424B3 1 a424b3reitiisupplement1210.htm 424B3 Document

Filed Pursuant to Rule 424(b)(3)
Registration No. 333-191706
CARTER VALIDUS MISSION CRITICAL REIT II, INC.
SUPPLEMENT NO. 12 DATED OCTOBER 27, 2017
TO THE PROSPECTUS DATED APRIL 27, 2017
This document supplements, and should be read in conjunction with, the prospectus of Carter Validus Mission Critical REIT II, Inc., dated April 27, 2017, and consolidates and replaces all previous supplements to the prospectus. Unless otherwise defined in this prospectus supplement, capitalized terms used in this prospectus supplement shall have the same meanings as set forth in the prospectus.
The purpose of this prospectus supplement is to describe the following:
(1)
the status of our initial public offering of common stock, the filing of a registration statement for our follow-on offering of common stock, the filing of a Registration Statement on Form S-3, and the termination of our initial public offering of common stock;
(2)
the declaration of distributions to our stockholders and distributions made through October 27, 2017;
(3)
our board of directors' determination of an updated estimated per share net asset value of our Class A common stock, Class I common stock and Class T common stock;
(4)
the revised primary offering prices per Class A share, Class I share and Class T share, effective October 1, 2017;
(5)
the revised distribution reinvestment plan prices per Class A share, Class I share and Class T share, effective October 1, 2017;
(6)
the revised share repurchase prices pursuant to our share repurchase program, effective October 1, 2017;
(7)
the reallocation of shares under our charter;
(8)
an update regarding the distribution and servicing fee;
(9)
updates to the “Questions and Answers About this Offering” section of our prospectus;
(10)
updates to the “Management Compensation” section of our prospectus;
(11)
updates to the compensation, fees and reimbursements incurred to our advisor or its affiliates as of June 30, 2017;
(12)
updates to our management;
(13)
updates to the “Incorporation of Certain Information by Reference” section of our prospectus;
(14)
an update to the "Experts" section of our prospectus;
(15)
certain information regarding an individually material real property acquisition, including the placement of material debt on such material real property;
(16)
individually immaterial real property acquisitions;
(17)
updates regarding our credit facility;
(18)
updates regarding repurchases of our shares;
(19)
updates regarding the automatic purchase plan;
(20)
updates to the "Risk Factors" section of our prospectus;
(21)
updates to the "Estimated Use of Proceeds" section of our prospectus;
(22)
updates regarding the advisory agreement;
(23)
the renewal of our management agreement;
(24)
an update to the "Selected Financial Data" section of our prospectus;
(25)
updates to the "Prior Performance Summary" section of our prospectus;
(26)
updates to the price of shares of our common stock to "friends and family";
(27)
an update to volume discounts of our shares of common stock;

1


(28)
an update to the definition of "roll-up transactions";
(29)
updates to the "Federal Income Tax Considerations" section of our prospectus;
(30)
financial information for our individually material real property acquisition;
(31)
revised forms of our subscription agreements; and
(32)
a revised form of automatic purchase plan.
Status of this Offering, Filing of a Registration Statement for Follow-On Offering, Filing of a Registration Statement on Form S-3, and Termination of this Offering
We commenced our initial public offering of $2,350,000,000 of shares of our common stock (the “Offering”), consisting of up to $2,250,000,000 of shares in our primary offering and up to $100,000,000 of shares pursuant to our distribution reinvestment plan, on May 29, 2014. As of the date of this supplement, we are publicly offering shares of Class A common stock, shares of Class I common stock and shares of Class T common stock, in any combination with a dollar value up to the maximum offering amount. As of October 24, 2017, we had accepted investors’ subscriptions for and issued approximately 81,269,000 shares of Class A common stock, 4,921,000 shares of Class I common stock and 31,206,000 shares of Class T common stock in the Offering, resulting in receipt of gross proceeds of approximately $804,859,000, $44,828,000 and $299,425,000, respectively, for total gross proceeds raised of $1,149,112,000. As of October 24, 2017, we had approximately $1,200,888,000 in Class A shares, Class I shares and Class T shares of common stock remaining in the Offering.
On May 1, 2017, we filed a Registration Statement on Form S-11 (the “Follow-On Offering Registration Statement”) under the Securities Act of 1933, as amended (the “Securities Act”) to register up to $332,500,000 of shares of Class A common stock, Class I common stock, and Class T common stock to be offered to the public on a best efforts basis pursuant to a proposed follow-on offering and up to $17,500,000 of shares of Class A common stock, Class I common stock, and Class T common stock pursuant to our distribution reinvestment plan. Accordingly, pursuant to Rule 415 promulgated under the Securities Act, we extended our current Offering until the earlier of the SEC effective date of the Follow-On Offering Registration Statement or November 24, 2017. As of the date of this supplement, the Follow-On Offering Registration Statement has not been declared effective by the SEC. On October 13, 2017, we filed a Registration Statement on Form S-3 (the “DRP Registration Statement”) under the Securities Act to register up to $100,000,000 of shares of Class A common stock, Class I common stock and Class T common stock to be offered pursuant to our distribution reinvestment plan after the termination of the Offering. The DRP Registration Statement became automatically effective with the SEC upon filing; however, we are not offering shares of common stock pursuant to the DRP Registration Statement at this time. We intend to continue to offer our shares of common stock in this Offering until November 24, 2017; however, we may terminate this Offering prior to November 24, 2017, and commence offering our shares of common stock pursuant to the Follow-On Offering Registration Statement and DRP Registration Statement. Our board of directors may revise the offering termination date as necessary in its discretion.
Distribution Policy and Distributions
The following information supplements, and should be read in conjunction with, the discussion contained in the “Prospectus Summary — Distribution Policy” section on page 15 of the prospectus and the “Description of Securities — Distribution Policy and Distributions” section beginning on page 150 of the prospectus:
As of October 27, 2017, we had paid aggregate distributions, since inception, of approximately $105,991,000 ($47,300,000 in cash and $58,691,000 reinvested in shares of common stock pursuant to the DRIP). Our board of directors intends to continue to pay distributions monthly in arrears for so long as it decides this policy is in the best interest of our stockholders.
On August 3, 2017, the board of directors of the Company approved and declared a distribution to the Company’s Class A stockholders of record as of the close of business on each day of the period commencing on September 1, 2017 and ending on November 30, 2017. The distributions will be calculated based on 365 days in the calendar year and will be equal to $0.001767101 per share of Class A common stock, which will be equal to an annualized distribution rate of 6.40%, assuming a purchase price of $10.078 per share of Class A common stock. The distributions declared for each record date in September 2017, October 2017 and November 2017 will be paid in October 2017, November 2017 and December 2017, respectively. The distributions will be payable to stockholders from legally available funds therefor.
On September 28, 2017, our board of directors approved and authorized an additional daily distribution to our Class A stockholders of record as of the close of business on each day of the period commencing on October 1, 2017 and ending on November 30, 2017 in the amount of $0.000021392 per share. This additional distribution amount and the daily distribution of

2


$0.001767101 previously authorized and declared by our board of directors will equal an annualized rate of 6.40%, based on the revised primary offering purchase price of $10.200 per Class A share. The distributions for each record date in October 2017 and November 2017 will be paid in November 2017 and December 2017, respectively. The distributions will be payable to stockholders from legally available funds therefor.
On August 3, 2017, the board of directors of the Company approved and declared a daily distribution to the Company’s Class I stockholders of record as of the close of business on each day of the period commencing on September 1, 2017 and ending on November 30, 2017. The distribution will be calculated based on 365 days in the calendar year and will be equal to $0.001767101 per share of Class I common stock, which will be equal to an annualized distribution rate of 7.04%, assuming a purchase price of $9.162 per share. The distributions declared for each record date in September 2017, October 2017 and November 2017 will be paid in October 2017, November 2017 and December 2017, respectively. The distributions will be payable to stockholders from legally available funds therefor.
On September 28, 2017, our board of directors approved and authorized an additional daily distribution to our Class I stockholders of record as of the close of business on each day of the period commencing on October 1, 2017 and ending November 30, 2017 in the amount of $0.000021392 per share. This additional distribution amount and the daily distribution of $0.001767101 previously authorized and declared by our board of directors will equal an annualized rate of 7.04%, based on the revised primary offering purchase price of $9.273 per Class I share. The distributions for each record date in October 2017 and November 2017 will be paid in November 2017 and December 2017, respectively. The distributions will be payable to stockholders from legally available funds therefor.
On August 3, 2017, the board of directors of the Company approved and declared a daily distribution to the Company’s Class T stockholders of record as of the close of business on each day of the period commencing on September 1, 2017 and ending on November 30, 2017. The distribution will be calculated based on 365 days in the calendar year and will be equal to $0.001501543 per share of Class T common stock, which will be equal to an annualized distribution rate of 5.68%, assuming a purchase price of $9.649 per share. The distributions declared for each record date in September 2017, October 2017 and November 2017 will be paid in October 2017, November 2017 and December 2017, respectively. The distributions will be payable to stockholders from legally available funds therefor.
On September 28, 2017, our board of directors approved and authorized an additional daily distribution to our Class T stockholders of record as of the close of business on each day of the period commencing on October 1, 2017 and ending November 30, 2017 in the amount of $0.000018207 per share. This additional distribution amount and the daily distribution of $0.001501543 previously authorized and declared by our board of directors will equal an annualized rate of 5.68%, based on the revised primary offering purchase price of $9.766 per Class T share. The distributions for each record date in October 2017 and November 2017 will be paid in November 2017 and December 2017, respectively. The distributions will be payable to stockholders from legally available funds therefor.

3


We have made the following distributions to our Class A stockholders:
Period Ended
 
Date Paid
 
Distribution
July 31, 2014
 
August 1, 2014
 
$
439

August 31, 2014
 
September 2, 2014
 
24,635

September 30, 2014
 
October 1, 2014
 
66,751

October 31, 2014
 
November 3, 2014
 
131,229

November 30, 2014
 
December 1, 2014
 
207,526

December 31, 2014
 
January 2, 2015
 
324,704

January 31, 2015
 
February 2, 2015
 
446,359

February 28, 2015
 
March 2, 2015
 
537,939

March 31, 2015
 
April 1, 2015
 
823,200

April 30, 2015
 
May 1, 2015
 
1,039,171

May 31, 2015
 
June 1, 2015
 
1,299,964

June 30, 2015
 
July 1, 2015
 
1,471,336

July 31, 2015
 
August 3, 2015
 
1,715,689

August 31, 2015
 
September 1, 2015
 
1,894,852

September 30, 2015
 
October 1, 2015
 
1,982,158

October 31, 2015
 
November 2, 2015
 
2,200,851

November 30, 2015
 
December 1, 2015
 
2,285,962

December 31, 2015
 
January 4, 2016
 
2,547,214

January 31, 2016
 
February 1, 2016
 
2,719,623

February 29, 2016
 
March 1, 2016
 
2,676,459

March 31, 2016
 
April 1, 2016
 
2,979,045

April 30, 2016
 
May 2, 2016
 
3,006,480

May 31, 2016
 
June 1, 2016
 
3,210,172

June 30, 2016
 
July 1, 2016
 
3,202,527

July 31, 2016
 
August 1, 2016
 
3,397,713

August 31, 2016
 
September 1, 2016
 
3,485,007

September 30, 2016
 
October 3, 2016
 
3,441,197

October 31, 2016
 
November 1, 2016
 
3,645,779

November 30, 2016
 
December 1, 2016
 
3,584,726

December 31, 2016
 
January 3, 2017
 
3,772,059

January 31, 2017
 
February 1, 2017
 
3,846,146

February 28, 2017
 
March 1, 2017
 
3,531,060

March 31, 2017
 
April 3, 2017
 
3,974,566

April 30, 2017
 
May 1, 2017
 
3,913,291

May 31, 2017
 
June 1, 2017
 
4,106,771

June 30, 2017
 
July 3, 2017
 
4,028,071

July 31, 2017
 
August 1, 2017
 
4,203,103

August 31, 2017
 
September 1, 2017
 
4,247,976

September 30, 2017
 
October 2, 2017
 
4,163,544

Total Class A distributions
 
 
 
$
94,135,294


4


We have made the following distributions to our Class I stockholders:
Period Ended
 
Date Paid
 
Distribution
March 9, 2017 to March 31, 2017
 
April 3, 2017
 
$
1,060

April 30, 2017
 
May 1, 2017
 
9,304

May 31, 2017
 
June 1, 2017
 
37,369

June 30, 2017
 
July 3, 2017
 
71,602

July 31, 2017
 
August 1, 2017
 
106,622

August 31, 2017
 
September 1, 2017
 
139,472

September 30, 2017
 
October 2, 2017
 
182,224

Total Class I distributions
 
 
 
$
547,653

We have made the following distributions to our Class T stockholders:
Period Ended
 
Date Paid
 
Distribution
January 21, 2016 to January 31, 2016
 
February 1, 2016
 
$
5,101

February 29, 2016
 
March 1, 2016
 
36,989

March 31, 2016
 
April 1, 2016
 
81,312

April 30, 2016
 
May 2, 2016
 
131,960

May 31, 2016
 
June 1, 2016
 
196,058

June 30, 2016
 
July 1, 2016
 
241,283

July 31, 2016
 
August 1, 2016
 
303,461

August 31, 2016
 
September 1, 2016
 
350,322

September 30, 2016
 
October 3, 2016
 
384,775

October 31, 2016
 
November 1, 2016
 
444,087

November 30, 2016
 
December 1, 2016
 
477,528

December 31, 2016
 
January 3, 2017
 
563,099

January 31, 2017
 
February 1, 2017
 
636,143

February 28, 2017
 
March 1, 2017
 
629,645

March 31, 2017
 
April 3, 2017
 
761,728

April 30, 2017
 
May 1, 2017
 
797,400

May 31, 2017
 
June 1, 2017
 
881,721

June 30, 2017
 
July 3, 2017
 
933,731

July 31, 2017
 
August 1, 2017
 
1,061,369

August 31, 2017
 
September 1, 2017
 
1,162,709

September 30, 2017
 
October 2, 2017
 
1,227,290

Total Class T distributions
 
 
 
$
11,307,711

For the six months ended June 30, 2017, we paid distributions of approximately $27,461,000, of which $12,812,000 was cash and $14,649,000 was reinvested in shares of our common stock pursuant to the DRIP, as compared to FFO for the six months ended June 30, 2017 of approximately $26,067,000. We define FFO, a non-GAAP measure, consistent with the standards established by the White Paper on FFO approved by the Board of Governors of National Association of Real Estate Investment Trusts, as revised in February 2004, or the White Paper. The White Paper defines FFO as net income or loss computed in accordance with generally accepted accounting principles in the United States, or GAAP, excluding gains or losses from sales of property and asset impairment writedowns, plus depreciation or amortization, and after adjustments for unconsolidated partnerships and joint ventures. Agreements for unconsolidated partnerships and joint ventures are calculated to reflect FFO. See “Management’s Discussion and Analysis of Financial Condition and Results of Operations—Funds from Operations and Modified Funds from Operations” for the six months ended June 30, 2017, included in this prospectus supplement, for information regarding why we present funds from operations and for reconciliations of this non-GAAP financial measure to net income attributable to common stockholders. The payment of distributions from sources other than FFO may reduce the amount of proceeds available for investment and operations may cause us to incur additional interest expense as a result of borrowed funds and may cause subsequent investors to experience dilution.

5


The following table presents distributions and source of distributions for the six months ended June 30, 2017 (amounts are rounded and in thousands):
 
 
Six Months Ended June 30,
 
 
2017
Distributions paid in cash - common stockholders
 
$
12,812

 
 
Distributions reinvested
 
14,649

 
 
Total distributions
 
$
27,461

 
 
Source of distributions:
 
 
 
 
Cash flows provided by operations (1)
 
$
12,812

 
47
%
Offering proceeds from issuance of common stock pursuant to the DRIP (1)
 
14,649

 
53
%
Total sources
 
$
27,461

 
100
%
(1)
Percentages were calculated by dividing the respective source amount by the total sources of distributions.
Determination of the Updated Estimated Per Share Net Asset Value
The following information supplements, and should be read in conjunction with, all discussions contained in our prospectus regarding our calculation of an estimated per share net asset value:
On September 28, 2017, our board of directors, at the recommendation of the audit committee, which is comprised solely of independent directors, unanimously approved and established an estimated per share net asset value of $9.18 per share of each of our Class A common stock, Class I common stock and Class T common stock, or the Estimated Per Share NAV, as of June 30, 2017, or the Valuation Date. The Estimated Per Share NAV is based on the estimated value of our assets less the estimated value of our liabilities, divided by the approximate number of shares outstanding on a fully diluted basis, calculated as of the Valuation Date. We are providing this Estimated Per Share NAV to assist broker-dealers in connection with their obligations under National Association of Securities Dealers Conduct Rule 2340, as required by the Financial Industry Regulatory Authority, or FINRA, with respect to customer account statements. This valuation was performed in accordance with the provisions of Practice Guideline 2013-01, Valuations of Publicly Registered Non-Listed REITs, issued by the Investment Program Association, or the IPA, in April 2013, or the IPA Valuation Guidelines, in addition to guidance from the Securities and Exchange Commission, or the SEC. We believe that there were no material changes between the Valuation Date and the date of this supplement that would impact the Estimated Per Share NAV.
The audit committee, pursuant to authority delegated by our board of directors, was responsible for the oversight of the valuation process, including the review and approval of the valuation process and methodology used to determine the Estimated Per Share NAV, the consistency of the valuation and appraisal methodologies with real estate industry standards and practices, and the reasonableness of the assumptions used in the valuations and appraisals.
The Estimated Per Share NAV was determined by our board of directors after consultation with our advisor and Robert A. Stanger & Co, Inc., or Stanger, an independent third-party valuation firm. The engagement of Stanger was approved by the audit committee. Stanger prepared an appraisal report, or the Appraisal Report, summarizing key information and assumptions and providing an appraised value on 49 of the 62 properties in our portfolio as of June 30, 2017, or the Appraised Properties. Stanger also prepared a net asset value report, or the NAV Report, and together with the Appraisal Report, the Reports, which estimates the NAV of our Class A common stock, Class I common stock and Class T common stock as of June 30, 2017. The NAV Report relied upon the Appraisal Report for the Appraised Properties, appraisal reports prepared by third parties other than Stanger on 11 properties, or the Third-Party Appraised Properties, the June 30, 2017 book value of the Vibra Rehabilitation Hospital and Post Acute Las Vegas Rehabilitation Hospital development properties, or the Development Properties, Stanger’s estimate of our advisor’s subordinated participation in net sale proceeds due upon liquidation of our portfolio and our notes payable, and our advisor's estimate of the value of our operating partnership’s credit facility and our other assets and liabilities, to calculate an estimated net asset value per share of our common stock. The process for estimating the value of our assets and liabilities was performed in accordance with the provisions of the IPA Valuation Guidelines.
Upon the audit committee’s receipt and review of the Reports, the audit committee recommended $9.18 as the Estimated Per Share NAV of each of our Class A common stock, Class I common stock and Class T common stock as of June 30, 2017 to our board of directors. Upon our board of directors’ receipt and review of the Reports and recommendation of the audit committee, our board of directors approved $9.18 as the Estimated Per Share NAV of each of our Class A common stock, Class I common stock and Class T common stock as of June 30, 2017.

6


The table below sets forth the calculation of our Estimated Per Share NAV as of June 30, 2017, as well as the comparable calculation as of June 30, 2016. Certain amounts are reflected net of non-controlling interests, as applicable.
Estimated Per Share NAV
(In Thousands, Except Share and Per Share Data)
 
 
 
 
 
 
 
 
 
 
 
As of June 30, 2017
 
As of June 30, 2016
 
 
Gross
 
Per Share
 
Gross
 
Per Share
Assets
 
 
 
 
 
 
 
 
Total Real Estate, Net
 
$
1,526,576

(1) 
$
15.28

 
$
680,551

 
$
10.01

Cash and Cash Equivalents
 
74,350

 
0.74

 
35,648

 
0.52

Other Assets
 
20,987

 
0.21

 
8,402

 
0.12

Total Assets
 
1,621,913

 
16.23

 
724,601

 
10.65

 
 
 
 
 
 
 
 
 
Liabilities & Stockholders' Equity
 
 
 
 
 
 
 
 
Liabilities:
 
 
 
 
 
 
 
 
Notes Payable
 
401,377

 
4.02

 

 

Credit Facility
 
275,000

 
2.75

 
95,000

 
1.40

Accounts Payable Due to Affiliates (2)
 
2,463

 
0.02

 
1,034

 
0.02

Accounts Payable and Other Liabilities
 
26,333

 
0.26

 
11,153

 
0.16

Total Liabilities
 
705,173

 
7.05

 
107,187

 
1.58

 
 
 
 
 
 
 
 
 
Stockholders' Equity
 
916,740

 
9.18

 
617,414

 
9.07

Less: Advisor Promote
 

 

 

 

Stockholders' Equity, Net of Promote
 
$
916,740

 
$
9.18

 
$
617,414

 
$
9.07

 
 
 
 
 
 
 
 
 
Fully Diluted Shares Outstanding
 
 
 
99,879,473

 
 
 
68,037,354

 
(1)
Includes Third-Party Appraised Properties at an aggregate value of $410.1 million and the book value of the Development Properties at an aggregate value of $42.1 million.
(2)
Excludes accrued distribution and servicing fees payable to our dealer manager in connection with Class T shares.
Commencing on October 1, 2017, the revised primary offering prices per share for Class A shares, Class I shares and Class T shares were modified to be as follows:
 
 
Class A Shares
 
Class I Shares
 
Class T Shares
Estimated Value Per Share
 
$
9.18

 
$
9.18

 
$
9.18

Estimated Enterprise Value
 
None

 
None

 
None

Estimated Upfront Selling Commission and Dealer Manager Fees
 
1.020

 
0.093

 
0.586

Revised Primary Offering Price Per Share
 
$
10.200

 
$
9.273

 
$
9.766


Methodology and Key Assumptions
In determining the Estimated Per Share NAV, our board of directors considered the recommendation of the audit committee, the Reports provided by Stanger and information provided by our advisor. Our goal in calculating the Estimated Per Share NAV is to arrive at a value that is reasonable and supportable using what the audit committee and our board of directors each deems to be appropriate valuation methodologies and assumptions.
FINRA’s current rules provide no guidance on the methodology an issuer must use to determine its Estimated Per Share NAV. As with any valuation methodology, the methodologies used are based upon a number of estimates and assumptions that may not be accurate or complete. Different parties with different assumptions and estimates could derive a different Estimated Per Share NAV, and these differences could be significant. The Estimated Per Share NAV is not audited and does not represent

7


the fair value of our assets less its liabilities according to U.S. generally accepted accounting principles, or GAAP, nor does it represent a liquidation value of our assets and liabilities or the amount our shares of common stock would trade at on a national securities exchange. The estimated asset values may not represent current market value or book value. The estimated value of the Appraised Properties and Third-Party Appraised Properties does not necessarily represent the value we would receive or accept if our assets were marketed for sale. The Estimated Per Share NAV does not reflect a discount for the fact that we are externally managed, nor does it reflect a real estate portfolio premium/discount compared to the sum of the individual property values. The Estimated Per Share NAV also does not take into account estimated disposition costs and fees for real estate properties that are not held for sale.

