of June 30, 2015 would have included a premium of $2.6 million. Such prepayment premium expires on September 7, 2015. Series E Preferred Stock dividends are recorded as preferred dividends classified as interest expense in our unaudited condensed consolidated statements of comprehensive operations. For the three and six months ended June 30, 2015, we incurred preferred dividends classified as interest expense of $2.8 million and $5.5 million, respectively, related to our Series E Preferred Stock. On October 1, 2015, the cumulative cash distribution will increase from 9.25% to 11.25% per annum compounded monthly which will result in an increase to our cash interest paid.

Also, pursuant to the protective provisions of the Series D Preferred Stock and Series E Preferred Stock agreements, we may not, without the prior written consent of iStar and BREDS, take certain corporate actions, including, but not limited to, amending our charter or bylaws or entering into material contracts. In addition, under the terms of the Series D Preferred Stock and Series E Preferred Stock agreements, we are required to use any proceeds from a capital transaction, defined to include among other things, the sale of our properties or other investments or loan refinancings, to redeem all or a portion of the Series D Preferred Stock and Series E Preferred Stock.

Other Liquidity Needs

In the event that there is a shortfall in net cash available due to various factors, including, without limitation, the timing of distributions or the timing of the collections of receivables, we may seek to obtain capital to pay distributions to our common stockholders by means of secured or unsecured debt financing through one or more third parties. Subject to certain provisions of the Series D Preferred Stock and the Series E Preferred Stock and under our debt instruments, including our Secured Credit Facility and the revolving line of credit, there currently are no limits or restrictions on the use of borrowings that would prohibit us from making the proceeds available for distribution up to the current annual dividend rate applicable to common stockholders and OP unit holders.

As of June 30, 2015, we estimated that our expenditures for capital improvements will require approximately $5.0 million, for the remaining six months of 2015. As of June 30, 2015, we had $5.2 million of restricted cash in loan impounds and reserve accounts for such capital expenditures and any remaining expenditures will be paid with net cash from operations or third party capital. We cannot provide assurance, however, that we will not exceed these estimated expenditure levels or be able to obtain additional sources of financing on commercially favorable terms or at all to fund such expenditures.

If we experience lower occupancy levels, reduced rental rates, reduced revenues as a result of asset sales or increased capital expenditures and leasing costs compared to historical levels due to competitive market conditions for new and renewal leases, the effect would be a reduction of net cash provided by operating activities. If such a reduction of net cash provided by operating activities is realized, we may have a cash flow deficit in subsequent periods. Our estimate of net cash available is based on various assumptions, which are difficult to predict, including the levels of leasing activity and related leasing costs.

38

Any changes in these assumptions could impact our financial results and our ability to fund working capital requirements, pay distributions to our stockholders, service our indebtedness and meet any unanticipated cash needs.

Cash Flows

Operating Activities

Cash flows provided by operating activities for the six months ended June 30, 2015 were $4.7 million, which primarily related to the operations of our 73 consolidated properties during such period and the decrease in acquisition-related expenses of $1.9 million as compared to cash flows provided by operating activities of $7.6 million for the six months ended June 30, 2014, which primarily related to the operations of our 78 consolidated properties during such period.

Investing Activities

Cash flows provided by investing activities for the six months ended June 30, 2015 were $63.6 million compared to cash flows used in investing activities for the six months ended June 30, 2014 of $92.5 million.

For the six months ended June 30, 2015, cash flows provided by investing activities related to proceeds from the sale of four consolidated properties of $60.0 million, the return of investment from our unconsolidated entities of $9.3 million and the change in restricted cash for capital replacement reserves of $3.9 million, offset by capital expenditures of $6.1 million and the settlement of acquisition contingent consideration of $3.5 million.

For the six months ended June 30, 2014, cash flows used in investing activities related to the acquisition of our properties of $92.8 million and capital expenditures of $17.3 million, partially offset by proceeds from the sale of two properties of $13.9 million, the change in deposits on real estate acquisitions of $2.3 million and the change in restricted cash for capital replacement reserves of $1.0 million.

Financing Activities

Cash flows used in financing activities for the six months ended June 30, 2015 were $56.5 million, compared to cash flows provided by financing activities of $95.8 million for the six months ended June 30, 2014.

For the six months ended June 30, 2015, cash flows used in financing activities related primarily to $127.3 million of payments on our mortgage loan payables, $47.8 million of payments to redeem preferred stock, payments of deferred financing costs of $3.3 million, the repurchase of OP units in the amount of $11.8 million, distributions paid to our common stockholders, OP unit holders, LTIP unit holders and non-controlling interest partners in the aggregate amount of $10.3 million, principal payments on our unsecured notes payable to affiliates of $5.5 million and principal payments on the Secured Credit Facility of $1.5 million, partially offset by proceeds from mortgage loan payables of $145.0 million and proceeds from the revolving line of credit of $6.0 million.

For the six months ended June 30, 2014, cash flows provided by financing activities related primarily to the proceeds from the issuance of redeemable preferred stock of $74.0 million, proceeds from mortgage loan payables of $16.1 million, borrowings on the Secured Credit Facility of $19.9 million and net proceeds from the revolving line of credit of $3.9 million. This was offset by $5.9 million of payments on our mortgage loan payables, payments for deferred financing costs of $2.8 million, and distributions to our common stockholders OP unit holders, LTIP holders and non-controlling interest partners in the aggregate amount of $9.4 million.

39

Distributions

Common Stock

The amount of any distributions we pay to our common stockholders is determined by our board and is dependent on a number of factors, including funds available for the payment of distributions, our financial condition, capital expenditure requirements and annual distribution requirements needed to maintain our status as a REIT under the Code. We have not established any limit on the amount of offering proceeds or borrowings that may be used to fund distributions, except that, in accordance with our organizational documents and Maryland law, we may not make distributions that would: (1) cause us to be unable to pay our debts as they become due in the usual course of business; or (2) cause our total assets to be less than the sum of our total liabilities plus senior liquidation preferences. Furthermore, we are restricted, under our Secured Credit Facility and revolving line of credit, subject to certain exceptions, from declaring or paying any distributions (or setting aside any funds for the payment of distributions) on our common stock unless full cumulative distributions on the Series D Preferred Stock and the Series E Preferred Stock have been declared and either paid or set aside for payment in full for all past distributions periods.

Our board approved the distribution rate to be an amount equal to a 3.00% annualized rate based upon a purchase price of $10.00 per share, and a 3.68% annualized rate, based upon our most recent estimated value of our shares of $8.15 per share. Our board authorizes distributions based on month-end record dates, which we pay monthly in arrears. Our distribution rate, if any, and payment frequency may vary from time to time. We have reduced our distribution rate in the past and may fail to pay distributions at the anticipated level, or at all, in the future. Effective July 1, 2015, we suspended the DRIP, as determined by our board.

For the six months ended June 30, 2015, we paid aggregate distributions of $3.9 million ($3.0 million in cash and $902,000 of which was reinvested in shares of our common stock pursuant to the DRIP), as compared to cash flows provided by operating activities of $4.7 million. For the six months ended June 30, 2014, we paid aggregate distributions of $3.8 million ($2.7 million in cash and $1.1 million of which was reinvested in shares of our common stock pursuant to the DRIP), as compared to cash flows provided by operating activities of $7.6 million. From our inception through June 30, 2015, we paid cumulative distributions of approximately $64.0 million ($40.7 million in cash and $23.3 million of which was reinvested in shares of our common stock pursuant to the DRIP), as compared to cumulative cash flows provided by operating activities of $42.1 million. The cumulative distributions paid in excess of our cash flows provided by operating activities were paid primarily from net proceeds from our public offerings of common stock. Our distributions of amounts in excess of our current and accumulated earnings and profits have resulted in a return of capital to our stockholders.

OP Units

The operating partnership agreement provides that our operating partnership will distribute to the partners (subject to certain limitations) cash from operations on a quarterly basis (or more frequently, if we so elect) in accordance with the percentage interests of the partners. We, as the general partner of our operating partnership, will determine the amounts of such distributions in our sole discretion. For the six months ended June 30, 2015, we paid aggregate distributions of $6.2 million in cash to holders of OP units in our operating partnership. For the six months ended June 30, 2014, we paid aggregate distributions of $5.8 million ($5.6 million in cash and $209,000 of which was reinvested in OP units) to holders of OP units in our operating partnership. Distributions accrue at month-end and are payable monthly in arrears. OP unit distributions were paid at a rate of $0.025 per unit, which is equal to the distribution rate paid to the common stockholders. The distribution rights of the holders of OP units in our operating partnership are subject to the rights, preferences and priorities with respect to distributions to holders of preferred partnership units.

LTIP Units

The LTIP Units rank pari passu with the OP units as to the payment of distributions. For the six months ended June 30, 2015 and 2014 , we paid aggregate distributions of $122,000 and $111,000, respectively, to holders of our LTIP Units. Distributions were paid at a rate of $0.025 per unit, which is equal to the distribution rate paid to the common stockholders. Distributions accrue at month-end and are payable monthly in arrears.

Preferred Stock

Holders of shares of our Series D Preferred Stock are entitled to cumulative distributions of 14.47% per annum based upon a $10.00 per share value. A portion of the cumulative cash distribution equal to 8.75% per annum, or the Series D Current Dividend, is payable in cash on the 15^th day of each month while the remaining amount is accrued and must be paid prior to the redemption of the Series D Preferred Stock. On March 1, 2015, the Series D Current Dividend increased from 8.75% to 11%

40

per annum compounded monthly. For the six months ended June 30, 2015 and 2014 , we paid $13.6 million and $9.3 million, respectively, to holders of the Series D Preferred Stock. The aggregate accumulated distributions accrued but not paid to holders of the Series D Preferred Stock as of June 30, 2015 and December 31, 2014, were approximately $18.5 million and $16.3 million, respectively.

Holders of shares of our Series E Preferred Stock are entitled to cumulative distributions of 14.47% per annum based upon a $10.00 per share value. A portion of the cumulative cash distribution equal to 9.25% per annum, or the Series E Current Dividend, is payable in cash on the 15^th day of each month while the remaining amount is accrued and must be paid prior to the redemption of the Series E Preferred Stock. On October 1, 2015, the Series E Current Dividend will increase from 9.25% to 11.25% per annum compounded monthly. For the six months ended June 30, 2015 and 2014, we paid $4.0 million and $4.3 million, respectively, in distributions to holders of the Series E Preferred Stock. The aggregate accumulated distributions accrued but not paid to holders of the Series E Preferred Stock as of June 30, 2015 and December 31, 2014 were approximately $4.1 million and $2.6 million, respectively.

The Series D Preferred Stock and Series E Preferred Stock rank senior to our common stock with respect to distribution rights and rights upon voluntary or involuntary liquidation, dissolution or winding up of our company.

Sources of Distributions

For the six months ended June 30, 2015 and 2014, we paid aggregate common stock distributions of $3.9 million and $3.8 million, respectively, which were paid 100% from cash flows for such periods. For the six months ended June 30, 2015 and 2014, our FFO was $1.6 million and $12.7 million, respectively, while our FFO as adjusted, was $32.2 million and $26.1 million, respectively. Therefore, our management believes our current common stock distribution policy is sustainable at this time. From our inception through June 30, 2015, we paid cumulative common stock distributions of $64.0 million. We paid $38.4 million of our cumulative aggregate common stock distributions, or 60.0%, from cash flows, and $25.6 million, or 40.0%, from proceeds from our public offerings of common stock. The payment of common stock distributions from sources other than cash flow provided by operating activities reduces the amount of proceeds available for investment and operations and may cause us to incur additional interest expense as a result of borrowed funds, if applicable. For a further discussion of FFO and FFO as adjusted, including a reconciliation of FFO and FFO as adjusted to net loss, see FFO and FFO as adjusted below.

Financing

Management reviews our aggregate borrowings, both secured and unsecured, at least quarterly to ensure that such borrowings are reasonable in relation to the combined fair market value of all of our real estate and real estate-related investments. For these purposes, the fair market value of each asset will be equal to the purchase price paid for the asset or, if the asset was appraised subsequent to the date of purchase, then the fair market value will be equal to the value reported in the most recent independent appraisal of the asset. We compute our leverage at least quarterly on a consistently-applied basis. We may also incur indebtedness to finance improvements to properties and, if necessary, for working capital needs or to meet the distribution requirements applicable to REITs under the federal income tax laws. As of June 30, 2015, our aggregate borrowings, excluding the Series D Preferred Stock and Series E Preferred Stock, were 63.5% of the combined fair market value of all of our real estate and real estate-related investments.

Our Secured Credit Facility contains representations, warranties, covenants, terms and conditions customary for transactions of this type, including a maximum leverage ratio and a minimum fixed charge coverage ratio, financial reporting requirements, limitations on liens, incurrence of debt, investments, mergers and asset dispositions, affirmative and negative covenants including covenants to preserve corporate existence and comply with laws, covenants on the use of proceeds of the Secured Credit Facility and default provisions, including defaults for non-payment, breach of representations and warranties, insolvency, non-performance of covenants, cross-defaults and guarantor defaults. The occurrence of an event of default under the Secured Credit Facility could result in all loans and other obligations becoming immediately due and payable and the Secured Credit Facility being terminated and allow the lenders to exercise all rights and remedies available to them with respect to the collateral. As of June 30, 2015, we had $157.7 million outstanding under the Secured Credit Facility, which matures on January 4, 2016 and includes certain financial covenants, including a consolidated leverage ratio which requires that consolidated funded indebtedness may not exceed as of the end of each quarter, 75% of total asset value and a consolidated fixed charge coverage ratio, which as of the end of any quarter shall not be less than 1.05:1.00. Although $14.1 million is currently available under our Secured Credit Facility, based on a prior draw up to $165.9 million during the year ended December 31, 2014, subject to compliance with applicable collateral requirements, we currently do not expect to borrow any additional amounts prior to its maturity date on January 4, 2016.

41

Our revolving line of credit matures January 4, 2016 and includes certain financial covenants, including (i) a consolidated leverage ratio which requires that consolidated funded indebtedness may not exceed as of the end of any quarter, 75% of total asset value, (ii) a consolidated fixed charge coverage ratio, which as of the end of any quarter shall not be less than 1.05:1.00 and (iii) a FFO covenant which requires the company to achieve FFO of at least $1.00 in each fiscal year. As of June 30, 2015, we had $9.9 million outstanding under the revolving line of credit, leaving $100,000 available to be drawn, with an annual interest rate of 3.44%.

Mortgage loan payables were $983.1 million ($978.5 million, excluding premium) as of June 30, 2015. As of June 30, 2015, we had 45 fixed rate and 17 variable rate mortgage loans with effective interest rates ranging from 1.78% to 6.58% per annum and a weighted average effective interest rate of 4.14% per annum.

On March 14, 2013, as part of the consideration for the ELRM Transaction, we entered into an unsecured note payable to ELRH II in the principal amount of $10.0 million, or the ELRM Note. On December 20, 2013, we repaid $5.0 million of the outstanding principal amount on the ELRM Note by issuing to ELRH II 613,497 shares of restricted common stock. Between May 2013 and October 2014, as part of the earnout consideration in connection with the ELRM Transaction, we also issued to ELRH II unsecured promissory notes in the aggregate principal amount of $616,000. Proceeds from the sale of the Landmark at Magnolia Glen property were used to pay in full the ELRM Note, leaving a balance at June 30, 2015 of $616,000. The unsecured notes payable to affiliates matures on the earliest of the fifth anniversary from the applicable date of issuance or the date of our company’s initial public offering on a national securities exchange. Simple interest is payable monthly or can be accrued until maturity at an annual rate of 3.00% at our option.

For a discussion of our mortgage loan payables or our unsecured notes payable to affiliates, the Secured Credit Facility and revolving line of credit, see Note 7, Debt, to our accompanying unaudited condensed consolidated financial statements.

Inflation

Our residents’ leases do not typically provide for rent escalations. However, they typically do not have terms that extend beyond 12 months. Accordingly, we have the opportunity to raise rental rates at least annually to offset such rising costs though we cannot make assurances that we will be able to and not experience a decrease in occupancy.

REIT Requirements

In order to continue to qualify as a REIT for federal income tax purposes, we are required to make distributions to our stockholders of at least 90.0% of our annual taxable income, excluding net capital gains. In the event that there is a shortfall in net cash available due to factors, including, without limitation, the timing of such distributions or the timing of the collections of receivables, we may seek to obtain capital to pay distributions by means of secured or unsecured debt or equity financing through one or more third parties subject to restrictions under our Secured Credit Facility, the revolving line of credit and terms of our Series D Preferred Stock and Series E Preferred Stock. We may also pay distributions from cash from capital transactions, including, without limitation, the sale of one or more of our consolidated properties.

Commitments and Contingencies

For a discussion of our commitments and contingencies, see Note 9, Commitments and Contingencies, to our accompanying unaudited condensed consolidated financial statements.

Debt Service Requirements

One of our principal liquidity needs is the payment of interest and principal on our outstanding indebtedness. We estimate that we will require approximately $42.8 million to pay interest and $262.9 million to pay principal on our outstanding mortgages, including the maturing Secured Credit Facility, and unsecured indebtedness in the next 12 months, based on rates in effect as of June 30, 2015. We plan to investigate opportunities to extend, refinance or raise funds to repay each of these instruments prior to their respective maturities. As of June 30, 2015, we had 62 mortgage loan payables outstanding in the aggregate principal amount of $983.1 million ($978.5 million, excluding premium). As of June 30, 2015, we had $616,000outstanding under our unsecured notes payable to affiliates, $157.7 million outstanding under our Secured Credit Facility and $9.9 million outstanding under our revolving line of credit.

We are required by the terms of the applicable mortgage loan documents, the Secured Credit Facility and the revolving line of credit to comply with various covenants, including financial covenants, such as leverage and liquidity tests, and financial

42

reporting requirements. As of June 30, 2015, we were in compliance with all such requirements and we expect to remain in compliance with all such requirements during the fiscal year ending 2015.

Off-Balance Sheet Arrangements

As of June 30, 2015, we had investments in unconsolidated entities accounted for under the equity method. For information regarding our equity method investments, see Note 5, Investments in Unconsolidated Entities, to our accompanying unaudited condensed consolidated financial statements.

Contractual Obligations

The following table provides information with respect to (i) the maturity and scheduled principal repayments of our mortgage indebtedness, unsecured notes payable to affiliates, the Secured Credit Facility and our revolving line of credit; and (ii) interest payments on our mortgage indebtedness, unsecured notes payable to affiliates, the Secured Credit Facility and our revolving line of credit, as of June 30, 2015 (in thousands):

	Payments Due by Period
	Remainder (2015)		(2016-2017)		(2018-2019)		(After 2019)		Total
Principal payments — fixed rate debt	$	20,710	$	286,837	$	155,273	$	148,103	$	610,923
Interest payments — fixed rate debt	15,641		45,480		20,937		10,325		92,383
Principal payments — variable rate debt	32,014		234,380		11,172		258,205		535,771
Interest payments — variable rate debt (based on rates in effect as of June 30, 2015)	8,219		13,488		11,826		18,986		52,519
Total	$	76,584	$	580,185	$	199,208	$	435,619	$	1,291,596

FFO and FFO as Adjusted

FFO is a non-GAAP financial performance measure defined by the National Association of Real Estate Investment Trusts and widely recognized by investors and analysts as one measure of operating performance of a REIT. The FFO calculation excludes items such as real estate depreciation and amortization, gains and losses on the sale of real estate assets, impairment on depreciable assets and adjustments for unconsolidated partnerships and joint ventures. Historical accounting convention used for real estate assets requires straight-line depreciation of buildings and improvements, which implies that the value of real estate assets diminishes predictably over time. Since real estate values have historically risen or fallen with market conditions, it is management’s view, and we believe the view of many industry investors and analysts, that the presentation of operating results for a REIT using the historical accounting for depreciation is insufficient. In addition, FFO excludes gains and losses from the sale of real estate, which we believe provides management and investors with a helpful additional measure of the performance of our real estate portfolio, as it allows for comparisons, year to year, that reflect the impact on operations from trends in items such as occupancy rates, rental rates, operating costs, general, administrative and other expenses, and interest expenses. Adjustments for unconsolidated partnerships and joint ventures will be calculated to reflect FFO on the same basis. We also chose to exclude from the calculation of FFO a taxable (expense)/benefit from our Taxable REIT Subsidiary, or TRS, which is our property manager. During the three months ended June 30, 2015 and 2014, the taxable expense was $164,000 and $220,000, respectively, and during the six months ended June 30, 2015 and 2014, the taxable (expense)/benefit was $(297,000) and $223,000, respectively.

We also use FFO, as adjusted, as a non-GAAP supplemental financial performance measure to evaluate the operating performance of our real estate portfolio. FFO as adjusted, as defined by our company, represents, FFO excluding certain non-cash or non-routine items such as acquisition-related expenses, incentive compensation - LTIP units, fair value changes, restructuring and impairment charges, loss on debt and preferred stock extinguishment, expenses for preferred stock, amortization of net debt premium and amortization of below/above market leases. We exclude acquisition-related expenses, incentive compensation - LTIP units, fair value changes, restructuring charges, loss on debt and preferred stock extinguishment, amortization of net debt premium and amortization of below/above market leases because these are non-cash items that we believe do not present an accurate depiction of our FFO. In addition, we exclude expenses related to our preferred stock due to its classification as debt on our condensed consolidated balance sheets. Other REITs classify preferred stock and its related expenses as equity and, therefore, exclude it from their FFO calculation. In order to be comparable with other REITs, we adjust our preferred stock expenses in FFO as adjusted.

43

In addition to net income and cash flows from operations, as defined by GAAP, we believe both FFO and FFO as adjusted, are helpful supplemental performance measures and useful in understanding the various ways in which our management evaluates the performance of our real estate portfolio in relation to management’s performance models, and in relation to the operating performance of other REITs. However, not all REITs calculate FFO and FFO as adjusted, the same way, so comparisons with other REITs may not be meaningful. Furthermore, FFO and FFO as adjusted, should not be considered as alternatives to net income or to cash flows from operations, and are not intended to be used as a liquidity measure indicative of cash flow available to fund our cash needs.

Our calculation of FFO and FFO as adjusted, and reconciliation to net loss, which is the most directly comparable GAAP financial measure, is presented in the following table for the three and six months ended June 30, 2015 and 2014 (in thousands, except per share data):

	Three Months Ended June 30,						Six Months Ended June 30,
	2015			2014			2015			2014
Net loss attributable to common stockholders	$	(4,040	)	$	(1,561	)	$	(9,551	)	$	(13,830	)
Add:
Redeemable non-controlling interest	(6,401		)	(2,665		)	(15,302		)	(21,814		)
Non-controlling interest	306			112			497			(1,371		)
Depreciation and amortization	16,578			23,567			34,464			55,611
Depreciation and amortization on unconsolidated entities	13			1,000			26			1,275
Gain on sale of operating properties	(3,566		)	(6,998		)	(5,863		)	(6,998		)
Gain on sale of unconsolidated entities	(2,988		)	—			(2,988		)	—
Income tax expense/(benefit) of TRS	164			220			297			(223		)
FFO	$	66		$	13,675		$	1,580		$	12,650
Add:
Acquisition-related expenses	$	98		$	(1,707	)	$	98		$	2,011
Incentive compensation — LTIP units	778			849			778			1,149
Fair value changes including interest rate caps and swap	175			(8,917		)	(587		)	(10,502		)
Restructuring and impairment charges	1,225			—			1,624			—
Loss on debt and preferred stock extinguishment	2,366			—			4,635			—
Expenses for preferred stock	12,702			12,533			25,773			24,484
Amortization of net debt premium	(790		)	(849		)	(1,674		)	(1,720		)
Amortization of below market leases	—			(924		)	(31		)	(1,954		)
FFO as adjusted	$	16,620		$	14,660		$	32,196		$	26,118
Weighted average shares of common stock and OP units outstanding — basic	65,829,768			64,918,872			65,968,060			64,187,777
Weighted average shares of common stock, OP units and common stock equivalents outstanding — diluted	67,598,697			66,674,594			67,677,582			66,014,385
Net loss per share of common stock attributable to common stockholders	$	(0.16	)	$	(0.06	)	$	(0.37	)	$	(0.55	)
FFO per share of common stock and OP units — basic	$	—		$	0.21		$	0.02		$	0.20
FFO per share of common stock, OP units, and common stock equivalents — diluted	$	—		$	0.21		$	0.02		$	0.19
FFO as adjusted per share of common stock and OP units — basic	$	0.25		$	0.22		$	0.49		$	0.41
FFO as adjusted per share of common stock, OP units, and common stock equivalents — diluted	$	0.25		$	0.22		$	0.48		$	0.40

44

The following table is our reconciliation of FFO and FFO as adjusted share information to weighted average shares of our common stock outstanding, basic and diluted, reflected on the unaudited condensed consolidated statements of comprehensive operations for the three and six months ended June 30, 2015 and 2014:

	Three Months Ended June 30,				Six Months Ended June 30,
	2015		2014		2015		2014
Weighted average number of shares of common stock and OP units outstanding — basic	65,829,768		64,918,872		65,968,060		64,187,777
Weighted average number of OP units outstanding	(40,247,464	)	(39,624,222	)	(40,440,176	)	(38,929,094	)
Weighted average number of shares of common stock outstanding — basic per the unaudited condensed consolidated statements of comprehensive operations	25,582,304		25,294,650		25,527,884		25,258,683
Weighted average number of shares of common stock, OP units, and common stock equivalents outstanding — diluted	67,598,697		66,674,594		67,677,582		66,014,385
Weighted average number of OP units outstanding	(40,247,464	)	(39,624,222	)	(40,440,176	)	(38,929,094	)
Weighted average number of LTIP Units	(801,592	)	(588,092	)	(725,175	)	(535,813	)
Weighted average number of unvested restricted shares of common stock	(165,914	)	(111,236	)	(177,806	)	(66,236	)
Weighted average number of unvested OP units	(665,719	)	(885,699	)	(738,315	)	(1,019,442	)
Weighted average number of unvested LTIP Units	(135,704	)	(170,695	)	(68,226	)	(205,117	)
Weighted average number of shares of common stock outstanding — diluted per the unaudited condensed consolidated statements of comprehensive operations	25,582,304		25,294,650		25,527,884		25,258,683

Net Operating Income

Our net income results are primarily from NOI generated from the operations of our apartment communities. NOI is a non-GAAP financial measure that we define as rental income and other property revenues less direct property rental expenses. Rental income represents gross market rent less adjustments for concessions and vacancy loss. Other property revenues consist primarily of utility re-billings as well as administrative, application and other fees charged to residents, including amounts recorded in connection with early lease terminations. Rental expenses include real estate taxes, insurance, personnel, utilities, repairs and maintenance, administrative and marketing. We believe that NOI is useful for investors as it provides an accurate measure of the operating performance of our operating assets because NOI excludes certain items that are not associated with the management of our properties. Additionally, we believe that NOI is a widely accepted measure of comparative operating performance in the real estate community. However, our use of the term NOI may not be comparable to that of other real estate companies as they may have different methodologies for computing this amount.

The following is a reconciliation of net loss, which is the most directly comparable GAAP financial measure, to NOI for the three and six months ended June 30, 2015 and 2014 (in thousands):

45

	Three Months Ended June 30,						Six Months Ended June 30,
	2015			2014			2015			2014
Net loss	$	(10,135	)	$	(4,114	)	$	(24,356	)	$	(37,015	)
General, administrative and other expense	5,362			5,429			11,485			11,769
Change in fair value of preferred stock derivatives/warrants and acquisition contingent consideration	177			(9,493		)	(612		)	(11,177		)
Acquisition-related expense	98			(1,707		)	98			2,011
Depreciation and amortization	16,578			23,567			34,464			55,611
Restructuring and impairment charges	1,225			—			1,624			—
Interest expense, net, including preferred dividends	25,366			26,408			51,921			51,993
Loss on debt and preferred stock extinguishment	2,366			—			4,635			—
(Income)/loss and gain on sale from unconsolidated joint ventures	(3,004		)	938			(3,053		)	1,169
Management fee income	(589		)	(1,319		)	(1,550		)	(2,277		)
Income tax expense/(benefit)	164			220			297			(223		)
Net gain on the sale of depreciable properties	(3,566		)	(6,998		)	(5,863		)	(6,998		)
Net operating income	$	34,042		$	32,931		$	69,090		$	64,863

Certain Related Party Arrangements

See Note 10, Related Party Transactions, to the unaudited condensed consolidated financial statements that are a part of this Quarterly Report on Form 10-Q for a discussion of the terms of certain related party arrangements.

