424B3 1 supp3-2019decembermonthlyp.htm 424B3 Document

Filed Pursuant to Rule 424(b)(3)
Registration No. 333-208751
RREEF PROPERTY TRUST, INC.
SUPPLEMENT NO. 3 DATED JANUARY 3, 2020
TO THE PROSPECTUS DATED APRIL 11, 2019

This document supplements, and should be read in conjunction with, our prospectus dated April 11, 2019, as supplemented by Supplement No. 1 dated December 16, 2019 and Supplement No. 2 dated December 20, 2019. Unless otherwise defined herein, capitalized terms shall have the same meanings as set forth in the prospectus. The purpose of this supplement is to disclose:

•our daily net asset value per share for our Class A, Class I, Class T and Class D shares for the month of December 2019;
•the distribution declared by our board of directors for Class A, Class I, Class T and Class D shares for the first quarter of 2020;
•the limit on redemptions pursuant to our share redemption plan for the first quarter of 2020; and
•Pro forma financial information for our Seattle East Industrial acquisition.

Historical NAV per Share

The following table sets forth the net asset value, or NAV, per share for the Class A, Class I, Class T and Class D shares of our common stock on each business day for the month of December 2019. There were no Class N shares of our common stock outstanding during this time period.
Date
NAV per
Class A Share
NAV per
Class I Share
NAV per
Class T Share
NAV per
Class D Share*
December 2, 2019$14.42  $14.50  $14.45  $14.49  
December 3, 2019$14.43  $14.51  $14.46  $14.50  
December 4, 2019$14.43  $14.52  $14.47  $14.50  
December 5, 2019$14.43  $14.51  $14.46  $14.50  
December 6, 2019$14.43  $14.51  $14.46  $14.50  
December 9, 2019$14.43  $14.52  $14.47  $14.50  
December 10, 2019$14.43  $14.51  $14.46  $14.49  
December 11, 2019$14.41  $14.49  $14.45  $14.48  
December 12, 2019$14.40  $14.48  $14.43  $14.46  
December 13, 2019$14.39  $14.47  $14.43  $14.46  
December 16, 2019$14.40  $14.48  $14.43  $14.47  
December 17, 2019$14.39  $14.47  $14.42  $14.46  
December 18, 2019$14.40  $14.48  $14.43  $14.47  
December 19, 2019$14.41  $14.49  $14.44  $14.48  
December 20, 2019$14.42  $14.50  $14.45  $14.49  
December 23, 2019$14.42  $14.50  $14.45  $14.49  
December 24, 2019$14.43  $14.51  $14.46  $14.49  
December 26, 2019$14.45  $14.53  $14.48  $14.52  
December 27, 2019$14.46  $14.55  $14.50  $14.53  
December 30, 2019$14.47  $14.55  $14.50  $14.53  
December 31, 2019$14.48  $14.56  $14.51  $14.54  
*Class D shares are currently being offered pursuant to a private placement offering.



Purchases and redemptions of shares of our common stock are made in accordance with our policies as set forth in our prospectus. Our NAV per share is posted daily on our website at www.rreefpropertytrust.com for our publicly offered shares and is made available on our toll-free, automated telephone line at (855) 285-0508.

Please refer to “Net Asset Value Calculation and Valuation Guidelines” in our prospectus for important information about how our NAV is determined. Our NAV per share, which is updated at the end of each business day, along with our prospectus, as supplemented, are available on our website for our publicly offered shares.

Distribution Declaration
Our board of directors authorized and declared daily cash distributions of $0.00198576 per share for the period commencing on January 1, 2020 and ending on March 31, 2020 for each outstanding share of Class A, Class I, Class T and Class D common stock (before adjustment for any class-specific fees). The distribution will be paid monthly in arrears.
Share Redemption Plan Limit

For the quarter ended March 31, 2020, the limit for redemptions pursuant to our share redemption plan is $19,139,484.

Pro Forma Financial Information for Seattle East Industrial

Below is certain pro forma financial information related to our acquisition of Seattle East Industrial which occurred on December 17, 2019.


RREEF PROPERTY TRUST, INC.
PRO FORMA CONSOLIDATED BALANCE SHEET
September 30, 2019
(unaudited, in thousands, except share and per share data)
The accompanying unaudited Pro Forma Consolidated Balance Sheet of the Company as of September 30, 2019 reflects adjustments for the completed acquisition and related transactions.

