false 0001620393 0001620393 2024-10-29 2024-10-29

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

 

 

FORM 8-K

 

 

CURRENT REPORT

Pursuant to Section 13 or 15(d)

of the Securities Exchange Act of 1934

Date of report (Date of earliest event reported): October 29, 2024

 

 

NEXPOINT RESIDENTIAL TRUST, INC.

(Exact Name Of Registrant As Specified In Charter)

 

 

 

Maryland   001-36663   47-1881359

(State or Other Jurisdiction

of Incorporation)

 

(Commission

File Number)

 

(IRS Employer

Identification No.)

300 Crescent Court, Suite 700

Dallas, Texas 75201

(Address of Principal Executive Offices) (Zip Code)

Registrant’s telephone number, including area code: (214) 276-6300

 

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):

 

Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

Securities registered pursuant to Section 12(b) of the Act:

 

Title of each class

 

Trading

Symbol(s)

 

Name of each exchange

on which registered

Common Stock, par value $0.01 per share   NXRT   New York Stock Exchange

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).

Emerging growth company 

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐

 

 

 


Item 2.02.

Results of Operations and Financial Condition.

The following information is intended to be furnished under Item 2.02 of Form 8-K, “Results of Operations and Financial Condition.” This information shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or incorporated by reference in any filing under the Securities Act of 1933, as amended, or the Exchange Act, whether made before or after the date of this report, regardless of any general incorporation language in the filing. In a press release dated October 29, 2024, NexPoint Residential Trust, Inc. (the “Company”) announced financial results for the Company’s third quarter ended September 30, 2024. The full text of the press release is furnished herewith as Exhibit 99.1 to this report.

 

Item 9.01.

Financial Statements and Exhibits.

(d) Exhibits.

 

Exhibit
Number

  

Exhibit Description

99.1    Press Release dated October 29, 2024
104    Cover Page Interactive Data File (embedded within the Inline XBRL document)


SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

NEXPOINT RESIDENTIAL TRUST, INC.
By:  

/s/ Brian Mitts

Name:   Brian Mitts
Title:  

Chief Financial Officer, Executive

VP-Finance, Secretary and Treasurer

Date: October 29, 2024

Exhibit 99.1

29 October 2024 | NYSE: NXRT

EARNINGS SUPPLEMENT: THIRD QUARTER 2024

 

 

 

LOGO

NEXPOINT RESIDENTIAL TRUST, INC.

300 CRESCENT COURT, SUITE 700

DALLAS, TX 75201

INVESTOR RELATIONS:

KRISTEN THOMAS

NXRT.NEXPOINT.COM


NEXPOINT RESIDENTIAL TRUST, INC. [NYSE:NXRT]

 

 

TABLE OF CONTENTS

 

Earnings Release

   1  
Cautionary Statement Regarding Forward-Looking Statements    3  

Overview

   4  

Highlights of Recent Activity

   5  

Financial Summary

   8  

2024 Full Year Guidance

   9  

Components of Net Asset Value

   10  

Consolidated Balance Sheets

    11   

Consolidated Statements of Operations

   12  

NOI and Same Store NOI

   13  

Q3 Same Store Results

   14  

Q3 Same Store Properties Operating Metrics

   16  

QoQ Same Store Properties Operating Metrics

   17  

YTD Same Store Results

   18  

FFO, Core FFO and AFFO

   20  

Historical Capital Expenditures

   21  

Value-Add Program Details

   22  

Outstanding Debt Details

   25  

Debt Maturity Schedule

   28  

Historical Acquisition Details

   29  

Historical Disposition Details

   30  

Definitions and Reconciliations of Non-GAAP Measures

   31  

LOGO

 ROCKLEDGE APARTMENTS: MARIETTA, GA

 

LOGO

 FULLY UPGRADED UNIT LIVING AREA

 

LOGO

 REMODELED AND MODERNIZED FITNESS CENTER

 


NEXPOINT RESIDENTIAL TRUST, INC. [NYSE:NXRT]

 

 

 

LOGO

FOR IMMEDIATE RELEASE

Contact:

Investor Relations

Kristen Thomas

IR@nexpoint.com

(214) 276-6300

Media inquiries: Pro-Nexpoint@prosek.com

NEXPOINT RESIDENTIAL TRUST, INC. REPORTS THIRD QUARTER 2024 RESULTS

NXRT Boosts Quarterly Dividend by 10.3%; Announces Completed Refinancings of 17 Properties and $24.5 million of Disposition Activity

Dallas, TX, October 29, 2024 – NexPoint Residential Trust, Inc. (NYSE:NXRT) reported financial results for the third quarter ended September 30, 2024.

Highlights

 

   

NXRT1 reported Net Loss, FFO2, Core FFO2 and AFFO2 of $(8.9)M, $15.7M, $17.9M and $20.6M, respectively, attributable to common stockholders for the quarter ended September 30, 2024, compared to Net Income, FFO, Core FFO, and AFFO of $33.7M, $14.5M, $18.1M and $20.6M, respectively, attributable to common stockholders for the quarter ended September 30, 2023.

 

   

NXRT reported Net Income, FFO, Core FFO and AFFO of $28.0M, $50.9M, $55.5M and $63.3M, respectively, attributable to common stockholders for the nine months ended September 30, 2024, compared to Net Income, FFO, Core FFO, and AFFO of $25.9M, $53.7M, $56.8M and $63.8M, respectively, attributable to common stockholders for the nine months ended September 30, 2023.

 

   

For the three months ended September 30, 2024, Q3 Same Store properties3, occupancy increased 100 bps, total revenue increased 1.7%, and average effective rent and NOI2 decreased 1.8% and 2.4% over the prior year period.

 

   

For the nine months ended September 30, 2024, YTD Same Store properties3, occupancy increased 100 bps, total revenue and NOI2 increased 2.5% and 1.3%, respectively, and average effective rent decreased 1.8% over the prior year period.

 

   

NXRT paid a third quarter dividend of $0.46242 per share of common stock on September 30, 2024.

 

   

The weighted average effective monthly rent per unit across all 36 properties held as of September 30, 2024 (the “Portfolio”), consisting of 13,1744 units, was $1,500, while physical occupancy was 94.8%.

 

   

During the third quarter 2024, for the properties in our Portfolio, we completed 45 full and partial upgrades and leased 39 upgraded units, achieving an average monthly rent premium of $233 and a 22.1% ROI5.

 

   

Since inception, for the properties currently in our Portfolio, we have completed 8,316 full and partial upgrades, 4,704 kitchen and laundry appliances, and 11,389 technology packages, resulting in a $176, $48, and $43 average monthly rental increase per unit and a 20.8%, 61.9%, and 37.2% ROI, respectively.

 

1)

In this release, “we,” “us,” “our,” the “Company,” “NexPoint Residential Trust,” and “NXRT” each refer to NexPoint Residential Trust, Inc., a Maryland corporation.

2)

FFO, Core FFO, AFFO and NOI are non-GAAP measures. For a discussion of why we consider these non-GAAP measures useful and reconciliations of FFO, Core FFO, AFFO and NOI to net loss, see the “Definitions and Reconciliations of Non-GAAP Measures,” “FFO, Core FFO and AFFO” and “NOI and Same Store NOI” sections of this release.

3)

We define “Same Store” properties as properties that were in our Portfolio for the entirety of the periods being compared. There are 35 properties encompassing 12,948 units of apartment space in our Same Store pool for the three months ended September 30, 2024 (our “Q3 Same Store” properties) and 35 properties encompassing 12,948 units of apartment space in our Same Store pool for the nine months ended September 30, 2024 (our “YTD Same Store” properties). The same store unit count excludes 36 units that are currently down due to casualty events (Rockledge: 20 units, Bella Solara: 16 units).

4)

Total units owned in our Portfolio is 13,174, however 36 units are currently down due to casualty events (Rockledge: 20 units, Bella Solara: 16 units).

5)

We define Return on Investment (“ROI”) as the sum of the actual rent premium divided by the sum of the total cost.

 

NXRT.NEXPOINT.COM    Page 1   


NEXPOINT RESIDENTIAL TRUST, INC. [NYSE:NXRT]

 

 

 

Third Quarter 2024 Financial Results

 

   

Total revenues were $64.1 million for the third quarter of 2024, compared to $69.8 million for the third quarter of 2023.

 

   

Net loss for the third quarter of 2024 totaled $8.9 million, or loss of $(0.35) per diluted share, which included $24.6 million of depreciation and amortization expense. This compared to net income of $33.7 million, or income of $1.28 per diluted share, for the third quarter of 2023, which included $23.8 million of depreciation and amortization expense.

 

   

The change in our net loss of $(8.9) million for the three months ended September 30, 2024 as compared to our net income of $33.9 million for the three months ended September 30, 2023 primarily relates to a decrease in gain on sales of real estate of $43.1 million.

 

   

For the third quarter of 2024, NOI was $38.1 million on 36 properties, compared to $42.1 million for the third quarter of 2023 on 39 properties.

