EX-99.2 3 exhibit992q32022.htm EX-99.2 Document

Exhibit 99.2
brtlogo.jpg
SUPPLEMENTAL FINANCIAL
INFORMATION FOR THREE & NINE MONTHS ENDED
 SEPTEMBER 30, 2022


November 7, 2022

60 Cutter Mill Rd., Great Neck, NY 11021











brtlogo.jpg

CAUTIONARY STATEMENT REGARDING THE USE OF FORWARD LOOKING STATEMENTS AND NON-GAAP FINANCIAL INFORMATIONA

The information set forth herein contains certain forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. We intend such forward-looking statements to be covered by the safe harbor provision for forward-looking statements contained in the Private Securities Litigation Reform Act of 1995 and include this statement for purposes of complying with these safe harbor provisions. Forward-looking statements, which are based on certain assumptions and describe our future plans, strategies and expectations, are generally identifiable by use of the words "may", "will", "believe", "expect", "intend", "anticipate”, “estimate", "project", or similar expressions or variations thereof. Forward-looking statements involve known and unknown risks, uncertainties and other factors which are, in some cases, beyond our control and which could materially affect actual results, performance or achievements. Investors are cautioned not to place undue reliance on any forward-looking statements and are urged to read the sections entitled “Risk Factors” and “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in our Annual Report on Form 10-K for the year ended December 31, 2021 (the "Annual Report") and the other documents we file with the SEC thereafter.

This document also includes information regarding funds from operations, or FFO, adjusted funds from operations, or AFFO, net operating income, or NOI, and information regarding our pro rata share of revenues, expenses, NOI, assets and liabilities of BRT's unconsolidated subsidiaries, all of which are non-GAAP financial measures of performance. These non-GAAP measures have certain limitations and are not representative of our operations and accounts, as presented in accordance with GAAP. Accordingly, such information should be used with caution and in conjunction with the GAAP data presented herein and in our reports filed with the SEC. See “Non-GAAP Financial Measures and Definitions” herein for further information.

We undertake no obligation to update or revise the information herein, whether as a result of new information, future events or circumstances, or otherwise.



brtlogo.jpg
Table of ContentsPage Number
Financial Highlights1
Operating Results2
Operating Results of Unconsolidated Properties3
Funds From Operations4-5
Consolidated Balance Sheets6
Balance Sheets of Unconsolidated Joint Venture Entities7
Portfolio Data by State8-9
Same Store Comparison - Consolidated10-11
Same Store Comparison - Unconsolidated12-13
Portfolio Data Combined14
Multi-Family Acquisitions and Dispositions

15
Value-Add Information and Capital Expenditures16
Debt Analysis17
Non-GAAP Financial Measures, Definitions, and Reconciliations18-22
Portfolio Table23
    


BRT Apartments Corp. (NYSE: BRT)
Financial Highlights


_________________________________________________________________________________________________________
As at September 30,
20222021
Market capitalization (thousands)$384,001 $351,127 
Shares outstanding (thousands)18,907 18,212 
Closing share price$20.31 $19.28 
Quarterly dividend declared per share$0.25 $0.23 
Quarter ended September 30,
CombinedConsolidatedUnconsolidated
202220212022202120222021
Properties owned (a)2935218827
Units (a)8,2019,4545,4202,0102,7817,444
Average occupancy (a)96.2 %96.2 %96.2 %97.4 %96.0 %95.9 %
Average monthly rental revenue per occupied unit $1,301 $1,152$1,291$1,217$1,316$1,136
____________________________
(a) Excludes a planned 240-unit development project
Quarter ended September 30,
Per share data2022
(Unaudited)
2021
(Unaudited)
Earnings per share, basic $0.37 $1.55 
Earnings per share, diluted$0.37 $1.54 
FFO per share of common stock (diluted) (1)$0.29 $— 
AFFO per share of common stock (diluted) (1)$0.38 $0.31 
As at September 30,
20222021
Debt to Enterprise Value (2)62 %66 %
(1) See the reconciliation of Funds From Operations, or FFO, and Adjusted Funds From Operations, or AFFO, to net income, as calculated in accordance with
GAAP, and the definitions of such terms under "Non-GAAP Financial Measures and Definitions."
(2) Enterprise Value is equal to debt plus market capitalization less cash and cash equivalents, including BRT's pro-rata share of cash and cash equivalents at the
unconsolidated Joint Ventures. Cash and cash equivalents excludes restricted cash. Debt is equal to 100% of the debt at the consolidated properties and BRT's
pro-rata share of debt at the unconsolidated joint ventures. See "Non-GAAP Financial Measures and Definitions" for an explanation of "pro-rata share."

1

BRT Apartments Corp. (NYSE: BRT)
Operating Results
(dollars in thousands except per share data)

_____________________________________________________________________________________________________________________
Three Months Ended September 30,Nine Months Ended September 30,
2022202120222021
Revenues:
Rental and other revenue from real estate properties $21,691 $7,709 $47,804 $21,762 
Other income12 12 
Total revenues21,697 7,714 47,816 21,774 
Expenses:
Real estate operating expenses 9,195 3,404 20,296 9,687 
Interest expense5,061 1,535 9,994 4,804 
General and administrative3,673 3,114 10,839 9,382 
Impairment charge— — — 520 
Depreciation and amortization8,165 1,787 16,781 4,740 
Total expenses26,094 9,840 57,910 29,133 
Total revenues less total expenses(4,397)(2,126)(10,094)(7,359)
Equity in earnings (loss) of unconsolidated joint ventures135 (4,196)1,315 (6,033)
Equity in earnings from sale of unconsolidated joint venture properties11,472 34,982 64,531 34,982 
Gain on sale of real estate— 414 7,693 
Gain on sale of partnership interest— — — 2,244 
Gain on insurance recoveries62 — 62 — 
Loss on extinguishment of debt— (902)(563)(902)
Net income from continuing operations7,272 28,172 55,257 30,625 
 Income tax provision178 31 976 155 
Net income from continuing operations, net of taxes7,094 28,141 54,281 30,470 
Net income attributable to non-controlling interests(35)(35)(107)(102)
Net income attributable to common stockholders$7,059 $28,106 $54,174 $30,368 
Weighted average number of shares of common stock outstanding:
Basic17,928,197 17,261,520 17,721,700 16,916,623 
Diluted17,994,457 17,292,988 17,784,362 16,992,974 
Per share amounts attributable to common stockholders:
Basic$0.37 $1.55 $2.91 $1.71 
Diluted$0.37 $1.54 $2.89 $1.70 


