Exhibit 99.2
PORTFOLIO STATISTICS |
TOTAL MULTIFAMILY PORTFOLIO AT DECEMBER 31, 2024 (1)
In apartment units
|
|
Same |
|
|
Non-Same |
|
|
Lease-up |
|
|
Total |
|
|
Development |
|
|
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 |
|
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 |
|
|
As of December 31, 2024 |
|
|||||||||||||||
|
|
Gross Real |
|
|
Percent to |
|
|
Physical |
|
|
Rent per |
|
|
Completed |
|
|
Total Units, |
|
||||||
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 |
|
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 |
|
|
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 |
|
||||||
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 |
|
|
|
|
|
|
|
|
|
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 |
|
|
|
|
|
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 |
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 |
|
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 |
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 |
|
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 |
COMMON STOCK |
Stock Symbol: |
|
MAA |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Exchange Traded: |
|
NYSE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Estimated Future Dates: |
|
Q1 2025 |
|
|
Q2 2025 |
|
|
Q3 2025 |
|
|
Q4 2025 |
|
|
|
|
|||||
Earnings release & conference call |
|
Early |
|
|
Late |
|
|
Late |
|
|
Early |
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
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