Real Estate Valuation
As described above, we engaged Stanger to provide an appraisal of the Appraised Properties, consisting of 49 of the 62 properties in our portfolio as of June 30, 2017. In preparing the Appraisal Report, Stanger, among other things:
performed a site visit of each Appraised Property;
interviewed our officers or our advisor’s personnel to obtain information relating to the physical condition of each Appraised Property, including known environmental conditions, status of ongoing or planned property additions and reconfigurations, and other factors for such leased properties;
reviewed lease agreements for each Appraised Property and discussed with us or our advisor certain lease provisions and factors on each property; and
reviewed the acquisition criteria and parameters used by real estate investors for properties similar to the subject properties, including a search of real estate data sources and publications concerning real estate buyer’s criteria, discussions with sources deemed appropriate, and a review of transaction data for similar properties.
Stanger employed the income approach to estimate the value of the Appraised Properties, which involves an economic analysis of the property based on its potential to provide future net annual income. As part of the valuation, a direct capitalization analysis and a discounted cash flow analysis were used to determine the value of our interest in the portfolio, by valuing the subject interest in each Appraised Property in the portfolio based upon the leases that encumber such property. The indicated value by the income approach represents the amount an investor would probably pay for the expectation of receiving the net cash flow from the property during the subject lease term and the proceeds from the ultimate sale of the property.
The Appraisal Report summarizes key inputs and assumptions and provides a value for each of the Appraised Properties that Stanger appraised using financial information we provided and our advisor provided. From such review, Stanger selected the appropriate cash flow discount rates, residual discount rates, and terminal capitalization rates in its discounted cash flow analysis and the appropriate direct capitalization rate in its direct capitalization analysis. In the NAV Report, the Development Properties were included at their June 30, 2017 book value and the Third-Party Appraised Properties were included in the net asset value analysis at their appraised values, which were prepared by third parties other than Stanger.
As of June 30, 2017, we owned 62 real estate properties. The total aggregate purchase price of these properties was approximately $1,406.5 million. The total aggregate purchase price of $1,406.5 million was determined in accordance with GAAP. In addition, through the Valuation Date, we had invested $30.7 million in capital improvements on these real estate properties since inception. As of the Valuation Date, the total value of the Appraised Properties at our respective ownership interest, as provided by Stanger, the Third-Party Appraised Properties and the June 30, 2017 book value of the Development Properties was approximately $1,526.6 million. This represents an approximately 6.22% increase in the total value of the real estate assets over the aggregate purchase price and aggregate improvements. The following summarizes the key assumptions that were used in the discounted cash flow and direct capitalization models to arrive at the appraised value of the Appraised Properties:
 
 
Range
 
Weighted Average
Terminal Capitalization Rate
 
6.00%
 
8.50%
 
7.14%
Cash Flow Discount Rate
 
5.50%
 
9.00%
 
7.69%
Residual Discount Rate
 
6.75%
 
9.25%
 
7.94%
Direct Capitalization Rate
 
5.25%
 
7.75%
 
6.56%
Income and Expense Growth
 
3.00%
 
3.00%
While we believe that Stanger’s assumptions and inputs are reasonable, a change in these assumptions and inputs would significantly impact the calculation of the appraised value of the Appraised Properties and thus, the Estimated Per Share NAV. The table below illustrates the impact on the Estimated Per Share NAV if the terminal capitalization rates, discount rates and

8


direct capitalization rates were adjusted by 25 basis points or 5.0%, assuming the value conclusion for each Appraised Property is based on the method being sensitized and all other factors remain unchanged:
 
 
Estimated Per Share NAV due to:
 
 
Increase
 
Decrease
 
Increase
 
Decrease
 
 
25 Basis Points
 
25 Basis Points
 
5.0%
 
5.0%
Terminal Capitalization Rate
 
$
8.88

 
$
9.23

 
$
8.82

 
$
9.31

Cash Flow Discount Rate
 
$
8.96

 
$
9.14

 
$
8.92

 
$
9.18

Residual Discount Rate
 
$
8.91

 
$
9.19

 
$
8.83

 
$
9.27

Direct Capitalization Rate
 
$
8.89

 
$
9.76

 
$
8.79

 
$
9.86

Secured Notes Payable
Values for our consolidated secured notes payable, or the Secured Notes Payable, were estimated by Stanger using a discounted cash flow analysis, which used inputs based on the remaining loan terms and estimated current market interest rates for notes payable with similar characteristics, including remaining loan term, loan-to-value ratios, debt-service-coverage ratios, prepayment terms, and collateral property attributes. The current market interest rate was generally determined based on market rates for available comparable debt. The estimated current market interest rates ranged from 3.7% to 4.7% for the Secured Notes Payable.
As of June 30, 2017, Stanger’s estimated fair value of our Secured Notes Payable was $401.4 million. The weighted-average discount rate applied to the future estimated debt payments of the Secured Notes Payable was approximately 4.2%.
While we believe that Stanger’s assumptions and inputs are reasonable, a change in these assumptions and inputs would significantly impact the calculation of the estimated value of our Secured Notes Payable and thus, the Estimated Per Share NAV. The table below illustrates the impact on the Estimated Per Share NAV if the market interest rate of the Secured Notes Payable were adjusted by 0.25% or 5.0%, and assuming all other factors remain unchanged:
Increase
 
Decrease
 
Increase
 
Decrease
25 Basis Points
 
25 Basis Points
 
5.0%
 
5.0%
$
9.23

 
$
9.13

 
$
9.22

 
$
9.14


Cash, Other Assets, Other Liabilities and Credit Facility
The fair value of our cash, other assets, other liabilities and our operating partnership’s credit facility were estimated by our advisor to approximate carrying value as of the Valuation Date.
The carrying value of a majority of our other assets and liabilities are considered to equal their fair value due to their short maturities or liquid nature. Certain balances, such as straight-line rent receivables, lease intangible assets and liabilities and deferred financing costs, have been eliminated for the purpose of the valuation due to the fact that the value of those balances were already considered in the valuation of the respective investments. As of June 30, 2017, the estimated total liability for distribution and servicing fees in accordance with GAAP was $9,475,000. The estimated liability for distribution and servicing fees was eliminated for the purpose of the valuation because we will not be obligated to pay distribution and servicing fees in the event our portfolio is liquidated.
Different parties using different assumptions and estimates could derive a different Estimated Per Share NAV, and these differences could be significant. The value of our shares will fluctuate over time in response to developments related to individual assets in our portfolio and the management of those assets and in response to the real estate and finance markets.

Advisor Promote
The Estimated Per Share NAV was calculated net of our advisor’s subordinated participation in net sale proceeds in the event of a liquidation of our portfolio, or the Advisor Promote, which we advised Stanger was equal to 15.0% of net sale proceeds after stockholders are paid return of capital plus a 6.0% cumulative, non-compounded return. Stanger estimated the value of the Advisor Promote at $0 as of the Valuation Date.


9


The Board’s Determination of the Estimated Per Share NAV
Based upon a review of the Reports provided by Stanger, upon the recommendation of the audit committee, our board of directors estimated the per share NAV for each of the Class A common stock, Class I common stock and Class T common stock to be $9.18.

Limitations of the Estimated Per Share NAV
The various factors considered by our board of directors in determining the Estimated Per Share NAV were based on a number of assumptions and estimates that may not be accurate or complete. As disclosed above, we are providing the Estimated Per Share NAV to assist broker-dealers that participate, or participated, in our public offering in meeting their customer account statement reporting obligations. As with any valuation methodology, the methodologies used are based upon a number of estimates and assumptions that may not be accurate or complete. Different parties with different assumptions and estimates could derive a different Estimated Per Share NAV. The Estimated Per Share NAV is not audited and does not represent the fair value of our assets or liabilities according to GAAP.
Accordingly, with respect to the Estimated Per Share NAV, we can give no assurance that:
a stockholder would be able to resell his or her Class A shares of common stock, Class I shares of common stock or Class T shares of common stock at the Estimated Per Share NAV;
a stockholder would ultimately realize distributions per share equal to our Estimated Per Share NAV upon liquidation of our assets and settlement of our liabilities or a sale of our company;
our shares of Class A common stock, Class I common stock and Class T common stock would trade at the Estimated Per Share NAV on a national securities exchange;
a different independent third-party appraiser or other third-party valuation firm would agree with our Estimated Per Share NAV; or
the Estimated Per Share NAV, or the methodology used to estimate the Estimated Per Share NAV, will be found by any regulatory authority to comply with ERISA, the Internal Revenue Code of 1986, as amended, or other regulatory requirements.
 Similarly, the amount a stockholder may receive upon repurchase of his or her shares, if he or she participates in our share repurchase program, may be greater than or less than the amount a stockholder paid for the shares, regardless of any increase in the underlying value of any assets we own.
The Estimated Per Share NAV is based on the estimated value of our assets less the estimated value of our liabilities divided by the number of shares outstanding on a fully diluted basis, calculated as of June 30, 2017. The Estimated Per Share NAV was based upon 99,879,473 shares of equity interest outstanding as of June 30, 2017, which was comprised of (i) 99,863,473 outstanding shares of our common stock and (ii) 16,000 shares of unvested restricted Class A common stock issued to our independent directors, which shares vest ratably over time.
Further, the value of our shares will fluctuate over time as a result of, among other things, developments related to individual assets and responses to the real estate and capital markets. As discussed above, the Estimated Per Share NAV does not reflect a discount for the fact that we are externally managed, nor does it reflect a real estate portfolio premium/discount versus the sum of the individual property values. The Estimated Per Share NAV also does not take into account estimated disposition costs and fees for real estate properties that are not held for sale. We currently expect to utilize an independent valuation firm to update the Estimated Per Share NAV in the second half of 2018, in accordance with IPA Valuation Guidelines, but we are not required to update the Estimated Per Share NAV more frequently than annually.
Revised Primary Offering Prices
Commencing on October 1, 2017, the offering price for shares of our Class A common stock pursuant to our primary offering is $10.200 per share, which reflects the $9.18 Estimated Per Share NAV, a 7.0% selling commission and a 3.0% dealer manager fee, the offering price for shares of our Class I common stock pursuant to our primary offering is $9.273 per share, which reflects the $9.18 Estimated Per Share NAV and a 1.0% dealer manager fee, and the offering price for shares of our Class T common stock pursuant to our primary offering is $9.766 per share, which reflects the $9.18 Estimated Per Share NAV, a 3.0% selling commission and a 3.0% dealer manager fee. Accordingly, all references to a $10.078 per Class A share primary offering price, $9.162 per Class I share primary offering price and $9.649 per Class T share primary offering price throughout the prospectus are hereby superseded and replaced with $10.200 per Class A share, $9.273 per Class I share and $9.766 per Class T share. With respect to Class I shares, the dealer manager may receive up to 2.0% of the gross offering proceeds from the sale of Class I shares as a dealer manager fee, of which 1.0% will be funded by our advisor without reimbursement from us,

10


in which case, commencing on October 1, 2017, the primary offering price per Class I share will be $9.273, as noted above. However, the 1.0% of the dealer manager fee paid from offering proceeds will be waived in the event an investor purchases Class I shares through a registered investment advisor that is not affiliated with a broker dealer, and in such instances, commencing on October 1, 2017, the price per Class I share would be $9.18. Therefore, all references to the $9.07 per Class I share in the event the 1.0% dealer manager fee is waived, as described above, are hereby superseded and replaced with $9.18 per Class I share.
All subscriptions for primary offering shares that were received in good order and fully funded by the close of business on September 30, 2017 were processed using the $10.078 per Class A share primary offering price, $9.162 per Class I share primary offering price or $9.07 per Class I share primary offering price, as applicable, and $9.649 per Class T share primary offering price; all subscriptions for primary offering shares received and/or funded after the close of business on September 30, 2017 were processed using a $10.200 per Class A share primary offering price, $9.273 per Class I share primary offering price or $9.18 per Class I share primary offering price, as applicable, and $9.766 per Class T share primary offering price.
The table on the cover page of our prospectus and all similar discussions appearing throughout our prospectus are superseded and replaced in their entirety as follows:
 
 
Aggregate Price
to Public(1)
 
Selling Commissions
 
Dealer Manager  Fee(2)
 
Proceeds Before Expenses to Us(1)(4)
Primary Offering
 
 
 
 
 
 
 
 
Per Class A Share
 
$
10.200

 
$
0.714

 
$
0.306

 
$
9.18

Per Class I Share
 
$
9.273

 
$

 
$
0.093

 
$
9.18

Per Class T Share (3)
 
$
9.766

 
$
0.293

 
$
0.293

 
$
9.18

Maximum Offering
 
$
2,250,000,000

 
$
157,500,000

 
$
67,500,000

 
$
2,025,000,000

Distribution Reinvestment Plan
 
 
 
 
 
 
 
 
Per Class A Share
 
$
9.18

 
$

 
$

 
$
9.18

Per Class I Share
 
$
9.18

 
$

 
$

 
$
9.18

Per Class T Share
 
$
9.18

 
$

 
$

 
$
9.18

Maximum Offering
 
$
100,000,000

 
$

 
$

 
$
100,000,000

Total Maximum Offering (Primary and Distribution Reinvestment Plan)
 
$
2,350,000,000

 
$
157,500,000

 
$
67,500,000

 
$
2,125,000,000

(1)
The aggregate price to the public assumes no purchase price discounts. The offering prices are based on our Estimated Per Share NAV of each of our Class A common stock, Class I common stock and Class T common stock of $9.18 as determined by our board of directors on September 28, 2017, and any applicable upfront selling commissions and dealer manager fees. The table assumes that all of the primary offering gross proceeds come from sales of Class A shares. We reserve the right to reallocate shares being offered between Class A shares, Class I shares and Class T shares, and between the primary offering and the distribution reinvestment plan.
(2)
The dealer manager may receive up to 2.0% of the gross offering proceeds from the sale of Class I shares as a dealer manager fee, of which 1.0% will be funded by our advisor without reimbursement from us. The 1.0% of the dealer manager fee paid from offering proceeds will be waived in the event an investor purchases Class I shares through a registered investment adviser that is not affiliated with a broker dealer. In such event, the per share purchase price of the Class I shares would be $9.18.
(3)
The table excludes the distribution and servicing fees for Class T primary shares, which will be paid over time and may be paid from offering proceeds or other sources. With respect to Class T shares sold in the primary offering, we will pay our dealer manager a distribution and servicing fee that accrues daily equal to 1/365th of 1.0% of the amount of the most recent offering price per Class T share on a continuous basis from year to year, payable out of amounts that otherwise would be distributed to holders of Class T shares; provided; however, that upon the termination of our primary offering, the distribution and servicing fee shall be an amount that accrues daily equal to 1/365th of up to 1.0% of the most recent estimated NAV per Class T share on a continuous basis. We will cease paying distribution and servicing fees with respect to all Class T shares sold in the primary offering on the earliest to occur of the following: (i) a listing of the Class T shares on a national securities exchange; (ii) following the completion of the Offering, the date on which total underwriting compensation in the Offering equals (a) 10% of the gross proceeds from our primary offering less (b) the total amount of distribution and servicing fees waived by participating broker-dealers; (iii) the date on which there are no longer any Class T shares outstanding; (iv) the fourth anniversary of the last day of the fiscal quarter in which our primary offering terminates; (v) with respect to a Class T share sold in the primary offering, the date on which a participating broker-dealer receives (a) total underwriting compensation equal to 10% of the gross offering proceeds of such Class T share less (b) the amount of any waived distribution and servicing fees by such participating broker-dealer; or (vi) the date on which the holder of such Class T share or its agent notifies the

11


Company or its agent that he or she is represented by a new participating broker-dealer; provided that we will continue paying the distribution and servicing fee, which shall be re-allowed to the new participating broker-dealer, if the new participating broker-dealer enters into a participating broker-dealer agreement with the Dealer Manager or otherwise agrees to provide the services set forth in the dealer manager agreement. We cannot predict when this will occur. No selling commissions, dealer manager fees or distribution and servicing fees will be paid on shares under the distribution reinvestment plan.
(4)
Proceeds are calculated before deducting issuer costs other than selling commissions and the dealer manager fee. These issuer costs are expected to consist of, among others, expenses of our organization and offering. See the “Plan of Distribution” section of the prospectus.
Revised Distribution Reinvestment Plan Prices
The following information supplements, and should be read in conjunction with, the sections of our prospectus captioned “Prospectus Summary - Distribution Reinvestment Plan” on page 22 of the prospectus and “Third Amended and Restated Distribution Reinvestment Plan” on page 163 of the prospectus and elsewhere where the context requires:
Commencing on October 1, 2017, shares of our Class A common stock, Class I common stock and Class T common stock issued pursuant to our Third Amended and Restated Distribution Reinvestment Plan, or the DRIP, are issued for $9.18 per Class A share, $9.18 per Class I share and $9.18 per Class T share.
A participant may terminate or modify his or her participation in the DRIP at any time without penalty by delivering a written notice to the administrator. To be effective for any distribution, such termination notice must be received by the administrator at least 10 days prior to the last day of the month to which the distribution relates. Any written notice of termination should be sent by mail to DST Systems, Inc., P.O. Box 219312, Kansas City, MO 64121-9312.
Stockholders who presently participate in the DRIP do not need to take any action to continue their participation in the DRIP.
Revised Share Repurchase Prices
The following information supplements, and should be read in conjunction with, the sections of our prospectus captioned “Prospectus Summary - Second Amended and Restated Share Repurchase Program” beginning on page 23 of the prospectus and “Second Amended and Restated Share Repurchase Program” beginning on page 164 of the prospectus and elsewhere where the context requires.
In accordance with our Second Amended and Restated Share Repurchase Program, or SRP, a stockholder must have beneficially held its Class A shares, Class I shares or Class T shares, as applicable, for at least one year prior to offering them for sale to us through our share repurchase program, unless the Class A shares, Class I shares or Class T shares, as applicable, are being repurchased in connection with a stockholder’s death, Qualifying Disability, or certain other exigent circumstances. The purchase price for shares repurchased under our SRP will be 100.0% of the most recent estimated net asset value of the Class A common stock, Class I common stock or Class T common stock, as applicable (in each case, as adjusted for any stock dividends, combinations, splits, recapitalizations and the like with respect to our common stock). Therefore, effective with share repurchases on October 1, 2017, the purchase price for shares repurchased under our SRP is $9.18, which is the most recent estimated value of the Class A common stock, Class I common stock or Class T common stock (as adjusted for any stock dividends, combinations, splits, recapitalizations and the like with respect to our common stock). Our board of directors reserves the right, in its sole discretion, at any time and from time to time, to waive the one-year holding period requirement in the event of the death or Qualifying Disability of a stockholder, other involuntary exigent circumstances such as bankruptcy or a mandatory distribution requirement under a stockholder’s IRA.
For a stockholder’s shares to be eligible for repurchase, we must receive a written repurchase request at least five business days prior to the end of the month in which the stockholder requests a repurchase of his or her shares. As provided under the SRP, we limit the number of shares repurchased during any calendar year to 5.0% of the number of shares of our common stock outstanding as of December 31st of the previous calendar year. In addition, we are authorized to repurchase shares of common stock using proceeds received from the distribution reinvestment plan and other operating funds, if any, as the board of directors, in its sole discretion, may reserve for this purpose.

12


Reallocation of Shares Under Our Charter
All references to the allocation of shares authorized under our charter are updated as follows:
On June 2, 2017, we filed Articles Supplementary to the Second Articles of Amendment and Restatement with the State Department of Assessments and Taxation of Maryland reclassifying our Class A shares, Class I shares and Class T shares as Class T2 shares. Our charter permits our board of directors to issue up to 500,000,000 shares of common stock, of which 175,000,000 are designated as Class A shares, 75,000,000 are designated as Class I shares, 175,000,000 are designated as Class T shares and 75,000,000 are designated as Class T2 shares, and 100,000,000 shares of preferred stock. We currently do not plan to offer Class T2 shares.
Update Regarding the Distribution and Servicing Fee
On May 26, 2017, we executed the sixth amendment to our dealer manager agreement by and among us, SC Distributors, LLC, our dealer manager, and our advisor to amend certain terms of the distribution and servicing fee payable in connection with Class T shares sold in our primary offering. All references to the distribution and servicing fee are hereby updated accordingly:
With respect to Class T shares sold in the primary offering, we pay the dealer manager a distribution and servicing fee that accrues daily in an amount equal to 1/365th of up to 1.0% of the most recent offering price per Class T share on a continuous basis from year to year, payable out of amounts that otherwise would be distributed to holders of Class T shares; provided, however, that upon the termination of our primary offering, the distribution and servicing fee shall be an amount that accrues daily equal to 1/365th of up to 1.0% of the most recent estimated NAV per Class T share on a continuous basis from year to year. The dealer manager will reallow all of the distribution and servicing fees with respect to Class T shares sold in the primary offering to participating broker-dealers; provided, however, effective June 1, 2017, a participating broker-dealer may give written notice to the dealer manager that it waives all or a portion of the reallowance of the distribution and servicing fee, which waiver shall be irrevocable and will not retroactively apply to Class T shares that were previously sold through such participating broker-dealer. We will cease paying the distribution and servicing fee to the dealer manager on the earliest to occur of the following: (i) a listing of the Class T shares on a national securities exchange; (ii) following the completion of this Offering, the date on which total underwriting compensation in this Offering equals (a) 10% of the gross proceeds from our primary offering less (b) the total amount of distribution and servicing fees waived by participating broker-dealers; (iii) the date on which there are no longer any Class T shares outstanding; (iv) the fourth anniversary of the last day of the fiscal quarter in which our primary offering of this Offering terminates; (v) with respect to a Class T share sold in the primary offering, the date on which a participating broker-dealer receives (a) total underwriting compensation equal to 10% of the gross offering proceeds of such Class T share less (b) the amount of any waived distribution and servicing fees by such participating broker-dealer; or (vi) the date on which the holder of such Class T share or its agent notifies us or our agent that he or she is represented by a new participating broker-dealer; provided that we will continue paying the Class T distribution and servicing fee, which shall be re-allowed to the new participating broker-dealer, if the new participating broker-dealer enters into a participating broker-dealer agreement with our dealer manager or otherwise agrees to provide the services set forth in the dealer manager agreement. We cannot predict when this will occur. The distribution and servicing fee paid in respect of Class T shares sold in the primary offering is allocated to the Class T shares as a class cost, and, therefore, these fees will impact the amount of distributions payable on all Class T shares, including those issued under our distribution reinvestment plan. We deduct the distribution and servicing fee from amounts that would otherwise be available for distribution to Class T stockholders on a class basis. We will continue to deduct the full amount of the distribution and servicing fee that we would have paid to the dealer manager (which the dealer manager would have reallowed to a participating broker-dealer) from amounts otherwise available for distribution to all Class T stockholders if we cease paying the distribution and servicing fee to the dealer manager because (i) a participating broker-dealer waives its right to receive reallowance of all of the distribution and servicing fees payable with respect to a Class T share or (ii) a Class T stockholder is represented by a new participating broker-dealer that does not enter into a participating broker-dealer agreement with our dealer manager or does not otherwise agree to provide the services set forth in the dealer manager agreement.
Questions and Answers About This Offering
The "Questions and Answers About This Offering — Why are we offering three classes of common stock, and what are the similarities and differences among the classes" section beginning on page 4 of the prospectus is hereby superseded and replaced with the following:
Q: Why are we offering three classes of our common stock, and what are the similarities and differences among the classes?
A: We are offering three classes of our common stock in order to provide investors with more flexibility in making their investment in us and to provide participating broker-dealers more flexibility to facilitate investment in us. Class A and Class T