2

BRT Apartments Corp. (NYSE: BRT)
Operating Results of Unconsolidated Properties
(dollars in thousands, except per share data)

_____________________________________________________________________________________________________________________

Three Months Ended September 30,Nine Months Ended September 30,
2022202120222021
Revenues:
Rental and other revenue$13,502 $29,818 $60,840 $95,495 
Total revenues13,502 29,818 60,840 95,495 
Expenses:
Real estate operating expenses6,512 14,587 27,523 45,523 
Interest expense2,843 7,568 13,762 24,562 
Depreciation3,113 8,288 14,957 28,464 
Total expenses12,468 30,443 56,242 98,549 
Total revenues less total expenses1,034 (625)4,598 (3,054)
Other equity earnings12 89 21 
Impairment of assets — — — (2,813)
Insurance recoveries — — — 2,813 
Gain on insurance recoveries— 1,246 567 1,246 
Gain on sale of real estate 16,937 83,984 118,270 83,984 
Loss on extinguishment of debt(573)(9,401)(3,491)(9,401)
Net income income from joint ventures$17,410 $75,211 $120,033 $72,796 
BRT equity in earnings (loss) and equity in earnings from sale of unconsolidated joint venture properties$11,607 $30,786 $65,846 $28,949 


3

BRT Apartments Corp. (NYSE: BRT)
Funds from Operations
(dollars in thousands)
____________________________________________________________________________________________________________________



Three Months Ended September 30,Nine Months Ended September 30,
2022202120222021
GAAP Net income attributable to common stockholders$7,059 $28,106 $54,174 $30,368 
Add: depreciation of properties8,165 1,787 16,781 4,740 
Add: our share of depreciation in unconsolidated joint venture properties1,657 5,514 9,234 18,389 
Add: impairment charge— — — 520 
Add: our share of impairment charge in unconsolidated joint venture properties— — — 2,010 
Deduct: our share of equity in earnings from sale of unconsolidated joint venture properties(11,472)(34,982)(64,531)(34,982)
Deduct: gain on sale of real estate and partnership interests— (414)(6)(9,937)
Adjust for non-controlling interests(4)(4)(12)(12)
NAREIT Funds from operations attributable to common stockholders$5,405 $$15,640 $11,096 
Adjustments for: straight-line rent accruals(10)18 (30)
Add: loss on extinguishment of debt— 902 563 902 
Add: our share of loss on extinguishment of debt from unconsolidated joint venture properties388 4,581 1,880 4,581 
Add: amortization of restricted stock and RSU expense1,208 843 3,183 1,950 
Add: amortization of deferred mortgage and debt costs191 62 370 215 
Add: our share of deferred mortgage costs from unconsolidated joint venture properties33 148 199 439 
Less: our share of insurance recovery from unconsolidated joint ventures— — — (2,010)
      Less: gain on insurance proceeds(62)— (62)— 
Less: our share of gain on insurance proceeds from unconsolidated joint venture— (880)(432)(880)
Adjustments for non-controlling interests(1)(3)
Adjusted funds from operations attributable to common stockholders$7,168 $5,655 $21,356 $16,269 

4


Funds from Operations
(dollars in thousands, except per share data)
____________________________________________________________________________________________________________________



Three Months Ended September 30,Nine Months Ended September 30,
2022202120222021
GAAP Net income attributable to common stockholders$0.37 $1.54 $2.91 $1.69 
Add: depreciation of properties0.44 0.10 0.90 0.29 
Add: our share of depreciation in unconsolidated joint venture properties0.09 0.30 0.50 1.04 
Add: Impairment charge— — — 0.03 
Add: our share of impairment charge in unconsolidated joint venture properties— — — 0.11 
Deduct: our share of equity in earnings from sale of unconsolidated joint venture properties(0.61)(1.92)(3.47)(1.97)
Deduct: gain on sales of real estate and partnership interests— (0.02)— (0.56)
Adjustment for non-controlling interests— — — — 
NAREIT Funds from operations per diluted common share$0.29 $— $0.84 $0.63 
Adjust for straight line rent accruals— — — — 
Add: loss on extinguishment of debt— 0.05 0.03 0.05 
Add: our share of loss on extinguishment of debt from unconsolidated joint venture properties0.02 0.25 0.10 0.26 
Add: amortization of restricted stock and RSU expense0.06 0.05 0.16 0.11 
Add: amortization of deferred mortgage and debt costs0.01 — 0.02 0.01 
Add: our share of deferred mortgage and debt costs from
         unconsolidated joint venture properties
— 0.01 0.01 0.02 
Less: our share of insurance recovery from unconsolidated joint
         venture properties
— — — (0.11)
     Less: gain on insurance proceeds— — — — 
Less: our share of gain on insurance proceeds from unconsolidated
          joint venture properties
— (0.05)(0.02)(0.05)
Adjustments for non-controlling interests— — — — 
Adjusted funds from operations per diluted common share$0.38 $0.31 $1.14 $0.92 
Diluted shares outstanding for FFO and AFFO18,928,648 18,215,924 18,712,740 17,820,909 
5

BRT Apartments Corp. (NYSE: BRT)
Consolidated Balance Sheets
(amounts in thousands, except per share amounts)

_____________________________________________________________________________________________________________________

September 30, 2022December 31, 2021
(unaudited)(audited)
ASSETS
Real estate properties, net of accumulated depreciation$655,645 $293,550 
Investment in unconsolidated joint ventures43,759 112,347 
Cash and cash equivalents21,865 32,339 
Restricted cash872 6,582 
Other assets21,518 10,341 
Real estate property held for sale— 4,379 
Total Assets $743,659 $459,538 
LIABILITIES AND EQUITY
Liabilities:
Mortgages payable, net of deferred costs$419,115 $199,877 
Junior subordinated notes, net of deferred costs37,118 37,103 
Credit facility, net of deferred costs6,449 — 
Accounts payable and accrued liabilities23,862 19,607 
Total Liabilities 486,544 256,587 
Commitments and contingencies
Equity:
BRT Apartments Corp. stockholders' equity:
Preferred shares $.01 par value 2,000 shares authorized, none issued— — 
Common stock, $.01 par value, 300,000 shares authorized; 17,973 and 17,349 shares outstanding
180 173 
Additional paid-in capital271,904 258,161 
Accumulated deficit(14,952)(55,378)
Total BRT Apartments Corp. stockholders’ equity257,132 202,956 
Non-controlling interests(17)(5)
Total Equity257,115 202,951 
Total Liabilities and Equity$743,659 $459,538 

