EX-99.2 3 maa-ex99_2.htm EX-99.2 EX-99.2

 

Exhibit 99.2

 

PORTFOLIO STATISTICS

 

TOTAL MULTIFAMILY PORTFOLIO AT DECEMBER 31, 2021 (In apartment units) (1)

 

 

 

Same
Store

 

 

Non-Same
Store

 

 

Lease-up

 

 

Total
Completed
Communities

 

 

Development
Units
Delivered

 

 

Total

 

Atlanta, GA

 

 

11,434

 

 

 

 

 

 

 

 

 

11,434

 

 

 

 

 

 

11,434

 

Dallas, TX

 

 

9,767

 

 

 

348

 

 

 

 

 

 

10,115

 

 

 

 

 

 

10,115

 

Tampa, FL

 

 

5,220

 

 

 

 

 

 

 

 

 

5,220

 

 

 

 

 

 

5,220

 

Austin, TX

 

 

7,117

 

 

 

 

 

 

 

 

 

7,117

 

 

 

 

 

 

7,117

 

Charlotte, NC

 

 

5,867

 

 

 

 

 

 

 

 

 

5,867

 

 

 

 

 

 

5,867

 

Orlando, FL

 

 

5,274

 

 

 

 

 

 

633

 

 

 

5,907

 

 

 

 

 

 

5,907

 

Washington, DC

 

 

4,080

 

 

 

 

 

 

 

 

 

4,080

 

 

 

 

 

 

4,080

 

Raleigh/Durham, NC

 

 

5,350

 

 

 

 

 

 

 

 

 

5,350

 

 

 

 

 

 

5,350

 

Nashville, TN

 

 

4,375

 

 

 

 

 

 

 

 

 

4,375

 

 

 

 

 

 

4,375

 

Fort Worth, TX

 

 

4,249

 

 

 

168

 

 

 

 

 

 

4,417

 

 

 

 

 

 

4,417

 

Houston, TX

 

 

4,867

 

 

 

 

 

 

 

 

 

4,867

 

 

 

222

 

 

 

5,089

 

Jacksonville, FL

 

 

3,496

 

 

 

 

 

 

 

 

 

3,496

 

 

 

 

 

 

3,496

 

Phoenix, AZ

 

 

2,623

 

 

 

 

 

 

345

 

 

 

2,968

 

 

 

 

 

 

2,968

 

Charleston, SC

 

 

3,168

 

 

 

 

 

 

 

 

 

3,168

 

 

 

 

 

 

3,168

 

Richmond, VA

 

 

2,004

 

 

 

 

 

 

 

 

 

2,004

 

 

 

 

 

 

2,004

 

Savannah, GA

 

 

1,837

 

 

 

 

 

 

 

 

 

1,837

 

 

 

 

 

 

1,837

 

Greenville, SC

 

 

2,084

 

 

 

271

 

 

 

 

 

 

2,355

 

 

 

 

 

 

2,355

 

Memphis, TN

 

 

1,811

 

 

 

 

 

 

 

 

 

1,811

 

 

 

 

 

 

1,811

 

Birmingham, AL

 

 

1,462

 

 

 

 

 

 

 

 

 

1,462

 

 

 

 

 

 

1,462

 

San Antonio, TX

 

 

1,504

 

 

 

 

 

 

 

 

 

1,504

 

 

 

 

 

 

1,504

 

Kansas City, MO-KS

 

 

1,110

 

 

 

 

 

 

 

 

 

1,110

 

 

 

 

 

 

1,110

 

Huntsville, AL

 

 

1,228

 

 

 

 

 

 

 

 

 

1,228

 

 

 

 

 

 

1,228

 

Other

 

 

7,076

 

 

 

549

 

 

 

 

 

 

7,625

 

 

 

194

 

 

 

7,819

 

Total Multifamily Units

 

 

97,003

 

 

 

1,336

 

 

 

978

 

 

 

99,317

 

 

 

416

 

 

 

99,733

 

 

(1)
Schedule excludes a 269 unit joint venture property in Washington, D.C.

 

 

 

Supplemental Data S-1

 


 

PORTFOLIO STATISTICS (CONTINUED)

 

TOTAL MULTIFAMILY COMMUNITY STATISTICS (1)

Dollars in thousands, except Average Effective Rent per Unit

 

 

As of December 31, 2021

 

 

Average
Effective

 

 

As of December 31, 2021

 

 

 

Gross Real
Assets

 

 

Percent to
Total of
Gross Real
Assets

 

 

Physical
Occupancy

 

 

Rent per
Unit for
the Three
Months Ended
December 31, 2021

 

 

Completed
Units

 

 

Total Units,
Including
Development

 

Atlanta, GA

 

$

2,030,633

 

 

 

14.2

%

 

 

96.4

%

 

$

1,611

 

 

 

11,434

 

 

 

 

Dallas, TX

 

 

1,511,785

 

 

 

10.5

%

 

 

95.8

%

 

 

1,411

 

 

 

10,115

 

 

 

 

Washington, DC

 

 

982,329

 

 

 

6.9

%

 

 

95.4

%

 

 

1,877

 

 

 

4,080

 

 

 

 

Charlotte, NC

 

 

962,027

 

 

 

6.7

%

 

 

96.3

%

 

 

1,365

 

 

 

5,867

 

 

 

 

Tampa, FL

 

 

894,011

 

 

 

6.2

%

 

 

96.6

%

 

 

1,730

 

 

 

5,220

 

 

 

 

Austin, TX

 

 

878,607

 

 

 

6.1

%

 

 

95.2

%

 

 

1,394

 

 

 

7,117

 

 

 

 

Orlando, FL

 

 

841,430

 

 

 

5.9

%

 

 

96.5

%

 

 

1,594

 

 

 

5,274

 

 

 

 

Raleigh/Durham, NC

 

 

708,020

 

 

 

4.9

%

 

 

95.8

%

 

 

1,292

 

 

 

5,350

 

 

 

 

Houston, TX

 

 

617,381

 

 

 

4.3

%

 

 

96.3

%

 

 

1,266

 

 

 

4,867

 

 

 

 

Nashville, TN

 

 

540,478

 

 

 

3.8

%

 

 

95.8

%

 

 

1,436

 

 

 

4,375

 

 

 

 

Fort Worth, TX

 

 

431,932

 

 

 

3.0

%

 

 

96.1

%

 

 

1,313

 

 

 

4,417

 

 

 

 

Charleston, SC

 

 

410,314

 

 

 

2.9

%

 

 

96.1

%

 

 

1,410

 

 

 

3,168

 

 

 

 

Phoenix, AZ

 

 

383,246

 

 

 

2.7

%

 

 

96.8

%

 

 

1,511

 

 

 

2,623

 

 

 

 

Jacksonville, FL

 

 

294,429

 

 

 

2.1

%

 

 

97.0

%

 

 

1,325

 

 

 

3,496

 

 

 

 

Richmond, VA

 

 

270,158

 

 

 

1.9

%

 

 

96.4

%

 

 

1,373

 

 

 

2,004

 

 

 

 

Greenville, SC

 

 

229,740

 

 

 

1.6

%

 

 

96.6

%

 

 

1,134

 

 

 

2,355

 

 

 

 

Savannah, GA

 

 

218,004

 

 

 

1.5

%

 

 

96.8

%

 

 

1,337

 

 

 

1,837

 

 

 

 

Denver, CO

 

 

211,955

 

 

 

1.5

%

 

 

96.3

%

 

 

1,752

 

 

 

812

 

 

 

 

Kansas City, MO-KS

 

 

187,652

 

 

 

1.3

%

 

 

96.0

%

 

 

1,372

 

 

 

1,110

 

 

 

 

San Antonio, TX

 

 

165,194

 

 

 

1.2

%

 

 

95.5

%

 

 

1,205

 

 

 

1,504

 

 

 

 

Birmingham, AL

 

 

162,406

 

 

 

1.1

%

 

 

95.3

%

 

 

1,209

 

 

 

1,462

 

 

 

 

All Other Markets by State (individual markets <1% gross real assets)

 

Tennessee

 

 

187,182

 

 

 

1.3

%

 

 

96.5

%

 