The Pro Forma Consolidated Balance Sheet assumes all of the following occurred on September 30, 2019:

•The acquisition of Seattle East Industrial for $81,500, excluding closing costs;
•The borrowing of a secured, fully non-recourse loan for $45,140 from JPMorgan Chase Bank; and
•The additional borrowing of $35,600 from the Company's line of credit with Wells Fargo Bank, at the average interest rate in effect during the period presented.

This Pro Forma Consolidated Balance Sheet should be read in conjunction with the Company’s historical financial statements and notes thereto for the quarter ended September 30, 2019, as contained in the Company's Quarterly Report on Form 10-Q. In the opinion of the Company’s management, all material adjustments necessary to reflect the effects of the preceding transactions have been made. The unaudited Pro Forma Consolidated Balance Sheet is presented for illustrative purposes only and is not necessarily indicative of what the actual financial position would have been had the transactions described above occurred on September 30, 2019, nor does it purport to represent the future financial position of the Company.
Historical
(as reported)		Seattle East IndustrialPro Forma
ASSETS
Investment in real estate assets:
Land$74,167  $50,692  (a) $124,859  
Buildings and improvements, less accumulated depreciation of $19,831143,670  23,909  (a) 167,579  
Furniture, fixtures and equipment, less accumulated depreciation of $350199  —  199  
Acquired intangible lease assets, less accumulated amortization of $23,00633,429  7,038  (a) 40,467  
Total investment in real estate assets, net251,465  81,639  333,104  
Investment in marketable securities19,247  —  19,247  
Total investment in real estate assets and marketable securities, net270,712  81,639  352,351  
Cash and cash equivalents2,141  (954) (b) 1,187  
Restricted Cash167  —  167  
Receivables, net of allowance for doubtful accounts of $404,358  —  4,358  
Deferred leasing costs, net of amortization of $6362,166  —  2,166  
Prepaid and other assets2,180  73  (d)2,253  
Total assets$281,724  $80,758  $362,482  
LIABILITIES AND STOCKHOLDERS' EQUITY
Line of credit, net$51,924  $35,600  (c)$87,524  
Mortgage loans payable, net80,745  44,990  (c)125,735  
Accounts payable and accrued expenses2,877  3  (d)2,880  
Due to affiliates6,495  —  6,495  
Note to affiliate, net of unamortized discount of $1,2547,696  —  7,696  
Acquired below market lease intangibles, less accumulated amortization of $4,12714,438  —  14,438  
Distributions payable412  —  412  
Other liabilities1,699  165  (d)1,864  
Total liabilities166,286  80,758  247,044  

RREEF PROPERTY TRUST, INC.
PRO FORMA CONSOLIDATED BALANCE SHEET
September 30, 2019
(unaudited, in thousands, except share and per share data)
Stockholders' Equity:
Preferred stock, $0.01 par value; 50,000,000 shares authorized; none issued—  —  —  
Class A common stock, $0.01 par value; 200,000,000 shares authorized; 3,778,100 issued and outstanding38  —  38  
Class I common stock, $0.01 par value; 200,000,000 shares authorized; 8,779,937 issued and outstanding, respectively88  —  88  
Class T common stock, $0.01 par value; 250,000,000 shares authorized; 824,656 issued and outstanding, respectively8  —  8  
Class D common stock, $0.01 par value; 50,000,000 shares authorized; 176,101 issued and outstanding, respectively2  —  2  
Class N common stock, $0.01 par value; 300,000,000 shares authorized; none issued—  —  —  
Additional paid-in capital157,354  —  157,354  
Deficit(42,052) —  (42,052) 
Accumulated other comprehensive income—  —  —  
Total stockholders' equity115,438  —  115,438  
Total liabilities and stockholders' equity$281,724  $80,758  $362,482  

The accompanying notes are an integral part of this pro forma consolidated balance sheet.

RREEF PROPERTY TRUST, INC.
NOTES TO PRO FORMA CONSOLIDATED BALANCE SHEET
September 30, 2019
(unaudited, dollar amounts in thousands)
NOTE 1 — ACQUISITION

On December 17, 2019, RREEF Property Trust, Inc. (the "Company") acquired Seattle East Industrial, a 210,321 square foot industrial building situated on 23.4 acres located in Redmond, Washington ("Seattle East Industrial"). The purchase price for Seattle East Industrial was $81,500, exclusive of closing costs. Seattle East Industrial is leased to one tenant on a triple-net basis and is managed by a third party manager.

NOTE 2 — PRO FORMA ADJUSTMENTS

(a)Reflects the unaudited purchase price allocation for the acquisition of Seattle East Industrial including $139 of acquisition costs that are capitalized because the transaction was determined to be an asset acquisition.