Item 3. Quantitative and Qualitative Disclosures about Market Risk.

There were no material changes to the information regarding market risk, or to the methods we use to manage market risk, previously disclosed in our 2014 Annual Report on Form 10-K, as filed with the SEC on March 24, 2015.

The table below presents, as of June 30, 2015, the principal amounts and weighted average effective interest rates by year of expected maturity to evaluate the expected cash flows and sensitivity to interest rate changes (in thousands, except weighted average effective interest rates):

	Expected Maturity Date
	2015			2016			2017			2018			2019			Thereafter			Total			Fair Value
Fixed rate debt — principal payments	$	20,710		$	180,811		$	106,026		$	78,130		$	77,143		$	148,103		$	610,923		$	633,415
Weighted average effective interest rate on maturing debt	5.37		%	5.81		%	5.32		%	5.02		%	5.06		%	4.60		%	5.22		%	—
Variable rate debt — principal payments	$	32,014		$	229,831		$	4,549		$	5,504		$	5,668		$	258,205		$	535,771		$	526,914
Weighted average effective interest rate on maturing debt (based on rates in effect as of June 30, 2015)	3.71		%	3.09		%	2.34		%	2.27		%	2.27		%	2.20		%	2.68		%	—

Mortgage loan payables were $983.1 million ($978.5 million, excluding premium) as of June 30, 2015. As of June 30, 2015, we had 45 fixed rate and 17 variable rate mortgage loans with effective interest rates ranging from 1.78% to 6.58% per annum and a weighted average effective interest rate of 4.14% per annum. As of June 30, 2015, we had $614.9 million ($610.3 million, excluding premium) of fixed rate debt, or 62.5% of mortgage loan payables at a weighted average interest rate of 5.22% per annum and $368.2 million of variable rate debt, or 37.5% of mortgage loan payables, at a weighted average effective interest rate of 2.34% per annum.

As of June 30, 2015, we had unsecured notes payable to affiliates outstanding in the aggregate principal amount of approximately $616,000, with a weighted average interest rate of 3.00% per annum. The maturity date is on the earliest of the fifth anniversary from the applicable initial date of issuance or the date of our company’s public offering of common stock on a national securities exchange.

46

As of June 30, 2015, we had $157.7 million outstanding under the Secured Credit Facility, with an effective interest rate of 3.44% per annum, which represents the Eurodollar Rate, based on a one-month interest period plus a margin of 3.25%, and a maturity of January 4, 2016.

As of June 30, 2015, we had $9.9 million outstanding under our revolving line of credit with $100,000 available to be drawn and a maturity of January 4, 2016. Our revolving line of credit bears an annual interest rate equal to LIBOR plus a 3.25% margin. As of June 30, 2015, our annual interest rate was 3.44%.

An increase in the variable interest rate on our 17 variable interest rate mortgage loans, revolving line of credit and our Secured Credit Facility constitutes a market risk. As of June 30, 2015, a 0.50% increase in one-month LIBOR would have increased our overall annual interest expense by $2.7 million, or 2.58%, however, we do manage our interest rate risk through the use of derivative financial instruments. The interest rate derivatives that we primarily use are interest rate caps and interest rate swaps.

In addition to changes in interest rates, the value of our properties is subject to fluctuations based on changes in local and regional economic conditions and changes in the creditworthiness of residents, which may affect our ability to refinance our debt if necessary.

Item 4. Controls and Procedures.

(a) Evaluation of disclosure controls and procedures. We maintain disclosure controls and procedures that are designed to ensure that information required to be disclosed in our reports pursuant to the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the rules and forms, and that such information is accumulated and communicated to us, including our chief executive officer and our chief financial officer, as appropriate, to allow timely decisions regarding required disclosure. In designing and evaluating the disclosure controls and procedures, we recognize that any controls and procedures, no matter how well designed and operated, can provide only reasonable assurance of achieving the desired control objectives, as ours are designed to do, and we necessarily were required to apply our judgment in evaluating whether the benefits of the controls and procedures that we adopt outweigh their costs.

As required by Rules 13a-15(b) and 15d-15(b) of the Exchange Act, an evaluation as of June 30, 2015 was conducted under the supervision and with the participation of our management, including our chief executive officer and our chief financial officer, of the effectiveness of the design and operations our disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) under the Exchange Act). Based on this evaluation, our management, including our chief executive officer and chief financial officer, concluded that our disclosure controls and procedures, as of June 30, 2015, were effective.

(b) Changes in Internal Control over Financial Reporting. We are continuously seeking to improve the efficiency and effectiveness of our operations and our internal controls. This results in modifications to our processes throughout the company. There has been no change in our internal control over financial reporting that occurred during the most recent fiscal quarter that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.

47

PART II

PART II - OTHER INFORMATION

Item 1.    Legal Proceedings.

The company and certain of its affiliates were named as defendants in a fifth amended complaint filed on August 6, 2015 in the Superior Court of Orange County, California, styled Paul D. Bernstein et al. v. NNN Realty Investors, LLC et al., alleging that the company, our operating partnership, ROC REIT Advisors, LLC, or our former advisor, Mr. Olander, our CEO, president and interim CAO, and Mr. Remppies, our COO, participated in fraudulent transfers of assets from an affiliate of Grubb & Ellis Company, thereby preventing such affiliate from satisfying contractual obligations to certain trusts in which plaintiffs invested.  The plaintiffs seek damages and injunctive relief setting aside these alleged transfers.  The company believes that the plaintiffs' claims are without merit and intends to defend the matter vigorously. In addition to the foregoing, we are subject to various legal proceedings and claims arising in the ordinary course of business. We cannot determine the ultimate liability with respect to such legal proceedings and claims at this time. We believe that such liability, to the extent not provided for through insurance or otherwise, will not have a material adverse effect on our financial condition, results of operations or cash flows.    

Item 1A.    Risk Factors.

There were no material changes from the risk factors previously disclosed in our 2014 Annual Report on Form 10-K, as filed with the SEC on March 24, 2015.

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds.

On April 9, 2015, we issued 153,374 LTIP Units, valued at $8.15 per unit, to Mr. Olander as incentive compensation. The LTIP Units vested immediately as to 48% of the units upon grant and 26% of the units on each of the first two anniversaries of April 9, 2015.

On April 9, we issued 53,988 LTIP Units and 36,810 LTIP Units, valued at $8.15 per unit, to Mr. Olander and Mr. Remppies, respectively, as incentive compensation. The LTIP Units vested immediately upon grant.

On April 9, 2015, we issued 18,405 LTIP Units and 6,135 LTIP Units, valued at $8.15 per unit, to Mr. Remppies and Ms. Mechelle Lafon, respectively, as incentive compensation. The LTIP Units vested immediately as to 25% of the units upon grant and 25% of the units on each of the first three anniversaries of April 9, 2015.

On May 19, 2015, we issued 49,080 shares of our common stock, valued at $8.15 per share, to DK Gateway Andros II LLC, an entity affiliated with Mr. Kobel, as part of the acquisition contingent consideration settlement related to the Landmark at Andros Isles acquisition.

On May 19, 2015, we redeemed 100,773 OP units, valued at $8.15 per unit, from DK Gateway Andros II LLC, in connection with obligations arising from the June 4, 2014 acquisition of the Landmark at Andros Isles.

On May 28, 2015, we issued 100,000 LTIP Units, valued at $8.15 per unit, to Greg E. Brooks as one-time equity compensation. The LTIP Units will vest 25% on each of the first four anniversaries of May 18, 2015.

On May 28, 2015, we redeemed 1,340,966 OP units, valued at $8.15, from Legacy as consideration for the waiver of the tax protection agreement upon the sale of Landmark at Magnolia Glen.

On July 21, 2015, a total of 20,029 restricted OP units previously issued to the ELRM Parties were forfeited and cancelled, at a valuation of $8.15 per unit, pursuant to certain indemnification obligations of the ELRM Parties set forth in the Contribution Agreement.

The equity securities not registered under the Securities Act that have been issued and sold by the Company have been issued and sold in reliance on Section 4(a)(2) of the Securities Act and Regulation D.

Item 3. Defaults Upon Senior Securities.

None.

48

Item 4.    Mine Safety Disclosures.

Not applicable.

Item 5(a). Other Information.

None.

Item 5 (b). Material Changes to Proceedings by Which Security Holders May Recommend Nominees.

None.

Item 6. Exhibits.

The exhibits listed on the Exhibit Index (following the signatures section of this Quarterly Report on Form 10-Q) are included, or incorporated by reference, as applicable, in this Quarterly Report on Form 10-Q.

49

SIGNATURE

Pursuant to the requirements of the Securities Exchange Act of 1934, as amended, the Registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized this 10th day of August, 2015.

Landmark Apartment Trust, Inc.
By:	/s/    STANLEY J. OLANDER, JR.
	Stanley J. Olander, Jr.
	Chief Executive Officer and Director (principal executive officer)
By:	/s/    GREG E. BROOKS
	Greg E. Brooks
	Chief Financial Officer (principal financial officer)

50

EXHIBIT INDEX

Our company and our operating partnership are named Landmark Apartment Trust, Inc. and Landmark Apartment Trust Holdings, LP, respectively. Originally, our company and our operating partnership were known as NNN Apartment REIT, Inc. and NNN Apartment REIT Holdings, L.P., respectively. Following the merger of NNN Realty Advisors, Inc. with Grubb & Ellis Company on December 7, 2007, we changed our corporate name, and the name of our operating partnership, to Grubb & Ellis Apartment REIT, Inc. and Grubb & Ellis Apartment REIT Holdings, L.P., respectively. On December 29, 2010, we amended our charter to change our corporate name from Grubb & Ellis Apartment REIT, Inc. to Apartment Trust of America, Inc., and we changed the name of our operating partnership from Grubb & Ellis Apartment REIT Holdings, L.P. to Apartment Trust of America Holdings, LP. On August 3, 2012, we amended our charter to change our corporate name from Apartment Trust of America, Inc., to Landmark Apartment Trust of America, Inc., and we changed the name of our operating partnership from Apartment Trust of America Holdings, LP to Landmark Apartment Trust of America Holdings, LP. On October 23, 2014 we amended our charter to change our corporate name from Landmark Apartment Trust of America, Inc. to Landmark Apartment Trust, Inc., and on October 24, 2014 we changed the name of our operating partnership from Landmark Apartment Trust of America Holdings, LP to Landmark Apartment Trust Holdings, LP. The following Exhibit List refers to the entity names used prior to such name changes, as applicable, in order to accurately reflect the names of the parties on the documents listed.

Pursuant to Item 601(a)(2) of Regulation S-K, this Exhibit Index immediately precedes the exhibits.

The following exhibits are included, or incorporated by reference, in this Quarterly Report on Form 10-Q for the period ended June 30, 2015 (and are numbered in accordance with Item 601 of Regulation S-K).

3.1	Articles of Amendment and Restatement of Landmark Apartment Trust of America, Inc., dated June 17, 2013 (included as Exhibit 3.1 to our Current Report on Form 8-K filed on June 21, 2013, and incorporated herein by reference)
3.2	Articles Supplementary designating the 8.75% Series D Cumulative Non-Convertible Preferred Stock, par value $0.01 per share, of Landmark Apartment Trust of America, Inc.,(included as Exhibit 3.1 to our Current Report on Form 8-K filed on July 5, 2013, and incorporated herein by reference)
3.3	Articles of Amendment amending certain provisions of the Articles Supplementary for the designation of the 8.75% Series D Cumulative Non-Convertible Preferred Stock (included as Exhibit 3.1 to our Current Report on Form 8-K filed on July 25, 2013, and incorporated herein by reference)
3.4	Articles Supplementary designating the Series D Common Stock, par value $0.01 per share, of Landmark Apartment Trust of America, Inc., (included as Exhibit 3.2 to our Current Report on Form 8-K filed on July 5, 2013, and incorporated herein by reference)
3.5	Articles of Amendment amending certain provisions of the Articles Supplementary for the designation of the 8.75% Series D Cumulative Non-Convertible Preferred Stock, dated September 9, 2013 (included as Exhibit 3.1 to our Current Report on Form 8-K filed on September 13, 2013, and incorporated herein by reference)
3.6	Articles Supplementary designating the 9.25% Series E Cumulative Non-Convertible Preferred Stock (included as Exhibit 3.1 to our Current Report on Form 8-K filed on January 10, 2014, and incorporated herein by reference)
3.7	Articles Supplementary designating the Series E Common Stock, par value $0.01 per share, of Landmark Apartment Trust of America, Inc. (included as Exhibit 3.2 to our Current Report on Form 8-K filed on January 10, 2014, and incorporated herein by reference)
3.8	Articles of Amendment amending certain provisions of the Articles Supplementary for the designation of the 8.75% Series D Cumulative Non-Convertible Preferred Stock (included as Exhibit 3.3 to our Current Report on Form 8-K filed on January 10, 2014, and incorporated herein by reference)
3.9	Articles of Amendment to Articles of Amendment and Restatement of Landmark Apartment Trust, Inc. (included as Exhibit 3.1 to our Current Report on Form 8-K filed on October 29, 2014, and incorporated herein by reference)
3.10	Third Amended and Restated Bylaws, of Landmark Apartment Trust, Inc. (included as Exhibit 3.4 to our Current Report on Form 8-K filed on January 10, 2014, and incorporated herein by reference)
3.11	Amendment to Third Amended and Restated Bylaws, of Landmark Apartment Trust Inc. (included as Exhibit 3.1 to our Current Report on Form 8-K filed on March 27, 2014, and incorporated herein by reference)

51

3.12	Second Amendment to Third Amended and Restated Bylaws, of Landmark Apartment Trust, Inc. (included as Exhibit 3.1 to our Current Report on Form 8-K filed on April 25, 2014, and incorporated herein by reference)
3.13	Third Amendment to Third Amended and Restated Bylaws, of Landmark Apartment Trust, Inc. (included as Exhibit 3.2 to our Current Report on Form 8-K filed on October 29, 2014, and incorporated herein by reference)
3.14	Agreement of Limited Partnership of NNN Apartment REIT Holdings, L.P. (included as Exhibit 3.3 to our Quarterly Report on Form 10-Q filed on November 9, 2006, and incorporated herein by reference)
3.15	First Amendment to Agreement of Limited Partnership of Grubb & Ellis Apartment REIT Holdings, L.P., dated June 3, 2010 (included as Exhibit 10.2 to our Current Report on Form 8-K filed on June 3, 2010, and incorporated herein by reference)
3.16	Second Amendment to Agreement of Limited Partnership of Apartment Trust of America Holdings, LP (included as Exhibit 10.1 to our Current Report on Form 8-K filed on June 30, 2011, and incorporated herein by reference)
3.17	Third Amendment to Agreement of Limited Partnership of Apartment Trust of America Holdings, LP (included as Exhibit 3.5 to our Current Report on Form 8-K filed on August 8, 2012, and incorporated herein by reference)
3.18	Fourth Amendment to Agreement of Limited Partnership of Landmark Apartment Trust of America Holdings, LP (included as Exhibit 3.4 to our Current Report on Form 8-K filed on July 5, 2013, and incorporated herein by reference)
3.19	Fifth Amendment to Agreement of Limited Partnership of Landmark Apartment Trust of America Holdings, LP (included as Exhibit 3.2 to our Current Report on Form 8-K filed on July 25, 2013, and incorporated herein by reference)
3.20	Sixth Amendment to Agreement of Limited Partnership of Landmark Apartment Trust of America Holdings, LP (included as Exhibit 3.2 to our Current Report on Form 8-K filed on September 13, 2013, and incorporated herein by reference)
3.21	Seventh Amendment to Agreement of Limited Partnership of Landmark Apartment Trust of America Holdings, LP (included as Exhibit 3.5 to our Current Report on Form 8-K filed on January 10, 2014, and incorporated herein by reference)
3.22	Eighth Amendment to Agreement of Limited Partnership of Landmark Apartment Trust Holdings, LP (included as Exhibit 3.3 to our Current Report on Form 8-K filed on October 29, 2014, and incorporated herein by reference)
4.1	Second Amended and Restated Distribution Reinvestment Plan (included as Exhibit A to our Registration Statement on Form S-3 (File No. 333-173104) filed March 25, 2011, and incorporated herein by reference)
4.2+	2006 Incentive Award Plan of Landmark Apartment Trust of America, Inc., as amended and restated effective May 13, 2014 (included as Exhibit 10.1 to our Current Report on Form 8-K filed on May 19, 2014, and incorporated herein by reference)
4.3+	Amendment to the 2006 Incentive Award Plan (included as Exhibit 10.1 to our Current Report on Form 8-K filed on July 1, 2015, and incorporated herein by reference)
4.4	Registration Rights Agreement, dated as of August 3, 2012, by and between Apartment Trust of America, Inc. and the Holders named therein (included as Exhibit 4.1 to our Current Report on Form 8-K filed on August 8, 2012, and incorporated herein by reference)
4.5	Registration Rights Agreement, dated as of August 3, 2012, by and among Apartment Trust of America, Inc., 2335887 Limited Partnership and DK Landmark, LLC (included as Exhibit 4.2 to our Current Report on Form 8-K filed on August 8, 2012, and incorporated herein by reference)
4.6	Form of Non-Detachable Warrant to Purchase Shares of Common Stock (included as Exhibit 4.3 to our Current Report on Form 8-K filed on August 8, 2012, and incorporated by reference herein)
4.7	Non-Detachable Warrant to Purchase Shares of Common Stock, dated February 27, 2013, (included as Exhibit 4.1 to our Current Report on Form 8-K filed on March 4, 2013, and incorporated herein by reference)
4.8	Registration Rights Agreement, dated February 27, 2013, by and between Landmark Apartment Trust of America, Inc. and 2335887 Limited Partnership (included as Exhibit 4.2 to our Current Report on Form 8-K filed on March 4, 2013, and incorporated herein by reference)

52

4.9	Registration Rights Agreement, dated July 1, 2013, by and between Landmark Apartment Trust of America, Inc. and 2335887 Limited Partnership (included as Exhibit 4.1 to our Current Report on Form 8-K filed on July 8, 2013, and incorporated herein by reference)
4.10+	Apartment Trust of America, Inc. 2012 Other Equity-Based Award Plan (included as Exhibit 10.33 to our Current Report on Form 8-K filed on August 8, 2012, and incorporated herein by reference)
4.11+	Amendment to the 2012 Other Equity-Based Award Plan (included as Exhibit 10.2 to our Current Report on Form 8-K filed on July 1, 2015, and incorporated herein by reference)
4.12+	Form of Long Term Incentive Plan Unit Vesting Award Agreement (included as Exhibit 10.6 to our Current Report on Form 8-K filed on March 19, 2013, and incorporated herein by reference)
10.1+	First Amendment, dated May 7, 2015, to Employment Agreement, dated July 21, 2014, effective as of January 1, 2014, by and between Landmark Apartment Trust, Inc. and Stanley J. Olander, Jr. (included as Exhibit 10.3 to our Current Report on Form 8-K filed on May 13, 2015, and incorporated herein by reference)
10.2+	Employment Agreement, dated May 7, 2015, by and between Landmark Apartment Trust, Inc. and Gustav G. Remppies (included as Exhibit 10.1 to our Current Report on Form 8-K filed on May 13, 2015, and incorporated herein by reference)
10.3+	Employment Agreement, dated May 7, 2015, but effective May 18, 2015, by and between Landmark Apartment Trust, Inc. and Greg E. Brooks (included as Exhibit 10.2 to our Current Report on Form 8-K filed on May 13, 2015, and incorporated herein by reference)
10.4	Amendment, Waiver, and Termination of Tax Protection Agreement dated as of May 28, 2015 by and among Landmark Apartment Trust, Inc., Landmark Apartment Trust Holdings, LP, Elco North America Inc., and certain other parties named therein (included as Exhibit 10.1 to our Current Report on Form 8-K filed on June 3, 2015, and incorporated herein by reference)
10.5	Tax Protection Agreement dated as of May 28, 2015 by and among Landmark Apartment Trust, Inc., Landmark Apartment Trust Holdings, LP, Elco North America Inc. and certain other parties named therein (included as Exhibit 10.2 to our Current Report on Form 8-K filed on June 3, 2015, and incorporated herein by reference)
10.6	Amendment, Waiver, and Termination of Tax Protection Agreement dated as of May 28, 2015 by and among Landmark Apartment Trust, Inc., Landmark Apartment Trust Holdings, LP, and Legacy Galleria LLC (included as Exhibit 10.3 to our Current Report on Form 8-K filed on June 3, 2015, and incorporated herein by reference)
15.1*	Acknowledgement letter of Ernst & Young LLP, Independent Registered Public Accounting Firm
31.1*	Certification of Chief Executive Officer, pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
31.2*	Certification of Chief Financial Officer, pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
32.1**	Certification of Chief Executive Officer and Chief Financial Officer, pursuant to 18 U.S.C. Section 1350, as created by Section 906 of the Sarbanes-Oxley Act of 2002
101.INS*	XBRL Instance Document
101.SCH*	XBRL Taxonomy Extension Schema Document
101.CAL*	XBRL Taxonomy Extension Calculation Linkbase Document
101.DEF*	XBRL Taxonomy Extension Definition Linkbase Document
101.LAB*	XBRL Taxonomy Extension Label Linkbase Document
101.PRE*	XBRL Taxonomy Extension Presentation Linkbase Document

* Filed herewith.

** Furnished herewith.

+ Denotes management contract or compensatory plan or arrangement.

53

EX-15.1

Exhibit 15.1

August 10, 2015

The Shareholders and Board of Directors of

Landmark Apartment Trust, Inc.

We are aware of the incorporation by reference in the Registration Statement (Form S-3 No. 333-173104) of Landmark Apartment Trust, Inc. for the registration of 10,000,000 shares of its common stock of our reports dated May 15, 2015 and August 10, 2015 relating to the unaudited condensed consolidated interim financial statements of Landmark Apartment Trust, Inc. that are included in its Forms 10-Q for the quarters ended March 31, 2015 and June 30, 2015.

/s/ Ernst & Young LLP

Certified Public Accountants

Tampa, Florida

August 10, 2015

EX-31.1

Exhibit 31.1

CERTIFICATION OF CHIEF EXECUTIVE OFFICER

Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002

I, Stanley J. Olander, Jr., the Chief Executive Officer of Landmark Apartment Trust, Inc., certify that:

1. I have reviewed this Quarterly Report on Form 10-Q of Landmark Apartment Trust, Inc.;

2. Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

3. Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

4. The registrant’s other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:

a) Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to me by others within those entities, particularly during the period in which this report is being prepared;

b) Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

c) Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

d) Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and

5. The registrant’s other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):

a) All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and

b) Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

August 10, 2015	By	/s/ STANLEY J. OLANDER, JR. *
Date		Stanley J. Olander, Jr.
		Chief Executive Officer and Director
		(principal executive officer)

*  A signed original of this written statement required by Section 906 has been provided to Landmark Apartment Trust, Inc. and will be retained by the Company and furnished to the Securities and Exchange Commission or its staff upon request.

EX-31.2

Exhibit 31.2

CERTIFICATION OF CHIEF FINANCIAL OFFICER

Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002

I, Greg E. Brooks, the Chief Financial Officer of Landmark Apartment Trust, Inc., certify that:

1. I have reviewed this Quarterly Report on Form 10-Q of Landmark Apartment Trust, Inc.;

2. Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

3. Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

4. . The registrant’s other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:

a) Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to me by others within those entities, particularly during the period in which this report is being prepared;

b) Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

c) Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

d) Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and

5. The registrant’s other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):

a) All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and

b) Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

August 10, 2015	By	/s/ GREG E. BROOKS *
Date		Greg E. Brooks
		Chief Financial Officer
		(principal financial officer)

*  A signed original of this written statement required by Section 906 has been provided to Landmark Apartment Trust, Inc. and will be retained by the Company and furnished to the Securities and Exchange Commission or its staff upon request.

EX-32.1

Exhibit 32.1

CERTIFICATION OF CHIEF EXECUTIVE OFFICER AND CHIEF FINANCIAL OFFICER

Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002

Pursuant to 18 U.S.C. § 1350, as created by Section 906 of the Sarbanes-Oxley Act of 2002, the undersigned officers of Landmark Apartment Trust, Inc., or the Company, hereby certify, to their knowledge, that:

(1) the accompanying Quarterly Report on Form 10-Q of the Company for the period ended June 30, 2015, or the Report, fully complies with the requirements of Section 13(a) or Section 15(d), as applicable, of the Securities Exchange Act of 1934, as amended; and

(2) the information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.

August 10, 2015	By	/s/ STANLEY J. OLANDER, JR. *
Date		Stanley J. Olander, Jr.
		Chief Executive Officer and Director
		(principal executive officer)

August 10, 2015	By	/s/ GREG E. BROOKS *
Date		Greg E. Brooks
		Chief Financial Officer
		(principal financial officer)

The foregoing certification is being furnished with the Company’s Quarterly Report on Form 10-Q for the period ended June 30, 2015, pursuant to 18 U.S.C. § 1350. It is not being filed for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, and it is not to be incorporated by reference into any filing of our company, whether made before or after the date hereof, regardless of any general information language in such filing.

*  A signed original of this written statement required by Section 906 has been provided to Landmark Apartment Trust, Inc. and will be retained by the Company and furnished to the Securities and Exchange Commission or its staff upon request.

XML

Identified Intangible Assets, Net - Additional Information (Detail) - USD ($) $ in Thousands	3 Months Ended		6 Months Ended
	Jun. 30, 2015	Jun. 30, 2014	Jun. 30, 2015	Jun. 30, 2014	Dec. 31, 2014
Finite-Lived Intangible Assets [Line Items]
Amortization expense	$ 858	$ 8,700	$ 2,300	$ 26,400
Security Deposits, Prepaid Rent and Other Liabilities
Finite-Lived Intangible Assets [Line Items]
Below market lease intangibles, net	$ 0		$ 0		$ 31

XML

Non-Controlling Interests (Details)			3 Months Ended		6 Months Ended
	May. 28, 2015 USD ($) shares	May. 19, 2015 USD ($) shares	Jun. 30, 2015 USD ($) property shares	Jun. 30, 2014 USD ($)	Jun. 30, 2015 USD ($) property shares	Jun. 30, 2014 USD ($)	Dec. 31, 2014 USD ($) property shares
Noncontrolling Interest [Line Items]
Percentage ownership by parent			38.60%		38.60%		37.80%
Percentage ownership by limited partners			61.40%		61.40%		62.20%
Non-controlling interest partners			$ 26,179,000		$ 26,179,000		$ 26,731,000
Net (income)/loss attributable to non-controlling interest partners			$ (306,000)	$ (112,000)	(497,000)	$ 1,371,000
Non - Controlling Interest
Noncontrolling Interest [Line Items]
Net (income)/loss attributable to non-controlling interest partners					$ (497,000)
Redeemable Non- Controlling Interests in Operating Partnership
Noncontrolling Interest [Line Items]
Operating partnership units issued | shares			40,005,007		40,005,007		41,446,746
Operating partnership units outstanding | shares			40,005,007		40,005,007		41,446,746
Operating partnership units, total consideration			$ 326,000,000		$ 326,000,000		$ 337,800,000
Consolidated Properties | Consolidated Joint Venture | Non - Controlling Interest
Noncontrolling Interest [Line Items]
Number of properties | property			6		6		6
Distribution Reinvestment Plan
Noncontrolling Interest [Line Items]
Distributions of operating partnership units reinvested					$ 0
Affiliated Entity | Legacy
Noncontrolling Interest [Line Items]
Payments for redemption of operating partnership units	$ 10,900,000
Affiliated Entity | Legacy | Redeemable Non- Controlling Interests in Operating Partnership
Noncontrolling Interest [Line Items]
Redemption of operating partnership units | shares	1,340,966
Affiliated Entity | DK Gateway Andros II LLC | Redeemable Non- Controlling Interests in Operating Partnership
Noncontrolling Interest [Line Items]
Redemption of operating partnership units | shares		100,773
Payments for redemption of operating partnership units		$ 821,000

XML

Preferred Stock and Warrants to Purchase Common Stock - Series E Preferred Stock (Details) - USD ($) $ / shares in Units, $ in Thousands			3 Months Ended			6 Months Ended				9 Months Ended	12 Months Ended
	Jun. 28, 2016	Oct. 01, 2015	Jun. 30, 2015	Jun. 30, 2014		Jun. 30, 2015		Jun. 30, 2014		Sep. 30, 2015	Dec. 31, 2014	Jan. 07, 2014
Class of Stock [Line Items]
Loss on preferred stock extinguishment			$ 2,366	$ 0		$ 4,635		$ 0
Accretion expense						$ 3,504		3,073
Series E Preferred Stock
Class of Stock [Line Items]
Preferred stock, shares outstanding			6,154,722			6,154,722					7,400,000
Percentage of annual distributions on preferred shares						9.25%
Loss on preferred stock extinguishment						$ 858
Percentage of annual distributions on preferred shares compounded monthly						14.47%
Day of month dividend is payable						15 days
Percentage of annual distributions on preferred shares in event of default						19.97%
Percentage of annual distributions on preferred shares compounded monthly in event of default						11.00%
Day of month dividend is payable in event of default						15 days
Preferred stock redemption percentage (not less than)						50.00%					50.00%
Fair value of derivative liability			$ 40			$ 40					$ 1,400	$ 6,000
Increase (decrease) in fair value			860	2,000	[1]	1,400	[1]	1,400	[1]
Cumulative non-convertible redeemable preferred stock with derivative			$ 58,971			$ 58,971					$ 71,578
Liquidation preference of preferred stock											$ 10
iStar and BREDS | Series E Preferred Stock
Class of Stock [Line Items]
Share price			$ 10.00			$ 10.00					$ 10
Preferred stock issued, amount			$ 61,500			$ 61,500					$ 74,000
Preferred stock redeemed (in shares)						1,245,278
Interest Expense, net | Series E Preferred Stock
Class of Stock [Line Items]
Preferred stock dividends			2,800	2,600		$ 5,500		4,900
Accretion expense			$ 613	$ 535		$ 1,200		$ 1,100
Scenario, Forecast | Series E Preferred Stock
Class of Stock [Line Items]
Percentage of annual distributions on preferred shares										9.25%
Share price	$ 10.00
Percentage of annual distributions on preferred shares increase after initial period		11.25%
Preferred stock, extension period	1 year
Minimum | Series E Preferred Stock
Class of Stock [Line Items]
Preferred stock redemption percentage (not less than)						50.00%

[1] Reflected in change in fair value of preferred stock derivatives/warrants and acquisition contingent consideration on the unaudited condensed consolidated statements of comprehensive operations for the six months ended June 30, 2015.

