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, 2024 (1)

In apartment units

 

 

 

Same
Store

 

 

Non-Same
Store

 

 

Lease-up

 

 

Total
Completed
Communities

 

 

Development
Units
Delivered

 

 

Total

 

Atlanta, GA

 

 

11,434

 

 

 

 

 

 

340

 

 

 

11,774

 

 

 

 

 

 

11,774

 

Dallas, TX

 

 

10,117

 

 

 

 

 

 

386

 

 

 

10,503

 

 

 

 

 

 

10,503

 

Austin, TX

 

 

6,829

 

 

 

350

 

 

 

 

 

 

7,179

 

 

 

 

 

 

7,179

 

Charlotte, NC

 

 

5,651

 

 

 

344

 

 

 

352

 

 

 

6,347

 

 

 

 

 

 

6,347

 

Orlando, FL

 

 

5,643

 

 

 

264

 

 

 

310

 

 

 

6,217

 

 

 

 

 

 

6,217

 

Raleigh/Durham, NC

 

 

5,350

 

 

 

 

 

 

306

 

 

 

5,656

 

 

 

73

 

 

 

5,729

 

Tampa, FL

 

 

5,416

 

 

 

 

 

 

 

 

 

5,416

 

 

 

 

 

 

5,416

 

Houston, TX

 

 

5,175

 

 

 

 

 

 

 

 

 

5,175

 

 

 

 

 

 

5,175

 

Nashville, TN

 

 

4,375

 

 

 

 

 

 

 

 

 

4,375

 

 

 

 

 

 

4,375

 

Fort Worth, TX

 

 

3,687

 

 

 

 

 

 

 

 

 

3,687

 

 

 

 

 

 

3,687

 

Phoenix, AZ

 

 

2,968

 

 

 

323

 

 

 

317

 

 

 

3,608

 

 

 

 

 

 

3,608

 

Jacksonville, FL

 

 

3,496

 

 

 

 

 

 

 

 

 

3,496

 

 

 

 

 

 

3,496

 

Charleston, SC

 

 

3,168

 

 

 

 

 

 

 

 

 

3,168

 

 

 

 

 

 

3,168

 

Greenville, SC

 

 

2,354

 

 

 

 

 

 

 

 

 

2,354

 

 

 

 

 

 

2,354

 

Richmond, VA

 

 

1,732

 

 

 

 

 

 

 

 

 

1,732

 

 

 

 

 

 

1,732

 

Northern Virginia

 

 

1,888

 

 

 

 

 

 

 

 

 

1,888

 

 

 

 

 

 

1,888

 

Savannah, GA

 

 

1,837

 

 

 

 

 

 

 

 

 

1,837

 

 

 

 

 

 

1,837

 

Memphis, TN

 

 

1,811

 

 

 

 

 

 

 

 

 

1,811

 

 

 

 

 

 

1,811

 

San Antonio, TX

 

 

1,504

 

 

 

 

 

 

 

 

 

1,504

 

 

 

 

 

 

1,504

 

Denver, CO

 

 

1,118

 

 

 

 

 

 

352

 

 

 

1,470

 

 

 

 

 

 

1,470

 

Birmingham, AL

 

 

1,462

 

 

 

 

 

 

 

 

 

1,462

 

 

 

 

 

 

1,462

 

Fredericksburg, VA

 

 

1,435

 

 

 

 

 

 

 

 

 

1,435

 

 

 

 

 

 

1,435

 

Huntsville, AL

 

 

1,228

 

 

 

 

 

 

 

 

 

1,228

 

 

 

 

 

 

1,228

 

Kansas City, MO-KS

 

 

1,110

 

 

 

 

 

 

 

 

 

1,110

 

 

 

 

 

 

1,110

 

Other

 

 

6,502

 

 

 

672

 

 

 

400

 

 

 

7,574

 

 

 

 

 

 

7,574

 

Total Multifamily Units

 

 

97,290

 

 

 

1,953

 

 

 

2,763

 

 

 

102,006

 

 

 

73

 

 

 

102,079

 

(1)
Schedule excludes MAA's 35% ownership in 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, 2024

 

 

Average
Effective

 

 

As of December 31, 2024

 

 

 

Gross Real
Assets

 

 

Percent to
Total of
Gross Real
Assets

 

 

Physical
Occupancy

 

 

Rent per
Unit for
the Three
Months Ended
December 31, 2024

 

 

Completed
Units

 

 

Total Units,
Including
Development

 

Atlanta, GA

 

$

2,118,356

 

 

 

12.9

%

 

 

96.0

%

 

$

1,798

 

 

 

11,434

 

 

 

 

Dallas, TX

 

 

1,611,937

 

 

 

9.8

%

 

 

95.2

%

 

 

1,655

 

 

 

10,117

 

 

 

 

Charlotte, NC

 

 

1,143,445

 

 

 

7.0

%

 

 

96.1

%

 

 

1,648

 

 

 

5,995

 

 

 

 

Orlando, FL

 

 

1,042,585

 

 

 

6.3

%

 

 

96.2

%

 

 

1,990

 

 

 

5,907

 

 

 

 

Tampa, FL

 

 

1,027,372

 

 

 

6.3

%

 

 

96.4

%

 

 

2,086

 

 

 

5,416

 

 

 

 

Austin, TX

 

 

967,332

 

 

 

5.9

%

 

 

94.9

%

 

 

1,554

 

 

 

7,179

 

 

 

 

Raleigh/Durham, NC

 

 

739,989

 

 

 

4.5

%

 

 

96.1

%

 

 

1,533

 

 

 

5,350

 

 

 

 

Houston, TX

 

 

725,026

 

 

 

4.4

%

 

 

95.5

%

 

 

1,435

 

 

 

5,175

 

 

 

 

Phoenix, AZ

 

 

597,148

 

 

 

3.6

%

 

 

95.7

%

 

 

1,723

 

 

 

3,291

 

 

 

 

Northern Virginia

 

 

579,904

 

 

 

3.5

%

 

 

95.7

%

 

 

2,501

 

 

 

1,888

 

 

 

 

Nashville, TN

 

 

567,219

 

 

 

3.5

%

 

 

95.9

%

 

 

1,680

 

 

 

4,375

 

 

 

 

Charleston, SC

 

 

440,116

 

 

 

2.7

%

 

 

95.8

%

 

 

1,817

 

 

 

3,168

 

 

 

 

Fort Worth, TX

 

 

401,425

 

 

 

2.4

%

 

 

95.3

%

 

 

1,580

 

 

 

3,687

 

 

 

 

Jacksonville, FL

 

 

320,590

 

 

 

2.0

%

 

 

96.1

%

 

 

1,493

 

 

 

3,496

 

 

 

 

Denver, CO

 

 

298,105

 

 

 

1.8

%

 

 

94.3

%

 

 

1,968

 

 

 

1,118

 

 

 

 

Richmond, VA

 

 

261,703

 

 

 

1.6

%

 

 

95.8

%

 

 

1,672

 

 

 

1,732

 

 

 

 

Fredericksburg, VA

 

 

259,236

 

 

 

1.6

%

 

 

95.9

%

 

 

1,891

 

 

 

1,435

 

 

 

 

Greenville, SC

 

 

246,496

 

 

 

1.5

%

 

 

96.3

%

 

 

1,335

 

 

 

2,354

 

 

 

 

Savannah, GA

 

 

228,984

 

 

 

1.4

%

 

 

96.1

%

 

 

1,708

 

 

 

1,837

 

 

 

 

Kansas City, MO-KS

 

 

195,918

 

 

 

1.2

%

 

 

95.4

%

 

 

1,644

 

 

 

1,110

 

 

 

 

Birmingham, AL

 

 

173,789

 

 

 

1.1

%

 

 

96.8

%

 

 

1,406

 

 

 

1,462

 

 

 

 

San Antonio, TX

 

 

172,377

 

 

 

1.0

%

 

 

95.3

%

 

 

1,363

 

 

 

1,504

 

 

 

 

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

 

Tennessee

 

 

208,999

 

 

 

1.3

%

 

 

95.3

%

 

 

1,348

 

 

 

2,754

 

 

 

 

Florida

 

 

196,306

 

 

 

1.2

%

 

 

96.1

%

 

 

1,838

 

 

 

1,806

 

 

 

 

Alabama

 

 

182,000

 

 

 

1.1

%

 

 

95.3

%

 

 

1,381

 

 

 

1,648

 

 

 

 

