0001193125-24-071468.txt : 20240319 0001193125-24-071468.hdr.sgml : 20240319 20240319170212 ACCESSION NUMBER: 0001193125-24-071468 CONFORMED SUBMISSION TYPE: 424B3 PUBLIC DOCUMENT COUNT: 1 FILED AS OF DATE: 20240319 DATE AS OF CHANGE: 20240319 FILER: COMPANY DATA: COMPANY CONFORMED NAME: Cantor Fitzgerald Income Trust, Inc. CENTRAL INDEX KEY: 0001666244 STANDARD INDUSTRIAL CLASSIFICATION: REAL ESTATE INVESTMENT TRUSTS [6798] ORGANIZATION NAME: 05 Real Estate & Construction IRS NUMBER: 811310268 STATE OF INCORPORATION: MD FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 424B3 SEC ACT: 1933 Act SEC FILE NUMBER: 333-273828 FILM NUMBER: 24764771 BUSINESS ADDRESS: STREET 1: 110 EAST 59TH STREET CITY: NEW YORK STATE: NY ZIP: 10022 BUSINESS PHONE: 212-938-5000 MAIL ADDRESS: STREET 1: 110 EAST 59TH STREET CITY: NEW YORK STATE: NY ZIP: 10022 FORMER COMPANY: FORMER CONFORMED NAME: RODIN GLOBAL PROPERTY TRUST, INC. DATE OF NAME CHANGE: 20160912 FORMER COMPANY: FORMER CONFORMED NAME: RODIN GLOBAL ACCESS PROPERTY TRUST, INC. DATE OF NAME CHANGE: 20160208 424B3 1 d811856d424b3.htm 424B3 424B3

Filed Pursuant to Rule 424(b)(3)
Registration No. 333-273828

CANTOR FITZGERALD INCOME TRUST, INC.

SUPPLEMENT NO. 2 DATED MARCH 19, 2024

TO THE PROSPECTUS DATED FEBRUARY 7, 2024

This Supplement No. 2 supplements, and should be read in conjunction with our prospectus dated February 7, 2024 and Supplement No.1 dated February 15, 2024. Defined terms used in this Supplement No. 2 shall have the meaning given to them in the prospectus unless the context otherwise requires. The purposes of this Supplement are as follows:

 

   

to update the transaction price for Class S, Class I, Class T and Class D shares of our common stock as of April 1, 2024;

 

   

to disclose the calculation of our February 29, 2024 net asset value (“NAV”) per share, as determined in accordance with our valuation procedures, for each of our share classes;

 

   

to update our portfolio disclosure; and

 

   

to provide an update on the status of our current public offering (the “Offering”).

April 1, 2024 Transaction Price

The transaction price for each share class of our common stock for subscriptions accepted as of April 1, 2024 (and repurchases as of March 31, 2024) is as follows:

 

     Transaction Price
(per share)
 

Class S

   $ 22.10  

Class I

   $ 22.12  

Class T

   $ 22.10  

Class D

   $ 22.11  

A detailed calculation of the NAV per share is set forth below. The purchase price of our common stock for each share class equals the transaction price of such class, plus applicable upfront selling commissions and dealer manager fees. Subject to certain specific limitations and holding period requirements defined in our share repurchase program, the repurchase price for each share class will be based upon the transaction price of such class.

February 29, 2024 NAV per Share

We calculate NAV per share in accordance with the valuation guidelines that have been approved by our board of directors. Our NAV per share, which is updated as of the last calendar day of each month, is posted on our website at www.cfincometrust.com and is made available on our toll-free, automated telephone line at 855-9-CANTOR. Please refer to “Net Asset Value Calculation and Valuation Guidelines” in the prospectus for how our NAV is determined. We have engaged Robert A. Stanger & Co., Inc. to serve as our independent valuation firm (“Independent Valuation Firm”). Our advisor is ultimately responsible for determining our NAV.


The following table provides a breakdown of the major components of our NAV pursuant to our valuation guidelines:

 

Components of NAV

   February 29, 2024      January 31, 2024  
Investment in real estate    $1,013,298,000      $1,013,298,000  

Investments in real estate-related assets

     33,788,350        33,605,967  

Investment in debt securities

     10,346,606        10,166,819  

Cash and cash equivalents and restricted cash

     37,753,055        36,790,878  

Other assets

     12,310,194        11,216,863  

Debt obligations (at fair market value)

     (471,481,646      (472,111,371

Due to related parties(1)

     (8,862,047      (6,161,237

Accounts payable and other liabilities

     (18,157,634      (20,781,586

Accrued performance participation allocation

     —         —   

Distribution fee payable the following month(2)

     (28,031      (29,763

Non-controlling interests in subsidiaries

     (292,624,958      (287,395,838

Sponsor Support repayment / special unit holder interest in liquidation

     —         —   
  

 

 

    

 

 

 

Net Asset Value

   $ 316,341,889      $ 318,598,732  
  

 

 

    

 

 

 

Number of outstanding shares

     14,302,781        14,435,117  
  

 

 

    

 

 

 

 

(1)

Distribution fee only relates to Class TX, Class T, Class S and Class D shares of common stock.

