EX-99.2 3 v459689_ex99-2.htm EXHIBIT 99.2

Exhibit 99.2

Bluerock Residential Growth REIT, Inc.

Fourth Quarter 2016

Supplement Financial Information

(Unaudited)

Table of Contents

Fourth Quarter Earnings Release	3

Financial and Operating Highlights	15

Share and Dividend Information	16

EBITDA and Interest Information	17

Financial Statistics	18

Recent Acquisitions and Pending Investments	19

Recent Dispositions	20

Investments in Unconsolidated Real Estate Joint Ventures and Notes and Accrued Interest Receivable from Related Parties	21

Portfolio Information	22

Development Properties	23

Condensed Consolidated Balance Sheets	24

Consolidated Statements of Operations	25

Reconciliation of Funds from Operations (FFO) and Adjusted Funds from Operations (AFFO)	26

Debt Summary Information	28

First Quarter 2017 Outlook	29

Definitions of Non-GAAP Financial Measures	30

This document contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995 and other federal securities laws. These forward-looking statements are based upon the Company’s present expectations, but these statements are not guaranteed to occur, including statements relating to the Company’s operating environment, operating trends, and outlook. Furthermore, the Company disclaims 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. Investors should not place undue reliance upon forward-looking statements. For further discussion of the factors that could affect outcomes, please refer to the “Risk Factors” set forth in Item 1A of the Company’s Annual Report on Form 10-K filed by the Company with the U.S. Securities and Exchange Commission (“SEC”) on February 24, 2016, and subsequent filings by the Company with the SEC, including our periodic reports. We claim the safe harbor protection for forward looking statements contained in the Private Securities Litigation Reform Act of 1995.

Bluerock Residential Growth REIT, Inc.

Fourth Quarter Earnings

Corporate Headquarters

712 Fifth Ave., 9th Floor

New York, NY 10019

877.826.BLUE

PRESS RELEASE

For Immediate Release

Bluerock Residential Growth REIT Announces Fourth Quarter 2016 Results

New York, NY (February 16, 2017) – Bluerock Residential Growth REIT, Inc. (NYSE MKT: BRG) (“the Company”) announced today its financial results for the quarter ended December 31, 2016.

Highlights

•

Total revenues grew 70% to $22.4 million for the quarter from $13.2 million for the prior year quarter primarily as a result of significant investment activity in the past year.

•

Net loss attributable to common stockholders for the fourth quarter of 2016 was $7.3 million, or $(0.34) per share, as compared to a net loss of $1.5 million, or $(0.07) per share, in the prior year period. Net loss attributable to common stockholders included non-cash expenses of $10.8 million in the fourth quarter of 2016 vs. $6.7 million for the prior year period.

•

Adjusted funds from operations attributable to common stockholders (“AFFO”) was $3.7 million for the quarter compared to $4.3 million for the prior year quarter.

•

AFFO per diluted share is $0.18 for the fourth quarter of 2016 as compared to $0.21 for the fourth quarter of 2015, and exceeded guidance of $0.05 - $0.07.

•

Pro forma AFFO per share of $0.41 for the fourth quarter exceeded pro forma guidance of $0.31 to $0.33 per share.

•

The Company paid the full amount of the fourth quarter’s management fee of $2.0 million in LTIP Units in lieu of cash payment. This favorably impacted both AFFO per share and pro forma AFFO per share by $0.09.

•

Property Net Operating Income (NOI) grew 69% to $14.0 million for the quarter, from $8.3 million in the prior year quarter.

•

Property NOI margins were 62.7% of revenue for the quarter, consistent with 62.7% of revenue in the prior year quarter.

•

Same store NOI increased 6.1% for the quarter, as compared to the prior year quarter.

•

Consolidated real estate investments, at cost, increased 80% to $1.0 billion at December 31, 2016 from $557 million at December 31, 2015.

Bluerock Residential Growth REIT, Inc.

Fourth Quarter Earnings

•

The Company invested in five operating properties totaling 1,694 units for a total purchase price of approximately $270 million and two properties for the development of 399 units during the fourth quarter.

•

The Company declared monthly dividends for the first quarter of 2017 equal to a quarterly rate of $0.29 per share on the Company's Class A common stock. This equates to an 8.5% annualized yield based on the closing price of $13.72 for the Class A common stock as of December 31, 2016.

•

The Company sold 12,655 shares of Series B preferred stock with associated warrants at a public offering price of $1,000 per unit, for gross proceeds of approximately $12.7 million during the fourth quarter, an increase of 82% over the third quarter.

•

On October 13, 2016, the Company completed an underwritten offering of 2.85 million shares of 7.125% Series D perpetual preferred stock at a public offering price of $25.00 per share for gross proceeds of $71.3 million, including the underwriters’ overallotment option, which closed on November 3, 2016.

•

On January 17, 2017, the Company completed an underwritten offering of 4.6 million shares of Class A common stock at a public offering price of $13.15 per share for gross proceeds of $60.5 million, including the underwriters’ overallotment option, which closed on January 24, 2016.

Management Commentary

“We are pleased to report record acquisition volume of five operating properties totaling 1,700 units for approximately $270 million, a Series D preferred stock capital raise with gross proceeds of approximately $71 million and our portfolio continued to perform well during the fourth quarter,” said Ramin Kamfar, the Company’s Chairman and CEO. “We also raised approximately $60 million of common stock in January 2017, to provide capital to continue to build a high quality portfolio in our current footprint of growth markets in the Sunbelt, from the Carolinas to Florida and Texas.”

Fourth Quarter Acquisition, Development and Disposition Activity

•

On October 13, 2016, the Company acquired a 90% interest in a 480-unit apartment community located in Atlanta, Georgia, known as Nevadan Apartments at a total purchase price of $68.3 million.

•

On October 31, 2016, the Company acquired an 85% interest in a 320-unit, garden-style apartment community in Port St. Lucie, Florida, now known as ARIUM Pine Lakes at a total purchase price of $38.3 million.

•

On November 10, 2016, the Company acquired a 92.5% interest in a 324-unit, garden-style apartment community located in Austin, Texas, now known as The Brodie at a total purchase price of approximately $48.9 million.

•

On December 19, 2016, the Company sold its interest in the EOS apartments at a total sale price of $52 million, recognized a gain of $3.8 million, with net proceeds of approximately $5.1 million to the Company, when combined with distributions to us during the investment period, represented an internal rate of return of approximately 31%.

•

On December 1, 2016, the Company acquired a 98% interest in a 320-unit apartment community in the Roswell submarket of Atlanta, Georgia, known as Roswell City Walk, at a total purchase price of approximately $76.0 million.

Bluerock Residential Growth REIT, Inc.

Fourth Quarter Earnings

•

On December 12, 2016, the Company made a common equity investment of approximately $15.3 million in a 320-unit to-be-built Class A apartment community located in Atlanta, Georgia.

•

On December 15, 2016, the Company acquired a 90% interest in a 250-unit apartment community located in Austin, Texas, known as Legacy at Southpark at a total purchase price of approximately $36.8 million.

•

On December 20, 2016, the Company made a common equity investment of approximately $8.5 million in a 79-unit to-be-built Class A apartment community located in Roswell, Georgia.

•

On December 29, 2016, the Company was redeemed of its preferred equity interest in the West Morehead development, and in exchange obtained a 0.5% common equity interest and provided an approximately $21.3 million mezzanine loan for the development. Subsequent to December 31, 2016, the Company increased the mezzanine loan amount to approximately $24.6 million.

•

Subsequent to December 31, 2016, the Company was redeemed of the substantial majority of its common equity ownership interest in the APOK Townhomes development, and in exchange provided an approximately $11.2 million mezzanine loan for the development.

Pending Investments at December 31, 2016

•

The Company has an agreement to acquire a 91.9% interest in a 382-unit Class A apartment community located in Morrisville, North Carolina, which is part of the Raleigh-Durham Combined Statistical Area, known as the Preston View Apartments. The total purchase price is expected to be approximately $59.5 million.

•

The Company has an agreement to acquire a 91.9% interest in a 301-unit Class A apartment community located in the West Charlotte submarket of Charlotte, North Carolina, known as the Wesley Village. The total purchase price is expected to be approximately $57.7 million.

•

The Company has an agreement which entitles the Company to invest in a 266-unit to-be-built Class A apartment community located in Jacksonville, Florida. The investment of approximately $25.1 million is expected to be structured as a mezzanine loan with an option to purchase a majority indirect equity interest in the underlying property upon stabilization.

Fourth Quarter 2016 Financial Results

Net loss attributable to common stockholders for the fourth quarter of 2016 was $7.3 million, compared to a net loss of $1.5 million in the prior year period. The change in net loss was primarily driven by positive increases in property NOI of $5.8 million, income of unconsolidated real estate joint ventures of $0.8 million due to the increase in the size of the invest-to-own portfolio, and a gain on revaluation of equity of business combination of $3.8 million, offset by increases in general and administrative expense of $0.5 million, management fees of $0.9 million, acquisition costs of $0.3 million, depreciation and amortization expense of $3.0 million, interest expense of $2.4 million, and the preferred stock expense of $4.5 million.

AFFO for the fourth quarter of 2016 was $3.7 million, or $0.18 per diluted share, compared to $4.3 million, or $0.21 per share in the prior year period. AFFO was positively impacted by increases in property NOI of $5.8 million arising from significant investment activity and in income of unconsolidated real estate joint ventures of $0.8 million caused by expanding the size of the invest-to-own portfolio, offset by higher interest expense of $2.3 million and the expense of preferred stock dividends of $4.2 million.

Bluerock Residential Growth REIT, Inc.

Fourth Quarter Earnings

Same Store Portfolio Performance

Same store NOI for the fourth quarter of 2016 increased by 6.1% from the same period in the prior year. There was a 5.7% increase in same store property revenues compared to the same prior year period, primarily attributable to a 4.0% increase in average rental rates, an 80 basis point increase in average occupancy and an additional 17 units acquired at our Lansbrook property and 15 additional units at Park & Kingston. Same store expenses increased 5.1% with increases in several operating expense categories and were driven by various factors.

Management Internalization

On November 7, 2016, the Company announced that it had begun the process of internalizing the management of the Company by forming a special committee of the board of directors comprised solely of the independent directors of the board to pursue the internalization, along with hiring other advisors. The Company is targeting internalizing the management of the Company at the beginning of the third quarter of 2017, though it provides no assurance as to the timing or completion of the internalization process.

Dividend Details

On January 6, 2017, our board of directors authorized, and we declared, monthly dividends for the first quarter of 2017 equal to a quarterly rate of $0.29 per share on our Class A common stock, payable to the stockholders of record as of January 25, 2017, which was paid in cash on February 3, 2017, and as of February 24, 2017 and March 24, 2017, which will be paid in cash on March 3, 2017 and April 5, 2017, respectively. Holders of OP and LTIP Units are entitled to receive "distribution equivalents" at the same time as dividends are paid to holders of our Class A common stock.