Virginia

 

 

171,899

 

 

 

1.0

%

 

 

94.8

%

 

 

1,793

 

 

 

1,039

 

 

 

 

Kentucky

 

 

104,715

 

 

 

0.6

%

 

 

95.6

%

 

 

1,276

 

 

 

1,308

 

 

 

 

Maryland

 

 

84,694

 

 

 

0.5

%

 

 

95.3

%

 

 

2,314

 

 

 

361

 

 

 

 

Nevada

 

 

75,798

 

 

 

0.5

%

 

 

95.3

%

 

 

1,591

 

 

 

721

 

 

 

 

South Carolina

 

 

39,762

 

 

 

0.2

%

 

 

93.6

%

 

 

1,265

 

 

 

576

 

 

 

 

Stabilized Communities

 

$

15,183,225

 

 

 

92.4

%

 

 

95.7

%

 

$

1,684

 

 

 

99,243

 

 

 

 

Charlotte, NC

 

 

236,604

 

 

 

1.4

%

 

 

91.2

%

 

 

1,817

 

 

 

352

 

 

 

893

 

Raleigh/Durham, NC

 

 

209,195

 

 

 

1.3

%

 

 

29.8

%

 

 

1,835

 

 

 

379

 

 

 

712

 

Tampa, FL

 

 

154,540

 

 

 

0.9

%

 

 

 

 

 

 

 

 

 

 

 

495

 

Denver, CO

 

 

138,672

 

 

 

0.9

%

 

 

61.4

%

 

 

2,227

 

 

 

352

 

 

 

571

 

Phoenix, AZ

 

 

112,775

 

 

 

0.7

%

 

 

56.2

%

 

 

1,952

 

 

 

317

 

 

 

662

 

Dallas, TX

 

 

105,141

 

 

 

0.6

%

 

 

44.0

%

 

 

1,992

 

 

 

386

 

 

 

386

 

Salt Lake City, UT

 

 

95,091

 

 

 

0.6

%

 

 

69.5

%

 

 

1,754

 

 

 

400

 

 

 

400

 

Atlanta, GA

 

 

91,407

 

 

 

0.6

%

 

 

82.1

%

 

 

2,076

 

 

 

340

 

 

 

340

 

Orlando, FL

 

 

83,852

 

 

 

0.5

%

 

 

90.0

%

 

 

2,055

 

 

 

310

 

 

 

310

 

Richmond, VA

 

 

15,994

 

 

 

0.1

%

 

 

 

 

 

 

 

 

 

 

 

306

 

Lease-up / Development Communities

 

$

1,243,271

 

 

 

7.6

%

 

 

61.0

%

 

$

1,957

 

 

 

2,836

 

 

 

5,075

 

Total Multifamily Communities

 

$

16,426,496

 

 

 

100.0

%

 

 

94.7

%

 

$

1,692

 

 

 

102,079

 

 

 

104,318

 

(1)
Schedule excludes MAA's 35% ownership in a 269-unit joint venture property in Washington, D.C. As of December 31, 2024, the gross investment in real estate for this community was $82.8 million and includes a mortgage note payable of $52.0 million. For the year ended December 31, 2024, this apartment community achieved NOI of $8.5 million.

Supplemental Data S-2

 


 

COMPONENTS OF NET OPERATING INCOME

Dollars in thousands

 

 

 

Three Months Ended

 

 

As of December 31, 2024

 

 

 

December 31, 2024

 

 

December 31, 2023

 

 

Percent
Change

 

 

Apartment Units

 

 

Gross Real Assets

 

Operating Revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Same Store Communities

 

$

520,134

 

 

$

521,169

 

 

 

-0.2

%

 

 

97,290

 

 

$

14,757,287

 

Non-Same Store Communities

 

 

11,894

 

 

 

12,478

 

 

 

 

 

 

1,953

 

 

 

425,938

 

Lease-up/Development Communities

 

 

11,348

 

 

 

2,284

 

 

 

 

 

 

2,836

 

 

 

1,243,271

 

Total Multifamily Portfolio

 

$

543,376

 

 

$

535,931

 

 

 

 

 

 

102,079

 

 

$

16,426,496

 

Commercial Property/Land

 

 

6,456

 

 

 

6,316

 

 

 

 

 

 

 

 

 

371,595

 

Total Operating Revenues

 

$

549,832

 

 

$

542,247

 

 

 

 

 

 

102,079

 

 

$

16,798,091

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property Operating Expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Same Store Communities

 

$

189,087

 

 

$

182,872

 

 

 

3.4

%

 

 

 

 

 

 

Non-Same Store Communities

 

 

4,817

 

 

 

4,486

 

 

 

 

 

 

 

 

 

 

Lease-up/Development Communities

 

 

5,733

 

 

 

1,363

 

 

 

 

 

 

 

 

 

 

Storm Costs

 

 

2,621

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Multifamily Portfolio

 

$

202,258

 

 

$

188,721

 

 

 

 

 

 

 

 

 

 

Commercial Property/Land

 

 

2,675

 

 

 

3,061

 

 

 

 

 

 

 

 

 

 

Total Property Operating Expenses

 

$

204,933

 

 

$

191,782

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Operating Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Same Store Communities

 

$

331,047

 

 

$

338,297

 

 

 

-2.1

%

 

 

 

 

 

 

Non-Same Store Communities

 

 

7,077

 

 

 

7,992

 

 

 

 

 

 

 

 

 

 

Lease-up/Development Communities

 

 

5,615

 

 

 

921

 

 

 

 

 

 

 

 

 

 

Storm Costs

 

 

(2,621

)

 

 

 

 

 

 

 

 

 

 

 

 

Total Multifamily Portfolio

 

$

341,118

 

 

$

347,210

 

 

 

 

 

 

 

 

 

 

Commercial Property/Land

 

 

3,781

 

 

 

3,255

 

 

 

 

 

 

 

 

 

 

Total Net Operating Income

 

$

344,899

 

 

$

350,465

 

 

 

-1.6

%

 

 

 

 

 

 

 

COMPONENTS OF SAME STORE PORTFOLIO PROPERTY OPERATING EXPENSES

Dollars in thousands

 

 

 

Three Months Ended

 

 

Year Ended

 

 

 

December 31, 2024

 

 

December 31, 2023

 

 

Percent Change

 

 

December 31, 2024

 

 

December 31, 2023

 

 

Percent
Change

 

Property Taxes

 

$

68,624

 

 

$

67,389

 

 

 

1.8

%

 

$

270,584

 

 

$

265,296

 

 

 

2.0

%

Personnel

 

 

40,712

 

 

 

38,594

 

 

 

5.5

%

 

 

165,249

 

 

 

157,656

 

 

 

4.8

%

Utilities

 

 

34,290

 

 

 

32,953

 

 

 

4.1

%

 

 

135,810

 

 

 

131,197

 

 

 

3.5

%

Building Repair and Maintenance

 

 

22,748

 

 

 

22,744

 

 

 

0.0

%

 

 

97,590

 

 

 

95,955

 

 

 

1.7

%

Office Operations

 

 

9,008

 

 

 

8,004

 

 

 

12.5

%

 

 

34,922

 

 

 

30,366

 

 

 

15.0

%

Insurance

 

 

8,332

 

 

 

8,222

 

 

 

1.3

%

 

 

33,088

 

 

 

30,713

 

 

 

7.7

%

Marketing

 

 

5,373

 

 

 

4,966

 

 

 

8.2

%

 

 

26,416

 

 

 

24,103

 

 

 

9.6

%

Total Property Operating Expenses

 

$

189,087

 

 

$

182,872

 

 

 

3.4

%

 

$

763,659

 

 

$

735,286

 

 

 

3.9

%

 

Supplemental Data S-3

 


 

MULTIFAMILY SAME STORE PORTFOLIO NOI CONTRIBUTION PERCENTAGE

 

 

 

 

 

 

 

 

 

Average Physical Occupancy

 

 

 

 

 

 

Percent of

 

 

Three Months Ended

 

 

Year Ended

 

 

 

Apartment Units

 

 

Same Store NOI

 

 

December 31, 2024

 

 

December 31, 2023

 

 

December 31, 2024

 

 

December 31, 2023

 

Atlanta, GA

 

 

11,434

 

 

 

11.5

%

 

 

95.3

%

 

 

94.4

%

 

 

94.6

%

 

 

94.5

%

Dallas, TX

 

 

10,117

 

 

 