 

   

For the third quarter of 2024, Q3 Same Store NOI decreased 2.4% to $37.5 million, compared to $38.4 million for the third quarter of 2023.

 

   

For the third quarter of 2024, FFO totaled $15.7 million, or $0.60 per diluted share, compared to $14.5 million, or $0.55 per diluted share, for the third quarter of 2023.

 

   

For the third quarter of 2024, Core FFO totaled $17.9 million, or $0.69 per diluted share, compared to $18.1 million, or $0.69 per diluted share, for the third quarter of 2023.

 

   

For the third quarter of 2024, AFFO totaled $20.6 million, or $0.79 per diluted share, compared to $20.6 million, or $0.78 per diluted share, for the third quarter of 2023.

2024 Year to Date Financial Results

 

   

Total revenues were $195.9 million for the nine months ended September 30, 2024, compared to $208.6 million for the nine months ended September 30, 2023.

 

   

Net income for the nine months ended September 30, 2024 totaled $28.0 million, or income of $1.07 per diluted share, which included $73.4 million of depreciation and amortization expense. This compared to net income of $25.9 million, or income of $0.99 per diluted share, for the nine months ended September 30, 2023, which included $70.9 million of depreciation and amortization expense.

 

   

The change in our net income of $28.2 million for the nine months ended September 30, 2024 as compared to our net income of $26.0 million for the nine months ended September 30, 2023 primarily relates to an increase in gain on sales of real estate of $7.3 million partially offset by a decrease in operating income of $4.6 million.

 

   

For the nine months ended September 30, 2024, NOI was $118.1 million on 36 properties, compared to $125.2 million for the nine months ended September 30, 2023 on 39 properties.

 

   

For the nine months ended September 30, 2024, Same Store NOI increased 1.3% to $115.2 million, compared to $113.7 million for the nine months ended September 30, 2023.

 

   

For the nine months ended September 30, 2024, FFO totaled $50.9 million, or $1.94 per diluted share, compared to $53.7 million, or $2.05 per diluted share, for the nine months ended September 30, 2023.

 

   

For the nine months ended September 30, 2024, Core FFO totaled $55.5 million, or $2.11 per diluted share, compared to $56.8 million, or $2.17 per diluted share, for the nine months ended September 30, 2023.

 

   

For the nine months ended September 30, 2024, AFFO totaled $63.3 million, or $2.41 per diluted share, compared to $63.8 million, or $2.44 per diluted share, for the nine months ended September 30, 2023.

Subsequent Events

 

   

On October 1, 2024, the Company refinanced 17 properties for a total of $813.5 million with a spread of 1.09% maturing on September 30, 2031.

 

   

On October 1, 2024, NXRT completed the sale of Stone Creek at Old Farm for a sales price of $24.5 million.

 

   

On October 28, 2024, the board of directors of the Company (the “Board”) approved a quarterly dividend of $0.51 per share, a 10.3% increase from the previous dividend per share. Since inception, NXRT has increased the dividend per share by 147.6%.

 

   

On October 28, 2024, the Board authorized the Company to repurchase $100 million of its common stock. This authorization will expire on October 28, 2026. This authorization replaces the Company’s previous share repurchase authorization that expired on October 24, 2024

 

NXRT.NEXPOINT.COM    Page 2   


NEXPOINT RESIDENTIAL TRUST, INC. [NYSE:NXRT]

 

 

 

Third Quarter Earnings Conference Call

NXRT is scheduled to host a conference call on Tuesday, October 29, 2024, at 11:00 a.m. ET (10:00 a.m. CT), to discuss third quarter 2024 financial results. The conference call can be accessed live over the phone by dialing 888-660-4430 or, for international callers, +1 646-960-0537 and using passcode Conference ID: 5001576. A live audio webcast of the call will be available online at the Company’s website, https://nxrt.nexpoint.com (under “Resources”). An online replay will be available shortly after the call on the Company’s website and continue to be available for 60 days.

A replay of the conference call will also be available through Tuesday, November 12, 2024, by dialing 800-770- 2030 or, for international callers, +1 609-800-9909 and entering passcode 5001576.

About NXRT

NexPoint Residential Trust is a publicly traded REIT, with its shares listed on the New York Stock Exchange under the symbol “NXRT,” primarily focused on acquiring, owning and operating well-located, middle-income multifamily properties with “value-add” potential in large cities and suburban submarkets of large cities, primarily in the Southeastern and Southwestern United States. NXRT is externally advised by NexPoint Real Estate Advisors, L.P., an affiliate of NexPoint Advisors, L.P., an SEC-registered investment advisor, which has extensive real estate experience. Our filings with the Securities and Exchange Commission (the “SEC”) are available on our website, nxrt.nexpoint.com, under the “Financials” tab.

Cautionary Statement Regarding Forward-Looking Statements

This release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995 that are based on management’s current expectations, assumptions and beliefs. Forward-looking statements can often be identified by words such as “expect,” “anticipate,” “estimate,” “may,” “should,” “plan” and similar expressions and variations or negatives of these words. These forward-looking statements include, but are not limited to, statements regarding NXRT’s business and industry in general, the expected refinancing of portfolio-level debt, the effects, terms and timing of the refinancing, forecasted submarket deliveries, NXRT’s guidance for financial results for the full year 2024, including earnings per diluted share, Core FFO per diluted share, same store rental income, same store total revenue, same store expense, same store NOI, and the related components and assumptions, including expected acquisitions and dispositions, expected same store pool, shares outstanding and same store growth projections, NXRT’s net asset value and the related components and assumptions, including estimated value-add expenditures, debt payments and outstanding debt, net income and NOI guidance for the fourth quarter and full year 2024 and the related assumptions, planned value-add programs, including rehab costs, rent change and return on investment, expected settlement of interest rate swaps and the effect on the debt maturity schedule, rehab budgets and acquisitions and dispositions. They are not guarantees of future results and are subject to risks, uncertainties and assumptions that could cause actual results to differ materially from those expressed in any forward-looking statement, including those described in greater detail in our filings with the Securities and Exchange Commission, particularly those described in our Annual Report on Form 10-K. Readers should not place undue reliance on any forward-looking statements and are encouraged to review the Company’s most recent Annual Report on Form 10-K and other filings with the SEC for a more complete discussion of the risks and other factors that could affect any forward-looking statements. The statements made herein speak only as of the date of this release and except as required by law, NXRT does not undertake any obligation to publicly update or revise any forward-looking statements.

 

NXRT.NEXPOINT.COM    Page 3   


NEXPOINT RESIDENTIAL TRUST, INC. [NYSE:NXRT]

 

 

 

NEXPOINT RESIDENTIAL TRUST, INC.: THIRD QUARTER 2024 OVERVIEW

 

Company Profile

(share counts in thousands)     

Exchange/Ticker

     NYSE: NXRT  

Share Price (1)

   $43.00

Insider Ownership (2)

   14.37%

2024 Q4 Dividend Per Share

   $0.51

Dividend Yield (1)

   4.74%

Shares Outstanding - basic (3)

   25,404

Shares Outstanding - diluted (3)

   26,161

 

(1)

As of the close of market trading on October 28, 2024.

(2)

As of the close of market trading on September 30, 2024.

(3)

Weighted average for the three months ended September 30, 2024.

 

Portfolio Composition by Market

 

Market

  

% of Units

Phoenix

   15.2%

South Florida

   14.9%

Dallas/Fort Worth

   14.9%

Atlanta

   12.8%

Nashville

   10.2%

Orlando

   8.9%

Las Vegas

   8.8%

Raleigh

   4.7%

Tampa

   4.4%

Charlotte

   3.8%

Houston

   1.4%
  

 

Total

     100.0%

LOGO

 

 

Revenue & Average Rent Per Unit      Stock Price Performance (Since Inception;  4/1/2015)

 

LOGO

    

 

LOGO

 

NXRT.NEXPOINT.COM    Page 4   


NEXPOINT RESIDENTIAL TRUST, INC. [NYSE:NXRT]

 

 

 

Highlights of Recent Activity

COMPLETED DISPOSITION

 

Property Name

  

Location

  

Date of Sale

   Sales Price       IRR      Multiple on
 Invested 
 Capital 
     Net Cash
Proceeds
(1)
 

Stone Creek at Old Farm

   Houston, TX      October 1, 2024      $ 24,500        14.8%        2.19x      $  24,400  

 

(1)

Net Cash Proceeds include sale price and closing costs.