(2)

The distribution fee that is payable as of February 29, 2024 related to Class TX, Class T, Class S and Class D shares of common stock is shown in the table below.

Due to rounding, numbers presented throughout this document may not add up precisely to the totals provided and percentages may not precisely reflect the absolute figures.

The following table provides a breakdown of our total NAV and NAV per share by class as of February 29, 2024.

 

NAV Per Share

  Class AX, IX
and I Shares
    Class TX
Shares
    Class T Shares     Class D
Shares
    Class S
Shares
    Total  

Total Gross Assets at Fair Value

  $ 933,389,607     $ 10,093,060     $ 115,711,857     $ 47,763,760     $ 537,921     $ 1,107,496,205  

Distribution fees due and payable

    —        (2,438     (22,689     (2,798     (106     (28,031

Debt obligations (at fair market value)

    (397,361,243     (4,296,802     (49,260,681     (20,333,917     (229,003     (471,481,646

Due to related parties

    (7,468,868     (80,763     (925,912     (382,200     (4,304     (8,862,047

Accounts payable and other liabilities

    (15,303,120     (165,477     (1,897,121     (783,097     (8,819     (18,157,634

Accrued performance participation allocation

    —        —        —        —        —        —   

Non-controlling interests in subsidiaries

    (246,622,150     (2,666,809     (30,573,628     (12,620,240     (142,131     (292,624,958
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Quarterly NAV

  $ 266,634,226     $ 2,880,771     $ 33,031,826     $ 13,641,508     $ 153,558     $ 316,341,889  

Number of outstanding shares

    12,054,278       130,347       1,494,363       616,846       6,947       14,302,781  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

NAV per share

  $ 22.12     $ 22.10     $ 22.10     $ 22.11     $ 22.10    
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

2


The following table reconciles stockholders’ equity per our unaudited consolidated balance sheet to our NAV:

 

Reconciliation of Stockholders’ Equity to NAV

   February 29, 2024  

Stockholders’ equity under U.S. GAAP

   $ 539,122,802  

Adjustments:

  

Unrealized depreciation of real estate

     (69,064,920

Unrealized appreciation of real estate-related assets

     3,541,625  

Organization and offering costs

     —   

Acquisition costs

     (8,731,008

Deferred financing costs, net

     (4,397,092

Accrued distribution fee(1)

     1,171  

Accumulated depreciation and amortization

     98,931,264  

Fair value adjustment of debt obligations

     70,286,788  

Deferred rent receivable

     (11,884,686

Derivative assets, at fair value

     (8,839,097

Non-controlling interests in subsidiaries

     (292,624,958
  

 

 

 

NAV

   $ 316,341,889  
  

 

 

 

 

Note:

(1) Accrued distribution fee only relates to Class TX, Class T, Class S and Class D shares of common stock.

The valuations of our real properties as of February 29, 2024 were provided by the Independent Valuation Advisor or third-party appraisal firms in accordance with our valuation procedures. Certain key assumptions that were used by the Independent Valuation Advisor or third-party appraisal firms in the discounted cash flow analysis are set forth in the following table based on weighted-averages by property type at ownership interest.

 

     Single
Tenant
Office
    Single
Tenant
Industrial
    Multifamily     Single Tenant
Life Sciences
    Weighted-
Average
Basis
 

Exit Capitalization Rate

     6.5     5.8     5.6     6.0     6.0

Residual Discount Rate

     7.2     6.7     6.8     6.8     6.9

Average Holding Period (Yrs)

     9.5       7.9       10.0       13.0       9.2  

A change in the exit capitalization and discount rates used would impact the calculation of the value of our real property. For example, assuming all other factors remain constant, the changes listed below would result in the following effects on the value of our real properties.