13


shares are available through brokerage and transaction-based accounts. Class I shares are available for purchase in this offering only (1) through fee-based programs of participating broker-dealers, also known as wrap accounts, that provide access to Class I shares, (2) through registered investment advisers not affiliated with a participating broker-dealer, (3) by endowments, foundations, pension funds and other institutional investors or (4) other categories of investors that we name in an amendment or supplement to this prospectus. Before making your investment decision, please consult with your investment adviser regarding your account type and the classes of common stock you may be eligible to purchase.
Each share of our common stock, regardless of class, will be entitled to one vote per share on matters presented to the common stockholders for approval, including election of directors. The differences between each class relate to the fees and selling commissions payable in respect of each class. The following summarizes the differences in fees and selling commissions among the classes of our common stock offered in our primary offering:
 
Per Class A Share
 
Per Class I Share
 
Per Class T Share
Primary Offering Price
$10.200
 
$9.273
 
$9.766
Selling Commissions
7.0%
 
 
3.0%
Dealer Manager Fee
3.0%
 
1.0% (1)
 
3.0%
Distribution and Servicing Fee (3)
 
 
1.0% (2)
 
(1)
The dealer manager may receive up to 2.0% of the gross offering proceeds from the sale of Class I shares as a dealer manager fee, of which 1.0% will be funded by our advisor without reimbursement from us. The 1.0% of the dealer manager fee paid from offering proceeds will be waived in the event an investor purchases Class I shares through a registered investment adviser that is not affiliated with a broker dealer. In such event, the per share purchase price of the Class I shares would be $9.18. The dealer manager may reallow all or a portion of such dealer manager fee to participating broker-dealers.
(2)
With respect to Class T shares sold in the primary offering, we will pay our dealer manager a distribution and servicing fee that accrues daily equal to 1/365th of 1.0% of the amount of the most recent purchase price per Class T share on a continuous basis from year to year, payable out of amounts that otherwise would be distributed to holders of Class T shares; provided, however, that upon the termination of our primary offering, the distribution and servicing fee shall be an amount that accrues daily equal to 1/365th of up to 1.0% of the most recent estimated NAV per Class T share on a continuous basis from year to year. We will cease paying distribution and servicing fees with respect to all Class T shares sold in the primary offering (other than pursuant to the DRIP Offering) on the earliest to occur of the following: (i) a listing of the Class T shares on a national securities exchange, (ii) following the completion of this Offering, total underwriting compensation in this Offering equaling 10.0% of the gross proceeds from the primary offering, (iii) there are no longer any Class T shares outstanding, (iv) the fourth anniversary of the last day of the fiscal quarter in which our primary offering of this Offering terminates, (v) with respect to a Class T share sold in the primary offering, the date on which a participating broker-dealer receives (a) total underwriting compensation equal to 10% of the gross offering proceeds of such Class T share less (b) the amount of any waived distribution and servicing fees by such participating broker-dealer; or (vi) the date on which the holder of such Class T share or its agent notifies us or our agent that he or she is represented by a new participating broker-dealer; provided that we will continue paying the Class T distribution and servicing fee, which shall be re-allowed to the new participating broker-dealer, if the new participating broker-dealer enters into a participating broker-dealer agreement with our dealer manager or otherwise agrees to provide the services set forth in the dealer manager agreement. We cannot predict the length of time over which we will pay distribution and servicing fees due to a number of factors that are not within our control, such as the pace of fundraising and the portion of shares sold that are Class A and Class I compared to Class T. As of October 24, 2017, we had $1,159,574,000 in gross proceeds remaining for sale in the primary offering. Assuming the remaining $1,159,574,000 in gross proceeds come solely from the sale of Class T shares, the aggregate amount of distribution and servicing fees we may pay is approximately $48,575,000, assuming no distribution and servicing fees are waived. We will not pay selling commissions, dealer manager fees or distribution and servicing fees with respect to shares issued under our DRIP.
(3)
The distribution and servicing fee will be paid with respect to ongoing services provided to our stockholders, which ongoing services may include providing ongoing or regular account or portfolio maintenance for the stockholder, assisting with recordkeeping, responding to investor inquiries regarding distribution payments, providing services to investors related to the share repurchase program, offering to meet with a stockholder to provide overall guidance on the stockholder’s investment in us or to answer questions about the account statement or valuations, and/or providing other similar services as the stockholder may reasonably require in connection with his or her investment. While we expect that the participating broker-dealer of record for a Class A stockholder or Class I stockholder may provide

14


similar services to a Class A stockholder or Class I stockholder, it is under no contractual obligation to do so and we will not pay a distribution and servicing fee for such services.
Class A Shares 
An upfront selling commission, which is a one-time fee charged at the time of purchase of the shares. The selling commissions and, in some cases, the dealer manager fee, will not be charged or may be reduced with regard to shares sold to or for the account of certain categories of purchasers. Class A shares are available through brokerage and transaction-based accounts. See “Plan of Distribution” for additional information.
No distribution and servicing fee.
Assuming (i) a constant primary offering price of $10.200 per Class A share; (ii) that shares are sold through distribution channels associated with the highest possible selling commissions and dealer manager fees; and (iii) that none of the shares purchased are repurchased or otherwise disposed of, we expect that with respect to a one-time $10,000 investment in Class A shares, $700 in selling commissions will be paid at the time of the investment and $300 in dealer manager fees will be paid at the time of investment, for a total of $1,000 in selling commissions and dealer manager fees.
Class I Shares
No upfront selling commission and lower dealer manager fee than Class A and Class T shares.
No distribution and servicing fee.
Class I shares are available for purchase in this offering only (1) through fee-based programs of participating broker-dealers, also known as wrap accounts, that provide access to Class I shares, (2) through registered investment advisers not affiliated with a participating broker-dealer, (3) by endowments, foundations, pension funds and other institutional investors or (4) other categories of investors that we name in an amendment or supplement to this prospectus.
Assuming (i) a constant primary offering price of $9.273 per Class I share; (ii) that shares are sold with a 1.0% dealer manager fee (ii) that none of the shares purchased are repurchased or otherwise disposed of, we expect that with respect to a one-time $10,000 investment in Class I shares, $100 in dealer manager fees will be paid by an investor at the time of investment. Please see footnote (1) on page 6 of this prospectus supplement for more information on the dealer manager fees payable in connection with Class I shares.
Class T Shares 
Lower upfront selling commission than Class A shares. The selling commissions and, in some cases, the dealer manager fee, will not be charged or may be reduced with regard to shares sold to or for the account of certain categories of purchasers. Class T shares are available through brokerage and transaction-based accounts. See “Plan of Distribution” for additional information.
Class T shares purchased in the primary offering pay a distribution and servicing fee which will accrue daily in the amount of 1/365th of 1.0% of the amount of the most recent offering price per Class T share on a continuous basis from year to year, payable out of amounts that otherwise would be distributed to holders of Class T shares; provided, however, that upon the termination of our primary offering, the distribution and servicing fee shall be an amount that accrues daily equal to 1/365th of up to 1.0% of the most recent estimated NAV per Class T share on a continuous basis from year to year. Such fee may increase the cost of your investment and may cost you more than paying other types of selling commissions. The distribution and servicing fee paid in respect of Class T shares sold in the primary offering will be allocated to the Class T shares as a class cost, and these fees will impact the amount of distributions payable on all Class T shares, including those issued under our distribution reinvestment plan.
Assuming (i) a constant primary offering price of $9.766 per Class T share; (ii) that shares are sold through distribution channels associated with the highest possible selling commissions and dealer manager fees and (iii) that none of such shares purchased are redeemed or otherwise disposed of and that distribution and servicing fees are paid over four years after the last day of the fiscal quarter in which our primary offering terminates, we expect that with respect to a one-time investment of $10,000, $300 in selling commissions will be paid at the time of investment, $300 in dealer manager fees will be paid at the time of investment, and approximately $600 in distribution and servicing fees will be deducted from amounts otherwise distributable to Class T stockholders, assuming that the Class T stockholder purchased the Class T share in the primary offering on January 6, 2016, the date that we sold the first Class T share in the primary offering, and that the distribution and servicing fee is paid through the fourth anniversary of the last day of the fiscal quarter in which our primary offering terminates, which is November 24, 2017 as set by our board of directors. Our board of directors may revise the offering termination date as necessary in its discretion.

15


The fees and expenses listed above, including the distribution and servicing fee, will be allocated on a class-specific basis. The payments of class-specific expenses are expected to result in different amounts of distributions being paid with respect to each class of shares. Specifically, we will reduce the amount of distributions that would otherwise be authorized on Class T shares to account for the ongoing distribution and servicing fee payable on Class T shares. Therefore, distributions on Class T shares are expected to be lower than distributions on Class A shares and Class I shares because Class T shares are subject to ongoing distribution and servicing fees. In addition, as a result of the allocation of the distribution and servicing fee to the Class T shares as a class, the Class T shares could have a lower NAV per share than Class A shares and Class I shares if distributions on the Class T shares are not adjusted to take account of such fee. See “Description of Securities” and “Plan of Distribution” for a discussion of the differences between our classes of shares.
In the event of any voluntary or involuntary liquidation, dissolution or winding up of us, or any liquidating distribution of our assets, then such assets, or the proceeds therefrom, will be distributed between the holders of Class A shares, Class I shares, and Class T shares ratably in proportion to their respective NAV for each class until the NAV for each class has been paid. The estimated value per share will be calculated on a company-wide basis, with any adjustments to Class A shares, Class I shares, or Class T shares made subsequent to such company-wide calculation. Each holder of shares of a particular class of common stock will be entitled to receive, ratably with each other holder of shares of such class, that portion of such aggregate assets available for distribution as the number of outstanding shares of such class held by such holder bears to the total number of outstanding shares of such class then outstanding. See “Description of Securities” for more details regarding our classes of shares.
Only Class A shares (when Class A shares are purchased through a broker-dealer that sells Class A and Class T shares) and Class T shares (when Class T shares are purchased through a broker-dealer that only sells Class T shares) are available for purchase in this Offering by our executive officers and board of directors and their immediate family members, as well as officers and employees of the advisor and other affiliates of the advisor and their immediate family members and, if approved by our management, joint venture partners, consultants and other service providers. Before making your investment decision, please consult with your financial advisor regarding your account type and the classes of common stock you may be eligible to purchase.
Management Compensation Table
The following rows and footnotes supersede and replace the corresponding rows and footnotes in the table contained in the “Prospectus summary — Compensation to Our Advisor and Its Affiliates” section beginning on page 17 of the prospectus and the table contained in the “Management Compensation” table section beginning on page 83 of the prospectus:


16


 
 
 
 
 
Type of Compensation/Affiliate
 
Determination of Amount
 
Estimated Amount for
Maximum Offering
 
 
 
 
 
Distribution and Servicing Fee – Class T shares – SC Distributors, LLC
 
With respect to Class T shares sold in our primary offering, we pay the dealer manager a distribution and servicing fee that accrues daily in an amount equal to 1/365th of up to1.0% of the most recent offering price per Class T share on a continuous basis from year to year, payable out of amounts that otherwise would be distributed to holders of Class T shares; provided, however, that upon the termination of our primary offering, the distribution and servicing fee shall be an amount that accrues daily equal to 1/365th of up to 1.0% of the most recent estimated NAV per Class T share on a continuous basis from year to year. The dealer manager will reallow all of the distribution and servicing fee to participating broker-dealers unless, on or after June 1, 2017 and until we cease offering Class T shares in our primary offering, a participating broker-dealer waived its right to receive reallowance of all of the distribution and servicing fee.
We will cease paying the distribution and servicing fee to the dealer manager on the earliest to occur of the following: (i) a listing of the Class T shares on a national securities exchange; (ii) following the completion of this Offering, the date on which total underwriting compensation in this Offering equals (a) 10% of the gross proceeds from our primary offering less (b) the total amount of distribution and servicing fees waived by participating broker-dealers; (iii) the date on which there are no longer any Class T shares outstanding; (iv) the fourth anniversary of the last day of the fiscal quarter in which our primary offering of this Offering terminates; (v) with respect to a Class T share sold in the primary offering, the date on which a participating broker-dealer receives (a) total underwriting compensation equal to 10% of the gross offering proceeds of such Class T share less (b) the amount of any waived distribution and servicing fees by such participating broker-dealer, or (vi) the date on which the holder of such Class T share or its agent notifies us or our agent that he or she is represented by a new participating broker-dealer; provided that we will continue paying the Class T distribution and servicing fee, which shall be re-allowed to the new participating broker-dealer, if the new participating broker-dealer enters into a participating broker-dealer agreement with our dealer manager or otherwise agrees to provide the services set forth in the dealer manager agreement. We cannot predict when this will occur.
The distribution and servicing fee in connection with Class T shares is payable monthly in arrears. We will not pay a distribution and servicing fee with respect to Class A shares, Class I shares or any shares issued under our distribution reinvestment plan.
 
Actual amounts depend upon the number of Class T shares sold and, therefore, cannot be determined at this time. We currently estimate that we will pay the distribution and servicing fees up to 6 years, but in no event will our underwriting expenses exceed 10% of our gross offering proceeds. We cannot predict the length of time over which we will pay distribution and servicing fees due to a number of factors that are not within our control, such as the pace of fundraising and the portion of shares sold that are Class A and Class I compared to Class T. As of October 24, 2017, we had $1,159,574,000 in shares remaining for sale in the primary offering. Assuming the remaining $1,159,574,000 in gross proceeds come solely from the sale of Class T shares, the aggregate amount of distribution and servicing fees we may pay is approximately $48,575,000, assuming no distribution and servicing fees are waived.
Organization and Offering Expenses – Carter Validus Advisors II, LLC
 
We reimburse our advisor and its affiliates for organization and offering expenses it incurs on our behalf, but only to the extent the reimbursement would not cause the selling commissions, the dealer manager fee, the distribution and servicing fee and the other organization and offering expenses borne by us to exceed 15.0% of the gross offering proceeds of this Offering. We expect that organization and offering expenses (other than selling commissions, dealer manager fees and the distribution and servicing fee) will be approximately 1.90% of the gross offering proceeds.(3)
 
$42,751,000 if we sell the maximum number of shares in the primary offering and $44,650,000 if we sell the maximum number of shares in the primary offering and in our distribution reinvestment plan.
Acquisition Fees – Carter Validus Advisors II, LLC
 
We pay to our advisor 2.0% of the contract purchase price of each property or asset acquired and 2.0% of the amount advanced with respect to a mortgage loan. For purposes of this prospectus, “contract purchase price” means the amount actually paid or allocated in respect of the purchase, development, construction or improvement of a property or the amount of funds advanced with respect to a mortgage loan, exclusive of acquisition fees and acquisition expenses.(4)
 
$42,530,000 (or $85,060,000 assuming that we incur an expected 50.0% leverage as set forth in our investment guidelines).
Acquisition Expenses – Carter Validus Advisors II, LLC
 
We reimburse our advisor for acquisition expenses incurred in connection with the selection and acquisition of properties or other real estate-related investments (including expenses relating to potential investments that we do not close), such as legal fees and expenses, costs of real estate due diligence, appraisals, non-refundable option payments on property not acquired, travel and communications expenses, accounting fees and expenses and title insurance premiums, whether or not the property was acquired. We expect these expenses will be approximately 0.75% of the purchase price of each property or real estate-related investment.
 
$15,949,000 (or $31,898,000 assuming that we incur an expected 50.0% leverage as set forth in our investment guidelines).

17


 
 
 
 
 
Type of Compensation/Affiliate
 
Determination of Amount
 
Estimated Amount for
Maximum Offering
 
 
 
 
 
Operating Expenses – Carter Validus Advisors II, LLC
 
We reimburse our advisor at the end of each fiscal quarter for operating expenses incurred on our behalf, subject to the limitation that we will not reimburse our advisor for any amount by which our operating expenses (2) (including the asset management fee) in the four immediately preceding fiscal quarters exceeds the greater of (a) 2.0% of average invested assets or (b) 25.0% of net income other than any additions to reserves for depreciation, bad debt or other similar non-cash reserves and excluding any gain from the sale of assets for that period, unless our independent directors have determined that such excess expenses are justified, based on unusual and non-recurring factors that they deem sufficient. Operating expenses do not include the property management and leasing fee or construction management fee. For these purposes, “average invested assets” means, for any period, the average of the aggregate book value of our assets invested, directly or indirectly, in equity interests in and loans secured by real estate assets before deducting depreciation, bad debts or other similar non-cash reserves, computed by taking the average of these values at the end of each month during the period. Additionally, we will not reimburse our advisor for personnel costs in connection with services for which our advisor receives acquisition fees or disposition fees.

We perform the above calculation on a quarterly basis to ensure that the operating expense reimbursements are within these limitations.
 
Not determinable at this time.
Property Management and Leasing Fees – Carter Validus Real Estate Management Services II, LLC (2)
 
In connection with the rental, leasing, operation and management of our properties, we pay our property manager and its affiliates aggregate fees equal to 3.0% of gross revenues from the properties managed. We also reimburse the property manager and its affiliates for property-level expenses that any of them pay or incur on our behalf, including salaries, bonuses and benefits of persons employed by the property manager and its affiliates except for the salaries, bonuses and benefits of persons who also serve as one of our executive officers. Our property manager and its affiliates may subcontract the performance of their duties to third parties and pay all or a portion of the property management fee to the third parties with whom they contract for these services. If we contract directly with third parties for such services, we will pay them customary market fees and may pay our property manager an oversight fee equal to 1.0% of the gross revenues of the property managed. In no event will we pay our property manager, our advisor or any affiliate both a property management fee and an oversight fee with respect to any particular property. (1)

We also will pay our property manager a separate fee in connection with leasing properties to new tenants or renewals or expansions of existing leases with existing tenants in an amount not to exceed the fee customarily charged in arm’s-length transactions by others rendering similar services in the same geographic area for similar properties as determined by a survey of brokers and agents in such area and which is typically less than $1,000.
 
Not determinable at this time. Because the fees are based on a fixed percentage of gross revenue or market rates, there is no maximum dollar amount of these fees.
 
 
 
 
 
Construction Management Fee – Carter Validus Real Estate Management Services II, LLC (2)
 
For acting as general contractor and/or construction manager to supervise or coordinate projects or to provide major repairs or rehabilitation on our properties, we may pay up to 5.0% of the cost of the projects, repairs and/or rehabilitation, as applicable.
 
Not determinable at this time. Because the fee is based on a fixed percentage of certain costs, there is no maximum dollar amount of this fee.
 
(1)
Notwithstanding the foregoing, our advisor and its affiliates may be entitled to receive higher fees if our property manager demonstrates to the satisfaction of a majority of our directors (including a majority of the independent directors) that a higher competitive fee is justified for the services rendered.
(2)
Property management and leasing fees and construction management fees are not operating expenses and therefore are not subject to the North American Securities Administrators Association, or NASAA, REIT Guidelines' limitations on operating expenses. The construction management fee is considered an acquisition fee pursuant to the NASAA REIT Guidelines and is subject to the NASAA REIT Guidelines' limitations on acquisition fees.
(3)
These organization and offering expenses include, without limitation, all expenses (other than selling commissions and the dealer manager fees and distribution and servicing fees) incurred and to be paid by us in connection with this Offering, including our legal, accounting, printing, mailing and filing fees, charges of our escrow holder and transfer agents, due diligence expense reimbursements to participating broker-dealers included in a detailed and itemized invoice, and amounts to reimburse our advisor for its portion of the salaries of the employees of its affiliates who provide services to our advisor and other costs in connection with administrative oversight of the offering and marketing process and preparing supplemental sales materials, holding educational conferences and attending retail seminars conducted by broker-dealers. As of June 30, 2017, expenses of 1.03% of the aggregate gross offering proceeds relating to training and education meetings and non-accountable due diligence expenses constituted underwriting compensation. We reimburse our advisor and its affiliates for organization and offering expenses it incurs on our behalf, but only to the extent the reimbursement would not cause the selling commissions, the dealer manager fee, the distribution and servicing fee and the

18


other organization and offering expenses borne by us to exceed 15% of the gross offering proceeds of this Offering. We also pay a $25.00 fee per subscription agreement to one of our affiliates for reviewing and processing subscription agreements.
(4)
In addition, if during the period ending two years after the close of this Offering, we sell an asset and then reinvest the proceeds from such sale in other assets, we will pay to our advisor 2.0% of the contract purchase price of each property acquired with reinvested proceeds (including our pro rata share of debt attributable to such property) and 2.0% of the amount advanced for a loan or other investment (including our pro rata share of debt attributable to such investment); provided, however, that in no event shall the aggregate acquisition fee paid in respect of such sale or reinvestment exceed 6.0% of the contract purchase price of each property (including our pro rata share of debt attributable to such property) or 6.0% of the amount advanced for a loan or other investment (including our pro rata share of debt attributable to such investment), unless a majority of our board of directors, including a majority of our independent directors, not otherwise interested in the transaction determine the transaction to be commercially competitive, fair and reasonable to us and approve excess fees.
Compensation, Fees and Reimbursements Incurred to our Advisor and its Affiliates
The section that immediately follows the Management Compensation table beginning on page 83 of the prospectus supplements and should be read in conjunction with the following information:
The following table summarizes the cumulative compensation, fees and reimbursements related to the offering stage during the period reflected below and amounts outstanding during the period reflected below (amounts are rounded):
 
 
Incurred
 
Outstanding
 
 
As of June 30, 2017
 
As of June 30, 2017
Offering Stage:
 
 
 
 
Selling commissions (1)
 
$
51,856,000

 
$

Dealer manager fee (2)
 
27,587,000

 

Distribution and servicing fees (3)
 
10,672,000

 
9,475,000

Other offering expenses (4)
 
15,510,000

 
627,000

 
 
$
105,625,000

 
$
10,102,000

 
(1)
Our dealer manager re-allowed approximately $51,856,000 of the selling commissions incurred as of June 30, 2017.
(2)
Our dealer manager re-allowed approximately $9,731,000 of the dealer manager fees incurred as of June 30, 2017.
(3)
Our dealer manager re-allowed approximately $1,197,000 of the distribution and servicing fees that were paid as of June 30, 2017. As of June 30, 2017, we had accrued approximately $9,475,000 of distribution and servicing fees, which represents the maximum amount the Company may pay in the future with respect to Class T shares issued in the primary portion of our offering.
(4)
We reimbursed our advisor or its affiliates approximately $14,528,000 in other offering costs as of June 30, 2017, and we paid our advisor or its affiliates $355,000 in other offering costs related to subscription agreements as of June 30, 2017.
The following table summarizes the cumulative compensation, fees and reimbursements related to the operational stage as of the period reflected below (amounts are rounded):
 
 
Incurred
 
Outstanding
 
 
As of June 30, 2017
 
As of June 30, 2017
Acquisitions and Operations Stage:
 
 
 
 
Acquisition fees
 
$
28,790,000

 
$

Asset management fees
 
11,249,000

 
883,000

Property management and leasing fees and expenses
 
3,452,000

 
352,000

Construction management fees
 
1,157,000

 
182,000

Operating expenses
 
3,222,000

 
397,000

 
 
$
47,870,000

 
$
1,814,000

As of June 30, 2017, no commissions or fees were incurred for services provided by our advisor and its affiliates related to the liquidation/listing stage.
Pursuant to Item 404 of Regulation S-K promulgated under the Securities Act of 1933, as amended, a “related party transaction” is a transaction, arrangement or relationship in which we or any of our subsidiaries was, or will be, a participant,