DIVIDEND GROWTH

 

LOGO

 

NXRT.NEXPOINT.COM    Page 5   


NEXPOINT RESIDENTIAL TRUST, INC. [NYSE:NXRT]

 

 

 

OUTSTANDING DEBT DETAILS

Mortgage Debt for 17 Properties Refinanced

The following table contains summary information concerning the mortgage debt of the Company for the 17 properties refinanced on October 1, 2024 (dollars in thousands):

 

Operating Properties

      Type        Term (months)     Outstanding
Principal (1)
      Interest Rate (2)     Maturity Date 

The Venue on Camelback

   Floating    84    $      36,465      6.25%   9/30/2031 (3)

Sabal Palm at Lake Buena Vista

   Floating    84      56,220      6.25%   9/30/2031 (3)

Cornerstone

   Floating    84      45,815      6.25%   9/30/2031 (3)

Versailles II

   Floating    84      15,706      6.25%   9/30/2031 (3)

Brandywine I & II

   Floating    84      59,526      6.25%   9/30/2031 (3)

Bella Vista

   Floating    84      37,400      6.25%   9/30/2031 (3)

The Enclave

   Floating    84      33,440      6.25%   9/30/2031 (3)

The Heritage

   Floating    84      29,810      6.25%   9/30/2031 (3)

Summers Landing

   Floating    84      14,135      6.25%   9/30/2031 (3)

Residences at Glenview Reserve

   Floating    84      33,271      6.25%   9/30/2031 (3)

Avant at Pembroke Pines

   Floating    84      248,185      6.25%   9/30/2031 (3)

Arbors of Brentwood

   Floating    84      39,977      6.25%   9/30/2031 (3)

The Verandas at Lake Norman

   Floating    84      30,113      6.25%   9/30/2031 (3)

Six Forks Station

   Floating    84      30,430      6.25%   9/30/2031 (3)

High House at Cary

   Floating    84      32,478      6.25%   9/30/2031 (3)

The Adair

   Floating    84      33,229      6.25%   9/30/2031 (3)

Estates on Maryland

   Floating    84      37,345      6.25%   9/30/2031 (3)
        

 

 

    

 

 
         $ 813,545      6.25%  
        

 

 

    

 

 

Debt Maturity Schedule

As of September 30, 2024

 

LOGO

 

Debt Maturity Schedule

As of October 1, 2024(3)

    

Debt Maturity Schedule

As of October 1, 2024 Giving Effect to All 34

Property Refinancings (3) (4)

LOGO      LOGO

 

(1)

Mortgage debt that is non-recourse to the Company and encumbers the multifamily properties.

(2)

Interest rate is based on a reference rate plus an applicable margin, except for fixed rate mortgage debt. 30-Day Average SOFR was 5.16% as of October 1, 2024.

(3)

The Company finalized a 7-year term refinance on 17 properties at SOFR plus a 1.09% margin. The refinance closed on October 1, 2024.

(4)

The Company is finalizing a 7-year term refinance on 17 properties at SOFR plus a 1.09% margin. The refinance is expected to close on November 29, 2024. Final loan amounts are subject to change based on final commitment at closing.

 

NXRT.NEXPOINT.COM    Page 6   


NEXPOINT RESIDENTIAL TRUST, INC. [NYSE:NXRT]

 

 

 

FORECASTED SUBMARKET DELIVERIES (1)

 

Market    Submarket    Property   

NXRT Unit 

Exposure 

    

2024 Q3

Inventory

    

2023

Deliveries

    

2024

Deliveries

    

2025

Deliveries

    

2026

Deliveries

    

3-year

Deliveries 

      3-year  %
 Growth
 

ATL

   Southeast Marietta    Rockledge      708         14,105        -          -          -          -          -          0.0%  

ATL

   Southeast Marietta    The Preserve at Terrell Mill      752        14,105        -          -          -          -          -          0.0%  

ATL

   Sandy Springs    The Adair      232        20,205        -          -          286        -          286         1.4%  

CHA

   Huntersville/Cornelius    The Verandas at Lake Norman      264        8,091        216        502        2,499        217        3,218        39.8%  

CHA

   Matthews/Southeast Charlotte    Creekside at Matthews      240        11,764        344        409        728        -          1,137        9.7%  

DFW

   East Fort Worth    The Venue at 8651      333        13,395        114        -          462        204        666        5.0%  

DFW

   Far North Dallas    Versailles      388        30,455        -          897        -          -          897        2.9%  

DFW

   Far North Dallas    Versailles II      242        30,455        -          897        -          -          897        2.9%  

DFW

   Hurst/Euless/Bedford    Arbors on Forest Ridge      210        33,888        52        13        608        164        785        2.3%  

DFW

   Hurst/Euless/Bedford    Summers Landing      196        33,888        52        13        608        164        785        2.3%  

DFW

   Oak Lawn/Park Cities    Atera      380        21,035        119        144        664        452        1,260        6.0%  

DFW

   Richardson    Cutters Point      196        19,844        -          872        223        -          1,095        5.5%  

LSV

   Northwest Las Vegas    Bella Solara      320        21,522        841        932        882        38        1,852        8.6%  

LSV

   Northwest Las Vegas    Bloom      528        21,522        841        932        882        38        1,852        8.6%  

LSV

   Southwest Las Vegas    Torreyana      316        20,778        994        1,457        784        -          2,241        10.8%  

NASH

   East Nashville    Residences at Glenview Reserve      360        14,626        102        915        727        -          1,642        11.2%  

NASH

   South Nashville    Arbors of Brentwood      346        17,445        840        594        120        203        917        5.3%  

NASH

   South Nashville    Brandywine      632        17,445        840        594        120        203        917        5.3%  

ORL

   East Orlando    The Cornerstone      430        22,185        325        562        424        210        1,196        5.4%  

ORL

   Northwest Orlando    Residences at West Place      342        17,232        276        309        593        257        1,159        6.7%  

ORL

   South Orange County    Sabal Palm at Lake Buena Vista      400        33,473        193        348        -          -          348        1.0%  

PHX

   Chandler    Fairways at San Marcos      352        25,970        850        574        741        369        1,684        6.5%  

PHX

   North Central Phoenix    Heritage      204        26,611        770        950        335        -          1,285        4.8%  

PHX

   North Central Phoenix    The Venue on Camelback      415        26,611        770        950        335        -          1,285        4.8%  

PHX

   Northeast Phoenix    Bella Vista      248        22,176        44        945        93        -          1,038        4.7%  

PHX

   South Tempe    Enclave      204        17,870        259        144        -          -          144        0.8%  

PHX

   Southwest Mesa    Madera Point      256        18,186        276        132        114        -          246        1.4%  

PHX

   West Phoenix    Estates on Maryland      330        15,570        -          -          -          -          -          0.0%  

RDU

   Far North Raleigh    Six Forks Station      323        12,644        1,336        984        350        186        1,520        12.0%  

RDU

   North Cary/Morrisville    High House at Cary      302        22,099        774        2,075        549        230        2,854        12.9%  

SFL

   Pembroke Pines/Miramar    Avant at Pembroke Pines      1,520        25,967        386        520        332        -          852        3.3%  

SFL

   West Palm Beach    Parc500      217        33,391        1,282        1,343        991        652        2,986        8.9%  

SFL

   West Palm Beach    Seasons 704      222        33,391        1,282        1,343        991        652        2,986        8.9%  

TPA

   Egypt Lake/Lowry Park    Courtney Cove      324        12,846        -          -          273        -          273        2.1%  

TPA

   Temple Terrace    The Summit at Sabal Park      252        16,417        132        409        156        -          565        3.4%  

Totals/Averages 

        Total       12,984        569,790        10,525        16,030        12,934        3,182        32,146        5.6%  

 

(1)

Source: 2024 Realpage, Inc.; Data as of October 2024.

 

NXRT.NEXPOINT.COM    Page 7   


NEXPOINT RESIDENTIAL TRUST, INC. [NYSE:NXRT]

 

 

 

Financial Summary

 

     Q3 2024     Q3 2023     YTD 2024     YTD 2023  

(in thousands, except for per share and unit data)

        

Company Profile

        

Market Capitalization (as of the last day of the period)

   $    1,118,000     $    826,000      

Share Price (as of the last day of the period)

   $ 44.01     $ 32.18      

Weighted average common shares outstanding - basic

     25,404       25,674       25,554       25,647  

Weighted average common shares outstanding - diluted

     25,404       26,302       26,274       26,228  
        

Earnings Profile

        

Total revenues

   $ 64,095     $ 69,838     $      195,910     $     208,634  

Net income (loss) attributable to common stockholders

     (8,853     33,749       28,041       25,913  

NOI (1)

     38,131       42,144       118,089       125,241  

Same Store NOI (2)

     37,509       38,445       115,167       113,669  

Same Store NOI Growth (%) (2)

     -2.4       1.3  
        

Earnings Metrics Per Common Share (diluted basis)

        

Earnings

   $ (0.35   $ 1.28     $ 1.07     $ 0.99  

FFO (1)

   $ 0.60     $ 0.55     $ 1.94     $ 2.05  

Core FFO (1)

   $ 0.69     $ 0.69     $ 2.11     $ 2.17  

AFFO (1)

   $ 0.79     $ 0.78     $ 2.41     $ 2.44  

Dividends declared per common share

   $ 0.46     $ 0.42     $ 1.39     $ 1.26  

Net Income (Loss) Coverage (3)

     -0.76x       3.05x       0.77x       0.79x  

FFO Coverage (3)

     1.29x       1.32x       1.40x       1.63x  

Core FFO Coverage (3)

     1.48x       1.64x       1.52x       1.72x  

AFFO Coverage (3)

     1.70x       1.86x       1.74x       1.94x  
        

Portfolio

        