9.4

%

 

 

95.2

%

 

 

95.4

%

 

 

95.3

%

 

 

95.6

%

Tampa, FL

 

 

5,416

 

 

 

7.2

%

 

 

96.3

%

 

 

96.0

%

 

 

96.0

%

 

 

95.8

%

Orlando, FL

 

 

5,643

 

 

 

7.0

%

 

 

95.7

%

 

 

96.0

%

 

 

95.9

%

 

 

96.0

%

Charlotte, NC

 

 

5,651

 

 

 

6.2

%

 

 

95.9

%

 

 

95.4

%

 

 

95.6

%

 

 

95.6

%

Austin, TX

 

 

6,829

 

 

 

5.8

%

 

 

95.1

%

 

 

94.7

%

 

 

95.0

%

 

 

95.1

%

Raleigh/Durham, NC

 

 

5,350

 

 

 

5.6

%

 

 

95.7

%

 

 

96.1

%

 

 

95.8

%

 

 

95.9

%

Nashville, TN

 

 

4,375

 

 

 

4.9

%

 

 

95.8

%

 

 

96.1

%

 

 

95.9

%

 

 

95.8

%

Houston, TX

 

 

5,175

 

 

 

3.8

%

 

 

95.5

%

 

 

95.8

%

 

 

95.4

%

 

 

95.5

%

Charleston, SC

 

 

3,168

 

 

 

3.8

%

 

 

95.7

%

 

 

95.8

%

 

 

96.1

%

 

 

95.9

%

Phoenix, AZ

 

 

2,968

 

 

 

3.5

%

 

 

95.7

%

 

 

95.0

%

 

 

95.3

%

 

 

95.4

%

Fort Worth, TX

 

 

3,687

 

 

 

3.4

%

 

 

95.4

%

 

 

95.2

%

 

 

95.3

%

 

 

95.6

%

Northern Virginia

 

 

1,888

 

 

 

3.1

%

 

 

96.2

%

 

 

96.2

%

 

 

96.6

%

 

 

96.2

%

Jacksonville, FL

 

 

3,496

 

 

 

3.0

%

 

 

95.7

%

 

 

95.3

%

 

 

95.7

%

 

 

95.7

%

Savannah, GA

 

 

1,837

 

 

 

2.0

%

 

 

95.9

%

 

 

96.1

%

 

 

95.8

%

 

 

96.2

%

Greenville, SC

 

 

2,354

 

 

 

2.0

%

 

 

95.9

%

 

 

96.0

%

 

 

95.8

%

 

 

96.1

%

Richmond, VA

 

 

1,732

 

 

 

1.9

%

 

 

96.1

%

 

 

96.0

%

 

 

96.4

%

 

 

95.9

%

Fredericksburg, VA

 

 

1,435

 

 

 

1.9

%

 

 

96.1

%

 

 

96.9

%

 

 

96.6

%

 

 

96.4

%

Memphis, TN

 

 

1,811

 

 

 

1.5

%

 

 

94.5

%

 

 

95.3

%

 

 

95.2

%

 

 

94.7

%

Denver, CO

 

 

1,118

 

 

 

1.4

%

 

 

94.3

%

 

 

95.7

%

 

 

95.3

%

 

 

95.4

%

Birmingham, AL

 

 

1,462

 

 

 

1.3

%

 

 

95.5

%

 

 

96.5

%

 

 

95.6

%

 

 

96.2

%

Kansas City, MO-KS

 

 

1,110

 

 

 

1.1

%

 

 

95.5

%

 

 

95.9

%

 

 

95.8

%

 

 

95.9

%

San Antonio, TX

 

 

1,504

 

 

 

1.1

%

 

 

95.7

%

 

 

96.0

%

 

 

95.6

%

 

 

95.8

%

Huntsville, AL

 

 

1,228

 

 

 

1.1

%

 

 

95.7

%

 

 

95.7

%

 

 

95.2

%

 

 

95.3

%

Other

 

 

6,502

 

 

 

6.5

%

 

 

95.3

%

 

 

95.9

%

 

 

95.7

%

 

 

95.9

%

Total Same Store

 

 

97,290

 

 

 

100.0

%

 

 

95.6

%

 

 

95.5

%

 

 

95.5

%

 

 

95.6

%

 

Supplemental Data S-4

 


 

 

MULTIFAMILY SAME STORE PORTFOLIO QUARTER OVER QUARTER COMPARISONS

Dollars in thousands, except Average Effective Rent per Unit

 

 

 

 

 

Revenues

 

 

Expenses

 

 

NOI

 

 

Average Effective Rent per Unit

 

 

 

Units

 

 

Q4 2024

 

 

Q4 2023

 

 

% Chg

 

 

Q4 2024

 

 

Q4 2023

 

 

% Chg

 

 

Q4 2024

 

 

Q4 2023

 

 

% Chg

 

 

Q4 2024

 

 

Q4 2023

 

 

% Chg

 

Atlanta, GA

 

 

11,434

 

 

$

64,825

 

 

$

65,781

 

 

 

(1.5

)%

 

$

26,912

 

 

$

24,004

 

 

 

12.1

%

 

$

37,913

 

 

$

41,777

 

 

 

(9.2

)%

 

$

1,798

 

 

$

1,850

 

 

 

(2.8

)%

Dallas, TX

 

 

10,117

 

 

 

52,840

 

 

 

53,058

 

 

 

(0.4

)%

 

 

21,808

 

 

 

21,351

 

 

 

2.1

%

 

 

31,032

 

 

 

31,707

 

 

 

(2.1

)%

 

 

1,655

 

 

 

1,669

 

 

 

(0.8

)%

Tampa, FL

 

 

5,416

 

 

 

35,800

 

 

 

35,766

 

 

 

0.1

%

 

 

11,885

 

 

 

11,365

 

 

 

4.6

%

 

 

23,915

 

 

 

24,401

 

 

 

(2.0

)%

 

 

2,086

 

 

 

2,105

 

 

 

(0.9

)%

Orlando, FL

 

 

5,643

 

 

 

34,999

 

 

 

35,461

 

 

 

(1.3

)%

 

 

11,916

 

 

 

11,835

 

 

 

0.7

%

 

 

23,083

 

 

 

23,626

 

 

 

(2.3

)%

 

 

1,971

 

 

 

1,992

 

 

 

(1.1

)%

Charlotte, NC

 

 

5,651

 

 

 

29,353

 

 

 

29,181

 

 

 

0.6

%

 

 

8,853

 

 

 

8,496

 

 

 

4.2

%

 

 

20,500

 

 

 

20,685

 

 

 

(0.9

)%

 

 

1,634

 

 

 

1,640

 

 

 

(0.4

)%

Austin, TX

 

 

6,829

 

 

 

34,100

 

 

 

35,073

 

 

 

(2.8

)%

 

 

14,869

 

 

 

16,102

 

 

 

(7.7

)%

 

 

19,231

 

 

 

18,971

 

 

 

1.4

%

 

 

1,553

 

 

 

1,617

 

 

 

(3.9

)%

Raleigh/Durham, NC

 

 

5,350

 

 

 

26,409

 

 

 

26,664

 

 

 

(1.0

)%

 

 

7,750

 

 

 

8,097

 

 

 

(4.3

)%

 

 

18,659

 

 

 

18,567

 

 

 

0.5

%

 

 

1,533

 

 

 

1,545

 

 

 

(0.8

)%

Nashville, TN

 

 

4,375

 

 

 

23,421

 

 

 

23,685

 

 

 

(1.1

)%

 

 

7,229

 

 

 

7,476

 

 

 

(3.3

)%

 

 

16,192

 

 

 

16,209

 

 

 

(0.1

)%

 

 

1,680

 

 

 

1,700

 

 

 

(1.2

)%

Houston, TX

 

 

5,175

 

 

 

23,719

 

 

 

23,666

 

 

 

0.2

%

 

 

11,038

 

 

 

10,295

 

 

 

7.2

%

 

 

12,681

 

 

 

13,371

 

 

 

(5.2

)%

 

 

1,435

 

 

 

1,429

 

 

 

0.4

%

Charleston, SC

 

 

3,168

 

 

 

18,047

 

 

 

17,687

 

 

 

2.0

%

 

 

5,571

 

 

 

5,492

 

 

 

1.4

%

 

 

12,476

 

 

 

12,195

 

 

 

2.3

%

 

 

1,817

 

 

 

1,771

 

 

 