 

1,166

 

 

 

2,754

 

 

 

 

Florida

 

 

178,950

 

 

 

1.2

%

 

 

96.2

%

 

 

1,513

 

 

 

1,806

 

 

 

 

Alabama

 

 

163,510

 

 

 

1.1

%

 

 

96.5

%

 

 

1,204

 

 

 

1,648

 

 

 

 

Virginia

 

 

154,747

 

 

 

1.1

%

 

 

97.7

%

 

 

1,547

 

 

 

1,039

 

 

 

 

Kentucky

 

 

94,768

 

 

 

0.7

%

 

 

96.7

%

 

 

1,021

 

 

 

1,308

 

 

 

 

Nevada

 

 

72,122

 

 

 

0.5

%

 

 

96.1

%

 

 

1,399

 

 

 

721

 

 

 

 

South Carolina

 

 

36,746

 

 

 

0.3

%

 

 

95.3

%

 

 

1,046

 

 

 

576

 

 

 

 

Stabilized Communities

 

$

13,819,756

 

 

 

96.4

%

 

 

96.2

%

 

$

1,432

 

 

 

98,339

 

 

 

 

Orlando, FL

 

 

159,433

 

 

 

1.1

%

 

 

56.2

%

 

 

2,156

 

 

 

633

 

 

 

633

 

Phoenix, AZ

 

 

119,456

 

 

 

0.8

%

 

 

89.6

%

 

 

1,779

 

 

 

345

 

 

 

662

 

Denver, CO

 

 

80,727

 

 

 

0.6

%

 

 

54.6

%

 

 

1,885

 

 

 

194

 

 

 

306

 

Houston, TX

 

 

52,466

 

 

 

0.4

%

 

 

39.3

%

 

 

1,599

 

 

 

222

 

 

 

308

 

Austin, TX

 

 

39,761

 

 

 

0.3

%

 

 

 

 

 

 

 

 

 

 

 

350

 

Salt Lake City, UT

 

 

33,917

 

 

 

0.2

%

 

 

 

 

 

 

 

 

 

 

 

400

 

Atlanta, GA

 

 

30,262

 

 

 

0.2

%

 

 

 

 

 

 

 

 

 

 

 

340

 

Lease-up / Development Communities

 

$

516,022

 

 

 

3.6

%

 

 

59.8

%

 

$

1,936

 

 

 

1,394

 

 

 

2,999

 

Total Multifamily Communities

 

$

14,335,778

 

 

 

100.0

%

 

 

95.6

%

 

$

1,439

 

 

 

99,733

 

 

 

101,338

 

 

(1)
Schedule excludes a 269 unit joint venture property in Washington, D.C.

 

 

Supplemental Data S-2

 


 

COMPONENTS OF NET OPERATING INCOME

Dollars in thousands

 

 

 

As of December 31, 2021

 

 

Three Months Ended

 

 

 

Apartment Units

 

 

Gross Real Assets

 

 

December 31, 2021

 

 

December 31, 2020

 

 

Percent
Change

 

Operating Revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Same Store Communities

 

 

97,003

 

 

$

13,510,460

 

 

$

444,386

 

 

$

406,600

 

 

 

9.3

%

Non-Same Store Communities

 

 

1,336

 

 

 

309,296

 

 

 

8,357

 

 

 

11,754

 

 

 

 

Lease-up/Development Communities

 

 

1,394

 

 

 

516,022

 

 

 

4,873

 

 

 

 

 

 

 

Total Multifamily Portfolio

 

 

99,733

 

 

$

14,335,778

 

 

$

457,616

 

 

$

418,354

 

 

 

 

Commercial Property/Land

 

 

 

 

 

278,910

 

 

 

5,959

 

 

 

5,307

 

 

 

 

Total Operating Revenues

 

 

99,733

 

 

$

14,614,688

 

 

$

463,575

 

 

$

423,661

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property Operating Expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Same Store Communities

 

 

 

 

 

 

 

$

159,272

 

 

$

152,262

 

 

 

4.6

%

Non-Same Store Communities

 

 

 

 

 

 

 

 

3,489

 

 

 

5,098

 

 

 

 

Lease-up/Development Communities

 

 

 

 

 

 

 

 

1,840

 

 

 

190

 

 

 

 

Total Multifamily Portfolio

 

 

 

 

 

 

 

$

164,601

 

 

$

157,550

 

 

 

 

Commercial Property/Land

 

 

 

 

 

 

 

 

2,497

 

 

 

2,464

 

 

 

 

Total Property Operating Expenses

 

 

 

 

 

 

 

$

167,098

 

 

$

160,014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Operating Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Same Store Communities

 

 

 

 

 

 

 

$

285,114

 

 

$

254,338

 

 

 

12.1

%

Non-Same Store Communities

 

 

 

 

 

 

 

 

4,868

 

 

 

6,656

 

 

 

 

Lease-up/Development Communities

 

 

 

 

 

 

 

 

3,033

 

 

 

(190

)

 

 

 

Total Multifamily Portfolio

 

 

 

 

 

 

 

$

293,015

 

 

$

260,804

 

 

 

 

Commercial Property/Land

 

 

 

 

 

 

 

 

3,462

 

 

 

2,843

 

 

 

 

Total Net Operating Income

 

 

 

 

 

 

 

$

296,477

 

 

$

263,647

 

 

 

12.5

%

 

COMPONENTS OF SAME STORE PORTFOLIO PROPERTY OPERATING EXPENSES

Dollars in thousands

 

 

 

Three Months Ended

 

 

Year Ended

 

 

 

December 31, 2021

 

 

December 31, 2020

 

 

Percent Change

 

 

December 31, 2021

 

 

December 31, 2020

 

 

Percent
Change

 

Personnel

 

$

35,082

 

 

$

33,804

 

 

 

3.8

%

 

$

139,988

 

 

$

135,599

 

 

 

3.2

%

Building Repair and Maintenance

 

 

18,877

 

 

 

16,766

 

 

 

12.6

%

 

 

78,423

 

 

 

72,830

 

 

 

7.7

%

Utilities

 

 

29,476

 

 

 

29,376

 

 

 

0.3

%

 

 

118,205

 

 

 

115,462

 

 

 

2.4

%

Marketing

 

 

4,934

 

 

 

4,916

 

 

 

0.4

%

 

 

21,776

 

 

 

22,269

 

 

 

(2.2

)%

Office Operations

 

 

6,407

 

 

 

5,742

 

 

 

11.6

%

 

 

23,565

 

 

 

21,945

 

 

 

7.4

%

Property Taxes

 

 

58,210

 

 

 

56,219

 

 

 

3.5

%

 

 

232,867

 

 

 

225,899

 

 

 

3.1

%

Insurance

 

 

6,286

 

 

 

5,439

 

 

 

15.6

%

 

 

23,609

 

 

 

17,446

 

 

 

35.3

%

Total Property Operating Expenses

 

$

159,272

 

 

$

152,262

 

 

 

4.6

%

 

$

638,433

 

 

$

611,450

 

 

 

4.4

%

 

 

Supplemental Data S-3

 


 

NOI CONTRIBUTION PERCENTAGE BY MARKET

 

Same Store Portfolio

 

 

 

 

 

 

 

 

Average Physical Occupancy

 

 

 

 

 

 

Percent of

 

 

Three Months Ended

 

 

Year Ended

 

 

 

Apartment Units

 

 

Same Store NOI

 

 

December 31, 2021

 

 

December 31, 2020

 

 

December 31, 2021

 

 

December 31, 2020

 

Atlanta, GA

 

 

11,434

 

 

 

13.2

%

 

 

95.7

%

 

 

95.4

%

 

 

95.5

%

 

 

95.0

%

Dallas, TX

 

 

9,767

 

 

 

8.7

%

 

 

95.7

%

 

 

94.9

%

 

 

95.7

%

 

 

95.2

%

Tampa, FL

 

 

5,220

 

 

 

6.9

%

 

 

96.6

%

 

 

96.7

%

 

 

97.1

%

 

 

96.0

%

Austin, TX

 

 

7,117

 

 

 

6.4

%

 

 

95.1

%

 

 

95.3

%

 

 