XML

Fair Value of Derivatives and Financial Instruments - Additional Information (Detail) $ in Thousands	3 Months Ended		6 Months Ended
	Jun. 30, 2015 USD ($) swap_agreement	Jun. 30, 2014 USD ($)	Jun. 30, 2015 USD ($) swap_agreement	Jun. 30, 2014 USD ($)
Interest Rate Swaps
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]
Number of interest rate swap agreements	3		3
Interest Expense, net | Interest Rate Cap Agreement
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]
Decrease (increase) on interest rate agreement in interest expense | $	$ (150)	$ (208)	$ (199)	$ (305)
Not Designated as Hedging Instrument | Interest Rate Cap Agreement
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]
Number of interest rate swap agreements	11		11
Not Designated as Hedging Instrument | Interest Rate Swaps
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]
Number of interest rate swap agreements	1		1
Designated as Hedging Instrument | Interest Rate Swaps
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]
Number of interest rate swap agreements	2		2
Effective Cash Flow Hedge | Designated as Hedging Instrument | Interest Rate Swaps
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]
Number of interest rate swap agreements	2		2
Decrease (increase) on interest rate agreement in interest expense | $	$ 152	370	$ 174	370
Other Comprehensive Loss | Effective Cash Flow Hedge | Designated as Hedging Instrument | Interest Rate Swaps
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]
Gain (loss) on interest rate agreement in other comprehensive loss | $	$ 379	$ (408)	$ 23	$ (686)

XML

Debt - Additional Information (Details) - USD ($) $ in Millions	3 Months Ended		6 Months Ended
	Jun. 30, 2015	Jun. 30, 2014	Jun. 30, 2015	Jun. 30, 2014	Dec. 31, 2014
Debt Instrument [Line Items]
Amortization expense of deferred financing costs	$ 1.3	$ 1.5	$ 2.8	$ 3.4
Other Assets, Net
Debt Instrument [Line Items]
Deferred financing costs, net of accumulated amortization	9.7		9.7		$ 10.7
Accumulated amortization	$ 11.7		$ 11.7		$ 10.4

XML

Real Estate Investments - Schedule of Investments in Consolidated Owned Properties (Details) - USD ($) $ in Thousands		Jun. 30, 2015	Dec. 31, 2014
Property, Plant and Equipment [Line Items]
Land		$ 269,832	$ 278,885
Land improvements		123,967	137,646
Building and improvements	[1]	1,334,718	1,420,815
Furniture, fixtures and equipment		36,731	38,457
Real estate investments, gross		1,765,248	1,875,803
Less: accumulated depreciation		(169,653)	(148,298)
Real estate investments, net		1,595,595	1,727,505
Construction Cost
Property, Plant and Equipment [Line Items]
Buildings and improvements		$ 1,200	$ 2,500

[1] Includes $1.2 million and $2.5 million of direct construction costs in progress as of June 30, 2015 and December 31, 2014, respectively.

XML

Fair Value of Derivatives and Financial Instruments - Financial Instruments Measured at Fair Value on a Recurring Basis (Details) - USD ($) $ in Thousands		6 Months Ended		12 Months Ended
		Jun. 30, 2015		Dec. 31, 2014		Jan. 07, 2014
Fair Value, Measurements, Recurring | Quoted Prices in Active Markets for Identical Assets (Level 1)
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]
Mortgage loans payable, net		$ 0	[1]	$ 0	[2]
Unsecured notes payable to affiliates		0	[3]	0	[4]
Secured Credit Facility		0	[1]	0	[2]
Line of credit		0	[1]	0
Warrants		0	[5]	0	[6]
Liabilities at fair value		0		0
Fair Value, Measurements, Recurring | Significant Other Observable Inputs (Level 2)
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]
Mortgage loans payable, net		992,118	[1]	1,061,988	[2]
Unsecured notes payable to affiliates		0	[3]	0	[4]
Secured Credit Facility		157,680	[1]	159,207	[2]
Line of credit		9,916	[1]	3,903	[2]
Warrants		0	[5]	0	[6]
Liabilities at fair value		1,159,714		1,225,098
Fair Value, Measurements, Recurring | Significant Unobservable Inputs (Level 3)
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]
Mortgage loans payable, net		0	[1]	0	[2]
Unsecured notes payable to affiliates		616	[3]	6,116	[4]
Secured Credit Facility		0	[1]	0	[2]
Line of credit		0	[1]	0
Warrants		71	[5]	663	[6]
Liabilities at fair value		727		11,079
Series E Preferred Stock
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]
Preferred stock derivative		$ 40		$ 1,400		$ 6,000
Preferred stock redemption percentage		50.00%		50.00%
Series E Preferred Stock | Fair Value, Measurements, Recurring | Quoted Prices in Active Markets for Identical Assets (Level 1)
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]
Preferred stock derivative		$ 0	[7]	$ 0
Series E Preferred Stock | Fair Value, Measurements, Recurring | Significant Other Observable Inputs (Level 2)
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]
Preferred stock derivative		0	[7]	0
Series E Preferred Stock | Fair Value, Measurements, Recurring | Significant Unobservable Inputs (Level 3)
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]
Preferred stock derivative		40	[7]	1,400	[8]
Fair Value Estimate | Fair Value, Measurements, Recurring
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]
Mortgage loans payable, net		992,118	[1]	1,061,988	[2]
Unsecured notes payable to affiliates		616	[3]	6,116	[4]
Secured Credit Facility		157,680	[1]	159,207	[2]
Line of credit		9,916	[1]	3,903	[2]
Warrants		71	[5]	663	[6]
Liabilities at fair value		1,160,441		1,236,177
Fair Value Estimate | Series E Preferred Stock | Fair Value, Measurements, Recurring
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]
Preferred stock derivative		40	[7]	1,400	[8]
Carrying Value | Fair Value, Measurements, Recurring
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]
Mortgage loans payable, net		983,097	[1]	1,021,683	[2]
Unsecured notes payable to affiliates		616	[3]	6,116	[4]
Secured Credit Facility		157,664	[1]	159,176	[2]
Line of credit		9,902	[1]	3,902	[2]
Warrants		71	[5]	663	[6]
Liabilities at fair value		1,151,390		1,195,840
Carrying Value | Series E Preferred Stock | Fair Value, Measurements, Recurring
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]
Preferred stock derivative		$ 40	[7]	$ 1,400	[8]
Andros Property
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]
Period of fair value assumption				4 years
Andros Property | Fair Value, Measurements, Recurring | Quoted Prices in Active Markets for Identical Assets (Level 1)
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]
Acquisition contingent consideration liability - Andros Isles	[9]			$ 0
Andros Property | Fair Value, Measurements, Recurring | Significant Other Observable Inputs (Level 2)
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]
Acquisition contingent consideration liability - Andros Isles	[9]			0
Andros Property | Fair Value, Measurements, Recurring | Significant Unobservable Inputs (Level 3)
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]
Acquisition contingent consideration liability - Andros Isles	[9]			2,900
Andros Property | Fair Value Estimate | Fair Value, Measurements, Recurring
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]
Acquisition contingent consideration liability - Andros Isles	[9]			2,900
Andros Property | Carrying Value | Fair Value, Measurements, Recurring
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]
Acquisition contingent consideration liability - Andros Isles	[9]			$ 2,900

[1] The fair value is estimated using borrowing rates available to us for debt instruments with similar terms and maturities.

[2] The fair value is estimated using borrowing rates available to us for debt instruments with similar terms and maturities.

[3] The fair value is not determinable due to the related party nature of the unsecured notes payable to affiliates.

[4] The fair value is not determinable due to the related party nature of the unsecured notes payable to affiliates, other than the Legacy Unsecured Note. The fair value of the Legacy Unsecured Note is based on a benchmark index from the limited partnership unit distributions dividend rate; therefore, we consider the fair value of the Legacy Unsecured Note to be equal to the carrying value.

[5] The fair value of the warrants is estimated using the Monte-Carlo Simulation.

[6] The fair value of the warrants is estimated using the Monte-Carlo Simulation.

[7] The fair value of the Series E Preferred Stock derivative, which relates to the mandatory redemption of 50% of the Series E Preferred Stock outstanding as of the date of a triggering event as described in the Series E Preferred Stock agreements for a premium, is determined using a modeling technique based on significant unobservable inputs calculated using a probability-weighted approach. Significant inputs include the expected timing of a triggering event, the expected timing of additional issuances of Series E Preferred Stock, and the discount rate.

[8] The fair value of the Series E Preferred Stock derivative, which relates to the mandatory redemption of 50% of the Series E Preferred Stock outstanding as of the date of a triggering event as described in the Series E Preferred Stock agreements for a premium, is determined using a modeling technique based on significant unobservable inputs calculated using a probability-weighted approach. Significant inputs include the expected timing of a triggering event, the expected timing of additional issuances of Series E Preferred Stock, and the discount rate.

[9] The fair value is based on management’s inputs and assumptions relating primarily to certain net operating income over a four-year period for Landmark at Andros Isles.

XML

Investments in Unconsolidated Entities (Tables)

6 Months Ended

Jun. 30, 2015

Equity Method Investments and Joint Ventures [Abstract]

Schedule of Non-Controlling Investments Under Equity Method Investments

As of June 30, 2015 and December 31, 2014, we held non-controlling interests in the following investments which are accounted for under the equity method (in thousands, except unit data):

Investment Description	Date Acquired	Number of Units	Total Investment at June 30, 2015		Total Investment at December 31, 2014		Percentage Ownership at June 30, 2015
Landmark at Waverly Place — Melbourne, FL	November 18, 2013	208	$	—	$	955	—%
The Fountains — Palm Beach Gardens, FL	December 6, 2013	542	—		3,460		—%
Timbercreek U.S. Multi-Residential (U.S.) Holding L.P. — 500,000 Class A Units	December 20, 2013	N/A	2,625		4,547		8.5%
Total investments			$	2,625	$	8,962

XML

Commitments and Contingencies - Additional Information (Detail)					3 Months Ended			6 Months Ended		12 Months Ended
	Jun. 24, 2015 USD ($)	May. 05, 2015 USD ($) $ / shares	Jun. 04, 2014 USD ($)	Dec. 20, 2013 USD ($) $ / shares shares	Jun. 30, 2015 USD ($)	Mar. 31, 2015 USD ($)	Jun. 30, 2014 USD ($)	Jun. 30, 2015 USD ($) contingent_consideration_event	Jun. 30, 2014 USD ($)	Dec. 31, 2014 USD ($)	Jun. 30, 2013 USD ($)
Commitments and Contingencies [Line Items]
Number of contingent consideration events | contingent_consideration_event								2
Increase (decrease) in fair value of contingent consideration								$ (3,500,000)	$ 0
Payments on unsecured note payable								5,500,000	0
ELRM
Commitments and Contingencies [Line Items]
Fair value of acquisition consideration								0		$ 0
Change in Fair Value of Preferred Stock Derivatives/Warrants and Acquisition Contingent Consideration | ELRM
Commitments and Contingencies [Line Items]
Increase (decrease) in fair value of contingent consideration							$ (1,300,000)		$ (3,800,000)
Restricted Limited Partnership Units | Operating Partnership | ELRM
Commitments and Contingencies [Line Items]
Contingent consideration liability (up to)											$ 10,000,000
Future Net Operating Income | Andros Property
Commitments and Contingencies [Line Items]
Contingent consideration liability (up to)					$ 0			0		$ 2,900,000
Fair value of acquisition consideration			$ 2,700,000
Contingent consideration term			4 years
Cash paid in settlement of contingent consideration		$ 3,500,000
Future Net Operating Income | Change in Fair Value of Preferred Stock Derivatives/Warrants and Acquisition Contingent Consideration | Andros Property
Commitments and Contingencies [Line Items]
Increase (decrease) in fair value of contingent consideration						$ 100,000
Future Net Operating Income | Common Stock | Andros Property
Commitments and Contingencies [Line Items]
Value of stock issued upon settlement of contingent consideration		$ 400,000
Common stock price per share | $ / shares		$ 8.15
Affiliated Entity | Future Net Operating Income | Andros Property
Commitments and Contingencies [Line Items]
Increase (decrease) in fair value of contingent consideration		$ (3,900,000)			(900,000)
ELRH II | Management Support Services Agreement
Commitments and Contingencies [Line Items]
Issuance of common stock | shares				1,226,994
Period subsequent to restriction period for which shares can sell above specified price				10 days
ELRH II | Unsecured Debt | Unsecured Notes Payable to Affiliates
Commitments and Contingencies [Line Items]
Payments on unsecured note payable	$ 5,000,000			$ 5,000,000
ELRH II | Unsecured Debt | Unsecured Notes Payable to Affiliates | Management Support Services Agreement
Commitments and Contingencies [Line Items]
Payments on unsecured note payable				$ 5,000,000
Share Price Guarantee | ELRH II | Management Support Services Agreement
Commitments and Contingencies [Line Items]
Share price | $ / shares				$ 8.15
Share Price of Repurchase Obligation if No IPO before March 14, 2018 | ELRH II | Management Support Services Agreement
Commitments and Contingencies [Line Items]
Share price | $ / shares				$ 8.15
Superior Court of Orange County, California, styled Paul D. Bernstein et al. v. NNN Realty Investors, LLC et al
Commitments and Contingencies [Line Items]
Loss contingency accrual					$ 0			$ 0
Maximum | Future Net Operating Income | Andros Property
Commitments and Contingencies [Line Items]
Contingent consideration liability (up to)			$ 4,000,000
Timbercreek U.S. Multi-Residential Operating L.P. | Equity Method Investments
Commitments and Contingencies [Line Items]
Issuance of common stock | shares				613,497
Consideration transferred				$ 5,000,000

XML

Debt - Mortgage Loans Payable, Net (Detail)	3 Months Ended		6 Months Ended		12 Months Ended
	Jun. 30, 2015 USD ($) mortgage_loan	Jun. 30, 2014 USD ($)	Jun. 30, 2015 USD ($) mortgage_loan	Jun. 30, 2014 USD ($)	Dec. 31, 2014 USD ($) mortgage_loan
Mortgage Loans on Real Estate [Line Items]
Mortgage loan payables, net	$ 983,097,000		$ 983,097,000		$ 1,021,683,000
Mortgage loan payables, gross	978,500,000		$ 978,500,000		$ 1,010,000,000
Interest rate, minimum			1.78%		1.76%
Interest rate, maximum			6.58%		6.58%
Weighted average interest rate			4.14%		4.53%
Loss on debt and preferred stock extinguishment	2,366,000	$ 0	$ 4,635,000	$ 0
Monthly Interest-Only Payment
Mortgage Loans on Real Estate [Line Items]
Number of mortgage loans | mortgage_loan			24
Monthly Principal and Interest Payments
Mortgage Loans on Real Estate [Line Items]
Number of mortgage loans | mortgage_loan			38
Fixed Rate Mortgage Debt | Fixed Rate Mortgage Debt
Mortgage Loans on Real Estate [Line Items]
Mortgage loan payables, net	614,900,000		$ 614,900,000		$ 755,600,000
Mortgage loan payables, gross	610,300,000		$ 610,300,000		$ 763,800,000
Number of mortgage loans | mortgage_loan			45		54
Weighted average interest rate			5.22%		5.22%
Percentage of mortgage loans payable			62.50%		74.80%
Variable Rate Mortgage Debt | Variable Rate Debt
Mortgage Loans on Real Estate [Line Items]
Mortgage loan payables, net	$ 368,200,000		$ 368,200,000
Mortgage loan payables, gross					$ 257,900,000
Number of mortgage loans | mortgage_loan			17		12
Weighted average interest rate			2.34%		2.52%
Percentage of mortgage loans payable			37.50%		25.20%
Mortgage Loans Payable
Mortgage Loans on Real Estate [Line Items]
Number of mortgage loan payables refinanced | mortgage_loan	7
Mortgage loan payables aggregate balance	$ 145,000,000.0		$ 145,000,000.0
Minimum | Mortgage Loans Payable
Mortgage Loans on Real Estate [Line Items]
Mortgage loan payables term	7 years
Maximum | Mortgage Loans Payable
Mortgage Loans on Real Estate [Line Items]
Mortgage loan payables term	10 years
One-Month LIBOR | Minimum | Mortgage Loans Payable
Mortgage Loans on Real Estate [Line Items]
Interest rate, basis spread	1.72%
One-Month LIBOR | Maximum | Mortgage Loans Payable
Mortgage Loans on Real Estate [Line Items]
Interest rate, basis spread	2.52%
Loss on Debt and Preferred Stock Extinguishment
Mortgage Loans on Real Estate [Line Items]
Yield maintenance prepayment penalty and write-offs of deferred financing costs and above/below market debt			$ 2,300,000

XML

Investments in Unconsolidated Entities - Additional Information (Detail) $ in Thousands			6 Months Ended
	Jun. 24, 2015 USD ($)	Dec. 20, 2013 USD ($) board_member shares	Jun. 30, 2015 USD ($) property	Dec. 31, 2014 USD ($)	Dec. 06, 2013	Nov. 18, 2013
Landmark at Waverly Place
Schedule of Equity Method Investments [Line Items]
Percentage ownership						20.00%
Landmark at Waverly Place | Consolidated Joint Venture
Schedule of Equity Method Investments [Line Items]
Percentage ownership						80.00%
The Fountains
Schedule of Equity Method Investments [Line Items]
Percentage ownership					20.00%
The Fountains | Consolidated Joint Venture
Schedule of Equity Method Investments [Line Items]
Percentage ownership					80.00%
Timbercreek U.S. Multi-Residential Operating L.P. | Common Stock
Schedule of Equity Method Investments [Line Items]
Number of stock units purchased | shares		500,000
Timbercreek U.S. Multi-Residential Operating L.P. | Equity Method Investments
Schedule of Equity Method Investments [Line Items]
Total Investment		$ 5,000
Issuance of common stock | shares		613,497
Director | ELRM
Schedule of Equity Method Investments [Line Items]
Number of board members involved in related party transaction | board_member		2
Unconsolidated Properties
Schedule of Equity Method Investments [Line Items]
Number of properties | property			11
Unconsolidated Properties | Landmark at Waverly Place
Schedule of Equity Method Investments [Line Items]
Percentage ownership			0.00%
Difference between the carrying value and underlying equity in the net assets				$ 463
Unconsolidated Properties | The Fountains
Schedule of Equity Method Investments [Line Items]
Percentage ownership			0.00%
Difference between the carrying value and underlying equity in the net assets				$ 839
Unconsolidated Properties | Timbercreek U.S. Multi-Residential Operating L.P.
Schedule of Equity Method Investments [Line Items]
Percentage ownership			8.50%
Unconsolidated Properties | 2015 Dispositions | Disposal Group, Disposed of by Sale, Not Discontinued Operations | Landmark at Waverly Place
Schedule of Equity Method Investments [Line Items]
Percentage ownership	20.00%
Sale of equity method investment	$ 1,500
Unconsolidated Properties | 2015 Dispositions | Disposal Group, Disposed of by Sale, Not Discontinued Operations | The Fountains
Schedule of Equity Method Investments [Line Items]
Percentage ownership	20.00%
Sale of equity method investment	$ 5,400
Unconsolidated Properties | 2015 Dispositions | Disposal Group, Disposed of by Sale, Not Discontinued Operations | Timbercreek U.S. Multi-Residential Operating L.P.
Schedule of Equity Method Investments [Line Items]
Sale of equity method investment			$ 1,700
Number of properties | property			2

XML

Equity - Additional Information (Details) - USD ($) $ / shares in Units, $ in Thousands	3 Months Ended		6 Months Ended		12 Months Ended
	Jun. 30, 2015	Jun. 30, 2014	Jun. 30, 2015	Jun. 30, 2014	Dec. 31, 2014	May. 05, 2015	Aug. 31, 2012	Jan. 31, 2011
Stockholders Equity Note Disclosure [Line Items]
Preferred stock, shares authorized	50,000,000		50,000,000
Preferred stock, par value	$ 0.01		$ 0.01
Common stock, shares authorized (up to)	300,000,000		300,000,000		300,000,000
Common stock, shares issued	25,788,316		25,788,316		25,628,526
Common stock, shares outstanding	25,788,316		25,788,316		25,628,526
Issuance of common stock under the DRIP			$ 902
Redeemable Non- Controlling Interests in Operating Partnership
Stockholders Equity Note Disclosure [Line Items]
Operating partnership units issued	40,005,007		40,005,007		41,446,746
Operating partnership units outstanding	40,005,007		40,005,007		41,446,746
Operating partnership units, total consideration	$ 326,000		$ 326,000		$ 337,800
Restricted Common Stock
Stockholders Equity Note Disclosure [Line Items]
Shares excluded from computation of diluted earnings per share			144,187		192,316
Fair value of nonvested shares	$ 1,200		$ 1,200		$ 1,600
Grant date fair valued (in dollars per share)			$ 8.15		$ 8.15
Series D Preferred Stock
Stockholders Equity Note Disclosure [Line Items]
Preferred stock, par value	$ 0.01		$ 0.01
Preferred stock, shares issued	17,446,385		17,446,385		20,976,300
Preferred stock, shares outstanding	17,446,385		17,446,385		20,976,300
Series E Preferred Stock
Stockholders Equity Note Disclosure [Line Items]
Preferred stock, par value	$ 0.01		$ 0.01
Preferred stock, shares issued	6,154,722		6,154,722		7,400,000
Preferred stock, shares outstanding	6,154,722		6,154,722		7,400,000
2006 Award Plan and 2012 Award Plan
Stockholders Equity Note Disclosure [Line Items]
Number of shares authorized for issuance	2,000,000		2,000,000
2006 Award Plan and 2012 Award Plan | Restricted Common Stock
Stockholders Equity Note Disclosure [Line Items]
Unrecognized compensation expense	$ 1,100		$ 1,100		$ 1,300
Unrecognized compensation expense, recognition period			2 years 9 months 29 days
2012 Award Plan | Long-Term Incentive Program
Stockholders Equity Note Disclosure [Line Items]
Number of LTIP units issued			1,016,619	647,908	647,908
Distribution Reinvestment Plan
Stockholders Equity Note Disclosure [Line Items]
Common stock, shares authorized (up to)								10,000,000
Shares issued under the DRIP			110,710
Issuance of common stock under the DRIP			$ 902
ELRM
Stockholders Equity Note Disclosure [Line Items]
Number of years operating partnership units are subject to vesting and cancellation			5 years
401(k) Savings Plan | Other Postretirement Benefit Plan
Stockholders Equity Note Disclosure [Line Items]
Savings plan required service period			2 months
Contributions per employee, percent (not less than)			1.00%
Contributions per employee, percent (not more than)			85.00%
Employer matching contribution of salary deferrals			40.00%
Employer matching contribution percentage of eligible compensation			5.00%
Employer contribution, amount	42	$ 25	$ 88	$ 53
Company's matched portion, percentage vested and nonforfeitable			100.00%
Common Stock
Stockholders Equity Note Disclosure [Line Items]
Shares issued under the DRIP			110,710
Shares issued			49,080
Common stock distributions per share (in dollars per share)			$ 0.30		$ 0.30
Issuance of common stock under the DRIP			$ 1
Common Stock | Distribution Reinvestment Plan
Stockholders Equity Note Disclosure [Line Items]
Shares issued under the DRIP			110,710
Common stock price per share							$ 8.15
Future Net Operating Income | Common Stock | Landmark at Andros Isles
Stockholders Equity Note Disclosure [Line Items]
Shares issued			49,080
Common stock price per share						$ 8.15
General, Administrative and Other | Long-Term Incentive Program
Stockholders Equity Note Disclosure [Line Items]
Compensation expense	778	849	$ 778	1,100
General, Administrative and Other | 2006 Award Plan and 2012 Award Plan | Restricted Common Stock
Stockholders Equity Note Disclosure [Line Items]
Compensation expense	$ 99	$ 154	$ 197	$ 168

XML

Business Combinations - Proforma Financial Data (Unaudited) (Details) - Jun. 30, 2014 $ / shares in Units, $ in Thousands	USD ($) property $ / shares	USD ($) property $ / shares
Business Acquisition [Line Items]
Revenues	$ 66,439	$ 130,708
Net loss	(254)	(27,495)
Net loss attributable to controlling interest	$ (99)	$ (10,668)
Net loss per common share attributable to controlling interest — basic and diluted (in dollars per share) | $ / shares	$ (0.01)	$ (0.42)
2014 Property Acquisitions
Business Acquisition [Line Items]
Revenues		$ 19,900
Net loss		$ (6,700)
2014 Property Acquisitions | Consolidated Properties
Business Acquisition [Line Items]
Number of properties | property	13	13

XML

Preferred Stock and Warrants to Purchase Common Stock - Series D Preferred Stock (Details) - USD ($)			2 Months Ended	3 Months Ended		6 Months Ended
	Jun. 28, 2016	Mar. 01, 2015	Feb. 28, 2015	Jun. 30, 2015	Jun. 30, 2014	Jun. 30, 2015	Jun. 30, 2014	Dec. 31, 2014	Jan. 07, 2014
Class of Stock [Line Items]
Loss on preferred stock extinguishment				$ 2,366,000	$ 0	$ 4,635,000	$ 0
Accretion expense						$ 3,504,000	3,073,000
Series D Preferred Stock
Class of Stock [Line Items]
Preferred stock, shares outstanding				17,446,385		17,446,385		20,976,300
Percentage of annual distributions on preferred shares		11.00%	8.75%
Loss on preferred stock extinguishment						$ 547,000
Percentage of annual distributions on preferred shares compounded monthly						14.47%
Day of month dividend is payable						15 days
Percentage of annual distributions on preferred shares in event of default						19.97%
Day of month dividend is payable in event of default						15 days
Fair value of derivative liability									$ 13,500,000
Cumulative non-convertible redeemable preferred stock with derivative				$ 169,379,000		$ 169,379,000		$ 202,380,000
Decrease in fair value				$ 5,700,000		$ 4,800,000
Fair value, derivative								$ 0
Liquidation preference of preferred stock				$ 10.00		$ 10.00
Series D Preferred Stock | Current Dividend
Class of Stock [Line Items]
Percentage of annual distributions on preferred shares compounded monthly in event of default						11.00%
Series D Preferred Stock | Interest Expense, net
Class of Stock [Line Items]
Preferred stock dividends				$ 7,700,000	7,900,000	$ 15,800,000	15,600,000
Accretion expense				$ 1,200,000	$ 1,000,000	$ 2,300,000	$ 2,000,000
iStar and BREDS | Series D Preferred Stock
Class of Stock [Line Items]
Share price				$ 10.00		$ 10.00		$ 10
Preferred stock issued, amount				$ 174,500,000		$ 174,500,000		$ 209,800,000
Preferred stock redeemed (in shares)						3,529,915
Scenario, Forecast | Series D Preferred Stock
Class of Stock [Line Items]
Preferred stock, extension period	1 year
Redemption price per share	$ 10.00
Minimum | Series D Preferred Stock
Class of Stock [Line Items]
Preferred stock redemption percentage (not less than)						50.00%

XML

Real Estate Investments

6 Months Ended

Jun. 30, 2015

Real Estate [Abstract]

Real Estate Investments

Real Estate Investments

Our investments in our consolidated operating properties, net consisted of the following as of June 30, 2015 and December 31, 2014 (in thousands):

	June 30, 2015			December 31, 2014
Land	$	269,832		$	278,885
Land improvements	123,967			137,646
Building and improvements(1)	1,334,718			1,420,815
Furniture, fixtures and equipment	36,731			38,457
	1,765,248			1,875,803
Less: accumulated depreciation	(169,653		)	(148,298		)
	$	1,595,595		$	1,727,505

(1) Includes $1.2 million and $2.5 million of direct construction costs in progress as of June 30, 2015 and December 31, 2014, respectively.