2.6

%

Phoenix, AZ

 

 

2,968

 

 

 

16,124

 

 

 

16,254

 

 

 

(0.8

)%

 

 

4,422

 

 

 

4,153

 

 

 

6.5

%

 

 

11,702

 

 

 

12,101

 

 

 

(3.3

)%

 

 

1,721

 

 

 

1,751

 

 

 

(1.7

)%

Fort Worth, TX

 

 

3,687

 

 

 

19,189

 

 

 

19,019

 

 

 

0.9

%

 

 

8,023

 

 

 

7,177

 

 

 

11.8

%

 

 

11,166

 

 

 

11,842

 

 

 

(5.7

)%

 

 

1,580

 

 

 

1,576

 

 

 

0.3

%

Northern Virginia

 

 

1,888

 

 

 

14,770

 

 

 

13,850

 

 

 

6.6

%

 

 

4,505

 

 

 

3,979

 

 

 

13.2

%

 

 

10,265

 

 

 

9,871

 

 

 

4.0

%

 

 

2,501

 

 

 

2,356

 

 

 

6.2

%

Jacksonville, FL

 

 

3,496

 

 

 

15,922

 

 

 

16,487

 

 

 

(3.4

)%

 

 

5,859

 

 

 

5,962

 

 

 

(1.7

)%

 

 

10,063

 

 

 

10,525

 

 

 

(4.4

)%

 

 

1,493

 

 

 

1,548

 

 

 

(3.5

)%

Savannah, GA

 

 

1,837

 

 

 

10,220

 

 

 

10,028

 

 

 

1.9

%

 

 

3,524

 

 

 

3,146

 

 

 

12.0

%

 

 

6,696

 

 

 

6,882

 

 

 

(2.7

)%

 

 

1,708

 

 

 

1,694

 

 

 

0.8

%

Greenville, SC

 

 

2,354

 

 

 

10,370

 

 

 

10,291

 

 

 

0.8

%

 

 

3,703

 

 

 

3,650

 

 

 

1.5

%

 

 

6,667

 

 

 

6,641

 

 

 

0.4

%

 

 

1,335

 

 

 

1,327

 

 

 

0.6

%

Richmond, VA

 

 

1,732

 

 

 

9,025

 

 

 

9,030

 

 

 

(0.1

)%

 

 

2,776

 

 

 

2,750

 

 

 

0.9

%

 

 

6,249

 

 

 

6,280

 

 

 

(0.5

)%

 

 

1,672

 

 

 

1,649

 

 

 

1.4

%

Fredericksburg, VA

 

 

1,435

 

 

 

8,643

 

 

 

8,342

 

 

 

3.6

%

 

 

2,513

 

 

 

2,356

 

 

 

6.7

%

 

 

6,130

 

 

 

5,986

 

 

 

2.4

%

 

 

1,891

 

 

 

1,801

 

 

 

5.0

%

Memphis, TN

 

 

1,811

 

 

 

7,951

 

 

 

7,937

 

 

 

0.2

%

 

 

2,993

 

 

 

2,872

 

 

 

4.2

%

 

 

4,958

 

 

 

5,065

 

 

 

(2.1

)%

 

 

1,380

 

 

 

1,358

 

 

 

1.7

%

Denver, CO

 

 

1,118

 

 

 

6,912

 

 

 

7,120

 

 

 

(2.9

)%

 

 

2,176

 

 

 

2,327

 

 

 

(6.5

)%

 

 

4,736

 

 

 

4,793

 

 

 

(1.2

)%

 

 

1,968

 

 

 

1,977

 

 

 

(0.5

)%

Birmingham, AL

 

 

1,462

 

 

 

6,836

 

 

 

6,782

 

 

 

0.8

%

 

 

2,650

 

 

 

2,594

 

 

 

2.2

%

 

 

4,186

 

 

 

4,188

 

 

 

(0.0

)%

 

 

1,406

 

 

 

1,391

 

 

 

1.0

%

Kansas City, MO-KS

 

 

1,110

 

 

 

5,764

 

 

 

5,576

 

 

 

3.4

%

 

 

2,025

 

 

 

1,853

 

 

 

9.3

%

 

 

3,739

 

 

 

3,723

 

 

 

0.4

%

 

 

1,644

 

 

 

1,577

 

 

 

4.2

%

San Antonio, TX

 

 

1,504

 

 

 

6,543

 

 

 

6,676

 

 

 

(2.0

)%

 

 

2,826

 

 

 

2,961

 

 

 

(4.6

)%

 

 

3,717

 

 

 

3,715

 

 

 

0.1

%

 

 

1,363

 

 

 

1,387

 

 

 

(1.7

)%

Huntsville, AL

 

 

1,228

 

 

 

5,339

 

 

 

5,363

 

 

 

(0.4

)%

 

 

1,752

 

 

 

1,782

 

 

 

(1.7

)%

 

 

3,587

 

 

 

3,581

 

 

 

0.2

%

 

 

1,293

 

 

 

1,319

 

 

 

(2.0

)%

Other

 

 

6,502

 

 

 

33,013

 

 

 

32,392

 

 

 

1.9

%

 

 

11,509

 

 

 

10,797

 

 

 

6.6

%

 

 

21,504

 

 

 

21,595

 

 

 

(0.4

)%

 

 

1,617

 

 

 

1,583

 

 

 

2.1

%

Total Same Store

 

 

97,290

 

 

$

520,134

 

 

$

521,169

 

 

 

(0.2

)%

 

$

189,087

 

 

$

182,872

 

 

 

3.4

%

 

$

331,047

 

 

$

338,297

 

 

 

(2.1

)%

 

$

1,684

 

 

$

1,693

 

 

 

(0.5

)%

 

Supplemental Data S-5

 


 

MULTIFAMILY SAME STORE PORTFOLIO SEQUENTIAL QUARTER COMPARISONS

Dollars in thousands, except Average Effective Rent per Unit

 

 

 

 

 

Revenues

 

 

Expenses

 

 

NOI

 

 

Average Effective Rent per Unit

 

 

 

Units

 

 

Q4 2024

 

 

Q3 2024

 

 

% Chg

 

 

Q4 2024

 

 

Q3 2024

 

 

% Chg

 

 

Q4 2024

 

 

Q3 2024

 

 

% Chg

 

 

Q4 2024

 

 

Q3 2024

 

 

% Chg

 

Atlanta, GA

 

 

11,434

 

 

$

64,825

 

 

$

65,177

 

 

 

(0.5

)%

 

$

26,912

 

 

$

26,808

 

 

 

0.4

%

 

$

37,913

 

 

$

38,369

 

 

 

(1.2

)%

 

$

1,798

 

 

$

1,813

 

 

 

(0.8

)%

Dallas, TX

 

 

10,117

 

 

 

52,840

 

 

 

53,356

 

 

 

(1.0

)%

 

 

21,808

 

 

 

23,411

 

 

 

(6.8

)%

 

 

31,032

 

 

 

29,945

 

 

 

3.6

%

 

 

1,655

 

 

 

1,663

 

 

 

(0.5

)%

Tampa, FL

 

 

5,416

 

 

 

35,800

 

 

 

35,722

 

 

 

0.2

%

 

 

11,885

 

 

 

11,892

 

 

 

(0.1

)%

 

 

23,915

 

 

 

23,830

 

 

 

0.4

%

 

 

2,086

 

 

 

2,093

 

 

 

(0.3

)%

Orlando, FL

 

 

5,643

 

 

 

34,999

 

 

 

35,215

 

 

 

(0.6

)%

 

 

11,916

 

 

 

11,347

 

 

 

5.0

%

 

 

23,083

 

 

 

23,868

 

 

 

(3.3

)%

 

 

1,971

 

 

 

1,978

 

 

 

(0.4

)%

Charlotte, NC

 

 

5,651

 

 

 

29,353

 

 

 

29,557

 

 

 

(0.7

)%

 

 

8,853

 

 

 

9,503

 

 

 

(6.8

)%

 

 

20,500

 

 

 

20,054

 

 

 

2.2

%

 

 

1,634

 

 

 

1,642

 

 

 

(0.5

)%

Austin, TX

 

 

6,829

 

 

 

34,100

 

 

 

34,750

 

 

 

(1.9

)%

 

 

14,869

 

 

 

17,041

 

 

 

(12.7

)%

 

 

19,231

 

 

 

17,709

 

 

 

8.6

%

 

 

1,553

 

 

 

1,580

 

 

 