19


the amount of which involved exceeds $120,000, and in which any related person had, has or will have a direct or indirect material interest.  An immediate family member of a director or an executive officer is considered a “related person” for purposes of Item 404 of Regulation S-K. On May 15, 2017, Carter Validus Advisors II, LLC, our advisor and affiliate, engaged Gael Ragone, who is the daughter of John E. Carter, our chief executive officer and chairman of our board of directors, as Vice President of Product Management of Carter Validus Advisors II, LLC. We will reimburse our advisor for any amounts of Ms. Ragone’s salary that are allocable to us, which may exceed $120,000 during a fiscal year. Our board of directors, including a majority of the independent directors, approved and authorized our reimbursement of Ms. Ragone’s salary to our advisor as being fair and reasonable to us.
Updates to Our Management
As of October 12, 2017, all references to Christof Hammerli, the former Chief Acquisitions Officer of Carter Validus Advisors II, LLC, our advisor, are hereby removed.
Incorporation of Certain Information By Reference
The section entitled “Incorporation of Certain Information By Reference” on page 184 of the prospectus is superseded and replaced in its entirety as follows:
INCORPORATION OF CERTAIN INFORMATION BY REFERENCE
We have elected to “incorporate by reference” certain information into this prospectus. By incorporating by reference, we are disclosing important information to you by referring you to documents we have filed separately with the SEC. The information incorporated by reference is deemed to be part of this prospectus, except for information incorporated by reference that is superseded by information contained in this prospectus. You may read and copy any document we have electronically filed with the SEC at the SEC’s public reference room in Washington, D.C. at 100 F Street, N.E., Washington, D.C. 20549. Call the SEC at 1-800-SEC-0330 for further information about the operation of the public reference room. In addition, any document we have electronically filed with the SEC is available at no cost to the public over the Internet at the SEC’s website at www.sec.gov. You can also access documents that are incorporated by reference into this prospectus at our website, www.cvmissioncriticalreit2.com. The contents of our website are not incorporated by reference in, or otherwise a part of, this prospectus.
The following documents filed with the SEC are incorporated by reference in this prospectus, except for any document or portion thereof deemed to be “furnished” and not filed in accordance with SEC rules: 
Annual Report on Form 10-K for the fiscal year ended December 31, 2016, filed with the SEC on March 16, 2017;
Quarterly Report on Form 10-Q for the quarter ended March 31, 2017, filed with the SEC on May 12, 2017;
Quarterly Report on Form 10-Q for the quarter ended June 30, 2017, filed with the SEC on August 10, 2017;
The information specifically incorporated by reference into our Annual Report on Form 10-K for the fiscal year ended December 31, 2016 from our Definitive Proxy Statement on Schedule 14A, filed with the SEC on April 26, 2017; and
Current Reports on Form 8-K and on Form 8-K/A filed with the SEC on January 18, 2017, February 10, 2017, March 6, 2017, March 23, 2017, April 4, 2017, May 5, 2017, May 15, 2017, May 17, 2017, May 30, 2017, June 6, 2017, June 21, 2017, June 22, 2017, July 5, 2017, July 17, 2017, July 21, 2017, August 7, 2017, August 18, 2017, August 22, 2017, August 29, 2017, August 31, 2017, September 15, 2017, September 22, 2017, September 28, 2017, October 3, 2017 and October 10, 2017.
We will provide to each person to whom this prospectus is delivered a copy of any or all of the information that we have incorporated by reference into this prospectus, as supplemented, but not delivered with this prospectus. To receive a free copy of any of the reports or documents incorporated by reference in this prospectus, other than exhibits, unless they are specifically incorporated by reference in those documents, write or call us at 4890 West Kennedy Blvd., Suite 650, Tampa, Florida 33609, (888) 292-3178, Attn: Investor Services. The information relating to us contained in this prospectus does not purport to be comprehensive and should be read together with the information contained in the documents incorporated or deemed to be incorporated by reference in this prospectus.
Updates to our Experts
The following information supersedes and replaces the section entitled "Experts" on page 184 of the prospectus:
EXPERTS

20


The consolidated financial statements and schedule of Carter Validus Mission Critical REIT II, Inc. as of December 31, 2016 and 2015, and for each of the years in the three-year period ended December 31, 2016, have been incorporated by reference herein from Carter Validus Mission Critical REIT II, Inc.’s Annual Report on Form 10-K for the year ended December 31, 2016 in reliance upon the report of KPMG LLP, independent registered public accounting firm, incorporated by reference herein, and upon the authority of said firm as experts in accounting and auditing.
The historical summary of gross income and direct operating expenses of the 250 Williams Data Center for the year ended December 31, 2016 have been incorporated by reference herein from Carter Validus Mission Critical REIT II, Inc.'s Current Report on Form 8-K/A filed with the SEC on August 31, 2017, and audited by Frazier & Deeter, LLC, independent auditors, in reliance upon their report incorporated by reference herein, and upon the authority of such firm as experts in accounting and auditing.The audit report related to the historical summary of gross income and direct operating expenses refers to the fact that the statement was prepared for the purpose of complying with the rules and regulations of the SEC and is not intended to be a complete presentation of revenues and expenses.
Description of Real Estate Investments
The following information replaces in its entirety the first full paragraph and the second full paragraph on page 14 of the “Prospectus Summary—Description of Real Estate Investments” section of the prospectus and on page 108 of the “Investment Objectives, Strategy and Policies—Description of Real Estate Investments” section of the prospectus:
We engage in the acquisition and ownership of quality income-producing commercial real estate with a focus on data centers and healthcare facilities, preferably with long-term creditworthy tenants.
As of October 27, 2017, on a portfolio level, we, through wholly-owned subsidiaries of our operating partnership, owned a combination of the fee simple interest and leasehold interest in 66 properties located in various states, consisting of approximately 4,784,000 gross rentable square feet of commercial space. As of October 27, 2017, our properties that are subject to net leases have a consolidated weighted average yield of 7.85%. As of October 27, 2017, our leases have average annual rent escalations of 2.10%.
The following information replaces in its entirety the first sentence of the first full paragraph on the cover page of the prospectus:
Carter Validus Mission Critical REIT II, Inc. is a Maryland corporation incorporated on January 11, 2013 that intends to invest primarily in quality income-producing commercial real estate, with a focus on the data center and healthcare property sectors, net leased to long-term creditworthy tenants, as well as making other real estate investments that relate to such property types.
Individually Material Real Property Acquisitions
The following information supplements, and should be read in conjunction with, the "Investment Objectives, Strategy and Policies - Description of Real Estate Investments" section beginning on page 108 of the prospectus:
On June 15, 2017, we, through CVOP II, acquired from an unaffiliated third-party seller a combination of fee simple and leasehold interests in a 995,728 gross rentable square foot data center, or the 250 Williams Atlanta Data Center, located in Atlanta, Georgia, which we consider a material property acquisition. We funded the acquisition with (1) a loan in the aggregate principal amount of $116,200,000 from KeyBank National Association, which is secured by the 250 Williams Atlanta Data Center, (2) net proceeds from our Offering and (3) proceeds from our secured credit facility.
The following information replaces in its entirety the table beginning on page 108 contained in the “Investment Objectives, Strategy and Policies—Description of Real Estate Investments” section of the prospectus:
The following table summarizes our material real estate property as of October 27, 2017:
Property Description*
 
Date Acquired
 
Year Constructed
 
Contract Purchase Price (1)
 
Property Taxes
 
Fees Paid to Sponsor (2)
 
Total Rentable Square Feet
 
Physical Occupancy
 
Location
 
MSA(3)
250 Williams Atlanta Data Center
 
06/15/2017
 
1989 (4)
 
$
166,000,000

 
$
2,034,000

(5) 
$
3,320,000

 
995,728
 
88.3%
 
Atlanta, GA
 
Atlanta - Sandy Springs - Roswell, GA
 
(1)
Contract purchase price excludes acquisition fees and costs.
(2)
Fees paid to the sponsor include payments made to an affiliate of our advisor for acquisition fees in connection with the property acquisition. It does not include fees paid to any property manager, including our affiliated property manager. For more detailed information on fees paid to our advisor or its affiliates, see the section captioned “Management Compensation” beginning on page 83 of the prospectus.
(3)
Our property is located in one metropolitan statistical area, or MSA, and as such may compete with other facilities for tenants if the current leases are not renewed.
(4)
The 250 Williams Atlanta Data Center was renovated in 2007.
(5)
Represents the real estate taxes for 2016.

21


*     We believe the property is suitable for its present and intended purposes and adequately covered by insurance.
Tenant Lease Terms
The following information replaces in its entirety the table on page 113 contained in the “Investment Objectives, Strategy and Policies–Tenant Lease Terms” section of the prospectus:
Property
Description
 
Major
Tenants
 (1)
 
Total Square Feet Leased
 
% of Total Square Feet Leased
 
Number of Renewal Options (2)
 
Annual Base Rent at Acquisition
 
Annual Base Rent Per Square Foot at Acquisition
 
Lease Expiration
250 Williams Atlanta Data Center
 
American Cancer Society, Inc. (3)
 
273,707
 
27.49%
 
2/5 yr. or 1/10 yr.
 
$4,789,872
(7) 
$17.50
 
06/30/2022
 
 
2,964
 
0.30%
 
None
 
$41,869
(8) 
$14.13
 
11/30/2018
250 Williams Atlanta Data Center
 
U.S. South Communications, Inc. (4)
 
195,805
 
19.66%
 
2/5 yr.
 
$3,853,276
(9) 
$19.68
 
12/31/2021
250 Williams Atlanta Data Center
 
Internap Network Services Corporation (5)
 
131,976
 
13.25%
 
1/5 yr.
 
$3,705,686
(10) 
$28.08
 
04/30/2020
250 Williams Atlanta Data Center
 
Georgia Lottery Corporation (6)
 
102,568
 
10.30%
 
1/10 yr.
 
$2,006,366
(11) 
$19.56
 
06/30/2023
 
(1)
Major tenants include those that occupy greater than 10% of the rentable square feet of their respective property. We believe each of these tenants is creditworthy.
(2)
Represents the number of option renewal period/term of each option.
(3)
The tenant entered into a modified gross lease pursuant to which the tenant is required to pay its pro rata share of operating expenses as defined in the lease. We are responsible for the roof, foundation, all structural portions of the building, the building mechanical, electrical, plumbing and HVAC systems, the parking facilities, the common areas, the landscaped areas, the base building life safety systems and exterior surface of the building.
(4)
The tenant entered into a modified gross lease pursuant to which the tenant is required to pay its pro rata share of operating expenses as defined in the lease. We are responsible for the building, the parking facilities, the public areas and the landscaped areas.
(5)
The tenant entered into a modified gross lease pursuant to which the tenant is required to pay its pro rata share of operating expenses as defined in the lease. We are responsible for the roof, structural portions of the exterior and interior of the building, the base building systems, including base building mechanical, electrical, plumbing, vertical transportation, and life safety systems, and the landscaped areas.
(6)
The tenant entered into a modified gross lease pursuant to which the tenant is required to pay its pro rata share of operating expenses as defined in the lease. We are responsible to maintain in good order and repair the building, including the roof and structural portions of the exterior and interior of the building, and the building systems.
(7)
The annual base rent under the lease increased by $2.25 per leased square foot on July 1, 2017 and no escalations thereafter.
(8)
The annual base rent under the lease increases by approximately 3.0% of the then-current annual base rent.
(9)
The annual base rent associated with 191,709 leased square feet increases by 2.0% of the then-current annual base rent, and the annual base rent associated with 4,096 leased square feet has no rental escalations.
(10)
The annual base rent associated with 110,797 leased square feet increases by an amount equal to 15 times the percentage increase in the Consumer Price Index of the then-current annual base rent, provided that in no event shall the annual base rent be less than the prior year, and in no event greater than the amounts provided in the lease. The annual base rent associated with 18,822 leased square feet increases by approximately 2.5% of the then-current annual base rent, and the annual base rent associated with 2,357 leased square feet increases by approximately 3.0% of the then-current annual base rent.
(11)
The annual base rent associated with 95,905 leased square feet increases by $2.00 per leased square foot on both July 1, 2017 and July 1, 2021 of the then-current annual base rent. The annual base rent associated with 5,900 leased square feet increased by approximately $0.45 per leased square foot on October 1, 2017 and by one cent per leased square foot each year thereafter. The annual base rent associated with 763 leased square feet increased by $2.35 per leased square foot on July 1, 2017 and $2.36 per leased square foot on July 1, 2021.
The following is a schedule of historical five year occupancy and average effective rent per square foot for the 250 Williams Atlanta Data Center:
Year
 
Occupancy Rate
 
Average Effective Rent Per Square Foot
2012
 
82.3%
 
$18.74
2013
 
82.6%
 
$19.58
2014
 
85.2%
 
$19.16
2015
 
86.6%
 
$19.98
2016
 
87.0%
 
$20.37
Depreciable Tax Basis
The following information replaces in its entirety the table on page 113 contained in the“Investment Objectives, Strategy and Policies—Depreciable Tax Basis” section of the prospectus:
Property Description
 
Depreciable Tax Basis
250 Williams Atlanta Data Center
 
$149,429,000

22


Placement of Material Debt on Certain Real Property
The following information supplements, and should be read in conjunction with, the "Investment Objectives, Strategy and Policies - Description of Real Estate Investments" section beginning on page 108 of the prospectus:
As of October 27, 2017, we had the following material note payable in connection with one property:
Property Description
 
Lender
 
Loan Balance (1)
 
Interest Rate (2)
 
Loan Date
250 Williams Atlanta Data Center
 
KeyBank National Association
 
$116,200,000
(3) 
3.99%
 
06/15/2017 - 07/01/2027
 
(1)
Principal balance outstanding on the loan is as of the loan origination date.
(2)
Represents the fixed interest rate per annum.
(3)
The material terms of the Loan Agreement provide for the following: (i) a fixed interest rate of 3.99%; (ii) a default interest rate equal to the lesser of (x) the maximum legal rate, as defined in the Loan Agreement or (y) 5.0% above the interest rate; (iii) a maturity date of July 1, 2027; and (iv) prepayment is generally prohibited, except for certain limited circumstances as stated in the Loan Agreement. The Loan Agreement also contains a requirement to escrow certain funds for capital reserves, taxes, insurance and replacement reserve costs. Subject to certain exceptions, the loan is nonrecourse as to DCII-250 Williams , a wholly-owned subsidiary of CVOP II, and CVOP II, but both entities are liable jointly and severally for customary non-recourse carve-outs. The Loan Agreement also contains various affirmative and negative covenants that are customary for loan agreements and transactions of this type, including limitations on the incurrence of debt by DCII-250 Williams.


23


Individually Immaterial Real Property Acquisitions
The following information replaces in its entirety the first sentence of the first full paragraph on page 109 of the “Investment Objectives, Strategy and Policies—Description of Real Estate Investments” section of the prospectus:
As of October 27, 2017, we purchased, since inception, 65 individually immaterial properties for an aggregate contract purchase price of approximately $1,272,502,000 plus closing costs, with total annualized base rent at acquisition of approximately $87,298,000.
The following table replaces in its entirety the table beginning on page 109 contained in the “Investment Objectives, Strategy and Policies—Description of Real Estate Investments” section of the prospectus:
The following tables summarizes the 65 individually immaterial properties acquired since July 31, 2014 in order of acquisition date:

Property Description*
 
Location
 
MSA/µSA (1)
 
Date Acquired
 
Contract Purchase Price (2)
 
Property Taxes (3)
 
Fees Paid to Sponsor (4)
 
Major Tenants (5)
 
Total Rentable Square Feet
 
% of Total Rentable Square Feet Leased to Major Tenants
 
% of Total Rentable Square Feet Leased
 
Lease Expiration for Major Tenants
Cy Fair Surgical Center
 
Houston, TX
 
Houston-The Woodlands-Sugar Land, TX
 
07/31/2014
 
$
4,450,000

 
$
68,776

 
$
89,000

 
Cy Fair Surgery Center, LTD.
 
13,645
 
100.00%
 
100.00%
 
07/31/2025
Mercy Healthcare Facility
 
Cincinnati, OH
 
Cincinnati, OH-KY-IN
 
10/29/2014
 
4,100,000

 
100,718

 
82,000

 
Mercy Health Physicians Cincinnati, LLC
 
14,868
 
100.00%
 
100.00%
 
05/31/2024
Winston-Salem, NC IMF
 
Winston-Salem, NC
 
Winston-Salem, NC
 
12/17/2014
 
6,254,000

 
46,713

 
125,080

 
Piedmont Ear, Nose and Throat Associates, P.A.
 
22,200
 
100.00%
 
100.00%
 
12/31/2024
New England Sinai Medical Center
 
Stoughton, MA
 
Boston-Cambridge- Newton, MA-NH
 
12/23/2014
 
23,398,094

 
360,823

 
526,400

 
New England Sinai Hospital, A Steward Family Hospital, Inc.
 
180,744
 
100.00%
 
100.00%
 
12/31/2029
Baylor Surgical Hospital at Fort Worth
 
Fort Worth, TX
 
Dallas-Fort Worth-Arlington, TX
 
12/31/2014
 
48,210,548

 
793,508

 
964,211

 
Fort Worth Surgicare Partners, Ltd.
 
83,464
 
100.00%
 
100.00%
 
10/31/2031
Baylor Surgical Hospital Integrated Medical Facility
 
Fort Worth, TX
 
Dallas-Fort Worth-Arlington, TX
 
12/31/2014
 
2,340,000

 
23,149

 
46,800

 
Fort Worth Surgicare Partners, Ltd.
 
8,268
 
50.00%
 
87.31%
 
09/30/2019
THVG Bariatric, LLC
37.31%
 
 
04/30/2022
Winter Haven Healthcare Facility
 
Winter Haven, FL
 
Lakeland-Winter Haven, FL
 
01/27/2015
 
3,803,640

 
24,613

 
76,073

 
Central Polk, LLC
 
7,560
 
100.00%
 
100.00%
 
06/30/2029
Heartland Rehabilitation Hospital
 
Overland Park, KS
 
Kansas City, MO-KS
 
02/17/2015
 
24,579,302

 
365,531

 
491,586

 
Heartland Rehabilitation Hospital, LLC
 
54,568
 
100.00%
 
100.00%
 
12/31/2034
Indianapolis Data Center
 
Indianapolis, IN
 
Indianapolis-Carmel-Anderson, IN
 
04/01/2015
 
7,500,000

 
62,959

 
150,000

 
Online Tech, LLC
 
43,724
 
100.00%
 
100.00%
 
03/31/2030
Clarion IMF
 
Clarion, PA
 
Pittsburgh, PA
 
06/01/2015
 
6,920,000

 
(6) 

 
138,400

 
The Primary Health Network
 
33,000
 
100.00%
 
100.00%
 
10/31/2027

24


Property Description*
 
Location
 
MSA/µSA (1)
 
Date Acquired
 
Contract Purchase Price (2)
 
Property Taxes (3)
 
Fees Paid to Sponsor (4)
 
Major Tenants (5)
 
Total Rentable Square Feet
 
% of Total Rentable Square Feet Leased to Major Tenants
 
% of Total Rentable Square Feet Leased
 
Lease Expiration for Major Tenants
Post Acute Webster Rehabilitation Hospital
 
Webster, TX
 
Houston-The Woodlands-Sugar Land, TX
 
06/05/2015
 
25,719,927

 
111,071

 
514,399

 
Clear Lake Institute for Rehabilitation, LLC
 
53,514
 
100.00%
 
100.00%
 
05/06/2035
Eagan Data Center
 
Eagan, MN
 
St. Cloud, MN
 
06/29/2015
 
5,800,000

 
126,308

 
116,000

 
DataBank Holdings, LTD.
 
87,402
 
100.00%
 
100.00%
 
09/30/2029
Houston Surgical Hospital and LTACH
 
Houston, TX
 
Houston-The Woodlands-Sugar Land, TX
 
06/30/2015
 
49,250,000

 
551,053

 
985,000

 
Victory Medical Center Houston, LP
 
102,369
 
55.54%
 
100.00%
 
10/31/2035
 
 
 
 
 
 
 
CHG Cornerstone Hospital of South Houston, LP
 
 
36.42%
 
 
09/30/2022
KMO IMF - Cincinnati I
 
Cincinnati, OH
 
Cincinnati, OH-KY-IN
 
07/22/2015
 
29,696,445

 
566,118

 
593,929

 
The Christ Hospital
 
139,428
 
90.39%
 
100.00%
 
12/31/2025
KMO IMF - Cincinnati II
 
Cincinnati, OH
 
Cincinnati, OH-KY-IN
 
07/22/2015
 
12,548,760

 
225,232

 
250,975

 
UC Health
 
41,600
 
100.00%
 
100.00%
 
08/31/2029
KMO IMF - Florence
 
Florence, KY
 
Cincinnati, OH-KY-IN
 
07/22/2015
 
12,067,438

 
144,326

 
241,349

 
UC Health
 
41,600
 
100.00%
 
100.00%
 
09/30/2029
KMO IMF - Augusta
 
Augusta, ME
 
Augusta-Waterville, ME (µSA)
 
07/22/2015
 
18,029,143

 
207,067

 
360,583

 
MaineGeneral Medical Center
 
51,000
 
100.00%
 
100.00%
 
04/30/2029
KMO IMF - Oakland
 
Oakland, ME
 
Augusta-Waterville, ME (µSA)
 
07/22/2015
 
6,743,633

 
55,556

 
134,873

 
MaineGeneral Medical Center
 
20,000
 
100.00%
 
100.00%
 
05/31/2029
Reading Surgical Hospital
 
Wyomissing, PA
 
Philadelphia-Camden-Wilmington, PA-NJ-DE-MD
 
07/24/2015
 
24,990,000

 
190,396

 
499,800

 
Surgical Institute of Reading, LP
 
33,217
 
100.00%
 
100.00%
 
07/31/2030
Post Acute Warm Springs Specialty Hospital of Luling
 
Luling, TX
 
Austin-Round Rock, TX
 
07/30/2015
 
9,675,000

 
93,375

 
193,500

 
Post Acute Medical at Luling, LLC
 
40,901
 
100.00%
 
100.00%
 
07/31/2030
Minnetonka Data Center
 
Minnetonka, MN
 
Minneapolis-St. Paul-Bloomington, MN-WI
 
08/28/2015
 
19,900,000

 
320,770

 
398,000

 
tw telecom of minnesota llc
 
135,240
 
78.43%
 
100.00%
 
06/30/2024
Uroplasty, LLC
13.50%
06/30/2019
Nebraska Healthcare Facility
 
Omaha, NE
 
Omaha-Council Bluffs, NE-IA
 
10/14/2015
 
13,011,247

 
184,511

 
260,225

 
SNF Omaha Operating Company, LLC
 
40,402
 
100.00%
 
100.00%
 
04/30/2036
Heritage Park - Sherman I
 
Sherman, TX
 
Sherman-Denison, TX
 
11/20/2015
 
30,040,000

 
787,212

 
600,800

 
Heritage Park Surgical Hospital, LLC
 
57,576
 
100.00%
 
100.00%
 
05/31/2030
Heritage Park - Sherman II
 
Sherman, TX
 
Sherman-Denison, TX
 
11/20/2015
 
3,900,000

 
41,432

 
78,000

 
Heritage Park Surgical Hospital, LLC
 
8,055
 
100.00%
 
100.00%
 
05/31/2030
Baylor Surgery Center at Fort Worth
 
Fort Worth, TX
 
Dallas-Fort Worth-Arlington, TX
 
12/23/2015
 
14,382,550

 
225,756

 
287,651

 
Physicians Surgical Center of Fort Worth, LLP
 
36,800
 
91.46%
 
100.00%
 
11/30/2025

25


Property Description*
 
Location
 
MSA/µSA (1)
 
Date Acquired
 
Contract Purchase Price (2)
 
Property Taxes (3)
 
Fees Paid to Sponsor (4)
 
Major Tenants (5)
 
Total Rentable Square Feet
 
% of Total Rentable Square Feet Leased to Major Tenants
 
% of Total Rentable Square Feet Leased
 
Lease Expiration for Major Tenants
HPI - Oklahoma City I
 
Oklahoma City, OK
 
Oklahoma City, OK
 
12/29/2015
 
34,692,226

 
320,955

 
693,844

 
Community Hospital, LLC
 
94,076
 
100.00%
 
100.00%
 
12/31/2030
HPI - Oklahoma City II
 
Oklahoma City, OK
 
Oklahoma City, OK
 
12/29/2015
 
10,325,779

 
151,100

 
206,516

 
Healthcare Partners Investments, LLC
 
41,394
 
100.00%
 
100.00%
 
12/31/2030
Waco Data Center
 
Waco, TX
 
Waco, TX
 
12/30/2015
 
10,700,000

 
223,633

 
214,000

 
CVMS Waco Data Partners, LLC
 
43,596
 
100.00%
 
100.00%
 
12/31/2035
HPI - Edmond
 
Edmond, OK
 
Oklahoma City, OK
 
01/20/2016
 
4,400,000

 
28,627

 
88,000

 
Healthcare Partners Investments, LLC
 
17,700
 
100.00%
 
100.00%
 
01/31/2031
HPI - Oklahoma City III
 
Oklahoma City, OK
 
Oklahoma City, OK
 
01/27/2016
 
3,000,000

 
16,669

 
60,000

 
Kim King, D.O., PLLC
 
8,762
 
100.00%
 
100.00%
 
01/31/2026
HPI - Oklahoma City IV
 
Oklahoma City, OK
 
Oklahoma City, OK
 
01/27/2016
 
1,700,000

 
11,275

 
34,000

 
Healthcare Partners Investments, LLC
 
5,000
 
100.00%
 
100.00%
 
01/31/2031
Alpharetta Data Center III
 
Alpharetta, GA
 
Atlanta-Sandy Springs-Roswell, GA
 
02/02/2016
 
15,750,000

 
178,285

 
315,000

 
Sungard Availability Services, LP
 
77,322
 
100.00%
 
100.00%
 
11/30/2019
Flint Data Center
 
Flint, MI
 
Flint, MI
 
02/02/2016
 
8,500,000

 
25,826

 
170,000

 
Online Tech, LLC
 
32,500
 
100.00%
 
100.00%
 
02/28/2031
HPI - Newcastle
 
Newcastle, OK
 
Oklahoma, OK
 
02/03/2016
 
1,750,000

 
12,778

 
35,000

 
Healthcare Partners Investments, LLC
 
7,424
 
100.00%
 
100.00%
 
02/28/2031
HPI - Oklahoma City V
 
Oklahoma City, OK
 
Oklahoma City, OK
 
02/11/2016
 
15,000,000

 
91,471

 
300,000

 
Darryl D. Robinson, M.D., P.C. and Michael Sean O'Brien, D.O., P.C.
 