6

BRT Apartments Corp. (NYSE: BRT)
Balance Sheet of Unconsolidated Joint Venture Entities
(amounts in thousands, except per share amounts)

_____________________________________________________________________________________________________________________

At September 30, 2022, the Company held interests in unconsolidated joint ventures that own 8 multi-family properties (the "Unconsolidated Properties") and an interest in a development project. The condensed balance sheet below present information regarding such properties:
September 30, 2022
ASSETS
Real estate properties, net of accumulated depreciation$320,772 
Cash and cash equivalents14,706 
Other assets31,832 
Total Assets$367,310 
LIABILITIES AND EQUITY
Liabilities:
Mortgages payable, net of deferred costs$249,575 
Accounts payable and accrued liabilities11,819 
Total Liabilities261,394 
Commitments and contingencies
Equity:
Total unconsolidated joint venture equity105,916 
Total Liabilities and Equity$367,310 
BRT interest in joint venture equity$43,759 
Reconciliation:
Unconsolidated Mortgages Payable:
BRT's pro-rata share
$126,093 
Partner's pro-rata share
123,482 
Total$249,575 


7

BRT Apartments Corp. (NYSE: BRT)
Portfolio Data by State
Quarter ended September 30, 2022
(dollars in thousands, except monthly rent amounts)

_____________________________________________________________________________________________________________________
Consolidated
 Units at period endRevenues Property Operating Expenses NOI (1)% of NOI ContributionWeighted Average Occupancy Weighted Average Rent per Occ. Unit
Texas600$2,325 $1,092 $1,233 9.9 %94.3 %$1,175 
Georgia6882,596 1,177 1,419 11.3 %97.0 %1,139
Florida5182,331 981 1,350 10.8 %95.8 %1,411
Ohio264908 361 547 4.4 %97.5 %1,050
Virginia2201,140 442 698 5.6 %97.1 %1,601
North Carolina264835 329 506 4.0 %96.2 %1,143
South Carolina4742,060 965 1,095 8.8 %97.0 %1,327
Tennessee7023,524 1,518 2,006 16.1 %96.7 %1,598
Alabama7402,149 875 1,274 10.2 %93.9 %971
Missouri174907 380 527 4.2 %95.4 %1,637
Mississippi7762,532 962 1,570 12.5 %97.8 %1,162
Legacy assets384 113 271 2.2 %N/AN/A
Totals5,420$21,691 $9,195 $12,496 100 %96.2 %$1,291 
Unconsolidated (Pro-Rata Share) (1)
Units at period endRevenuesProperty Operating ExpensesNOI (1)% of NOI ContributionWeighted Average Occupancy
 
Weighted Average Rent per Occ. Unit
 
Texas1,597$3,495 $1,648 $1,847 49.6 %95.8 %$1,357 
South Carolina7131,245 492 753 20.2 %97.3 %1,340
Georgia271889 435 454 12.2 %93.0 %1,427
Alabama200524 247 277 7.4 %95.8 %1,053
Joint venture buyouts (2)752 312 440 11.8 %N/AN/A
Sold properties409 460 (51)(1.2)%N/AN/A
Totals2,781$7,314 $3,594 $3,720 100 %96.0 %$1,316 

_________________________________________________________________________________
(1) See the reconciliation of NOI to net income, as calculated in accordance with GAAP, and the definition of NOI and pro-rata share under "Non-GAAP Financial
Measures and Definitions."
(2) Reflects the income and expenses for the properties for the portion of the period prior to the close of the applicable partner buyout. The income and expenses
for the period subsequent to the buyouts are included in the Consolidated information in the table above.










8

BRT Apartments Corp. (NYSE: BRT)
Portfolio Data by State
Nine months ended September 30, 2022
(dollars in thousands, except monthly rent amounts)

____________________________________________________________________________________________________________________
Consolidated
 Units at period endRevenues Property Operating Expenses NOI (1)% of NOI ContributionWeighted Average Occupancy Weighted Average Rent per Occ. Unit
Texas600$5,292 $2,526 $2,766 10.1%95.1 %$1,181 
Georgia6886,175 2,769 3,406 12.4%97.4 %1,165
Florida5185,286 2,198 3,088 11.2%95.9 %1,367
Ohio2642,647 1,069 1,578 5.7%97.2 %1,023
Virginia2203,417 1,224 2,193 8.0%98.0 %1,578
North Carolina264835 329 506 1.8%96.2 %1,143
South Carolina4746,059 2,903 3,156 11.5%97.4 %1,283
Tennessee70210,282 4,280 6,002 21.8%97.2 %1,543
Alabama7402,416 985 1,431 5.2%94.3 %1,093
Missouri1741,731 713 1,018 3.7%95.8 %1,592
Mississippi7762,532 962 1,570 5.7%97.8 %1,162
Legacy assets1,132 338 794 2.9%N/AN/A
Totals5,420$47,804 $20,296 $27,508 100.0%96.7 %$1,298 
Unconsolidated (Pro-Rata Share)(1)
Units at period endRevenuesProperty Operating ExpensesNOI (1)% of NOI ContributionAverage Occupancy Average Rent per Occ. Unit
Texas1,597$10,087$4,852 $5,235 25.5%95.7%$1,279
South Carolina7133,6221,345 2,277 11.1%96.6%1,303
Georgia2712,6001,170 1,430 7.0%94.2%1,184
Alabama2001,523747 776 3.8%96.1%1,046
Joint venture buyouts (2)14,3366,031 8,305 40.5%N/AN/A
Sold properties5,4322,945 2,487 12.1%N/AN/A
Totals2,781$37,600$17,090 $20,510 100%96.0%$1,223
_________________________________________________________________________________
(1) See the reconciliation of NOI to net income, as calculated in accordance with GAAP, and the definition of NOI and pro-rata share under "Non-GAAP Financial
Measures and Definitions."
(2) Reflects the income and expenses for the properties for the portion of the period prior to the close of the applicable partner buyout. The income and expenses
for the period subsequent to the buyouts are included in the Consolidated information in the table above.