The declared dividends equal a monthly dividend on the Class A common stock as follows: $0.096666 per share for the dividend paid to stockholders of record as of January 25, 2017, $0.096667 per share for the dividend which will be paid to stockholders of record as of February 24, 2017, and March 24, 2017. A portion of each dividend may constitute a return of capital for tax purposes. There is no assurance that we will continue to declare dividends or at this rate.

On January 6, 2017, our board of directors authorized, and we declared, a monthly dividend of $5.00 per share of Series B preferred stock, payable to the stockholders of record as of January 25, 2017, which was paid in cash on February 3, 2017, and as of February 24, 2017, and March 24, 2017, which will be paid in cash on March 3, 2017 and April 5, 2017, respectively.

Q1 2017 Outlook

For the first quarter of 2017, the Company anticipates AFFO in the range of $0.03 to $0.04 per share, and $0.27 to $0.29 per share on a pro forma basis. For assumptions underlying earnings guidance, please see page 29 of Company’s Q4 2016 Earnings Supplement available under Investor Relations on the Company’s website (www.bluerockresidential.com). Pro forma AFFO is used for illustrative purposes only, is hypothetical and does not represent historical performance or management’s estimates or projections for future performance.

Bluerock Residential Growth REIT, Inc.

Fourth Quarter Earnings

Conference Call

All interested parties can listen to the live conference call at 11:00 AM ET on Thursday, February 16, 2017 by dialing +1 (866) 843-0890 within the U.S., or +1 (412) 317-6597, and requesting the "Bluerock Residential Conference."

For those who are not available to listen to the live call, the conference call will be available for replay on the Company’s website two hours after the call concludes, and will remain available until March 16, 2017 at http://services.choruscall.com/links/brg170216.html, as well as by dialing +1 (877) 344-7529 in the U.S., or +1 (412) 317-0088 internationally, and requesting conference number 10100147.

The full text of this Earnings Release and additional Supplemental Information is available in the Investor Relations section on the Company’s website at http://www.bluerockresidential.com.

About Bluerock Residential Growth REIT, Inc.

Bluerock Residential Growth REIT, Inc. (NYSE MKT: BRG) is a real estate investment trust that focuses on acquiring a diversified portfolio of Class A institutional-quality apartment properties in demographically attractive growth markets to appeal to the renter by choice. The Company’s objective is to generate value through off-market/relationship-based transactions and, at the asset level, through improvements to operations and properties. BRG generally invests with strategic regional partners, including some of the best-regarded private owner-operators in the United States, making it possible to operate as a local sharpshooter in each of its markets while enhancing off-market sourcing capabilities. The Company is included in the Russell 2000 and Russell 3000 Indexes. BRG has elected to be taxed as a real estate investment trust (REIT) for U.S. federal income tax purposes.

For more information, please visit the Company’s website at www.bluerockresidential.com.

Forward Looking Statements

This press release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995 and other federal securities laws. These forward-looking statements are based upon the Company’s present expectations, but these statements are not guaranteed to occur. Furthermore, the Company disclaims 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. Investors should not place undue reliance upon forward-looking statements. For further discussion of the factors that could affect outcomes, please refer to the risk factors set forth in Item 1A of the Company’s Annual Report on Form 10-K filed by the Company with the U.S. Securities and Exchange Commission (“SEC”) on February 24, 2016, and subsequent filings by the Company with the SEC. We claim the safe harbor protection for forward looking statements contained in the Private Securities Litigation Reform Act of 1995.

Bluerock Residential Growth REIT, Inc.

Fourth Quarter Earnings

Portfolio Summary

The following is a summary of our investments, operating properties and convertible preferred equity investments, as of December 31, 2016:

Operating Properties	Location	Year Built/ Renovated ⁽¹⁾		Ownership Interest			Units		Average Rent ⁽²⁾		% Occupied
ARIUM at Palmer Ranch	Sarasota, FL		2016		95	%		320	$	1,168		96	%
ARIUM Grandewood	Orlando, FL		2005		95	%		306		1,226		97	%
ARIUM Gulfshore	Naples, FL		2016		95	%		368		1,171		96	%
ARIUM Palms	Orlando, FL		2008		95	%		252		1,222		96	%
ARIUM Pine Lakes	Port St. Lucie, FL		2003		85	%		320		1,075		96	%
ARIUM Westside	Atlanta, GA		2008		90	%		336		1,451		95	%
Ashton Reserve	Charlotte, NC		2015		100	%		473		1,041		95	%
Enders Place at Baldwin Park	Orlando, FL		2003		90	%		220		1,648		95	%
Fox Hill	Austin, TX		2010		95	%		288		1,176		98	%
Lansbrook Village	Palm Harbor, FL		2004		90	%		619		1,258		91	%
Legacy at Southpark	Austin, TX		2016		90	%		250		1,265		91	%
MDA Apartments	Chicago, IL		2006		35	%		190		2,283		97	%
Nevadan	Atlanta, GA		1990		90	%		480		1,090		93	%
Park & Kingston	Charlotte, NC		2015		96	%		168		1,183		96	%
Roswell City Walk	Roswell, GA		2015		98	%		320		1,438		86	%
Sorrel	Frisco, TX		2015		95	%		352		1,300		91	%
Sovereign	Fort Worth, TX		2015		95	%		322		1,306		95	%
The Brodie	Austin, TX		2001		93	%		324		1,166		93	%
The Preserve at Henderson Beach	Destin, FL		2009		100	%		340		1,284		93	%
Village Green of Ann Arbor	Ann Arbor, MI		2013		49	%		520		1,216		94	%
Operating Properties Subtotal/Average								6,768	$	1,267		94	%

Convertible Preferred Equity/Mezzanine Loan Investments				Pro Forma Average Rent ⁽³⁾
Alexan CityCentre⁽⁴⁾	Houston, TX	2017	340	$	2,144	-
Alexan Southside Place ⁽⁴⁾	Houston, TX	2018	270		2,012	-
APOK Townhomes ⁽⁴⁾	Boca Raton, FL	2018	90		2,549	-
Crescent Perimeter ⁽⁴⁾	Atlanta, GA	2019	320		1,749
Domain Phase 1 ⁽⁴⁾	Garland, TX	2019	299		1,469	-
Flagler Village ⁽⁴⁾	Fort Lauderdale, FL	2020	384		2,481	-
Helios ⁽⁴⁾	Atlanta, GA	2017	285		1,486	-
Lake Boone Trail ⁽⁴⁾	Raleigh, NC	2018	245		1,271	-
Vickers Village ⁽⁴⁾	Roswell, GA	2018	79		3,176
West Morehead ⁽⁴⁾	Charlotte, NC	2019	286		1,507	-
Whetstone	Durham, NC	2015	204		1,252	90	%
Convertible Preferred Equity/Mezzanine Loan Investments Subtotal/Average			2,802	$	1,834

Operating Properties and Convertible Preferred Equity/Mezzanine Loan Investments Total/Average			9,570	$	1,446

⁽¹⁾ Represents date of last significant renovation or year built if there were no renovations.

⁽²⁾ Represents the average monthly rent per occupied unit for all occupied units for the three months ended December 31, 2016.

⁽³⁾ The Company holds a preferred equity investment with an option to convert into partial ownership of the underlying asset upon stabilization, except Flagler Village and APOK Townhomes, which are currently common ownership investments. West Morehead is a mezzanine loan investment with an option to purchase indirect property interest upon maturity. Average rent is pro forma based on underwriting.

⁽⁴⁾ Property is currently in development.

Bluerock Residential Growth REIT, Inc.

Fourth Quarter Earnings

Consolidated Statement of Operations

For the Three Months and Twelve Months Ended December 31, 2016 and 2015

(Unaudited and dollars in thousands except for share and per share data)

	Three Months Ended						Year Ended
	December 31,						December 31,
	2016			2015			2016			2015
Revenues	(Unaudited)			(Unaudited)			(Unaudited)			(Unaudited)
Net rental income	$	21,353		$	12,648		$	73,366		$	42,259
Other property revenues		1,024			552			3,668			1,996
Interest income from related parties		17			-			17			-
Total revenues		22,394			13,200			77,051			44,255
Expenses
Property operating		8,351			4,927			29,870			17,851
General and administrative		1,709			1,196			5,863			4,108
Management fees		2,015			1,133			6,510			4,185
Acquisition costs		2,444			2,100			4,590			3,508
Management internalization process		63			-			63			-
Depreciation and amortization		8,725			5,727			31,187			16,226
Total expenses		23,307			15,083			78,083			45,878
Operating loss		(913	)		(1,883	)		(1,032	)		(1,623	)
Other income (expense)
Other income		-			-			26			62
Preferred returns and equity in income of unconsolidated real estate joint ventures		3,015			2,199			11,632			6,590
Equity in gain on sale of unconsolidated real estate joint venture interests		-			-			-			11,303
Gain on sale of real estate investments		-			2,677			4,947			2,677
Gain on revaluation of equity of business combination		3,761			-			3,761			-
Loss on early extinguishment of debt		-			-			(2,393	)		-
Interest expense, net		(5,824	)		(3,391	)		(19,915	)		(11,366	)
Total other income (expense)		952			1,485			(1,942	)		9,266

Net income (loss)		39			(398	)		(2,974	)		7,643

Preferred stock dividends		(5,373	)		(1,153	)		(13,763	)		(1,153	)
Preferred stock accretion		(324	)		-			(893	)		-

Net (loss) income attributable to noncontrolling interests
Operating partnership units		(102	)		(21	)		(276	)		35
Partially-owned properties		1,704			(7	)		1,631			5,820
Net (loss) income attributable to noncontrolling interests		1,602			(28	)		1,355			5,855
Net (loss) income attributable to common stockholders	$	(7,260	)	$	(1,523	)	$	(18,985	)	$	635

Bluerock Residential Growth REIT, Inc.