 

    

Hypothetical
Change

   Single
Tenant
Office
    Single
Tenant
Industrial
    Multifamily     Single
Tenant
Life
Sciences
    Weighted-
Average
Values
 

Exit Capitalization Rate

   0.25% Increase      -2.4     -3.1     -2.6     -2.0     -2.7
   0.25% Decrease      2.6     3.4     2.9     2.2     2.9

Discount Rates

   0.25% Increase      -1.7     -1.4     -1.9     -2.2     -1.7
   0.25% Decrease      1.7     1.5     1.9     2.2     1.7

February 29, 2024 Portfolio

As of February 29, 2024, lease expirations related to our net lease portfolio of real estate assets (excluding the SF Property), based on each asset’s fair value used in determining our NAV, were as follows:

 

   

2024 – 0.0%

 

   

2025 – 0.0%

 

3


   

2026 – 0.0%

 

   

2027 – 19.6%

 

   

2028 – 16.8%

 

   

2029 – 0.0%

 

   

2030 – 0.0%

 

   

2031 – 30.5%

 

   

2032 – 23.4%

 

   

2033 – 0.0%

 

   

After 2034 – 9.6%

As of February 29, 2024, the industry concentration of our portfolio of real estate assets, based on each asset’s fair value used in determining our NAV, was as follows:

 

   

Multifamily – 36.4%

 

   

Single Tenant Office – 30.5%

 

   

Single Tenant Industrial – 29.8%

 

   

Single Tenant Life Sciences – 1.7%

 

   

Single Tenant Necessity Retail – 1.6%

As of February 29, 2024, the geographic concentration of our portfolio of real estate assets, based on each asset’s fair value used in determining our NAV, was as follows:

 

   

Texas – 30.9%

 

   

Ohio – 27.7%

 

   

California – 14.4%

 

   

South Carolina – 6.6%

 

   

Maryland – 5.9%

 

   

Arizona – 4.5%

 

   

New Jersey – 2.1%

 

   

Illinois – 2.5%

 

   

Pennsylvania – 2.3%

 

   

Michigan – 1.6%

 

   

Kansas – 1.4%

 

   

Indiana – 0.1%

As of February 29, 2024, the investment type concentration of our portfolio of real estate assets, based on each asset’s fair value used in determining our NAV, was as follows:

 

   

Common Equity – 93.3%

 

   

Mezzanine Loan – 2.4%

 

4


   

Preferred Equity – 2.3%

 

   

Real Estate-Related Security – 2.0%

As of February 29, 2024, the maturity concentration of debt secured by our portfolio of real estate assets (including our credit facility, which makes up all debt maturing in 2024—2025, and has two one-year extension options), based on principal balances and adjusted for ownership percentage, was as follows:

 

   

2024 – 31.1%

 

   

2025 – 0.0%

 

   

2026 – 0.0%

 

   

2027 – 2.1%

 

   

2028 – 9.6%

 

   

2029 – 0.0%

 

   

2030 – 4.0%

 

   

2031 – 27.0%

 

   

2032 – 23.8%

 

   

2033 – 0.5%

 

   

After 2034 – 0.0%

As of February 29, 2024, the weighted average lease term remaining of our portfolio of real estate assets (excluding multifamily, mezzanine and preferred equity investments), based on each asset’s fair value used in determining our NAV, was 6.9 years.

As of February 29, 2024, the weighted average occupancy of our portfolio of real estate assets, based on each asset’s fair value used in determining our NAV, was 94.5%. For our industrial, retail and office investments, occupancy includes all leased square footage as of the date indicated. For our multifamily investments, occupancy is defined as the percentage of units occupied on the date indicated.

As of February 29, 2024, the total value of real estate assets (investment in real estate, investments in real estate-related assets, and investment in debt securities) used in determining our NAV was $1.1 billion. The total value of real estate assets, as adjusted for ownership percentage amounts to $499 million.

As of February 29, 2024, we held $10.4 million of cash and cash equivalents excluding restricted cash and a lender required cash reserve and have $30.5 million of available capacity to draw on our credit facility.

Status of Our Offerings

We are currently offering on a continuous basis up to $1.25 billion in shares of common stock, consisting of up to $1.0 billion in shares in our primary offering and up to $250 million in shares pursuant to our distribution reinvestment plan. As of the date of this Supplement, aggregate issuance pursuant to the Offering (and shares issues and sold on March 1, 2024), consist of (i) 23,406 shares of our common stock in the primary offering for total proceeds of $0.5 million and (ii) 11,426 shares of our common stock pursuant to our distribution reinvestment plan for a total value of $0.25 million. As of February 29, 2024, our aggregate NAV was $316 million. In the month ended February 29, 2024, we received repurchase requests that exceeded the applicable limits under our share repurchase program. Accordingly, on February 29, 2024, we repurchased 288,308 shares of common stock pursuant to our share repurchase program for aggregate consideration of $6.4 million, which represents 84% of repurchase requests. We intend to continue selling shares on a monthly basis.

 

5