9

BRT Apartments Corp. (NYSE: BRT)
Consolidated Same Store Comparisons (1)
Quarter ended September 30, 2022 and 2021
(dollars in thousands, except monthly rent amounts)
_____________________________________________________________________________________________________________________
RevenuesProperty Operating ExpensesNOI (2)
Units20222021% Change20222021% Change20222021% Change
Georgia 448$1,903 $1,701 11.9 %$809 $782 3.5 %$1,094 $919 19.0 %
Florida2761,341 1,192 12.5 %503 496 1.4 %838 696 20.4 %
Texas 192794 680 16.8 %383 387 (1.0)%411 293 40.3 %
Ohio264908 812 11.8 %361 366 (1.4)%547 446 22.6 %
Virginia2201,140 1,087 4.9 %442 433 2.1 %698 654 6.7 %
South Carolina208980 867 13.0 %474 415 14.2 %506 452 11.9 %
Totals1,608$7,066 $6,339 11.5 %$2,972 $2,879 3.2 %$4,094 $3,460 18.3 %
0
Weighted Average OccupancyWeighted Average Monthly Rent per Occupied Unit
20222021% Change20222021% Change
Georgia 97.2 %99.0 %(1.8)%$1,278 $1,125 13.6 %
Florida96.9 %98.3 %(1.4)%1,5081,26719.0 %
Texas 95.0 %98.3 %(3.4)%1,2521,04220.2 %
Ohio97.5 %96.1 %1.5 %1,0509648.9 %
Virginia97.1 %96.5 %0.6 %1,6011,4907.4 %
South Carolina95.7 %95.2 %0.5 %1,4291,26712.8 %
Weighted Average96.7 %97.5 %(0.8)%$1,340 $1,181 13.5 %
_______________________________
(1) See definition of Same Store under "Non-GAAP Financial Measures and Definitions"
(2) See the reconciliation of NOI to net income, as calculated in accordance with GAAP, and the definition of NOI under "Non-GAAP Financial Measures and
Definitions."

































10

BRT Apartments Corp. (NYSE: BRT)

Consolidated Same Store Comparisons (1)
Nine months ended September 30, 2022 and 2021
(dollars in thousands, except monthly rent amounts)
____________________________________________________________________________________________________________________
RevenuesProperty Operating ExpensesNOI (2)
Units20222021% Change20222021% Change20222021% Change
Georgia 448$5,482 $5,000 9.6 %$2,401 $2,271 5.7 %$3,081 $2,729 12.9 %
Florida2763,773 3,381 11.6 %1,500 1,349 11.2 %2,273 2,032 11.9 %
Texas 1922,292 2,006 14.3 %1,096 1,073 2.1 %1,196 933 28.2 %
Ohio2642,647 2,394 10.6 %1,069 1,032 3.6 %1,578 1,362 15.9 %
Virginia2203,417 3,177 7.6 %1,224 1,122 9.1 %2,193 2,055 6.7 %
South Carolina2082,891 2,520 14.7 %1,399 1,246 12.3 %1,492 1,274 17.1 %
Totals1,608$20,502 $18,478 11.0 %$8,689 $8,093 7.4 %$11,813 $10,385 13.8 %
Weighted Average OccupancyWeighted Average Monthly Rent per Occupied Unit
20222021% Change20222021% Change
Georgia 97.6 %98.0 %(0.4)%$1,233 $1,114 10.7 %
Florida96.5 %98.2 %(1.7)%1,409 1,225 15.0 %
Texas 96.9 %96.8 %0.1 %1,180 1,027 14.9 %
Ohio97.2 %97.6 %(0.4)%1,023 938 9.1 %
Virginia98.0 %98.1 %(0.1)%1,578 1,448 9.0 %
South Carolina96.6 %95.5 %1.2 %1,373 1,215 13.0 %
Weighted Average97.2 %97.5 %(0.3)%$1,288 $1,153 11.7 %
_______________________________
(1) See definition of Same Store under "Non-GAAP Financial Measures and Definitions"
(2) See the reconciliation of NOI to net income, as calculated in accordance with GAAP, and the definition of NOI under "Non-GAAP Financial Measures and
Definitions."

11

BRT Apartments Corp. (NYSE: BRT)
Unconsolidated Same Store Comparisons (1)
Quarter ended September 30, 2022 and 2021
BRT Pro-rata Share
(dollars in thousands, except monthly rent amounts)
________________________________________________________________________________________
RevenuesProperty Operating ExpensesNOI (2)
Units20222021% Change20222021% Change20222021% Change
Texas1,597$3,495 $3,101 12.7 %$1,648 $1,646 0.1 %$1,847 $1,455 26.9 %
Georgia271889 807 10.2 %435 328 32.6 %454 479 (5.2)%
South Carolina 7131,244 1,141 9.0 %492 492 0.0 %752 649 15.9 %
Alabama 200524 482 8.7 %247 247 0.0 %277 235 17.9 %
Totals2,781$6,152 $5,531 11.2 %$2,822 $2,713 4.0 %$3,330 $2,818 18.2 %
Weighted Average OccupancyWeighted Average Monthly Rent per Occupied Unit
20222021% Change20222021% Change
Texas95.8 %96.6 %(0.8)%$1,357 $1,184 14.6 %
Georgia93.0 %96.1 %(3.2)%1,427 1,266 12.7 %
South Carolina 97.1 %97.2 %(0.1)%1,405 1,286 9.3 %
Alabama 97.0 %96.0 %1.0 %1,000 921 8.6 %
Weighted Average95.9 %96.7 %(0.8)%$1,350 $1,199 12.6 %
________________________________
(1) See definition of Same Store under "Non-GAAP Financial Measures and Definitions"
(2) See the reconciliation of NOI to net income, as calculated in accordance with GAAP, and the definition of NOI and pro-rata share under "Non-GAAP Financial
Measures and Definitions."