Fourth Quarter Earnings

Consolidated Balance Sheets

Fourth Quarter 2016

(Unaudited and dollars in thousands except for share and per share amounts)

	December 31,			December 31,
	2016			2015
	(Unaudited)
ASSETS
Net Real Estate Investments
Land	$	142,274		$	65,057
Building and improvements		848,445			474,608
Furniture, fixtures and equipment		27,617			17,155
Construction in progress		10,878			-
Total Gross Real Estate Investments		1,029,214			556,820
Accumulated depreciation		(42,137	)		(23,437	)
Total Net Real Estate Investments		987,077			533,383
Cash and cash equivalents		82,047			68,960
Restricted cash		45,402			11,669
Notes and accrued interest receivable from related parties		21,267			-
Due from affiliates		948			861
Accounts receivable, prepaid and other assets		8,610			6,742
Preferred equity investments and investments in unconsolidated real estate joint ventures		91,132			75,223
In-place lease intangible assets, net		4,839			2,389
Total Assets	$	1,241,322		$	699,227

LIABILITIES, REDEEMABLE PREFERRED STOCK AND EQUITY
Mortgages payable	$	710,575		$	380,102
Accounts payable		1,669			587
Other accrued liabilities		13,431			7,013
Due to affiliates		2,409			1,485
Distributions payable		7,328			3,163
Total Liabilities		735,412			392,350

8.250% Series A Cumulative Redeemable Preferred Stock, liquidation preference $25.00 per share, 10,875,000 and 2,875,000 shares authorized; and 5,721,460 and 2,875,000 issued and outstanding, as of December 31, 2016 and 2015, respectively		138,316			69,165
Series B Redeemable Preferred Stock, liquidation preference $1,000 per share, 150,000 and 150,000 shares authorized, 21,482 and none issued and outstanding, as of December 31, 2016 and 2015, respectively		18,938			-
7.625% Series C Cumulative Redeemable Preferred Stock, liquidation preference $25.00 per share, 4,000,000 and no shares authorized; and 2,323,750 and none issued and outstanding as of December 31, 2016 and 2015, respectively		56,095			-

Stockholders' Equity
Preferred stock, $0.01 par value, 230,975,000 and 246,975,000 shares authorized; none issued and outstanding as of December 31, 2016 and 2015, respectively		-			-
7.1250% Series D Cumulative Preferred Stock, liquidation preference $25.00 per share, 4,000,000 and no shares authorized; 2,850,602 and none issued and outstanding as of December 31, 2016 and 2015, respectively		68,760			-
Common stock - Class A, $0.01 par value, 747,586,185 shares authorized; 19,567,506 and 19,202,112 shares issued and outstanding as of December 31, 2016 and 2015, respectively		196			192
Common stock - Class B-3, $0.01 par value, 804,605 shares authorized; none and 353,629 shares issued and outstanding as of December 31, 2016 and 2015, respectively		-			4
Additional paid-in-capital		257,403			248,484
Distributions in excess of cumulative earnings		(84,631	)		(41,496	)
Total Stockholders' Equity		241,728			207,184

Noncontrolling Interests
Operating partnership units		2,216			2,908
Partially owned properties		48,617			27,620
Total Noncontrolling Interests		50,833			30,528
Total Equity		292,561			237,712
TOTAL LIABILITIES, REDEEMABLE PREFERRED STOCK AND EQUITY	$	1,241,322		$	699,227

Bluerock Residential Growth REIT, Inc.

Fourth Quarter Earnings

Non-GAAP Financial Measures

The foregoing supplemental financial data includes certain non-GAAP financial measures that we believe are helpful in understanding our business and performance, as further described below. Our definition and calculation of these non-GAAP financial measures may differ from those of other REITs, and may, therefore, not be comparable.

Funds from Operations and Adjusted Funds from Operations

Funds from operations attributable to common stockholders (“FFO”) is a non-GAAP financial measure that is widely recognized as a measure of REIT operating performance. We consider FFO to be an appropriate supplemental measure of our operating performance as it is based on a net income analysis of property portfolio performance that excludes non-cash items such as depreciation. The 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 historically rise and fall with market conditions, presentations of operating results for a REIT, using historical accounting for depreciation, could be less informative. We define FFO, consistent with the National Association of Real Estate Investment Trusts, or (“NAREIT's”) definition, as net income, computed in accordance with GAAP, excluding gains (or losses) from sales of property, plus depreciation and amortization of real estate assets, plus impairment write-downs of depreciable real estate, and after adjustments for unconsolidated partnerships and joint ventures. Adjustments for unconsolidated partnerships and joint ventures will be calculated to reflect FFO on the same basis.

In addition to FFO, we use adjusted funds from operations attributable to common stockholders (“AFFO”). AFFO is a computation made by analysts and investors to measure a real estate company's operating performance by removing the effect of items that do not reflect ongoing property operations. To calculate AFFO, we further adjust FFO by adding back certain items that are not added to net income in NAREIT's definition of FFO, such as acquisition expenses, equity based compensation expenses, and any other non-recurring or non-cash expenses, which are costs that do not relate to the operating performance of our properties, and subtracting recurring capital expenditures (and when calculating the quarterly incentive fee payable to our Manager only, we further adjust FFO to include any realized gains or losses on our real estate investments).

Our calculation of AFFO differs from the methodology used for calculating AFFO by certain other REITs and, accordingly, our AFFO may not be comparable to AFFO reported by other REITs. Our management utilizes FFO and AFFO as measures of our operating performance after adjustment for certain non-cash items, such as depreciation and amortization expenses, and acquisition expenses and pursuit costs that are required by GAAP to be expensed but may not necessarily be indicative of current operating performance and that may not accurately compare our operating performance between periods. Furthermore, although FFO, AFFO and other supplemental performance measures are defined in various ways throughout the REIT industry, we also believe that FFO and AFFO may provide us and our stockholders with an additional useful measure to compare our financial performance to certain other REITs. We also use AFFO for purposes of determining the quarterly incentive fee, if any, payable to our Manager.

Neither FFO nor AFFO is equivalent to net income, including net income attributable to common stockholders, or cash generated from operating activities determined in accordance with GAAP. Furthermore, FFO and AFFO do not represent amounts available for management's discretionary use because of needed capital replacement or expansion, debt service obligations or other commitments or uncertainties. Neither FFO nor AFFO should be considered as an alternative to net income, including net income attributable to common stockholders, as an indicator of our operating performance or as an alternative to cash flow from operating activities as a measure of our liquidity.

Bluerock Residential Growth REIT, Inc.

Fourth Quarter Earnings

We have acquired interests in nine additional properties and four investments accounted for on the equity method of accounting and sold two properties subsequent to December 31, 2015. The results presented in the table below are not directly comparable and should not be considered an indication of our future operating performance.

	Three Months Ended						Year Ended
	December 31,						December 31,
	2016			2015			2016			2015
Net (loss) income attributable to common stockholders	$	(7,260	)	$	(1,523	)	$	(18,985	)	$	635

Common stockholders pro-rata share of:
Real estate depreciation and amortization⁽¹⁾		7,527			4,728			26,963			12,369
Gain on sale of joint venture interests		-			-			-			(5,320	)
Gain on sale of real estate assets		(1,828	)		(2,640	)		(6,704	)		(2,640	)
FFO Attributable to Common Stockholders	$	(1,561	)	$	565		$	1,274		$	5,044

Common stockholders pro-rata share of:
Amortization of non-cash interest expense		171			83			790			326
Acquisition and disposition costs		2,130			2,008			4,123			3,375
Management internalization process expense		63			-			63			-
Loss on early extinguishment of debt		-			-			2,269			-
Normally recurring capital expenditures		(252	)		(147	)		(907	)		(660	)
Preferred stock accretion		320			-			880			-
Non-cash equity compensation		2,805			1,910			9,405			5,731
Non-cash tax abatement		85			-			85			-
Non-recurring income		(23	)		(121	)		(254	)		(410	)
AFFO Attributable to Common Stockholders	$	3,738		$	4,298		$	17,728		$	13,406

Weighted average common shares outstanding-diluted		21,102,894			20,447,381			20,810,134			17,417,198

PER SHARE INFORMATION:
FFO Attributable to Common Stockholders - diluted	$	(0.07	)	$	0.03		$	0.06		$	0.29
AFFO Attributable to Common Stockholders - diluted	$	0.18		$	0.21		$	0.85		$	0.77
Pro forma AFFO Attributable to Common Stockholders - diluted⁽²⁾	$	0.41			N/A			N/A			N/A

⁽¹⁾ The real estate depreciation and amortization amount includes our share of consolidated real estate-related depreciation and amortization of intangibles, less amounts attributable to noncontrolling interests, and our similar estimated share of unconsolidated depreciation and amortization, which is included in earnings of our unconsolidated real estate joint venture investments.

⁽²⁾ Pro forma AFFO for the three months ended December 31, 2016 assumes the investment of the $209 million in estimated available cash had occurred on October 1, 2016: (i) additional investment of approximately $2 million in the Lake Boone preferred equity investment, (ii) additional investment of approximately $18 million in West Morehead and amending the investment to a mezzanine loan structure; (iii) investment of approximately $24 million in a mezzanine loan structure in connection with a joint venture, which entitles us to invest in Jacksonville MSA; (iv) additional investment of approximately $19 million in Domain and amending the investment to a mezzanine loan structure; (v) investment of approximately $11 million in a mezzanine loan structure in connection with a joint venture, which entitles us to invest Boca Raton MSA; (vi) investment of approximately $24 million in Nevadan Apartments in Georgia which closed on October 13, 2016; (vii) investment of approximately $16 million in a Class B+ asset the Company has under agreement in Austin, Texas; (viii) investment of approximately $11 million in APEX Apartments in Port St. Lucie, Florida which closed on October 31, 2016; (ix) investment of approximately $26 million in a Class A asset the Company has under agreement in Georgia; (x) investment of approximately $11 million in a Class A asset the Company has under agreement in Austin, Texas; (xi) investment of approximately $20 million in mezzanine loan structure in a development asset in the Atlanta, Georgia; (xii) investment of approximately $11 million in mezzanine loan structure in a development asset in the Atlanta, Georgia. Proforma guidance also assumes that $16 million is invested in stabilized properties at a nominal 5.75% cap rate with interest expense at a rate of 3.75%. The pro forma guidance is being presented solely for purposes of illustrating the potential impact of these pipeline transactions, as well as future investments to be made with funds we have available for investment, as if they had occurred at October 1, 2016, based on information currently available to management and assumptions management has made with respect to our future pipeline. The Company is providing no assurances that any of the above transactions are probable, or that they will close or that management will identify or acquire investments consistent with our pipeline assumptions, and the failure to do so would significantly impact proforma guidance. The actual timing of these investments, if and when made, will vary materially from the assumed timing reflected in the proforma guidance, and actual quarterly results will differ significantly from the proforma guidance shown above. Investors should not rely on pro forma guidance as a forecast of the actual performance of the Company.

Bluerock Residential Growth REIT, Inc.

Fourth Quarter Earnings

Earnings Before Interest, Income Taxes, Depreciation and Amortization ("EBITDA")

EBITDA is defined as earnings before interest, income taxes, depreciation and amortization, calculated on a consolidated basis. We consider EBITDA to be an appropriate supplemental measure of our performance because it eliminates depreciation, income taxes, interest and non-recurring items, which permits investors to view income from operations unobscured by non-cash items such as depreciation, amortization, the cost of debt or non-recurring items. Below is a reconciliation of net (loss) income attributable to common stockholders to EBITDA (unaudited and dollars in thousands).