Total Properties

     36       39      

Total Units (4)

     13,174       14,485      

Occupancy

     94.8     94.0    

Average Effective Monthly Rent per Unit

   $ 1,500     $ 1,507      
        

Same Store Portfolio Metrics (2)

        

Total Same Store Properties

     35       35       35       35  

Total Same Store Units

     12,948       12,917       12,948       12,917  

Occupancy

     94.9     93.9     94.9     93.9

Average Effective Monthly Rent per Unit

   $ 1,502     $ 1,529     $ 1,502     $ 1,529  
        

Value-Add Program

        

Completed Rehab Units

     90       518       330       1,875  

Cumulative Completed Rehab Units (5)

     8,316        

Average Increase to Effective Monthly Rent

per Unit (Post-Rehab)

   $ 175        

ROI on Post-Rehab Units

     20.8      
        

Outstanding Debt Summary

        

Total Mortgage Debt

   $ 1,462,865     $ 1,575,406      

Credit Facilities

           41,000      
  

 

 

   

 

 

     

Total Debt Outstanding

   $ 1,462,865     $ 1,616,406      
  

 

 

   

 

 

     

Leverage Ratio (Total Debt to Market Capitalization plus Total Debt)

     57     66    

Leverage Ratio (Net Debt to Enterprise Value) (6)

     56     66    

 

(1)

For more information and reconciliations of NOI, FFO, Core FFO and AFFO, see the “FFO, Core FFO and AFFO,” “NOI and Same Store NOI” and “Definitions and Reconciliations of Non-GAAP Measures” sections of this release.

(2)

We define “Same Store” properties as properties that were in our Portfolio for the entirety of the periods being compared. For additional information regarding our Q3 and YTD Same Store properties, see the “Q3 Same Store Results” and “YTD Same Store Results” section of this release.

(3)

Indicates coverage ratio of Net Income (Loss)/FFO/Core FFO/AFFO per common share (diluted) over dividends declared per common share during the period. The Company uses actual diluted weighted average common shares outstanding when in a dilutive position for FFO, Core FFO and AFFO.

(4)

Total units owned is 13,174, however 36 units are currently excluded due to fire and water damage.

(5)

Inclusive of all full and partial interior upgrades completed through September 30, 2024. Cumulative results exclude rehabs completed for properties sold through September 30, 2024.

(6)

For more information and a reconciliation of debt to net debt, see the “Definitions and Reconciliations of Non-GAAP Measures” section of this release.

 

NXRT.NEXPOINT.COM    Page 8   


NEXPOINT RESIDENTIAL TRUST, INC. [NYSE:NXRT]

 

 

 

2024 Full Year Guidance Summary

NXRT is reaffirming guidance ranges for Same Store rental income, Same Store total revenue, Same Store total expenses, Same Store NOI and revising guidance ranges for earnings (loss) per diluted share, Core FFO per diluted share, and Acquisitions and Dispositions, as follows (dollars in millions, except per share amounts):

 

     Guidance Range (1)        
     Low-End     Mid-Point     High-End     Prior Mid-Point  

Earnings (loss) per diluted share (2)

   $ (0.01   $ 0.03     $ 0.07     $ (1.15

Core FFO per diluted share (2) (3)

   $     2.74     $     2.78     $     2.82     $     2.72  
        

Same Store Growth: (4)

        

Rental Income

     1.7     2.1     2.6     2.1

Total Revenue

     1.3     1.7     2.2     1.7

Total Expenses (5)

     4.4     3.7     3.0     3.7

Same Store NOI (3)

     -0.6     0.5     1.6     0.5
        

Other Considerations: (5)

        

Acquisitions

   $     $     $     $ 50.0  

Dispositions

   $ 166.8     $ 166.8     $ 166.8     $ 175.0  

 

(1)

Full Year 2024 guidance forecast includes Same Store growth projections presented above, which takes into effect the sale of Stone Creek at Old Farm, thereby removing the asset from the Full Year 2024 expected Same Store pool.

(2)

Weighted average diluted share count estimate for full year 2024 is approximately 26.2 million.

(3)

Same Store NOI and Core FFO are non-GAAP measures. For reconciliations of Full Year 2024 Same Store NOI and Core FFO guidance to net income (loss) guidance, and a discussion of why we consider these non-GAAP measures useful, see the “Definitions and Reconciliations of Non-GAAP Measures” section of this release.

(4)

Year-over-year growth for the Full Year 2024 expected Same Store pool (35 properties).

(5)

We continue to evaluate our Portfolio for capital recycling opportunities. Transaction volumes presented are incorporated into the loss per share and Core FFO guidance above. Actual acquisitions and dispositions could vary significantly from our projections. We undertake no duty to update these assumptions, except as required by law.

Additional information on 2024 financial and earnings guidance is included in the following sections of this release.

 

NXRT.NEXPOINT.COM    Page 9   


NEXPOINT RESIDENTIAL TRUST, INC. [NYSE:NXRT]

 

 

 

Components of Net Asset Value

(dollar and share amounts in thousands, except per share and per unit data)

REAL ESTATE BY MARKET VALUE   NAV SUMMARY

 

Property    NOI    Cap Rate
Range (1)
   Value Range (2)            

Component

 

Min

 

Max

Market    Contribution    Min    Max    Min      Max     Tangible Assets        

 

  

 

  

 

  

 

 

       

Texas

                   Real Estate (2)   $ 2,639,494    $2,930,320 

Dallas/Fort Worth

   10.7%    5.25%    5.75%    $ 281,385      $ 312,389       Cash   17,412

Houston

   0.0%    5.50%    6.00%                   Restricted Cash - Renovation Reserves (4)   3,518
                   Renovation Expenditures (4)   (3,518)

North Carolina

                   Cash Adjustments (5)   (391)

Raleigh

   4.6%    5.25%    5.75%      122,282        135,755       Fair Market Value of Interest Rate Swaps   41,075

Charlotte

   3.8%    5.25%    5.75%      101,547        112,736       Other Assets   61,893
                   Stone Creek at Old Farm Gross Sale Proceeds (6)   24,500
                

 

 

 

 

 

Georgia

                 Value of Assets   $ 2,783,983    $ 3,074,809 
                

 

 

 

 

 

Atlanta

   12.1%    5.25%    5.75%      319,758        354,989        
                 Tangible Liabilities    

Tennessee

                   Credit Facility (7)   $0

Nashville

   9.3%    5.25%    5.75%      245,043        272,043       Mortgage Debt   1,462,865
                  

 

                 Total Outstanding Debt   1,462,865

Florida

                   Forward 12-month Principal Payments (5)   (391)
                  

 

Orlando

   8.9%    5.25%    5.75%      235,311        261,238     Total Outstanding Debt (FY 2024 Est.)   1,462,474

Tampa

   3.6%    5.25%    5.75%      95,829        106,388       Other Tangible Liabilities (at Book)   45,492
                

 

 

 

South Florida

   20.6%    5.25%    5.75%      543,986        603,923     Value of Liabilities   $1,507,966
                

 

 

 

                   Net Leverage (mid-point)   51%
                

 

 

 

Nevada

                 Net Asset Value   $ 1,276,017   $ 1,566,843 
                

 

 

 

Las Vegas

   9.1%    5.25%    5.75%      240,429        266,920       Shares outstanding - diluted (as of September 30, 2024)   26,161
                

 

 

 

                 Est. NAV / Share   $  48.77   $  59.89 
                

 

 

 

Arizona

                   NAV / Share (mid-point)   $54.33

Phoenix

   17.2%    5.25%    5.75%      453,924        503,939        

 

  

 

  

 

       

Total / Avg    

   100.0%     5.25%      5.75%     $ 2,639,494      $ 2,930,320         

 

  

 

  

 

          

 

NOI ESTIMATE   IMPLIED VAUE VALUATION METRICS

 

                                       

Q2 2024 NOI Actual

     38,867        Min       Max
          

 

     

 

Q3 2024 NOI Actual

     38,131     Implied Real Estate Value    $2,639,494           $2,930,320
       

 

  

 

     

 

     Low        High    

No. of Units (September 30, 2024) (2)

   13,174

 

  

 

 

    

 

 

   

 

  

 

     

 

Estimated Q4 2024 NOI Guidance (3)

   $ 36,605        $ 38,675       Implied Value/Apartment Unit    $ 200.4       $ 222.4

 

  

 

 

    

 

 

   

 

  

 

     

 

2024 NOI Guidance (3)

   $  151,771          $ 153,842          Implied Value/Apartment Unit (mid-point)    $211.4

 

  

 

 

    

 

 

               

 

(1)

Management estimates based on independent third-party review of our properties.

(2)

Estimated value ranges are presented for the existing portfolio (36 properties as of September 30, 2024).

(3)

The Company anticipates net income (loss) will be in the range between approximately ($0.3) million and $1.7 million for the full year 2024 and between ($28.5) million and ($26.4) million for the fourth quarter of 2024. FY 2024 NOI Guidance considers a commensurate volume of capital recycling.