Depreciation expense for the three months ended June 30, 2015 and 2014 was $15.7 million and $14.9 million, respectively, and for the six months ended June 30, 2015 and 2014 was $32.1 million and $29.2 million, respectively.

Real Estate Acquisitions

We did not complete any acquisitions during the six months ended June 30, 2015.

XML

Restructuring and Impairment Charges (Details) $ in Thousands		3 Months Ended	6 Months Ended	12 Months Ended
	Apr. 01, 2015 property	Jun. 30, 2015 USD ($) property	Jun. 30, 2015 USD ($) property	Dec. 31, 2014 USD ($)	Aug. 07, 2015 property
Restructuring and Impairment Charges
Restructuring Cost and Reserve [Line Items]
Restructuring charges		$ 1,200	$ 1,600	$ 8,000
Accounts Payable and Accrued Liabilities
Restructuring Cost and Reserve [Line Items]
Accrual for restructuring		$ 952	$ 952	$ 2,000
Unconsolidated Properties
Restructuring Cost and Reserve [Line Items]
Number of properties | property		11	11
Managed Third Party Properties | Unconsolidated Properties
Restructuring Cost and Reserve [Line Items]
Number of properties transferred | property	11
Number of properties | property	16	5	5
Accounting and Legal Fees | Restructuring and Impairment Charges
Restructuring Cost and Reserve [Line Items]
Restructuring charges		$ 64	$ 462
Legal Fees
Restructuring Cost and Reserve [Line Items]
Payments for restructuring			425
Severance
Restructuring Cost and Reserve [Line Items]
Payments for restructuring			728
Other Accruals
Restructuring Cost and Reserve [Line Items]
Payments for restructuring			$ 357
Disposal Group, Disposed of by Sale, Not Discontinued Operations | 2015 Dispositions | Managed Third Party Properties | Unconsolidated Properties | Subsequent Event
Restructuring Cost and Reserve [Line Items]
Number of properties | property					1

XML

Debt - Secured Credit Facility (Details)	6 Months Ended	12 Months Ended
	Jun. 30, 2015 USD ($) property	Dec. 31, 2014 USD ($)
Short-term Debt [Line Items]
Secured credit facility	$ 157,664,000	$ 159,176,000
Secured Debt | Secured Credit Facility
Short-term Debt [Line Items]
Aggregate maximum principal amount	180,000,000
Secured credit facility	$ 157,664,000	159,176,000
Properties pledged as collateral under credit agreement | property	13
Line of credit facility, available borrowing capacity	$ 14,100,000
Amount drawn on facility		$ 165,900,000
Maximum consolidated funded indebtedness to total assets	75.00%
Consolidated fixed charge coverage ratio (at least)	1.05
Annual interest rate	3.44%
Secured Debt | Federal Funds Rate | Secured Credit Facility
Short-term Debt [Line Items]
Interest rate, basis spread (one-month interest period plus for Eurodollar Rate)	0.50%
Secured Debt | Eurodollar | Secured Credit Facility
Short-term Debt [Line Items]
Interest rate, basis spread (one-month interest period plus for Eurodollar Rate)	1.00%
Annual interest rate	3.25%

XML

Fair Value of Derivatives and Financial Instruments (Tables)

6 Months Ended

Jun. 30, 2015

Fair Value Disclosures [Abstract]

Summary of Derivative Arrangements and Consolidated Hedging Derivatives

The following table summarizes our derivative arrangements and the consolidated hedging derivatives at June 30, 2015 and December 31, 2014, (in thousands, except interest rates):

	June 30, 2015									December 31, 2014
	Non- designated Hedges						Cash Flow Hedges			Non- designated Hedges						Cash Flow Hedges
	Interest Rate Caps			Interest Rate Swaps			Interest Rate Swaps			Interest Rate Caps			Interest Rate Swaps			Interest Rate Swaps
Notional balance	$	222,577		$	58,815		$	32,100		$	77,585		$	58,815		$	32,100
Weighted average interest rate(1)	2.28		%	1.54		%	2.16		%	2.69		%	1.54		%	2.18		%
Weighted average capped interest rate	4.38		%	N/A			N/A			4.13		%	N/A			N/A
Earliest maturity date	Jul-17			Sep-16			Jul-20			Jul-17			Sep-16			Jul-20
Latest maturity date	May-25			Sep-16			Aug-20			Jul-18			Sep-16			Aug-20
Estimated fair value, asset/(liability)	$	181		$	(938	)	$	(1,151	)	$	94		$	(1,112	)	$	(1,175	)

(1) For interest rate caps, this represents the weighted average interest rate on the debt.

Financial Instruments Measured at Fair Value on a Recurring Basis

The table below presents our liabilities measured/disclosed at fair value on a recurring basis as of June 30, 2015, aggregated by the level in the fair value hierarchy within which those measurements fall (in thousands):

	Quoted Prices in Active Markets for Identical Assets (Level 1)		Significant Other Observable Inputs (Level 2)		Significant Unobservable Inputs (Level 3)		Total Fair Value Estimate at June 30, 2015		Carrying Value at June 30, 2015
Liabilities
Mortgage loan payables, net(1)	$	—	$	992,118	$	—	$	992,118	$	983,097
Unsecured notes payable to affiliates(2)	—		—		616		616		616
Secured Credit Facility(1)	—		157,680		—		157,680		157,664
Line of credit(1)	—		9,916		—		9,916		9,902
Warrants(3)	—		—		71		71		71
Series E preferred stock derivative(4)	—		—		40		40		40
Total liabilities at fair value	$	—	$	1,159,714	$	727	$	1,160,441	$	1,151,390

(1) The fair value is estimated using borrowing rates available to us for debt instruments with similar terms and maturities.

(2) The fair value is not determinable due to the related party nature of the unsecured notes payable to affiliates.

(3) The fair value of the warrants is estimated using the Monte-Carlo Simulation.

(4) The fair value of the Series E Preferred Stock derivative, which relates to the mandatory redemption of 50% of the Series E Preferred Stock outstanding as of the date of a triggering event as described in the Series E Preferred Stock agreements for a premium, is determined using a modeling technique based on significant unobservable inputs calculated using a probability-weighted approach. Significant inputs include the expected timing of a triggering event, the expected timing of additional issuances of Series E Preferred Stock, and the discount rate.

The table below presents our liabilities measured/disclosed at fair value on a recurring basis as of December 31, 2014, aggregated by the level in the fair value hierarchy within which those measurements fall (in thousands):

	Quoted Prices in Active Markets for Identical Assets (Level 1)		Significant Other Observable Inputs (Level 2)		Significant Unobservable Inputs (Level 3)		Total Fair Value Estimate at December 31, 2014		Carrying Value at December 31, 2014
Liabilities
Mortgage loan payables, net(1)	$	—	$	1,061,988	$	—	$	1,061,988	$	1,021,683
Unsecured notes payable to affiliates(2)	—		—		6,116		6,116		6,116
Secured Credit Facility(1)	—		159,207		—		159,207		159,176
Line of credit(1)	—		3,903		—		3,903		3,902
Acquisition contingent consideration-Andros Isles(3)	—		—		2,900		2,900		2,900
Warrants(4)	—		—		663		663		663
Series E preferred stock derivative(5)	—		—		1,400		1,400		1,400
Total liabilities at fair value	$	—	$	1,225,098	$	11,079	$	1,236,177	$	1,195,840

(1) The fair value is estimated using borrowing rates available to us for debt instruments with similar terms and maturities.

(2) The fair value is not determinable due to the related party nature of the unsecured notes payable to affiliates, other than the Legacy Unsecured Note. The fair value of the Legacy Unsecured Note is based on a benchmark index from the limited partnership unit distributions dividend rate; therefore, we consider the fair value of the Legacy Unsecured Note to be equal to the carrying value.

(3) The fair value is based on management’s inputs and assumptions relating primarily to certain net operating income over a four-year period for Landmark at Andros Isles.

(4) The fair value of the warrants is estimated using the Monte-Carlo Simulation.

(5) The fair value of the Series E Preferred Stock derivative, which relates to the mandatory redemption of 50% of the Series E Preferred Stock outstanding as of the date of a triggering event as described in the Series E Preferred Stock agreements for a premium, is determined using a modeling technique based on significant unobservable inputs calculated using a probability-weighted approach. Significant inputs include the expected timing of a triggering event, the expected timing of additional issuances of Series E Preferred Stock, and the discount rate.

Schedule of Fair Value of Level 3 Liabilities Measured on a Recurring Basis

The table below provides a reconciliation of the fair values of acquisition contingent consideration, warrant liability, and Series E Preferred Stock derivative measured on a recurring basis for which the company has designated as Level 3 (in thousands):

	Acquisition Consideration Contingencies			Warrants			Series E Preferred Stock Derivative			Total
Balance at December 31, 2014	$	2,900		$	663		$	1,400		$	4,963
Additions	—			—			—			—
Change due to liability realized	—			—			—			—
Settlement of financial instruments	(3,900		)	—			—			(3,900		)
Changes in fair value(1)	1,340			(592		)	(1,360		)	(612		)
Balance at June 30, 2015	$	340		$	71		$	40		$	451

(1) Reflected in change in fair value of preferred stock derivatives/warrants and acquisition contingent consideration on the unaudited condensed consolidated statements of comprehensive operations for the six months ended June 30, 2015.

XML

Equity (Tables)

6 Months Ended

Jun. 30, 2015

Equity [Abstract]

Status of Nonvested Shares of Restricted Common Stock

A summary of the status of the nonvested shares of our restricted common stock as of June 30, 2015 and December 31, 2014, and the changes for the six months ended June 30, 2015, is presented below:

	Restricted Common Stock		Weighted Average Grant Date Fair Value
Balance - December 31, 2014	192,316		$	8.18
Vested	(48,129	)	$	8.15
Balance - June 30, 2015	144,187		$	8.19

XML

Fair Value of Derivatives and Financial Instruments - Summary of Derivative Arrangements and Consolidated Hedging Derivatives (Details) - USD ($) $ in Thousands		Jun. 30, 2015	Dec. 31, 2014
Not Designated as Hedging Instrument | Interest Rate Caps
Derivative Instruments and Hedging Activities Disclosures [Line Items]
Notional balance		$ 222,577	$ 77,585
Weighted average interest rate	[1]	2.28%	2.69%
Weighted average capped interest rate		4.38%	4.13%
Estimated fair value, asset/(liability)		$ 181	$ 94
Not Designated as Hedging Instrument | Interest Rate Swaps
Derivative Instruments and Hedging Activities Disclosures [Line Items]
Notional balance		$ 58,815	$ 58,815
Weighted average interest rate	[1]	1.54%	1.54%
Estimated fair value, asset/(liability)		$ (938)	$ (1,112)
Cash Flow Hedge | Designated as Hedging Instrument | Interest Rate Swaps
Derivative Instruments and Hedging Activities Disclosures [Line Items]
Notional balance		$ 32,100	$ 32,100
Weighted average interest rate	[1]	2.16%	2.18%
Estimated fair value, asset/(liability)		$ (1,151)	$ (1,175)

[1] For interest rate caps, this represents the weighted average interest rate on the debt.

XML

Debt - Line of Credit (Details)	6 Months Ended
	Jun. 30, 2015 USD ($)	Mar. 24, 2015 USD ($)	Dec. 31, 2014 USD ($)	Jan. 22, 2014 USD ($)
Line of Credit Facility [Line Items]
Line of credit	$ 9,902,000		$ 3,902,000
Line of Credit | Secured Debt
Line of Credit Facility [Line Items]
Aggregate principal amount				$ 10,000,000
Maximum consolidated funded indebtedness to total assets		75.00%
Consolidated fixed charge coverage ratio (at least)		1.05
Minimum funds from operations (at least)		$ 1.00
Line of credit	9,902,000		$ 3,902,000
Revolving line of credit available	$ 100,000
Annual interest rate	3.44%
Line of Credit | Secured Debt | LIBOR
Line of Credit Facility [Line Items]
Interest rate, basis spread	3.25%
Restricted Cash | Line of Credit | Secured Debt
Line of Credit Facility [Line Items]
Cash and equity interests in subsidiaries pledged as collateral		$ 1,500,000

XML

Business Combinations (Tables)

6 Months Ended

Jun. 30, 2015

Business Combinations [Abstract]

Schedule of Assets Acquired and Liabilities Assumed

The following table summarizes the fair value of the assets acquired and liabilities assumed at the time of acquisition (in thousands):

	June 30, 2014
Land	$	56,382
Land improvements	3,910
Building and improvements	292,242
Furniture, fixtures and equipment	6,100
In-place leases	11,081
(Above)/below market leases	(1,182		)
Fair market value of assumed debt	(181,118		)
Acquisition contingent consideration	(2,700		)
Other assets/liabilities, net	(620		)
Total	184,095
Equity/limited partnership unit consideration	(91,304		)
Net cash consideration	$	92,791

Proforma Financial Data (Unaudited)

Assuming the acquisitions of the 13 consolidated properties that were acquired in six months ended June 30, 2014 had occurred on January 1, 2013, pro forma revenues, net loss, net loss attributable to controlling interest and net loss per common share attributable to controlling interest — basic and diluted, would have been as follows for the three and six months ended June 30, 2014 (in thousands, except per share data):

	Three Months Ended June 30, 2014			Six Months Ended June 30, 2014
Revenues	$	66,439		$	130,708
Net loss	$	(254	)	$	(27,495	)
Net loss attributable to controlling interest	$	(99	)	$	(10,668	)
Net loss per common share attributable to controlling interest — basic and diluted	$	(0.01	)	$	(0.42	)

XML

Organization and Description of Business - Additional Information (Detail) $ in Thousands	6 Months Ended
	Jun. 30, 2015 USD ($) related_party property	Aug. 07, 2015 property	Apr. 01, 2015 property	Dec. 31, 2014 USD ($) property
Organization and Nature of Operations [Line Items]
Carrying value of properties | $	$ 1,765,248			$ 1,875,803
Consolidated Properties | Non- Controlling Interest Partners | Consolidated Joint Venture
Organization and Nature of Operations [Line Items]
Number of properties	6			6
Unconsolidated Properties
Organization and Nature of Operations [Line Items]
Number of properties	11
Consolidated Owned Properties | Consolidated Properties
Organization and Nature of Operations [Line Items]
Number of properties	73
Number of apartment units	22,116
Carrying value of properties | $	$ 1,800,000
Managed Equity Investment Properties | Unconsolidated Properties
Organization and Nature of Operations [Line Items]
Number of apartment units	1,991
Managed Equity Investment Properties | Unconsolidated Properties | Timbercreek U.S. Multi-Residential Operating L.P.
Organization and Nature of Operations [Line Items]
Number of properties	6
Managed Third Party Properties | Unconsolidated Properties
Organization and Nature of Operations [Line Items]
Number of properties	5		16
Number of apartment units	1,780
Number of related parties (or more) | related_party	1
2015 Dispositions | Disposal Group, Disposed of by Sale, Not Discontinued Operations | Managed Equity Investment Properties | Unconsolidated Properties | Timbercreek U.S. Multi-Residential Operating L.P.
Organization and Nature of Operations [Line Items]
Number of properties	4
2015 Dispositions | Disposal Group, Disposed of by Sale, Not Discontinued Operations | Subsequent Event | Managed Third Party Properties | Unconsolidated Properties
Organization and Nature of Operations [Line Items]
Number of properties		1

XML

Summary of Significant Accounting Policies

6 Months Ended

Jun. 30, 2015

Accounting Policies [Abstract]

Summary of Significant Accounting Policies

Summary of Significant Accounting Policies

The accompanying unaudited condensed consolidated financial statements have been prepared in accordance with GAAP for interim financial information and the rules and regulations for reporting on Form 10-Q. Accordingly, they do not include all of the information required by GAAP for complete financial statements. In the opinion of management, all adjustments (consisting of normal recurring accruals) considered necessary for a fair presentation have been included. These unaudited financial statements should be read in conjunction with our audited consolidated financial statements included in our Annual Report on Form 10-K. Operating results for the three and six months ended June 30, 2015 are not necessarily indicative of the results that may be expected for the twelve month period ending December 31, 2015.

Certain prior year amounts have been reclassified to conform to the current year presentation due to the addition of property lease expense into general, administrative and other expenses.

Goodwill

Goodwill resulting from business combinations is generally determined as the excess of the fair value of the consideration transferred, plus the fair value of any non-controlling interests in the acquired business, over the fair value of the net assets acquired and liabilities assumed as of the acquisition date. Goodwill is not amortized, but is tested for impairment on an annual basis or in interim periods if events or circumstances indicate potential impairment. For the three and six months ended June 30, 2015, we recorded $1.2 million, respectively, of impairment to goodwill which was primarily due to the reduction of future economic benefits which is recorded in restructuring and impairment charges in our accompanying unaudited condensed consolidated statements of comprehensive operations. During the second quarter of 2015, four of our managed equity investment properties were sold and, since June 30, 2015, another one of our managed third party properties was sold by its owners and, therefore, we no longer manage such properties. Utilizing the discounted cash flow method of the income approach, we established a value to measure the impairment to goodwill which is a Level 3 fair value measurement. The transfer of 11 of our managed third party properties and the related reduction of future economic benefits was included in the annual goodwill impairment test as of December 31, 2014. No impairment was recorded for the six months ended June 30, 2014. As of June 30, 2015 and December 31, 2014, we had goodwill of $3.4 million and $4.6 million, respectively, included in our accompanying unaudited condensed consolidated balance sheets.

Income Taxes

For federal income tax purposes, we have elected to be taxed as a REIT under Sections 856 through 860 of the Code beginning with our taxable year ended December 31, 2006, and we intend to continue to be taxed as a REIT. To qualify as a REIT for federal income tax purposes, we must meet certain organizational and operational requirements, including a requirement to pay distributions to our stockholders of at least 90% of our annual taxable income, excluding net capital gains. As a REIT, we generally will not be subject to federal income tax on net income that we distribute to our stockholders. We are subject to state and local income taxes in some jurisdictions, and in certain circumstances we may also be subject to federal excise taxes on undistributed income. In addition, certain of our activities must be conducted by subsidiaries that elect to be treated as taxable REIT subsidiaries, or TRSs. TRSs are subject to both federal and state income taxes.

Our property manager is organized as a TRS and accordingly is subject to income taxation. During the second quarter of 2014, we determined that it is more likely than not that our deferred tax assets will not be realized due to losses incurred by the property manager and recorded a valuation allowance on its deferred tax assets. As of June 30, 2015 and December 31, 2014, the valuation allowance was $1.9 million and $1.1 million, respectively. It is expected that any future net deferred tax assets will continue to be offset by a valuation allowance until the property manager establishes a pattern of profitability. To the extent the property manager generates consistent income, we may reduce the valuation allowance in the period such determination is made.

Income tax expense of $164,000 and $297,000 was recognized for the three and six months ended June 30, 2015, respectively, which consisted entirely of state income tax expense for each respective period.

As of June 30, 2015, total net operating loss carry forward for federal income tax purposes was approximately $67.0 million and $6.3 million for our company and our TRS, respectively. The net operating loss carry forwards will expire beginning in 2026 and 2031 for our company and our TRS, respectively.

Recently Issued Accounting Pronouncements

In May 2014, the Financial Accounting Standards Board, or FASB, issued accounting standards update, or ASU, 2014-09, “Revenue from Contracts with Customers (Topic 606),” effective for annual reporting periods beginning after December 15, 2016, including interim periods within that reporting period. The core principle of ASU 2014-09, is that an entity should recognize revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services. Certain contracts are excluded from ASU 2014-09, including lease contracts within the scope of the FASB guidance included in Leases. We are currently evaluating to determine the potential impact, if any, that the adoption of ASU 2014-09 will have on our financial position and results of operations.

In August 2014, the FASB issued ASU 2014-15, "Presentation of Financial Statements – Going Concern (Subtopic 205-40)," effective for the annual period ending after December 15, 2016, and for annual periods and interim periods thereafter. Early application is permitted. The amendments in this update provide guidance in GAAP about management's responsibility to evaluate whether there is substantial doubt about an entity's ability to continue as a going concern and to provide related footnote disclosures. We are currently evaluating the potential impact, if any, that the adoption of ASU 2014-15 will have on our footnote disclosures.

In February 2015, the FASB issued ASU 2015-02, "Consolidation (Topic 810)," effective for fiscal years, and for interim periods within those years, beginning after December 15, 2015. The amendments in this update affect reporting entities that are required to evaluate whether they should consolidate certain legal entities. All legal entities are subject to reevaluation under the revised consolidation model. We are currently evaluating to determine the potential impact, if any, the adoption of ASU 2015-02 will have on our financial position and results of operations.

In April 2015, the FASB issued ASU 2015-03, "Interest - Imputation of Interest (Subtopic 835-30)," effective for the annual reporting periods beginning after December 15, 2015. The standard simplifies the presentation of debt issuance costs and requires that debt issuance costs related to a recognized debt liability be presented in the balance sheet as a direct deduction from the carrying amount of that debt liability, consistent with debt discounts. The new guidance will only impact financial statement presentation. The guidance is effective in the first quarter of 2016 and allows for early adoption. We do not expect the adoption of this standard to materially impact our consolidated financial statements.

XML

Summary of Significant Accounting Policies - Additional Information (Details)	3 Months Ended		6 Months Ended		12 Months Ended
	Jun. 30, 2015 USD ($) property	Jun. 30, 2014 USD ($)	Jun. 30, 2015 USD ($) property	Jun. 30, 2014 USD ($)	Dec. 31, 2014 USD ($) property	Aug. 07, 2015 property	Apr. 01, 2015 property
Summary Of Significant Accounting Policies [Line Items]
Goodwill impairment	$ 1,200,000		$ 1,200,000	$ 0
Goodwill	3,418,000		3,418,000		$ 4,579,000
Valuation allowance	1,900,000		1,900,000		$ 1,100,000
Income tax expense	164,000	$ 220,000	297,000	$ (223,000)
Net operating loss carry forward	67,000,000		$ 67,000,000
Minimum
Summary Of Significant Accounting Policies [Line Items]
Distributions from taxable income percentage required to qualify as a REIT for federal income tax purposes (at least)			90.00%
Taxable REIT Subsidiaries
Summary Of Significant Accounting Policies [Line Items]
Net operating loss carry forward	$ 6,300,000		$ 6,300,000
Unconsolidated Properties
Summary Of Significant Accounting Policies [Line Items]
Number of properties | property	11		11
Unconsolidated Properties | Managed Third Party Properties
Summary Of Significant Accounting Policies [Line Items]
Number of properties | property	5		5				16
Number of properties transferred | property					11
Unconsolidated Properties | Managed Equity Investment Properties | Timbercreek U.S. Multi-Residential Operating L.P.
Summary Of Significant Accounting Policies [Line Items]
Number of properties | property	6		6
Disposal Group, Disposed of by Sale, Not Discontinued Operations | Unconsolidated Properties | 2015 Dispositions | Managed Equity Investment Properties | Timbercreek U.S. Multi-Residential Operating L.P.
Summary Of Significant Accounting Policies [Line Items]
Number of properties | property	4		4
Disposal Group, Disposed of by Sale, Not Discontinued Operations | Subsequent Event | Unconsolidated Properties | 2015 Dispositions | Managed Third Party Properties
Summary Of Significant Accounting Policies [Line Items]
Number of properties | property						1

XML

Debt - Schedule of Debt (Details) - USD ($) $ in Thousands	Jun. 30, 2015	Dec. 31, 2014
Debt Instrument [Line Items]
Mortgage loan payables	$ 978,500	$ 1,010,000
Total mortgage loan payables, net	983,097	1,021,683
Secured credit facility	157,664	159,176
Line of credit	9,902	3,902
Total secured fixed and variable rate debt, net	1,150,663	1,184,761
Secured Debt
Debt Instrument [Line Items]
Mortgage loan payables	978,512	1,013,508
Premium, net	4,585	8,175
Total mortgage loan payables, net	983,097	1,021,683
Secured Debt | Fixed Rate Mortgage Debt
Debt Instrument [Line Items]
Mortgage loan payables	610,307	755,576
Secured Debt | Variable Rate Mortgage Debt
Debt Instrument [Line Items]
Mortgage loan payables	368,205	257,932
Secured Debt | Line of Credit
Debt Instrument [Line Items]
Line of credit	9,902	3,902
Secured Debt | Secured Credit Facility
Debt Instrument [Line Items]
Secured credit facility	157,664	159,176
Unsecured Debt | Unsecured Notes Payable to Affiliates
Debt Instrument [Line Items]
Unsecured notes payable to affiliates	$ 616	$ 6,116

XML

Equity - Status of Nonvested Shares of Restricted Common Stock (Details) - 6 months ended Jun. 30, 2015 - Restricted Common Stock - $ / shares	Total
Restricted Common Stock
Beginning balance (in shares)	192,316
Vested (in shares)	(48,129)
Ending balance (in shares)	144,187
Weighted Average Grant Date Fair Value
Weighted average grant date fair value, beginning balance (in dollars per share)	$ 8.18
Weighted average grant date fair value, vested (in dollars per share)	8.15
Weighted average grant date fair value, ending balance (in dollars per share)	$ 8.19

XML

CONDENSED CONSOLIDATED BALANCE SHEETS (UNAUDITED) - USD ($) $ in Thousands	Jun. 30, 2015	Dec. 31, 2014
Real estate investments:
Operating properties, net	$ 1,595,595	$ 1,727,505
Cash and cash equivalents	20,775	8,999
Accounts receivable	5,958	5,390
Other receivables due from affiliates	36	1,627
Restricted cash	23,273	28,734
Goodwill	3,418	4,579
Investments in unconsolidated entities	2,625	8,962
Identified intangible assets, net	14,166	16,464
Other assets, net	21,284	18,089
Total assets	1,687,130	1,820,349
Liabilities:
Mortgage loan payables, net	983,097	1,021,683
Secured credit facility	157,664	159,176
Line of credit	9,902	3,902
Unsecured notes payable to affiliates	616	6,116
Accounts payable and accrued liabilities	56,191	55,386
Other payables due to affiliates	136	117
Acquisition contingent consideration	0	2,900
Security deposits, prepaid rent and other liabilities	6,304	7,993
Total liabilities	1,442,260	1,531,231
Stockholders’ equity:
Common stock, $0.01 par value; 300,000,000 shares authorized; 25,788,316 and 25,628,526 shares issued and outstanding as of June 30, 2015 and December 31, 2014, respectively	256	254
Additional paid-in capital	230,218	227,205
Accumulated other comprehensive loss	(333)	(340)
Accumulated deficit	(211,914)	(198,384)
Total stockholders’ equity	18,227	28,735
Redeemable non-controlling interests in operating partnership	200,464	233,652
Non-controlling interest partners	26,179	26,731
Total equity	244,870	289,118
Total liabilities and equity	1,687,130	1,820,349
Series D Preferred Stock
Liabilities:
Cumulative non-convertible redeemable preferred stock with derivative	169,379	202,380
Series E Preferred Stock
Liabilities:
Cumulative non-convertible redeemable preferred stock with derivative	$ 58,971	$ 71,578