(b)Reflects utilization of existing cash to close the acquisition.

(c)Reflects the borrowing of $35,600 under the Company's line of credit and a the origination of a secured, fully non-recourse loan for $45,140, net of $150 of deferred financing costs.

(d)Reflects prepaid assets and liabilities assumed upon acquisition, which primarily related to prepaid rents and interest prepayments.


RREEF PROPERTY TRUST, INC.
PRO FORMA CONSOLIDATED STATEMENT OF OPERATIONS
For the Nine Months Ended September 30, 2019
(unaudited, in thousands, except per share data)
The accompanying unaudited Pro Forma Consolidated Statement of Operations of the Company for the nine months ended September 30, 2019 is based on the Historical Consolidated Statement of Operations of the Company adjusted for the completed acquisitions and related transactions.

The Pro Forma Consolidated Statement of Operations for the nine months ended September 30, 2019 assumes all of the following occurred on January 1, 2018:

•The acquisition of Providence Square for $54,842 and Seattle East Industrial for $81,500, excluding closing costs;
•The origination of secured, fully non-recourse loans for $29,700 from Nationwide Life Insurance Company and $45,140 from JPMorgan Chase Bank; and
•The additional borrowing of $53,900 from the Company's line of credit with Wells Fargo Bank, at the average interest rate in effect during the period presented.

This Pro Forma Consolidated Statement of Operations should be read in conjunction with the Company’s historical financial statements and notes thereto for the nine months ended September 30, 2019, as contained in the Company’s Quarterly Report on Form 10-Q. In the opinion of the Company’s management, all material adjustments necessary to reflect the effects of the preceding transactions have been made. The unaudited Pro Forma Consolidated Statement of Operations is presented for illustrative purposes only and is not necessarily indicative of what the actual results of operations would have been had the transactions described above occurred on January 1, 2018, nor does it purport to represent the future results of operations of the Company.

RREEF PROPERTY TRUST, INC.
PRO FORMA CONSOLIDATED STATEMENT OF OPERATIONS
For the Nine Months Ended September 30, 2019
(unaudited, in thousands, except per share data)
Historical - Nine
months ended September 30, 2019
(as reported)		Providence SquareSeattle East IndustrialPro Forma
Revenues
Property related income$17,113  $3,027  (a)$3,231  (a)$23,371  
Investment income on marketable securities459  —  —  459  
Total revenues17,572  3,027  3,231  23,830  
Expenses
General and administrative expenses1,510  —  —  1,510  
Property operating expenses5,435  763  (a)95  (a)6,293  
Advisory fees1,946  —  —  1,946  
Depreciation3,988  918  (a)636  (a)5,542  
Amortization3,428  795  (a)293  (a)4,516  
Total operating expenses16,307  2,476  1,024  19,807  
Net realized gain upon sale of marketable securities539  —  —  539  
Net unrealized change in fair value of investment in marketable securities3,609  —  —  3,609  
Operating income5,413  551  2,207  8,171  
Interest expense(3,627) (1,376) (b)(2,366) (b)(7,369) 
Net income (loss)$1,786  $(825) $(159) $802  
Basic and diluted net income per share of Class A common stock$0.16  $0.07  
Basic and diluted net income per share of Class I common stock$0.15  $0.07  
Basic and diluted net income per share of Class T common stock$0.16  $0.08  
Basic and diluted net income per share of Class D common stock$0.14  $0.05  

The accompanying notes are an integral part of this pro forma consolidated statement of operations.

RREEF PROPERTY TRUST, INC.
NOTES TO PRO FORMA CONSOLIDATED STATEMENT OF OPERATIONS
For the Nine Months Ended September 30, 2019
(unaudited, in thousands except square foot data)
NOTE 1 — ACQUISITION

On September 16, 2019, RREEF Property Trust, Inc. (the "Company") acquired Providence Square, a home improvement anchored community retail center with a grocery component located in Marietta, Georgia ("Providence Square"). The purchase price for Providence Square was $54,842, exclusive of closing costs. Providence Square contains five buildings leased to 26 tenants across 222,805 square feet, inclusive of one freestanding building of 5,779 square feet subject to a ground lease. All leases in Providence Square are modified gross leases obligating the tenants to pay their share of certain common area costs as defined in each respective lease. Providence Square is managed by a third party manager.