	Three Months Ended						Year Ended
	December 31,						December 31,
	2016			2015			2016			2015

Net (loss) income attributable to common stockholders	$	(7,260	)	$	(1,523	)	$	(18,985	)	$	635
Net (loss) income attributable to noncontrolling interest		1,602			(28	)		1,355			5,855
Interest expense		5,824			3,391			19,915			11,366
Depreciation and amortization		8,725			5,727			31,187			16,226
Acquisition costs		2,444			2,100			4,590			3,508
Management internalization process expense		63			-			63			-
Preferred stock accretion		324			-			893			-
Non-cash equity compensation		2,844			1,937			9,543			5,812
Non-cash tax abatement		96			-			96			-
Non-recurring income		(24	)		-			(258	)		-
Equity in gain on sale of unconsolidated real estate joint venture interests		-			-			-			(11,303	)
Gain on sale of real estate investments		-			(2,677	)		(4,947	)		(2,677	)
Gain on revaluation of equity on business combination		(3,761	)		-			(3,761	)		-
Loss on early extinguishment of debt		-			-			(2,393	)		-
EBITDA	$	10,877		$	8,927		$	37,298		$	29,422

Recurring Capital Expenditures

We define recurring capital expenditures as expenditures that are incurred at every property and exclude development, investment, revenue enhancing and non-recurring capital expenditures.

Non-Recurring Capital Expenditures

We define non-recurring capital expenditures as expenditures for significant projects that upgrade units or common areas and projects that are revenue enhancing.

Same Store Properties

Same store properties are conventional multifamily residential apartments which were owned and operational for the entire periods presented, including each comparative period.

Property Net Operating Income ("Property NOI")

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

Bluerock Residential Growth REIT, Inc.

Fourth Quarter Earnings

The following table reflects same store and non-same store contributions to consolidated NOI together with a reconciliation of NOI to net (loss) income attributable to common stockholders as computed in accordance with GAAP for the periods presented (unaudited and amounts in thousands):

	Three Months Ended⁽¹⁾						Year Ended ⁽²⁾
	December 31,						December 31,
	2016			2015			2016			2015
Net income (loss) attributable to common stockholders	$	(7,260	)	$	(1,523	)	$	(18,985	)	$	635
Add pro-rata share:
Depreciation and amortization		7,527			4,728			26,963			12,369
Amortization of non-cash interest expense		171			83			790			326
Management fees		1,987			1,144			6,417			4,154
Acquisition and disposition costs		2,130			2,008			4,123			3,375
Loss on early extinguishment of debt		-			-			2,269			-
Corporate operating expenses		1,680			1,166			5,779			4,050
Management internalization process expense		63			-			63			-
Preferred dividends		5,298			1,153			13,567			1,153
Preferred stock accretion		320			-			880			-
Less pro-rata share:
Other income		-			1			26			93
Preferred returns and equity in income of unconsolidated real estate joint ventures		2,973			2,276			11,464			6,605
Interest income from related parties		17			-			17			-
(Loss) gain on sale of joint venture interest, net of fees		-			-			-			5,320
Gain on sale of real estate assets		1,828			2,640			6,704			2,640
Pro-rata share of properties' income		7,098			3,842			23,655			11,404
Add:
Noncontrolling interest pro-rata share of property income		1,300			965			4,500			3,669
Total property income		8,398			4,807			28,155			15,073
Add:
Interest expense		5,628			3,448			19,009			11,429
Net operating income		14,026			8,255			47,164			26,502
Less:
Non-same store net operating income		7,606			2,206			28,311			8,945
Same store net operating income	$	6,420		$	6,049		$	18,853		$	17,557

⁽¹⁾ Same Store sales for the three months ended December 31, 2016 related to the following properties: Enders Place at Baldwin Park, MDA Apartments, Village Green of Ann Arbor, Lansbrook Village, ARIUM Grandewood, Fox Hill, Park & Kingston, and ARIUM Palms.

⁽²⁾Same Store sales for the year ended December 31, 2016 related to the following properties: Enders Place at Baldwin Park, MDA Apartments,Village Green of Ann Arbor, Lansbrook Village, and ARIUM Grandewood.

Contact

(Media)

Josh Hoffman

(208) 475.2380

jhoffman@bluerockre.com

Bluerock Residential Growth REIT, Inc.

Financial and Operating Highlights

For the Three and Twelve Months Ended December 31, 2016

(Unaudited and dollars in thousands except for share and per share data)

	Three Months Ended									Year Ended
	December 31,									December 31,
OPERATING INFORMATION	2016			2015			% Change			2016			2015			% Change

Total revenue	$	22,394		$	13,200			69.7	%	$	77,051		$	44,255			74.1	%

Property NOI margins		62.7	%		62.7	%		0.0	%		61.2	%		59.7	%		2.5	%

Property NOI	$	14,026		$	8,273			69.5	%	$	47,164		$	26,404			78.6	%

General and administrative expenses as a percentage of revenue⁽¹⁾		3.9	%		3.0	%		30.0	%		3.7	%		4.4	%		-15.9	%

Net (loss) income per common share - Diluted	$	(0.34	)	$	(0.07	)		-		$	(0.91	)	$	0.04			-

AFFO attributable to common shareholders per share⁽²⁾	$	0.18		$	0.21			-14.3	%	$	0.85		$	0.77			10.4	%

Pro forma AFFO attributable to common shareholders per share⁽³⁾	$	0.41			N/A			-			N/A			N/A			-

Dividend per share	$	0.29		$	0.29			-		$	1.16		$	1.16			-

⁽¹⁾General and administrative expenses exclude non-cash expense, such as non-cash equity compensation.

⁽²⁾See page 30 for the Company's definition of this non-GAAP measurement and reasons for using it.

⁽³⁾ Pro forma AFFO for the three months ended December 31, 2016 assumes the investment of the $209 million in estimated available cash had occurred on October 1, 2016: (i) additional investment of approximately $2 million in the Lake Boone preferred equity investment, (ii) additional investment of approximately $18 million in West Morehead and amending the investment to a mezzanine loan structure; (iii) investment of approximately $24 million in a mezzanine loan structure in connection with a joint venture, which entitles us to invest in Jacksonville MSA; (iv) additional investment of approximately $19 million in Domain and amending the investment to a mezzanine loan structure; (v) investment of approximately $11 million in a mezzanine loan structure in connection with a joint venture, which entitles us to invest Boca Raton MSA; (vi) investment of approximately $24 million in Nevadan Apartments in Georgia which closed on October 13, 2016; (vii) investment of approximately $16 million in a Class B+ asset the Company has under agreement in Austin, Texas; (viii) investment of approximately $11 million in APEX Apartments in Port St. Lucie, Florida which closed on October 31, 2016; (ix) investment of approximately $26 million in a Class A asset the Company has under agreement in Georgia; (x) investment of approximately $11 million in a Class A asset the Company has under agreement in Austin, Texas; (xi) investment of approximately $20 million in mezzanine loan structure in a development asset in the Atlanta, Georgia; (xii) investment of approximately $11 million in mezzanine loan structure in a development asset in the Atlanta, Georgia. Proforma guidance also assumes that $16 million is invested in stabilized properties at a nominal 5.75% cap rate with interest expense at a rate of 3.75%. The pro forma guidance is being presented solely for purposes of illustrating the potential impact of these pipeline transactions, as well as future investments to be made with funds we have available for investment, as if they had occurred at October 1, 2016, based on information currently available to management and assumptions management has made with respect to our future pipeline. The Company is providing no assurances that any of the above transactions are probable, or that they will close or that management will identify or acquire investments consistent with our pipeline assumptions, and the failure to do so would significantly impact proforma guidance. The actual timing of these investments, if and when made, will vary materially from the assumed timing reflected in the proforma guidance, and actual quarterly results will differ significantly from the proforma guidance shown above. Investors should not rely on pro forma guidance as a forecast of the actual performance of the Company.

Bluerock Residential Growth REIT, Inc.

Share and Dividend Information

Fourth Quarter 2016

(Unaudited and dollars in thousands except for share and per share data)

Weighted Average Common Stock and Units Outstanding for the quarter ended December 31, 2016
Class A common stock		19,567,106
LTIP Units		1,535,788
OP Units		298,318
Weighted Average Common Stock and Units Outstanding, Diluted		21,401,212

Outstanding Common Stock and Units at December 31, 2016		21,468,894

Outstanding 8.250% Series A Cumulative Redeemable Preferred Stock at December 31, 2016		5,721,460

Outstanding Series B Redeemable Preferred Stock at December 31, 2016		21,482

Outstanding 7.625% Series C Cumulative Redeemable Preferred Stock at December 31, 2016		2,323,750

Outstanding 7.125% Series D Cumulative Preferred Stock at December 31, 2016		2,850,602

Common Stock Dividend Yield
Annualized common stock dividend rate ⁽¹⁾	$	1.16
Price per common share ⁽²⁾	$	13.72
Annualized common stock dividend yield		8.45	%

⁽¹⁾Annualized rate based on $0.29 per common share quarterly dividend for the quarter ending December 31, 2016, paid monthly. Actual dividend amounts will be determined by the Board of Directors.

⁽²⁾ Closing common stock price of $13.72 as of December 31, 2016.

Bluerock Residential Growth REIT, Inc.

EBITDA and Interest Information

Fourth Quarter 2016

(Unaudited and dollars in thousands)

	Consolidated			Noncontrolling Interests' Share			BRG's Share
	Three Months Ended			Three Months Ended			Three Months Ended
	December 31, 2016			December 31, 2016			December 31, 2016
Q4 EBITDA CALCULATION
Net (loss) income attributable to common stockholders	$	(7,260	)	$	-		$	(7,260	)
Net (loss) income attributable to noncontrolling interest		1,602			(1,602	)		-
Interest expense, net		5,824			(870	)		4,954
Acquisition costs		2,444			(314	)		2,130
Management internalization process expense		63			-			63
Depreciation and amortization		8,725			(1,198	)		7,527
Preferred stock accretion		324			(4	)		320
Non-cash equity compensation		2,844			(39	)		2,805
Non-cash tax abatement		96			(11	)		85
Non-recurring income		(24	)		1			(23	)
EBITDA including gain on sale of real estate and other assets	$	14,638		$	(4,037	)	$	10,601
Gain on revaluation of equity on business combination		(3,761	)		1,933			(1,828	)
EBITDA ⁽¹⁾	$	10,877		$	(2,104	)	$	8,773

Adjusted Q4 EBITDA calculation ⁽²⁾
EBITDA	$	10,877		$	(2,104	)	$	8,773
Adjustment		1,599			(95	)		1,504
Adjusted Q4 EBITDA	$	12,476		$	(2,199	)	$	10,277
Adjusted Q4 EBITDA annualized	$	49,904		$	(8,796	)	$	41,108

Adjusted Q4 interest calculation ⁽²⁾⁽³⁾
Interest Expense	$	5,674		$	(894	)	$	4,780
Adjustment		811			(57	)		754
Adjusted Q4 interest expense	$	6,485		$	(951	)	$	5,534
Adjusted Q4 interest expense annualized	$	25,940		$	(3,804	)	$	22,136

⁽¹⁾ See page 31 for a reconciliation of net income attributable to common stockholders to EBITDA and the Company's definition of EBITDA and reasons for using it.