XML

Debt - Unsecured Notes Payable to Affiliates (Details) - USD ($)			5 Months Ended	6 Months Ended		18 Months Ended
	Jun. 24, 2015	Dec. 20, 2013	May. 27, 2015	Jun. 30, 2015	Jun. 30, 2014	Oct. 31, 2014	Dec. 31, 2014	Mar. 14, 2013	Oct. 19, 2012
Debt Instrument [Line Items]
Payments on unsecured note payable				$ 5,500,000	$ 0
Unsecured Notes Payable to Affiliates | Elrm Transaction Unsecured Note Payable To Affiliate | Unsecured Debt
Debt Instrument [Line Items]
Notes payable				$ 616,000				$ 10,000,000
Payments on unsecured note payable	$ 5,000,000	$ 5,000,000
Interest rate on unsecured promissory note								3.00%
Unsecured Notes Payable to Affiliates | ELRM | Unsecured Debt
Debt Instrument [Line Items]
Business acquisition, contingent consideration payable						$ 616,000
Unsecured Notes Payable to Affiliates | Legacy Galleria, LLC | Unsecured Debt
Debt Instrument [Line Items]
Notes payable							$ 500,000		$ 500,000
Interest margin rate			3.68%
Unsecured Notes Payable to Affiliates | Restricted Common Stock | Elrm Transaction Unsecured Note Payable To Affiliate | Unsecured Debt
Debt Instrument [Line Items]
Payments on unsecured note payable, shares		613,497

XML

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED) - USD ($) $ in Thousands	6 Months Ended
	Jun. 30, 2015	Jun. 30, 2014
CASH FLOWS FROM OPERATING ACTIVITIES
Net loss	$ (24,356)	$ (37,015)
Adjustments to reconcile net loss to net cash provided by operating activities:
Depreciation and amortization (including deferred financing costs and debt discount)	35,639	57,305
Gain on sale of operating properties	(5,863)	(6,998)
Loss on debt and preferred stock extinguishment	4,635	0
Deferred income tax benefit	0	(435)
Accretion expense related to preferred stock	3,504	3,073
Changes in fair value of preferred stock derivatives/warrants and acquisition contingent consideration	(612)	(11,177)
Equity based compensation, net of forfeitures	975	1,317
Bad debt expense	1,001	1,218
Restructuring and impairment charges	1,161	0
(Income)/loss and gain on sale from unconsolidated entities	(3,053)	1,169
Changes in operating assets and liabilities:
Increase in operating assets	(2,521)	(5,353)
(Decrease)/increase in operating liabilities	(5,816)	4,470
Net cash provided by operating activities	4,694	7,574
CASH FLOWS FROM INVESTING ACTIVITIES
Acquisition of properties, net	0	(92,791)
Proceeds from the sale of operating properties, net	59,972	13,889
Capital expenditures	(6,142)	(17,312)
Return of investment from unconsolidated entities	9,327	380
Settlement of acquisition contingent consideration	(3,500)	0
Change in deposits on real estate acquisitions	0	2,296
Change in restricted cash — capital replacement reserves	3,898	1,024
Net cash provided by/(used in) investing activities	63,555	(92,514)
CASH FLOWS FROM FINANCING ACTIVITIES
Proceeds from the issuance of mortgage loan payables	144,992	16,100
Payments on mortgage loan payables	(127,321)	(5,888)
Net proceeds on line of credit	6,000	3,902
Net (repayment)/proceeds on secured credit facility	(1,512)	19,932
Payments on unsecured notes payable to affiliates	(5,500)	0
Proceeds from the issuance of redeemable preferred stock	0	74,000
Redemption of preferred stock	(47,752)	0
Payment of deferred financing costs	(3,318)	(2,779)
Payment of offering costs	(2)	(3)
Repurchase of OP units	(11,750)	0
Distributions paid to common stockholders	(2,951)	(2,700)
Distributions paid to holders of LTIP Units	(122)	(111)
Distributions to non-controlling interest partners	(1,056)	(987)
Distributions paid to redeemable non-controlling interests in operating partnership	(6,181)	(5,646)
Net cash (used in)/provided by financing activities	(56,473)	95,820
NET CHANGE IN CASH AND CASH EQUIVALENTS	11,776	10,880
Cash and cash equivalents — Beginning of period	8,999	4,349
Cash and cash equivalents — End of period	20,775	15,229
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:
State income taxes	297	212
Financing Activities:
Mortgage loan payables assumed with the acquisition of properties, net	0	181,118
Secured credit facility repayment at time of disposition of apartment community	0	4,444
Release of mortgage loan payable on the sale of properties	52,668	0
Issuance of redeemable non-controlling interests in operating partnership for acquisition of properties and the ELRM Transaction including settlement of contingent consideration	0	64,818
Issuance of common stock under the DRIP	902
Change in other comprehensive operations	23	(686)
Preferred Stock
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:
Interest paid	17,594	13,569
Distribution Reinvestment Plan
Financing Activities:
Issuance of common stock under the DRIP	902
Distribution Reinvestment Plan | Common Stock
Financing Activities:
Issuance of common stock under the DRIP	902	1,090
Common Stock
Financing Activities:
Issuance of common stock under the DRIP	1
Redeemable Non- Controlling Interests in Operating Partnership
Financing Activities:
Issuance of redeemable non-controlling interests in operating partnership due to reinvestment of distribution	0	209
Fair value of non-controlling interest partner's interest in acquired properties	0	26,486
Mortgage Loan Payables and Secured Credit Facility
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:
Interest paid	26,534	25,571
Dividend Declared | Common Stock
Financing Activities:
Distributions declared but not paid	645	638
Dividend Declared | Redeemable Non- Controlling Interests in Operating Partnership
Financing Activities:
Distributions declared but not paid	1,000	1,036
Future Net Operating Income | Andros Property | Common Stock
Financing Activities:
Issuance of common stock in the settlement of acquisition contingent consideration	$ 400	$ 0

XML

Business Combinations - Additional Information (Detail)	3 Months Ended		6 Months Ended
	Jun. 30, 2015 USD ($) property	Jun. 30, 2014 USD ($) property	Jun. 30, 2015 USD ($) property	Jun. 30, 2014 USD ($) property
Business Acquisition [Line Items]
Acquisition-related expense	$ 98,000	$ (1,707,000)	$ 98,000	$ 2,011,000
Revenues		66,439,000		130,708,000
Net loss		254,000		27,495,000
Purchase price accounting adjustment			$ 0
2015 Property Acquisitions
Business Acquisition [Line Items]
Number of properties | property	0		0
2014 Property Acquisitions
Business Acquisition [Line Items]
Consideration transferred				367,900,000
Acquisition-related expense		117,000		2,000,000
Correction of immaterial error		1,600,000
Acquisition-related expense, reimbursement		$ 200,000
Revenues				19,900,000
Net loss				$ 6,700,000
Consolidated Properties | 2014 Property Acquisitions
Business Acquisition [Line Items]
Number of properties | property		13		13
Number of apartment units | property		4,757		4,757
Consolidated Properties | 2014 Property Acquisitions | Consolidated Joint Venture
Business Acquisition [Line Items]
Number of properties | property		6		6

XML

Real Estate Disposition Activities - Additional Information (Detail) $ / shares in Units, $ in Thousands			2 Months Ended	3 Months Ended			6 Months Ended
	Jun. 24, 2015 USD ($) property	Mar. 01, 2015	Feb. 28, 2015	Jun. 30, 2015 USD ($) property $ / shares	Mar. 31, 2015 USD ($)	Jun. 30, 2014 USD ($) property	Jun. 30, 2015 USD ($) property mortgage_loan $ / shares	Jun. 30, 2014 USD ($) property	Dec. 06, 2013	Nov. 18, 2013
Income Statement, Balance Sheet and Additional Disclosures by Disposal Groups, Including Discontinued Operations [Line Items]
Mortgage loan assumed by the buyer							$ 52,668	$ 0
Gain on sale of operating properties				$ 3,566		$ 6,998	$ 5,863	6,998
Preferred stock par value (in dollars per share) | $ / shares				$ 0.01			$ 0.01
Loss on debt and preferred stock extinguishment				$ 2,366		$ 0	$ 4,635	$ 0
Loss on Debt and Preferred Stock Extinguishment
Income Statement, Balance Sheet and Additional Disclosures by Disposal Groups, Including Discontinued Operations [Line Items]
Yield maintenance prepayment penalty and write-offs of deferred financing costs and above/below market debt							$ 2,300
Consolidated Properties | Avondale by the Lakes, Landmark at Savoy Square, Courtyards on the River and Landmark at Magnolia Glen | Disposal Group, Disposed of by Sale, Not Discontinued Operations | 2015 Dispositions
Income Statement, Balance Sheet and Additional Disclosures by Disposal Groups, Including Discontinued Operations [Line Items]
Number of properties | property				4			4
Number of apartment units | property				1,862			1,862
Combined purchase price				$ 116,100			$ 116,100
Net carrying value of property sold				$ 105,900			$ 105,900
Number of mortgage loans assumed by buyer | mortgage_loan							3
Mortgage loan assumed by the buyer							$ 52,700
Incurred expenses and adjustments associated with disposals							3,200
Gain on sale of operating properties							5,900
Consolidated Properties | Manchester Park and Bay Breeze Villas | Disposal Group, Disposed of by Sale, Not Discontinued Operations | 2014 Dispositions
Income Statement, Balance Sheet and Additional Disclosures by Disposal Groups, Including Discontinued Operations [Line Items]
Number of properties | property						2		2
Number of apartment units | property						306		306
Combined purchase price						$ 29,300		$ 29,300
Gain on sale of operating properties						$ 7,000		$ 7,000
Consolidated Properties | Gain on Sale of Operating Properties | Disposal Group, Disposed of by Sale, Not Discontinued Operations | 2014 Dispositions
Income Statement, Balance Sheet and Additional Disclosures by Disposal Groups, Including Discontinued Operations [Line Items]
Tax penalty incurred for a prior year disposition					$ 1,700
Consolidated Properties | Loss on Debt and Preferred Stock Extinguishment | Disposal Group, Disposed of by Sale, Not Discontinued Operations | 2015 Dispositions
Income Statement, Balance Sheet and Additional Disclosures by Disposal Groups, Including Discontinued Operations [Line Items]
Yield maintenance prepayment penalty and write-offs of deferred financing costs and above/below market debt							$ 972
Unconsolidated Properties
Income Statement, Balance Sheet and Additional Disclosures by Disposal Groups, Including Discontinued Operations [Line Items]
Number of properties | property				11			11
Unconsolidated Properties | Managed Equity Investment Properties
Income Statement, Balance Sheet and Additional Disclosures by Disposal Groups, Including Discontinued Operations [Line Items]
Number of apartment units | property				1,991			1,991
Landmark At Waverly Place and The Fountains | Unconsolidated Properties | Managed Equity Investment Properties | Disposal Group, Disposed of by Sale, Not Discontinued Operations | 2015 Dispositions
Income Statement, Balance Sheet and Additional Disclosures by Disposal Groups, Including Discontinued Operations [Line Items]
Number of properties | property	2
Number of apartment units | property	750
Sale of equity method investment	$ 6,900
Landmark At Waverly Place and The Fountains | Unconsolidated Properties | Income (Loss) and Gain on Sale from Unconsolidated Entities | Managed Equity Investment Properties | Disposal Group, Disposed of by Sale, Not Discontinued Operations | 2015 Dispositions
Income Statement, Balance Sheet and Additional Disclosures by Disposal Groups, Including Discontinued Operations [Line Items]
Gain on disposal of equity method investment	$ 3,000
Landmark at Waverly Place
Income Statement, Balance Sheet and Additional Disclosures by Disposal Groups, Including Discontinued Operations [Line Items]
Percentage ownership										20.00%
Landmark at Waverly Place | Unconsolidated Properties
Income Statement, Balance Sheet and Additional Disclosures by Disposal Groups, Including Discontinued Operations [Line Items]
Number of apartment units | property				208			208
Percentage ownership				0.00%			0.00%
Landmark at Waverly Place | Unconsolidated Properties | Disposal Group, Disposed of by Sale, Not Discontinued Operations | 2015 Dispositions
Income Statement, Balance Sheet and Additional Disclosures by Disposal Groups, Including Discontinued Operations [Line Items]
Percentage ownership	20.00%
Gain on disposal of equity method investment	$ 1,500
Landmark at Waverly Place | Unconsolidated Properties | Managed Equity Investment Properties | Disposal Group, Disposed of by Sale, Not Discontinued Operations | 2015 Dispositions
Income Statement, Balance Sheet and Additional Disclosures by Disposal Groups, Including Discontinued Operations [Line Items]
Percentage ownership	20.00%
The Fountains
Income Statement, Balance Sheet and Additional Disclosures by Disposal Groups, Including Discontinued Operations [Line Items]
Percentage ownership									20.00%
The Fountains | Unconsolidated Properties
Income Statement, Balance Sheet and Additional Disclosures by Disposal Groups, Including Discontinued Operations [Line Items]
Number of apartment units | property				542			542
Percentage ownership				0.00%			0.00%
The Fountains | Unconsolidated Properties | Disposal Group, Disposed of by Sale, Not Discontinued Operations | 2015 Dispositions
Income Statement, Balance Sheet and Additional Disclosures by Disposal Groups, Including Discontinued Operations [Line Items]
Percentage ownership	20.00%
Gain on disposal of equity method investment	$ 5,400
8.75% Series D Preferred Stock
Income Statement, Balance Sheet and Additional Disclosures by Disposal Groups, Including Discontinued Operations [Line Items]
Percentage of annual distributions on preferred shares		11.00%	8.75%
Preferred stock par value (in dollars per share) | $ / shares				$ 0.01			$ 0.01
Loss on debt and preferred stock extinguishment							$ 547
9.25% Series E Preferred Stock
Income Statement, Balance Sheet and Additional Disclosures by Disposal Groups, Including Discontinued Operations [Line Items]
Percentage of annual distributions on preferred shares							9.25%
Preferred stock par value (in dollars per share) | $ / shares				$ 0.01			$ 0.01
Loss on debt and preferred stock extinguishment							$ 858

XML

Subsequent Events

6 Months Ended

Jun. 30, 2015

Subsequent Events [Abstract]

Subsequent Events

Subsequent Events

Refinancing of Mortgage Loan Payables

Between July 23 and July 30, 2015, we obtained 21 separate mortgage loans from CBRE Capital Markets, Inc. which will in turn be assigned to the Federal Home Loan Mortgage Corporation, or Freddie Mac, and serviced by GEMSA Loan Services, LP. Each of the 21 loans is secured by one of our existing consolidated properties. None of the loans are cross-collateralized or cross-defaulted with any others. Each of the new mortgage loans has a seven-year term maturing August 1, 2022 and accrues interest at either a (i) fixed rate equal to 4.20% or (ii) floating rate equal to one-month LIBOR plus 2.61%. After an initial two-year interest-only period, principal amortizes on each of the new loans based upon a 30-year amortization schedule. Each of the floating rate loans has a one-year prepayment lockout period. We have purchased interest rate caps for each floating rate loan. The aggregate balance of the new loans is approximately $457.9 million. We used a portion of the proceeds from the new loans to repay in full the approximately $305.5 million outstanding balance on the existing loans. We used substantially all of the remaining net proceeds to redeem a portion of our outstanding Series D Preferred Stock and Series E Preferred Stock, as discussed below.

Amendment No. 1 to Registration Statement

On July 2, 2015, we filed amendment number one to our S-11 registration statement with the United States Securities and Exchange Commission, which initiated the process of engaging in a potential IPO of the company’s Class A Common Stock. In connection with the IPO, we intend to effect a reverse stock split and recapitalization transaction in which, among other things, our outstanding shares of common stock will be redesignated as Class A Common Stock, Class B-1 Common Stock, Class B-2 Common Stock and Class B-3 Common Stock, par value $0.01 per share. However, we are unable to provide assurance that we will consummate such offering.

Warrant Expiration

The warrants issued on August 3, 2012 for $50.0 million worth of common stock expired on August 3, 2015, leaving warrants for $10.0 million worth of common stock outstanding.

Redemption of Series D and Series E Preferred Stock

On August 10, 2015, we used $130.0 million worth of loan refinancing proceeds to redeem a portion of our outstanding Series D Preferred Stock and Series E Preferred Stock. We used $96.8 million worth of proceeds to

redeem 8,680,454 shares of the Series D Preferred Stock, at a price of $11.15 per share, including $1.15 per share to repay

aggregated accumulated and unpaid distributions. We used $33.2 million worth of proceeds to redeem 3,062,283 shares of the

Series E Preferred Stock, at a price of $10.85 per share, including $0.85 per share to repay aggregated accumulated and unpaid

distributions and a prepayment premium. Subsequent to the redemption, 8,765,931 shares of the Series D Preferred Stock and

3,092,439 shares of the Series E Preferred Stock remained outstanding.

XML

Investments in Unconsolidated Entities - Schedule of Non-Controlling Investments Under Equity Method Investments (Details) $ in Thousands	6 Months Ended
	Jun. 30, 2015 USD ($) property	Dec. 31, 2014 USD ($)	Dec. 06, 2013	Nov. 18, 2013
Schedule of Equity Method Investments [Line Items]
Total Investment	$ 2,625	$ 8,962
Landmark at Waverly Place — Melbourne, FL
Schedule of Equity Method Investments [Line Items]
Percentage Ownership				20.00%
The Fountains — Palm Beach Gardens, FL
Schedule of Equity Method Investments [Line Items]
Percentage Ownership			20.00%
Unconsolidated Properties
Schedule of Equity Method Investments [Line Items]
Total Investment	$ 2,625	8,962
Unconsolidated Properties | Landmark at Waverly Place — Melbourne, FL
Schedule of Equity Method Investments [Line Items]
Date Acquired	Nov. 18, 2013
Number of Units | property	208
Total Investment	$ 0	955
Percentage Ownership	0.00%
Unconsolidated Properties | The Fountains — Palm Beach Gardens, FL
Schedule of Equity Method Investments [Line Items]
Date Acquired	Dec. 06, 2013
Number of Units | property	542
Total Investment	$ 0	3,460
Percentage Ownership	0.00%
Unconsolidated Properties | Timbercreek U.S. Multi-Residential (U.S.) Holding L.P. — 500,000 Class A Units
Schedule of Equity Method Investments [Line Items]
Date Acquired	Dec. 20, 2013
Total Investment	$ 2,625	$ 4,547
Percentage Ownership	8.50%

XML

Real Estate Investments (Tables)

6 Months Ended

Jun. 30, 2015

Real Estate [Abstract]

Schedule of Investments in Consolidated Owned Properties

Our investments in our consolidated operating properties, net consisted of the following as of June 30, 2015 and December 31, 2014 (in thousands):

	June 30, 2015			December 31, 2014
Land	$	269,832		$	278,885
Land improvements	123,967			137,646
Building and improvements(1)	1,334,718			1,420,815
Furniture, fixtures and equipment	36,731			38,457
	1,765,248			1,875,803
Less: accumulated depreciation	(169,653		)	(148,298		)
	$	1,595,595		$	1,727,505

(1) Includes $1.2 million and $2.5 million of direct construction costs in progress as of June 30, 2015 and December 31, 2014, respectively.

XML

Organization and Description of Business

6 Months Ended

Jun. 30, 2015

Accounting Policies [Abstract]

Organization and Description of Business

Organization and Description of Business

Landmark Apartment Trust, Inc., a Maryland corporation, was incorporated on December 21, 2005. We are self-administered and self-managed, and we conduct substantially all of our operations through Landmark Apartment Trust Holdings, LP, or our operating partnership. We are in the business of acquiring, owning and managing a diverse portfolio of quality properties with stable cash flows and growth potential primarily in the Sunbelt region, which comprises the South and certain Texas markets of the United States. We may acquire and have acquired other real estate-related investments. We focus primarily on investments that produce current income. We have qualified and elected to be taxed as a real estate investment trust, or REIT, under the Internal Revenue Code of 1986, as amended, or the Code, for federal income tax purposes and we intend to continue to meet the requirements for qualification and taxation as a REIT.

As of June 30, 2015, we consolidated 73 properties, including six properties held through consolidated joint ventures, with an aggregate of 22,116 apartment units, which had an aggregate gross carrying value of $1.8 billion. We refer to these properties as our consolidated properties. As of June 30, 2015, we also managed 11 properties. Six of these properties are owned by Timbercreek U.S. Multi-Residential Operating L.P., or the Timbercreek Fund, in which we own an indirect minority interest through our investment in Timbercreek U.S. Multi-Residential (U.S.) Holding L.P., a Delaware limited partnership, or Timbercreek Holding. Timbercreek Holding is a limited partner in the Timbercreek Fund. We refer to these six properties as our managed equity investment properties, which have an aggregate of 1,991 apartment units at June 30, 2015. The remaining five properties, which have an aggregate of 1,780 apartment units, are owned by one or more third parties, including certain entities affiliated with Elco Landmark Residential Holdings, LLC’s, or ELRH, and we refer to these five properties as our managed third party properties. Since June 30, 2015, one of these managed third party properties was sold. See Note 5, Investments in Unconsolidated Entities, for further discussion of this sale.

All of our consolidated and managed properties are managed by LATPM, LLC, or our property manager.

These financial statements have not been audited. Amounts as of December 31, 2014 included in these financial statements have been derived from the audited consolidated financial statements as of that date. We have condensed or omitted certain information and footnote disclosures normally included in financial statements presented in accordance with United States generally accepted accounting principles, or GAAP, for interim financial information and the rules and regulations for reporting on Form 10-Q. Although we believe our footnote disclosures are adequate to make the information presented not misleading, you should read these financial statements in conjunction with the consolidated financial statements and notes to those consolidated financial statements included in our Annual Report on Form 10-K for the fiscal year ended December 31, 2014.

XML

CONDENSED CONSOLIDATED BALANCE SHEETS (UNAUDITED) (Parenthetical) - $ / shares	Jun. 30, 2015	Dec. 31, 2014
Statement of Financial Position [Abstract]
Common stock, par value (in dollars per share)	$ 0.01	$ 0.01
Common stock, shares authorized (in shares)	300,000,000	300,000,000
Common stock, shares issued (in shares)	25,788,316	25,628,526
Common stock, shares outstanding (in shares)	25,788,316	25,628,526

XML

Equity

6 Months Ended

Jun. 30, 2015

Equity [Abstract]

Equity

Equity

Preferred Stock

Our charter authorizes us to issue 50,000,000 shares of our preferred stock, par value $0.01 per share. As of June 30, 2015 and December 31, 2014, we had issued and outstanding (i) 17,446,385 and 20,976,300 shares, respectively, of Series D Preferred Stock and (ii) 6,154,722 and 7,400,000 shares, respectively, of Series E Preferred Stock. See Note 8, Preferred Stock and Warrants to Purchase Common Stock.

Common Stock

Our charter authorizes us to issue up to 300,000,000 shares of our common stock. As of June 30, 2015 and December 31, 2014, we had 25,788,316 and 25,628,526 shares, respectively, of our common stock issued and outstanding.

The following are the equity transactions with respect to our common stock during the six months ended June 30, 2015:

• 110,710 shares of common stock were issued pursuant to the DRIP (as defined below).

• 49,080 shares of common stock issued to DK Gateway Andros II LLC, in relation to the settlement of the Andros Isles contingent consideration.

Our distributions are subject to approval by our board. Our common stock distributions as of June 30, 2015 and December 31, 2014 was equivalent to $0.30 per share per annum for each period then ended.

We report earnings (loss) per share pursuant to ASC Topic 260, Earnings Per Share. Basic earnings (loss) per share attributable for all periods presented are computed by dividing net income (loss) attributable to shares of our common stock for the period by the weighted average number of shares of our common stock outstanding during the period using the two class method. Diluted earnings (loss) per share is calculated by dividing the net income (loss) attributable to common shares for the period by the weighted average number of common and dilutive securities outstanding during the period using the two-class method. Nonvested shares of our restricted common stock give rise to potentially dilutive shares of our common stock. As of June 30, 2015, and December 31, 2014, there were 144,187 and 192,316 shares, respectively, of nonvested shares of our restricted common stock outstanding, but such shares were excluded from the computation of diluted earnings per share because such shares were anti-dilutive during these periods. The long-term investment plan units, or LTIP Units, could potentially dilute the basic earnings per share in future periods but were not included in the computation of diluted earnings per share because to do so would have been anti-dilutive for the periods presented. Further, the warrants were not included in the computation of diluted earnings per share and also would have been anti-dilutive for the periods presented.

Distribution Reinvestment Plan

In the first quarter of 2011, our board adopted the Second Amended and Restated Dividend Reinvestment Plan, or DRIP. The DRIP provides a way to increase stockholders' investment in our company by reinvesting distributions to purchase additional shares of our common stock. The DRIP offers up to 10,000,000 shares of our common stock for reinvestment. Distributions are reinvested in shares of our common stock at a price equal to the most recently disclosed per share value, as determined by our board.

Since August 2012, we have made a series of acquisitions and issued common stock or common stock equivalents, or equivalents, at $8.15 per share. This price was determined to be a fair value based on negotiated transactions with advice from professionals. Accordingly, $8.15 is the per share price used for the issuance of shares pursuant to the DRIP until such time as our board provides a new estimate of share value. For the six months ended June 30, 2015, $902,000 in distributions were reinvested and 110,710 shares of our common stock were issued pursuant to the DRIP. Effective July 1, 2015, we suspended the DRIP, as determined by our board.

OP Units

As of June 30, 2015 and December 31, 2014, we had outstanding 40,005,007 and 41,446,746 OP units, respectively, issued to our non-controlling interest holders for consideration of $326.0 million and $337.8 million, respectively, in relation to the acquisition of properties and the ELRM Transaction. The OP units issued as part of the ELRM Transaction are restricted and will vest in equal amounts over a period of five years, subject to certain accelerated vesting and cancellation provisions. See Note 12, Non-Controlling Interest, for additional information on our OP units.

LTIP Units

As of June 30, 2015 and December 31, 2014, we had issued 1,016,619 and 647,908 LTIP Units, respectively, under the 2012 Award Plan (as defined below), respectively, to certain of our executive officers as incentive compensation. For the three months ended June 30, 2015 and 2014, we recognized compensation expense of $778,000 and $849,000, respectively, and for the six months ended June 30, 2015 and 2014, we recognized compensation expense of $778,000 and $1.1 million, respectively, related to the LTIP Units issued and outstanding. LTIP Unit compensation expense is included in general, administrative and other in our accompanying unaudited condensed consolidated statements of comprehensive operations.

2006 Incentive Award Plan

We adopted our 2006 Award Plan (as amended and restated from time to time) pursuant to which our board or a committee of our independent directors may make grants of options, restricted common stock awards, stock purchase rights, stock appreciation rights or other awards to our independent directors, employees and consultants. The maximum number of shares of our common stock or equivalents that may be issued pursuant to our 2006 Award Plan, together with the number of shares of common stock or equivalents issued under the 2012 Award Plan (as defined below), is an aggregate total of 2,000,000, subject to adjustment under specified circumstances.

Shares of restricted common stock may not be sold, transferred, exchanged, assigned, pledged, hypothecated or otherwise encumbered. Such restrictions expire upon vesting. Shares of restricted common stock have full voting rights and rights to dividends. For the three months ended June 30, 2015 and 2014, we recognized compensation expense of $99,000 and $154,000, respectively, and for the six months ended June 30, 2015 and 2014, we recognized compensation expense of $197,000 and $168,000, respectively, related to the restricted common stock grants ultimately expected to vest, which has been reduced for estimated forfeitures. ASC Topic 718 requires forfeitures to be estimated at the time of grant and revised, if necessary, in subsequent periods if actual forfeitures differ from those estimates. Stock compensation expense is included in general, administrative and other in our accompanying unaudited condensed consolidated statements of comprehensive operations.

As of June 30, 2015 and December 31, 2014, there was $1.1 million and $1.3 million, respectively, of total unrecognized compensation expense, net of estimated forfeitures, related to the nonvested shares of our restricted common stock. As of June 30, 2015, this expense is expected to be recognized over a remaining weighted average period of 2.83 years.

As of June 30, 2015 and December 31, 2014, the fair value of the nonvested shares of our restricted common stock was $1.2 million and $1.6 million, respectively, based upon $8.15 at grant date. A summary of the status of the nonvested shares of our restricted common stock as of June 30, 2015 and December 31, 2014, and the changes for the six months ended June 30, 2015, is presented below:

	Restricted Common Stock		Weighted Average Grant Date Fair Value
Balance - December 31, 2014	192,316		$	8.18
Vested	(48,129	)	$	8.15
Balance - June 30, 2015	144,187		$	8.19

2012 Other Equity-Based Award Plan

During 2012, our board adopted our 2012 Award Plan, which is intended to assist our company and our affiliates in recruiting and retaining individuals and other service providers with ability and initiative by enabling such persons or entities to participate in the future success of the company and its affiliates and to associate their interests with those of the company and its stockholders. The 2012 Award Plan is also intended to complement the purposes and objectives of the 2006 Award Plan through the grant of “other equity-based awards” under the 2012 Award Plan. Pursuant to the 2012 Award Plan, our board or our compensation committee may make grants of other equity-based awards to our independent directors, employees and certain consultants. Other equity-based awards are payable in cash, shares of common stock or other equity, or a combination thereof, and the terms and conditions of such other equity-based awards are determined by our board or our compensation committee, as applicable. The maximum aggregate number of shares of our common stock or equivalents that may be issued under the 2012 Award Plan, together with the number of shares of common stock or equivalents issued under the 2006 Award Plan, is an aggregate total of 2,000,000 shares, subject to adjustment under specified circumstances.