On December 17, 2019, the Company acquired Seattle East Industrial, a 210,321 square foot industrial building situated on 23.4 acres located in Redmond, Washington ("Seattle East Industrial"). The purchase price for Seattle East Industrial was $81,500, exclusive of closing costs. Seattle East Industrial is leased to one tenant on a triple-net basis and is managed by a third party manager.

NOTE 2 — PRO FORMA ADJUSTMENTS

(a)Reflects the operating results of the properties, including depreciation expense, amortization expense, and a decrease to rental revenue related to allocation of the purchase price to building and improvements, acquired intangible lease assets, and acquired above- and below-market lease intangibles in accordance with ASC 805. Commercial building and improvements are depreciated over 20 to 40 years on a straight-line basis. Amounts allocated to acquired intangible lease assets and acquired above- and below-market lease intangibles are amortized over the remaining term of the leases. Rental revenue was reduced by $2 for amortization of above- and below-market lease intangibles for Providence Square.

(b)Includes (1) interest expense on the additional borrowing on the Company's Wells Fargo line of credit as of January 1, 2018 of $18,300 related to the acquisition of Providence Square and $35,600 related to the acquisition of Seattle East Industrial, at an effective interest rate of 4.0%, which is the average rate of the one-month LIBOR for the nine months ended September 30, 2019 plus a spread of 1.60%, and which is a close approximation of the actual interest rates in effect during the first three quarters of 2019, (2) interest expense on the origination of a $29,700 secured, fully non-recourse loan with Nationwide Life Insurance Company as of January 1, 2018 related to the acquisition of Providence Square at a fixed interest rate of 3.67% for the first three quarters of 2019 with amortization of the associated $250 of deferred financing costs over the 10 year term of the loan, and (3) interest expense on the origination of a $45,140 secured, fully non-recourse loan with JPMorgan Chase Bank as of January 1, 2018 related to the acquisition of Seattle East Industrial at a fixed interest rate of 3.87% for the first three quarters of 2019 with amortization of the associated $150 of deferred financing costs over the 10 year term of the loan.

The actual interest rate on the additional borrowing on the line of credit of $18,300 on the Providence Square acquisition date of September 16, 2019 was 3.78%. If this interest rate had been used in the Pro Forma Consolidated Statement of Operations for the nine months ended September 30, 2019, the interest expense adjustment would have been approximately $28 lower.

The actual interest rate on the additional borrowing of $35,600 on the Seattle East Industrial acquisition date of December 17, 2019 was 3.34%. If this interest rate had been used in the Pro Forma Consolidated Statement of Operations for the nine months ended September 30, 2019, the interest expense adjustment would have been approximately $177 lower.

RREEF PROPERTY TRUST, INC.
PRO FORMA CONSOLIDATED STATEMENT OF OPERATIONS
For the Year Ended December 31, 2018
(unaudited, in thousands, except per share data)
The accompanying unaudited Pro Forma Consolidated Statement of Operations of the Company for the year ended December 31, 2018 is based on the Historical Consolidated Statement of Operations of the Company adjusted for the completed acquisitions and related transactions.

The Pro Forma Consolidated Statement of Operations for the year ended December 31, 2018 assumes all of the following occurred on January 1, 2018:

•The acquisition of Providence Square for $54,842 and Seattle East Industrial for $81,500, excluding closing costs;
•The borrowing of secured, fully non-recourse loans for $29,700 from Nationwide Life Insurance Company and $45,140 from JPMorgan Chase Bank; and
•The additional borrowing of $53,900 from the Company's line of credit with Wells Fargo Bank, at the average interest rate in effect during the period presented. 

This Pro Forma Consolidated Statement of Operations should be read in conjunction with the Company’s historical financial statements and notes thereto for the year ended December 31, 2018, as contained in the Company’s Annual Report on Form 10-K. In the opinion of the Company’s management, all material adjustments necessary to reflect the effects of the preceding transactions have been made. The unaudited Pro Forma Consolidated Statement of Operations is presented for illustrative purposes only and is not necessarily indicative of what the actual results of operations would have been had the transactions described above occurred on January 1, 2018, nor does it purport to represent the future results of operations of the Company.