12

BRT Apartments Corp. (NYSE: BRT)
Unconsolidated Same Store Comparisons (1)
Nine months ended September 30, 2022 and 2021
BRT Pro-rata Share
(dollars in thousands, except monthly rent amounts)
_______________________________________________________________________________________
RevenuesProperty Operating ExpensesNOI (2)
Units20222021% Change20222021% Change20222021% Change
Texas1,597$10,086 $8,891 13.4 %$4,852 $4,653 4.3 %$5,234 $4,238 23.5 %
Georgia2712,600 2,422 7.3 %1,170 1,012 15.6 %1,430 1,410 1.4 %
South Carolina 7133,621 3,193 13.4 %1,345 1,301 3.4 %2,276 1,892 20.3 %
Alabama 2001,523 1,409 8.1 %747 690 8.3 %776 719 7.9 %
Totals2,781$17,830 $15,915 12.0 %$8,114 $7,656 6.0 %$9,716 $8,259 17.6 %
Weighted Average OccupancyWeighted Average Monthly Rent per Occupied Unit
20222021% Change20222021% Change
Texas95.8 %94.5 %1.4 %$1,301 $1,151 13.0 %
Georgia93.7 %96.1 %(2.5)%1,384 1,257 10.1 %
South Carolina 97.1 %92.1 %5.4 %1,291 1,213 6.4 %
Alabama 97.4 %97.1 %0.3 %971 899 8.0 %
Weighted Average95.9 %94.5 %1.5 %$1,281 $1,151 11.3 %
________________________________
(1) See definition of Same Store under "Non-GAAP Financial Measures and Definitions"
(2) See the reconciliation of NOI to net income, as calculated in accordance with GAAP, and the definition of NOI and pro-rata share under "Non-GAAP Financial
Measures and Definitions."



13

BRT Apartments Corp. (NYSE: BRT)
Portfolio Data Combined
(dollars in thousands, except monthly rent amounts)
________________________________________________________________________________________

Quarter Ended September 30,
Portfolio20222021Variance
RevenuesProperty Operating ExpensesNOI RevenuesProperty Operating ExpensesNOIRevenuesProperty Operating ExpensesNOI
Consolidated$21,691 $9,195 $12,496 $7,709 $3,404 $4,305 181.4 %170.1 %190.3 %
Unconsolidated (1)7,3143,5943,72019,5819,53210,049(62.6)%(62.3)%(63.0)%
Combined$29,005 $12,789 $16,216 $27,290 $12,936 $14,354 6.3 %(1.1)%13.0 %
Same Store
20222021Variance
RevenuesProperty Operating ExpensesNOI RevenuesProperty Operating ExpensesNOI RevenuesProperty Operating ExpensesNOI
Consolidated$7,066 $2,972 $4,094 $6,339 $2,879 $3,460 11.5 %3.2 %18.3 %
Unconsolidated (1)6,152 2,822 3,330 5,531 2,713 2,818 11.2 %4.0 %18.2 %
Combined$13,218 $5,794 $7,424 $11,870 $5,592 $6,278 11.4 %3.6 %18.3 %
____________________________________________________
(1) Unconsolidated amounts represent BRT's pro-rata share. See definition of pro-rata under "Non-GAAP Financial Measures and Definitions."



Nine months ended September 30,
Portfolio20222021Variance
RevenuesProperty Operating ExpensesNOI RevenuesProperty Operating ExpensesNOIRevenuesProperty Operating ExpensesNOI
Consolidated$47,804 $20,296 $27,508 $21,762 $9,687 $12,075 119.7 %109.5 %127.8 %
Unconsolidated (1)37,60017,09020,51061,28229,27932,003(38.6)%(41.6)%(35.9)%
Combined$85,404 $37,386 $48,018 $83,044 $38,966 $44,078 2.8 %(4.1)%8.9 %
Same Store
20222021Variance
RevenuesProperty Operating ExpensesNOI RevenuesProperty Operating ExpensesNOI RevenuesProperty Operating ExpensesNOI
Consolidated$20,502 $8,689 $11,813 $18,478 $8,093 $10,385 11.0 %7.4 %13.8 %
Unconsolidated (1) (2)17,8308,1149,71615,9157,6568,25912.0 %6.0 %17.6 %
Combined$38,332 $16,803 $21,529 $34,393 $15,749 $18,644 11.5 %6.7 %15.5 %
_____________________________________________________________
(1) Unconsolidated amounts represent BRT's pro-rata share. See definition of pro-rata under "Non-GAAP Financial Measures and Definitions.".
(2) Includes the income and expenses for the sold JV's prior to the sale.
14

BRT Apartments Corp. (NYSE: BRT)
Acquisitions and Dispositions
(dollars in thousands)
________________________________________________________________________________________

ACQUISITIONS
Buyout of Joint Venture Interest
Property/LocationPurchase DateUnitsPurchase PricePre-Acquisition ownership % in the JVPost-Acquisition Ownership %
Verandas at Alamo - San Antonio, TX03/23/2022288$8,721 71.9 %100 %
Vanguard Heights - Creve Coeur, MO04/07/20221744,880 78.4 %100 %
Jackson Square - Tallahassee, FL05/11/20222427,215 80.0 %100 %
Brixworth at Bridge Street - Huntsville, AL05/24/202220810,697 80.0 %100 %
Woodland Apartments - Boerne, TX05/26/20221203,881 80.0 %100 %
Grove at River Place - Macon, GA06/30/20222407,485 80.0 %100 %
Civic Center I - Southaven, MS07/12/202239218,233 75.0 %100 %
Civic Center II - Southaven, MS07/12/202238417,942 75.0 %100 %
Abbotts Run - Wilmington, NC07/14/20222649,010 75.0 %100 %
Somerset At Trussville - Trussville, AL07/19/202232810,558 80.0 %100 %
Magnolia Pointe - Madison, AL08/03/20222047,246 80.0 %100 %
2,844 $105,868 
Acquisition of Joint Venture Interest in Development Project
Property/LocationPurchase DatePlanned UnitsPurchase PriceAcquisition ownership % in the JV
Stono Oaks - Johns Island, SC (a)
3/10/2022240 $3,500 17.45 %
DISPOSITIONS
Disposition of Property by Unconsolidated Joint Ventures
Property/LocationSale DateNo. of UnitsInterest OwnedSales PriceBRT's share of Mortgage Prepayment chargeGain on SaleBRT's Share of Gain on Sale
Verandas at Shavano - San Antonio, TX2/8/202228865 %$53,750 $— $23,652 $12,961 
Retreat at Cinco Ranch - Katy, TX6/14/202226875 %68,300 686 30,595 17,378 
The Vive - Kannapolis, NC6/30/202231265 %91,250 787 47,086 22,720 
Waters Edge - Columbia, SC8/31/2022204 80 %32,400 388 16,937 11,472 
1,072 $245,700 $1,861 $118,270 $64,531 

15

BRT Apartments Corp. (NYSE: BRT)
Value-Add Program and Capital Expenditures
Quarter ended September 30, 2022
________________________________________________________________________________________


Value-Add Program
(Includes consolidated and unconsolidated amounts)
Units Rehabilitated (1)Estimated Rehab Costs (2)Estimated Rehab Costs Per unitEstimated Average Monthly Rent Increase (3)Estimated Annualized ROI (3)Estimated units available to be renovated over next 24 months
127$979,000 $7,709 $294 46%800
(1) Refers to rehabilitated units with respect to which a new lease or renewal lease was entered into during the period.
(2) Reflects rehab costs incurred during the current and prior periods with respect to units completed, in which a new lease or renewal lease was entered into
       during the current period.
(3) These results are not necessarily indicative of the results that would be generated if such improvements were made across our portfolio of properties or at any
       particular property. Rents at a property may increase for reasons wholly unrelated to property improvements, such as changes in demand for rental units in a
       particular market or sub-market. Even if units are available to be renovated, the Company may decide not to renovate such units.