⁽²⁾Adjustment to EBITDA and interest expense represents the estimated impact over the full period of the following investment activity assuming the transactions had occurred on October 1, 2016: (i) sale of EOS; (ii) acquisitions of Nevadan, ARIUM Pine Lakes, The Brodie, Legacy at Southpark, Roswell City Walk, Crescent Perimeter, and Vickers Village; and (iii) additional investment in Alexan CityCentre, Domain, and West Morehead. Actual results may differ significantly from the presented, adjusted amounts including annualized amounts.

⁽³⁾ Interest expense excludes fair market value adjustments and amortization of deferred financing costs.

Bluerock Residential Growth REIT, Inc.

Financial Statistics

Fourth Quarter 2016

(Unaudited and dollars in thousands)

				Noncontrolling
	Consolidated			Interests' Share			BRG's Share
	Three Months Ended			Three Months Ended			Three Months Ended
	December 31, 2016			December 31, 2016			December 31, 2016
Interest Coverage Ratio
Adjusted Q4 EBITDA *	$	12,476		$	(2,199	)	$	10,277
Adjusted Q4 interest expense ⁽⁴⁾ *	$	6,485		$	(951	)	$	5,534
Interest Coverage Ratio		1.92	x					1.86	x

Quarterly Fixed Charge Coverage Ratio
Adjusted Q4 interest expense ⁽⁴⁾ *	$	6,485		$	(951	)	$	5,534
Secured debt principal amortization	$	605		$	(199	)	$	406
Total fixed charges	$	7,090		$	(1,150	)	$	5,940
Adjusted Q4 EBITDA *	$	12,476		$	(2,199	)	$	10,277
Adjusted Q4 EBITDA fixed charge coverage ratio		1.76	x					1.73	x

Net Debt / Adjusted EBITDA Ratio
Total debt ⁽¹⁾	$	716,153		$	(93,318	)	$	622,835
Less: cash ⁽³⁾	$	(127,449	)	$	12,344		$	(115,105	)
Net debt (less cash)	$	588,704		$	(80,974	)	$	507,730
Adjusted Q4 EBITDA (annualized)*	$	49,904		$	(8,796	)	$	41,108
Net Debt / Adjusted EBITDA Ratio		11.80	x					12.35	x

Leverage as a Percentage of assets
Total debt ⁽¹⁾	$	716,153		$	(93,318	)	$	622,835
Total undepreciated assets ⁽²⁾	$	1,283,458		$	(160,485	)	$	1,122,973
Total Debt / Total Undepreciated Assets		55.8	%					55.5	%
Net Debt / Total Undepreciated Assets		45.9	%					45.2	%

Leverage as a Percentage of Enterprise Value
Total market cap⁽⁵⁾	$	586,337		$	-		$	586,337
Total debt ⁽¹⁾	$	716,153		$	(93,318	)	$	622,835
Total Enterprise Value	$	1,302,490		$	(93,318	)	$	1,209,172
Total Debt / Total Enterprise Value		55.0	%					51.5	%
Net Debt / Total Enterprise Value		45.2	%					42.0	%

⁽¹⁾Total debt excludes amortization of fair market value adjustments of $1.4 million and deferred financing costs of $6.9 million.

⁽²⁾ Total undepreciated assets is calculated as total assets plus accumulated depreciation on real estate assets.

⁽³⁾ Cash includes cash, cash equivalents, and restricted cash.

⁽⁴⁾ Interest expense excludes fair market value adjustments and amortization of deferred financing costs.

⁽⁵⁾ Total market cap is calculated by using common shares, preferred shares, and equivalents (LTIP Units) times the December 31, 2016 closing share prices.

* Adjustment to EBITDA and interest expense represents the estimated impact over the full period of the following investment activity assuming the transactions had occurred on October 1, 2016: (i) sale of EOS; (ii) acquisitions of Nevadan, ARIUM Pine Lakes, The Brodie, Legacy at Southpark, Roswell City Walk, Crescent Perimeter, and Vickers Village; and (iii) additional investment in Alexan CityCentre, Domain, and West Morehead. Actual results may differ significantly from the presented, adjusted amounts including annualized amounts. See prior page for calculations.

Bluerock Residential Growth REIT, Inc.

Recent Acquisitions and Pending Investments

(Unaudited and dollars in millions)

Summary of Recent Acquisitions and Pending Investments

Property	Location	Date of Investment	Year Built/ Renovated⁽⁴⁾		Number of Units		Ownership Interest in Property			Purchase Price			Average Rent⁽³⁾
Recent Acquisitions
ARIUM at Palmer Ranch	Sarasota, FL	1/5/2016		2016		320		95.0	%	$	39.3		$	1,168
ARIUM Gulfshore	Naples, FL	1/5/2016		2016		368		95.0	%		47.0			1,171
West Morehead⁽¹⁾	Charlotte, NC	1/6/2016		2018		286		*			24.6	⁽²⁾		1,507
The Preserve at Henderson Beach	Destin, FL	3/15/2016		2009		340		100.0	%		53.7			1,284
ARIUM Westside	Atlanta, GA	7/14/2016		2008		336		90.0	%		74.5			1,451
APOK Townhomes⁽¹⁾	Boca Raton, FL	9/1/2016		2018		90		*			11.2	⁽²⁾		2,549
Nevadan	Atlanta, GA	10/13/2016		1990		480		90.0	%		69.5			1,090
ARIUM Pine Lakes	Port St. Lucie, FL	10/31/2016		2003		320		85.0	%		38.3			1,075
The Brodie	Austin, TX	11/10/2016		2001		324		92.5	%		48.9			1,166
Roswell City Walk	Roswell, GA	12/1/2016		2015		320		98.0	%		76.0			1,438
Crescent Perimeter⁽¹⁾	Atlanta, GA	12/12/2016		2019		320		*			20.5	⁽²⁾		1,749
Legacy at Southpark	Austin, TX	12/15/2016		2016		250		90.0	%		36.8			1,265
Vickers Village⁽¹⁾	Roswell, GA	12/20/2016		2018		79		*			10.4	⁽²⁾		3,176
Total/Average for recent acquisitions						3,833				$	550.7		$	1,392
Pending Investments at December 31, 2016
East San Marco⁽¹⁾	Jacksonville, FL			2019		266		*			25.1	⁽²⁾		1,825
Preston View	Morrisville, NC			2000		382		91.9	%		59.5			1,062
Wesley Village	Charlotte, NC			2010		301		91.9	%		57.7			1,299
Total/Average for pending investments						949				$	142.3		$	1,351
Total recent acquisitions and pending investments						4,782				$	693.0		$	1,383

⁽¹⁾ Property is a development project.

⁽²⁾ Represents estimated convertible preferred equity investment, common equity investment, or mezzanine loan investment.

⁽³⁾ Represents the average effective monthly rent per occupied unit for all occupied units for the three months ended December 31, 2016. The average rent for the development projects and the pending investments is pro forma based on underwriting.

⁽⁴⁾ All dates are for the year construction was completed or expects to be completed, or the date that a significant renovation has or will be completed.

* The Company has made or plans to make a convertible preferred equity investment or a mezzanine loan structure with an option to purchase a common membership interest at BRG's option upon stabilization. The preferred investment earns or will earn a preferred return and the majority of the mezzanine loans earns 15%.

Bluerock Residential Growth REIT, Inc.

Recent Dispositions

(Unaudited and dollars in millions)

Summary of Recent Dispositions

Property	Location	Date Sold	Number of Units		Ownership Interest in Property			Sale Price		BRG Net Proceeds		IRR			Return on Capital
Springhouse at Newport News	Newport News, VA	8/10/2016		432		75.0	%	$	38.2	$	9.1		17	%		183	%
EOS	Orlando, FL	12/19/2016		296		26.3	%	$	52.0	$	5.1		31	%		177	%

Bluerock Residential Growth REIT, Inc.

Investments in Unconsolidated Real Estate Joint Ventures and Notes and Accrued Interest Receivable from Related Parties

(Unaudited and dollars in thousands)

For the Three Months Ended December 31, 2016

Multifamily Community Name	Location	Number of Units		Investment as of October 1, 2016		Additional Investments (Dispositions) during the quarter			Investment as of December 31, 2016		Preferred Return			Income Earned during the quarter

Alexan CityCentre	Houston, TX		340	$	7,395	$	338		$	7,733		15	%	$	294
Alexan Southside	Houston, TX		270		17,322		-			17,322		15	%		655
APOK Townhomes	Boca Raton, FL		90		1,290		6,279			7,569		*			21
Domain Phase 1	Garland, TX		299		5,077		172			5,249		15	%		192
EOS	Orlando, FL		296		3,629		(3,629	)		-		15	%		121
Flagler Village	Fort Lauderdale, FL		384		12,101		1,934			14,035		*			(2	)
Helios, formerly known as Cheshire Bridge	Atlanta, GA		285		16,360		-			16,360		15	%		619
Lake Boone Trail	Raleigh, NC		245		9,919		-			9,919		15	%		375
West Morehead	Charlotte, NC		286		6,533		(6,520	)		13		15	%		242
Whetstone	Durham, NC		204		12,932		-			12,932		15	%		498
			2,699	$	92,558	$	(1,426	)	$	91,132				$	3,015

For the Year Ended December 31, 2016

Multifamily Community Name	Location	Number of Units		Investment as of January 1, 2016		Additional Investments (Dispositions) during the year			Investment as of December 31, 2016		Preferred Return			Income Earned during the year

Alexan CityCentre	Houston, TX		340	$	6,505	$	1,228		$	7,733		15	%		1,085
Alexan Southside	Houston, TX		270		17,322		-			17,322		15	%		2,605
APOK Townhomes	Boca Raton, FL		90		-		7,569			7,569		*			226
Domain Phase 1	Garland, TX		299		3,806		1,443			5,249		15	%		614
EOS	Orlando, FL		296		3,629		(3,629	)		-		15	%		530
Flagler Village	Fort Lauderdale, FL		384		5,451		8,584			14,035		*			(6	)
Helios, formerly known as Cheshire Bridge	Atlanta, GA		285		16,360		-			16,360		15	%		2,461
Lake Boone Trail	Raleigh, NC		245		9,919		-			9,919		15	%		1,492
West Morehead	Charlotte, NC		286		-		13			13		15	%		677
Whetstone	Durham, NC		204		12,231		701			12,932		15	%		1,948
			2,699	$	75,223	$	15,909		$	91,132				$	11,632

* The property is currently an equity method investment with common ownership.