(1.7

)%

Raleigh/Durham, NC

 

 

5,350

 

 

 

26,409

 

 

 

26,725

 

 

 

(1.2

)%

 

 

7,750

 

 

 

9,171

 

 

 

(15.5

)%

 

 

18,659

 

 

 

17,554

 

 

 

6.3

%

 

 

1,533

 

 

 

1,544

 

 

 

(0.7

)%

Nashville, TN

 

 

4,375

 

 

 

23,421

 

 

 

23,616

 

 

 

(0.8

)%

 

 

7,229

 

 

 

8,064

 

 

 

(10.4

)%

 

 

16,192

 

 

 

15,552

 

 

 

4.1

%

 

 

1,680

 

 

 

1,690

 

 

 

(0.5

)%

Houston, TX

 

 

5,175

 

 

 

23,719

 

 

 

23,707

 

 

 

0.1

%

 

 

11,038

 

 

 

10,065

 

 

 

9.7

%

 

 

12,681

 

 

 

13,642

 

 

 

(7.0

)%

 

 

1,435

 

 

 

1,436

 

 

 

(0.0

)%

Charleston, SC

 

 

3,168

 

 

 

18,047

 

 

 

18,264

 

 

 

(1.2

)%

 

 

5,571

 

 

 

5,868

 

 

 

(5.1

)%

 

 

12,476

 

 

 

12,396

 

 

 

0.6

%

 

 

1,817

 

 

 

1,815

 

 

 

0.1

%

Phoenix, AZ

 

 

2,968

 

 

 

16,124

 

 

 

16,355

 

 

 

(1.4

)%

 

 

4,422

 

 

 

4,818

 

 

 

(8.2

)%

 

 

11,702

 

 

 

11,537

 

 

 

1.4

%

 

 

1,721

 

 

 

1,730

 

 

 

(0.5

)%

Fort Worth, TX

 

 

3,687

 

 

 

19,189

 

 

 

19,311

 

 

 

(0.6

)%

 

 

8,023

 

 

 

7,537

 

 

 

6.4

%

 

 

11,166

 

 

 

11,774

 

 

 

(5.2

)%

 

 

1,580

 

 

 

1,582

 

 

 

(0.2

)%

Northern Virginia

 

 

1,888

 

 

 

14,770

 

 

 

14,695

 

 

 

0.5

%

 

 

4,505

 

 

 

4,705

 

 

 

(4.3

)%

 

 

10,265

 

 

 

9,990

 

 

 

2.8

%

 

 

2,501

 

 

 

2,484

 

 

 

0.7

%

Jacksonville, FL

 

 

3,496

 

 

 

15,922

 

 

 

16,198

 

 

 

(1.7

)%

 

 

5,859

 

 

 

5,708

 

 

 

2.6

%

 

 

10,063

 

 

 

10,490

 

 

 

(4.1

)%

 

 

1,493

 

 

 

1,510

 

 

 

(1.1

)%

Savannah, GA

 

 

1,837

 

 

 

10,220

 

 

 

10,078

 

 

 

1.4

%

 

 

3,524

 

 

 

3,845

 

 

 

(8.3

)%

 

 

6,696

 

 

 

6,233

 

 

 

7.4

%

 

 

1,708

 

 

 

1,713

 

 

 

(0.3

)%

Greenville, SC

 

 

2,354

 

 

 

10,370

 

 

 

10,314

 

 

 

0.5

%

 

 

3,703

 

 

 

3,946

 

 

 

(6.2

)%

 

 

6,667

 

 

 

6,368

 

 

 

4.7

%

 

 

1,335

 

 

 

1,336

 

 

 

(0.1

)%

Richmond, VA

 

 

1,732

 

 

 

9,025

 

 

 

9,114

 

 

 

(1.0

)%

 

 

2,776

 

 

 

2,949

 

 

 

(5.9

)%

 

 

6,249

 

 

 

6,165

 

 

 

1.4

%

 

 

1,672

 

 

 

1,668

 

 

 

0.3

%

Fredericksburg, VA

 

 

1,435

 

 

 

8,643

 

 

 

8,623

 

 

 

0.2

%

 

 

2,513

 

 

 

2,606

 

 

 

(3.6

)%

 

 

6,130

 

 

 

6,017

 

 

 

1.9

%

 

 

1,891

 

 

 

1,873

 

 

 

1.0

%

Memphis, TN

 

 

1,811

 

 

 

7,951

 

 

 

7,983

 

 

 

(0.4

)%

 

 

2,993

 

 

 

3,144

 

 

 

(4.8

)%

 

 

4,958

 

 

 

4,839

 

 

 

2.5

%

 

 

1,380

 

 

 

1,378

 

 

 

0.2

%

Denver, CO

 

 

1,118

 

 

 

6,912

 

 

 

7,046

 

 

 

(1.9

)%

 

 

2,176

 

 

 

2,214

 

 

 

(1.7

)%

 

 

4,736

 

 

 

4,832

 

 

 

(2.0

)%

 

 

1,968

 

 

 

1,978

 

 

 

(0.5

)%

Birmingham, AL

 

 

1,462

 

 

 

6,836

 

 

 

6,886

 

 

 

(0.7

)%

 

 

2,650

 

 

 

2,821

 

 

 

(6.1

)%

 

 

4,186

 

 

 

4,065

 

 

 

3.0

%

 

 

1,406

 

 

 

1,412

 

 

 

(0.5

)%

Kansas City, MO-KS

 

 

1,110

 

 

 

5,764

 

 

 

5,761

 

 

 

0.1

%

 

 

2,025

 

 

 

2,153

 

 

 

(5.9

)%

 

 

3,739

 

 

 

3,608

 

 

 

3.6

%

 

 

1,644

 

 

 

1,634

 

 

 

0.6

%

San Antonio, TX

 

 

1,504

 

 

 

6,543

 

 

 

6,612

 

 

 

(1.0

)%

 

 

2,826

 

 

 

2,684

 

 

 

5.3

%

 

 

3,717

 

 

 

3,928

 

 

 

(5.4

)%

 

 

1,363

 

 

 

1,367

 

 

 

(0.3

)%

Huntsville, AL

 

 

1,228

 

 

 

5,339

 

 

 

5,354

 

 

 

(0.3

)%

 

 

1,752

 

 

 

2,012

 

 

 

(12.9

)%

 

 

3,587

 

 

 

3,342

 

 

 

7.3

%

 

 

1,293

 

 

 

1,307

 

 

 

(1.0

)%

Other

 

 

6,502

 

 

 

33,013

 

 

 

33,114

 

 

 

(0.3

)%

 

 

11,509

 

 

 

11,954

 

 

 

(3.7

)%

 

 

21,504

 

 

 

21,160

 

 

 

1.6

%

 

 

1,617

 

 

 

1,613

 

 

 

0.2

%

Total Same Store

 

 

97,290

 

 

$

520,134

 

 

$

523,533

 

 

 

(0.6

)%

 

$

189,087

 

 

$

196,266

 

 

 

(3.7

)%

 

$

331,047

 

 

$

327,267

 

 

 

1.2

%

 

$

1,684

 

 

$

1,691

 

 

 

(0.4

)%

 

Supplemental Data S-6

 


 

MULTIFAMILY SAME STORE PORTFOLIO FULL YEAR COMPARISONS AS OF DECEMBER 31, 2024 and 2023

Dollars in thousands, except Average Effective Rent per Unit

 

 

 

 

 

Revenues

 

 

Expenses

 

 

NOI

 

 

Average Effective Rent per Unit

 

 

 

Units

 

 

Q4 2024

 

 

Q4 2023

 

 

% Chg

 

 

Q4 2024

 

 

Q4 2023

 

 

% Chg

 

 

Q4 2024

 

 

Q4 2023

 

 

% Chg

 

 

Q4 2024

 

 

Q4 2023

 

 

% Chg

 

Atlanta, GA

 

 

11,434

 

 

$

260,040

 

 

$

261,678

 

 

 

(0.6

)%

 

$

104,908

 

 

$

96,334

 

 

 

8.9

%

 

$

155,132

 

 

$

165,344

 

 

 

(6.2

)%

 

$

1,819

 

 

$

1,848

 

 

 

(1.6

)%

Dallas, TX

 

 

10,117

 

 

 

212,155

 

 

 

211,791

 

 

 

0.2

%

 

 

88,350

 

 

 

84,747

 

 

 

4.3

%

 

 

123,805

 