95.6

%

 

 

95.4

%

Charlotte, NC

 

 

5,867

 

 

 

6.3

%

 

 

96.0

%

 

 

96.2

%

 

 

96.2

%

 

 

96.1

%

Orlando, FL

 

 

5,274

 

 

 

6.3

%

 

 

96.4

%

 

 

94.8

%

 

 

96.0

%

 

 

94.6

%

Washington, DC

 

 

4,080

 

 

 

5.8

%

 

 

95.7

%

 

 

96.2

%

 

 

96.0

%

 

 

96.3

%

Raleigh/Durham, NC

 

 

5,350

 

 

 

5.3

%

 

 

95.5

%

 

 

96.1

%

 

 

95.9

%

 

 

96.1

%

Nashville, TN

 

 

4,375

 

 

 

4.7

%

 

 

95.7

%

 

 

94.5

%

 

 

95.6

%

 

 

95.0

%

Fort Worth, TX

 

 

4,249

 

 

 

3.8

%

 

 

96.1

%

 

 

95.1

%

 

 

96.2

%

 

 

95.3

%

Houston, TX

 

 

4,867

 

 

 

3.6

%

 

 

96.2

%

 

 

93.7

%

 

 

95.3

%

 

 

94.3

%

Jacksonville, FL

 

 

3,496

 

 

 

3.5

%

 

 

97.2

%

 

 

96.8

%

 

 

97.5

%

 

 

96.4

%

Phoenix, AZ

 

 

2,623

 

 

 

3.4

%

 

 

96.6

%

 

 

96.7

%

 

 

96.9

%

 

 

96.3

%

Charleston, SC

 

 

3,168

 

 

 

3.3

%

 

 

96.0

%

 

 

95.9

%

 

 

96.3

%

 

 

95.6

%

Richmond, VA

 

 

2,004

 

 

 

2.1

%

 

 

96.1

%

 

 

97.0

%

 

 

96.6

%

 

 

96.7

%

Savannah, GA

 

 

1,837

 

 

 

1.9

%

 

 

97.2

%

 

 

97.0

%

 

 

97.3

%

 

 

96.1

%

Greenville, SC

 

 

2,084

 

 

 

1.7

%

 

 

96.0

%

 

 

96.2

%

 

 

96.4

%

 

 

95.6

%

Memphis, TN

 

 

1,811

 

 

 

1.6

%

 

 

96.1

%

 

 

97.6

%

 

 

97.0

%

 

 

96.8

%

Birmingham, AL

 

 

1,462

 

 

 

1.2

%

 

 

95.2

%

 

 

96.7

%

 

 

96.3

%

 

 

96.6

%

San Antonio, TX

 

 

1,504

 

 

 

1.2

%

 

 

95.6

%

 

 

95.6

%

 

 

96.1

%

 

 

96.2

%

Kansas City, MO-KS

 

 

1,110

 

 

 

1.1

%

 

 

95.8

%

 

 

94.5

%

 

 

95.3

%

 

 

95.3

%

Huntsville, AL

 

 

1,228

 

 

 

1.1

%

 

 

96.0

%

 

 

96.9

%

 

 

96.8

%

 

 

97.1

%

Other

 

 

7,076

 

 

 

6.9

%

 

 

96.3

%

 

 

96.1

%

 

 

96.6

%

 

 

95.7

%

Total Same Store

 

 

97,003

 

 

 

100.0

%

 

 

96.0

%

 

 

95.7

%

 

 

96.1

%

 

 

95.6

%

 

 

 

Supplemental Data S-4

 


 

MULTIFAMILY SAME STORE PORTFOLIO QUARTER OVER QUARTER COMPARISONS

Dollars in thousands, except unit and per unit data

 

 

 

 

 

 

Revenues

 

 

Expenses

 

 

NOI

 

 

Average Effective Rent per Unit

 

 

 

Units

 

 

Q4 2021

 

 

Q4 2020

 

 

% Chg

 

 

Q4 2021

 

 

Q4 2020

 

 

% Chg

 

 

Q4 2021

 

 

Q4 2020

 

 

% Chg

 

 

Q4 2021

 

 

Q4 2020

 

 

% Chg

 

Atlanta, GA

 

 

11,434

 

 

$

57,929

 

 

$

53,305

 

 

 

8.7

%

 

$

20,417

 

 

$

19,617

 

 

 

4.1

%

 

$

37,512

 

 

$

33,688

 

 

 

11.4

%

 

$

1,611

 

 

$

1,466

 

 

 

9.9

%

Dallas, TX

 

 

9,767

 

 

 

43,479

 

 

 

39,895

 

 

 

9.0

%

 

 

18,751

 

 

 

17,958

 

 

 

4.4

%

 

 

24,728

 

 

 

21,937

 

 

 

12.7

%

 

 

1,403

 

 

 

1,290

 

 

 

8.8

%

Tampa, FL

 

 

5,220

 

 

 

28,886

 

 

 

25,517

 

 

 

13.2

%

 

 

9,225

 

 

 

8,707

 

 

 

5.9

%

 

 

19,661

 

 

 

16,810

 

 

 

17.0

%

 

 

1,730

 

 

 

1,517

 

 

 

14.0

%

Austin, TX

 

 

7,117

 

 

 

32,043

 

 

 

29,393

 

 

 

9.0

%

 

 

13,907

 

 

 

13,893

 

 

 

0.1

%

 

 

18,136

 

 

 

15,500

 

 

 

17.0

%

 

 

1,394

 

 

 

1,268

 

 

 

9.9

%

Charlotte, NC

 

 

5,867

 

 

 

25,704

 

 

 

23,837

 

 

 

7.8

%

 

 

7,664

 

 

 

7,629

 

 

 

0.5

%

 

 

18,040

 

 

 

16,208

 

 

 

11.3

%

 

 

1,365

 

 

 

1,249

 

 

 

9.3

%

Orlando, FL

 

 

5,274

 

 

 

27,000

 

 

 

24,383

 

 

 

10.7

%

 

 

9,102

 

 

 

9,000

 

 

 

1.1

%

 

 

17,898

 

 

 

15,383

 

 

 

16.3

%

 

 

1,594

 

 

 

1,452

 

 

 

9.8

%

Washington, DC

 

 

4,080

 

 

 

23,822

 

 

 

23,214

 

 

 

2.6

%

 

 

7,262

 

 

 

7,008

 

 

 

3.6

%

 

 

16,560

 

 

 

16,206

 

 

 

2.2

%

 

 

1,877

 

 

 

1,792

 

 

 

4.7

%

Raleigh/Durham, NC

 

 

5,350

 

 

 

22,248

 

 

 

20,837

 

 

 

6.8

%

 

 

7,096

 

 

 

6,882

 

 

 

3.1

%

 

 

15,152

 

 

 

13,955

 

 

 

8.6

%

 

 

1,292

 

 

 

1,177

 

 

 

9.8

%

Nashville, TN

 

 

4,375

 

 

 

20,125

 

 

 

18,374

 

 

 

9.5

%

 

 

6,690

 

 

 

6,704

 

 

 

(0.2

)%

 

 

13,435

 

 

 

11,670

 

 

 

15.1

%

 

 

1,436

 

 

 

1,309

 

 

 

9.7

%

Fort Worth, TX

 

 

4,249

 

 

 

18,555

 

 

 

16,954

 

 

 

9.4

%

 

 

7,642

 

 

 

7,082

 

 

 

7.9

%

 

 

10,913

 

 

 

9,872

 

 

 

10.5

%

 

 

1,308

 

 

 

1,189

 

 

 

10.0

%

Houston, TX

 

 

4,867

 

 

 

19,825

 

 

 

18,619

 

 

 

6.5

%

 

 

9,537

 

 

 

8,640

 

 

 

10.4

%

 

 

10,288

 

 

 

9,979

 

 

 

3.1

%

 

 

1,266

 

 

 

1,208

 

 

 

4.8

%

Jacksonville, FL

 

 

3,496

 

 

 

14,681

 

 

 

12,919

 

 

 

13.6

%

 

 

4,760

 

 

 

4,334

 

 

 

9.8

%

 

 

9,921

 

 

 

8,585

 

 