(4)

Includes approximately $3.5 million that is held for value-add upgrades; reduced by $3.5 million for estimated 2024 rehab expenditures.

(5)

Includes approximately $0.4 million in forward 12-month principal payments.

(6)

Stone Creek at Old Farm disposition closed on October 1, 2024.

(7)

Includes outstanding balance as of September 30, 2024.

 

NXRT.NEXPOINT.COM    Page 10   


NEXPOINT RESIDENTIAL TRUST, INC. [NYSE:NXRT]

 

 

 

NEXPOINT RESIDENTIAL TRUST, INC. AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

(in thousands, except share and per share amounts)

 

      September 30, 2024       December 31, 2023   
     (Unaudited)        

ASSETS

    

Operating Real Estate Investments

    

Land

   $ 359,819     $ 359,819  

Buildings and improvements

     1,734,428       1,719,864  

Construction in progress

     2,419       8,322  

Furniture, fixtures, and equipment

     196,707       180,435  
  

 

 

   

 

 

 

Total Gross Operating Real Estate Investments

     2,293,373       2,268,440  

Accumulated depreciation and amortization

     (484,181     (411,087
  

 

 

   

 

 

 

Total Net Operating Real Estate Investments

     1,809,192       1,857,353  

Real estate held for sale, net of accumulated depreciation of $4,624 and $31,871, respectively

     20,232       110,747  
  

 

 

   

 

 

 

Total Net Real Estate Investments

     1,829,424       1,968,100  

Cash and cash equivalents

     17,412       12,367  

Restricted cash

     43,306       32,912  

Accounts receivable, net

     12,746       14,598  

Prepaid and other assets

     9,359       8,640  

Fair value of interest rate swaps

     41,075       71,028  
  

 

 

   

 

 

 

TOTAL ASSETS

   $ 1,953,322     $ 2,107,645  
  

 

 

   

 

 

 
    

LIABILITIES AND STOCKHOLDERS’ EQUITY

    

Liabilities:

    

Mortgages payable, net

   $   1,454,735     $   1,453,787  

Mortgages payable held for sale, net

           88,044  

Credit facility, net

           23,243  

Accounts payable and other accrued liabilities

     12,206       17,140  

Accrued real estate taxes payable

     20,153       11,230  

Accrued interest payable

     8,632       9,399  

Security deposit liability

     2,996       3,159  

Prepaid rents

     1,505       1,773  
  

 

 

   

 

 

 

Total Liabilities

     1,500,227       1,607,775  
    

Redeemable noncontrolling interests in the Operating Partnership

     5,947       5,246  
    

Stockholders’ Equity:

    

Preferred stock, $0.01 par value: 100,000,000 shares authorized; 0 shares issued

            

Common stock, $0.01 par value: 500,000,000 shares authorized; 25,403,537 and 25,674,313 shares issued and outstanding, respectively

     254       256  

Additional paid-in capital

     404,787       413,010  

Accumulated earnings less dividends

     2,232       11,493  

Accumulated other comprehensive income

     39,875       69,865  
  

 

 

   

 

 

 

Total Stockholders’ Equity

     447,148       494,624  
  

 

 

   

 

 

 

TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY

   $ 1,953,322     $ 2,107,645  
  

 

 

   

 

 

 

 

NXRT.NEXPOINT.COM    Page 11   


NEXPOINT RESIDENTIAL TRUST, INC. [NYSE:NXRT]

 

 

 

NEXPOINT RESIDENTIAL TRUST, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS

AND COMPREHENSIVE INCOME

(in thousands, except per share amounts)

(Unaudited)

 

     For the Three Months Ended
September 30,
    For the Nine Months Ended
September 30,
 
     2024     2023     2024     2023  

Revenues

        

Rental income

   $ 62,311     $   67,870     $   190,292     $   203,217  

Other income

     1,784       1,968       5,618       5,417  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total revenues

     64,095       69,838       195,910       208,634  
  

 

 

   

 

 

   

 

 

   

 

 

 

Expenses

        

Property operating expenses

     15,705       15,322       43,249       44,080  

Real estate taxes and insurance

     8,117       8,832       25,617       28,186  

Property management fees (1)

     1,843       2,031       5,673       6,089  

Advisory and administrative fees (2)

     1,702       1,966       5,179       5,782  

Corporate general and administrative expenses

     4,835       4,906       14,524       12,897  

Property general and administrative expenses

     1,706       2,615       6,638       7,127  

Depreciation and amortization

     24,608       23,797       73,373       70,935  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total expenses

     58,516       59,469       174,253       175,096  
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating income before gain on sales of real estate

     5,579       10,369       21,657       33,538  

Gain on sales of real estate (3)

           43,090       50,395       43,090  
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating income

     5,579       53,459       72,052       76,628  

Interest expense

     (14,594     (17,587     (42,956     (48,850

Loss on extinguishment of debt and modification costs

           (2,215     (801     (2,093

Casualty loss

           (100     (538     (980

Gain on forfeited deposits

                       250  

Equity in earnings of affiliate

     53       177       144       177  

Miscellaneous income

     74       144       251       880  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss)

     (8,888     33,878       28,152       26,012  
Net income (loss) attributable to redeemable noncontrolling interests in the Operating Partnership      (35     129       111       99  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss) attributable to common stockholders

   $ (8,853   $ 33,749     $ 28,041     $ 25,913  
  

 

 

   

 

 

   

 

 

   

 

 

 

Other comprehensive loss

        

Unrealized losses on interest rate derivatives

     (25,304     (744     (30,109     (4,820
  

 

 

   

 

 

   

 

 

   

 

 

 

Total comprehensive income (loss)

     (34,192     33,134       (1,957     21,192  
Comprehensive income (loss) attributable to redeemable noncontrolling interests in the Operating Partnership      (135     126       (8     81  
  

 

 

   

 

 

   

 

 

   

 

 

 

Comprehensive income (loss) attributable to common stockholders

   $ (34,057   $ 33,008     $ (1,949   $ 21,111  
  

 

 

   

 

 

   

 

 

   

 

 

 
        

Weighted average common shares outstanding - basic

     25,404       25,674       25,554       25,647  
  

 

 

   

 

 

   

 

 

   

 

 

 

Weighted average common shares outstanding - diluted

        25,404       26,302       26,274       26,228  
  

 

 

   

 

 

   

 

 

   

 

 

 
        

Earnings (loss) per share - basic

   $ (0.35   $ 1.31     $ 1.10     $ 1.01  
  

 

 

   

 

 

   

 

 

   

 

 

 

Earnings (loss) per share - diluted

   $ (0.35   $ 1.28     $ 1.07     $ 0.99  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

(1)

Fees incurred to an unaffiliated third party that is an affiliate of a noncontrolling limited partner of the Operating Partnership (the “OP”).

(2)

Fees incurred to the Company’s adviser.

(3)

$31.5 million with a related party for the nine months ended September 30, 2024.

 

NXRT.NEXPOINT.COM    Page 12   


NEXPOINT RESIDENTIAL TRUST, INC. [NYSE:NXRT]

 

 

 

NOI and Same Store NOI

The following table, which has not been adjusted for the effects of noncontrolling interests, reconciles NOI and our Same Store NOI for the three and nine months ended September 30, 2024 and 2023 to net income (loss), the most directly comparable GAAP financial measure (in thousands):

 

             For the Three Months Ended  
September 30,
     For the Nine Months Ended 
September 30,
 
          2024     2023     2024     2023  

Net income (loss)

    $ (8,888   $ 33,878     $ 28,152     $ 26,012  

Adjustments to reconcile net income (loss) to NOI:

         

Advisory and administrative fees

      1,702       1,966       5,179       5,782  

Corporate general and administrative expenses

      4,835       4,906       14,524       12,897  

Corporate income

      (444     (154     (1,256     (154

Casualty-related expenses/(recoveries)

    (1)       1,373       (24     1,640       (1,332

Casualty loss

            100       538       980  

Gain on forfeited deposits

                        (250

Property general and administrative expenses

    (2)       404       1,140       2,721       2,695  

Depreciation and amortization

      24,608       23,797       73,373       70,935  

Interest expense

      14,594       17,587       42,956       48,850  

Equity in earnings of affiliate

      (53     (177     (144     (177

Loss on extinguishment of debt and modification costs

            2,215       801       2,093  

Gain on sales of real estate

    (3           (43,090     (50,395     (43,090
   

 

 

   

 

 

   

 

 

   

 

 

 

NOI

    $  38,131     $  42,144     $  118,089     $  125,241  
   

 

 

   

 

 

   

 

 

   

 

 

 

Less Non-Same Store

         

Revenues

      (834     (7,921     (5,536     (24,011

Operating expenses

      212       4,228       2,617       12,568  

Operating income

            (6     (3     (129
   

 

 

   

 

 

   

 

 

   

 

 

 

Same Store NOI

    $ 37,509     $ 38,445     $ 115,167     $ 113,669  
   

 

 

   

 

 

   

 

 

   

 

 

 

 

(1)

Adjustment to net income (loss) to exclude certain property operating expenses that are casualty-related expenses/(recoveries).