 

 

127,044

 

 

 

(2.5

)%

 

 

1,662

 

 

 

1,659

 

 

 

0.2

%

Tampa, FL

 

 

5,416

 

 

 

143,037

 

 

 

142,101

 

 

 

0.7

%

 

 

48,702

 

 

 

47,554

 

 

 

2.4

%

 

 

94,335

 

 

 

94,547

 

 

 

(0.2

)%

 

 

2,093

 

 

 

2,094

 

 

 

(0.1

)%

Orlando, FL

 

 

5,643

 

 

 

140,969

 

 

 

141,274

 

 

 

(0.2

)%

 

 

48,485

 

 

 

48,140

 

 

 

0.7

%

 

 

92,484

 

 

 

93,134

 

 

 

(0.7

)%

 

 

1,979

 

 

 

1,983

 

 

 

(0.2

)%

Charlotte, NC

 

 

5,651

 

 

 

117,360

 

 

 

115,988

 

 

 

1.2

%

 

 

35,907

 

 

 

34,159

 

 

 

5.1

%

 

 

81,453

 

 

 

81,829

 

 

 

(0.5

)%

 

 

1,638

 

 

 

1,626

 

 

 

0.8

%

Austin, TX

 

 

6,829

 

 

 

138,523

 

 

 

141,608

 

 

 

(2.2

)%

 

 

62,512

 

 

 

62,503

 

 

 

0.0

%

 

 

76,011

 

 

 

79,105

 

 

 

(3.9

)%

 

 

1,585

 

 

 

1,627

 

 

 

(2.5

)%

Raleigh/Durham, NC

 

 

5,350

 

 

 

106,359

 

 

 

105,749

 

 

 

0.6

%

 

 

34,186

 

 

 

32,713

 

 

 

4.5

%

 

 

72,173

 

 

 

73,036

 

 

 

(1.2

)%

 

 

1,540

 

 

 

1,534

 

 

 

0.4

%

Nashville, TN

 

 

4,375

 

 

 

94,219

 

 

 

94,192

 

 

 

0.0

%

 

 

30,756

 

 

 

30,212

 

 

 

1.8

%

 

 

63,463

 

 

 

63,980

 

 

 

(0.8

)%

 

 

1,691

 

 

 

1,694

 

 

 

(0.2

)%

Houston, TX

 

 

5,175

 

 

 

94,595

 

 

 

93,893

 

 

 

0.7

%

 

 

40,744

 

 

 

41,142

 

 

 

(1.0

)%

 

 

53,851

 

 

 

52,751

 

 

 

2.1

%

 

 

1,432

 

 

 

1,417

 

 

 

1.1

%

Charleston, SC

 

 

3,168

 

 

 

72,141

 

 

 

69,633

 

 

 

3.6

%

 

 

23,028

 

 

 

21,705

 

 

 

6.1

%

 

 

49,113

 

 

 

47,928

 

 

 

2.5

%

 

 

1,801

 

 

 

1,733

 

 

 

3.9

%

Phoenix, AZ

 

 

2,968

 

 

 

64,830

 

 

 

65,617

 

 

 

(1.2

)%

 

 

18,099

 

 

 

16,971

 

 

 

6.6

%

 

 

46,731

 

 

 

48,646

 

 

 

(3.9

)%

 

 

1,734

 

 

 

1,756

 

 

 

(1.3

)%

Fort Worth, TX

 

 

3,687

 

 

 

76,689

 

 

 

76,248

 

 

 

0.6

%

 

 

29,946

 

 

 

29,697

 

 

 

0.8

%

 

 

46,743

 

 

 

46,551

 

 

 

0.4

%

 

 

1,579

 

 

 

1,569

 

 

 

0.6

%

Northern Virginia

 

 

1,888

 

 

 

57,859

 

 

 

54,574

 

 

 

6.0

%

 

 

17,916

 

 

 

16,717

 

 

 

7.2

%

 

 

39,943

 

 

 

37,857

 

 

 

5.5

%

 

 

2,445

 

 

 

2,319

 

 

 

5.5

%

Jacksonville, FL

 

 

3,496

 

 

 

64,832

 

 

 

66,544

 

 

 

(2.6

)%

 

 

23,592

 

 

 

23,681

 

 

 

(0.4

)%

 

 

41,240

 

 

 

42,863

 

 

 

(3.8

)%

 

 

1,514

 

 

 

1,552

 

 

 

(2.5

)%

Savannah, GA

 

 

1,837

 

 

 

40,468

 

 

 

39,593

 

 

 

2.2

%

 

 

14,830

 

 

 

12,784

 

 

 

16.0

%

 

 

25,638

 

 

 

26,809

 

 

 

(4.4

)%

 

 

1,706

 

 

 

1,664

 

 

 

2.5

%

Greenville, SC

 

 

2,354

 

 

 

41,371

 

 

 

41,110

 

 

 

0.6

%

 

 

15,193

 

 

 

13,785

 

 

 

10.2

%

 

 

26,178

 

 

 

27,325

 

 

 

(4.2

)%

 

 

1,331

 

 

 

1,316

 

 

 

1.1

%

Richmond, VA

 

 

1,732

 

 

 

36,214

 

 

 

35,815

 

 

 

1.1

%

 

 

11,314

 

 

 

11,172

 

 

 

1.3

%

 

 

24,900

 

 

 

24,643

 

 

 

1.0

%

 

 

1,659

 

 

 

1,627

 

 

 

1.9

%

Fredericksburg, VA

 

 

1,435

 

 

 

34,212

 

 

 

33,121

 

 

 

3.3

%

 

 

9,945

 

 

 

9,485

 

 

 

4.8

%

 

 

24,267

 

 

 

23,636

 

 

 

2.7

%

 

 

1,850

 

 

 

1,794

 

 

 

3.1

%

Memphis, TN

 

 

1,811

 

 

 

31,829

 

 

 

31,435

 

 

 

1.3

%

 

 

12,079

 

 

 

11,641

 

 

 

3.8

%

 

 

19,750

 

 

 

19,794

 

 

 

(0.2

)%

 

 

1,371

 

 

 

1,354

 

 

 

1.3

%

Denver, CO

 

 

1,118

 

 

 

28,132

 

 

 

28,157

 

 

 

(0.1

)%

 

 

8,732

 

 

 

8,723

 

 

 

0.1

%

 

 

19,400

 

 

 

19,434

 

 

 

(0.2

)%

 

 

1,974

 

 

 

1,965

 

 

 

0.4

%

Birmingham, AL

 

 

1,462

 

 

 

27,151

 

 

 

26,738

 

 

 

1.5

%

 

 

10,856

 

 

 

10,222

 

 

 

6.2

%

 

 

16,295

 

 

 

16,516

 

 

 

(1.3

)%

 

 

1,403

 

 

 

1,376

 

 

 

2.0

%

Kansas City, MO-KS

 

 

1,110

 

 

 

22,743

 

 

 

21,875

 

 

 

4.0

%

 

 

8,161

 

 

 

7,963

 

 

 

2.5

%

 

 

14,582

 

 

 

13,912

 

 

 

4.8

%

 

 

1,614

 

 

 

1,556

 

 

 

3.8

%

San Antonio, TX

 

 

1,504

 

 

 

26,353

 

 

 

26,584

 

 

 

(0.9

)%

 

 

11,299

 

 

 

11,240

 

 

 

0.5

%

 

 

15,054

 

 

 

15,344

 

 

 

(1.9

)%

 

 

1,373

 

 

 

1,388

 

 

 

(1.1

)%

Huntsville, AL

 

 

1,228

 

 

 

21,371

 

 

 

21,405

 

 

 

(0.2

)%

 

 

7,594

 

 

 

7,581

 

 

 

0.2

%

 

 

13,777

 

 

 

13,824

 

 

 

(0.3

)%

 

 

1,307

 

 

 

1,313

 

 

 

(0.4

)%

Other

 

 

6,502

 

 

 

131,384

 

 

 

128,373

 

 

 

2.3

%

 

 

46,525

 

 

 

44,415

 

 

 

4.8

%

 

 

84,859

 

 

 

83,958

 

 

 

1.1

%

 

 

1,604

 

 

 

1,566

 

 

 

2.4

%

Total Same Store

 

 

97,290

 

 

$

2,084,836

 

 

$

2,075,096

 

 

 

0.5

%

 

$

763,659

 

 

$

735,286

 

 

 

3.9

%

 