43,676
 
100.00%
 
100.00%
 
02/28/2026
Vibra Rehabilitation Hospital
 
Rancho Mirage, CA
 
Riverside-San Bernardino-Ontario, CA
 
03/01/2016
 
9,466,287

(7) 
64,100

 
741,876

(7) 
Vibra Rehabilitation Hospital of Rancho, LLC
 
40,688
(8) 
(9) 
 
(9) 
 
(9) 
HPI - Oklahoma City VI
 
Oklahoma City, OK
 
Oklahoma City, OK
 
03/07/2016
 
5,050,000

 
35,090

 
101,000

 
Michael H. Wright, M.D., P.C.
 
14,676
 
100.00%
 
100.00%
 
03/31/2026
Tennessee Data Center
 
Franklin, TN
 
Nashville-Davidson-Murfreesboro-Franklin, TN
 
03/31/2016
 
19,400,000

 
52,471

 
388,000

 
Peak 10 Rentech, LLC
 
71,726
 
100.00%
 
100.00%
 
11/30/2031
HPI - Oklahoma City VII
 
Oklahoma City, OK
 
Oklahoma City, OK
 
06/22/2016
 
40,581,916

 
20,658

 
811,638

 
Community Hospital, LLC
 
102,978
 
100.00%
 
100.00%
 
06/30/2031
Post Acute Las Vegas Rehabilitation Hospital
 
Las Vegas, NV
 
Las Vegas-Henderson-Paradise, NV
 
06/24/2016
 
2,613,600

(10) 
31,792

 
481,052

(10) 
PAM Squared at Las Vegas, LLC
 
56,220
(11) 
(12) 
 
(12) 
 
(12) 

26


Property Description*
 
Location
 
MSA/µSA (1)
 
Date Acquired
 
Contract Purchase Price (2)
 
Property Taxes (3)
 
Fees Paid to Sponsor (4)
 
Major Tenants (5)
 
Total Rentable Square Feet
 
% of Total Rentable Square Feet Leased to Major Tenants
 
% of Total Rentable Square Feet Leased
 
Lease Expiration for Major Tenants
Somerset Data Center
 
Somerset, NJ
 
New York-Newark-Jersey City, NY-NJ-PA
 
06/29/2016
 
12,375,000

 
180,322

 
247,500

 
Datapipe, Inc.
 
36,114
 
100.00%
 
100.00%
 
07/05/2028
Integris Lakeside Women's Hospital
 
Oklahoma City, OK
 
Oklahoma City, OK
 
06/30/2016
 
19,840,000

 
126,533

 
396,800

 
Lakeside Women's Hospital, LLC
 
62,857
 
100.00%
 
100.00%
 
12/31/2027
AT&T Hawthorne Data Center
 
Hawthorne, CA
 
Los Angeles-Long Beach-Anaheim, CA
 
09/27/2016
 
79,500,000

 
648,020

 
1,590,000

 
AT&T Corporation
 
288,000
 
100.00%
 
100.00%
 
05/31/2026
McLean I
 
McLean, VA
 
Washington-Arlington-Alexandria, DC-VA-MD-WV
 
10/17/2016
 
39,000,000

 
278,618

 
780,000

 
Level 3 Communications, LLC
 
69,329
 
94.90%
 
94.90%
 
04/30/2033
McLean II
 
McLean, VA
 
Washington-Arlington-Alexandria, DC-VA-MD-WV
 
10/17/2016
 
46,000,000

 
532,335

 
920,000

 
PAETEC Communications, Inc.
 
62,002
 
100.00%
 
100.00%
 
03/31/2024
Select Medical Rehabilitation Facility
 
Marlton, NJ
 
Philadelphia-Camden-Wilmington, PA-NJ-DE-MD
 
11/01/2016
 
63,580,000

 
264,847

 
1,271,600

 
Kessler Institute for Rehabilitation, Inc.
 
89,000
 
100.00%
 
100.00%
 
10/31/2031
Andover Data Center II
 
Andover, MA
 
Boston-Cambridge-Newton, MA-NH
 
11/08/2016
 
37,000,000

 
390,627

 
740,000

 
NaviSite, LLC
 
153,000
 
64.89%
 
100.00%
 
01/31/2029
WSI Corporation
35.11%
 
11/30/2018
Grand Rapids Healthcare Facility
 
Grand Rapids, MI
 
Grand Rapids-Wyoming, MI
 
12/07/2016
 
43,500,000

 
449,869

 
870,000

 
Grand Rapids Women's Health, P.C.
 
106,807
 
27.53%
 
92.68%
 
06/30/2018 - 07/31/2026
Metropolitan Hospital
25.94%
Orthopaedic Associates of Grand Rapids, P.C.
10.98%
Spectrum Health Hospitals
10.82%
Corpus Christi Surgery Center
 
Corpus Christi, TX
 
Corpus Christi, TX
 
12/22/2016
 
6,350,000

 
47,700

 
127,000

 
Shoreline Surgery Center, LLP
 
25,102
 
61.31%
 
100.00%
 
12/31/2026
Abdominal Specialists of South Texas, LLP
38.69%
08/31/2026
Chicago Data Center II
 
Downers Grove, IL
 
Chicago-Naperville-Elgin, IL-IN-WI
 
12/28/2016
 
33,100,000

 
186,960

 
662,000

 
Ensono, LP
 
115,352
 
100.00%
 
100.00%
 
02/28/2030
Blythewood Data Center
 
Blythewood, SC
 
Columbia, SC
 
12/29/2016
 
19,245,000

 
179,372

 
384,900

 
Atos IT Solutions and Services, Inc.
 
64,637
 
100.00%
 
100.00%
 
12/31/2030

27


Property Description*
 
Location
 
MSA/µSA (1)
 
Date Acquired
 
Contract Purchase Price (2)
 
Property Taxes (3)
 
Fees Paid to Sponsor (4)
 
Major Tenants (5)
 
Total Rentable Square Feet
 
% of Total Rentable Square Feet Leased to Major Tenants
 
% of Total Rentable Square Feet Leased
 
Lease Expiration for Major Tenants
Tempe Data Center
 
Tempe, AZ
 
Phoenix-Mesa-Scottsdale, AZ
 
01/26/2017
 
16,400,000

 
52,920

 
328,000

 
T-Mobile West, LLC
 
44,244
 
100.00%
 
100.00%
 
07/31/2027
Aurora Healthcare Facility
 
Aurora, IL
 
Chicago-Naperville-Elgin, IL-IN-WI
 
03/30/2017
 
11,250,000

 
88,977

 
225,000

 
Copley Memorial Hospital, Inc.
 
24,722
 
100.00%
 
100.00%
 
09/30/2026
Norwalk Data Center
 
Norwalk, CT
 
Bridgeport-Stamford-Norwalk, CT
 
03/30/2017
 
57,000,000

 
507,693

 
1,140,000

 
Cervalis, LLC
 
167,691
 
100.00%
 
100.00%
 
03/31/2035
Texas Rehab - Austin
 
Austin, TX
 
Austin-Round Rock, TX
 
03/31/2017
 
36,167,000

 
345,672

 
723,340

 
HealthSouth Rehabilitation Hospital of South Austin, LLC
 
66,095
 
100.00%
 
100.00%
 
04/30/2032
Texas Rehab - Allen
 
Allen, TX
 
Dallas-Fort Worth-Arlington, TX
 
03/31/2017
 
23,167,000

 
175,890

 
463,340

 
Post Acute Medical at Allen, LLC
 
42,627
 
100.00%
 
100.00%
 
04/30/2033
Texas Rehab - Beaumont
 
Beaumont, TX
 
Beaumont-Port Arthur, TX
 
03/31/2017
 
10,166,000

 
104,756

 
203,320

 
PAM Squared at Beaumont, LLC
 
61,000
 
100.00%
 
100.00%
 
05/31/2036
Charlotte Data Center II
 
Charlotte, NC
 
Charlotte-Concord-Gastonia, NC-SC
 
05/15/2017
 
16,112,000

 
57,271

 
322,240

 
Atos IT Solutions and Services, Inc.
 
52,924
 
100.00%
 
100.00%
 
05/31/2031
Sunnyvale Data Center
 
Sunnyvale, CA
 
San Jose-Sunnyvale-Santa Clara, CA
 
06/28/2017
 
36,800,000

 
626,505

 
736,000

 
Qwest Communications International, Inc.
 
76,573
 
100.00%
 
100.00%
 
09/30/2026
Texas Rehab - San Antonio
 
San Antonio, TX
 
San Antonio-New Braunfels, TX
 
06/29/2017
 
14,500,000

 
131,205

 
290,000

 
Post Acute Medical at San Antonio, LLC
 
44,746
 
100.00%
 
100.00%
 
01/31/2027
Cincinnati Data Center
 
Cincinnati, OH
 
Cincinnati, OH-KY-IN
 
06/30/2017
 
10,260,000

 
221,667

 
205,200

 
General Electric Company
 
69,826
 
100.00%
 
100.00%
 
06/30/2027
Silverdale Healthcare Facility
 
Silverdale, WA
 
Bremerton-Silverdale, WA
 
08/25/2017
 
9,600,000

 
88,293

 
192,000

 
Surgery Center of Silverdale, LLC
 
26,127
 
41.92%
 
100.00%
 
07/30/2026
Retina Center Northwest, PLLC
24.93%
08/24/2029
Jason C. Cheung, MD, PS
11.58%
08/24/2029
Eric A. Cole, MD, PS
11.42%
08/24/2029
Seattle Children's Hospital
10.15%
09/30/2021
Silverdale Healthcare Facility II
 
Silverdale, WA
 
Bremerton-Silverdale, WA
 
09/20/2017
 
6,950,000

 
69,582

 
139,000

 
Franciscan Medical Group
 
19,184
 
100.00%
 
100.00%
 
06/30/2026
King of Prussia Data Center
 
King of Prussia, PA
 
Philadelphia-Camden-Wilmington, PA-NJ-DE-MD
 
09/28/2017
 
19,200,000

 
43,949

 
384,000

 
MCImetro Access Transmission Services, LLC
 
50,000
 
100.00%
 
100.00%
 
09/30/2027

28


Property Description*
 
Location
 
MSA/µSA (1)
 
Date Acquired
 
Contract Purchase Price (2)
 
Property Taxes (3)
 
Fees Paid to Sponsor (4)
 
Major Tenants (5)
 
Total Rentable Square Feet
 
% of Total Rentable Square Feet Leased to Major Tenants
 
% of Total Rentable Square Feet Leased
 
Lease Expiration for Major Tenants
Tempe Data Center II
 
Tempe, AZ
 
Phoenix-Mesa-Scottsdale, AZ
 
09/29/2017
 
15,200,000

 
(6) 

 
304,000

 
Wipro Data Center and Cloud Services, Inc.
 
58,560
 
100.00%
 
100.00%
 
12/31/2025
 
 
 
 
 
 
 
 
$
1,272,501,535

 
$
12,741,286

 
$
26,489,800

 
 
 
3,885,402
 
 
 
 
 
 
 
(1)
Our properties are located in the MSAs of their respective cities and as such may compete with other facilities for tenants if the current leases are not renewed.
(2)
Contract purchase price excludes acquisition fees and costs.
(3)
Represents real estate taxes for 2016.
(4)
Fees paid to the sponsor include payments made to an affiliate of our advisor for acquisition fees in connection with the property acquisition. It does not include fees paid to any property manager, including our affiliated property manager. For more detailed information on fees paid to our advisor or its affiliates, see the section captioned "Management Compensation" beginning on page 83 of the prospectus.
(5)
Major tenants include those tenants who occupy greater than 10% of the rentable square feet of their respective property. We believe each of these tenants is creditworthy.
(6)
The property qualified and was approved for property tax abatement in 2016.
(7)
Construction costs for the Vibra Rehabilitation Hospital were budgeted at $27.6 million at acquisition. The fees paid to sponsor were based on the total estimated cost of the property, including budgeted future construction costs.
(8)
Represents the total estimated square feet of the Vibra Rehabilitation Hospital after construction is completed.
(9)
The lease with Vibra Rehabilitation Hospital of Rancho, LLC was entered into as of March 1, 2016 and occupancy will commence upon the earlier of the date of issuance of the certificate of occupancy or January 1, 2018. The lease expiration date is 16 years from the lease commencement date.
(10)
Construction costs for the Post Acute Las Vegas Rehabilitation Hospital were budgeted at $18.5 million at acquisition. The fees paid to the sponsor were based on the total estimated cost of the property, including budgeted future construction costs.
(11)
Represents the total estimated square feet of the Post Acute Las Vegas Rehabilitation Hospital after construction is completed.
(12)
The lease with PAM Squared at Las Vegas, LLC was entered into on June 24, 2016, and occupancy will commence upon the completion of construction in accordance with the terms of the lease agreement. The lease expiration date is 20 years from the lease commencement date.


29


Tenant Lease Expirations of Acquired Real Properties
The following information replaces in its entirety the table on page 116 contained in the“Investment Objectives, Strategy and Policies–Tenant Lease Expirations” section of the prospectus:
The following is a schedule of lease expirations of acquired real properties for each of the next ten years and thereafter:
Year
 
Number of Leases Expiring
 
Total Square Footage Expiring
 
Annualized Contractual Base Rent (in thousands) (1)
 
% of Annual Base Rentals
2017
 
1

 
2,026

 
$
11

 
0.01
%
2018
 
7

 
81,046

 
1,387

 
1.30
%
2019
 
7

 
104,638

 
1,627

 
1.52
%
2020
 
6

 
167,683

 
4,545

 
4.26
%
2021
 
2

 
198,459

 
3,949

 
3.70
%
2022
 
5

 
321,705

 
5,595

 
5.24
%
2023
 
7

 
152,732

 
3,031

 
2.84
%
2024
 
7

 
254,273

 
6,617

 
6.20
%
2025
 
6

 
269,738

 
5,057

 
4.74
%
2026
 
12

 
538,168

 
11,918

 
11.17
%
Thereafter
 
48

 
2,564,365

 
62,986

 
59.02
%
 
 
108

 
4,654,833

 
$
106,723

 
100.00
%
 
(1)
Annualized contractual base rent is based on contractual base rent from leases in effect as June 30, 2017. For properties which were acquired subsequent to June 30, 2017, annualized contractual base rent is based on contractual base rent in effect as of the date of acquisition.

30


Property Statistics
The following table replaces in its entirety the table beginning on page 111 of the “Investment Objectives, Strategy and Policies – Property Statistics” section of the prospectus:
The following table shows the property diversification of our real estate portfolio as of October 27, 2017:
Property
 
MSA/µSA
 
Segment
 
Date Acquired
 
Year Constructed
 
Year Renovated
 
Physical Occupancy
 
Gross Leased Area (Sq Ft)
 
Encumbrances (in thousands) (9)
Cy Fair Surgical Center
 
Houston-The Woodlands-Sugar Land, TX
 
Healthcare
 
07/31/2014
 
1993
 
N/A
 
100.00%
 
13,645

 
(1) 
Mercy Healthcare Facility
 
Cincinnati, OH-KY-IN
 
Healthcare
 
10/29/2014
 
2001
 
N/A
 
100.00%
 
14,868

 
(1) 
Winston-Salem, NC IMF
 
Winston-Salem, NC
 
Healthcare
 
12/17/2014
 
2004
 
N/A
 
100.00%
 
22,200

 
(1) 
New England Sinai Medical Center(2)
 
Boston-Cambridge-
Newton, MA-NH
 
Healthcare
 
12/23/2014
 
1967/1973
 
1997
 
100.00%
 
180,744

 
(1) 
Baylor Surgical Hospital at Fort Worth
 
Dallas-Fort Worth-Arlington, TX
 
Healthcare
 
12/31/2014
 
2014
 
N/A
 
100.00%
 
83,464

 
(1) 
Baylor Surgical Hospital Integrated Medical Facility
 
Dallas-Fort Worth-Arlington, TX
 
Healthcare
 
12/31/2014
 
2014
 
N/A
 
87.31%
 
7,219

 
(1) 
Winter Haven Healthcare Facility
 
Lakeland-Winter Haven, FL
 
Healthcare
 
01/27/2015
 
2009
 
N/A
 
100.00%
 
7,560

 
Heartland Rehabilitation Hospital
 
Kansas City, MO-KS
 
Healthcare
 
02/17/2015
 
2014
 
N/A
 
100.00%
 
54,568

 
(1) 
Indianapolis Data Center
 
Indianapolis-Carmel-Anderson, IN
 
Data Center
 
04/01/2015
 
2000
 
2014
 
100.00%
 
43,724

 
(1) 
Clarion IMF
 
Pittsburgh, PA
 
Healthcare
 
06/01/2015
 
2012
 
N/A
 
100.00%
 
33,000

 
(1) 
Post Acute Webster Rehabilitation Hospital
 
Houston-The Woodlands-Sugar Land, TX
 
Healthcare
 
06/05/2015
 
2015
 
N/A
 
100.00%
 
53,514

 
(1) 
Eagan Data Center
 
St. Cloud, MN
 
Data Center
 
06/29/2015
 
1998
 
2015
 
100.00%
 
87,402

 
(1) 
Houston Surgical Hospital and LTACH
 
Houston-The Woodlands-Sugar Land, TX
 
Healthcare
 
06/30/2015
 
1950
 
2005/2008
 
100.00%
 
102,369

 
(1) 
Kentucky Maine Ohio IMF Portfolio
 
(3) 
 
Healthcare
 
07/22/2015
 
(3) 
 
(3) 
 
100.00%
 
293,628

 
(1) 
Reading Surgical Hospital
 
Philadelphia-Camden-Wilmington, PA-NJ-DE-MD
 
Healthcare
 
07/24/2015
 
2007
 
N/A
 
100.00%
 
33,217

 
(1) 
Post Acute Warm Springs Specialty Hospital of Luling
 
Austin-Round Rock, TX
 
Healthcare
 
07/30/2015
 
2002
 
N/A
 
100.00%
 
40,901

 
(1) 
Minnetonka Data Center
 
Minneapolis-St. Paul-Bloomington, MN-WI
 
Data Center
 
08/28/2015
 
1985
 
N/A
 
100.00%
 
135,240

 
(1) 
Nebraska Healthcare Facility
 
Omaha-Council Bluffs, NE-IA
 
Healthcare
 
10/14/2015
 
2014
 
N/A
 
100.00%
 
40,402

 
(1) 
Heritage Park Portfolio
 
Sherman-Denison, TX
 
Healthcare
 
11/20/2015
 
(4) 
 
(4) 
 
100.00%
 
65,631

 
(1) 
Baylor Surgery Center at Fort Worth
 
Dallas-Fort Worth-Arlington, TX
 
Healthcare
 
12/23/2015
 
1998
 
2007/2015
 
100.00%
 
36,800

 
(1) 
HPI Portfolio
 
Oklahoma City, OK
 
Healthcare
 
(5) 
 
(5) 
 
(5) 
 
100.00%
 
335,686

 
47,500 (5)
Waco Data Center
 
Waco, TX
 
Data Center
 
12/30/2015
 
1956
 
2009
 
100.00%
 
43,596

 
(1) 
Alpharetta Data Center III
 
Atlanta-Sandy Springs-Roswell, GA
 
Data Center
 
02/02/2016
 
1999
 
N/A
 
100.00%
 
77,322

 
Flint Data Center
 
Flint, MI
 
Data Center
 
02/02/2016
 
1987
 
N/A
 
100.00%
 
32,500

 
(1) 
Vibra Rehabilitation Hospital
 
Riverside-San Bernardino-Ontario, CA
 
Healthcare
 
03/01/2016
 
(6) 
 
N/A
 
 

 
Tennessee Data Center
 
Nashville-Davidson-Murfreesboro-Franklin, TN
 
Data Center
 
03/31/2016
 
2015
 
N/A
 
100.00%
 
71,726

 
(1) 

31


Property
 
MSA/µSA
 
Segment
 
Date Acquired
 
Year Constructed
 
Year Renovated
 
Physical Occupancy
 
Gross Leased Area (Sq Ft)
 
Encumbrances (in thousands) (9)
Post Acute Las Vegas Rehabilitation Hospital
 
Las Vegas-Henderson-Paradise, NV
 
Healthcare
 
06/24/2016
 
(7) 
 
N/A
 
 

 
Somerset Data Center
 
New York-Newark-Jersey City, NY-NJ-PA
 
Data Center
 
06/29/2016
 
1973
 
2006
 
100.00%
 
36,114

 
(1) 
Integris Lakeside Women's Hospital
 
Oklahoma City, OK
 
Healthcare
 
06/30/2016
 
1997
 
2008
 
100.00%
 
62,857

 
(1) 
AT&T Hawthorne Data Center
 
Los Angeles-Long Beach-Anaheim, CA
 
Data Center
 
09/27/2016
 
1963
 
1983/2001
 
100.00%
 
288,000

 
39,749
McLean Data Center Portfolio
 
Washington-Arlington-Alexandria, DC-VA-MD-WV
 
Data Center
 
10/17/2016
 
(8) 
 