For the Three Months Ended December 31, 2016

Multifamily Community Name	Location	Number of Units		Note Receivable as of October 1, 2016		Additions		Note Receivable as of December 31, 2016		Note Receivable Interest			Interest Income

West Morehead	Charlotte, NC		286		-		21,267		21,267		15	%		17
			286	$	-	$	21,267	$	21,267				$	17

Bluerock Residential Growth REIT, Inc.

Portfolio Information

Fourth Quarter 2016

(Unaudited)

Properties	Location	Number of Units		Year Built/ Renovated⁽¹⁾		Average Rent⁽²⁾			Revenue per Occupied Unit⁽³⁾			Average Occupancy
Operating Properties:
ARIUM at Palmer Ranch	Sarasota, FL		320		2016	$	1,168		$	1,192			93.2	%
ARIUM Grandewood	Orlando, FL		306		2005		1,226			1,269			97.9	%
ARIUM Gulfshore	Naples, FL		368		2016		1,171			1,174			95.5	%
ARIUM Palms	Orlando, FL		252		2008		1,222			1,238			95.1	%
ARIUM Pine Lakes	Port St. Lucie, FL		320		2003		1,075			1,142			94.4	%
ARIUM Westside	Atlanta, GA		336		2008		1,451	⁽⁴⁾		1,473	⁽⁴⁾		95.3	%
Ashton Reserve	Charlotte, NC		473		2015		1,041			1,049			94.5	%
Enders Place at Baldwin Park	Orlando, FL		220		2003		1,648			1,694			94.9	%
Fox Hill	Austin, TX		288		2010		1,176			1,237			95.6	%
Lansbrook Village	Palm Harbor, FL		619		2004		1,258			1,327			91.6	%
Legacy at Southpark	Austin, TX		250		2016		1,265			1,298			91.3	%
MDA Apartments	Chicago, IL		190		2006		2,283			2,278			97.8	%
Nevadan	Atlanta, GA		480		1990		1,090			1,104			91.3	%
Park & Kingston	Charlotte, NC		168		2015		1,183			1,193			95.5	%
Roswell City Walk	Roswell, GA		320		2015		1,438			1,481			88.4	%
Sorrel	Frisco, TX		352		2015		1,300			1,334			89.3	%
Sovereign	Fort Worth, TX		322		2015		1,306			1,367			96.4	%
The Brodie	Austin, TX		324		2001		1,166			1,231			92.2	%
The Preserve at Henderson Beach	Destin, FL		340		2009		1,284			1,333			93.0	%
Village Green of Ann Arbor	Ann Arbor, MI		520		2013		1,216			1,244			97.8	%
Whetstone	Durham, NC		204		2015		1,252			1,285			85.5	%
Total Operating Properties			6,972				1,266			1,300			94.0	%

Development Properties:
Alexan CityCentre	Houston, TX		340		2017		2,144	⁽⁵⁾		N/A			N/A
Alexan Southside Place	Houston, TX		270		2018		2,012	⁽⁵⁾		N/A			N/A
APOK Townhomes	Boca Raton, FL		90		2018		2,549	⁽⁵⁾		N/A			N/A
Crescent Perimeter	Atlanta, GA		320		2019		1,749	⁽⁵⁾		N/A			N/A
Domain Phase 1	Garland, TX		299		2019		1,469	⁽⁵⁾		N/A			N/A
Flagler Village	Fort Lauderdale, FL		384		2020		2,481	⁽⁵⁾		N/A			N/A
Helios, formerly known as Cheshire Bridge	Atlanta, GA		285		2017		1,486	⁽⁵⁾		N/A			N/A
Lake Boone Trail	Raleigh, NC		245		2018		1,271	⁽⁵⁾		N/A			N/A
Vickers Village	Roswell, GA		79		2018		3,176	⁽⁵⁾		N/A			N/A
West Morehead	Charlotte, NC		286		2019		1,507	⁽⁵⁾		N/A			N/A
Total Development Properties			2,598				1,875			N/A			N/A

Total Operating and Development Properties			9,570			$	1,446		$	1,300			94.0	%

Pending Properties:
East San Marco	Jacksonville, FL		266		2019		1,825			N/A			N/A
Preston View	Morrisville, NC		382		2000		1,062			N/A			N/A
Wesley Village	Charlotte, NC		301		2010		1,299			N/A			N/A
Total Pending Properties			949			$	1,351			N/A			N/A

Total Portfolio Including Pending Properties			10,519			$	1,437		$	1,300			94.0	%

	⁽¹⁾	Represents date of last significant renovation or year built if there were no renovations.
	⁽²⁾	Represents the average effective monthly rent per occupied unit for all occupied units for the three months ended December 31, 2016.
	⁽³⁾	Revenue per occupied unit is total revenue divided by average number of occupied units for the three months ended December 31, 2016.
	⁽⁴⁾	Represents average rent and revenue per occupied unit for residential units only and excludes the property's retail space.
	⁽⁵⁾	Represents pro forma rent upon stabilization based on current underwriting.

Bluerock Residential Growth REIT, Inc.

Development Properties

As of December 31, 2016

(Unaudited and dollars in millions)

This table includes forward-looking statements based on current judgments and current knowledge of management, which are subject to certain risks, trends and uncertainties that could cause results to vary from those projected. Please see the paragraph on forward-looking statements on page 2 of this document for a discussion of risks and uncertainties.

									Estimated/Actual Dates for
Under Construction⁽¹⁾	Total Units		Total Estimated Construction Cost		Cost to Date		Total Available Financing		Construction Start	Initial Occupancy	Construction Completion	Stabilized Operations⁽²⁾
Alexan CityCentre		340	$	83.0	$	58.8	$	55.1	4Q14	2Q17	4Q17	4Q18
Alexan Southside Place		270	$	49.0	$	16.0	$	31.6	4Q15	4Q17	2Q18	4Q18
APOK Townhomes		90	$	28.9	$	5.7	$	18.7	1Q17	1Q18	3Q18	1Q19
Crescent Perimeter		320	$	70.0	$	17.6	$	44.7	4Q16	3Q18	1Q19	3Q19
Domain Phase 1		299	$	52.1	$	5.9	$	35.8	1Q17	3Q18	1Q19	3Q19
Flagler Village		384	$	132.8	$	21.6	$	92.9	1Q18	3Q19	3Q20	3Q21
Helios, formerly known as Cheshire Bridge		285	$	50.9	$	28.5	$	38.1	4Q15	2Q17	4Q17	2Q18
Lake Boone Trail		245	$	40.2	$	15.4	$	25.2	2Q16	1Q18	3Q18	2Q19
Vickers Village		79	$	30.4	$	8.6	$	18.0	2Q16	1Q18	3Q18	1Q19
West Morehead		286	$	60.0	$	11.3	$	41.8	4Q16	4Q18	2Q19	4Q19

⁽¹⁾Properties are under development and the Company holds a preferred equity investment with an option to convert into partial ownership of the underlying asset upon stabilization, except Flagler Village and APOK Townhomes. West Morehead is a mezzanine loan investment that matures on December 29, 2019 with an option to purchase indirect property interest upon maturity.

⁽²⁾We defined stabilized occupancy as the earlier of the attainment of 90% physical occupancy or one year after the completion of construction.

Bluerock Residential Growth REIT, Inc.

Condensed Consolidated Balance Sheets

Fourth Quarter 2016

(Unaudited and dollars in thousands except for share and per share data)

	December 31,			December 31,
	2016			2015
	(Unaudited)
ASSETS
Net Real Estate Investments
Land	$	142,274		$	65,057
Building and improvements		848,445			474,608
Furniture, fixtures and equipment		27,617			17,155
Construction in progress		10,878			-
Total Gross Real Estate Investments		1,029,214			556,820
Accumulated depreciation		(42,137	)		(23,437	)
Total Net Real Estate Investments		987,077			533,383
Cash and cash equivalents		82,047			68,960
Restricted cash		45,402			11,669
Notes and accrued interest receivable from related parties		21,267			-
Due from affiliates		948			861
Accounts receivable, prepaid and other assets		8,610			6,742
Preferred equity investments and investments in unconsolidated real estate joint ventures		91,132			75,223
In-place lease intangible assets, net		4,839			2,389
Total Assets	$	1,241,322		$	699,227

LIABILITIES, REDEEMABLE PREFERRED STOCK AND EQUITY
Mortgages payable	$	710,575		$	380,102
Accounts payable		1,669			587
Other accrued liabilities		13,431			7,013
Due to affiliates		2,409			1,485
Distributions payable		7,328			3,163
Total Liabilities		735,412			392,350

8.250% Series A Cumulative Redeemable Preferred Stock, liquidation preference $25.00 per share, 10,875,000 and 2,875,000 shares authorized; and 5,721,460 and 2,875,000 issued and outstanding, as of December 31, 2016 and 2015, respectively		138,316			69,165
Series B Redeemable Preferred Stock, liquidation preference $1,000 per share, 150,000 and 150,000 shares authorized, 21,482 and none issued and outstanding, as of December 31, 2016 and 2015, respectively		18,938			-
7.625% Series C Cumulative Redeemable Preferred Stock, liquidation preference $25.00 per share, 4,000,000 and no shares authorized; and 2,323,750 and none issued and outstanding as of December 31, 2016 and 2015, respectively		56,095			-

Stockholders' Equity
Preferred stock, $0.01 par value, 230,975,000 and 246,975,000 shares authorized; none issued and outstanding as of December 31, 2016 and 2015, respectively		-			-
7.1250% Series D Cumulative Preferred Stock, liquidation preference $25.00 per share, 4,000,000 and no shares authorized; 2,850,602 and none issued and outstanding as of December 31, 2016 and 2015, respectively		68,760			-
Common stock - Class A, $0.01 par value, 747,586,185 shares authorized; 19,567,506 and 19,202,112 shares issued and outstanding as of December 31, 2016 and 2015, respectively		196			192
Common stock - Class B-3, $0.01 par value, 804,605 shares authorized; none and 353,629 shares issued and outstanding as of December 31, 2016 and 2015, respectively		-			4
Additional paid-in-capital		257,403			248,484
Distributions in excess of cumulative earnings		(84,631	)		(41,496	)
Total Stockholders' Equity		241,728			207,184

Noncontrolling Interests
Operating partnership units		2,216			2,908
Partially owned properties		48,617			27,620
Total Noncontrolling Interests		50,833			30,528
Total Equity		292,561			237,712
TOTAL LIABILITIES, REDEEMABLE PREFERRED STOCK AND EQUITY	$	1,241,322		$	699,227

Bluerock Residential Growth REIT, Inc.