(2)

Adjustment to net income (loss) to exclude certain property general and administrative expenses that are not reflective of the continuing operations of the properties or are incurred on our behalf at the property for expenses such as legal, professional, centralized leasing service and franchise tax fees.

(3)

$31.5 million with a related party for the nine months ended September 30, 2024.

 

NXRT.NEXPOINT.COM    Page 13   


NEXPOINT RESIDENTIAL TRUST, INC. [NYSE:NXRT]

 

 

 

Q3 Same Store Results of Operations for the Three Months Ended September 30, 2024 and 2023

There are 35 properties encompassing 12,948 units of apartment space, or approximately 98% of our Portfolio, in our same store pool for the three months ended September 30, 2024 and 2023 (our “Q3 Same Store” properties). Our Q3 Same Store properties exclude the following one property in our Portfolio as of September 30, 2024: Stone Creek at Old Farm, as well as the 36 units mentioned on page 1 that are currently down.

As of September 30, 2024, our Q3 Same Store properties were approximately 94.9% leased with a weighted average monthly effective rent per occupied apartment unit of $1,502, year-over-year increase of 100 bps and a decrease of $27, respectively.

The following table reflects the revenues, property operating expenses and NOI for the three months ended September 30, 2024 and 2023 for our Q3 Same Store and Non-Same Store properties (dollars in thousands):

 

        For the Three Months Ended September 30,                  
     2024     2023      $ Change     % Change  

Revenues

         

Same Store

         

Rental income

   $    61,510     $    60,275      $    1,235          2.0

Other income

     1,307       1,488        (181     -12.2
  

 

 

   

 

 

    

 

 

   

 

 

 

Same Store revenues

     62,817       61,763        1,054       1.7

Non-Same Store

         

Rental income

     801       7,595        (6,794     N/M  

Other income

     33       326        (293     N/M  
  

 

 

   

 

 

    

 

 

   

 

 

 

Non-Same Store revenues

     834       7,921        (7,087     N/M  
  

 

 

   

 

 

    

 

 

   

 

 

 

Total revenues

     63,651       69,684        (6,033     -8.7
  

 

 

   

 

 

    

 

 

   

 

 

 
         

Operating expenses

         

Same Store

         

Property operating expenses (1)

     14,065       12,770        1,295       10.1

Real estate taxes and insurance

     8,212       7,676        536       7.0

Property management fees (2)

     1,818       1,774        44       2.5

Property general and administrative expenses (3)

     1,287       1,236        51       4.1
  

 

 

   

 

 

    

 

 

   

 

 

 

Same Store operating expenses

     25,382       23,456        1,926       8.2

Non-Same Store

         

Property operating expenses (4)

     267       2,576        (2,309     N/M  

Real estate taxes and insurance

     (95     1,156        (1,251     N/M  

Property management fees (2)

     25       257        (232     N/M  

Property general and administrative expenses (5)

     15       239        (224     N/M  
  

 

 

   

 

 

    

 

 

   

 

 

 

Non-Same Store operating expenses

     212       4,228        (4,016     N/M  
  

 

 

   

 

 

    

 

 

   

 

 

 

Total operating expenses

     25,594       27,684        (2,090     -7.5
  

 

 

   

 

 

    

 

 

   

 

 

 
         

Operating income

         

Same Store

         

Miscellaneous income

     74       138        (64     -46.4

Non-Same Store

         

Miscellaneous income

           6        (6     N/M  
  

 

 

   

 

 

    

 

 

   

 

 

 

Total operating income

     74       144        (70     -48.6
  

 

 

   

 

 

    

 

 

   

 

 

 
         

NOI

         

Same Store

     37,509       38,445        (936     -2.4

Non-Same Store

     622       3,699        (3,077     N/M  
  

 

 

   

 

 

    

 

 

   

 

 

 

Total NOI (6)

   $ 38,131     $ 42,144      $ (4,013     -9.5
  

 

 

   

 

 

    

 

 

   

 

 

 

 

(1)

For the three months ended September 30, 2024 and 2023, excludes approximately $(266,000) and $113,000, respectively, of casualty-related expenses/(recoveries).

(2)

Fees incurred to an unaffiliated third party that is an affiliate of the noncontrolling limited partner of the OP.

(3)

For the three months ended September 30, 2024 and 2023, excludes approximately $590,000 and $877,000, respectively, of expenses that are not reflective of the continuing operations of the properties or are incurred on our behalf at the property for expenses such as legal, professional, centralized leasing service and franchise tax fees.

 

NXRT.NEXPOINT.COM    Page 14   


NEXPOINT RESIDENTIAL TRUST, INC. [NYSE:NXRT]

 

 

 

(4)

For the three months ended September 30, 2024 and 2023, excludes approximately $14,000 and $(137,000), respectively, of casualty-related expenses/(recoveries).

(5)

For the three months ended September 30, 2024 and 2023, excludes approximately $(186,000) and $263,000, respectively, of expenses that are not reflective of the continuing operations of the properties or are incurred on our behalf at the property for expenses such as legal, professional, centralized leasing service and franchise tax fees.

(6)

For additional information regarding NOI, see the “Definitions and Reconciliations of Non-GAAP Measures” and “NOI and Same Store NOI” sections of this release.

The following table contains additional information about our Q3 Same Store properties rent and occupancy metrics, revenues, operating expenses and NOI for the three months ended September 30, 2024 and 2023 (dollars in thousands, except for per unit data):

 

      Q3 2024       Q3 2023       % Change   

Same Store Total Units

     12,948       12,917    

Same Store Occupied Units

     12,283       12,134    

Same Store Ending Occupancy

     94.9     93.9     1.0

Same Store Average Rent per Unit

   $ 1,502     $ 1,529       -1.8
      

Same Store Revenues

      

Same Store Rental Income

   $ 61,510     $ 60,275       2.0

Same Store Other Income

     1,307       1,488       -12.2
  

 

 

   

 

 

   

 

 

 

Total Same Store Revenues

     62,817       61,763       1.7
      

Same Store Operating Expenses

      

Payroll

     5,087       4,960       2.6

Repairs & Maintenance

     5,894       4,782       23.3

Utilities

     3,084       3,028       1.8

Real Estate Taxes

     6,604       6,229       6.0

Insurance

     1,608       1,447       11.1

Property Management Fees

     1,818       1,774       2.5

Office Operations

     938       890       5.4

Marketing

     349       346       0.9
  

 

 

   

 

 

   

 

 

 

Total Same Store Operating Expenses

         25,382           23,456           8.2
      

Same Store Operating Income

      

Miscellaneous Income

     74       138       -46.4
  

 

 

   

 

 

   

 

 

 

Total Same Store Operating Income

     74       138       -46.4
      
  

 

 

   

 

 

   

 

 

 

Q3 Same Store NOI

   $ 37,509     $ 38,445       -2.4
  

 

 

   

 

 

   

 

 

 

 

NXRT.NEXPOINT.COM    Page 15   


NEXPOINT RESIDENTIAL TRUST, INC. [NYSE:NXRT]

 

 

 

Q3 Same Store Properties Operating Metrics

(dollars in thousands, except for per unit data)

 

   

Properties by

Market (1)

      Unit Count       Average Effective Rent     Occupancy   Total Rental Income  
        Total     Q3 2024     Q3 2023     

%

Change 

  Q3 2024     Q3 2023     bps Δ   Q3 2024      Q3 2023       % Change 

Texas

                                                                         

Dallas

      1,945       $1,236       $1,291        -4.3 %       95.3%       94.6%     70     $7,912       $7,941        -0.4 %  

Average/Total

 

    1,945       1,236       1,291        -4.3     95.3%       94.6%     70     7,912       7,941        -0.4
                         

North Carolina

                         

Charlotte

      504       1,399       1,406        -0.5     96.2%       93.5%     270     2,283       2,179        4.8

Raleigh/Durham

        625       1,432       1,474        -2.8     95.5%       92.9%     260     2,717       2,578        5.4

Average/Total

        1,129       1,417       1,443        -1.8     95.8%       93.1%     270     5,000       4,757        5.1
                         

Georgia

                         

Atlanta

        1,672       1,465       1,517        -3.4     95.5%       92.0%     350     7,509       7,297        2.9

Average/Total

        1,672       1,465       1,517        -3.4     95.5%       92.0%     350     7,509       7,297        2.9
                         

Tennessee

                         

Nashville

        1,338       1,293       1,312        -1.4     94.8%       94.6%     20     5,565       5,548        0.3

Average/Total

        1,338       1,293       1,312        -1.4     94.8%       94.6%     20     5,565       5,548        0.3
                         

Florida

                         

Orlando

      1,172       1,562       1,588        -1.6     94.0%       92.7%     130     5,668       5,535        2.4

Tampa

      576       1,341       1,433        -6.4     92.5%       92.5%     0     2,367       2,407        -1.7

South Florida

        1,959       2,130       2,095        1.7     95.0%       95.5%     -50     12,892       12,556        2.7

Average/Total

        3,707       1,828       1,832        -0.2     94.3%       94.2%     10     20,927       20,498        2.1
                         

Arizona

                         

Phoenix

        2,009       1,460       1,487        -1.8     94.4%       95.0%     -60     9,495       9,664        -1.7

Average/Total

        2,009       1,460       1,487        -1.8     94.4%       95.0%     -60     9,495       9,664        -1.7
                         

Nevada

                         

Las Vegas

        1,148       1,356       1,368        -0.9     94.8%       93.2%     160     5,102       4,570        11.6

Average/Total

        1,148       1,356       1,368        -0.9     94.8%       93.2%     160     5,102       4,570        11.6
                         

Average/Total

        12,948       $1,502       $1,529        -1.8     94.9%       93.9%     100      $61,510       $60,275        2.0

 

(1)

This table only includes the 35 properties in our Q3 Same Store pool.