(8) 
 
97.31%
 
127,796

 
51,000
Select Medical Rehabilitation Facility
 
Philadelphia-Camden-Wilmington, PA-NJ-DE-MD
 
Healthcare
 
11/01/2016
 
1995
 
N/A
 
100.00%
 
89,000

 
31,790
Andover Data Center II
 
Boston-Cambridge-Newton, MA-NH
 
Data Center
 
11/08/2016
 
2000
 
N/A
 
100.00%
 
153,000

 
(1) 
Grand Rapids Healthcare Facility
 
Grand Rapids-Wyoming, MI
 
Healthcare
 
12/07/2016
 
2008
 
N/A
 
92.68%
 
98,992

 
30,450
Corpus Christi Surgery Center
 
Corpus Christi, TX
 
Healthcare
 
12/22/2016
 
1992
 
N/A
 
100.00%
 
25,102

 
Chicago Data Center II
 
Chicago-Naperville-Elgin, IL-IN-WI
 
Data Center
 
12/28/2016
 
1987
 
2016
 
100.00%
 
115,352

 
(1) 
Blythewood Data Center
 
Columbia, SC
 
Data Center
 
12/29/2016
 
1983
 
N/A
 
100.00%
 
64,637

 
(1) 
Tempe Data Center
 
Phoenix-Mesa-Scottsdale, AZ
 
Data Center
 
01/26/2017
 
1977
 
1983/2008/2011
 
100.00%
 
44,244

 
(1) 
Aurora Healthcare Facility
 
Chicago-Naperville-Elgin, IL-IN-WI
 
Healthcare
 
03/30/2017
 
2002
 
N/A
 
100.00%
 
24,722

 
(1) 
Norwalk Data Center
 
Bridgeport-Stamford-Norwalk, CT
 
Data Center
 
03/30/2017
 
2013
 
N/A
 
100.00%
 
167,691

 
34,200
Texas Rehabilitation Hospital Portfolio
 
(10) 
 
Healthcare
 
(10) 
 
(10) 
 
(10) 
 
100.00%
 
214,468

 
50,400
Charlotte Data Center II
 
Charlotte-Concord-Gastonia, NC-SC
 
Data Center
 
05/15/2017
 
1989
 
2016
 
100.00%
 
52,924

 
(1) 
250 Williams Atlanta Data Center
 
Atlanta-Sandy Springs-Roswell, GA
 
Data Center
 
06/15/2017
 
1989
 
2007
 
88.25%
 
878,738

 
116,200
Sunnyvale Data Center
 
San Jose-Sunnyvale-Santa Clara, CA
 
Data Center
 
06/28/2017
 
1992
 
1998
 
100.00%
 
76,573

 
(1) 
Cincinnati Data Center
 
Cincinnati, OH-KY-IN
 
Data Center
 
06/30/2017
 
1985
 
2001
 
100.00%
 
69,826

 
(1) 
Silverdale Healthcare Facility
 
Bremerton-Silverdale, WA
 
Healthcare
 
08/25/2017
 
2005
 
N/A
 
100.00%
 
26,127

 
(1) 
Silverdale Healthcare Facility II
 
Bremerton-Silverdale, WA
 
Healthcare
 
09/20/2017
 
2007
 
N/A
 
100.00%
 
19,184

 
(1) 
King of Prussia Data Center
 
Philadelphia-Camden-Wilmington, PA-NJ-DE-MD
 
Data Center
 
09/28/2017
 
1960
 
1997
 
100.00%
 
50,000

 
12,545
Tempe Data Center II
 
Phoenix-Mesa-Scottsdale, AZ
 
Data Center
 
09/29/2017
 
1998
 
N/A
 
100.00%
 
58,560

 
(1) 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
4,654,833

 
$413,834
 
(1)
Property collateralized under the KeyBank Credit Facility. As of October 27, 2017, 47 commercial real estate properties were collateralized under the KeyBank Credit Facility and we had an outstanding principal balance of $210,000,000.
(2)
The New England Sinai Medical Center consists of two buildings.
(3)
The Kentucky Maine Ohio IMF Portfolio consists of the following five properties:

32


Property Description
 
MSA/µSA
 
Year Constructed
 
Year Renovated
KMO IMF - Cincinnati I
 
Cincinnati, OH-KY-IN
 
1959
 
1970 & 2013
KMO IMF - Cincinnati II
 
Cincinnati, OH-KY-IN
 
2014
 
N/A
KMO IMF - Florence
 
Cincinnati, OH-KY-IN
 
2014
 
N/A
KMO IMF - Augusta
 
Augusta-Waterville, ME (µSA)
 
2010
 
N/A
KMO IMF - Oakland
 
Augusta-Waterville, ME (µSA)
 
2003
 
N/A
(4)
The Heritage Park Portfolio consists of the following two properties:
Property Description
 
Year Constructed
 
Year Renovated
Heritage Park - Sherman I
 
2005
 
2010
Heritage Park - Sherman II
 
2005
 
N/A
(5)
The HPI Portfolio consists of the following nine properties:
Property Description
 
Date Acquired
 
Year Constructed
 
Year Renovated
 
Encumbrances (in thousands)
HPI - Oklahoma City I
 
12/29/2015
 
1985
 
1998 & 2003
 
22,500
HPI - Oklahoma City II
 
12/29/2015
 
1994
 
1999
 
(1) 
HPI - Edmond
 
01/20/2016
 
2002
 
N/A
 
(1) 
HPI - Oklahoma City III
 
01/27/2016
 
2007
 
N/A
 
(1) 
HPI - Oklahoma City IV
 
01/27/2016
 
2006
 
N/A
 
(1) 
HPI - Newcastle
 
02/03/2016
 
1995
 
1999
 
(1) 
HPI - Oklahoma City V
 
02/11/2016
 
2008
 
N/A
 
(1) 
HPI - Oklahoma City VI
 
03/07/2016
 
2007
 
N/A
 
(1) 
HPI - Oklahoma City VII
 
06/22/2016
 
2016
 
N/A
 
25,000
(6)
As of October 27, 2017, the Vibra Rehabilitation Hospital was under construction.
(7)
As of October 27, 2017, the Post Acute Las Vegas Rehabilitation Hospital was under construction.
(8)
The McLean Data Center Portfolio consists of the following two properties:
Property Description
 
Year Constructed
 
Year Renovated
McLean I
 
1966
 
1998
McLean II
 
1991
 
1998
(9)
Represents the initial loan amount for each property.
(10)
The Texas Rehabilitation Hospital Portfolio consists of the following four properties:
Property Description
 
MSA/µSA
 
Date Acquired
 
Year Constructed
 
Year Renovated
Texas Rehab - Austin
 
Austin-Round Rock, TX
 
03/31/2017
 
2012
 
N/A
Texas Rehab - Allen
 
Dallas-Fort Worth-Arlington, TX
 
03/31/2017
 
2007
 
N/A
Texas Rehab - Beaumont
 
Beaumont-Port Arthur, TX
 
03/31/2017
 
1991
 
N/A
Texas Rehab - San Antonio
 
San Antonio-New Braunfels, TX
 
06/29/2017
 
1985/1992
 
N/A

33


Credit Facility
The following information supplements, and should be read in conjunction with, the table on page 115 contained in the “Investment Objectives, Strategy and Policies—Entry into a Credit Facility” section of the prospectus:
The following table summarizes the properties added to the pool availability under our credit facility since April 27, 2017:
Property
 
Date Added
 
Pool Availability
Charlotte Data Center II
 
05/15/2017
 
$
8,745,000

Sunnyvale Data Center
 
06/28/2017
 
$
20,240,000

Cincinnati Data Center
 
08/25/2017
 
$
5,720,000

Silverdale Healthcare Facility
 
08/25/2017
 
$
5,280,000

Silverdale Healthcare Facility II
 
09/20/2017
 
$
3,822,500

Tempe Data Center II
 
09/29/2017
 
$
8,360,000

 
CVOP II has pledged a security interest in the properties that serve as collateral for the KeyBank Credit Facility pursuant to the terms of the KeyBank Credit Facility Amendment.
In addition, on June 28, 2017, CVOP II removed a healthcare property from the collateralized pool of the KeyBank Credit Facility Agreement and subsequently refinanced such property through a loan with Siemens Financial Services, Inc., which decreased CVOP II’s total pool availability under the KeyBank Credit Facility Agreement by approximately $18,645,000.
As of October 27, 2017, CVOP II had a total pool availability under the KeyBank Credit Facility of $384,419,000 and an aggregate outstanding principal balance of $210,000,000. As of October 27, 2017, $174,419,000 remained available to be drawn on the KeyBank Credit Facility.
Share Repurchase Program
The following information supplements, and should be read in conjunction with, the discussion contained in the “Second Amended and Restated Share Repurchase Program” section beginning on page 164 of the prospectus:
During the six months ended June 30, 2017, we received valid repurchase requests related to 532,599 Class A shares and Class T shares of common stock (519,091 of Class A shares and 13,508 of Class T shares), all of which were repurchased in full for an aggregate purchase price of approximately $4,830,000 (an average of $9.07 per share). No shares of Class I common stock were requested to be, or were, repurchased during the six months ended June 30, 2017.
Automatic Purchase Plan
The following information supersedes and replaces the first and second sentences of the “Plan of Distribution - Automatic Purchase Plan” section beginning on page 179 of the prospectus:
Investors who desire to purchase shares in this Offering at regular intervals may be able to do so by electing to participate in the automatic purchase program by completing an enrollment form that we will provide upon request. Alabama, Kansas, Maryland, Nebraska, New Jersey, North Carolina and Ohio investors are not eligible to participate in the automatic purchase program.
Risk Factors
The following information supersedes and replaces the risk factor entitled “The Estimated Per Share NAV of each of our Class A common stock and Class T common stock are estimates as of a given point in time and likely will not represent the amount of net proceeds that would result if we were liquidated or dissolved or completed a merger or other sale of the company” and the risk factor entitled “The purchase prices you pay for shares of our Class A common stock, Class I common stock and Class T common stock are based on the Estimated Per Share NAV of each of our Class A common stock and Class T common stock at a given point in time, and any applicable per share upfront selling commissions and dealer manager fees. Our Estimated Per Share NAV is based upon a number of estimates, assumptions, judgments and opinions that may not be, or may later prove not to be, accurate or complete, which could make the estimated valuations incorrect. As a result, our Estimated Per Share NAV may not reflect the amount that you might receive for your shares in a market transaction, and the purchase price you pay may be higher than the value of our assets per share of common stock at the time of your purchase” in the

34


section entitled “Risk Factors - Risks Related to an Investment in Carter Validus Mission Critical REIT II, Inc.” beginning on page 26 of the prospectus:
The Estimated Per Share NAV of each of our Class A common stock, Class I common stock and Class T common stock are estimates as of a given point in time and likely will not represent the amount of net proceeds that would result if we were liquidated or dissolved or completed a merger or other sale of the company.
The offering prices per Class A share, Class I share and Class T share are based on our Estimated Per Share NAV of each of our Class A common stock, Class I common stock and Class T common stock as of June 30, 2017, as determined by our board of directors on September 28, 2017, which we refer to collectively as our Estimated Per Share NAV, and any applicable per share upfront selling commissions and dealer manager fees. The price at which stockholders purchase shares and any subsequent values are likely to differ from the price at which a stockholder could resell such shares because: (1) there is no public trading market for our shares at this time; (2) the price does not reflect, and will not reflect, the fair value of our assets as we acquire them, nor does it represent the amount of net proceeds that would result from an immediate liquidation of our assets or sale of the company, because the amount of proceeds available for investment from this offering is net of selling commissions, dealer manager fees, other organization and offering expense reimbursements and acquisition fees and expenses; (3) the estimated value does not take into account how market fluctuations affect the value of our investments, including how the current conditions in the financial and real estate markets may affect the value of our investments; (4) the estimated value does not take into account how developments related to individual assets may increase or decrease the value of our portfolio; and (5) the estimated value does not take into account any portfolio premium or premiums to value that may be achieved in a liquidation of our assets or sale of our portfolio. Further, the value of our shares will fluctuate over time as a result of, among other things, developments related to individual assets and responses to the real estate and capital markets. The Estimated Per Share NAV does not reflect a discount for the fact that we are externally managed, nor does it reflect a real estate portfolio premium/discount versus the sum of the individual property values. The Estimated Per Share NAV also does not take into account estimated disposition costs and fees for real estate properties that are not held for sale. There are currently no SEC, federal and state rules that establish requirements specifying the methodology to employ in determining an estimated value per share; provided, however, that pursuant to FINRA rules, the determination of the estimated value per share must be conducted by, or with the material assistance or confirmation of, a third-party valuation expert and must be derived from a methodology that conforms to standard industry practice. Subsequent estimates of our Estimated Per Share NAV will be done at least annually. Our Estimated Per Share NAV is an estimate as of a given point in time and likely does not represent the amount of net proceeds that would result from an immediate sale of our assets.
The purchase prices you pay for shares of our Class A common stock, Class I common stock and Class T common stock are based on the Estimated Per Share NAV of each of our Class A common stock, Class I common stock and Class T common stock at a given point in time, and any applicable per share upfront selling commissions and dealer manager fees. Our Estimated Per Share NAV is based upon a number of estimates, assumptions, judgments and opinions that may not be, or may later prove not to be, accurate or complete, which could make the estimated valuations incorrect. As a result, our Estimated Per Share NAV may not reflect the amount that you might receive for your shares in a market transaction, and the purchase price you pay may be higher than the value of our assets per share of common stock at the time of your purchase.
The per share price for Class A shares, Class I shares and Class T shares in our primary offering and pursuant to our DRIP are based on our most recent Estimated Per Share NAV of each of our Class A common stock, Class I common stock and Class T common stock and applicable upfront commissions and fees. Currently, there are no SEC, federal or state rules that establish requirements specifying the methodology to employ in determining an Estimated Per Share NAV. The audit committee of our board of directors, pursuant to authority delegated by our board of directors, was responsible for the oversight of the valuation process, including the review and approval of the valuation process and methodology used to determine our Estimated Per Share NAV, the consistency of the valuation and appraisal methodologies with real estate industry standards and practices and the reasonableness of the assumptions used in the valuations and appraisals. Pursuant to the prior approval of the audit committee of our board of directors, which is solely comprised of our independent directors, in accordance with the valuation policies previously adopted by our board of directors, we engaged Robert A. Stanger & Co., Inc., or Stanger, an independent third-party valuation firm, to assist with determining the Estimated Per Share NAV. Our Estimated Per Share NAV was determined after consultation with our advisor and Stanger. Stanger prepared an appraisal report summarizing key information and assumptions and providing a value on 49 of our 62 properties in our portfolio as of June 30, 2017. In addition, Stanger relied upon the appraisal reports prepared by third parties other than Stanger on 11 properties acquired in the six months preceding June 30, 2017 and the book value of two properties, which were under development as of June 30, 2017. Stanger also prepared a net asset value report, which estimates the per share NAV of each of our Class A, Class I and Class T common stock as of June 30, 2017. The valuation was based upon the estimated value of our assets less the estimated value of our liabilities divided by the number of shares outstanding on an adjusted fully diluted basis, calculated as of June 30, 2017, and was performed in accordance with the valuation guidelines established by the Investment Program Association Practice Guideline 2013-01, Valuations of Publicly Registered Non-Listed REITs. The Estimated Per Share NAV was determined by our board of

35


directors. Subsequent estimates of our per share NAV for each of our Class A common stock, Class I common stock and Class T common stock will be prepared at least annually. Our Estimated Per Share NAV is an estimate as of a given point in time and likely does not represent the amount of net proceeds that would result from an immediate sale of our assets. The Estimated Per Share NAV is not intended to be related to any values at which individual assets may be carried on financial statements under applicable accounting standards. While the determination of our most recent Estimated Per Share NAV was conducted with the material assistance of a third-party valuation expert, with respect to asset valuations, we are not required to obtain asset-by-asset appraisals prepared by certified independent appraisers, nor must any appraisals conform to formats or standards promulgated by any trade organization. Other than the information included in our Current Report on Form 8-K filed on September 28, 2017 regarding the Estimated Per Share NAV, we do not intend to release individual property value estimates or any of the data supporting the Estimated Per Share NAV.
The following risk factor supersedes and replaces in its entirety the tenth risk factor contained in the "Risk Factors — Risks Related to an Investment in Carter Validus Mission Critical REIT II, Inc." section beginning on page 29 of the prospectus:
Distributions paid from sources other than our cash flows from operations, including from the proceeds of this Offering, will result in us having fewer funds available for the acquisition of properties and other real estate-related investments, which may adversely affect our ability to fund future distributions with cash flows from operations and may adversely affect your overall return.
We have paid, and may continue to pay, distributions from sources other than from our cash flows from operations. For the six months ended June 30, 2017, our cash flows provided by operations of approximately $26.2 million was a shortfall of approximately $1.3 million, or 4.7%, of our distributions (total distributions were approximately $27.5 million, of which $12.8 million was cash and $14.7 million was reinvested in shares of our common stock pursuant to our DRIP) during such period and such shortfall was paid from proceeds from our DRIP Offering. For the year ended December 31, 2016, our cash flows provided by operations of approximately $25.0 million was a shortfall of approximately $15.6 million, or 38.4%, of our distributions (total distributions were approximately $40.6 million, of which $17.7 million was cash and $22.9 million was reinvested in shares of our common stock pursuant to our DRIP) during such period and such shortfall was paid from proceeds from our DRIP Offering. Until we acquire additional properties or other real estate-related investments, we may not generate sufficient cash flows from operations to pay distributions. Our inability to acquire additional properties or other real estate-related investments may result in a lower return on your investment than you expect.
We may pay, and have no limits on the amounts we may pay, distributions from any source, such as from borrowings, the sale of assets, the sale of additional securities, advances from our Advisor, our Advisor’s deferral, suspension and/or waiver of its fees and expense reimbursements and Offering proceeds. Funding distributions from borrowings could restrict the amount we can borrow for investments, which may affect our profitability. Funding distributions with the sale of assets may affect our ability to generate cash flows. Funding distributions from the sale of additional securities could dilute your interest in us if we sell shares of our common stock to third party investors. Funding distributions from the proceeds of our Offering will result in us having less funds available for acquiring properties or real estate-related investments. Our inability to acquire additional properties or real estate-related investments may have a negative effect on our ability to generate sufficient cash flow from operations from which to pay distributions. As a result, the return investors may realize on their investment may be reduced and investors who invest in us before we generate significant cash flow may realize a lower rate of return than later investors. Payment of distributions from any of the aforementioned sources could restrict our ability to generate sufficient cash flow from operations, affect our profitability and/or affect the distributions payable upon a liquidity event, any or all of which may have an adverse effect on an investment in us.
The following risk factor supersedes and replaces in its entirety the twelfth risk factor contained in the "Risk Factors — Risks Related to an Investment in Carter Validus Mission Critical REIT II, Inc." section on page 30 of the prospectus:
A high concentration of our properties in a particular geographic area, or of tenants in a similar industry, would magnify the effects of downturns in that geographic area or industry.
As of June 30, 2017, we owned 45 real estate investments, located in 35 MSAs and one micropolitan statistical area, one of which accounted for 10.0% or more of our contractual rental revenue. Real estate investments located in the Oklahoma City, Oklahoma MSA accounted for 11.7% of our contractual rental revenue for the six months ended June 30, 2017. In the event that we have a concentration of properties in any particular geographic area, any adverse situation that disproportionately effects that geographic area would have a magnified adverse effect on our portfolio. Similarly, if tenants of our properties become concentrated in a certain industry or industries, any adverse effect to that industry generally would have a disproportionately adverse effect on our portfolio.

36


The following information supersedes and replaces in its entirety the second risk factor contained in the “Risk Factors — Risks Related to This Offering and Our Corporate Structure — Our charter permits our board of directors to issue stock with terms that may subordinate the rights of common stockholders or discourage a third party from acquiring us in a manner that might result in a premium price to our stockholders” on page 33 of the prospectus:
Our charter permits our board of directors to issue stock with terms that may subordinate the rights of common stockholders or discourage a third party from acquiring us in a manner that might result in a premium price to our stockholders.
Our charter permits our board of directors to issue up to 500,000,000 shares of common stock, of which 175,000,000 are designated as Class A shares, 75,000,000 are designated as Class I shares, 175,000,000 are designated as Class T shares and 75,000,000 are designated as Class T2 shares, and 100,000,000 shares of preferred stock. We are not currently offering Class T2 shares in the Offering. In addition, our board of directors, without any action by our stockholders, may amend our charter from time to time to increase or decrease the aggregate number of shares or the number of shares of any class or series of stock that we have authority to issue. Our board of directors may classify or reclassify any unissued common stock or preferred stock into other classes or series of stock and establish the preferences, conversion or other rights, voting powers, restrictions, limitations as to dividends or other distributions, qualifications and terms and conditions of repurchase of any such stock. Thus, if also approved by a majority of our independent directors not otherwise interested in the transaction, who will have access, at our expense, to our legal counsel or independent legal counsel, our board of directors could authorize the issuance of additional preferred stock with terms and conditions that could have a priority as to distributions and amounts payable upon liquidation over the rights of the holders of our common stock. Preferred stock could also have the effect of delaying, deferring or preventing a change in control of us, including an extraordinary transaction (such as a merger, tender offer or sale of all or substantially all our assets) that might provide a premium price for holders of our common stock. See the section entitled “Description of Securities  Preferred Stock” in this prospectus.
The following information supersedes and replaces the “Risk Factors — Risks Related to This Offering and Our Corporate Structure — Your interest in us will be diluted if we issue additional shares” beginning on page 36 of the prospectus:
Your interest in us will be diluted if we issue additional shares.
Existing stockholders and potential investors in this Offering do not have preemptive rights to any shares issued by us in the future. Our charter authorizes 600,000,000 shares of stock, of which 500,000,000 shares are classified as common stock and 100,000,000 are classified as preferred stock. Of the 500,000,000 shares of common stock, 175,000,000 shares are designated as Class A shares, 75,000,000 shares are designated as Class I shares, 175,000,000 shares are designated as Class T shares and 75,000,000 shares are designated as Class T2 shares. We are not currently offering Class T2 shares in the Offering. Other than the differing fees with respect to each class and the payment of a distribution and servicing fee in connection with Class T shares,Class A shares, Class I shares, and Class T shares have identical rights and privileges, such as identical voting rights. The net proceeds from the sale of the classes of shares will be commingled for investment purposes and all earnings from all of the investments will proportionally accrue to each share regardless of the class. Subject to any limitations set forth under Maryland law, our board of directors may amend our charter from time to time to increase or decrease the aggregate number of authorized shares of stock or the number of shares of any class or series of stock that we have authority to issue, or reclassify any unissued shares into other classes or series of stock without the necessity of obtaining stockholder approval. All such shares may be issued in the discretion of our board of directors except that issuance of preferred stock must also be approved by a majority of our independent directors not otherwise interested in the transaction, who will have access, at our expense, to our legal counsel or to independent legal counsel. Further, we have adopted the Carter Validus Mission Critical REIT II, Inc. 2014 Restricted Share Plan, or the Incentive Plan, pursuant to which we will have the power and authority to grant restricted or deferred stock awards to persons eligible under the Incentive Plan. We have authorized and reserved 300,000 of our Class A shares for issuance under the Incentive Plan and we granted 3,000 restricted shares of Class A common stock to each of our independent directors at the time we satisfied the minimum offering requirement and broke escrow and we granted 3,000 restricted shares of Class A common stock to each of our independent directors when they were re-elected to the board of directors. We will also grant 3,000 shares of Class A common stock in connection with such independent director’s subsequent election or re-election, as applicable. Existing stockholders and investors purchasing shares in this Offering likely will suffer dilution of their equity investment in us, if we:
sell shares in this Offering or sell additional shares in the future, including those issued pursuant to our distribution reinvestment plan;
sell securities that are convertible into shares of our common stock;
issue shares of our common stock in a private offering of securities to institutional investors;
issue restricted share awards to our directors;