$

1,321,177

 

 

$

1,339,810

 

 

 

(1.4

)%

 

$

1,688

 

 

$

1,684

 

 

 

0.3

%

 

 

Supplemental Data S-7

 


 

MULTIFAMILY DEVELOPMENT PIPELINE

Dollars in thousands

 

 

 

 

Units as of

 

Development Costs as of

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2024

 

December 31, 2024

 

 

 

 

Expected

 

 

 

 

 

 

 

 

 

 

Expected

 

Costs

 

Expected

 

 

Start

 

Initial

 

 

 

 

 

 

Location

 

Total

 

Delivered

 

Leased

 

Total

 

to Date

 

Remaining

 

 

Date

 

Occupancy

 

Completion

 

Stabilization (1)

MAA Nixie

 

Raleigh/Durham, NC

 

 

406

 

 

73

 

 

14

 

$

145,500

 

$

127,944

 

$

17,556

 

 

4Q22

 

3Q24

 

3Q25

 

3Q26

MAA Breakwater

 

Tampa, FL

 

 

495

 

 

 

 

 

 

197,500

 

 

154,540

 

 

42,960

 

 

4Q22

 

1Q25

 

4Q25

 

1Q27

Modera Liberty Row (2)

 

Charlotte, NC

 

 

239

 

 

 

 

 

 

112,000

 

 

100,492

 

 

11,508

 

 

1Q22

 

3Q25

 

1Q26

 

4Q26

MAA Plaza Midwood (3)

 

Charlotte, NC

 

 

302

 

 

 

 

 

 

101,500

 

 

29,105

 

 

72,395

 

 

2Q24

 

2Q26

 

4Q26

 

4Q27

Modera Chandler (3)

 

Phoenix, AZ

 

 

345

 

 

 

 

 

 

117,500

 

 

34,068

 

 

83,432

 

 

2Q24

 

2Q26

 

4Q26

 

4Q27

MAA Porter

 

Richmond, VA

 

 

306

 

 

 

 

 

 

99,500

 

 

15,994

 

 

83,506

 

 

3Q24

 

1Q27

 

3Q27

 

1Q28

MAA Milepost 35 II

 

Denver, CO

 

 

219

 

 

 

 

 

 

78,000

 

 

15,038

 

 

62,962

 

 

4Q24

 

2Q26

 

4Q26

 

4Q27

Total Active

 

 

 

 

2,312

 

 

73

 

 

14

 

$

851,500

 

$

477,181

 

$

374,319

 

 

 

 

 

 

 

 

 

(1)
Communities are considered stabilized when achieving 90% average physical occupancy for 90 days.
(2)
In July 2024, MAA agreed to finance the third party development of this property currently under construction. MAA has the option to purchase the development once it is stabilized.
(3)
MAA owns 95% of the joint venture that owns this property.

MULTIFAMILY LEASE-UP COMMUNITIES

Dollars in thousands

 

 

As of December 31, 2024

 

 

 

 

 

 

 

Location

 

Total Units

 

 

Physical Occupancy

 

Costs to Date

 

 

Construction Completed

 

Expected Stabilization (1)

MAA Optimist Park

 

Charlotte, NC

 

352

 

 

91.2%

 

$

107,007

 

 

(3)

 

1Q25

MAA Boggy Creek

 

Orlando, FL

 

310

 

 

90.0%

 

 

83,852

 

 

(3)

 

1Q25

Novel West Midtown (2)

 

Atlanta, GA

 

340

 

 

82.1%

 

 

91,407

 

 

3Q23

 

2Q25

Novel Daybreak (2)

 

Salt Lake City, UT

 

400

 

 

69.5%

 

 

95,091

 

 

3Q24

 

3Q25

MAA Vale

 

Raleigh/Durham, NC

 

306

 

 

66.7%

 

 

81,251

 

 

(3)

 

3Q25

Novel Val Vista (2)

 

Phoenix, AZ

 

317

 

 

56.2%

 

 

78,707

 

 

4Q24

 

3Q25

MAA Milepost 35

 

Denver, CO

 

352

 

 

61.4%

 

 

123,634

 

 

4Q24

 

3Q25

MAA Cathedral Arts

 

Dallas, TX

 

386

 

 

44.0%

 

 

105,141

 

 

(3)

 

2Q26

Total

 

 

 

 

2,763

 

 

69.7%

 

$

766,090

 

 

 

 

 

(1)
Communities are considered stabilized when achieving 90% average physical occupancy for 90 days.
(2)
MAA owns 80% of the joint venture that owns this property.
(3)
Property was acquired while in lease-up; construction was complete prior to acquisition by MAA.

MULTIFAMILY INTERIOR REDEVELOPMENT PIPELINE

Dollars in thousands, except per unit data

Year ended December 31, 2024

 

 

Units Completed

 

 

Redevelopment Spend

 

 

Average Cost per Unit

 

 

Increase in Average Effective Rent per Unit

 

 

Increase in Average Effective Rent per Unit

 

Estimated Units Remaining in Pipeline

 

5,665

 

 

$

35,230

 

 

$

6,219

 

 

$

106

 

 

7.3%

 

9,000 - 12,000

 

Supplemental Data S-8

 


 

2024 ACQUISITION ACTIVITY

 

Multifamily Acquisitions

 

Market

 

Apartment Units

 

Closing Date

MAA Cathedral Arts

 

Dallas, TX

 

386

 

Oct-24

MAA Boggy Creek

 

Orlando, FL

 

310

 

Sep-24

MAA Vale

 

Raleigh, NC

 

306

 

May-24

Modera Chandler (1)

 

Phoenix, AZ

 

345

 

Apr-24

(1)
Represents a pre-purchase multifamily development. MAA owns 95% of the joint venture that owns this property. Construction of this development commenced in the second quarter of 2024. See Multifamily Development Pipeline” above for additional information.

Land Acquisition

 

Market

 

Acreage

 

Closing Date

MAA Nixie II

 

Raleigh/Durham, NC

 

3.3

 

Dec-24

MAA Porter

 

Richmond, VA

 

3.3

 

Aug-24

 

2024 DISPOSITION ACTIVITY

 

Multifamily Dispositions

 

Market

 

Apartment Units

 

Closing Date

MAA Ashley Park

 

Richmond, VA

 

272

 

Dec-24

MAA South Tryon

 

Charlotte, NC

 

216

 

Oct-24

 

DEBT AND DEBT COVENANTS AS OF DECEMBER 31, 2024

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

 

$

4,730,957

 

 

 

95.0

%

 

 

3.8

%

 

 

7.7

 

Floating rate debt

 

 

250,000

 

 

 

5.0

%

 

 

4.7

%

 

 

0.1

 

Total

 

$

4,980,957

 

 

 

100.0

%

 

 

3.8

%

 

 

7.3

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unsecured Versus Secured Debt

 

Balance

 

 

Percent of Total

 

 

Effective Interest Rate

 

 

Average Years to Contract Maturity

 

Unsecured debt

 

$

4,620,690

 

 

 

92.8

%

 

 

3.8

%

 

 

6.0

 

Secured debt

 

 

360,267

 

 

 

7.2

%

 

 

4.4

%

 

 

24.1

 

Total

 

$

4,980,957

 

 

 

100.0

%

 

 

3.8

%

 

 

7.3

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unencumbered Versus Encumbered Assets

 

Total Cost

 

 

Percent of Total

 

 

Q4 2024 NOI

 

 

Percent of Total

 

Unencumbered gross assets

 

$

16,398,866

 

 

 

95.5

%

 

$

330,819

 

 

 

95.9

%

Encumbered gross assets

 

 

771,305

 

 

 

4.5

%

 

 

14,080

 

 

 

4.1

%

Total

 

$

17,170,171

 

 

 

100.0

%

 

$

344,899

 

 

 

100.0

%

FIXED INTEREST RATE MATURITIES

Maturity

 

Fixed Rate Debt

 

 

 

Effective Interest Rate

 

2025

 

$

399,340

 

 

 

 

4.2

%

2026

 

 

298,744

 

 

 

 

1.2

%

2027

 

 

598,121

 

 

 

 

3.7

%

2028

 

 

397,911

 

 

 

 

4.2

%

2029

 

 

556,359

 

 

 

 

3.7

%

2030

 

 

298,230

 

 

 

 

3.1

%

2031

 

 

446,302

 

 

 

 

1.8

%

2032

 

 

394,680

 

 

 

 

5.4

%

2033

 