 

15.6

%

 

 

1,325

 

 

 

1,168

 

 

 

13.5

%

Phoenix, AZ

 

 

2,623

 

 

 

12,753

 

 

 

11,185

 

 

 

14.0

%

 

 

3,146

 

 

 

3,062

 

 

 

2.7

%

 

 

9,607

 

 

 

8,123

 

 

 

18.3

%

 

 

1,511

 

 

 

1,311

 

 

 

15.3

%

Charleston, SC

 

 

3,168

 

 

 

14,380

 

 

 

12,950

 

 

 

11.0

%

 

 

4,999

 

 

 

4,598

 

 

 

8.7

%

 

 

9,381

 

 

 

8,352

 

 

 

12.3

%

 

 

1,410

 

 

 

1,261

 

 

 

11.8

%

Richmond, VA

 

 

2,004

 

 

 

8,828

 

 

 

8,293

 

 

 

6.5

%

 

 

2,791

 

 

 

2,667

 

 

 

4.6

%

 

 

6,037

 

 

 

5,626

 

 

 

7.3

%

 

 

1,373

 

 

 

1,245

 

 

 

10.3

%

Savannah, GA

 

 

1,837

 

 

 

8,165

 

 

 

6,979

 

 

 

17.0

%

 

 

2,839

 

 

 

2,530

 

 

 

12.2

%

 

 

5,326

 

 

 

4,449

 

 

 

19.7

%

 

 

1,337

 

 

 

1,156

 

 

 

15.6

%

Greenville, SC

 

 

2,084

 

 

 

7,384

 

 

 

6,774

 

 

 

9.0

%

 

 

2,670

 

 

 

2,380

 

 

 

12.2

%

 

 

4,714

 

 

 

4,394

 

 

 

7.3

%

 

 

1,058

 

 

 

952

 

 

 

11.2

%

Memphis, TN

 

 

1,811

 

 

 

7,114

 

 

 

6,343

 

 

 

12.2

%

 

 

2,496

 

 

 

2,438

 

 

 

2.4

%

 

 

4,618

 

 

 

3,905

 

 

 

18.3

%

 

 

1,221

 

 

 

1,059

 

 

 

15.3

%

Birmingham, AL

 

 

1,462

 

 

 

5,917

 

 

 

5,501

 

 

 

7.6

%

 

 

2,351

 

 

 

2,072

 

 

 

13.5

%

 

 

3,566

 

 

 

3,429

 

 

 

4.0

%

 

 

1,209

 

 

 

1,096

 

 

 

10.3

%

San Antonio, TX

 

 

1,504

 

 

 

5,874

 

 

 

5,460

 

 

 

7.6

%

 

 

2,461

 

 

 

2,513

 

 

 

(2.1

)%

 

 

3,413

 

 

 

2,947

 

 

 

15.8

%

 

 

1,205

 

 

 

1,123

 

 

 

7.3

%

Kansas City, MO-KS

 

 

1,110

 

 

 

4,837

 

 

 

4,559

 

 

 

6.1

%

 

 

1,640

 

 

 

1,677

 

 

 

(2.2

)%

 

 

3,197

 

 

 

2,882

 

 

 

10.9

%

 

 

1,372

 

 

 

1,295

 

 

 

5.9

%

Huntsville, AL

 

 

1,228

 

 

 

4,794

 

 

 

4,383

 

 

 

9.4

%

 

 

1,601

 

 

 

1,494

 

 

 

7.2

%

 

 

3,193

 

 

 

2,889

 

 

 

10.5

%

 

 

1,159

 

 

 

1,035

 

 

 

12.0

%

Other

 

 

7,076

 

 

 

30,043

 

 

 

26,926

 

 

 

11.6

%

 

 

10,225

 

 

 

9,377

 

 

 

9.0

%

 

 

19,818

 

 

 

17,549

 

 

 

12.9

%

 

 

1,318

 

 

 

1,179

 

 

 

11.8

%

Total Same Store

 

 

97,003

 

 

$

444,386

 

 

$

406,600

 

 

 

9.3

%

 

$

159,272

 

 

$

152,262

 

 

 

4.6

%

 

$

285,114

 

 

$

254,338

 

 

 

12.1

%

 

$

1,429

 

 

$

1,298

 

 

 

10.1

%

 

 

Supplemental Data S-5

 


 

MULTIFAMILY SAME STORE PORTFOLIO SEQUENTIAL QUARTER COMPARISONS

Dollars in thousands, except unit and per unit data

 

 

 

 

 

 

Revenues

 

 

Expenses

 

 

NOI

 

 

Average Effective Rent per Unit

 

 

 

Units

 

 

Q4 2021

 

 

Q3 2021

 

 

% Chg

 

 

Q4 2021

 

 

Q3 2021

 

 

% Chg

 

 

Q4 2021

 

 

Q3 2021

 

 

% Chg

 

 

Q4 2021

 

 

Q3 2021

 

 

% Chg

 

Atlanta, GA

 

 

11,434

 

 

$

57,929

 

 

$

56,688

 

 

 

2.2

%

 

$

20,417

 

 

$

21,799

 

 

 

(6.3

)%

 

$

37,512

 

 

$

34,889

 

 

 

7.5

%

 

$

1,611

 

 

$

1,553

 

 

 

3.7

%

Dallas, TX

 

 

9,767

 

 

 

43,479

 

 

 

42,357

 

 

 

2.6

%

 

 

18,751

 

 

 

18,985

 

 

 

(1.2

)%

 

 

24,728

 

 

 

23,372

 

 

 

5.8

%

 

 

1,403

 

 

 

1,352

 

 

 

3.8

%

Tampa, FL

 

 

5,220

 

 

 

28,886

 

 

 

27,887

 

 

 

3.6

%

 

 

9,225

 

 

 

9,841

 

 

 

(6.3

)%

 

 

19,661

 

 

 

18,046

 

 

 

8.9

%

 

 

1,730

 

 

 

1,651

 

 

 

4.8

%

Austin, TX

 

 

7,117

 

 

 

32,043

 

 

 

31,328

 

 

 

2.3

%

 

 

13,907

 

 

 

14,207

 

 

 

(2.1

)%

 

 

18,136

 

 

 

17,121

 

 

 

5.9

%

 

 

1,394

 

 

 

1,351

 

 

 

3.1

%

Charlotte, NC

 

 

5,867

 

 

 

25,704

 

 

 

25,338

 

 

 

1.4

%

 

 

7,664

 

 

 

7,878

 

 

 

(2.7

)%

 

 

18,040

 

 

 

17,460

 

 

 

3.3

%

 

 

1,365

 

 

 

1,325

 

 

 

3.0

%

Orlando, FL

 

 

5,274

 

 

 

27,000

 

 

 

25,969

 

 

 

4.0

%

 

 

9,102

 

 

 

9,136

 

 

 

(0.4

)%

 

 

17,898

 

 

 

16,833

 

 

 

6.3

%

 

 

1,594

 

 

 

1,530

 

 

 

4.2

%

Washington, DC

 

 

4,080

 

 

 

23,822

 

 

 

23,514

 

 

 

1.3

%

 

 

7,262

 

 

 

7,680

 

 

 

(5.4

)%

 

 

16,560

 

 

 

15,834

 

 

 

4.6

%

 

 

1,877

 

 

 

1,830

 

 

 

2.6

%

Raleigh/Durham, NC

 

 

5,350

 

 

 

22,248

 

 

 

21,894

 

 

 

1.6

%

 

 

7,096

 

 

 

7,540

 

 

 

(5.9

)%

 

 

15,152

 

 

 

14,354

 

 

 

5.6

%

 

 

1,292

 

 

 

1,253

 

 

 

3.1

%

Nashville, TN

 

 

4,375

 

 

 

20,125

 

 

 

19,729

 

 

 

2.0

%

 

 

6,690

 

 

 

7,280

 

 

 

(8.1

)%

 

 

13,435

 

 

 

12,449

 

 

 

7.9

%

 

 

1,436

 

 

 

1,391

 

 

 

3.3

%

Fort Worth, TX

 

 

4,249

 

 

 

18,555

 

 

 

18,138

 

 

 

2.3

%

 