37


issue shares to our advisor or its successors or assigns, in payment of an outstanding fee obligation as set forth under our advisory agreement; or
issue shares of our common stock to sellers of properties acquired by us in connection with an exchange of limited partnership interests of Carter Validus Operating Partnership II, LP.
In addition, the partnership agreement for our operating partnership contains provisions that would allow, under certain circumstances, other entities, including other programs affiliated with our advisor and its affiliates, to merge into or cause the exchange or conversion of their interest for interests of our operating partnership. Because the limited partnership interests of our operating partnership may, at the discretion of our board of directors, be exchanged for shares of our common stock, any merger, exchange or conversion between our operating partnership and another entity ultimately could result in the issuance of a substantial number of shares of our common stock, thereby diluting the percentage ownership interest of other stockholders. Because of these and other reasons described in this “Risk Factors” section, you should not expect to be able to own a significant percentage of our shares.
The following risk factor supersedes and replaces in its entirety the third risk factor contained in the "Risk Factors—General Risks Related to Investments in Real Estate" section on page 39 of the prospectus:
Our investments in properties where the underlying tenant has a below investment grade credit rating, as determined by major credit rating agencies, or unrated tenants, may have a greater risk of default and therefore may have an adverse impact on our returns on that asset and our operating results.
As of June 30, 2017, approximately 10.4% of our tenants had an investment grade credit rating from a major ratings agency, 21.9% of our tenants were rated but did not have an investment grade credit rating from a major ratings agency and 67.7% of our tenants are not rated.  Approximately 16.5% of our non-rated tenants were affiliates of companies having an investment grade credit rating. Our investments with tenants that do not have an investment grade credit rating from a major ratings agency or were not rated and are not affiliated with companies having an investment grade credit rating may have a greater risk of default and bankruptcy than investments in properties leased exclusively to investment grade tenants. When we invest in properties where the tenant does not have a publicly available credit rating, we use certain credit assessment tools as well as rely on our own estimates of the tenant’s credit rating which includes reviewing the tenant’s financial information (i.e., financial ratios, net worth, revenue, cash flows, leverage and liquidity). If our lender or a credit rating agency disagrees with our ratings estimates, or our ratings estimates are otherwise inaccurate, we may not be able to obtain our desired level of leverage or our financing costs may exceed those that we projected. This outcome could have an adverse impact on our returns on that asset and hence our operating results.
The fifteenth risk factor of the "Risk Factors — General Risks Related to Investments in Real Estate" section on page 41 of our prospectus is superseded and replaced with the following risk factor:
Our operating results may be negatively affected by potential development and construction delays and resultant increased costs and risks.
We may use proceeds from this Offering to acquire and develop properties upon which we will construct improvements. We will be subject to uncertainties associated with re-zoning for development, environmental concerns of governmental entities and/or community groups, and our builder’s ability to build in conformity with plans, specifications, budgeted costs, and timetables. A builder’s performance also may be affected or delayed by conditions beyond the builder’s control. Delays in completion of construction could also give tenants the right to terminate preconstruction leases. We may incur additional risks when we make periodic progress payments or other advances to builders before they complete construction. These and other such factors can result in increased costs of a project or loss of our investment. In addition, we will be subject to normal lease-up risks relating to newly constructed projects. We also must rely on rental income and expense projections and estimates of the fair market value of property upon completion of construction when agreeing upon a price at the time we acquire the property. If our projections are inaccurate, we may pay too much for a property, and our return on our investment could suffer.
We may invest in unimproved real property, subject to the limitations on investments in unimproved real property contained in our charter, which complies with the NASAA REIT Guidelines limitation restricting us from investing more than 10% of our total assets in unimproved real property. For purposes of this paragraph, “unimproved real property” is real property which has not been acquired for the purpose of producing rental or other operating income, has no development or construction in process and on which no construction or development is planned in good faith to commence within one year. Returns from development of unimproved properties are also subject to risks associated with re-zoning the land for development and environmental concerns of governmental entities and/or community groups. Although we intend to limit any investment in unimproved property to property we intend to develop, your investment nevertheless is subject to the risks associated with investments in unimproved real property.

38


The following risk factor supersedes and replaces in its entirety the fourth risk factor contained in the "Risk Factors—Risks Associated with Investments in the Healthcare Property Sector" section on beginning page 44 of the prospectus:
Reductions in reimbursement from third party payors, including Medicare and Medicaid, could adversely affect the profitability of our tenants and hinder their ability to make rental payments to us.
Sources of revenue for our tenants may include the federal Medicare program, state Medicaid programs, private insurance carriers and health maintenance organizations, among others. Efforts by such payors to reduce healthcare costs will likely continue, which may result in reductions or slower growth in reimbursement for certain services provided by some of our tenants. In addition, the healthcare billing rules and regulations are complex, and the failure of any of our tenants to comply with various laws and regulations could jeopardize their ability to continue participating in Medicare, Medicaid and other government sponsored payment programs. Moreover, the state and federal governmental healthcare programs are subject to reductions by state and federal legislative actions. The American Taxpayer Relief Act of 2012 prevented the reduction in physician reimbursement of Medicare from being implemented in 2013. The Protecting Access to Medicare Act of 2014 prevented the reduction of 24.4% in the physician fee schedule by replacing the scheduled reduction with a 0.5% increase to the physician fee schedule through December 31, 2014, and a 0% increase for January 1, 2015 through March 31, 2015. The potential 21.0% cut in reimbursement that was to be effective April 1, 2015 was removed by the Medicare Access & CHIP Reauthorization Act of 2015 (MACRA) and replaced with two new methodologies that will focus upon payment based upon quality outcomes. The first model is the Merit-Based Incentive Payment System, or MIPS, which combines the Physician Quality Reporting System, or PQRS, and Meaningful Use program with the Value Based Modifier program to provide for one payment model based upon (i) quality, (ii) resource use, (iii) clinical practice improvement and (iv) advancing care information through the use of certified Electronic Health Record, or EHR, technology. The second model is the Advanced Alternative Payment Models, or APM, which requires the physician to participate in a risk share arrangement for reimbursement related to his or her patients while utilizing a certified health record and reporting on specific quality metrics. There are a number of physicians that will not qualify for the APM payment method. Therefore, this change in reimbursement models may impact our tenants’ payments and create uncertainty in the tenants’ financial condition.
The healthcare industry continues to face various challenges, including increased government and private payor pressure on healthcare providers to control or reduce costs. It is possible that our tenants will continue to experience a shift in payor mix away from fee-for-service payors, resulting in an increase in the percentage of revenues attributable to reimbursement based upon value based principles and quality driven managed care programs, and general industry trends that include pressures to control healthcare costs. The federal government's goal is to move approximately ninety percent (90%) of its reimbursement for providers to be based upon quality outcome models. Pressures to control healthcare costs and a shift away from traditional health insurance reimbursement to payment based upon quality outcomes have increased the uncertainty of payments.
In 2014, state insurance exchanges were implemented, which provide a new mechanism for individuals to obtain insurance. At this time, the number of payers that are participating in the state insurance exchanges varies, and in some regions there are very limited insurance plans available for individuals to choose from when purchasing insurance. In addition, not all healthcare providers will maintain participation agreements with the payers that are participating in the state health insurance exchange. Therefore, it is possible that our tenants may incur a change in their reimbursement if the tenant does not have a participation agreement with the state insurance exchange payers and a large number of individuals elect to purchase insurance from the state insurance exchange. Further, the rates of reimbursement from the state insurance exchange payers to healthcare providers will vary greatly. The rates of reimbursement will be subject to negotiation between the healthcare provider and the payer, which may vary based upon the market, the healthcare provider’s quality metrics, the number of providers participating in the area and the patient population, among other factors. Therefore, it is uncertain whether healthcare providers will incur a decrease in reimbursement from the state insurance exchange, which may impact a tenant’s ability to pay rent.
The insurance plans that participated on the health insurance exchanges created by the Patient Protection and Affordable Care Act of 2010 (“Healthcare Reform Act”) were expecting to receive risk corridor payments to address the high risk claims that it paid through the exchange product. However, the federal government currently owes the insurance companies approximately $8.3 billion under the risk corridor payment program that is currently disputed by the federal government. The federal government is currently defending several lawsuits from the insurance plans that participate on the health insurance exchange. If the insurance companies do not receive the payments, the insurance companies may cease to participate on the insurance exchange which limits insurance options for patients. If patients do not have access to insurance coverage it may adversely impact the tenant’s revenues and the tenant’s ability to pay rent.
In addition, the healthcare legislation passed in 2010 included new payment models with new shared savings programs and demonstration programs that include bundled payment models and payments contingent upon reporting on satisfaction of quality benchmarks. The new payment models will likely change how physicians are paid for services. These changes could have a material adverse effect on the financial condition of some or all of our tenants. The financial impact on our tenants could restrict their ability to make rent payments to us, which would have a material adverse effect on our business, financial condition and results of operations and our ability to pay distributions to stockholders.

39


Furthermore, beginning in 2016, the Centers for Medicare and Medicaid Services has applied a negative payment adjustment to individual eligible professionals, Comprehensive Primary Care practice sites, and group practices participating in the Physician Quality Reporting System, or PQRS, group practice reporting option (including Accountable Care Organizations) that do not satisfactorily report PQRS in 2014. Program participation during a calendar year will affect payments after two years, such that individuals and groups that receive the 2016 negative payment adjustment will not receive a 2014 PQRS incentive payment. Providers can appeal the determination, but if the provider is not successful, the provider’s reimbursement may be adversely impacted, which could adversely impact a tenant’s ability to make rent payments to us.
Moreover, President Trump signed an Executive Order on January 20, 2017 to “ease the burden of Obamacare”.
On May 4, 2017, members of the House of Representatives approved legislation to repeal portions of the Healthcare Reform Act, which legislation was submitted to the Senate for approval. On July 25, 2017, the Senate rejected a complete repeal and, further, on July 27, 2017, the Senate rejected a repeal on the Healthcare Reform Act’s individual and employer mandates and a temporary repeal on the medical device tax. Furthermore, on October 12, 2017, President Trump signed an Executive Order the purpose of which was to, among other things, (i) cut healthcare cost-sharing reduction subsidies, (ii) allow more small businesses to join together to purchase insurance coverage, (iii) extend short-term coverage policies, and (iv) expand employers’ ability to provide workers cash to buy coverage elsewhere. The Executive Order required the government agencies to draft regulations for consideration related to Associated Health Plans ("AHP"), short term limited duration insurance ("STLDI") and health reimbursement arrangements ("HRA"). At this time the proposed legislation has not been drafted. The Trump Administration also ceased to provide the cost-share subsidies to the insurance companies that offered the silver plan benefits on the Health Information Exchange. The termination of the cost-share subsidies would impact the subsidy payments due in 2017 and will likely adversely impact the insurance companies, causing an increase in the premium payments for the individual beneficiaries in 2018. Nineteen State Attorney Generals filed suit to force the Trump Administration to reinstate the cost shares subsidy payments. On October 25, 2017, a California Judge ruled in favor of the Trump Administration and found that the federal government was not required to immediately reinstate payment for the cost shares subsidy. The injunction sought by the Attorney Generals’ lawsuit was denied. Therefore, our tenants will likely see an increase in individuals who are self-pay or have a lower health benefit plan due to the increase in the premium payments. Our tenants’ collections and revenues may be adversely impacted by the change in the payor mix of their patients and it may adversely impact the tenants’ ability to make rent payments.
On October 17, 2017, Senate health committee leaders proposed a bill to address funding for the cost-sharing subsidies and the Healthcare Reform Act’s outreach funding. At this time, it is uncertain whether any healthcare reform legislation will ultimately become law. If our tenants’ patients do not have insurance, it could adversely impact the tenants’ ability to pay rent and operate a practice.
In addition, the current Administration has commented on the possibility that it may seek to cease the additional subsidies to the qualified health plans that provide coverage for beneficiaries on the health insurance exchange.  There are also multiple lawsuits in several judicial districts brought by qualified health plans to recover the prior risk corridor payments that were anticipated to be paid as part of the health insurance exchange program.  The multiple lawsuits are moving through the judicial process.  Further, there is a current lawsuit, United States House of Representatives vs. Price, which alleges that the Executive Branch of the United States of America exceeded its authority in implementing the risk corridor payments under the HealthCare Reform and therefore the payments should not be made. At this time, the case is pending. If the Administration or the court system determines that risk corridor or risk share payments are not required to be paid to the qualified health plans offering insurance coverage on the health insurance exchange program, the insurance companies may cease offering the Health Insurance Exchange product to the current beneficiaries. Therefore, our tenants may have an increase of self-pay patients and collections may decline, adversely impacting the tenants’ ability to pay rent.
The following risk factor supersedes and replaces in its entirety the ninth risk factor contained in the "Risk Factors—Risks Associated with Investments in the Healthcare Property Sector" section on page 47 of the prospectus:
Comprehensive healthcare reform legislation, the effects of which are not yet known, could materially and adversely affect our business, financial condition and results of operations and our ability to pay distributions to our stockholders.
On March 23, 2010, the President signed into law the Patient Protection and Affordable Care Act of 2010, or the Patient Protection and Affordable Care Act, and on March 30, 2010, the President signed into law the Health Care and Education Reconciliation Act of 2010, or the Reconciliation Act, which in part modified the Patient Protection and Affordable Care Act. Together, the two acts serve as the primary vehicle for comprehensive healthcare reform in the U.S (collectively, the “Healthcare Reform Act”). The acts are intended to reduce the number of individuals in the U.S. without health insurance and effect significant other changes to the ways in which healthcare is organized, delivered and reimbursed. Included with the legislation is a limitation on physician-owned hospitals from expanding, unless the facility satisfies very narrow federal exceptions to this limitation. Therefore, if our tenants are physicians that own and refer to a hospital, the hospital would be limited in its operations and expansion potential, which may limit the hospital’s services and resulting revenues and may impact

40


the owner’s ability to make rental payments. The legislation will become effective through a phased approach, beginning in 2010 and concluding in 2018. On June 28, 2012, the United States Supreme Court upheld the individual mandate under the healthcare reform legislation, although substantially limiting the legislation’s expansion of Medicaid. At this time, the effects of healthcare reform and its impact on our properties are not yet known but could materially and adversely affect our business, financial condition, results of operations and ability to pay distributions to our stockholders. See the risk factor entitled "Reductions in reimbursement from third party payors, including Medicare and Medicaid, could adversely affect the profitability of our tenants and hinder their ability to make rental payments to us" above for information on legislation surrounding healthcare reform.
The following risk factors are inserted as new risk factors in section entitled "Risk Factors - U.S. Federal Income Tax Risks" beginning on page 50 of the prospectus:
If our leases are not respected as true leases for U.S. federal income tax purposes, we would fail to qualify as a REIT.
To qualify as a REIT, we must satisfy two gross income tests, under which specified percentages of our gross income must be derived from certain sources, such as “rents from real property.” See “Federal Income Tax Considerations - Gross Income Tests”. In order for rent paid to us to qualify as “rents from real property” for purposes of the REIT gross income tests, the leases must be respected as true leases for U.S. federal income tax purposes and not be treated as service contracts, joint ventures, or some other type of arrangement. If our leases are not respected as true leases for U.S. federal income tax purposes, we would fail to qualify as a REIT, which would materially adversely impact the value of an investment in our securities and in our ability to pay dividends to you.
If we were to lease of our properties to a TRS, we would be subject to special requirements.
Under the provisions of the REIT Investment Diversification and Empowerment Act of 2007 (“RIDEA”), we may lease certain “qualified health care properties” to a TRS (or a limited liability company of which a TRS is a member). The TRS in turn would contract with a third party operator to manage the health care operations at these properties. The rents paid by a TRS in this structure would be treated as qualifying rents from real property for purposes of the REIT requirements only if (i) they are paid pursuant to an arm’s-length lease of a qualified health care property and (ii) the operator qualifies as an “eligible independent contractor” with respect to the property. An operator will qualify as an eligible independent contractor if it meets certain ownership tests with respect to us, and if, at the time the operator enters into the property management agreement, the operator is actively engaged in the trade or business of operating qualified health care properties for any person who is not a related person to us or the TRS. If any of the above conditions were not satisfied, then the rents would not be considered income from a qualifying source for purposes of the REIT rules, which could cause us to incur penalty taxes or to fail to qualify as a REIT.
The following information supersedes and replaces the risk factor entitled "Complying with REIT requirements may force us to forgo and/or liquidate otherwise attractive investment opportunities" in the section entitled "Risk Factors - U.S. Federal Income Tax Risks" on page 52 of the prospectus:
Complying with REIT requirements may force us to forgo and/or liquidate otherwise attractive investment opportunities.
To maintain our qualification as a REIT, we must ensure that we meet the REIT gross income tests annually and that at the end of each calendar quarter, at least 75% of the value of our assets consists of cash, cash items, government securities and qualified real estate assets, including certain mortgage loans and certain kinds of mortgage-related securities. The remainder of our investment in securities (other than government securities, taxable REIT subsidiaries and qualified real estate assets) generally cannot include more than 10% of the outstanding voting securities of any one issuer or more than 10% of the total value of the outstanding securities of any one issuer. In addition, in general, no more than 5% of the value of our assets can consist of the securities (other than government securities, taxable REIT subsidiaries, and qualified real estate assets) of any one issuer. For the 2017 taxable year, no more than 25% of the value of our total assets can be represented by securities of one or more taxable REIT subsidiaries. For taxable years beginning after December 31, 2017, no more than 20% of the value of our total assets can be represented by securities of one or more taxable REIT subsidiaries. If we fail to comply with these requirements at the end of any calendar quarter other than our first REIT calendar quarter, we must correct the failure within 30 days after the end of the calendar quarter or qualify for certain statutory relief provisions to avoid losing our REIT qualification and suffering adverse tax consequences. As a result, we may be required to liquidate from our portfolio or not make otherwise attractive investments in order to maintain our qualification as a REIT. These actions could have the effect of reducing our income and amounts available for distribution to our stockholders.
The second risk factor of the "Risk Factors - Employee Benefit Plan, IRA, and Other Tax-Exempt Investor Risks" section on page 54 of our prospectus is superseded and replaced with the following risk factor:
The U.S. Department of Labor has issued a final regulation revising the definition of “fiduciary” and the scope of “investment advice” under ERISA, which may have a negative impact on our ability to raise capital.

41


On April 8, 2016, the U.S. Department of Labor, or DOL, issued a final regulation relating to the definition of a fiduciary under ERISA and Section 4975 of the Code. The final regulation broadens the definition of fiduciary by expanding the range of activities that would be considered to be fiduciary investment advice under ERISA and is accompanied by new and revised prohibited transaction exemptions relating to investments by employee benefit plans subject to Title I of ERISA or retirement plans or accounts subject to Section 4975 of the Code (including IRAs). Under the final regulation, a person is deemed to be providing investment advice if that person renders advice as to the advisability of investing in our shares, and that person regularly provides investment advice to the plan pursuant to a mutual agreement or understanding that such advice will serve as the primary basis for investment decisions, and that the advice will be individualized for the plan based on its particular needs. The final regulation and the related exemptions were expected to become applicable for investment transactions on and after April 10, 2017. However, on February 3, 2017, the President asked for additional review of this regulation, the results of such review are unknown. In response, on March 2, 2017, the DOL published a notice seeking public comments on, among other things, a proposal to adopt a 60-day delay of the April 10 applicability date of the final regulation. On April 7, 2017, the DOL published a final rule extending for 60 days the applicability date of the final regulation, to June 9, 2017. However, certain requirements and exemptions under the regulation are implemented through a phased-in approach. Therefore, certain requirements and exemptions will not take effect until January 1, 2018 and other key requirements and exemptions will not take effect until July 1, 2019.
The final regulation and the accompanying exemptions are complex, and plan fiduciaries and the beneficial owners of IRAs are urged to consult with their own advisors regarding this development. The final regulation could have negative implications on our ability to raise capital from potential investors, including those investing through IRAs.
Estimated Use of Proceeds
The following information supersedes and replaces in its entirety the first paragraph on page 15 of the “Prospectus Summary—Estimated Use of Proceeds” section beginning on page 14 of the prospectus:
Assuming that 60% of the primary offering gross proceeds come from the sale of Class A shares, 9% of the primary offering gross proceeds come from the sale of Class I shares, 31% of the primary offering gross proceeds come from the sale of Class T shares, and all of the shares available for the distribution reinvestment plan are sold, our management team expects to invest approximately 87.92% of the gross offering proceeds to make investments in accordance with our investment objectives and by following the strategies described in this prospectus. The actual percentage of offering proceeds used to make investments will depend on the number of primary shares sold and the number of shares sold pursuant to our distribution reinvestment plan as well as whether we sell more or less than we have assumed of Class A shares, Class T shares, and Class I shares and actual organization and offering expenses incurred. See “Estimated Use of Proceeds.”
The following information supersedes and replaces in its entirety the table beginning on page 58 of the “Estimated Use of Proceeds” section on page 57 of the prospectus:
 
Maximum Sale of
$1,350,000,000 in
Class A Shares in
Primary Offering
(Not Including DRIP)
 
Maximum Sale of
$202,500,000 in
Class I Shares in
Primary Offering
(Not Including DRIP)
 
Maximum Sale of $697,500,000 in Class T Shares in Primary Offering (Not including DRIP)
 
Maximum Sale of
$2,350,000,000 in
Class A Shares, Class I Shares and Class T shares in
Primary Offering
(Including DRIP)
 
Amount
 
% of
Proceeds
 
Amount
 
% of
Proceeds
 
Amount
 
% of Proceeds
 
Amount
 
% of
Proceeds
Gross Offering Proceeds
$
1,350,000

 
100.00
%
 
$
202,500

 
100.00
 %
 
$
697,500

 
100.00
%
 
$
2,350,000

 
100.00
 %
Less Offering Expenses:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Selling Commissions(1)(2)
94,500

 
7.00
%
 

 
 %
 
20,925

 
3.00
%
 
115,425

 
4.91
 %
Dealer Manager Fee(1)(2)
40,500

 
3.00
%
 
4,050

 
2.00
 %
 
20,925

 
3.00
%
 
65,475

 
2.79
 %
Advisor Funding of Dealer Manager Fee(3)

 
%
 
(2,025
)
 
(1.00
)%
 

 
%
 
(2,025
)
 
(0.09
)%
Organization and Offering Expense Reimbursement(4)
25,650

 
1.90
%
 
3,848

 
1.90
 %
 
13,253

 
1.90
%
 
44,650

 
1.90
 %
Net Proceeds Available for Investment(5)(6)
$
1,189,350

 
88.10
%
 
$
196,627

 
97.10
 %
 
$
642,397

 
92.10
%
 
$
2,126,475

 
90.49
 %
Acquisition:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Acquisition Fees(7)
$
23,787