401(k) Savings Plan

We have a 401(k) savings plan, which is a voluntary defined contribution plan. Under the savings plan, every employee is eligible to participate, beginning on the date the employee has completed two months of continuous service with us. Each participant may make contributions to the savings plan by means of a pre-tax salary deferral, which may not be less than 1% or more than 85% of the participant’s compensation, subject to limitations under the federal tax code on the annual amount of salary deferrals which may be made by any participant. The company may make discretionary matching contributions on the participant’s behalf up to a predetermined limit, which was 40% of salary deferrals for the first 5% of eligible compensation. The matching contribution made for the three months ended June 30, 2015 and 2014, was $42,000 and $25,000, respectively, and for the six months ended June 30, 2015 and 2014 it was $88,000 and $53,000, respectively. A participant’s salary deferral and the company's matched portion is 100% vested and nonforfeitable. Any administrative expenses under the savings plan that were paid by us were not significant for all periods presented.

XML

Document and Entity Information - shares	6 Months Ended
	Jun. 30, 2015	Aug. 03, 2015
Document And Entity Information [Abstract]
Entity Registrant Name	Landmark Apartment Trust, Inc.
Entity Central Index Key	0001347523
Current Fiscal Year End Date	--12-31
Entity Filer Category	Non-accelerated Filer
Document Type	10-Q
Document Period End Date	Jun. 30, 2015
Document Fiscal Year Focus	2015
Document Fiscal Period Focus	Q2
Amendment Flag	false
Entity Common Stock, Shares Outstanding		25,805,095

XML

Non-Controlling Interests

6 Months Ended

Jun. 30, 2015

Noncontrolling Interest [Abstract]

Non-Controlling Interests

Non-Controlling Interests

Redeemable Non-Controlling Interests in Operating Partnership

As of both June 30, 2015 and December 31, 2014, we had issued and outstanding 40,005,007 and 41,446,746 OP units, respectively, for a total consideration of $326.0 million and $337.8 million, respectively, in relation to the acquisition of properties and the ELRM Transaction. The following are the equity transactions for our OP units during the six months ended June 30, 2015:

•1,340,966 OP units valued at $10.9 million were redeemed from Legacy from the net proceeds of the sale of Landmark at Magnolia Glen.

•100,773 OP units valued at $821,000 were redeemed from DK Gateway Andros II LLC, in connection with the acquisition of the Landmark at Andros Isles.

For the six months ended June 30, 2015, there were no distributions reinvested in additional OP units held by non-controlling interest partners.

As of June 30, 2015 and December 31, 2014, we owned approximately 38.6% and 37.8% of the general partnership interest in our operating partnership, respectively, and the limited partners owned approximately 61.4% and 62.2%, respectively, of the limited partnership interests in our operating partnership.

Non-Controlling Interest Partners

Non-controlling interest partners represents interests of our joint venture partners in six consolidated properties as of June 30, 2015 and December 31, 2014 and is presented as part of equity in our unaudited condensed consolidated balance sheets. We consolidate an entity in which we own less than 100% but for which we hold the controlling financial interest. In addition, we consolidate any joint venture or partnership in which we are the general partner or managing member and the third party does not have the ability to participate substantially in the decision-making process or remove us as general partner or managing member, as the case may be, without cause.

As of June 30, 2015 and December 31, 2014, the amount of non-controlling interest of our partners was $26.2 million and $26.7 million, respectively. During the three months ended June 30, 2015 and 2014, we had net income attributable to non-controlling interest partners of $306,000 and $112,000, respectively.  During the six months ended June 30, 2015 and 2014, we had net (income)/loss attributable to non-controlling interest partners of $(497,000) and $1.4 million, respectively.

XML

CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE OPERATIONS (UNAUDITED) - USD ($) $ in Thousands	3 Months Ended		6 Months Ended
	Jun. 30, 2015	Jun. 30, 2014	Jun. 30, 2015		Jun. 30, 2014
Revenues:
Rental income	$ 53,998	$ 52,766	$ 108,714		$ 104,567
Other property revenues	8,671	7,647	16,977		14,975
Management fee income	589	1,319	1,550		2,277
Reimbursed income	1,390	3,564	4,882		5,996
Total revenues	64,648	65,296	132,123		127,815
Expenses:
Rental expenses	28,627	27,482	56,601		54,679
Reimbursed expense	1,390	3,564	4,882		5,996
General, administrative and other expense	5,362	5,429	11,485		11,769
Change in fair value of preferred stock derivatives/warrants and acquisition contingent consideration	177	(9,493)	(612)	[1]	(11,177)
Acquisition-related expenses	98	(1,707)	98		2,011
Depreciation and amortization	16,578	23,567	34,464		55,611
Restructuring and impairment charges	1,225	0	1,624		0
Total expenses	53,457	48,842	108,542		118,889
Other income/(expense):
Interest expense, net	(14,937)	(15,928)	(30,672)		(31,533)
Preferred dividends classified as interest expense	(10,429)	(10,480)	(21,249)		(20,460)
Gain on sale of operating properties	3,566	6,998	5,863		6,998
Income/(loss) and gain on sale from unconsolidated entities	3,004	(938)	3,053		(1,169)
Loss on debt and preferred stock extinguishment	(2,366)	0	(4,635)		0
Loss before income tax	(9,971)	(3,894)	(24,059)		(37,238)
Income tax (expense)/benefit	(164)	(220)	(297)		223
Net loss	(10,135)	(4,114)	(24,356)		(37,015)
Less: Net loss attributable to redeemable non-controlling interest in operating partnership	6,401	2,665	15,302		21,814
Net (income)/loss attributable to non-controlling interest partners	(306)	(112)	(497)		1,371
Net loss attributable to common stockholders	(4,040)	(1,561)	(9,551)		(13,830)
Other comprehensive loss:
Change in cash flow hedges	379	(408)	23		(686)
Change in cash flow hedges attributable to redeemable non-controlling interests in operating partnership	(159)	115	(9)		230
Change in cash flow hedges attributable to non-controlling interest partners	(122)	240	(7)		330
Comprehensive loss attributable to common stockholders	$ (3,942)	$ (1,614)	$ (9,544)		$ (13,956)
Earnings per weighted average common share — basic and diluted:
Net loss per common share attributable to common stockholders — basic and diluted (in dollars per share)	$ (0.16)	$ (0.06)	$ (0.37)		$ (0.55)
Weighted average number of common shares outstanding - basic and diluted (in shares)	25,582,304	25,294,650	25,527,884		25,258,683
Weighted average number of common units held by non-controlling interests — basic and diluted (in shares)	40,247,464	39,624,222	40,440,176		38,929,094
Distributions declared per share of common stock (in dollars per share)	$ 0.08	$ 0.08	$ 0.15		$ 0.15

[1] Reflected in change in fair value of preferred stock derivatives/warrants and acquisition contingent consideration on the unaudited condensed consolidated statements of comprehensive operations for the six months ended June 30, 2015.

XML

Identified Intangible Assets, Net

6 Months Ended

Jun. 30, 2015

Goodwill and Intangible Assets Disclosure [Abstract]

Identified Intangible Assets, Net

Identified Intangible Assets, Net

Identified intangible assets, net consisted of the following as of June 30, 2015 and December 31, 2014 (in thousands):

	June 30, 2015		December 31, 2014
In-place leases, net of accumulated amortization of $0 and $788,000 as of June 30, 2015 and December 31, 2014, respectively (with a weighted average remaining life of 0 months and 3 months as of June 30, 2015 and December 31, 2014, respectively)	$	—	$	591
Trade name and trade marks (indefinite lives)	200		200
Property management contracts, net of accumulated amortization of $6.9 million and $5.2 million as of June 30, 2015 and December 31, 2014, respectively (with a weighted average remaining life of 74.4 months and 80.4 months as of June 30, 2015 and December 31, 2014, respectively)	13,966		15,673
	$	14,166	$	16,464

As of June 30, 2015 and December 31, 2014, we had below market lease intangibles, net, of $0 and $31,000, respectively, which are classified as a liability in security deposits, prepaid rent and other liabilities in our unaudited condensed consolidated balance sheets. We amortize our net below market lease intangibles on a straight-line basis as an increase to rental income.

Amortization expense recorded on the identified intangible assets, net for the three months ended June 30, 2015 and 2014, was $858,000 and $8.7 million, respectively, and for the six months ended June 30, 2015 and 2014, was $2.3 million and $26.4 million, respectively.

XML

Investments in Unconsolidated Entities

6 Months Ended

Jun. 30, 2015

Equity Method Investments and Joint Ventures [Abstract]

Investments in Unconsolidated Entities

Investments in Unconsolidated Entities

As of June 30, 2015 and December 31, 2014, we held non-controlling interests in the following investments which are accounted for under the equity method (in thousands, except unit data):

Investment Description	Date Acquired	Number of Units	Total Investment at June 30, 2015		Total Investment at December 31, 2014		Percentage Ownership at June 30, 2015
Landmark at Waverly Place — Melbourne, FL	November 18, 2013	208	$	—	$	955	—%
The Fountains — Palm Beach Gardens, FL	December 6, 2013	542	—		3,460		—%
Timbercreek U.S. Multi-Residential (U.S.) Holding L.P. — 500,000 Class A Units	December 20, 2013	N/A	2,625		4,547		8.5%
Total investments			$	2,625	$	8,962

On November 18, 2013, we acquired an equity interest in the Landmark at Waverly Place property from affiliates of ELRH. We owned a 20% non-controlling interest and our joint venture partner owned an 80% controlling interest in Landmark at Waverly Place, LLC, the entity that owns the Landmark at Waverly Place property. We sold our 20% equity interest on June 24, 2015 for $1.5 million. The difference between the carrying value and underlying equity in the net assets at December 31, 2014 was $463,000.

On December 6, 2013, we acquired an equity interest in The Fountains property from affiliates of ELRH. We owned a 20% non-controlling interest and our joint venture partner owned an 80% controlling interest in Landmark at Garden Square, LLC, the entity that owns The Fountains property. We sold our 20% equity interest on June 24, 2015 for $5.4 million. The difference between the carrying value and underlying equity in the net assets at December 31, 2014 was $839,000.

On December 20, 2013, in conjunction with the ELRM Transaction (as defined below), we purchased 500,000 Class A Units in Timbercreek Holding from Elco Landmark Residential Holdings II, LLC, or ELRH II, an entity affiliated with Mr. Michael Salkind and Mr. Avi Israeli, two members of our board of directors, or our board, and Mr. Joseph Lubeck, our former executive chairman, for consideration in the amount of $5.0 million consisting of the issuance of 613,497 of shares of our common stock, therefore, becoming a limited partner in Timbercreek Holding. At June 30, 2015, we indirectly owned approximately 8.5% of the limited partnership interest in the Timbercreek Fund. During the three months ended June 30, 2015, two of our managed equity investment properties were sold by the Timbercreek Fund. We received approximately $1.7 million of distributions in connection with the sale of the two properties which resulted in a reduction to our investment in unconsolidated entities in our unaudited condensed consolidated balance sheet as of June 30, 2015. On March 14, 2013, we completed the acquisition of certain assets constituting the management operations of ELRH, and certain of its affiliates, or, collectively, the ELRM Parties, and acquired the management operations of the ELRM Parties, including certain property management contracts and the rights to earn property management fees and back-end participation for managing certain real estate assets acquired by the Timbercreek Fund. We refer to this acquisition as the ELRM Transaction.

XML

Summary of Significant Accounting Policies (Policies)

6 Months Ended

Jun. 30, 2015

Accounting Policies [Abstract]

Basis of Presentation

The accompanying unaudited condensed consolidated financial statements have been prepared in accordance with GAAP for interim financial information and the rules and regulations for reporting on Form 10-Q. Accordingly, they do not include all of the information required by GAAP for complete financial statements. In the opinion of management, all adjustments (consisting of normal recurring accruals) considered necessary for a fair presentation have been included. These unaudited financial statements should be read in conjunction with our audited consolidated financial statements included in our Annual Report on Form 10-K. Operating results for the three and six months ended June 30, 2015 are not necessarily indicative of the results that may be expected for the twelve month period ending December 31, 2015.

Reclassifications

Certain prior year amounts have been reclassified to conform to the current year presentation due to the addition of property lease expense into general, administrative and other expenses.

Goodwill

Goodwill resulting from business combinations is generally determined as the excess of the fair value of the consideration transferred, plus the fair value of any non-controlling interests in the acquired business, over the fair value of the net assets acquired and liabilities assumed as of the acquisition date. Goodwill is not amortized, but is tested for impairment on an annual basis or in interim periods if events or circumstances indicate potential impairment.

Income Taxes

For federal income tax purposes, we have elected to be taxed as a REIT under Sections 856 through 860 of the Code beginning with our taxable year ended December 31, 2006, and we intend to continue to be taxed as a REIT. To qualify as a REIT for federal income tax purposes, we must meet certain organizational and operational requirements, including a requirement to pay distributions to our stockholders of at least 90% of our annual taxable income, excluding net capital gains. As a REIT, we generally will not be subject to federal income tax on net income that we distribute to our stockholders. We are subject to state and local income taxes in some jurisdictions, and in certain circumstances we may also be subject to federal excise taxes on undistributed income. In addition, certain of our activities must be conducted by subsidiaries that elect to be treated as taxable REIT subsidiaries, or TRSs. TRSs are subject to both federal and state income taxes.

Our property manager is organized as a TRS and accordingly is subject to income taxation.

Recently Issued Accounting Pronouncements

In May 2014, the Financial Accounting Standards Board, or FASB, issued accounting standards update, or ASU, 2014-09, “Revenue from Contracts with Customers (Topic 606),” effective for annual reporting periods beginning after December 15, 2016, including interim periods within that reporting period. The core principle of ASU 2014-09, is that an entity should recognize revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services. Certain contracts are excluded from ASU 2014-09, including lease contracts within the scope of the FASB guidance included in Leases. We are currently evaluating to determine the potential impact, if any, that the adoption of ASU 2014-09 will have on our financial position and results of operations.

In August 2014, the FASB issued ASU 2014-15, "Presentation of Financial Statements – Going Concern (Subtopic 205-40)," effective for the annual period ending after December 15, 2016, and for annual periods and interim periods thereafter. Early application is permitted. The amendments in this update provide guidance in GAAP about management's responsibility to evaluate whether there is substantial doubt about an entity's ability to continue as a going concern and to provide related footnote disclosures. We are currently evaluating the potential impact, if any, that the adoption of ASU 2014-15 will have on our footnote disclosures.

In February 2015, the FASB issued ASU 2015-02, "Consolidation (Topic 810)," effective for fiscal years, and for interim periods within those years, beginning after December 15, 2015. The amendments in this update affect reporting entities that are required to evaluate whether they should consolidate certain legal entities. All legal entities are subject to reevaluation under the revised consolidation model. We are currently evaluating to determine the potential impact, if any, the adoption of ASU 2015-02 will have on our financial position and results of operations.

In April 2015, the FASB issued ASU 2015-03, "Interest - Imputation of Interest (Subtopic 835-30)," effective for the annual reporting periods beginning after December 15, 2015. The standard simplifies the presentation of debt issuance costs and requires that debt issuance costs related to a recognized debt liability be presented in the balance sheet as a direct deduction from the carrying amount of that debt liability, consistent with debt discounts. The new guidance will only impact financial statement presentation. The guidance is effective in the first quarter of 2016 and allows for early adoption. We do not expect the adoption of this standard to materially impact our consolidated financial statements.

XML

Fair Value of Derivatives and Financial Instruments

6 Months Ended

Jun. 30, 2015

Fair Value Disclosures [Abstract]

Fair Value of Derivatives and Financial Instruments

Fair Value of Derivatives and Financial Instruments

ASC Topic 825, Financial Instruments, requires disclosure of the fair value of financial instruments, whether or not recognized on the face of the balance sheet. Fair value is defined under ASC Topic 820, Fair Value Measurements and Disclosures.

We consider the carrying values of cash and cash equivalents, accounts receivable, other receivables due from affiliates, restricted cash, real estate and escrow deposits, accounts payable and accrued liabilities, and other payables due to affiliates to approximate fair value for these financial instruments because of the short period of time between origination of the instruments and their expected realization.

Interest Rate Caps and Interest Rate Swaps

We manage our interest rate risk through the use of derivative financial instruments. We do not enter into derivative transactions for trading or other speculative purposes. The interest rate derivatives that we primarily use are interest rate caps and interest rate swaps. We enter into these interest rate derivative transactions to reduce our exposure to fluctuations in interest rates on variable rate mortgage loans. We assess the effectiveness of qualifying cash flow hedges both at inception and on an on-going basis. The fair values of the hedging derivatives and non-designated derivatives that are in an asset position are recorded in other assets, net on the accompanying unaudited condensed consolidated balance sheets. The fair value of derivatives that are in a liability position are included in security deposits, prepaid rent and other liabilities on the accompanying unaudited condensed consolidated balance sheets.

As of June 30, 2015, we had entered into 11 interest rate cap agreements. An interest rate cap involves the receipt of variable-rate amounts from a counterparty if interest rates rise above the strike rate on the contract in exchange for an upfront premium. The fair value of our rate cap agreement is determined using the market standard methodology of discounting the future expected cash receipts that would occur if the variable interest rate rises above the strike rate of the cap and is a Level 2 fair value calculation. These derivatives are not designated by us to be a hedge instrument, and the change in fair value is recorded to interest expense in the unaudited condensed consolidated statements of comprehensive operations. For the three months ended June 30, 2015 and 2014, the change in fair value resulted in an increase to interest expense of $150,000 and $208,000, respectively, and for the six months ended June 30, 2015 and 2014, the change in fair value resulted in an increase to interest expense of $199,000 and $305,000, respectively.

As of June 30, 2015, we had entered into three interest rate swap agreements pursuant to which we have agreed to pay a fixed rate of interest in exchange for a floating rate of interest at a future date and have designated two of these as hedging derivatives and one as a non-designated hedge. The fair value of our swap agreements is determined using the market standard methodology of discounting the future expected cash receipts that would occur if variable interest rate rises above or below the strike rate of the future floating rate and is a Level 2 fair value calculation.

For the two interest rate swaps that we have determined qualify as effective cash flow hedges, we have recorded the effective portion of cumulative changes in the fair value of the hedging derivatives in accumulated other comprehensive operations in the unaudited condensed consolidated statements of equity. Amounts recorded in accumulated other comprehensive operations will be reclassified into earnings in the periods in which earnings are affected by the hedged cash flow. To adjust the hedging derivatives in qualifying cash flow hedges to their fair value and recognize the impact of hedge accounting, we recorded $379,000 and $(408,000) in other comprehensive loss for the three months ended June 30, 2015 and 2014, respectively, and $23,000 and $(686,000) for the six months ended June 30, 2015 and 2014, respectively. The one interest rate swap is not intended by us to be a hedge instrument and the change in fair value is recorded to interest expense in the unaudited condensed consolidated statements of comprehensive operations. For the three months ended June 30, 2015 and 2014, the change in fair value was a decrease to interest expense of $152,000 and $370,000, respectively, and for the six months ended June 30, 2015 and 2014, we decreased interest expense by $174,000 and $370,000, respectively.

The following table summarizes our derivative arrangements and the consolidated hedging derivatives at June 30, 2015 and December 31, 2014, (in thousands, except interest rates):

	June 30, 2015									December 31, 2014
	Non- designated Hedges						Cash Flow Hedges			Non- designated Hedges						Cash Flow Hedges
	Interest Rate Caps			Interest Rate Swaps			Interest Rate Swaps			Interest Rate Caps			Interest Rate Swaps			Interest Rate Swaps
Notional balance	$	222,577		$	58,815		$	32,100		$	77,585		$	58,815		$	32,100
Weighted average interest rate(1)	2.28		%	1.54		%	2.16		%	2.69		%	1.54		%	2.18		%
Weighted average capped interest rate	4.38		%	N/A			N/A			4.13		%	N/A			N/A
Earliest maturity date	Jul-17			Sep-16			Jul-20			Jul-17			Sep-16			Jul-20
Latest maturity date	May-25			Sep-16			Aug-20			Jul-18			Sep-16			Aug-20
Estimated fair value, asset/(liability)	$	181		$	(938	)	$	(1,151	)	$	94		$	(1,112	)	$	(1,175	)

(1) For interest rate caps, this represents the weighted average interest rate on the debt.

Financial Instruments Measured/Disclosed at Fair Value on a Recurring Basis

The table below presents our liabilities measured/disclosed at fair value on a recurring basis as of June 30, 2015, aggregated by the level in the fair value hierarchy within which those measurements fall (in thousands):

	Quoted Prices in Active Markets for Identical Assets (Level 1)		Significant Other Observable Inputs (Level 2)		Significant Unobservable Inputs (Level 3)		Total Fair Value Estimate at June 30, 2015		Carrying Value at June 30, 2015
Liabilities
Mortgage loan payables, net(1)	$	—	$	992,118	$	—	$	992,118	$	983,097
Unsecured notes payable to affiliates(2)	—		—		616		616		616
Secured Credit Facility(1)	—		157,680		—		157,680		157,664
Line of credit(1)	—		9,916		—		9,916		9,902
Warrants(3)	—		—		71		71		71
Series E preferred stock derivative(4)	—		—		40		40		40
Total liabilities at fair value	$	—	$	1,159,714	$	727	$	1,160,441	$	1,151,390

(1) The fair value is estimated using borrowing rates available to us for debt instruments with similar terms and maturities.

(2) The fair value is not determinable due to the related party nature of the unsecured notes payable to affiliates.

(3) The fair value of the warrants is estimated using the Monte-Carlo Simulation.

(4) The fair value of the Series E Preferred Stock derivative, which relates to the mandatory redemption of 50% of the Series E Preferred Stock outstanding as of the date of a triggering event as described in the Series E Preferred Stock agreements for a premium, is determined using a modeling technique based on significant unobservable inputs calculated using a probability-weighted approach. Significant inputs include the expected timing of a triggering event, the expected timing of additional issuances of Series E Preferred Stock, and the discount rate.

The table below presents our liabilities measured/disclosed at fair value on a recurring basis as of December 31, 2014, aggregated by the level in the fair value hierarchy within which those measurements fall (in thousands):

	Quoted Prices in Active Markets for Identical Assets (Level 1)		Significant Other Observable Inputs (Level 2)		Significant Unobservable Inputs (Level 3)		Total Fair Value Estimate at December 31, 2014		Carrying Value at December 31, 2014
Liabilities
Mortgage loan payables, net(1)	$	—	$	1,061,988	$	—	$	1,061,988	$	1,021,683
Unsecured notes payable to affiliates(2)	—		—		6,116		6,116		6,116
Secured Credit Facility(1)	—		159,207		—		159,207		159,176
Line of credit(1)	—		3,903		—		3,903		3,902
Acquisition contingent consideration-Andros Isles(3)	—		—		2,900		2,900		2,900
Warrants(4)	—		—		663		663		663
Series E preferred stock derivative(5)	—		—		1,400		1,400		1,400
Total liabilities at fair value	$	—	$	1,225,098	$	11,079	$	1,236,177	$	1,195,840

(1) The fair value is estimated using borrowing rates available to us for debt instruments with similar terms and maturities.

(2) The fair value is not determinable due to the related party nature of the unsecured notes payable to affiliates, other than the Legacy Unsecured Note. The fair value of the Legacy Unsecured Note is based on a benchmark index from the limited partnership unit distributions dividend rate; therefore, we consider the fair value of the Legacy Unsecured Note to be equal to the carrying value.

(3) The fair value is based on management’s inputs and assumptions relating primarily to certain net operating income over a four-year period for Landmark at Andros Isles.

(4) The fair value of the warrants is estimated using the Monte-Carlo Simulation.

(5) The fair value of the Series E Preferred Stock derivative, which relates to the mandatory redemption of 50% of the Series E Preferred Stock outstanding as of the date of a triggering event as described in the Series E Preferred Stock agreements for a premium, is determined using a modeling technique based on significant unobservable inputs calculated using a probability-weighted approach. Significant inputs include the expected timing of a triggering event, the expected timing of additional issuances of Series E Preferred Stock, and the discount rate.

The table below provides a reconciliation of the fair values of acquisition contingent consideration, warrant liability, and Series E Preferred Stock derivative measured on a recurring basis for which the company has designated as Level 3 (in thousands):

	Acquisition Consideration Contingencies			Warrants			Series E Preferred Stock Derivative			Total
Balance at December 31, 2014	$	2,900		$	663		$	1,400		$	4,963
Additions	—			—			—			—
Change due to liability realized	—			—			—			—
Settlement of financial instruments	(3,900		)	—			—			(3,900		)
Changes in fair value(1)	1,340			(592		)	(1,360		)	(612		)
Balance at June 30, 2015	$	340		$	71		$	40		$	451

(1) Reflected in change in fair value of preferred stock derivatives/warrants and acquisition contingent consideration on the unaudited condensed consolidated statements of comprehensive operations for the six months ended June 30, 2015.

There were no transfers between Level 1, Level 2 and Level 3 of the fair value hierarchy during the six months ended June 30, 2015.

XML

Commitments and Contingencies

6 Months Ended

Jun. 30, 2015

Commitments and Contingencies Disclosure [Abstract]

Commitments and Contingencies

Commitments and Contingencies

Litigation

The company and certain of its affiliates were named as defendants in a fifth amended complaint filed on August 6, 2015 in the Superior Court of Orange County, California, styled Paul D. Bernstein et al. v. NNN Realty Investors, LLC et al., alleging that the company, our operating partnership, ROC REIT Advisors, LLC, or our former advisor, Mr. Olander, our CEO, president and interim CAO, and Mr. Remppies, our COO, participated in fraudulent transfers of assets from an affiliate of Grubb & Ellis Company, thereby preventing such affiliate from satisfying contractual obligations to certain trusts in which plaintiffs invested.  The plaintiffs seek damages and injunctive relief setting aside these alleged transfers.  The company believes that the plaintiffs' claims are without merit and intends to defend the matter vigorously. We have not accrued any amount for the possible outcome of this litigation because management does not believe that a material loss is probable or estimable at this time.

In addition to the foregoing, we are subject to various legal proceedings and claims arising in the ordinary course of business. We cannot determine the ultimate liability with respect to such legal proceedings and claims at this time. We believe that such liability, to the extent not provided for through insurance or otherwise, will not have a material adverse effect on our financial condition, results of operations or cash flows.

Environmental Matters

It is our policy not to purchase any property unless and until we obtain an environmental assessment, which consists of, at a minimum, a Phase I review, and generally are satisfied with the environmental condition of the property, as determined by our management. While there can be no assurance that a material environmental liability does not exist at our properties, we are not currently aware of any environmental liability with respect to our properties that would have a material effect on our consolidated financial position, results of operations or cash flows. Further, we are not aware of any material environmental liability or any unasserted claim or assessment with respect to an environmental liability that we believe would require additional disclosure or the recording of a loss contingency.

Acquisition Contingent Consideration

ELRM Transaction

We incurred certain contingent consideration in connection with the ELRM Transaction during the first quarter of 2013. In consideration for the contribution to our operating partnership of ELRH’s economic rights to earn property management fees for managing certain real estate assets of the Timbercreek Fund, our operating partnership agreed to issue up to $10.0 million in restricted OP units to ELRH. Additionally, ELRH and certain of its affiliates had the opportunity to earn additional consideration in the form of restricted OP units and a promissory note through a contingent consideration arrangement, which was based on two events: (i) projected fees that we would earn in connection with new property management agreements for properties that may be acquired by ELRH and certain of its affiliates and (ii) funds raised at certain target dates to acquire properties in the Timbercreek Fund. As of December 31, 2014, all potential earnout opportunities available to the ELRM Parties or otherwise pursuant to the ELRM Transaction have been satisfied.

Our contingent consideration liability could change based on achieving the contingencies and the quarterly fair valuation. As of June 30, 2015 and December 31, 2014, we determined that there was no fair value of the acquisition contingent consideration. There was a decrease in the fair value of the contingent consideration of $1.3 million and $3.8 million for the three and six months ended June 30, 2014, which is recorded in change in fair value of preferred stock derivatives/warrants and acquisition contingent consideration in our unaudited condensed consolidated statements of comprehensive operations. See Note 13, Fair Value of Derivatives and Financial Instruments, for further discussion of our fair valuation of assets and liabilities on a recurring basis.