RREEF PROPERTY TRUST, INC.
PRO FORMA CONSOLIDATED STATEMENT OF OPERATIONS
For the Year Ended December 31, 2018
(unaudited, in thousands, except per share data)
Historical - Year ended December 31, 2018 (as reported)Providence SquareSeattle East IndustrialPro Forma
Revenues
Rental and other property income$16,372  $3,224  (a)$4,178  (a)$23,774  
Tenant reimbursement income2,540  927  (a)106  (a)3,573  
Investment income on marketable securities506  —  —  506  
Total revenues19,418  4,151  4,284  27,853  
Expenses
General and administrative expenses1,894  —  —  1,894  
Property operating expenses5,876  968  (a)105  (a)6,949  
Advisory expenses1,842  —  —  1,842  
Depreciation4,504  1,295  (a)847  (a)6,646  
Amortization4,133  1,432  (a)390  (a)5,955  
Total operating expenses18,249  3,695  1,342  23,286  
Net realized loss upon sale of marketable securities(416) —  —  (416) 
Net unrealized change in fair value of investment in marketable securities(647) —  —  (647) 
Operating income106  456  2,942  3,504  
Interest expense(3,835) (1,753) (b)(3,004) (b)(8,592) 
Net loss$(3,729) $(1,297) $(62) $(5,088) 
Basic and diluted net loss per share of Class A common stock$(0.40) $(0.55) 
Basic and diluted net loss per share of Class I common stock$(0.42) $(0.57) 
Basic and diluted net loss per share of Class T common stock$(0.39) $(0.54) 

The accompanying notes are an integral part of this pro forma consolidated statement of operations.

RREEF PROPERTY TRUST, INC.
NOTES TO PRO FORMA CONSOLIDATED STATEMENT OF OPERATIONS
For the Year Ended December 31, 2018
(unaudited, in thousands except square foot data)
NOTE 1 — ACQUISITIONS

On September 16, 2019, RREEF Property Trust, Inc. (the "Company") acquired Providence Square, a home improvement anchored community retail center with a grocery component located in Marietta, Georgia (the "Property"). The purchase price for the Property was $54,842, exclusive of closing costs. The Property contains five buildings leased to 26 tenants across 222,805 square feet, inclusive of one freestanding building of 5,779 square feet subject to a ground lease. All leases in Providence Square are modified gross leases obligating the tenants to pay their share of certain common area costs as defined in each respective lease. Providence Square is managed by a third party manager.

On December 17, 2019, RREEF Property Trust, Inc. (the "Company") acquired Seattle East Industrial, a 210,321 square foot industrial building situated on 23.4 acres located in Redmond, Washington (the "Property"). The purchase price for the Property was $81,500, exclusive of closing costs. The Property is leased to one tenant and is managed by a third party manager.

NOTE 2 — PRO FORMA ADJUSTMENTS

(a)Reflects the operating results of the properties, including depreciation expense, amortization expense, and a decrease to rental revenue related to allocation of the purchase price to building and improvements, acquired intangible lease assets, and acquired above- and below-market lease intangibles in accordance with ASC 805. Commercial building and improvements are depreciated over 20 to 40 years on a straight-line basis. Amounts allocated to acquired intangible lease assets and acquired above- and below-market lease intangibles are amortized over the remaining term of the leases. Rental revenue was reduced by $3 for amortization of above- and below-market lease intangibles for Providence Square.

(b)Includes (1) interest expense on the additional borrowing on the Company's Wells Fargo line of credit as of January 1, 2018 of $18,300 related to the acquisition of Providence Square and $35,600 related to the acquisition of Seattle East Industrial, at an effective interest rate of 3.64%, which is the average rate of the one-month LIBOR for the year ended December 31, 2018 plus a weighted average spread of 1.62%, and which is a close approximation of the actual interest rates in effect during the year ended December 31, 2018, (2) interest expense on the origination of a $29,700 secured, fully non-recourse loan with Nationwide Life Insurance Company as of January 1, 2018 related to the acquisition of Providence Square at a fixed interest rate of 3.67% with amortization of the associated $250 of deferred financing costs over the 10 year term of the loan, and (3) interest expense on the origination of a $45,140 secured, fully non-recourse loan with JPMorgan Chase Bank as of January 1, 2018 related to the acquisition of Seattle East Industrial at a fixed interest rate of 3.87% with amortization of the associated $150 of deferred financing costs over the 10 year term of the loan.

The actual interest rate on the additional borrowing on the line of credit of $18,300 on the Providence Square acquisition date of September 16, 2019 was 3.78%. If this interest rate had been used in the Pro Forma Consolidated Statement of Operations for the year ended December 31, 2018, the interest expense adjustment would have been approximately $26 higher.

The actual interest rate on the additional borrowing of $35,600 on the Seattle East Industrial acquisition date of December 17, 2019 was 3.34%. If this interest rate had been used in the Pro Forma Consolidated Statement of Operations for the year ended December 31, 2018, the interest expense adjustment would have been approximately $107 lower.