 
1.76
%
 
$
3,933

 
1.94
 %
 
$
12,848

 
1.84
%
 
$
42,530

 
1.81
 %
Acquisition Expenses(8)
8,920

 
0.66
%
 
1,475

 
0.73
 %
 
4,818

 
0.69
%
 
15,949

 
0.68
 %
Working Capital Reserve(9)
1,070

 
0.08
%
 
177

 
0.09
 %
 
578

 
0.08
%
 
1,914

 
0.08
 %
Total Proceeds to be Invested in Properties(10)
$
1,155,573

 
85.60
%
 
$
191,042

 
94.34
 %
 
$
624,153

 
89.49
%
 
$
2,066,082

 
87.92
 %

42


 
(1)
Because no sales commissions, dealer manager fees or distribution and servicing fees are paid on shares sold pursuant to the DRIP Offering, it is not necessary to make any assumptions regarding the number of Class A, Class I and Class T shares sold in the DRIP Offering. This table excludes the distribution and servicing fees for Class T shares, which will be paid over time. With respect to Class T shares sold in the primary offering, we will pay our dealer manager a distribution and servicing fee that accrues daily equal to 1/365th of 1.0% of the amount of the most recent offering price per Class T share on a continuous basis from year to year, payable out of amounts that otherwise would be distributed to holders of Class T shares; provided, however, that upon the termination of our primary offering, the distribution and servicing fee shall be an amount that accrues daily equal to 1/365th of up to 1.0% of the most recent estimated NAV per Class T share on a continuous basis from year to year. We will cease paying distribution and servicing fees with respect to all Class T shares sold in the primary offering on the earliest to occur of the following: (i) a listing of the Class T shares on a national securities exchange, (ii) following the completion of this Offering, total underwriting compensation in this Offering equaling 10.0% of the gross proceeds from the primary offering, (iii) there are no longer any Class T shares outstanding, or (iv) the fourth anniversary of the last day of the fiscal quarter in which our primary offering terminates. We cannot predict when this will occur.
(2)
The dealer manager, in its sole discretion, may reallow all or a portion of the selling commissions attributable to the shares sold by other broker-dealers participating in this Offering to them and may also reallow all or a portion of its dealer manager fee for reimbursement of marketing expenses. The maximum amount of reimbursement will be based on such factors as the number of shares sold by participating broker-dealers and the assistance of such participating broker-dealers in marketing the Offering. The maximum compensation payable to members of FINRA participating in this Offering will not exceed 10.0% of the aggregate gross offering proceeds from the sale of shares sold in the primary offering. Selling commissions and dealer manager fees are not paid in connection with sales pursuant to the DRIP Offering. Thus, selling commissions and dealer manager fees are calculated only on amounts sold in the primary offering.
(3)
The dealer manager may receive up to 2.0% of the gross offering proceeds from the sale of Class I shares as a dealer manager fee, of which 1.0% will be funded by our advisor without reimbursement from us. The 1.0% of the dealer manager fee paid from offering proceeds will be waived in the event an investor purchases Class I shares through a registered investment adviser that is not affiliated with a broker dealer. In such event, the per share purchase price of the Class I shares would be $9.18. The dealer manager may reallow all or a portion of such dealer manager fee to participating broker-dealers.
(4)
Amount reflected is an estimate. Organization and offering expenses paid by us in connection with the organization and formation of our company and this Offering include legal, accounting and printing expenses, expenses associated with stockholder relations, escrow agent and transfer agent fees, fulfillment costs, blue sky, SEC and FINRA filing fees, expenses associated with advertising and sales literature prepared by us and detailed and itemized due diligence reimbursements. A portion of our organizational and offering expenses are anticipated to be used for accountable or non-accountable expense reimbursement of cumulative organization and offering expenses which will be deemed additional underwriting compensation pursuant to FINRA Rule 2310. We will not pay or reimburse any of the foregoing costs to the extent such payment would cause total underwriting compensation to exceed 10.0% of the gross proceeds of the primary offering as of the termination of the Offering, as required by the rules of FINRA. We will reimburse the advisor and its affiliates for these costs and for future organization and offering expenses they may incur on our behalf, but only to the extent that the reimbursement would not cause the selling commissions, the dealer manager fee and the other organization and offering expenses borne by us to exceed 15.0% of gross offering proceeds as of the date of reimbursement.
(5)
Until required in connection with our targeted investments, substantially all of the net proceeds of the Offering and, thereafter, our working capital reserves, may be invested in short-term, highly liquid investments, including government obligations, bank certificates of deposit, short-term debt obligations and interest-bearing accounts or other authorized investments as determined by our board of directors. The amount of investments that we are able to make will depend on several factors, including the amount of capital raised in this Offering, the extent to which proceeds from our distribution reinvestment plan are used to repurchase shares under our share repurchase program and whether we use offering proceeds to make distributions. We are not able to estimate the amount of investments we may make assuming the sale of any particular number of shares. However, in general we expect that the concentration risk of our portfolio of investments will be inversely related to the number of shares sold in this Offering. Before we substantially invest the net proceeds of this Offering, our distributions may exceed our funds from operations and may be paid from offering proceeds, borrowings and other sources, which would reduce the amount of offering proceeds available for investment, or require us to repay such borrowings, both of which could reduce your overall return.
(6)
We may incur capital expenses and acquisition expenses relating to our investments. At the time we make an investment, we will establish estimates of the capital needs of such investments through the anticipated hold period of the investments. We do not anticipate that we will establish a permanent reserve for expenses relating to our investment through the anticipated hold period of the investment. However, to the extent that we have insufficient funds for such purposes, we may establish reserves from gross offering proceeds, out of cash flow generated by our investments or out of the net cash proceeds received by us from any sale or payoff of our investments.
(7)
Acquisition fees are defined generally as fees and commissions paid by any party to any person in connection with identifying, reviewing, evaluating, investing in and purchasing of properties. Acquisition fees exclude acquisition expenses and any construction fee paid to a person who is not our affiliate in connection with construction of a project after our acquisition of a property. We will pay to our advisor acquisition fees of 2.0% of the contract purchase price of each property or asset we acquire (including our pro rata share of debt attributable to such property) and 2.0% of the amount advanced with respect to a mortgage loan or other real estate-related investment (including our pro rata share of debt attributable to such investment). If we raise the maximum amount of the primary offering of $2,350,000,000 and our investments are 50% leveraged, the total acquisition and advisory fees payable will be approximately $85,060,000.
(8)
Acquisition expenses include, without limitation, legal fees and expenses, travel and communications expenses, costs of appraisals, commissions to non-affiliated third parties, accounting fees and expenses, title insurance premiums and expenses and other miscellaneous expenses relating to the selection, evaluation and acquisition of real estate properties, including closing costs and non-refundable option payments, whether or not the property is acquired. For purposes of this table, we have assumed expenses of 0.75% of the purchase price of each property (including our pro rata share of debt attributable to such property) or other real estate-related investments; however, expenses on a particular acquisition or investment may be higher. Acquisitions fees and expenses for any particular property will not exceed 6.0% of the contract purchase price of each property (including our pro rata share of debt attributable to such property) or 6.0% of the amount advanced for a loan or other investment (including our pro rata share of debt attributable to such investment) unless a majority of our directors, including a majority of our independent directors, not otherwise interested in the transaction, approve fees and expenses in excess of these limits if they determine the transaction to be commercially competitive, fair and reasonable to us.
(9)
Working capital reserves will be maintained at the property level and are typically utilized for extraordinary expenses that are not covered by revenue generation of the property, such as tenant improvements, leasing commissions and major capital expenditures. Alternatively, a lender party may require its own formula for escrow of working capital reserves.
(10)
Includes amounts anticipated to be invested in properties net of fees and expenses. Subject to certain limitations, this amount may be used to fund distributions.
Updates Regarding our Advisory Agreement
The following information supersedes and replaces in its entirety the first and second sentences of the third paragraph and the fourth full paragraph of the “Management—The Advisory Agreement” section on page 79 of the prospectus:
On May 4, 2017, our board of directors, including our independent directors, after review of our advisor’s performance during the last year, authorized us to execute a mutual consent to renew the advisory agreement by and among us, our operating partnership and our advisor, dated June 10, 2014, as amended and renewed. The renewal is for a one-year term and became effective on June 10, 2017.
We reimburse our advisor and its affiliates for organization and offering expenses it incurs on our behalf, but only to the extent the reimbursement would not cause the selling commissions, the dealer manager fee, the distribution and servicing fee and the other organization and offering expenses borne by us to exceed 15.0% of the gross offering proceeds of this Offering.

43


We expect that organization and offering expenses (other than selling commissions, dealer manager fees and the distribution and servicing fee) will be approximately 1.90% of the gross offering proceeds.
Renewal of our Management Agreement
The following information supersedes and replaces in its entirety the second and third sentences of the sixth paragraph of the “Management—Affiliated Companies—Property Manager” section on page 81 of the prospectus:
On May 4, 2017, our board of directors, including our independent directors, after review of our property manager’s performance during the last year, authorized us to execute a mutual consent to renew the management agreement by and among us, our property manager and our operating partnership, dated May 19, 2014, as amended and renewed. The renewal is for a one-year term and became effective on May 19, 2017.
Selected Financial Data
The following information supplements, and should be read in conjunction with, the discussion contained in the “Selected Financial Data” section beginning on page 118 of the prospectus:
The following selected financial data should be read in conjunction with “Management’s Discussion and Analysis of Financial Condition and Results of Operations” and our condensed consolidated financial statements and the notes thereto for the period ended June 30, 2017, which are included in this prospectus supplement.

44


The selected financial data presented below as of June 30, 2017, and for the six months ended June 30, 2017, has been derived from our unaudited condensed consolidated financial statements. Amounts are rounded, in thousands, except share and per share amounts:
 
 
As of or for the Six Months Ended June 30,
Selected Financial Data
 
2017
Balance Sheet Data:
 
 
Total real estate, net
 
$
1,270,002

Cash and cash equivalents
 
$
74,350

Acquired intangible assets, net
 
$
147,244

Total assets
 
$
1,529,118

Notes payable, net
 
$
397,308

Credit facility, net
 
$
274,249

Total liabilities
 
$
732,451

Total equity
 
$
796,667

Operating Data:
 
 
Total revenue
 
$
51,624

Rental and parking expenses
 
$
10,226

Depreciation and amortization
 
$
16,635

Income from operations
 
$
18,269

Net income attributable to common stockholders
 
$
9,432

Funds from operations attributable to common stockholders (1)
 
$
26,067

Modified funds from operations attributable to common stockholders (1)
 
$
20,876

Per Share Data:
 
 
Net income per common share attributable to common stockholders:
 
 
Basic
 
$
0.10

Diluted
 
$
0.10

Distributions declared for common stock
 
$
28,160

Distributions declared per common share
 
$
0.31

Weighted average number of common shares outstanding:
 
 
Basic
 
90,721,343

Diluted
 
90,737,075

Cash Flow Data:
 
 
Net cash provided by operating activities
 
$
26,194

Net cash used in investing activities
 
$
(419,015
)
Net cash provided by financing activities
 
$
424,285

 
(1)
See “Management’s Discussion and Analysis of Financial Condition and Results of Operations – Funds From Operations and Modified Funds From Operations” for the six months ended June 30, 2017, included in this prospectus supplement, for information regarding why we present funds from operations and modified funds from operations and for a reconciliation of this non-GAAP financial measure to net income.
Prior Performance Summary
The fifth paragraph of the "Prior Performance Summary" section beginning on page 120 of our prospectus is superseded and replaced with the following information:
The following tables for CVMCR Properties are included as Appendix A herein:
Table I    —  Experience in Raising and Investing Funds (As a Percentage of Investment)

45


Table II   —  Compensation to Sponsor (in Dollars)
Table III  —  Annual Operating Results of Prior Real Estate Programs
Table IV (Results of Completed Programs) is omitted since CVMCR has not completed its operations and sold all of its properties during the five years ended December 31, 2016.
Table V (Sales or Disposals of Properties) also is omitted since CVMCR has not sold or disposed of any of its properties as of December 31, 2016.
Plan of Distribution
The following information supersedes and replaces the section entitled “Plan of Distribution - Special Discounts - Friends and Familyon page 176 of the prospectus:

Friends and Family
Our executive officers and managers and their immediate family members, as well as officers and persons associated with our advisor and its members and their affiliates and their immediate family members (including spouses, parents, grandparents, children and siblings) and other individuals designated by our management, and, if approved by our board of directors, joint venture partners, consultants and other service providers, may purchase Class A shares in this Offering at a discount if such persons purchase shares through a broker-dealer that sells both Class A and Class T shares. The purchase price for such Class A shares will be $9.486 per Class A share, reflecting the fact that selling commissions in the amount of $0.714 per Class A share will be waived and not payable in connection with such shares. There is no limit on the number of Class A shares that may be sold to such persons, and Class T shares will not be eligible for similar discounts if a broker-dealer sells Class A shares and Class T shares. However, the aforementioned individuals may purchase Class T shares at a discount if they purchase Class T shares through a broker-dealer that only sells Class T shares and does not sell Class A shares. The purchase price for such Class T shares will be $9.473, reflecting the fact that selling commissions in the amount of $0.293 per Class T share will be waived and not payable in connection with such shares. There is no limit on the number of Class T shares that may be sold to such persons.
Volume Discounts
The following information replaces in its entirety the tables beginning on page 177 of the "Plan of Distribution — Volume Discounts" section of the prospectus:
The following table illustrates the various discount levels that will be offered to qualifying purchasers by participating broker-dealers for Class A shares purchased in the primary offering:
Dollar Amount of Shares Purchased
 
Selling Commission Percentage
 
Dealer Manager Fee
 
Effective
Purchase Price per Share to Investor
(1)
$499,999 or less
 
7.00%
 
3.00%
 
$10.200
$500,000 - $999,999
 
6.00%
 
3.00%
 
$10.088
$1,000,000 - $1,999,999
 
5.00%
 
3.00%
 
$9.978
$2,000,000 - $2,999,999
 
4.00%
 
3.00%
 
$9.871
$3,000,00 - $4,999,999
 
3.00%
 
2.60%
 
$9.725
$5,000,000 - $9,999,999
 
2.00%
 
2.60%
 
$9.623
$10,000,000 and above
 
1.00%
 
2.40%
 
$9.503
 
(1)
Assumes a $10.200 per Class A share offering price. Discounts will be adjusted appropriately for changes in the offering price.

46


The following table illustrates the various discount levels that will be offered to qualifying purchasers by participating broker-dealers for Class T shares purchased in the primary offering:
Dollar Amount of Shares Purchased
 
Selling Commission Percentage
 
Dealer Manager Fee
 
Effective Purchase Price per Share to Investor(1)
$499,999 or less
 
3.00%
 
3.00%
 
$9.766
$500,000 - $1,999,999
 
2.50%
 
3.00%
 
$9.714
$2,000,000 - $2,999,999
 
1.00%
 
1.50%
(2) 
$9.415
$3,000,000 - $4,999,999
 
0.00%
 
1.00%
(2) 
$9.273
$5,000,000 and above
 
0.00%
 
0.00%
(3) 
$9.180
 
(1)
Assumes a $9.766 per Class T share offering price. Discounts will be adjusted appropriately for changes in the offering price. We will also pay our dealer manager a distribution and servicing fee that will accrue daily in an amount equal to 1/365th of 1.0% of the most recent offering price per Class T share on a continuous basis from year to year, payable out of amounts that otherwise would be distributed to holders of Class T shares; provided, however, that upon the termination of the primary offering, the distribution and servicing fee shall be an amount that accrues daily equal to 1/365th of up to 1.0% of the most recent NAV per Class T share on a continuous basis from year to year. We will cease paying distribution and servicing fees with respect to all Class T shares sold in the primary offering on the earliest to occur of the following: (i) a listing of the Class T shares on a national securities exchange, (ii) following the completion of this Offering, total underwriting compensation in this Offering equaling 10% of the gross proceeds from our primary offering, (iii) there are no longer any Class T shares outstanding, or (iv) the fourth anniversary of the last day of the fiscal quarter in which our primary offering terminates.
(2)
In addition to the dealer manager fee payable by the Company to the dealer manager, our advisor will pay a 1.0% dealer manager fee to the dealer manager for purchases by an investor of $2,000,000 or more of Class T shares.
(3)
Our advisor will pay a 2.0% dealer manager fee to the dealer manager for purchases by an investor of $5,000,000 or more of Class T shares. The dealer manager may reallow all or a portion of such dealer manager fee to participating broker-dealers.
We will apply the reduced per share purchase price, selling commission, if applicable, and dealer manager fee, set forth in the tables above to the entire purchase of shares, not just the portion of the purchase which exceeds the $499,999 share purchase threshold, provided the purchase of all such shares is made at one time. For example, a purchase of $3,000,000 in Class A shares, which would result in the issuance of 308,483 Class A shares, in a single transaction would result in a purchase price of $9.725 per share, selling commissions of $90,000 and dealer manager fees of $78,000. You may not combine amounts purchased for Class A shares with amounts purchased for Class T shares for purposes of obtaining a volume discount.
Roll-Up Transactions
The following information supersedes and replaces the second paragraph of the section entitled “Description of Securities - Restrictions on Certain Conversion Transactions and Roll-Ups" beginning on page 156 of the prospectus:
A “roll-up entity” is a partnership, REIT, corporation, trust or other similar entity created or surviving a roll-up transaction. A roll-up transaction does not include: (1) a transaction involving the securities of our company that have been listed on a national securities exchange for at least twelve months; or (2) a transaction involving our conversion to corporate, trust or association form if, as a consequence of the transaction, there will be no significant adverse change in any of the following: 
stockholders' voting rights;
our term of existence;
sponsor or advisor compensation; or
our investment objectives.
Federal Income Tax Considerations
The following information supersedes and replaces the first paragraph of the "Federal Income Tax Considerations - Prohibited Transactions" section on page 131 of our prospectus:

47


As discussed above, we will be subject to a 100% U.S. federal income tax on any net income derived from "prohibited transactions." Net income derived from prohibited transactions arises from the sale or exchange of property held primarily for sale to customers in the ordinary course of our business which is not foreclosure property. There is an exception to this rule for the sale of property that:
is a real estate asset under the 75% Asset Test;
has been held for at least two years;
has aggregate expenditures made during the two years prior to the date of sale which are includable in the basis of the property not in excess of 30% of the net selling price;
was held for production of rental income for at least two years; and
when combined with other sales in the year, either (i) does not cause the REIT to have made more than seven sales of property during the taxable year, (ii) occurs in a year when the REIT disposes of less than 10% of its assets (measured by U.S. federal income tax basis or fair market value, and ignoring involuntary dispositions and sales of foreclosure property), or (iii) occurs in a year when the REIT disposes of less than 20% of its assets (measured by U.S. federal income tax basis or fair market value, and ignoring involuntary dispositions and sales of foreclosure property) and the percentage of assets sold in the three-year taxable period ending with the current taxable year (measured by U.S. federal income tax basis or fair market value) does not exceed 10%, and in the case of clauses (ii) and (iii), substantially all of the marketing development expenditures with respect to the property were made through an independent contractor from whom we do not derive or receive any income or through a taxable REIT subsidiary.

48


CARTER VALIDUS MISSION CRITICAL REIT II, INC.
PRO FORMA CONDENSED CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME
For the Six Months Ended June 30, 2017
(in thousands, except share data and per share amounts)
(Unaudited)

 
Six Months Ended June 30, 2017 (a)
 
Pro Forma Adjustments
Acquisition of 250 Williams Atlanta Data Center
 
Pro Forma Total
Six Months Ended
June 30, 2017
Revenue:
 
 
 
 
 
Rental and parking revenue
$
43,366

 
$
10,088

(b) 
$
53,454

Tenant reimbursement revenue
8,258

 
1,812

(b) 
10,070

Total revenue
51,624

 
11,900

 
63,524

Expenses:
 
 
 
 
 
Rental and parking expenses
10,226

 
4,905

(b) 
15,131

General and administrative expenses
2,137

 

 
2,137

Asset management fees
4,357

 
567

(c) 
4,924

Depreciation and amortization
16,635

 
4,983

(d) 
21,618

Total expenses
33,355

 
10,455

 
43,810

Income from operations
18,269

 
1,445

 
19,714

Interest expense, net
8,837

 
2,432

(e) 
11,269

Net income (loss) attributable to common stockholders
$
9,432

 
$
(987
)
 
$
8,445

Other comprehensive income:
 
 
 
 
 
Unrealized income on interest rate swaps, net
$
62

 
$

 
$
62

Other comprehensive income attributable to common stockholders
62

 

 
62

Comprehensive income (loss) attributable to common stockholders
$
9,494

 
$
(987
)
 
$
8,507

Weighted average number of common shares outstanding:
 
 
 
 
 
Basic
90,721,343

 

 
90,721,343

Diluted
90,737,075

 

 
90,737,075

Net income per common share attributable to common stockholders:
 
 
 
 
 
Basic
$
0.10

 
 
 
$
0.09

Diluted
$
0.10

 
 
 
$
0.09

(a)
Historical financial information is derived from the unaudited condensed consolidated statement of comprehensive income included in the Company's quarterly report on Form 10-Q for the six months ended June 30, 2017.
(b)
Represents pro forma results of the Property, assuming the acquisition had occurred on January 1, 2016. The Property was purchased on June 15, 2017. Amortization of above-market leases and below-market leases of approximately $734,000 is included in the pro forma adjustments for rental and parking revenue. Above-market lease values are amortized as an adjustment of rental income over the remaining terms of the respective leases. Below-market leases are amortized as an adjustment of rental income over the remaining terms of the respective leases, including any fixed rate bargain renewal periods.
(c)
Represents the estimated asset management fee payable to Carter Validus Advisors II, LLC on a monthly basis equal to 0.0625% of the aggregate asset value as of the last day of the immediately preceding month.
(d)
Represents the estimated depreciation and amortization of real estate assets and intangible lease assets had the property been acquired on January 1, 2016. Real estate assets, other than land, are depreciated on a straight-line basis over their estimated useful lives.

F-1


Buildings and improvements
 
15 - 40 years
Identified intangible assets
 
Remaining term of related lease
(e)
Includes interest expense on the Property's note payable of $116,200,000 at an interest rate of 3.99% per annum, amortization of the deferred financing costs related to the note payable and interest expense on the proceeds from the secured credit facility, assuming the acquisition had occurred on January 1, 2016.


F-2


Revised Forms of Subscription Agreements
Revised forms of our Subscription Agreement, Additional Subscription Agreement and Multi-Product Subscription Agreement are attached as Appendices B, C and F, respectively, and supersede and replace Appendices B, C and F in the prospectus.
Revised Form of Automatic Purchase Program Enrollment Form
A revised form of our Automatic Purchase Program Enrollment Form is attached as Appendix D and supersedes and replaces Appendix D in the prospectus.



appbversionagb1.jpg

B-1


appbversionagb2.jpg

B-2


appbversionagb3.jpg

B-3


appbversionagb4.jpg

B-4


appbversionagb5.jpg

B-5


appbversionagb6.jpg

B-6


appbversionagb7.jpg

B-7


appbversionagb8.jpg

B-8


appbversionagb9.jpg

B-9


appbversionagb10.jpg

B-10


appbversionqc1.jpg

C-1


appcversionqc1.jpg

C-2


appcversionqc3.jpg

C-3


appcversionqc4.jpg

C-4


appcversionqc5.jpg

C-5


appcversionqc6.jpg

C-6


appdversionfad1.jpg

D-1


appdversionfad2.jpg

D-2


appfversionadf1.jpg

F-1


appfversionadf2.jpg

F-2


appfversionadf3.jpg

F-3


appfversionadf4.jpg

F-4


appfversionadf5.jpg

F-5


appfversionadf6.jpg

F-6


appfversionadf7.jpg

F-7


appfversionadf8.jpg

F-8


appfversionadf9.jpg

F-9


appfversionadf10.jpg

F-10


appfversionadf11.jpg

F-11


appfversionadf12.jpg

F-12


appfversionadf13.jpg

F-13