Consolidated Statements of Operations

For the Three and Twelve Months Ended December 31, 2016 and 2015

(Dollars in thousands)

	Three Months Ended						Year Ended
	December 31,						December 31,
	2016			2015			2016			2015
Revenues	(Unaudited)			(Unaudited)			(Unaudited)			(Unaudited)
Net rental income	$	21,353		$	12,648		$	73,366		$	42,259
Other property revenues		1,024			552			3,668			1,996
Interest income from related parties		17			-			17			-
Total revenues		22,394			13,200			77,051			44,255
Expenses
Property operating		8,351			4,927			29,870			17,851
General and administrative		1,709			1,196			5,863			4,108
Management fees		2,015			1,133			6,510			4,185
Acquisition costs		2,444			2,100			4,590			3,508
Management internalization process		63			-			63			-
Depreciation and amortization		8,725			5,727			31,187			16,226
Total expenses		23,307			15,083			78,083			45,878
Operating income (loss)		(913	)		(1,883	)		(1,032	)		(1,623	)
Other income (expense)
Other income		-			-			26			62
Preferred returns and equity in income of unconsolidated real estate joint ventures		3,015			2,199			11,632			6,590
Equity in gain on sale of unconsolidated real estate joint venture interests		-			-			-			11,303
Gain on sale of real estate investments		-			2,677			4,947			2,677
Gain on revaluation of equity of business combination		3,761			-			3,761			-
Loss on early extinguishment of debt		-			-			(2,393	)		-
Interest expense, net		(5,824	)		(3,391	)		(19,915	)		(11,366	)
Total other income (expense)		952			1,485			(1,942	)		9,266

Net income (loss)		39			(398	)		(2,974	)		7,643

Preferred stock dividends		(5,373	)		(1,153	)		(13,763	)		(1,153	)
Preferred stock accretion		(324	)		-			(893	)		-

Net (loss) income attributable to noncontrolling interests
Operating partnership units		(102	)		(21	)		(276	)		35
Partially-owned properties		1,704			(7	)		1,631			5,820
Net (loss) income attributable to noncontrolling interests		1,602			(28	)		1,355			5,855
Net (loss) income attributable to common stockholders	$	(7,260	)	$	(1,523	)	$	(18,985	)	$	635

Bluerock Residential Growth REIT, Inc.

Reconciliation of Funds from Operations (FFO) and Adjusted Funds from Operations (AFFO) Attributable to Common Stockholders

For the Three and Twelve Months Ended December 31, 2016 and 2015

(Unaudited and dollars in thousands except for share and per share data)

	Three Months Ended						Year Ended
	December 31,						December 31,
	2016			2015			2016			2015
Net (loss) income attributable to common stockholders	$	(7,260	)	$	(1,523	)	$	(18,985	)	$	635

Common stockholders pro-rata share of:
Real estate depreciation and amortization⁽¹⁾		7,527			4,728			26,963			12,369
Gain on sale of joint venture interests		-			-			-			(5,320	)
Gain on sale of real estate assets		(1,828	)		(2,640	)		(6,704	)		(2,640	)
FFO Attributable to Common Stockholders⁽²⁾	$	(1,561	)	$	565		$	1,274		$	5,044

Common stockholders pro-rata share of:
Amortization of non-cash interest expense		171			83			790			326
Acquisition and disposition costs		2,130			2,008			4,123			3,375
Management internalization process expense		63			-			63			-
Loss on early extinguishment of debt		-			-			2,269			-
Normally recurring capital expenditures		(252	)		(147	)		(907	)		(660	)
Preferred stock accretion		320			-			880			-
Non-cash equity compensation		2,805			1,910			9,405			5,731
Non-cash tax abatement		85			-			85			-
Non-recurring income		(23	)		(121	)		(254	)		(410	)
AFFO Attributable to Common Stockholders⁽²⁾	$	3,738		$	4,298		$	17,728		$	13,406

Weighted average common shares outstanding - diluted⁽³⁾		21,102,894			20,447,381			20,810,134			17,417,198


PER SHARE INFORMATION:
FFO Attributable to Common Stockholders - diluted	$	(0.07	)	$	0.03		$	0.06		$	0.29
AFFO Attributable to Common Stockholders - diluted	$	0.18		$	0.21		$	0.85		$	0.77
Pro forma AFFO Attributable to Common Stockholders - diluted⁽⁴⁾	$	0.41			N/A			N/A			N/A

⁽²⁾ See page 30 for the Company's definitions of these non-GAAP measurements. Individual line items included in FFO and AFFO calculations include results from discontinued operations where applicable.

⁽³⁾ Total weighted average shares for the quarter, including OP units of 298,318 was 21,401,212. AFFO related to the OP units is excluded from the calculation above. When including both, AFFO attributable to OP units and 298,318 of OP units in the weighted average share count, in the above calculation, AFFO is $0.18 per share.

⁽⁴⁾Pro forma AFFO for the three months ended December 31, 2016 assumes the investment of the $209 million in estimated available cash had occurred on October 1, 2016: (i) additional investment of approximately $2 million in the Lake Boone preferred equity investment, (ii) additional investment of approximately $18 million in West Morehead and amending the investment to a mezzanine loan structure; (iii) investment of approximately $24 million in a mezzanine loan structure in connection with a joint venture, which entitles us to invest in Jacksonville MSA; (iv) additional investment of approximately $19 million in Domain and amending the investment to a mezzanine loan structure; (v) investment of approximately $11 million in a mezzanine loan structure in connection with a joint venture, which entitles us to invest Boca Raton MSA; (vi) investment of approximately $24 million in Nevadan Apartments in Georgia which closed on October 13, 2016; (vii) investment of approximately $16 million in a Class B+ asset the Company has under agreement in Austin, Texas; (viii) investment of approximately $11 million in APEX Apartments in Port St. Lucie, Florida which closed on October 31, 2016; (ix) investment of approximately $26 million in a Class A asset the Company has under agreement in Georgia; (x) investment of approximately $11 million in a Class A asset the Company has under agreement in Austin, Texas; (xi) investment of approximately $20 million in mezzanine loan structure in a development asset in the Atlanta, Georgia; (xii) investment of approximately $11 million in mezzanine loan structure in a development asset in the Atlanta, Georgia. Proforma guidance also assumes that $16 million is invested in stabilized properties at a nominal 5.75% cap rate with interest expense at a rate of 3.75%. The pro forma guidance is being presented solely for purposes of illustrating the potential impact of these pipeline transactions, as well as future investments to be made with funds we have available for investment, as if they had occurred at October 1, 2016, based on information currently available to management and assumptions management has made with respect to our future pipeline. The Company is providing no assurances that any of the above transactions are probable, or that they will close or that management will identify or acquire investments consistent with our pipeline assumptions, and the failure to do so would significantly impact proforma guidance. The actual timing of these investments, if and when made, will vary materially from the assumed timing reflected in the proforma guidance, and actual quarterly results will differ significantly from the proforma guidance shown above. Investors should not rely on pro forma guidance as a forecast of the actual performance of the Company.

Bluerock Residential Growth REIT, Inc.

Debt Summary Information

As of December 31, 2016

(Unaudited and dollars in thousands)

Debt Outstanding

	Outstanding
	Principal			Interest Rate			Fixed/ Floating	Maturity Date
ARIUM Grandewood	$	34,294			2.45	%	Floating ⁽¹⁾	December 1, 2024
ARIUM Gulfshore		32,626			2.79	%	LIBOR + 2.17% ⁽²⁾	February 1, 2023
ARIUM at Palmer Ranch		26,925			2.79	%	LIBOR + 2.17% ⁽²⁾	February 1, 2023
ARIUM Palms		24,999			2.84	%	LIBOR + 2.22% ⁽²⁾	September 1, 2022
ARIUM Pine Lakes		26,950			3.95	%	Fixed	November 1, 2023
ARIUM Westside		52,150			3.68	%	Fixed	August 1, 2023
Ashton Reserve I		31,900			4.67	%	Fixed	December 1, 2025
Ashton Reserve II		15,270			3.24	%	LIBOR + 2.62% ⁽²⁾	January 1, 2026
Enders Place at Baldwin Park ⁽³⁾		24,732			4.30	%	Fixed	November 1, 2022
Fox Hill		26,705			3.57	%	Fixed	April 1, 2022
Lansbrook Village		57,190			3.06	%	LIBOR + 2.44% ⁽²⁾	August 1, 2026
Legacy at Southpark		26,500			4.35	%	Fixed	January 1, 2024
MDA Apartments		37,124			5.35	%	Fixed	January 1, 2023
Nevadan		48,431			3.10	%	LIBOR + 2.48% ⁽²⁾	November 1, 2023
Park & Kingston ⁽⁴⁾		18,432			3.41	%	Fixed	April 1, 2020
Roswell City Walk		51,000			3.63	%	Fixed	December 1, 2026
Sorrel		38,684			2.91	%	LIBOR + 2.29% ⁽²⁾	May 1, 2023
Sovereign		28,880			3.46	%	Fixed	November 10, 2022
The Brodie		34,825			3.71	%	Fixed	December 1, 2023
The Preserve at Henderson Beach		36,989			4.65	%	Fixed	January 5, 2023
Village Green of Ann Arbor		41,547			3.92	%	Fixed	October 1, 2022
Total		716,153
Fair value adjustments		1,364
Deferred financing costs, net		(6,942	)
Total	$	710,575
Weighted Average Interest Rate		3.61	%

⁽¹⁾ ARIUM Grandewood principal balance includes the initial advance of $29.44 million at a floating rate of 1.67% plus one month LIBOR and a $4.85 million supplemental loan at a floating rate of 2.74% plus one month LIBOR. At December 31, 2016, the interest rates on the initial advance and supplemental loan were 2.29% and 3.36%, respectively.

⁽²⁾ One month LIBOR as of December 1, 2016 was 0.62367%.

⁽³⁾Enders Place principal includes a $16.8 million loan at a 3.97% interest rate and a $7.9 million supplemental loan at a 5.01% interest rate.

⁽⁴⁾ Park & Kingston principal includes a $15.3 million loan at a 3.21% interest rate and a $3.2 million supplemental loan at a 4.34% interest rate.

Bluerock Residential Growth REIT, Inc.