 

7,642

 

 

 

7,591

 

 

 

0.7

%

 

 

10,913

 

 

 

10,547

 

 

 

3.5

%

 

 

1,308

 

 

 

1,265

 

 

 

3.4

%

Houston, TX

 

 

4,867

 

 

 

19,825

 

 

 

19,428

 

 

 

2.0

%

 

 

9,537

 

 

 

8,356

 

 

 

14.1

%

 

 

10,288

 

 

 

11,072

 

 

 

(7.1

)%

 

 

1,266

 

 

 

1,236

 

 

 

2.5

%

Jacksonville, FL

 

 

3,496

 

 

 

14,681

 

 

 

14,161

 

 

 

3.7

%

 

 

4,760

 

 

 

4,971

 

 

 

(4.2

)%

 

 

9,921

 

 

 

9,190

 

 

 

8.0

%

 

 

1,325

 

 

 

1,262

 

 

 

5.0

%

Phoenix, AZ

 

 

2,623

 

 

 

12,753

 

 

 

12,222

 

 

 

4.3

%

 

 

3,146

 

 

 

3,470

 

 

 

(9.3

)%

 

 

9,607

 

 

 

8,752

 

 

 

9.8

%

 

 

1,511

 

 

 

1,437

 

 

 

5.2

%

Charleston, SC

 

 

3,168

 

 

 

14,380

 

 

 

14,113

 

 

 

1.9

%

 

 

4,999

 

 

 

5,364

 

 

 

(6.8

)%

 

 

9,381

 

 

 

8,749

 

 

 

7.2

%

 

 

1,410

 

 

 

1,361

 

 

 

3.6

%

Richmond, VA

 

 

2,004

 

 

 

8,828

 

 

 

8,685

 

 

 

1.6

%

 

 

2,791

 

 

 

2,955

 

 

 

(5.5

)%

 

 

6,037

 

 

 

5,730

 

 

 

5.4

%

 

 

1,373

 

 

 

1,314

 

 

 

4.6

%

Savannah, GA

 

 

1,837

 

 

 

8,165

 

 

 

7,876

 

 

 

3.7

%

 

 

2,839

 

 

 

2,980

 

 

 

(4.7

)%

 

 

5,326

 

 

 

4,896

 

 

 

8.8

%

 

 

1,337

 

 

 

1,284

 

 

 

4.1

%

Greenville, SC

 

 

2,084

 

 

 

7,384

 

 

 

7,224

 

 

 

2.2

%

 

 

2,670

 

 

 

2,783

 

 

 

(4.1

)%

 

 

4,714

 

 

 

4,441

 

 

 

6.1

%

 

 

1,058

 

 

 

1,015

 

 

 

4.3

%

Memphis, TN

 

 

1,811

 

 

 

7,114

 

 

 

6,901

 

 

 

3.1

%

 

 

2,496

 

 

 

2,682

 

 

 

(6.9

)%

 

 

4,618

 

 

 

4,219

 

 

 

9.5

%

 

 

1,221

 

 

 

1,171

 

 

 

4.3

%

Birmingham, AL

 

 

1,462

 

 

 

5,917

 

 

 

5,874

 

 

 

0.7

%

 

 

2,351

 

 

 

2,264

 

 

 

3.8

%

 

 

3,566

 

 

 

3,610

 

 

 

(1.2

)%

 

 

1,209

 

 

 

1,183

 

 

 

2.2

%

San Antonio, TX

 

 

1,504

 

 

 

5,874

 

 

 

5,775

 

 

 

1.7

%

 

 

2,461

 

 

 

2,718

 

 

 

(9.5

)%

 

 

3,413

 

 

 

3,057

 

 

 

11.6

%

 

 

1,205

 

 

 

1,186

 

 

 

1.6

%

Kansas City, MO-KS

 

 

1,110

 

 

 

4,837

 

 

 

4,769

 

 

 

1.4

%

 

 

1,640

 

 

 

1,811

 

 

 

(9.4

)%

 

 

3,197

 

 

 

2,958

 

 

 

8.1

%

 

 

1,372

 

 

 

1,343

 

 

 

2.1

%

Huntsville, AL

 

 

1,228

 

 

 

4,794

 

 

 

4,718

 

 

 

1.6

%

 

 

1,601

 

 

 

1,585

 

 

 

1.0

%

 

 

3,193

 

 

 

3,133

 

 

 

1.9

%

 

 

1,159

 

 

 

1,132

 

 

 

2.3

%

Other

 

 

7,076

 

 

 

30,043

 

 

 

29,408

 

 

 

2.2

%

 

 

10,225

 

 

 

10,727

 

 

 

(4.7

)%

 

 

19,818

 

 

 

18,681

 

 

 

6.1

%

 

 

1,318

 

 

 

1,273

 

 

 

3.5

%

Total Same Store

 

 

97,003

 

 

$

444,386

 

 

$

433,996

 

 

 

2.4

%

 

$

159,272

 

 

$

164,603

 

 

 

(3.2

)%

 

$

285,114

 

 

$

269,393

 

 

 

5.8

%

 

$

1,429

 

 

$

1,379

 

 

 

3.6

%

 

 

 

Supplemental Data S-6

 


 

MULTIFAMILY SAME STORE PORTFOLIO FULL YEAR COMPARISONS AS OF DECEMBER 31, 2021 AND 2020

Dollars in thousands, except unit and per unit data

 

 

 

 

 

Revenues

 

 

Expenses

 

 

NOI

 

 

Average Effective Rent per Unit

 

 

 

Units

 

 

Q4 2021

 

 

Q4 2020

 

 

% Chg

 

 

Q4 2021

 

 

Q4 2020

 

 

% Chg

 

 

Q4 2021

 

 

Q4 2020

 

 

% Chg

 

 

Q4 2021

 

 

Q4 2020

 

 

% Chg

 

Atlanta, GA

 

 

11,434

 

 

$

222,004

 

 

$

211,762

 

 

 

4.8

%

 

$

82,665

 

 

$

79,404

 

 

 

4.1

%

 

$

139,339

 

 

$

132,358

 

 

 

5.3

%

 

$

1,536

 

 

$

1,464

 

 

 

4.9

%

Dallas, TX

 

 

9,767

 

 

 

166,499

 

 

 

160,333

 

 

 

3.8

%

 

 

74,308

 

 

 

71,475

 

 

 

4.0

%

 

 

92,191

 

 

 

88,858

 

 

 

3.8

%

 

 

1,340

 

 

 

1,297

 

 

 

3.3

%

Tampa, FL

 

 

5,220

 

 

 

109,245

 

 

 

99,982

 

 

 

9.3

%

 

 

37,372

 

 

 

35,307

 

 

 

5.8

%

 

 

71,873

 

 

 

64,675

 

 

 

11.1

%

 

 

1,624

 

 

 

1,500

 

 

 

8.3

%

Charlotte, NC

 

 

5,867

 

 

 

99,145

 

 

 

95,542

 

 

 

3.8

%

 

 

30,733

 

 

 

29,924

 

 

 

2.7

%

 

 

68,412

 

 

 

65,618

 

 

 

4.3

%

 

 

1,307

 

 

 

1,256

 

 

 

4.1

%

Austin, TX

 

 

7,117

 

 

 

122,027

 

 

 

117,605

 

 

 

3.8

%

 

 

56,034

 

 

 

54,119

 

 

 

3.5

%

 

 

65,993

 

 

 

63,486

 

 

 

3.9

%

 

 

1,330

 

 

 

1,272

 

 

 

4.6

%

Orlando, FL

 

 

5,274

 

 

 

102,651

 

 

 

97,219

 

 

 

5.6

%

 

 

37,015

 

 

 

36,651

 

 

 

1.0

%

 

 

65,636

 

 

 

60,568

 

 

 

8.4

%

 

 

1,515

 

 

 

1,461

 

 

 

3.7

%

Washington, DC

 

 

4,080

 

 

 

93,573

 

 

 

92,887

 

 

 

0.7

%

 

 

29,444

 

 

 

28,433

 

 

 

3.6

%

 

 

64,129

 

 

 

64,454

 

 

 

(0.5

)%

 

 

1,826

 