Capital Expenditures
(Includes consolidated and unconsolidated amounts)
Gross Capital ExpendituresLess: JV Partner ShareBRT Share of Capital Expenditures (4)
Estimated Recurring Capital Expenditures (1)$247,000 $39,000 $208,000 
Estimated Non-Recurring Capital Expenditures (2)3,195,000 315,000 2,880,000 
Total Capital Expenditures$3,442,000 $354,000 $3,088,000 
Replacements (operating expense) (3)$814,000 $113,000 $701,000 
Estimated Recurring Capital Expenditures and
Replacements per unit (8,201 units)
$129 $18 $111 
(1) Recurring capital expenditures represent our estimate of expenditures incurred at the property to maintain the property's existing operations - it excludes
       revenue enhancing projects.
(2) Non-recurring capital expenditures represent our estimate of significant improvements to the common areas, property exteriors, or interior units of the
      property, and revenue enhancing upgrades.
(3) Replacements are expensed as incurred at the property.
(4) Based on BRT's percentage equity interest.

16

BRT Apartments Corp. (NYSE: BRT)
Debt Analysis
As of September 30, 2022
(dollars in thousands)
____________________________________________________________________________________________________________________________________
Consolidated
Year
Total Principal PaymentsScheduled AmortizationPrincipal Payments Due at Maturity Percent of Total Principal Payments Due At MaturityWeighted Average Interest Rate (1)
2022$15,492 $588 $14,904 (2)%3.79 %
20232,692 2,692 — — %— %
20243,666 3,666 — — %— %
202520,194 4,819 15,375 %4.42 %
202674,777 4,709 70,068 17 %4.12 %
Thereafter 306,621 5,740 300,881 75 %3.96 %
Total$423,442 $22,214 $401,228 100 %
Unconsolidated (BRT pro rata share)
YearTotal Principal PaymentsScheduled AmortizationPrincipal Payments Due at MaturityPercent of Total Principal Payments Due At MaturityWeighted Average Interest Rate (1)
2022$383 $383 — — %— %
20231,778 1,778 $— — %— %
20242,057 2,057 — — %— %
20252,154 2,154 — — %— %
202619,641 2,130 17,511 15 %3.97 %
Thereafter100,080 3,713 96,367 85 %3.88 %
Total$126,093 $12,215 $113,878 100 %
Combined (3)
YearTotal Principal PaymentsScheduled AmortizationPrincipal Payments Due at MaturityPercent of Total Principal Payments Due At MaturityWeighted Average Interest Rate (1)
2022$15,875 $971 $14,904 (2)%3.79 %
20234,470 4,470 — — — %
20245,723 5,723 — — — %
202522,348 6,973 15,375 %4.42 %
202694,418 6,839 87,579 17 %4.09 %
Thereafter406,701 9,453 397,248 77 %3.94 %
Total$549,535 $34,429 $515,106 100 %
Weighted Average Remaining Term to Maturity (2)7.49 years
Weighted Average Interest Rate (2)3.97 %
Debt Service Coverage Ratio for the quarter ended September 30, 2022 1.78 (4)
(1) Based on principal payments due at maturity.
(2) This loan was paid off on October 31, 2022..
(3) Includes consolidated and BRT's pro rata share of unconsolidated amounts.
(4) See definition under "Non-GAAP Financial Measures and Definitions." Includes consolidated and 100% of the unconsolidated amounts.
Junior Subordinated Notes
Principal Balance $37,400
Interest Rate3 month LIBOR + 2.00% (i.e, 4.782% at 9/30/2022)
MaturityApril 30, 2036
Credit Facility (as of September 30, 2022)
Maximum Amount AvailableUp to $60,000
Amount Outstanding (1)$7,000
Interest Rate (2)Prime (floor of 3.50%)
MaturitySeptember, 2025
(1) As of November 4, 2022, the amount outstanding is $19,000
(2) As of November 4, 2022, the interest rate in effect is 7.00%



17

BRT Apartments Corp. (NYSE: BRT)
NON-GAAP FINANCIAL MEASURES, DEFINITIONS, AND RECONCILIATIONS
(dollars in thousands)
________________________________________________________________________________________
We compute NOI by adjusting net income (loss) to (a) add back (1) depreciation expense, (2) general and administrative expenses, (3) interest expense, (4) loss on extinguishment of debt, (5) equity in loss of unconsolidated joint ventures, (6) provision for taxes, (7) the impact of non-controlling interests, (8) impairment charge, and (b) deduct (1) other income, (2) gain on sale of real estate, and (3) gain on insurance recoveries related to casualty loss. We define "Same Store NOI" as NOI for all our consolidated properties that were owned for the entirety of the periods being presented, other than properties in lease up and developments. Other REIT’s may use different methodologies for calculating NOI, and accordingly, our NOI may not be comparable to other REIT’s. We believe NOI provides an operating perspective not immediately apparent from GAAP operating income or net (loss) income. NOI is one of the measures we use to evaluate our performance because it (i) measures the core operations of property performance by excluding corporate level expenses and other items unrelated to property operating performance and (ii) captures trends in rental housing and property operating expenses. We view Same Store NOI as an important measure of operating performance because it allows a comparison of operating results of properties owned for the entirety of the periods presented and eliminates variations caused by acquisitions or dispositions during the periods. However, NOI should only be used as an alternative measure of our financial performance.