Debt Summary Information Continued

As of December 31, 2016

(Unaudited and dollars in thousands)

Debt Maturity Schedules

Year	Fixed Rate		Floating Rate		Total		% of Total
2017	$	3,071	$	-	$	3,071		0.43	%
2018		3,648		-		3,648		0.51	%
2019		5,152		503		5,655		0.79	%
2020		24,913		2,780		27,693		3.87	%
2021		7,095		3,597		10,692		1.49	%
Thereafter		393,855		271,539		665,394		92.91	%
	$	437,734	$	278,419	$	716,153		100.00	%
Fair Value Adjustments		1,364		-		1,364
Total	$	439,098	$	278,419	$	717,517

	Amounts		% of Total			Weighted Average Rates			Weighted Average Maturities (years)
Secured Fixed Rate Debt	$	439,098		61.2	%		4.06	%		6.7
Secured Floating Rate Debt		278,419		38.8	%		2.90	%		7.3
Total	$	717,517		100.0	%		3.61	%		7.0

Bluerock Residential Growth REIT, Inc.

2017 First Quarter Outlook

(Unaudited and dollars in thousands except for per share data)

	2017 First Quarter Outlook
	($ in thousands except per share amounts)
	Q1 - Projected ⁽⁸⁾			Q1 - Proforma^{(7) (8)}
Earnings
Adjusted Funds From Operations Attributable to Common Stockholders per share		$0.03 - $0.04			$0.27 - $0.29

Operations
Revenue ⁽¹⁾		$22,540 - $22,700			$29,730 - $29,930
Property Operating Margin		56.2% - 57.3%			58.0% - 59.4%
Interest expense	$	6,380		$	8,110
General and administrative expenses as percentage of revenue⁽²⁾		4.3% - 4.2%			3.2% - 3.1%
Management fees	$	2,130		$	2,200
Depreciation and amortization expense	$	10,560			*
Depreciation and amortization recapture⁽³⁾		88.5	%		*
Equity in operating earnings in unconsolidated subsidiaries⁽⁴⁾	$	2,630		$	2,480
Interest income on convertible mezzanine loans	$	1,293		$	5,328
Noncontrolling interest ⁽⁵⁾		6.5% - 5.6%			13.0% - 6.1%
Recurring capex ⁽⁶⁾		$300 - $280			$420 - $390

* Amount is indeterminable.

⁽¹⁾Revenue includes only property level revenues and excludes income from preferred investments, which flow through the "Equity in operating earnings of unconsolidated subsidiaries" line item.

⁽²⁾General and administrative expenses exclude non-cash expenses, such as non-cash equity compensation.

⁽³⁾Represents estimated recapture of the Company's pro-rata share of depreciation for AFFO purposes and excludes depreciation and amortization on forecasted acquisitions.

⁽⁴⁾ Represents the Company's share of income from unconsolidated subsidiaries including preferred investment income.

⁽⁵⁾ Represents estimated net income/loss (excluding non-cash equity compensation, gain on sale of real estate assets, acquisition costs and depreciation on forecasted acquisitions) attributable to non-controlling interest of OP unit holders and joint venture partner interests.

⁽⁶⁾ Estimate of the Company's pro-rata share of recurring capital expenditures for AFFO purposes.

⁽⁷⁾ Pro forma guidance assumes the investment of $150 million in estimated available cash had occurred on January 1, 2017: (i) additional investment of approximately $2 million in the Lake Boone convertible preferred equity investment, (ii) additional investment of approximately $3 million in the West Morehead mezzanine loan; (iii) investment of approximately $25 million in a mezzanine loan structure in connection with a joint venture, which entitles us to invest in the Jacksonville MSA; (iv) investment of approximately $19 million in a mezzanine loan structure in the development asset in the Dallas MSA; (v) investment of approximately $4 million in a mezzanine loan structure in connection with a joint venture, which entitles us to invest in the Boca Raton MSA; (vi) investment of approximately $5 million in a mezzanine loan structure in a development asset in Fort Lauderdale, Florida; (vii) investment of approximately $5 million in a mezzanine loan structure in a development asset in Atlanta, Georgia; (viii) investment of approximately $2 million in a mezzanine loan structure in a development asset in Atlanta, Georgia; (ix) investment of approximately $17 million in a Class A asset the Company has under agreement in Morrisville, North Carolina; (x) investment of approximately $18 million in a Class A asset the Company has under agreement in Charlotte, North Carolina. Proforma guidance also assumes that $27 million is invested in stabilized properties at a 5.75% nominal cap rate with interest expense at a rate of 3.75% and that $22 million is invested in mezzanine loans. The pro forma guidance is being presented solely for purposes of illustrating the potential impact of these pipeline transactions, as well as future investments to be made with funds we have available for investment, as if they had occurred at January 1, 2017, based on information currently available to management and assumptions management has made with respect to our future pipeline. The Company is providing no assurances that any of the above transactions are probable, or that they will close or that management will identify or acquire investments consistent with our pipeline assumptions, and the failure to do so would significantly impact proforma guidance. The actual timing of these investments, if and when made, will vary materially from the assumed timing reflected in the proforma guidance, and actual quarterly results will differ significantly from the proforma guidance shown above. Investors should not rely on pro forma guidance as a forecast of the actual performance of the Company.

⁽⁸⁾ The Company has not reconciled projected and pro forma Adjusted Funds From Operations Attributable to Common Shareholders per share (“AFFO”) guidance to the corresponding GAAP financial measure because it does not provide guidance for various reconciling items. The Company is unable to provide guidance for these reconciling items since certain items that impact net income are outside of its control and cannot be reasonably predicted. Accordingly, reconciliations to the corresponding GAAP financial measures are not available.

Bluerock Residential Growth REIT, Inc.

Definitions of Non-GAAP Financial Measures

The foregoing supplemental financial data includes certain non-GAAP financial measures that we believe are helpful in understanding our business, as further described below. Our definition and calculation of these non-GAAP financial measures may differ from those of other REITs, and may, therefore, not be comparable.

Funds from Operations and Adjusted Funds from Operations

Funds from operations attributable to common stockholders (“FFO”), is a non-GAAP financial measure that is widely recognized as a measure of REIT operating performance. We consider FFO to be an appropriate supplemental measure of our operating performance as it is based on a net income analysis of property portfolio performance that excludes non-cash items such as depreciation. The 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 historically rise and fall with market conditions, presentations of operating results for a REIT, using historical accounting for depreciation, could be less informative. We define FFO, consistent with the National Association of Real Estate Investment Trusts, or (“NAREIT's”), definition, as net income, computed in accordance with GAAP, excluding gains (or losses) from sales of property, plus depreciation and amortization of real estate assets, plus impairment write-downs of depreciable real estate, and after adjustments for unconsolidated partnerships and joint ventures. Adjustments for unconsolidated partnerships and joint ventures will be calculated to reflect FFO on the same basis.

Neither FFO nor AFFO is equivalent to net income or cash generated from operating activities determined in accordance with GAAP. Furthermore, FFO and AFFO do not represent amounts available for management's discretionary use because of needed capital replacement or expansion, debt service obligations or other commitments or uncertainties. Neither FFO nor AFFO should be considered as an alternative to net income as an indicator of our operating performance or as an alternative to cash flow from operating activities as a measure of our liquidity.

Recurring Capital Expenditures

We define recurring capital expenditures as expenditures that are incurred at every property and exclude development, investment, revenue enhancing and non-recurring capital expenditures.

Non-Recurring Capital Expenditures

We define non-recurring capital expenditures as expenditures for significant projects that upgrade units or common areas and projects that are revenue enhancing.

Same Store Properties

Same store properties are conventional multifamily residential apartments which were owned and operational for the entire periods presented.

Bluerock Residential Growth REIT, Inc.

Definitions of Non-GAAP Financial Measures

(Unaudited and dollars in thousands)

Earnings Before Interest, Income Taxes, Depreciation and Amortization ("EBITDA")

	Three Months Ended						Year Ended
	December 31,						December 31,
	2016			2015			2016			2015

Net (loss) income attributable to common stockholders	$	(7,260	)	$	(1,523	)	$	(18,985	)	$	635
Net (loss) income attributable to noncontrolling interest		1,602			(28	)		1,355			5,855
Interest expense		5,824			3,391			19,915			11,366
Depreciation and amortization		8,725			5,727			31,187			16,226
Acquisition costs		2,444			2,100			4,590			3,508
Management internalization process expense		63			-			63			-
Preferred stock accretion		324			-			893			-
Non-cash equity compensation		2,844			1,937			9,543			5,812
Non-cash tax abatement		96			-			96			-
Non-recurring income		(24	)		-			(258	)		-
Equity in gain on sale of unconsolidated real estate joint venture interests		-			-			-			(11,303	)
Gain on sale of real estate investments		-			(2,677	)		(4,947	)		(2,677	)
Gain on revaluation of equity on business combination		(3,761	)		-			(3,761	)		-
Loss on early extinguishment of debt		-			-			(2,393	)		-
EBITDA	$	10,877		$	8,927		$	37,298		$	29,422

Bluerock Residential Growth REIT, Inc.

Definitions of Non-GAAP Financial Measures

(Unaudited and dollars in thousands)

Property Net Operating Income ("Property NOI")

	Three Months Ended⁽¹⁾						Year Ended ⁽²⁾
	December 31,						December 31,
	2016			2015			2016			2015
Net income (loss) attributable to common stockholders	$	(7,260	)	$	(1,523	)	$	(18,985	)	$	635
Add pro-rata share:
Depreciation and amortization		7,527			4,728			26,963			12,369
Amortization of non-cash interest expense		171			83			790			326
Management fees		1,987			1,144			6,417			4,154
Acquisition and disposition costs		2,130			2,008			4,123			3,375
Loss on early extinguishment of debt		-			-			2,269			-
Corporate operating expenses		1,680			1,166			5,779			4,050
Management internalization process expense		63			-			63			-
Preferred dividends		5,298			1,153			13,567			1,153
Preferred stock accretion		320			-			880			-
Less pro-rata share:
Other income		-			1			26			93
Preferred returns and equity in income of unconsolidated real estate joint ventures		2,973			2,276			11,464			6,605
Interest income from related parties		17			-			17			-
Gain on sale of joint venture interest, net of fees		-			-			-			5,320
Gain on sale of real estate assets		1,828			2,640			6,704			2,640
Pro-rata share of properties' income		7,098			3,842			23,655			11,404
Add:
Noncontrolling interest pro-rata share of property income		1,300			965			4,500			3,669
Total property income		8,398			4,807			28,155			15,073
Add:
Interest expense		5,628			3,448			19,009			11,429
Net operating income		14,026			8,255			47,164			26,502
Less:
Non-same store net operating income		7,606			2,206			28,311			8,945
Same store net operating income	$	6,420		$	6,049		$	18,853		$	17,557