 

 

1,802

 

 

 

1.3

%

Raleigh/Durham, NC

 

 

5,350

 

 

 

86,043

 

 

 

82,716

 

 

 

4.0

%

 

 

28,685

 

 

 

27,555

 

 

 

4.1

%

 

 

57,358

 

 

 

55,161

 

 

 

4.0

%

 

 

1,234

 

 

 

1,168

 

 

 

5.6

%

Nashville, TN

 

 

4,375

 

 

 

77,087

 

 

 

73,133

 

 

 

5.4

%

 

 

27,674

 

 

 

26,682

 

 

 

3.7

%

 

 

49,413

 

 

 

46,451

 

 

 

6.4

%

 

 

1,371

 

 

 

1,309

 

 

 

4.7

%

Houston, TX

 

 

4,867

 

 

 

76,760

 

 

 

74,830

 

 

 

2.6

%

 

 

35,193

 

 

 

33,651

 

 

 

4.6

%

 

 

41,567

 

 

 

41,179

 

 

 

0.9

%

 

 

1,231

 

 

 

1,217

 

 

 

1.1

%

Fort Worth, TX

 

 

4,249

 

 

 

71,254

 

 

 

67,223

 

 

 

6.0

%

 

 

30,060

 

 

 

28,426

 

 

 

5.7

%

 

 

41,194

 

 

 

38,797

 

 

 

6.2

%

 

 

1,249

 

 

 

1,181

 

 

 

5.8

%

Jacksonville, FL

 

 

3,496

 

 

 

55,456

 

 

 

50,932

 

 

 

8.9

%

 

 

19,048

 

 

 

17,729

 

 

 

7.4

%

 

 

36,408

 

 

 

33,203

 

 

 

9.7

%

 

 

1,245

 

 

 

1,156

 

 

 

7.7

%

Charleston, SC

 

 

3,168

 

 

 

55,019

 

 

 

51,007

 

 

 

7.9

%

 

 

20,012

 

 

 

19,266

 

 

 

3.9

%

 

 

35,007

 

 

 

31,741

 

 

 

10.3

%

 

 

1,337

 

 

 

1,244

 

 

 

7.5

%

Phoenix, AZ

 

 

2,623

 

 

 

47,864

 

 

 

43,821

 

 

 

9.2

%

 

 

12,964

 

 

 

12,359

 

 

 

4.9

%

 

 

34,900

 

 

 

31,462

 

 

 

10.9

%

 

 

1,412

 

 

 

1,292

 

 

 

9.3

%

Richmond, VA

 

 

2,004

 

 

 

34,281

 

 

 

32,312

 

 

 

6.1

%

 

 

11,271

 

 

 

10,717

 

 

 

5.2

%

 

 

23,010

 

 

 

21,595

 

 

 

6.6

%

 

 

1,308

 

 

 

1,228

 

 

 

6.5

%

Savannah, GA

 

 

1,837

 

 

 

30,668

 

 

 

27,543

 

 

 

11.3

%

 

 

11,439

 

 

 

10,076

 

 

 

13.5

%

 

 

19,229

 

 

 

17,467

 

 

 

10.1

%

 

 

1,253

 

 

 

1,146

 

 

 

9.3

%

Greenville, SC

 

 

2,084

 

 

 

28,467

 

 

 

26,461

 

 

 

7.6

%

 

 

10,852

 

 

 

10,358

 

 

 

4.8

%

 

 

17,615

 

 

 

16,103

 

 

 

9.4

%

 

 

1,003

 

 

 

942

 

 

 

6.5

%

Memphis, TN

 

 

1,811

 

 

 

27,145

 

 

 

24,556

 

 

 

10.5

%

 

 

10,263

 

 

 

9,722

 

 

 

5.6

%

 

 

16,882

 

 

 

14,834

 

 

 

13.8

%

 

 

1,146

 

 

 

1,039

 

 

 

10.3

%

Birmingham, AL

 

 

1,462

 

 

 

22,930

 

 

 

21,529

 

 

 

6.5

%

 

 

9,008

 

 

 

8,394

 

 

 

7.3

%

 

 

13,922

 

 

 

13,135

 

 

 

6.0

%

 

 

1,161

 

 

 

1,080

 

 

 

7.5

%

San Antonio, TX

 

 

1,504

 

 

 

22,673

 

 

 

21,931

 

 

 

3.4

%

 

 

10,213

 

 

 

9,980

 

 

 

2.3

%

 

 

12,460

 

 

 

11,951

 

 

 

4.3

%

 

 

1,167

 

 

 

1,119

 

 

 

4.2

%

Huntsville, AL

 

 

1,228

 

 

 

18,528

 

 

 

16,699

 

 

 

11.0

%

 

 

6,080

 

 

 

5,678

 

 

 

7.1

%

 

 

12,448

 

 

 

11,021

 

 

 

12.9

%

 

 

1,109

 

 

 

999

 

 

 

11.0

%

Kansas City, MO-KS

 

 

1,110

 

 

 

18,716

 

 

 

18,151

 

 

 

3.1

%

 

 

6,875

 

 

 

6,746

 

 

 

1.9

%

 

 

11,841

 

 

 

11,405

 

 

 

3.8

%

 

 

1,330

 

 

 

1,289

 

 

 

3.1

%

Other

 

 

7,076

 

 

 

114,706

 

 

 

105,195

 

 

 

9.0

%

 

 

41,225

 

 

 

38,798

 

 

 

6.3

%

 

 

73,481

 

 

 

66,397

 

 

 

10.7

%

 

 

1,250

 

 

 

1,165

 

 

 

7.3

%

Total Same Store

 

 

97,003

 

 

$

1,702,741

 

 

$

1,613,369

 

 

 

5.5

%

 

$

638,433

 

 

$

611,450

 

 

 

4.4

%

 

$

1,064,308

 

 

$

1,001,919

 

 

 

6.2

%

 

$

1,362

 

 

$

1,295

 

 

 

5.2

%

 

 

 

 

 

Supplemental Data S-7

 


 

MULTIFAMILY DEVELOPMENT PIPELINE

Dollars in thousands

 

 

 

 

 

Units as of

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2021

 

 

 

 

Projected

 

Development Costs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Initial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Start

 

Occupancy

 

Completion

 

Stabilization

 

Total

 

 

Thru

 

 

 

 

 

 

Location

 

Total

 

 

Delivered

 

 

Leased

 

 

Date

 

Date

 

Date

 

Date (1)

 

Cost

 

 

FYE 2021

 

 

After

 

MAA Westglenn

 

Denver, CO

 

 

306

 

 

 

194

 

 

 

179

 

 

3Q19

 

2Q21

 

1Q22

 

4Q22

 

$

84,500

 

 

$

80,727

 

 

$

3,773

 

MAA Park Point

 

Houston, TX

 

 

308

 

 

 

222

 

 

 

138

 

 

4Q19

 

2Q21

 

1Q22

 

1Q23

 

 

57,000

 

 

 

52,466

 

 

 

4,534

 

MAA Windmill Hill

 

Austin, TX

 

 

350

 

 

 

 

 

 

4Q20

 

1Q22

 

4Q22

 

4Q23

 

 

63,000

 

 

 

39,761

 

 

 

23,239

 

Novel Val Vista (2)

 

Phoenix, AZ

 

 

317

 

 

 

 

 

 

4Q20

 

4Q22

 

2Q23

 

2Q24

 

 

72,500

 

 

 

36,536

 

 

 

35,964

 

Novel West Midtown (2)

 

Atlanta, GA

 

 

340

 

 

 

 

 

 

2Q21

 

4Q22

 

3Q23

 

3Q24

 

 

89,500

 

 

 

30,262

 

 

 

59,238

 

Novel Daybreak (2)

 

Salt Lake City, UT

 

 

400

 

 

 

 

 

 

2Q21

 

4Q22

 

3Q23

 

4Q24

 

 

94,000

 

 

 

33,917

 

 

 

60,083

 

Total Active

 

 

 

 

2,021

 

 

 

416

 

 

 

317

 

 

 

 

 

 

 

 

 

 

$

460,500

 

 

$

273,669

 

 

$

186,831

 

(1) Communities are considered stabilized after achieving 90% average physical occupancy for 90 days.