Landmark at Andros Isles

On June 4, 2014, we completed the acquisition of Landmark at Andros Isles, which included acquisition contingent consideration with an initial estimated fair value of $2.7 million. The acquisition contingent consideration was based on a calculation of future net operating income (which included the payment of principal and interest on the mortgage loan payable as defined in the definitive agreements) over the four-year period subsequent to the acquisition, with a total payout not to exceed $4.0 million. There was no change in fair value for the three and six months ended June 30, 2014.

As of December 31, 2014, the estimated fair value of the acquisition contingent consideration was $2.9 million. During the first quarter of 2015 we recorded an increase in the fair value of $100,000 and on May 5, 2015, we settled the acquisition contingent consideration that was due in connection with the Landmark at Andros Isles acquisition for aggregate consideration of $3.9 million, of which $3.5 million was paid in cash and $400,000 was paid by issuing shares of our common stock at a per share value of $8.15. The remaining adjustment in the fair value of the acquisition contingent consideration of $900,000 was recorded in the second quarter of 2015. As of June 30, 2015, there is no remaining acquisition contingent consideration opportunity related to this acquisition. The change in fair value was recorded to the change in fair value of preferred stock derivatives/warrants and acquisition contingent consideration on our unaudited condensed consolidated statements of comprehensive operations. See Note 13, Fair Value of Derivatives and Financial Instruments, for further discussion of our fair valuation on a recurring basis.

See Note 10, Related Party Transactions, and Note 16, Subsequent Events, for further discussion regarding the acquisition contingent consideration.

Support Payment Agreement

On December 20, 2013, we issued to ELRH II 1,226,994 shares of common stock in connection with (i) our acquisition of the Class A Units in Timbercreek Holding for $5.0 million and (ii) the initial pay down of $5.0 million of the ELRM Note.  In order for ELRH II to ensure it would receive equivalent value to the cash it would have received under the ELRM Note and for the acquisition of the Class A Units, the Company entered into a support payment agreement with ELRH II, which agreement contains a price support mechanism. When the shares are no longer restricted, ELRH II is obligated, for a period of ten business days, to use commercially reasonable efforts to sell the shares at a price above $8.15 per share. In the event that ELRH II is not successful in selling the shares, ELRH II may give notice whereupon we have the option to either (i) issue additional shares of our common stock with a value that is equal to the difference between $8.15 per share multiplied by the 1,226,994 shares and the actual gross selling price received by ELRH II upon the sale of the shares or (ii) repurchase the shares for $8.15 per share in cash. If ELRH II fails to dispose of the shares as described above, our obligation to make the support payment will terminate. In the event a public offering and a listing of our capital stock, or an IPO, does not take place before March 14, 2018, we may call or ELRH II may put the shares to us and we would be obligated to repurchase the shares for $8.15 per share in cash. The support payment obligation was insignificant as of June 30, 2015 and December 31, 2014.

XML

Business Combinations - Schedule of Assets Acquired and Liabilities Assumed (2014 Property Acquisitions) (Details) - USD ($) $ in Thousands	6 Months Ended
	Jun. 30, 2015	Jun. 30, 2014
Business Acquisition [Line Items]
Net cash consideration	$ 0	$ 92,791
2014 Property Acquisitions
Business Acquisition [Line Items]
Land		56,382
Land improvements		3,910
Building and improvements		292,242
Furniture, fixtures and equipment		6,100
In-place leases		11,081
(Above)/below market leases		(1,182)
Fair market value of assumed debt		(181,118)
Acquisition contingent consideration		(2,700)
Other assets/liabilities, net		(620)
Total		184,095
Equity/limited partnership unit consideration		(91,304)
Net cash consideration		$ 92,791

XML

Debt

6 Months Ended

Jun. 30, 2015

Debt Disclosure [Abstract]

Debt

Debt

The following is a summary of our secured and unsecured debt, net of premium at June 30, 2015 and

December 31, 2014 (in thousands):

	June 30, 2015		December 31, 2014
Mortgage loan payables — fixed	$	610,307	$	755,576
Mortgage loan payables — variable	368,205		257,932
Total secured fixed and variable rate debt	978,512		1,013,508
Premium, net	4,585		8,175
Total mortgage loan payables, net	983,097		1,021,683
Secured credit facility	157,664		159,176
Line of credit	9,902		3,902
Total secured fixed and variable rate debt, net	$	1,150,663	$	1,184,761
Unsecured notes payable to affiliates	$	616	$	6,116

Scheduled payments and maturities of secured and unsecured debt at June 30, 2015 were as follows (in thousands):

Year	Secured notes payments(1)		Secured notes maturities		Unsecured notes maturities
2015(2)	$	7,222	$	45,502	$	—
2016	10,698		399,944		—
2017	10,849		99,726		—
2018	10,860		72,158		616
2019	9,533		73,278		—
Thereafter	26,328		379,980		—
	$	75,490	$	1,070,588	$	616

(1) Secured note payments are comprised of the normal principal payments for mortgage loan payables and the secured credit facility.

(2) Included is maturing debt in the third and fourth quarters of 2015 of $9.1 million, and $36.5 million, respectively, of which $30.0 million has been refinanced subsequent to June 30, 2015 . We plan to investigate opportunities to extend, refinance or raise funds to repay each of these instruments prior to their respective maturities.

Mortgage Loan Payables, Net

Mortgage loan payables were $983.1 million ($978.5 million, excluding premium) and $1.02 billion ($1.01 billion, excluding premium) as of June 30, 2015 and December 31, 2014, respectively. As of June 30, 2015, we had 45 fixed rate and 17 variable rate mortgage loans with effective interest rates ranging from 1.78% to 6.58% per annum and a weighted average effective interest rate of 4.14% per annum. As of June 30, 2015, we had $614.9 million ($610.3 million, excluding premium) of fixed rate debt, or 62.5% of mortgage loan payables, at a weighted average interest rate of 5.22% per annum and $368.2 million of variable rate debt, or 37.5% of mortgage loan payables, at a weighted average effective interest rate of 2.34% per annum. As of December 31, 2014, we had 54 fixed rate and 12 variable rate mortgage loans with effective interest rates ranging from 1.76% to 6.58% per annum, and a weighted average effective interest rate of 4.53% per annum. As of December 31, 2014, we had $763.8 million ($755.6 million, excluding premium) of fixed rate debt, or 74.8% of mortgage loan payables, at a weighted average interest rate of 5.22% per annum and $257.9 million of variable rate debt, or 25.2% of mortgage loan payables, at a weighted average effective interest rate of 2.52% per annum.

In the second quarter of 2015, we refinanced seven separate mortgage loans. The aggregate balance of the new mortgage loan payables is $145.0 million. The new mortgage loan payables range from 7-year to 10-year terms, and each accrues interest at a floating rate equal to one-month LIBOR plus a margin ranging from 1.72% to 2.52%. We purchased interest rate caps for each of these floating rate loans. We used the remaining net proceeds from the refinancings primarily to redeem a portion of our Series D Preferred Stock and our Series E Preferred Stock and to pay a portion of the unsecured notes payable to affiliates, as discussed below. Of the $4.6 million of loss on debt and preferred stock extinguishment, $2.3 million relates to a yield maintenance prepayment penalty for the repayment of the mortgage debt paid and the write-off of the unamortized portion of deferred financing costs and above/below market debt for certain of the refinancings.

We are required by the terms of certain loan documents to meet certain financial covenants, including leverage and liquidity tests, and comply with certain financial reporting requirements. We are in compliance and expect to remain in compliance with all covenants for the next 12 months.

Most of the mortgage loan payables may be prepaid in whole but not in part, subject to applicable prepayment premiums and the terms of certain tax protection agreements to which we are a party. As of June 30, 2015, 24 of our mortgage loan payables had monthly interest-only payments, while 38 of our mortgage loan payables as of June 30, 2015 had monthly principal and interest payments.

Secured Credit Facility

The secured facility with Bank of America, N.A. and certain other lenders, or the Secured Credit Facility, is in the aggregate maximum principal amount of $180.0 million and the amount available is based on the lesser of the following: (i) the aggregate commitments of all lenders and (ii) a percentage of the appraised value for all properties. As of June 30, 2015, we had $157.7 million outstanding under the Secured Credit Facility and 13 of our properties were pledged as collateral. Although $14.1 million is currently available under the Secured Credit Facility, based on a prior draw up to $165.9 million during the year ended December 31, 2014, and subject to compliance with applicable collateral requirements, we currently do not expect to borrow any additional amounts prior to its maturity on January 4, 2016.

The Secured Credit Facility was originally scheduled to mature on March 7, 2015. On March 6, 2015, we and the lenders under the Secured Credit Facility entered into an amendment to extend the maturity date of the Secured Credit Facility to March 31, 2015. On March 24, 2015, the Secured Credit Facility was further amended to, among other things: (i) extend the maturity date to January 4, 2016; (ii) amend certain covenants including the consolidated funded indebtedness to total asset value ratio and the consolidated fixed charge coverage ratio; and (iii) waive existing events of default, including the failure to comply with the consolidated funded indebtedness to total asset value ratio for the quarters ended September 30, 2014 and December 31, 2014. As amended, the Secured Credit Facility includes certain financial covenants, including (i) a consolidated leverage ratio which requires that consolidated funded indebtedness may not exceed, as of the end of any quarter, 75% of total asset value and (ii) a consolidated fixed charge coverage ratio, which, as of the end of any quarter shall not be less than 1.05:1.00. As of June 30, 2015, we were in compliance with all such requirements. We expect to remain in compliance with all covenants through the maturity date.

Pursuant to the terms of the credit agreement governing the terms of the Secured Credit Facility, we and certain of our indirect subsidiaries guaranteed all of the obligations of our operating partnership and each other guarantor under the credit agreement and the related loan documents. From time to time, the operating partnership may cause additional subsidiaries to become guarantors under the credit agreement.

All borrowings under the Secured Credit Facility bear interest at an annual rate equal to, at our option, (i) the highest of (A) the federal funds rate, plus one-half of 1% and a margin that fluctuates based on our debt yield, (B) the rate of interest as publicly announced from time to time by Bank of America, N.A. as its prime rate, plus a margin that fluctuates based on our debt yield or (C) the Eurodollar Rate for a one-month interest period plus 1% and a margin that fluctuates based upon our debt yield or (ii) the Eurodollar Rate (as defined in the credit agreement) plus a margin that fluctuates based upon our debt yield. As of June 30, 2015, our annual interest rate was 3.44% on principal outstanding of $157.7 million, which represents the Eurodollar Rate, based on a one-month interest period plus a margin of 3.25%.

Line of Credit

On January 22, 2014, we entered into an agreement with Bank Hapoalim, as lender, for a revolving line of credit, or our revolving line of credit, in the aggregate principal amount of up to $10.0 million to be used for our working capital and general corporate purposes. Our revolving line of credit, which was originally scheduled to mature on January 22, 2015, was extended until March 6, 2015 and further extended until March 31, 2015. On March 24, 2015, the revolving line of credit was further amended to extend the maturity date to January 4, 2016 and amend certain covenants. As amended, the revolving line of credit includes certain financial covenants, including (i) a consolidated leverage ratio which requires that consolidated funded indebtedness may not exceed, as of the end of any quarter, 75% of total asset value, (ii) a consolidated fixed charge coverage ratio, which as of the end of any quarter shall not be less than 1.05:1.00 and (iii) a funds from operations, or FFO, covenant which requires us to achieve FFO of at least $1.00 in each fiscal year. We are in compliance and expect to continue to remain in compliance with all covenants through the maturity date. We have pledged $1.5 million in cash and equity interest in certain of our subsidiaries as collateral, which is recorded in restricted cash on the condensed consolidated balance sheet. As of June 30, 2015, we had $9.9 million outstanding under our revolving line of credit with $100,000 available to be drawn. Our revolving line of credit bears an annual interest rate equal to LIBOR plus a 3.25% margin. As of June 30, 2015, our annual interest rate was 3.44%.

Unsecured Notes Payable to Affiliates

On March 14, 2013, as part of the consideration for the ELRM Transaction, we entered into an unsecured note payable to ELRH II in the principal amount of $10.0 million, or the ELRM Note. On December 20, 2013, we repaid $5.0 million of the outstanding principal amount on the ELRM Note by issuing to ELRH II 613,497 shares of restricted common stock. Between May 2013 and October 2014, as part of the earnout consideration in connection with the ELRM Transaction, we also issued to ELRH II unsecured promissory notes in the aggregate principal amount of $616,000. Proceeds from the sale of the Landmark at Magnolia Glen property were used to repay $5.0 million on the notes, leaving a balance at June 30, 2015 of 616,000. The unsecured notes payable to affiliates matures on the earliest of the fifth anniversary from the applicable date of issuance or the date of our company’s initial public offering on a national securities exchange. Simple interest is payable monthly or can be accrued until maturity at an annual rate of 3.00% at our option.

In connection with our acquisition of the Landmark at Magnolia Glen property on October 19, 2012, we issued an unsecured note, or the Legacy Unsecured Note, payable in the amount of $500,000 to Legacy Galleria, LLC, or Legacy. As of December 31, 2014, the outstanding principal amount under the Legacy Unsecured Note was 500,000. Proceeds from the sale of the Landmark at Magnolia Glen property on May 28, 2015, were used to repay the remaining Legacy Unsecured Note in full. Interest was payable monthly at an annual rate based on a benchmark index from the OP unit distributions dividend rate or 3.68%. While we remain joint venture partners with an affiliate of Legacy in the Legacy at Stafford Landing property, as a result of our repayment in full of the Legacy Unsecured Note, we no longer deem Legacy to be a related party.

Deferred Financing Cost, Net

As of June 30, 2015 and December 31, 2014, we had $9.7 million and $10.7 million, respectively, in deferred financing costs, net of accumulated amortization of $11.7 million and $10.4 million, respectively. Deferred financing costs, net, are included in other assets, net, on our unaudited condensed consolidated balance sheets as of June 30, 2015 and December 31, 2014.

Amortization expense recorded on the deferred financing costs for the three months ended June 30, 2015 and 2014 was $1.3 million and $1.5 million, respectively, and for the six months ended June 30, 2015 and 2014 was $2.8 million and $3.4 million, respectively.

XML

Preferred Stock and Warrants to Purchase Common Stock

6 Months Ended

Jun. 30, 2015

Equity [Abstract]

Preferred Stock and Warrants to Purchase Common Stock

Preferred Stock and Warrants to Purchase Common Stock

Series D Preferred Stock

As of June 30, 2015 and December 31, 2014, we had outstanding an aggregate of 17,446,385 shares and 20,976,300 shares, respectively, of our Series D Preferred Stock, to iStar Apartment Holdings LLC, or iStar, and BREDS II Q Landmark LLC, or BREDS, issued at $10.00 per share, for an aggregate amount of $174.5 million and $209.8 million, respectively. During the six months ended June 30, 2015, we redeemed 3,529,915 shares of the Series D Preferred Stock and paid all accrued interest related to those shares to iStar and BREDS, using net proceeds from property dispositions and mortgage refinancings. In connection with these redemptions, we recorded $547,000 for the prepayment premiums paid and the write-off of unamortized deferred financing costs which is recorded in loss on debt and preferred stock extinguishment in our unaudited condensed consolidated statements of comprehensive operations.

Holders of the Series D Preferred Stock are entitled to cumulative cash dividends of 14.47% per annum, compounded monthly. A portion of the cumulative cash dividend, or the Series D Current Dividend, is payable in cash on the 15^th day of each month while the remaining amount is accrued and must be paid prior to the redemption of the Series D Preferred Stock. On March 1, 2015, the Series D Current Dividend increased from 8.75% to 11% per annum compounded monthly. We may, however, elect to pay up to the full amount of accrued dividends on each dividend payment date. Our failure to pay in full, in cash, any Series D Current Dividend on any applicable payment date will constitute an event of default, which could result in the dividend rate being increased to 19.97% per annum, of which 11% per annum compounded monthly will be due as the Series D Current Dividend on the 15^th of each month. Series D Preferred Stock dividends are recorded as preferred dividends classified as interest expense in our unaudited condensed consolidated statements of comprehensive operations. For the three months ended June 30, 2015 and 2014, we incurred $7.7 million and $7.9 million, respectively, and for the six months ended June 30, 2015 and 2014, we incurred $15.8 million and $15.6 million, respectively, of preferred dividends classified as interest expense related to the Series D Preferred Stock.

We are required to redeem all outstanding shares of the Series D Preferred Stock on June 28, 2016, subject to additional one-year extensions upon satisfaction of certain conditions, for a cash payment to the holders of the Series D Preferred Stock in an amount per share equal to $10.00 plus any accrued and unpaid dividends due under the governing documents. Based on the requirement of redemption for cash, the Series D Preferred Stock is classified as a liability in our unaudited condensed consolidated balance sheets as of June 30, 2015 and December 31, 2014. Failure to redeem the Series D Preferred Stock by any mandatory redemption date (as extended) will trigger increases in dividends due under the governing documents. If an event of default occurs on our mortgage loan payables, the Secured Credit Facility or other indebtedness and is continuing after an applicable cure period, there will then be an event of default on the Series D Preferred Stock.

In addition, in the event of a triggering event as defined in the Series D Preferred Stock agreements, including a public offering of the company’s common stock, we are obligated to redeem not less than 50% of the shares of the Series D Preferred Stock then outstanding, to the extent sufficient proceeds are raised. This redemption feature met the requirements to be accounted for separately as a derivative financial instrument. We measured the fair value of this derivative at the issuance date and recorded a liability for approximately $13.5 million with a corresponding discount recorded to the value of the Series D Preferred Stock. The Series D Preferred Stock discount is accreted to its face value through the redemption date as interest expense. The Series D Preferred Stock and the derivative liability are presented together in the unaudited condensed consolidated balance sheets as Series D cumulative non-convertible redeemable preferred stock in the amount of $169.4 million and $202.4 million as of June 30, 2015 and December 31, 2014, respectively. Interest expense recorded for the accretion of the Series D Preferred Stock discount for the three months ended June 30, 2015 and 2014 was $1.2 million and $1.0 million, respectively, and for the six months ended June 30, 2015 and 2014 was $2.3 million and $2.0 million, respectively.

The derivative was recorded at fair value for each reporting period, with changes in fair value being recorded through change in fair value of preferred stock derivatives/warrants and acquisition contingent consideration in our unaudited condensed consolidated statements of comprehensive operations. For the three and six months ended June 30, 2014, we recorded a decrease in the fair value of the derivative of $5.7 million and $4.8 million, respectively. As of December 31, 2014, this derivative had no fair value. As of February 28, 2015, the derivative expired. The Series D Preferred Stock is presented in the unaudited condensed consolidated balance sheets as Series D cumulative non-convertible redeemable preferred stock in the amount of $169.4 million and $202.4 million as of June 30, 2015 and December 31, 2014, respectively. See Note 13, Fair Value of Derivatives and Financial Instruments, for further discussion of our fair valuation on a recurring basis.

Series E Preferred Stock

As of June 30, 2015 and December 31, 2014, we had outstanding an aggregate of 6,154,722 shares and 7,400,000 shares, respectively, of our Series E Preferred Stock, to iStar and BREDS, issued at $10.00 per share, for an aggregate of $61.5 million and $74.0 million, respectively. The proceeds from the sale of the Series E Preferred Stock were used primarily to acquire and renovate additional properties. During the six months ended June 30, 2014, we redeemed 1,245,278 shares of the Series E Preferred Stock and paid all accrued interest related to those shares to iStar and BREDS, using net proceeds from property dispositions and mortgage refinancings. In connection with these redemptions, we recorded $858,000 for the prepayment premiums paid and the write-off of unamortized deferred financing costs which is recorded in loss on debt and preferred stock extinguishment in our unaudited condensed consolidated statements of comprehensive operations.

Holders of our Series E Preferred Stock are entitled to cumulative cash dividends of 14.47% per annum, compounded monthly. A portion of the cumulative cash dividend equal to 9.25% per annum compounded monthly, or the Series E Current Dividend, is payable in cash on the 15^th day of each month while the remaining amount is accrued and must be paid prior to the redemption of the Series E Preferred Stock. On October 1, 2015, the Series E Current Dividend will increase from 9.25% to 11.25% per annum compounded monthly. We may, however, elect to pay up to the full amount of accrued dividends on each dividend payment date. Our failure to pay in full, in cash, any Series E Current Dividend on any applicable payment date will constitute an event of default, which could result in the dividend rate being increased to 19.97% per annum, of which 11% per annum compounded monthly will be due as the Series E Current Dividend on the 15^th of each month. Series E Preferred Stock dividends are recorded as preferred dividends classified as interest expense in our unaudited condensed consolidated statements of comprehensive operations. For the three months ended June 30, 2015 and 2014, we incurred $2.8 million and 2.6 million, respectively, and for the six months ended June 30, 2015 and 2014, we incurred $5.5 million and $4.9 million, respectively, of preferred dividends classified as interest expense related to the Series E Preferred Stock.

We are required to redeem all outstanding shares of Series E Preferred Stock on June 28, 2016, subject to additional one-year extensions upon satisfaction of certain conditions, for a cash payment to the holders of the Series E Preferred Stock in an amount per share equal to $10.00 plus any accrued and unpaid dividends due pursuant to the Series E Preferred Stock governing documents. Based on the requirement of redemption for cash, the Series E Preferred Stock is classified as a liability in our unaudited condensed consolidated balance sheets as of June 30, 2015 and December 31, 2014. Failure to redeem the Series E Preferred Stock by any mandatory redemption date (as extended) will trigger increases in dividends due under the Series E Preferred Stock governing documents. If an event of default occurs on our mortgage loan payables, the Secured Credit Facility or other indebtedness and is continuing after an applicable cure period, there will then be an event of default on the Series E Preferred Stock.

In addition, in the event of a triggering event as described in the Series E Preferred Stock agreements, including a public offering of the company’s common stock, we are obligated to redeem not less than 50% of the shares of the Series E Preferred Stock then outstanding, to the extent sufficient proceeds are raised, at a certain premium. This redemption feature meets the requirements to be accounted for separately as a derivative financial instrument. We measured the fair value of this derivative at the issuance date and recorded a liability for approximately $6.0 million with a corresponding discount recorded to the value of the Series E Preferred Stock. The Series E Preferred Stock discount is accreted to its face value through the redemption date as interest expense. Interest expense recorded for the accretion of the Series E Preferred Stock discount for the three months ended June 30, 2015 and 2014 was $613,000 and $535,000, respectively, and for the six months ended June 30, 2015 and 2014 was $1.2 million and $1.1 million, respectively.

The derivative is recorded at fair value for each reporting period, with changes in fair value being recorded through change in fair value of preferred stock derivatives/warrants and acquisition contingent consideration in our unaudited condensed consolidated statements of comprehensive operations. As of June 30, 2015 and December 31, 2014, the fair value of this derivative was $40,000 and $1.4 million, respectively, and the change in fair value for the three months ended June 30, 2015 and 2014 was $860,000 and $2.0 million, respectively. For the six months ended June 30, 2015 and 2014, the change in the fair value was $1.4 million for each period. The Series E Preferred Stock, the derivative liability and the fair value of the derivative are presented together in our unaudited condensed consolidated balance sheets as Series E cumulative non-convertible redeemable preferred stock with derivative in the amount of $59.0 million and $71.6 million, respectively, as of June 30, 2015 and December 31, 2014. See Note 13, Fair Value of Derivatives and Financial Instruments, for further discussion of our fair valuation on a recurring basis.

Summary of Rights of Series D Preferred and Series E Preferred Stock

The Series D Preferred Stock and the Series E Preferred Stock rank senior to our common stock with respect to, among other things, distribution rights, redemption rights and rights upon voluntary or involuntary liquidation, dissolution or winding up of our company. In addition to other preferential rights, upon voluntary or involuntary liquidation, dissolution or winding up of our company, each holder of Series D Preferred Stock and Series E Preferred Stock is entitled to receive liquidating distributions in cash of certain expenses in an amount equal to $10.00 per share plus any accrued and unpaid dividends due under the agreement, before any distribution or payment is made to the holders of our company’s common stock.  Also, pursuant to the protective provisions of the governing documents designating the Series D Preferred Stock, or the Series D Preferred Stock agreements, and Series E Preferred Stock, or the Series E Preferred Stock agreements, we may not, without the prior written consent of iStar and BREDS, take certain corporate actions, including, but not limited to, amending our charter or bylaws or entering into material contracts. In addition, under the terms of the Series D Preferred Stock agreements and Series E Preferred Stock agreements, we are required to use any net proceeds from the sale of our properties or loan refinancings to redeem a portion of the Series D Preferred Stock and Series E Preferred Stock.

Holders of the shares of our Series D Preferred Stock and our Series E Preferred Stock vote together as a single class for the election of the iStar director and the BREDS director. In addition, subject to certain limitations, holders of the shares of our Series D Preferred Stock and Series E Preferred Stock will vote together as a single class with the holders of our company’s common stock on any matter presented to the common stockholders for their action or consideration at any meeting of stockholders or, to the extent permitted, by written consent in lieu of a meeting.  Subject to certain limitations, each holder of outstanding shares of our Series D Preferred Stock and Series E Preferred Stock shall be entitled to cast the number of votes equal to the quotient, rounded down to the nearest whole number of votes, obtained by dividing (A) the aggregate liquidation preference of the shares of Preferred Stock held by such holder as of the record date for determining stockholders entitled to vote on such matter by (B) the book value per share (each as defined in our charter).  Effectively,  the holders of the shares of our Series D Preferred Stock and our Series E Preferred Stock could account for a quorum at any meeting of our company’s shareholders and, to the extent such holders, voted their respective shares in the same manner, such holders could effectively control the outcome of any matter submitted to the shareholders for approval.

Warrants to Purchase Common Stock

In connection with prior issuances of the Series A Preferred Stock and the Series B Preferred Stock, which were redeemed on June 28, 2013, we issued warrants to purchase an aggregate of $60.0 million in shares of our common stock at an exercise price per share of common stock equal to: (i) $9.00 if the warrants are being exercised in connection with a “change of control” (as such term is defined in the form of warrant); or (ii) the greater of $9.00 and 80% of the public offering price of our common stock in our first underwritten public offering, in conjunction with which our common stock is listed for trading on the New York Stock Exchange if the warrants are being exercised during the 60-day period following such underwritten public offering. The warrants remained outstanding subsequent to the redemption of the Series A Preferred Stock and the Series B Preferred Stock and will become exercisable at any time and from time to time prior to their expiration following the completion of an underwritten public offering and in connection with a change of control. In general, the August 3, 2012 and February 27, 2013 warrants will immediately expire and cease to be exercisable upon the earliest to occur of: (i) the close of business on the later of August 3, 2015 and February 27, 2016; (ii) the close of business on the date that is 60 days after the completion of the underwritten public offering (or the next succeeding business day); (iii) the consummation of a “Qualified Company Acquisition” (as such term is defined in the form of warrant); and (iv) the cancellation of the warrants by our company, at its option or at the option of the warrant holder, in connection with a change of control (other than a Qualified Company Acquisition). See Note 16, Subsequent Events, for a discussion on the expiration of $50.0 million of the warrants to acquire common stock on August 3, 2015.

We measured the fair value of the warrants as of June 30, 2015 and December 31, 2014 resulting in our recording $71,000 and $663,000, respectively, reflected in security deposits, prepaid rent and other liabilities in our unaudited condensed consolidated balance sheets. The warrants are recorded at fair value for each reporting period with changes in fair value being recorded in change in fair value of preferred stock derivatives/warrants and acquisition contingent consideration in our unaudited condensed consolidated statements of comprehensive operations. For the three months ended June 30, 2015 and 2014, we recorded a decrease in the fair value of the warrants of $203,000 and $473,000, respectively, and for the six months ended June 30, 2015 and 2014, we recorded a decrease in the fair value of $592,000 and $1.2 million, respectively. See Note 13, Fair Value of Derivatives and Financial Instruments, for further discussion of our fair valuation on a recurring basis.

XML

Related Party Transactions

6 Months Ended

Jun. 30, 2015

Related Party Transactions [Abstract]

Related Party Transactions

Related Party Transactions

The transactions listed below cannot be construed to be at arm’s length and the results of our operations may be different than if such transactions were conducted with non-related parties.

ELRH

ELRH previously paid to us the direct costs of certain employees that performed services on their behalf. As of December 31, 2014, we no longer had employees performing services on behalf of ELRH, therefore, this reimbursement arrangement ended as of such date. For the three and six months ended June 30, 2014, we were reimbursed $218,000 and $549,000, respectively, by ELRH.