The following tables provides a reconciliation of NOI to net income attributable to common stockholders as computed in accordance with GAAP for the periods presented for the consolidated properties:


ConsolidatedThree Months Ended September 30,Nine Months Ended September 30,
2022202120222021
GAAP Net income attributable to common stockholders$7,059 $28,106 $54,174 $30,368 
Less: Other Income(6)(5)(12)(12)
Add: Interest expense5,061 1,535 9,994 4,804 
         General and administrative3,673 3,114 10,839 9,382 
         Impairment charge— — — 520 
         Depreciation and amortization8,165 1,787 16,781 4,740 
         Provision for taxes178 31 976 155 
Less: Gain on sale of real estate— (414)(6)(7,693)
         Gain on the sale of partnership interest— — — (2,244)
         Equity in earnings from sale of unconsolidated joint venture
         properties
(11,472)(34,982)(64,531)(34,982)
         Gain on insurance recoveries(62)— (62)— 
Add: Loss on extinguishment of debt— 902 563 902 
Adjust for: Equity in loss (earnings) from sale of unconsolidated joint venture properties(135)4,196 (1,315)6,033 
Add: Net loss attributable to non-controlling interests35 35 107 102 
Net Operating Income$12,496 $4,305 $27,508 $12,075 
Less: Non-same store Net Operating Income (loss)$8,402 $845 $(15,695)$(1,690)
Same store Net Operating Income$4,094 $3,460 $11,813 $10,385 


18

BRT Apartments Corp. (NYSE: BRT)
NON-GAAP FINANCIAL MEASURES, DEFINITIONS, AND RECONCILIATIONS
(dollars in thousands)
________________________________________________________________________________________


The following tables provides a reconciliation of NOI to net income attributable to common stockholders as computed in accordance with GAAP for the periods presented for BRT's pro rata share of the unconsolidated properties:


Unconsolidated Three Months Ended September 30,Nine Months Ended September 30,
2022202120222021
BRT equity in earnings (loss) from joint ventures$11,607 $30,786 $65,846 $28,949 
Add: Interest expense1,541 5,037 8,591 15,967 
         Depreciation1,657 5,514 9,234 18,389 
         Loss on extinguishment of debt388 4,581 1,876 4,581 
Less: Impairment of asset— — — 2,010 
         Insurance recovery— — — (2,010)
         Gain on insurances recoveries— (880)(428)(880)
          Gain on sale of real estate(11,472)(34,982)(64,531)(34,982)
          Equity in earnings of joint ventures(12)(7)(89)(21)
Net Operating Income$3,709 $10,049 $20,499 $32,003 
Less: Non-same store Net Operating Income$(390)$(7,232)(10,793)(23,744)
Same store Net Operating Income$3,319 $2,817 $9,706 $8,259 
Consolidated same store Net Operating Income$4,094 $3,460 11,813 10,385 
Unconsolidated same store Net Operating Income3,319 2,817 9,706 8,259 
Combined same store Net Operating Income$7,413 7,413,000 $6,277 $21,519 $18,644 


19

BRT Apartments Corp. (NYSE: BRT)
NON-GAAP FINANCIAL MEASURES, DEFINITIONS, AND RECONCILIATIONS
(dollars in thousands)

_____________________________________________________________________________________________________________________

The condensed income statements for the unconsolidated properties below, present, for the periods indicated, a reconciliation of the information that appears in note 8 to the consolidated financial statements included in BRT's Quarterly Report on Form 10-Q for the period ended September 30, 2022 to the BRT pro-rata information presented below:


Three Months Ended September 30, 2022
TotalPartner ShareBRT Share
Revenues:
Rental and other revenue$13,502 $6,188 $7,314 
Total revenues13,502 6,188 7,314 
Expenses:
Real estate operating expenses6,512 2,918 3,594 
Interest expense2,843 1,302 1,541 
Depreciation3,113 1,456 1,657 
Total expenses12,468 5,676 6,792 
Total revenues less total expenses1,034 512 522 
Other equity earnings12 — 12 
Gain on insurance recoveries— — — 
Gain on sale of real estate properties16,937 5,465 11,472 
Loss on extinguishment of debt(573)(185)(388)
Net income$17,410 $5,792 $11,618 

Three Months Ended September 30, 2021
TotalPartner ShareBRT Share
Revenues:
Rental and other revenue$29,818 $10,237 $19,581 
Total revenues29,818 10,237 19,581 
Expenses:
Real estate operating expenses14,587 5,055 9,532 
Interest expense7,568 2,531 5,037 
Depreciation8,288 2,774 5,514 
Total expenses30,443 10,360 20,083 
Total revenues less total expenses(625)(123)(502)
Other equity earnings— 
Gain on insurance recoveries1,246 366 880 
Gain on sale of real estate properties83,984 49,002 34,982 
Loss on extinguishment of debt(9,401)(4,820)(4,581)
Net loss$75,211 $44,425 $30,786 
20

BRT Apartments Corp. (NYSE: BRT)
NON-GAAP FINANCIAL MEASURES, DEFINITIONS, AND RECONCILIATIONS
(dollars in thousands)

_____________________________________________________________________________________________________________________

The condensed income statements for the unconsolidated properties below present for the periods indicated a reconciliation of the information that appears in note 8 of BRT's Annual report on Form 10-Q to the BRT pro rata information presented here in this supplemental.

Nine Months Ended September 30, 2022
TotalPartner ShareBRT Share
Revenues:
Rental and other revenue$60,840 $23,240 $37,600 
Total revenues60,840 23,240 37,600 
Expenses:
Real estate operating expenses27,523 10,433 17,090 
Interest expense13,762 5,171 8,591 
Depreciation14,957 5,723 9,234 
Total expenses56,242 21,327 34,915 
Total revenues less total expenses4,598 1,913 2,685 
Other equity earnings89 — 89 
Gain on insurance recoveries567 139 428 
Gain on sale of real estate properties118,270 53,739 64,531 
Loss on extinguishment of debt(3,491)(1,615)(1,876)
Net income$120,033 $54,176 $65,857 

Nine Months Ended September 30, 2021
TotalPartner ShareBRT Share
Revenues:
Rental and other revenue$95,495 $34,213 $61,282 
Total revenues95,495 34,213 61,282 
Expenses:
Real estate operating expenses45,523 16,244 29,279 
Interest expense24,562 8,595 15,967 
Depreciation28,464 10,075 18,389 
Total expenses98,549 34,914 63,635 
Total revenues less total expenses(3,054)(701)(2,353)
Other equity earnings21 — 21 
Impairment charges(2,813)(803)(2,010)
Insurance recoveries2,813 803 2,010 
Gain on insurance recoveries1,246 366 880 
Gain on sale of real estate properties83,984 49,002 34,982 
Loss on extinguishment of debt(9,401)(4,820)(4,581)
Net loss$72,796 $43,847 $28,949 