(2) MAA owns 80% of the joint venture that owns this property.

MULTIFAMILY LEASE-UP COMMUNITIES

Dollars in thousands

 

 

 

As of December 31, 2021

 

 

 

 

 

 

 

 

 

Location

 

Total Units

 

 

Percent Occupied

 

Construction Finished

 

Expected Stabilization (1)

 

Total Cost

 

Novel Midtown (2)

 

Phoenix, AZ

 

345

 

 

89.6%

 

2Q21

 

1Q22

 

$

82,919

 

Sand Lake (3)

 

Orlando, FL

 

264

 

 

61.7%

 

4Q21

 

3Q22

 

 

63,313

 

MAA Robinson

 

Orlando, FL

 

369

 

 

52.3%

 

4Q21

 

1Q23

 

 

96,121

 

Total

 

 

 

 

978

 

 

68.0%

 

 

 

 

 

$

242,353

 

(1) Communities are considered stabilized after achieving 90% average physical occupancy for 90 days.

(2) MAA owns 80% of the joint venture that owns this property.

(3) MAA owns 95% of the joint venture that owns this property.

MULTIFAMILY INTERIOR REDEVELOPMENT PIPELINE

Dollars in thousands, except per unit data

 

 

 

 

Year ended December 31, 2021

 

 

Units Redeveloped

 

 

Redevelopment Spend

 

 

Spend per Unit

 

 

Increase in Average Effective Rent per Unit

 

 

Increase in Average Effective Rent per Unit

 

Estimated Units Remaining in Pipeline

 

6,360

 

 

$

37,479

 

 

$

5,893

 

 

$

149

 

 

12.2%

 

12,000 - 16,000

 

2021 ACQUISITION ACTIVITY

 

Multifamily Development Acquisitions

 

Market

 

Apartment Units

 

Projected Completion Date

 

Closing Date

Novel Daybreak (1)

 

Salt Lake City, UT

 

400

 

3Q23

 

April 2021

Novel West Midtown (1)

 

Atlanta, GA

 

340

 

3Q23

 

April 2021

(1) MAA owns 80% of the joint venture that owns this property.

 

Land Acquisition

 

Market

 

Acreage

 

Closing Date

MAA Westshore

 

Tampa, FL

 

19

 

June 2021

 

2021 DISPOSITION ACTIVITY

 

Multifamily Dispositions

 

Market

 

Apartment Units

 

Closing Date

Crosswinds

 

Jackson, MS

 

360

 

June 2021

Pear Orchard

 

Jackson, MS

 

389

 

June 2021

Reflection Pointe

 

Jackson, MS

 

296

 

June 2021

Lakeshore Landing

 

Jackson, MS

 

196

 

June 2021

MAA Timbercrest

 

Charlotte, NC

 

282

 

November 2021

Colonial Village at Greentree

 

Savannah, GA

 

194

 

November 2021

Colonial Village at Marsh Cove

 

Savannah, GA

 

188

 

November 2021

 

Supplemental Data S-8

 


 

 

2021 DISPOSITION ACTIVITY (CONTINUED)

 

Land Dispositions

 

Market

 

Acreage

 

Closing Date

Tutwiler

 

Birmingham, AL

 

9

 

September 2021

Colonial Promenade

 

Huntsville, AL

 

1

 

September 2021

Colonial Grand at Sweetwater

 

Phoenix, AZ

 

5

 

October 2021

Colonial Grand at Traditions

 

Gulf Shores, AL

 

118

 

December 2021

Colonial Grand at Thunderbird

 

Phoenix, AZ

 

9

 

December 2021

 

INVESTMENTS IN UNCONSOLIDATED REAL ESTATE ENTITIES AS OF DECEMBER 31, 2021

 

MAA holds an investment in a real estate joint venture with an institutional investor and accounts for its investment using the equity method of accounting. A summary of non-financial and financial information for this joint venture is provided below.

Joint Venture Property

 

Market

 

# of units

 

Ownership Interest

Post Massachusetts Avenue

 

Washington, D.C.

 

269

 

35%

 

Dollars in thousands

 

As of December 31, 2021

 

Joint Venture Property

 

Gross Investment in Real Estate

 

 

Mortgage Notes Payable

 

 

Company’s Equity Investment

 

Post Massachusetts Avenue

 

$

80,108

 

(1)

$

51,807

 

(2)

$

42,827

 

 

 

 

Three months ended December 31, 2021

 

 

Year ended December 31, 2021

 

Joint Venture Property

 

Entity NOI

 

 

Company’s Equity in Income

 

 

Entity NOI

 

 

Company’s Equity in Income

 

Post Massachusetts Avenue

 

$

1,730

 

 

$

296

 

 

$

6,715

 

 

$

1,211

 

(1) Represents the net book value plus accumulated depreciation.

(2) The mortgage note has an outstanding principal value of $52.0 million, bears interest at a stated fixed rate of 3.93% and matures in December 2025.

DEBT AND DEBT COVENANTS AS OF DECEMBER 31, 2021

Dollars in thousands

DEBT SUMMARIES

 

 

 

 

 

 

 

 

 

 

 

 

Fixed Rate Versus Floating Rate Debt

 

Balance

 

 

Percent of Total

 

 

Effective Interest Rate

 

 

Average Years to Rate Maturity

 

Fixed rate debt

 

$

4,516,690

 

 

 

100.0

%

 

 

3.4

%

 

 

8.7

 

Floating rate debt

 

 

 

 

 

0.0

%

 

 

0.0

%

 

 

 

Total

 

$

4,516,690

 

 

 

100.0

%

 

 

3.4

%

 

 

8.7

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unsecured Versus Secured Debt

 

Balance

 

 

Percent of Total

 

 

Effective Interest Rate

 

 

Average Years to Contract Maturity

 

Unsecured debt

 

$

4,151,375

 

 

 

91.9

%

 

 

3.3

%

 

 

7.1

 

Secured debt

 

 

365,315

 

 

 

8.1

%

 

 

4.4

%

 

 

26.8

 

Total

 

$

4,516,690

 

 

 

100.0

%

 

 

3.4

%

 

 

8.7

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unencumbered Versus Encumbered Assets

 

Total Cost

 

 

Percent of Total

 

 

Q4 2021 NOI

 

 

Percent of Total

 

Unencumbered gross assets

 

$

14,268,531

 

 

 

94.3

%

 

 

282,229

 

 

 

95.2

%

Encumbered gross assets

 

 

864,812

 

 

 

5.7

%

 

 

14,248

 

 

 

4.8

%

Total

 

$

15,133,343

 

 

 

100.0

%

 

 

296,477

 

 

 

100.0

%

 

Supplemental Data S-9

 


 

DEBT AND DEBT COVENANTS AS OF DECEMBER 31, 2021 (CONTINUED)

Dollars in thousands

FIXED INTEREST RATE MATURITIES

Maturity

 

Fixed Rate Debt

 

 

 

Effective Interest Rate

 

2022

 

$

124,827

 

 

 

 

3.3

%

2023

 

 

348,834

 

 

 

 

4.2

%

2024

 

 

398,024

 

 

 

 

4.0

%

2025

 

 

402,424

 

 

 

 

4.2

%

2026

 

 

296,430

 

 

 

 

1.2

%

2027

 

 

595,762

 

 

 

 

3.7

%

2028

 

 

396,087

 

 

 

 

4.2

%

2029

 

 

560,415

 

 

 

 

3.7

%

2030

 

 

297,196

 

 

 

 

3.1

%

2031

 

 

444,323

 

 

 

 

1.8

%

Thereafter

 

 

652,368

 

 

 

 

3.8

%

Total

 

$

4,516,690

 

 

 

 

3.4

%

DEBT MATURITIES OF OUTSTANDING BALANCES

 

 

Commercial Paper & Revolving Credit Facility ⁽¹⁾ ⁽²⁾

 

 

Public Bonds

 

 

Secured

 

 

Total

 

2022

 

$

 

 

$

124,827

 

 

$

 

 

$

124,827

 

2023

 

 

 

 

 

348,834

 

 

 

 

 

 