 

 

 

 

 

 

2034

 

 

343,795

 

 

 

 

5.1

%

Thereafter

 

 

997,475

 

 

 

 

4.2

%

Total

 

$

4,730,957

 

 

 

 

3.8

%

 

Supplemental Data S-9

 


 

DEBT AND DEBT COVENANTS AS OF DECEMBER 31, 2024 (CONTINUED)

Dollars in thousands

DEBT MATURITIES OF OUTSTANDING BALANCES

Maturity

 

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

 

 

Public Bonds

 

 

Secured

 

 

Total

 

2025

 

$

250,000

 

 

$

399,340

 

 

$

 

 

$

649,340

 

2026

 

 

 

 

 

298,744

 

 

 

 

 

 

298,744

 

2027

 

 

 

 

 

598,121

 

 

 

 

 

 

598,121

 

2028

 

 

 

 

 

397,911

 

 

 

 

 

 

397,911

 

2029

 

 

 

 

 

556,359

 

 

 

 

 

 

556,359

 

2030

 

 

 

 

 

298,230

 

 

 

 

 

 

298,230

 

2031

 

 

 

 

 

446,302

 

 

 

 

 

 

446,302

 

2032

 

 

 

 

 

394,680

 

 

 

 

 

 

394,680

 

2033

 

 

 

 

 

 

 

 

 

 

 

 

2034

 

 

 

 

 

343,795

 

 

 

 

 

 

343,795

 

Thereafter

 

 

 

 

 

637,208

 

 

 

360,267

 

 

 

997,475

 

Total

 

$

250,000

 

 

$

4,370,690

 

 

$

360,267

 

 

$

4,980,957

 

(1)
The $250.0 million maturing in 2024 reflects the principal outstanding under MAALP’s unsecured commercial paper program as of December 31, 2024. Under the terms of the program, MAALP may issue up to a maximum aggregate amount outstanding at any time of $625.0 million. For the three months ended December 31, 2024, average daily borrowings outstanding under the commercial paper program were $507.4 million.
(2)
There were no borrowings outstanding under MAALP’s $1.25 billion unsecured revolving credit facility as of December 31, 2024. The unsecured revolving credit facility has a maturity date of October 2026 with two six-month extension options.

DEBT COVENANT ANALYSIS (1)

Bond Covenants

 

Required

 

Actual

 

Compliance

Total debt to adjusted total assets

 

60% or less

 

29.0%

 

Yes

Total secured debt to adjusted total assets

 

40% or less

 

2.1%

 

Yes

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

 

1.5x or greater for trailing 4 quarters

 

6.7x

 

Yes

Total unencumbered assets to total unsecured debt

 

Greater than 150%

 

346.8%

 

Yes

 

 

 

 

 

 

 

Bank Covenants

 

Required

 

Actual

 

Compliance

Total debt to total capitalized asset value

 

60% or less

 

21.4%

 

Yes

Total secured debt to total capitalized asset value

 

40% or less

 

1.6%

 

Yes

Total adjusted EBITDA to fixed charges

 

1.5x or greater for trailing 4 quarters

 

7.1x

 

Yes

Total unsecured debt to total unsecured capitalized asset value

 

60% or less

 

20.6%

 

Yes

(1)
The calculations of the Bond Covenants and Bank Covenants are specifically defined in MAALP’s debt agreements, which have been filed by MAA and MAALP with the SEC.

Supplemental Data S-10

 


 

2025 GUIDANCE

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

 

 

Full Year 2025

Earnings:

 

Range

 

Midpoint

Earnings per common share - diluted

 

$5.51 to $5.83

 

$5.67

Core FFO per Share - diluted

 

$8.61 to $8.93

 

$8.77

Core AFFO per Share - diluted

 

$7.63 to $7.95

 

$7.79

 

 

 

 

 

MAA Same Store Portfolio:

 

 

 

 

Number of units

 

96,568

 

96,568

Average physical occupancy

 

95.30% to 95.90%

 

95.60%

Property revenue growth

 

-0.35% to 1.15%

 

0.40%

Effective rent growth

 

-0.30% to 0.70%

 

0.20%

Property operating expense growth

 

2.45% to 3.95%

 

3.20%

NOI growth

 

-2.15% to -0.15%

 

-1.15%

Real estate tax expense growth

 

2.00% to 3.50%

 

2.75%

 

 

 

 

 

Corporate Expenses: ($ in millions)

 

 

 

 

Property management expenses

 

$75.5 to $77.5

 

$76.5

General and administrative expenses

 

$57.0 to $59.0

 

$58.0

Total overhead

 

$132.5 to $136.5

 

$134.5

 

 

 

 

 

Transaction/Investment Volume: ($ in millions)

 

 

 

 

Multifamily acquisition volume

 

$350.0 to $450.0

 

$400.0

Multifamily disposition volume

 

$300.0 to $350.0

 

$325.0

Development investment

 

$250.0 to $350.0

 

$300.0

 

 

 

 

 

Debt:

 

 

 

 

Average effective interest rate

 

3.5% to 3.7%

 

3.6%

Capitalized interest ($ in millions)

 

$20.0 to $22.0

 

$21.0

 

 

 

 

 

Diluted FFO Shares Outstanding:

 

 

 

 

Diluted common shares and units

 

119.90 to 120.20 million

 

120.05 million

 

2024 SAME STORE COMPONENTS OF NET OPERATING INCOME RECAST FOR 2025 SAME STORE PORTFOLIO

Dollars in thousands

 

 

Q4 2024

 

 

Full Year 2024

 

Same Store Revenues Recast for 2025 Same Store Portfolio

 

$

518,796

 

 

$

2,080,027

 

Same Store Expenses Recast for 2025 Same Store Portfolio

 

 

187,470

 

 

 

757,841

 

Same Store NOI Recast for 2025 Same Store Portfolio

 

$

331,326

 

 

$

1,322,186

 

 

RECONCILIATION OF EARNINGS PER DILUTED COMMON SHARE TO CORE FFO AND CORE AFFO PER DILUTED SHARE FOR FULL YEAR 2025 GUIDANCE

 

 

 

Full Year 2025 Guidance Range

 

 

 

Low

 

 

High

 

Earnings per common share - diluted

 

$

5.51

 

 

$

5.83

 

Real estate depreciation and amortization

 

 

5.09

 

 

 

5.09

 

Gains on sale of depreciable assets

 

 

(2.00

)

 

 

(2.00

)

FFO per Share - diluted

 

 

8.60

 

 

 

8.92

 

Non-Core FFO items (1)

 

 

0.01

 

 

 

0.01

 

Core FFO per Share - diluted

 

 

8.61

 

 

 

8.93

 

Recurring capital expenditures

 

 

(0.98

)

 

 

(0.98

)

Core AFFO per Share - diluted

 

$

7.63

 

 

$

7.95

 

(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; gain or loss on investments, net of tax; casualty related charges (recoveries), net; gain or loss on debt extinguishment; legal costs, settlements and (recoveries), net, and mark-to-market debt adjustments.

Supplemental Data S-11

 


 

CREDIT RATINGS

 

 

 

Commercial

 

Long-Term

 

 

 

 

Paper Rating

 

Debt Rating

 

Outlook

Fitch Ratings (1)

 

F1

 

A-

 

Stable

Moody’s Investors Service (2)

 

P-2

 

A3

 

Stable

Standard & Poor’s Ratings Services (1)

 

A-2

 

A-

 

Stable

(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 2025

 

 

Q2 2025

 

 

Q3 2025

 

 

Q4 2025

 

 

 

 

Earnings release & conference call

 

Early
May

 

 

Late
July

 

 

Late
October

 

 

Early
February

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Dividend Information - Common Shares:

 

Q4 2023

 

 

Q1 2024

 

 

Q2 2024

 

 

Q3 2024

 

 

Q4 2024

 

Declaration date

 

12/12/2023

 

 

3/19/2024

 

 

5/21/2024

 

 

9/24/2024

 

 

12/10/2024

 

Record date

 

1/12/2024

 

 

4/15/2024

 

 

7/15/2024

 

 

10/15/2024

 

 

1/15/2025

 

Payment date

 

1/31/2024

 

 

4/30/2024

 

 

7/31/2024

 

 

10/31/2024

 

 

1/31/2025

 

Distributions per share

 

$

1.4700

 

 

$

1.4700

 

 

$

1.4700

 

 

$

1.4700

 

 

$

1.5150

 

 

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