 

NXRT.NEXPOINT.COM    Page 16   


NEXPOINT RESIDENTIAL TRUST, INC. [NYSE:NXRT]

 

 

 

QoQ Same Store Properties Operating Metrics

(dollars in thousands, except for per unit data)

 

   

Properties by

Market (1)

    Unit
Count
    Average Effective Rent     Occupancy   Total Rental Income  
        Total     Q3 2024      Q2 2024      

%

Change 

  Q3 2024     Q2 2024     bps Δ   Q3 2024      Q2 2024       % Change 

Texas

                                                                         

Dallas

      1,945       $1,236       $1,261        -2.0 %       95.3%       93.5%     180     $7,912       $7,884        0.4

Average/Total

        1,945       1,236       1,261        -2.0     95.3%       93.5%     180     7,912       7,884        0.4 %  
                           

North Carolina

                           

Charlotte

      504       1,399       1,388        0.8     96.2%       93.8%     240     2,283       2,287        -0.2

Raleigh/Durham

        625       1,432       1,432        0.0     95.5%       94.6%     90     2,717       2,686        1.2

Average/Total

        1,129       1,417       1,412        0.4     95.8%       94.2%     160     5,000       4,973        0.5
                           

Georgia

                           

Atlanta

        1,672       1,465       1,500        -2.3     95.5%       93.9%     160     7,509       7,486        0.3

Average/Total

        1,672       1,465       1,500        -2.3     95.5%       93.9%     160     7,509       7,486        0.3
                           

Tennessee

                           

Nashville

        1,338       1,293       1,297        -0.3     94.8%       94.4%     40     5,565       5,615        -0.9

Average/Total

        1,338       1,293       1,297        -0.3     94.8%       94.4%     40     5,565       5,615        -0.9
                           

Florida

                           

Orlando

      1,172       1,562       1,584        -1.4     94.0%       94.5%     -50     5,668       5,707        -0.7

Tampa

      576       1,341       1,385        -3.2     92.5%       92.7%     -20     2,367       2,465        -4.0

South Florida

        1,959       2,130       2,131        0.0     95.0%       95.2%     -20     12,892       12,888        0.0

Average/Total

        3,707       1,828       1,842        -0.8     94.3%       94.6%     -30     20,927       21,060        -0.6
                           

Arizona

                           

Phoenix

        2,009       1,460       1,481        -1.4     94.4%       93.5%     90     9,495       9,472        0.2

Average/Total

        2,009       1,460       1,481        -1.4     94.4%       93.5%     90     9,495       9,472        0.2
                           

Nevada

                           

Las Vegas

        1,148       1,356       1,368        -0.9     94.8%       94.1%     70     5,102       5,128        -0.5

Average/Total

        1,148       1,356       1,368        -0.9     94.8%       94.1%     70     5,102       5,128        -0.5
                           

Average/Total

        12,948       $1,502       $1,520        -1.2     94.9%       94.2%     70      $61,510       $61,618        -0.2

 

(1)

This table only includes the 35 properties in our Q3 Same Store pool.

 

NXRT.NEXPOINT.COM    Page 17   


NEXPOINT RESIDENTIAL TRUST, INC. [NYSE:NXRT]

 

 

 

YTD Same Store Results of Operations for the Nine Months Ended September 30, 2024 and 2023

There are 35 properties encompassing 12,948 units of apartment space, or approximately 98% of our Portfolio, in our same store pool for the nine months ended September 30, 2024 and 2023 (our “YTD Same Store” properties). Our YTD Same Store properties exclude the following one property in our Portfolio as of September 30, 2024: Stone Creek at Old Farm, as well as the 36 units mentioned on page 1 that are currently down.

As of September 30, 2024, our YTD Same Store properties were approximately 94.9% leased with a weighted average monthly effective rent per occupied apartment unit of $1,502, year-over-year increase of 100 bps and a decrease of $27, respectively.

The following table reflects the revenues, property operating expenses and NOI for the nine months ended September 30, 2024 and 2023 for our YTD Same Store and Non-Same Store properties (dollars in thousands):

 

     For the Nine Months Ended September 30,         
     2024      2023      $ Change     % Change  

Revenues

          

Same Store

          

Rental income

   $     185,036          $ 180,105         $ 4,931          2.7

Other income

     4,082        4,364        (282     -6.5
  

 

 

    

 

 

    

 

 

   

 

 

 

Same Store revenues

     189,118        184,469        4,649       2.5

Non-Same Store

          

Rental income

     5,256        23,112        (17,856     N/M  

Other income

     280        899        (619     N/M  
  

 

 

    

 

 

    

 

 

   

 

 

 

Non-Same Store revenues

     5,536        24,011        (18,475     N/M  
  

 

 

    

 

 

    

 

 

   

 

 

 

Total revenues

     194,654        208,480        (13,826     -6.6
  

 

 

    

 

 

    

 

 

   

 

 

 
          

Operating expenses

          

Same Store

          

Property operating expenses (1)

     39,920        38,370        1,550       4.0

Real estate taxes and insurance

     25,049        24,138        911       3.8

Property management fees (2)

     5,471        5,335        136       2.5

Property general and administrative expenses (3)

     3,759        3,708        51       1.4
  

 

 

    

 

 

    

 

 

   

 

 

 

Same Store operating expenses

     74,199        71,551        2,648       3.7

Non-Same Store

          

Property operating expenses (4)

     1,689        7,042        (5,353     N/M  

Real estate taxes and insurance

     568        4,048        (3,480     N/M  

Property management fees (2)

     202        754        (552     N/M  

Property general and administrative expenses (5)

     158        724        (566     N/M  
  

 

 

    

 

 

    

 

 

   

 

 

 

Non-Same Store operating expenses

     2,617        12,568        (9,951     N/M  
  

 

 

    

 

 

    

 

 

   

 

 

 

Total operating expenses

     76,816        84,119        (7,303     -8.7
  

 

 

    

 

 

    

 

 

   

 

 

 
          

Operating income

          

Same Store

          

Miscellaneous income

     248        751        (503     N/M  

Non-Same Store

          

Miscellaneous income

     3        129        (126     N/M  
  

 

 

    

 

 

    

 

 

   

 

 

 

Total operating income

     251        880        (629     -71.5
  

 

 

    

 

 

    

 

 

   

 

 

 
          

NOI

          

Same Store

     115,167        113,669        1,498       1.3

Non-Same Store

     2,922        11,572        (8,650     N/M  
  

 

 

    

 

 

    

 

 

   

 

 

 

Total NOI (6)

   $ 118,089      $ 125,241      $ (7,152     -5.7
  

 

 

    

 

 

    

 

 

   

 

 

 

 

(1)

For the nine months ended September 30, 2024 and 2023, excludes approximately $3,000 and $1,382,000, respectively, of casualty-related recoveries.

(2)

Fees incurred to an unaffiliated third party that is an affiliate of the noncontrolling limited partner of the OP.

 

NXRT.NEXPOINT.COM    Page 18   


NEXPOINT RESIDENTIAL TRUST, INC. [NYSE:NXRT]

 

 

 

(3)

For the nine months ended September 30, 2024 and 2023, excludes approximately $2,654,000 and $2,178,000, respectively, of expenses that are not reflective of the continuing operations of the properties or are incurred on our behalf at the property for expenses such as legal, professional, centralized leasing service and franchise tax fees.

(4)

For the nine months ended September 30, 2024 and 2023, excludes approximately $18,000 and $50,000, respectively, of casualty-related expenses.

(5)

For the nine months ended September 30, 2024 and 2023, excludes approximately $67,000 and $517,000, respectively, of expenses that are not reflective of the continuing operations of the properties or are incurred on our behalf at the property for expenses such as legal, professional, centralized leasing service and franchise tax fees.

(6)

For additional information regarding NOI, see the “Definitions and Reconciliations of Non-GAAP Measures” and “NOI and Same Store NOI” sections of this release.