348,834

 

2024

 

 

 

 

 

398,024

 

 

 

 

 

 

398,024

 

2025

 

 

 

 

 

396,999

 

 

 

5,425

 

 

 

402,424

 

2026

 

 

 

 

 

296,430

 

 

 

 

 

 

296,430

 

2027

 

 

 

 

 

595,762

 

 

 

 

 

 

595,762

 

2028

 

 

 

 

 

396,087

 

 

 

 

 

 

396,087

 

2029

 

 

 

 

 

560,415

 

 

 

 

 

 

560,415

 

2030

 

 

 

 

 

297,196

 

 

 

 

 

 

297,196

 

2031

 

 

 

 

 

444,323

 

 

 

 

 

 

444,323

 

Thereafter

 

 

 

 

 

292,478

 

 

 

359,890

 

 

 

652,368

 

Total

 

$

 

 

$

4,151,375

 

 

$

365,315

 

 

$

4,516,690

 

(1)
There were no borrowings outstanding under MAALP’s unsecured commercial paper program as of December 31, 2021. Under the terms of the program, MAALP may issue up to a maximum aggregate amount outstanding at any time of $500.0 million. For the three months ended December 31, 2021, average daily borrowings outstanding under the commercial paper program were $13.5 million.
(2)
There were no borrowings outstanding under MAALP’s $1.0 billion unsecured revolving credit facility as of December 31, 2021. The unsecured revolving credit facility has a maturity date of May 2023 with two six-month extensions.

DEBT COVENANT ANALYSIS (1)

Bond Covenants

 

Required

 

Actual

 

Compliance

Total debt to adjusted total assets

 

60% or less

 

29.8%

 

Yes

Total secured debt to adjusted total assets

 

40% or less

 

2.4%

 

Yes

Consolidated income available for debt service to total annual debt service charge

 

1.5x or greater for trailing 4 quarters

 

6.1x

 

Yes

Total unencumbered assets to total unsecured debt

 

Greater than 150%

 

338.5%

 

Yes

 

 

 

 

 

 

 

Bank Covenants

 

Required

 

Actual

 

Compliance

Total debt to total capitalized asset value

 

60% or less

 

24.4%

 

Yes

Total secured debt to total capitalized asset value

 

40% or Less

 

2.1%

 

Yes

Total adjusted EBITDA to fixed charges

 

1.5x or greater for trailing 4 quarters

 

6.2x

 

Yes

Total unsecured debt to total unsecured capitalized asset value

 

60% or less

 

23.4%

 

Yes

(1) The calculations of the Bond Covenants and Bank Covenants are specifically defined in MAALP’s debt agreements.

Supplemental Data S-10

 


 

2022 GUIDANCE

MAA provides guidance on expected Core FFO per Share and Core AFFO per Share, which are non-GAAP measures, along with guidance for expected Net income per diluted common share. A reconciliation of expected Net income per diluted common share to expected Core FFO per Share and Core AFFO per Share is provided below.

 

 

Full Year 2022

Earnings:

 

 

Earnings per common share - diluted

 

$4.87 to $5.23

Midpoint

 

$5.05

Core FFO per Share - diluted

 

$7.74 to $8.10

Midpoint

 

$7.92

Core AFFO per Share - diluted

 

$6.95 to $7.31

Midpoint

 

$7.13

 

 

 

MAA Same Store Portfolio:

 

 

Number of units

 

96,313

Average physical occupancy

 

95.6% to 96.0%

Property revenue growth

 

8.0% to 10.0%

Effective rent growth

 

9.0% to 11.0%

Property operating expense growth

 

5.0% to 6.0%

NOI growth

 

10.0% to 12.0%

Real estate tax expense growth

 

4.0% to 5.0%

 

 

 

Corporate Expenses:

 

 

General and administrative expenses

 

$54.0 to $56.0 million

Property management expenses

 

$62.0 to $64.0 million

Total overhead

 

$116.0 to $120.0 million

 

 

 

Transaction/Investment Volume:

 

 

Multifamily acquisition volume

 

$75.0 to $125.0 million

Multifamily disposition volume

 

$300.0 to $350.0 million

Development investment

 

$200.0 to $300.0 million

 

 

 

Debt:

 

 

Average effective interest rate

 

3.4% to 3.6%

Capitalized interest

 

$7.5 to $8.5 million

 

 

 

Diluted FFO Shares Outstanding:

 

 

Diluted common shares and units

 

118.5 to 119.0 million

 

RECONCILIATION OF NET INCOME PER DILUTED COMMON SHARE TO CORE FFO AND CORE AFFO PER SHARE FOR 2022 GUIDANCE

 

 

 

Full Year 2022 Guidance Range

 

 

 

Low

 

 

High

 

Earnings per common share - diluted

 

$

4.87

 

 

$

5.23

 

Real estate depreciation and amortization

 

 

4.48

 

 

 

4.48

 

Gains on sale of depreciable assets

 

 

(1.64

)

 

 

(1.64

)

FFO per Share - diluted

 

 

7.71

 

 

 

8.07

 

Non-Core FFO items (1)

 

 

0.03

 

 

 

0.03

 

Core FFO per Share - diluted

 

 

7.74

 

 

 

8.10

 

Recurring capital expenditures

 

 

(0.79

)

 

 

(0.79

)

Core AFFO per Share - diluted

 

$

6.95

 

 

$

7.31

 

(1)
Non-Core FFO items may include adjustments related to the fair value of the embedded derivative in the MAA Series I preferred shares, gain or loss on sale of non-depreciable assets, adjustments for gains or losses from unconsolidated limited partnerships, net casualty gain or loss, gain or loss on debt extinguishment, legal costs and settlements, net, COVID-19 related costs and mark-to-market debt adjustments.

 

Supplemental Data S-11

 


 

CREDIT RATINGS

 

 

 

Commercial

 

Long-Term

 

 

 

 

Paper Rating

 

Debt Rating

 

Outlook

Fitch Ratings (1)

 

F2

 

BBB+

 

Positive

Moody’s Investors Service (2)

 

P-2

 

Baa1

 

Stable

Standard & Poor’s Ratings Services (1)

 

A-2

 

BBB+

 

Positive

(1)
Corporate credit rating assigned to MAA and MAALP
(2)
Corporate credit rating assigned to MAALP

 

COMMON STOCK

 

Stock Symbol:

 

MAA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Exchange Traded:

 

NYSE

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Estimated Future Dates:

 

Q1 2022

 

 

Q2 2022

 

 

Q3 2022

 

 

Q4 2022

 

 

 

 

Earnings release & conference call

 

Late
April

 

 

Late
July

 

 

Late
October

 

 

Early
February

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Dividend Information - Common Shares:

 

Q4 2020

 

 

Q1 2021

 

 

Q2 2021

 

 

Q3 2021

 

 

Q4 2021

 

Declaration date

 

12/8/2020

 

 

3/23/2021

 

 

5/18/2021

 

 

9/28/2021

 

 

12/7/2021

 

Record date

 

1/15/2021

 

 

4/15/2021

 

 

7/15/2021

 

 

10/15/2021

 

 

1/14/2022

 

Payment date

 

1/29/2021

 

 

4/30/2021

 

 

7/30/2021

 

 

10/29/2021

 

 

1/31/2022

 

Distributions per share

 

$

1.0250

 

 

$

1.0250

 

 

$

1.0250

 

 

$

1.0250

 

 

$

1.0875

 

 

INVESTOR RELATIONS DATA

 

MAA does not send quarterly reports, earnings releases and supplemental data to shareholders, but provides them upon request.

 

For recent press releases, SEC filings and other information, call 866-576-9689 (toll free) or email investor.relations@maac.com. This information, as well as access to MAA’s quarterly conference call, is also available on the “For Investors” page of MAA’s website at www.maac.com.

 

For Questions Contact:

 

 

 

 

 

 

 

 

 

 

Name

 

Title

 

Andrew Schaeffer

 

Senior Vice President, Treasurer and Director of Capital Markets

 

Jennifer Patrick

 

Director of Investor Relations

 

Phone: 866-576-9689 (toll free)

 

Email: investor.relations@maac.com

 

 

Supplemental Data S-12