21

BRT Apartments Corp. (NYSE: BRT)
NON-GAAP FINANCIAL MEASURES, DEFINITIONS, AND RECONCILIATIONS
(dollars in thousands)
________________________________________________________________________________________


Funds from Operations (FFO)
FFO is a non-GAAP financial performance measure defined by the National Association of Real Estate Investment Trusts and is widely recognized by investors and analysts as one measure of operating performance of a REIT. The FFO calculation excludes items such as real estate depreciation and amortization, gains and losses on the sale of real estate assets and impairment on depreciable assets. Historical accounting convention used for real estate assets requires straight-line depreciation of buildings and improvements, which implies that the value of real estate assets diminishes predictably over time. Since real estate values have historically risen or fallen with market conditions, it is management’s view, and we believe the view of many industry investors and analysts, that the presentation of operating results for a REIT using the historical accounting for depreciation is insufficient. FFO excludes gains and losses from the sale of real estate, which we believe provides management and investors with a helpful additional measure of the performance of our real estate portfolio, as it allows for comparisons, year to year, that reflect the impact on operations from trends in items such as occupancy rates, rental rates, operating costs, general, administrative and other expenses, and interest expenses.

Adjusted Funds from Operations (AFFO)
AFFO excludes from FFO straight line rent adjustments, loss on extinguishment of debt, amortization of restricted stock and RSU expense, amortization of deferred mortgage costs and gain on insurance recovery. AFFO provides investors with supplemental performance information that is consistent with the performance models and analysis used by management and provides investors a view of the performance of our portfolio over time, including after the time we cease to acquire properties on a frequent and regular basis. We believe that AFFO enables investors to compare the performance of our portfolio with other REITs that have not recently engaged in acquisitions, as well as a comparison of our performance with that of other non-traded REITs, as AFFO, or an equivalent measure is routinely reported by non-traded REITs, and we believe often used by analysts and investors for comparison purposes.

Debt Service Coverage Ratio
Debt service coverage ratio is net operating income ("NOI") divided by total debt service and includes both consolidated and unconsolidated assets.

Total Debt Service
Total debt service is the cash required to cover the repayment of interest and principal on a debt for a particular period. Total debt service is used in the calculation of the debt service coverage ratio which is used to determine the borrower’s ability to make debt service payments.

Same Store
Same store properties refer to stabilized properties that we owned and operated for the entirety of periods being compared, except for properties that are under construction, in lease-up, or are undergoing development or redevelopment. We move properties previously excluded from our same store portfolio (because they were under construction, in lease up or are in development or redevelopment) into the same store designation once they have stabilized (as described below) and such status has been reflected fully in all applicable periods of comparison.

Stabilized Properties
Newly constructed, lease-up, development and redevelopment properties are deemed stabilized upon the earlier to occur of the first full calendar quarter beginning (a) 12 months after the property is fully completed and put in service and (b) attainment of at least 90% physical occupancy. 

Pro-Rata Share
BRT's pro-rata share gives effect to its percentage equity interest in the unconsolidated joint ventures that own properties. Due to the operation of allocation/distribution provision of the joint venture agreements pursuant to which BRT participates in the ownership of these properties, BRT's share of the gain and loss on the sale of a property may be less than implied by BRT's percentage equity interest. Notwithstanding the foregoing, when referring to the number of units, average occupancy, and average rent per unit, the amount shown reflects 100% of the amount.


22

BRT Apartments Corp. (NYSE: BRT)
Portfolio Table
As of 11/01/2022
___________________________________________________________________________________________
PropertyCityStateYear BuiltYear AcquiredProperty AgeUnitsQ3 2022 Avg. OccupancyQ3 2022 Avg. Rent per Occ. Unit% Ownership
Consolidated Properties
Abbotts RunWilmingtonNC200120202226497.5%$1,075 100 %
AvalonPensacolaFL200820141527697.2%1,355 100 %
Avondale StationDecaturGA195020127321296.4%1,307 100 %
Bell's BluffNashvilleTN20182018540297.5%1,738 100 %
Brixworth at BridgestreetHuntsvilleAL198520133820894.8%934 100 %
Civic Center 1SouthavenMS200220162139296.8%1,109 100 %
Civic Center 2SouthavenMS200520161838496.5%1,160 100 %
Crestmont at ThornbladeGreenvilleSC199820182526697.5%1,211 100 %
Crossings of BellevueNashvilleTN198520143830096.8%1,289 100 %
Grove at River PlaceMaconGA198820163524095.3%846 100 %
Jackson SquareTallahasseeFL199620172724294.2%1,246 100 %
Kilburn CrossingFredericksburgVA200520161822098.0%1,648 100 %
Magnolia PointeMadisonAL199120173220493.1%1,126 100 %
Newbridge CommonsColumbusOH199920132426496.7%1,012 100 %
Parkway GrandeSan MarcosTX20142015919297.8%1,160 100 %
Silvana OaksNorth CharlestonSC201020121320897.4%1,353 100 %
Somerset at TrussvilleTrussvilleAL200720191632897.0%1,139 100 %
Vanguard HeightsCreve CoeurMO20162017717496.2%1,547 100 %
Verandas at Alamo RanchSan AntonioTX20152016828892.7%1,236 100 %
Woodland ApartmentsBoerneTX200720171612097.9%1,131 100 %
Woodland TrailsLaGrangeGA201020151323698.7%1,166 100 %
Weighted Avg./Total Consolidated225,420
Properties owned by Unconsolidated Joint Ventures
Canalside LoftsColumbiaSC2008/201320171537496.8%1,285 32 %
Canalside SolaColumbiaSC20182018533995.9%1,456 46 %
Chatham Court and ReflectionsDallasTX198620163749494.9%1,096 50 %
Gateway OaksForneyTX20162016731398.2%1,252 50 %
Landings of Carrier ParkwayGrand PrairieTX200120182228192.6%1,268 50 %
Mercer CrossingDallasTX2014/20162017950995.4%1,533 50 %
Pointe at Lenox ParkAtlantaGA198920163427194.1%1,377 74 %
The Village at LakesideAuburnAL198820193520097.5%965 80 %
Weighted Avg./Total Unconsolidated202,781
Development
Stono Oaks (1)Johns IslandSC
Weighted Avg./Total Portfolio218,201
___________________________
(1) Purchased a 17.45% interest in a planned 240-unit development property
23