Timbercreek U.S. Multi-Residential Opportunity Fund #1

As part of the ELRM Transaction, we acquired the rights to earn property management fees and back-end participation for managing certain real estate assets acquired by the Timbercreek Fund. Also, during the period from the closing date of the ELRM Transaction and ending on the date that is 18 months thereafter, we had a commitment to purchase 500,000 Class A Units in Timbercreek Holding for consideration in the amount of $5.0 million. On December 20, 2013, we purchased the 500,000 Class A Units in Timbercreek Holding for consideration in the amount of $5.0 million, consisting of the issuance of 613,497 shares of our common stock, thereby becoming a limited partner in Timbercreek Holding. Timbercreek Holding is a limited partner in the Timbercreek Fund. Messrs. Olander and Remppies serve on the Investment Committee of the Timbercreek Fund. The Timbercreek Fund is fully invested, no longer raising capital, and the sole purpose of their investment committee is to make capital decisions regarding the properties and to oversee future dispositions of assets.  

OP Units Issued

As of June 30, 2015, we had issued 30,988,076 OP units, among other issuances, with an aggregate value of $252.6 million to our related parties. Such OP units were issued, directly or indirectly, to entities affiliated with Messrs. Salkind and Israeli, two members of our board, and Mr. Edward Kobel, our chairman, in connection with the acquisition of various properties and the ELRM Transaction.

Tax Protection Agreements

We have entered into tax protection agreements with entities affiliated with Messrs. Salkind, Israeli and Kobel, or the Tax Protected Parties, who contributed certain multifamily apartment communities in connection with our acquisitions during the years ended 2014, 2013 and 2012. Pursuant to these agreements, our operating partnership has agreed, among other things, to indemnify the Tax Protected Parties against certain taxes incurred by them upon a sale, exchange or other disposition of the tax protected properties during a specified restricted period, or Tax Protection Period, plus an additional amount equal to the taxes incurred by the tax protected parties as a result of the indemnification payments. We have 31 tax protection agreements.  Subject to the terms thereof, each tax protection agreement provides tax protection for a term of seven years commencing on the date of closing of the contribution of the applicable contributed property.  Each year until expiration the Company’s tax protection obligation is reduced on a pro rata basis, or 1/7th annually. 

Landmark at Andros Isles

On May 5, 2015, we settled the acquisition contingent consideration that was due in connection with the Landmark at Andros Isles acquisition for aggregate consideration of $3.9 million. The consideration was paid to DK Gateway Andros II LLC, an entity affiliated with our chairman, Mr. Kobel. See Note 9, Commitments and Contingencies, for a further discussion of our acquisition contingent consideration related to Landmark at Andros Isles.

On May 19, 2015, we redeemed 100,773 OP units, valued at $8.15 per unit, from DK Gateway Andros II LLC, in connection with obligations arising from the June 4, 2014 acquisition of the Landmark at Andros Isles.

Landmark at Magnolia Glen

On May 28, 2015, we redeemed 1,340,966 OP units, valued at $8.15, from Legacy as consideration for the waiver of the tax protection agreement upon the sale of Landmark at Magnolia Glen. While we remain joint venture partners with an affiliate of Legacy in the Legacy at Stafford Landing property, as a result of our repayment in full of the Legacy Unsecured Note, we no longer deem Legacy to be a related party. See Note 7, Debt, for a further discussion of our unsecured notes payable to affiliates and our repayment of the Legacy Unsecured Note.

Other

As of June 30, 2015 and December 31, 2014, we had $36,000 and $1.6 million outstanding, respectively, which were recorded in other receivables due from affiliates in our unaudited condensed consolidated balance sheets. The amounts outstanding represented amounts due from our managed properties owned by affiliated third parties as part of the normal operations of our property manager, which primarily consisted of management fee receivables.

As of June 30, 2015 and December 31, 2014, we had $136,000 and $117,000, respectively, which were recorded in other payables due to affiliates in our unaudited condensed consolidated balance sheets. The amounts outstanding represented payables due to our managed properties owned by affiliated third parties as part of the normal operations of our property manager.

XML

Subsequent Events - Additional Information (Detail)					3 Months Ended
	Aug. 10, 2015 USD ($) $ / shares shares	Aug. 03, 2015 USD ($)	Jul. 30, 2015 USD ($) property mortgage_loan	Jul. 02, 2015 amendment_number $ / shares	Jun. 30, 2015 USD ($) mortgage_loan $ / shares shares	Dec. 31, 2014 $ / shares shares
Subsequent Event [Line Items]
Common stock, par value (in dollars per share)					$ 0.01	$ 0.01
Subsequent Event
Subsequent Event [Line Items]
Warrants expired | $		$ 50,000,000
Warrants outstanding | $		$ 10,000,000
S-11 registration statement amendment number | amendment_number				1
Redemption of preferred stock | $	$ 130,000,000
Class A Common Stock | Subsequent Event
Subsequent Event [Line Items]
Common stock, par value (in dollars per share)				$ 0.01
Class B-1 Common Stock | Subsequent Event
Subsequent Event [Line Items]
Common stock, par value (in dollars per share)				0.01
Class B-2 Common Stock | Subsequent Event
Subsequent Event [Line Items]
Common stock, par value (in dollars per share)				0.01
Class B-3 Common Stock | Subsequent Event
Subsequent Event [Line Items]
Common stock, par value (in dollars per share)				$ 0.01
Series D Preferred Stock
Subsequent Event [Line Items]
Preferred stock outstanding (in shares) | shares					17,446,385	20,976,300
Series D Preferred Stock | Subsequent Event
Subsequent Event [Line Items]
Redemption of preferred stock | $	$ 96,800,000
Preferred stock redeemed (in shares) | shares	8,680,454
Redemption price per share	$ 11.15
Aggregated accumulated and unpaid distributions per share	$ 1.15
Preferred stock outstanding (in shares) | shares	8,765,931
Series E Preferred Stock
Subsequent Event [Line Items]
Preferred stock outstanding (in shares) | shares					6,154,722	7,400,000
Series E Preferred Stock | Subsequent Event
Subsequent Event [Line Items]
Redemption of preferred stock | $	$ 33,200,000
Preferred stock redeemed (in shares) | shares	3,062,283
Redemption price per share	$ 0.85
Aggregated accumulated and unpaid distributions per share	$ 10.85
Preferred stock outstanding (in shares) | shares	3,092,439
Mortgage Loans Payable
Subsequent Event [Line Items]
Number of mortgage loan payables refinanced | mortgage_loan					7
Mortgage loan payables aggregate balance | $					$ 145,000,000.0
Mortgage Loans Payable | Subsequent Event
Subsequent Event [Line Items]
Number of mortgage loan payables refinanced | mortgage_loan			21
Number of mortgage loans cross-collateralized or cross-defaulted | mortgage_loan			0
Mortgage loan payables term			7 years
Interest-only term			2 years
Principal amortization period			30 years
Prepayment lockout period			1 year
Mortgage loan payables aggregate balance | $			$ 457,900,000
Repayment of existing loans | $			$ 305,500,000
Mortgage Loans Payable | Consolidated Properties | Subsequent Event
Subsequent Event [Line Items]
Number of properties as security for each mortgage loan | property			1
Mortgage Loans Payable | Fixed Rate | Subsequent Event
Subsequent Event [Line Items]
Interest rate, stated percentage			4.20%
Mortgage Loans Payable | One-Month LIBOR | Subsequent Event
Subsequent Event [Line Items]
Interest rate, basis spread			2.61%

XML

Real Estate Investments - Additional Information (Detail) $ in Millions	3 Months Ended		6 Months Ended
	Jun. 30, 2015 USD ($) property	Jun. 30, 2014 USD ($)	Jun. 30, 2015 USD ($) property	Jun. 30, 2014 USD ($)
Real Estate [Abstract]
Depreciation expense	$ 15.7	$ 14.9	$ 32.1	$ 29.2
2015 Property Acquisitions
Business Acquisition [Line Items]
Number of properties | property	0		0

XML

Related Party Transactions - Additional Information (Details) $ / shares in Units, $ in Thousands						3 Months Ended		6 Months Ended		12 Months Ended
	May. 28, 2015 $ / shares shares	May. 19, 2015 $ / shares shares	May. 05, 2015 USD ($)	Dec. 20, 2013 USD ($) board_member shares	Mar. 14, 2013 USD ($) shares	Jun. 30, 2015 USD ($) shares	Jun. 30, 2014 USD ($)	Jun. 30, 2015 USD ($) board_member tax_protection_agreement shares	Jun. 30, 2014 USD ($)	Dec. 31, 2014 USD ($) employee shares
Related Party Transaction [Line Items]
Contingent consideration settled								$ 3,500	$ 0
Other receivables due from affiliates						$ 36		36		$ 1,627
Other payables due to affiliates						$ 136		$ 136		$ 117
Operating Units Issued Related to Acquisitions
Related Party Transaction [Line Items]
Operating partnership units issued | shares						30,988,076		30,988,076
Value of operating partnership units issued						$ 252,600		$ 252,600
Timbercreek U.S. Multi-Residential Operating L.P.
Related Party Transaction [Line Items]
Commitment expiration period					18 months
ELRM | Support Payment Agreement
Related Party Transaction [Line Items]
Number of employees performing services on behalf of related party | employee										0
Costs reimbursed							$ 218		$ 549
Other Affiliates | Tax Protection Agreements
Related Party Transaction [Line Items]
Number of tax protection agreements | tax_protection_agreement								31
Common Stock | Timbercreek U.S. Multi-Residential Operating L.P.
Related Party Transaction [Line Items]
Common stock issued in connection with acquisition | shares				613,497
Class A Units | Timbercreek U.S. Multi-Residential Operating L.P.
Related Party Transaction [Line Items]
Number of common stock purchased | shares				500,000
Amount of consideration paid				$ 5,000
Class A Units | Commitments | Timbercreek U.S. Multi-Residential Operating L.P.
Related Party Transaction [Line Items]
Number of common stock purchased | shares					500,000
Amount of consideration paid					$ 5,000
Director | ELRM
Related Party Transaction [Line Items]
Number of board members involved in related party transaction | board_member				2
Director | ELRM | Operating Units Issued Related to Acquisitions
Related Party Transaction [Line Items]
Number of board members involved in related party transaction | board_member								2
Future Net Operating Income | Landmark at Andros Isles | Affiliated Entity
Related Party Transaction [Line Items]
Contingent consideration settled			$ 3,900			900
Managed Third Party Properties | Affiliated Entity
Related Party Transaction [Line Items]
Other receivables due from affiliates						36		$ 36		$ 1,600
Other payables due to affiliates						$ 136		$ 136		$ 117
Redeemable Non- Controlling Interests in Operating Partnership
Related Party Transaction [Line Items]
Operating partnership units issued | shares						40,005,007		40,005,007		41,446,746
DK Gateway Andros II LLC | Redeemable Non- Controlling Interests in Operating Partnership | Affiliated Entity
Related Party Transaction [Line Items]
Redemption of operating partnership units | shares		100,773
Share price | $ / shares		$ 8.15
Legacy | Redeemable Non- Controlling Interests in Operating Partnership | Affiliated Entity
Related Party Transaction [Line Items]
Redemption of operating partnership units | shares	1,340,966
Share price | $ / shares	$ 8.15

XML

Restructuring and Impairment Charges

6 Months Ended

Jun. 30, 2015

Restructuring and Related Activities [Abstract]

Restructuring and Impairment Charges

Restructuring and Impairment Charges

In late 2014, our audit committee initiated an investigation into certain operational and financial matters and engaged outside advisors to assist it in connection with the investigation. Upon consideration of the work conducted in the audit committee’s investigation and other factors, our board, upon the recommendation of the audit committee, determined to negotiate and enter into separation agreements with three former executives. In conjunction with this, our board approved a shift in strategic direction of our company subsequent to the determination to enter into separation agreements with our three former executive officers. This shift is geared toward a focus on the long term equity capitalization of the company, an overall corporate expense reduction, and a reduction of our third party property management business. The plan is being accomplished via reassignment of internal operational duties, reduction in staff, elimination of a prior executive office, transferring of 11 of our 16 third party managed properties to affiliates of their owners (which occurred on April 1, 2015), changes in personnel, and the elimination of a focus on certain financing activities that were determined to not be in the best long term interests of our shareholders. During the second quarter of 2015, four of our managed equity investment properties were sold and, since June 30, 2015, another one of our managed third party properties was sold by its owners and, therefore, we no longer manage such properties. Based on the reduction of future economic benefits, we determined that our goodwill should be further impaired.

During the year ended December 31, 2014, we recorded $8.0 million in charges directly attributable to these changes in restructuring and impairment charges in our consolidated statement of comprehensive operations. Of the $8.0 million in restructuring and impairment charges that we expensed, $2.0 million remained in accounts payable and accrued liabilities in our consolidated balance sheets at December 31, 2014. During the three and six months ended June 30, 2015, we recorded $1.2 million and $1.6 million of restructuring and impairment charges, respectively, in which $64,000 and $462,000, respectively, related to additional accounting and legal fees in conjunction with restructuring and the remainder related to an impairment of goodwill in our accompanying unaudited condensed consolidated statements of comprehensive operations. During the six months ended June 30, 2015, we paid $425,000 for legal fees, $728,000 for severance and $357,000 of other accruals, leaving a remaining balance of $952,000 in accounts payable and accrued liabilities in our unaudited condensed consolidated balance sheets as of June 30, 2015, which will be paid in full by February 2016.

XML

Identified Intangible Assets, Net (Tables)

6 Months Ended

Jun. 30, 2015

Goodwill and Intangible Assets Disclosure [Abstract]

Schedule of Identified Intangible Assets, Net

Identified intangible assets, net consisted of the following as of June 30, 2015 and December 31, 2014 (in thousands):

	June 30, 2015		December 31, 2014
In-place leases, net of accumulated amortization of $0 and $788,000 as of June 30, 2015 and December 31, 2014, respectively (with a weighted average remaining life of 0 months and 3 months as of June 30, 2015 and December 31, 2014, respectively)	$	—	$	591
Trade name and trade marks (indefinite lives)	200		200
Property management contracts, net of accumulated amortization of $6.9 million and $5.2 million as of June 30, 2015 and December 31, 2014, respectively (with a weighted average remaining life of 74.4 months and 80.4 months as of June 30, 2015 and December 31, 2014, respectively)	13,966		15,673
	$	14,166	$	16,464

XML

Preferred Stock and Warrants to Purchase Common Stock - Warrants to Purchase Common Stock (Details) - USD ($) $ / shares in Units, $ in Thousands			3 Months Ended		6 Months Ended
	Aug. 03, 2015	Jun. 28, 2013	Jun. 30, 2015	Jun. 30, 2014	Jun. 30, 2015	Jun. 30, 2014	Dec. 31, 2014
Equity [Abstract]
Issued non-detachable warrants to purchase aggregate shares of common stock		$ 60,000
Exercise price of warrants (greater of)		$ 9.00
Percentage of public offering price of common stock		80.00%
Warrant exercisable period		60 days
Close of business date after the completion of IPO		60 days
Security Deposits, Prepaid Rent and Other Liabilities
Class of Stock [Line Items]
Liability related to non-detachable warrants			$ 71		$ 71		$ 663
Other Comprehensive Loss | Warrants
Class of Stock [Line Items]
Decrease in fair value			$ 203	$ 473	$ 592	$ 1,200
Subsequent Event
Class of Stock [Line Items]
Warrants expired	$ 50,000
Liability related to non-detachable warrants	$ 10,000

XML

Debt - Scheduled Payments and Maturities (Details) - USD ($) $ in Thousands		Jul. 30, 2015	Jun. 30, 2015
Notes Maturing in Third Quarter 2015
Debt Instrument [Line Items]
2015			$ 9,100
Maturing debt			9,100
Notes Maturing in Fourth Quarter 2015
Debt Instrument [Line Items]
2015			36,500
Maturing debt			36,500
Unsecured Notes Maturities
Debt Instrument [Line Items]
2015	[1]		0
2016			0
2017			0
2018			616
2019			0
Thereafter			0
Total			616
Maturing debt	[1]		0
Secured Debt | Secured Notes Payments
Debt Instrument [Line Items]
2015	[1],[2]		7,222
2016	[2]		10,698
2017	[2]		10,849
2018	[2]		10,860
2019	[2]		9,533
Thereafter	[2]		26,328
Total	[2]		75,490
Maturing debt	[1],[2]		7,222
Secured Debt | Secured Notes Maturities
Debt Instrument [Line Items]
2015	[1]		45,502
2016			399,944
2017			99,726
2018			72,158
2019			73,278
Thereafter			379,980
Total			1,070,588
Maturing debt	[1]		$ 45,502
Subsequent Event | Mortgage Loans Payable
Debt Instrument [Line Items]
Debt refinanced		$ 30,000

[1] Included is maturing debt in the third and fourth quarters of 2015 of $9.1 million, and $36.5 million, respectively, of which $30.0 million has been refinanced subsequent to June 30, 2015 . We plan to investigate opportunities to extend, refinance or raise funds to repay each of these instruments prior to their respective maturities.

[2] Secured note payments are comprised of the normal principal payments for mortgage loan payables and the secured credit facility.

XML

CONDENSED CONSOLIDATED STATEMENT OF EQUITY (UNAUDITED) - 6 months ended Jun. 30, 2015 - USD ($) $ in Thousands	Total	Common Stock	Additional Paid-In Capital	Accumulated Other Comprehensive Loss	Accumulated Deficit	Total Stockholders’ Equity	Redeemable Non- Controlling Interests in Operating Partnership	Non- Controlling Interest Partners
Balance (in shares) at Dec. 31, 2014		25,628,526
Balance at Dec. 31, 2014	$ 289,118	$ 254	$ 227,205	$ (340)	$ (198,384)	$ 28,735	$ 233,652	$ 26,731
Increase (Decrease) in Stockholders' Equity [Roll Forward]
Change in cash flow hedges	23			7		7	9	7
Issuance of vested and nonvested restricted common stock (in shares)		49,080
Issuance of vested and nonvested restricted common stock	400	$ 1	399			400
Offering costs	(2)		(2)			(2)
Issuance of LTIP units	1,390		1,390			1,390
Amortization of nonvested restricted common stock and LTIP Units	325		325			325
Issuance of common stock under the DRIP (in shares)		110,710
Issuance of common stock under the DRIP	902	$ 1	901			902
Distributions	(11,180)				(3,979)	(3,979)	(6,145)	(1,056)
Redemption of OP units	(11,750)						(11,750)
Net loss attributable to redeemable non-controlling interests in operating partnership	(15,302)						(15,302)
Net income attributable to non-controlling interest partners	497							497
Net loss attributable to common stockholders	(9,551)				(9,551)	(9,551)
Balance (in shares) at Jun. 30, 2015		25,788,316
Balance at Jun. 30, 2015	$ 244,870	$ 256	$ 230,218	$ (333)	$ (211,914)	$ 18,227	$ 200,464	$ 26,179

XML

Real Estate Disposition Activities

6 Months Ended

Jun. 30, 2015

Discontinued Operations and Disposal Groups [Abstract]

Real Estate Disposition Activities

Real Estate Disposition Activities

During the six months ended June 30, 2015, we sold four consolidated properties, Avondale by the Lakes on March 5, 2015, Landmark at Savoy Square on March 26, 2015, Courtyards on the River on April 30, 2015 and Landmark at Magnolia Glen on May 28, 2015, with an aggregate of 1,862 apartment units for a combined sales price of $116.1 million. As of the date of disposal, the properties had a net carrying value of $105.9 million. Three of the mortgage loans related to these dispositions, in the aggregate amount of $52.7 million, were directly assumed by the buyers. We incurred expenses and adjustments of $3.2 million associated with the dispositions. Our gain on the sale of the properties was $5.9 million, net of $1.7 million in taxes due during the first quarter of 2015 related to a tax protection agreement for a prior year disposition. A portion of the net proceeds from these dispositions was used to redeem our 8.75% Series D Cumulative Non-Convertible Preferred Stock, par value $0.01 per share, or our Series D Preferred Stock, and our 9.25% Series E Cumulative Non-Convertible Preferred Stock, par value $0.01 per share, or our Series E Preferred Stock, during the six months ended June 30, 2015. Of the $4.6 million of loss on debt and preferred stock extinguishment, $972,000 related to our property dispositions including a yield maintenance prepayment penalty for the repayment of the mortgage debt paid directly to lenders and the write-off of the unamortized portions of deferred financing costs and above/ below market debt.

On June 24, 2015, we sold our 20% equity interest in each of two of our managed equity investment properties, Landmark at Waverly Place and The Fountains, which represented 750 units for $6.9 million, recognizing a gain on the sale of $3.0 million which is included in income/(loss) and gain on sale from unconsolidated entities in our unaudited condensed consolidated statements of comprehensive operations discussed further below in Note 5, Investments in Unconsolidated Entities.

During the three and six months ended June 30, 2014, there were two properties sold, Manchester Park on May 28, 2014 and Bay Breeze Villas on June 30, 2014, totaling 306 apartment units for a combined sales price of $29.3 million. Our gain on the sale of the apartment communities was $7.0 million.

XML

Fair Value of Derivatives and Financial Instruments - Schedule of Fair Value of Level 3 Liabilities Measured on a Recurring Basis (Details) - USD ($) $ in Thousands		3 Months Ended		6 Months Ended
		Jun. 30, 2015	Jun. 30, 2014	Jun. 30, 2015		Jun. 30, 2014
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]
Beginning balance				$ 4,963
Additions				0
Change due to liability realized				0
Settlement of financial instruments				(3,900)
Changes in fair value		$ 177	$ (9,493)	(612)	[1]	$ (11,177)
Ending balance		451		451
Acquisition Consideration Contingencies
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]
Beginning balance				2,900
Additions				0
Change due to liability realized				0
Settlement of financial instruments				(3,900)
Changes in fair value	[1]			1,340
Ending balance		340		340
Warrants
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]
Beginning balance				663
Additions				0
Change due to liability realized				0
Settlement of financial instruments				0
Changes in fair value	[1]			(592)
Ending balance		71		71
Series E Preferred Stock | Series E Preferred Stock Derivative
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]
Beginning balance				1,400
Additions				0
Change due to liability realized				0
Settlement of financial instruments				0
Changes in fair value	[1]			(1,360)
Ending balance		$ 40		$ 40

[1] Reflected in change in fair value of preferred stock derivatives/warrants and acquisition contingent consideration on the unaudited condensed consolidated statements of comprehensive operations for the six months ended June 30, 2015.

XML

Debt (Tables)

6 Months Ended

Jun. 30, 2015

Debt Disclosure [Abstract]

Schedule of Debt

The following is a summary of our secured and unsecured debt, net of premium at June 30, 2015 and

December 31, 2014 (in thousands):

	June 30, 2015		December 31, 2014
Mortgage loan payables — fixed	$	610,307	$	755,576
Mortgage loan payables — variable	368,205		257,932
Total secured fixed and variable rate debt	978,512		1,013,508
Premium, net	4,585		8,175
Total mortgage loan payables, net	983,097		1,021,683
Secured credit facility	157,664		159,176
Line of credit	9,902		3,902
Total secured fixed and variable rate debt, net	$	1,150,663	$	1,184,761
Unsecured notes payable to affiliates	$	616	$	6,116

Scheduled Payments and Maturities of Mortgage Loan Payables, Net, Unsecured Note Payables and Secured Credit Facility

Scheduled payments and maturities of secured and unsecured debt at June 30, 2015 were as follows (in thousands):

Year	Secured notes payments(1)		Secured notes maturities		Unsecured notes maturities
2015(2)	$	7,222	$	45,502	$	—
2016	10,698		399,944		—
2017	10,849		99,726		—
2018	10,860		72,158		616
2019	9,533		73,278		—
Thereafter	26,328		379,980		—
	$	75,490	$	1,070,588	$	616

(1) Secured note payments are comprised of the normal principal payments for mortgage loan payables and the secured credit facility.

(2) Included is maturing debt in the third and fourth quarters of 2015 of $9.1 million, and $36.5 million, respectively, of which $30.0 million has been refinanced subsequent to June 30, 2015 . We plan to investigate opportunities to extend, refinance or raise funds to repay each of these instruments prior to their respective maturities.

XML

Label	Element	Value
Net Income (Loss), Including Portion Attributable to Noncontrolling Interest	us-gaap_ProfitLoss	$ (10,135)
Net Income (Loss), Including Portion Attributable to Noncontrolling Interest	us-gaap_ProfitLoss	$ (4,114)

XML

Identified Intangible Assets, Net - Schedule of Identified Intangible Assets, Net (Detail) - USD ($) $ in Thousands	6 Months Ended	12 Months Ended
	Jun. 30, 2015	Dec. 31, 2014
Finite-Lived Intangible Assets [Line Items]
Total Identified intangible assets, net	$ 14,166	$ 16,464
Trade Name and Trade Marks
Finite-Lived Intangible Assets [Line Items]
Identified indefinite-lived intangible assets, net	200	200
In-Place Leases
Finite-Lived Intangible Assets [Line Items]
Identified finite-lived intangible assets, net	0	591
Accumulated amortization	0	788
Property Management Contracts
Finite-Lived Intangible Assets [Line Items]
Identified finite-lived intangible assets, net	13,966	15,673
Accumulated amortization	$ 6,900	$ 5,200
Weighted Average | In-Place Leases
Finite-Lived Intangible Assets [Line Items]
Weighted average remaining life		3 months
Weighted Average | Property Management Contracts
Finite-Lived Intangible Assets [Line Items]
Weighted average remaining life	74 months 13 days	80 months 13 days

XML

Business Combinations

6 Months Ended

Jun. 30, 2015

Business Combinations [Abstract]

Business Combinations

Business Combinations

2015 Property Acquisitions

We did not complete any acquisitions during the six months ended June 30, 2015.

2014 Property Acquisitions

For the six months ended June 30, 2014, we completed the acquisition of 13 consolidated properties, including six properties held through consolidated joint ventures, adding a total of 4,757 apartment units to our property portfolio. The aggregate purchase price was approximately $367.9 million, plus closing costs and acquisition fees of $2.0 million, which are included in acquisition-related expenses in our accompanying unaudited condensed consolidated statements of comprehensive operations. During the three months ended June 30, 2014, we recorded the correction of an immaterial error related to the quarter ended March 31, 2014 of $1.6 million and the reimbursement of $200,000 in previously recorded acquisition-related expenses related to a potential deal. This was partially offset by acquisition-related expenses of $117,000 incurred for the acquisition of Landmark at Andros Isles. 

Results of operations for the property acquisitions are reflected in our accompanying unaudited condensed consolidated statements of comprehensive operations for the three and six months ended June 30, 2014 for the period subsequent to the acquisition dates. For the period from the acquisition dates through June 30, 2014, we recognized $19.9 million in revenues and $6.7 million in net loss for the newly-acquired properties.

The following table summarizes the fair value of the assets acquired and liabilities assumed at the time of acquisition (in thousands):

	June 30, 2014
Land	$	56,382
Land improvements	3,910
Building and improvements	292,242
Furniture, fixtures and equipment	6,100
In-place leases	11,081
(Above)/below market leases	(1,182		)
Fair market value of assumed debt	(181,118		)
Acquisition contingent consideration	(2,700		)
Other assets/liabilities, net	(620		)
Total	184,095
Equity/limited partnership unit consideration	(91,304		)
Net cash consideration	$	92,791

In accordance with ASC Topic 805, we allocated the purchase price of the 13 properties to the fair value of assets acquired and liabilities assumed, including allocating to the intangibles associated with the in-place leases, above/below market leases and assumed debt. The purchase price accounting is final with no adjustments since December 31, 2014.

Pro Forma Financial Data (Unaudited)

Assuming the acquisitions of the 13 consolidated properties that were acquired in six months ended June 30, 2014 had occurred on January 1, 2013, pro forma revenues, net loss, net loss attributable to controlling interest and net loss per common share attributable to controlling interest — basic and diluted, would have been as follows for the three and six months ended June 30, 2014 (in thousands, except per share data):

	Three Months Ended June 30, 2014			Six Months Ended June 30, 2014
Revenues	$	66,439		$	130,708
Net loss	$	(254	)	$	(27,495	)
Net loss attributable to controlling interest	$	(99	)	$	(10,668	)
Net loss per common share attributable to controlling interest — basic and diluted	$	(0.01	)	$	(0.42	)

The pro forma results are not necessarily indicative of the operating results that would have been obtained had these transactions occurred at the beginning of the periods presented, nor are they necessarily indicative of future operating results.