The following table contains additional information about our YTD Same Store properties rent and occupancy metrics, revenues, operating expenses and NOI for the nine months ended September 30, 2024 and 2023 (dollars in thousands, except for per unit data):

 

     YTD 2024     YTD 2023     % Change  

Same Store Total Units

     12,948       12,917    

Same Store Occupied Units

     12,283       12,134    

Same Store Ending Occupancy

     94.9     93.9     1.0

Same Store Average Rent per Unit

   $ 1,502     $ 1,529       -1.8
      

Same Store Revenues

      

Same Store Rental Income

   $ 185,036     $ 180,105       2.7

Same Store Other Income

     4,082       4,364       -6.5
  

 

 

   

 

 

   

 

 

 

Total Same Store Revenues

     189,118       184,469       2.5
      

Same Store Operating Expenses

      

Payroll

     14,901       15,138       -1.6

Repairs & Maintenance

     16,368       15,088       8.5

Utilities

     8,651       8,144       6.2

Real Estate Taxes

     20,405       19,880       2.6

Insurance

     4,644       4,258       9.1

Property Management Fees

     5,471       5,335       2.5

Office Operations

     2,750       2,652       3.7

Marketing

     1,009       1,056       -4.5
  

 

 

   

 

 

   

 

 

 

Total Same Store Operating Expenses

     74,199       71,551       3.7
      

Same Store Operating Income

      

Miscellaneous Income

     248       751       -67.0
  

 

 

   

 

 

   

 

 

 

Total Same Store Operating Income

     248       751       -67.0
      
  

 

 

   

 

 

   

 

 

 

YTD Same Store NOI

   $      115,167     $      113,669            1.3
  

 

 

   

 

 

   

 

 

 

 

NXRT.NEXPOINT.COM    Page 19   


NEXPOINT RESIDENTIAL TRUST, INC. [NYSE:NXRT]

 

 

 

FFO, Core FFO and AFFO

The following table reconciles our calculations of FFO, Core FFO and AFFO to net income (loss), the most directly comparable GAAP financial measure, for the three and nine months ended September 30, 2024 and 2023 (in thousands, except per share amounts):

 

           For the Three Months Ended
September 30,
    For the Nine Months Ended
September 30,
       
           2024     2023     2024     2023     % Change  
Net income (loss)      $ (8,888   $ 33,878     $ 28,152     $ 26,012       8.2
Depreciation and amortization        24,608       23,797       73,373       70,935       3.4
Gain on sales of real estate      (1           (43,090     (50,395     (43,090     17.0
Adjustment for noncontrolling interests        (62     (55     (202     (205     -1.5
    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
FFO attributable to common stockholders        15,658       14,530       50,928       53,652       -5.1
    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

            
FFO per share - basic      $    0.62     $    0.57     $    1.99     $    2.09           -4.8
    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
FFO per share - diluted      $ 0.60     $ 0.55     $ 1.94     $ 2.05       -5.4
    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

            
Loss on extinguishment of debt and modification costs              2,215       801       2,093       N/M  
Casualty-related expenses/(recoveries)        1,373       (24     1,640       (1,332     N/M  
Casualty loss              100       538       980       -45.1
Gain on forfeited deposits                          (250     N/M  
Amortization of deferred financing costs        632       738       2,051       2,213       -7.3
Mark-to-market adjustments of interest rate caps        273       554       (469     (496     -5.4
Adjustment for noncontrolling interests        (8     (14     (17     (14     21.4
    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
Core FFO attributable to common stockholders        17,928       18,099       55,472       56,846       -2.4
    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

            
Core FFO per share - basic      $ 0.71     $ 0.71     $ 2.17     $ 2.22       -2.3
    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
Core FFO per share - diluted      $ 0.69     $ 0.69     $ 2.11     $ 2.17       -2.8
    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

            
Equity-based compensation expense        2,670       2,494       7,901       6,955       13.6
Adjustment for noncontrolling interests        (11     (10     (31     (27     14.8
    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
AFFO attributable to common stockholders        20,587       20,583       63,342       63,774       -0.7
    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

            
AFFO per share - basic      $ 0.81     $ 0.80     $ 2.48     $ 2.49       -0.4
    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
AFFO per share - diluted      $ 0.79     $ 0.78     $ 2.41     $ 2.44       -1.2
    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

            
Weighted average common shares outstanding - basic        25,404       25,667       25,554       25,647       -0.4
    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
Weighted average common shares outstanding - diluted      (2     26,161       26,304       26,274       26,190       0.3
    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

            
Dividends declared per common share      $ 0.46242     $ 0.42     $ 1.38726     $ 1.26       10.1

            
Net income (loss) Coverage - diluted      (3     -0.76x       3.05x       0.77x       0.79x       -1.8
FFO Coverage - diluted      (3     1.29x       1.32x       1.40x       1.63x       -14.0
Core FFO Coverage - diluted      (3     1.48x       1.64x       1.52x       1.72x       -11.7
AFFO Coverage - diluted      (3     1.70x       1.86x       1.74x       1.94x       -10.3

 

(1)

$31.5 million with a related party for the nine months ended September 30, 2024.

(2)

The Company uses actual diluted weighted average common shares outstanding when in a dilutive position for FFO, Core FFO and AFFO.

(3)

Indicates coverage ratio of Net Income (Loss)/FFO/Core FFO/AFFO per common share (diluted) over dividends declared per common share during the period.

 

NXRT.NEXPOINT.COM    Page 20   


NEXPOINT RESIDENTIAL TRUST, INC. [NYSE:NXRT]

 

 

 

Historical Capital Expenditures

 

     Q3 2024      Q3 2023      % Change     YTD 2024      YTD 2023      % Change  

($ in thousands)

                

Capital Expenditures

                

Acquisition Capital Expenditures

                   N/A                     N/A  

                

Capitalized Rehab Expenditures

                

Interior

     1,141        7,246        -84.3     3,934        21,899        -82.0

Exterior and common area

     484        1,785        -72.9     1,847        10,370        -82.2

                

Capitalized Maintenance Expenditures

                

Recurring

     4,600        3,282        40.2     9,128        9,502        -3.9

Non-Recurring

     3,858        928        315.7     8,206        6,641        23.6

                
  

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 

Total Capital Expenditures

   $  10,083      $  13,241           -23.9   $   23,115      $   48,412           -52.3
  

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 

 

LOGO

 

LOGO

 

LOGO

 

NXRT.NEXPOINT.COM    Page 21   


NEXPOINT RESIDENTIAL TRUST, INC. [NYSE:NXRT]

 

 

 

Value-Add Program Details: Interiors (Full & Partials)

 

Property Name (1)

   Units      Rehab Units
Completed (2)
     Average Rent
Pre-Rehab
     Average Rent
Post-Rehab
     Avg. Rehab
Cost
Per Unit (3)
     Post-Rehab
Rent
Change %
    ROI (3)  

Value-Add Programs In Progress

                   

Arbors of Brentwood

     346        167      $ 1,228      $ 1,445      $ 10,252        17.7     25.4

Arbors on Forest Ridge

     210        181        815        918        4,393        12.5     27.9

Atera Apartments

     380        234        1,206        1,355        3,419        12.4     52.5

Avant at Pembroke Pines

     1,520        682        1,847        2,103        17,733        13.9     17.3

Bella Solara

     320        129        1,284        1,446        11,232        12.6     17.3

Bella Vista

     248        204        1,466        1,608        10,516        9.7     16.2

Bloom

     528        161        1,239        1,402        14,115        13.2     13.9

Brandywine I & II

     632        558        1,033        1,218        10,783        17.9     20.6

Courtney Cove

     324        300        1,000        1,113        4,974        11.3     27.1

Creekside at Matthews

     240        84        1,313        1,512        12,376        15.2     19.3

Cutter’s Point

     196        158        1,004        1,133        6,732        12.9     23.0

Estates on Maryland

     330        109        1,285        1,474        13,332        14.7     17.0

Fairways of San Marcos

     352        146        1,510        1,701        13,667        12.7     16.8

High House at Cary

     302        115        1,331        1,602        13,517        20.4     24.1

Madera Point

     256        262        871        983        4,535        12.8     29.5

Parc500

     217        222        1,311        1,502        14,650        14.5     15.6

Residences at Glenview Reserve

     360        275        1,112        1,334        13,548        20.0     19.7

Residences at West Place

     342        156        1,504        1,710        11,892        13.7     20.8

Rockledge Apartments

     708        470        1,237        1,444        11,091        16.7     22.4

Sabal Palm at Lake Buena Vista

     400        106        1,610        1,847        13,114        14.7     21.7

Seasons 704 Apartments

     222        232        1,228        1,371        7,836        11.6     21.8

Six Forks Station

     323        134        1,145        1,435        12,784        25.4     27.2

Summers Landing

     196        61        1,090        1,315        11,415        20.6     23.6

Summit at Sabal Park

     252        241        1,006        1,108        5,864        10.1     20.8

The Adair

     232        143        1,740        2,030        11,904        16.7     29.3

The Cornerstone

     430        518        1,061        1,155        4,935        8.9     22.9

The Enclave

     204        172        1,468        1,654        10,392        12.7     21.5

The Heritage

     204        178        1,409        1,544        9,637        9.6     16.8

The Preserve at Terrell Mill

     752        782        899        1,079        11,378        20.1     19.0

The Verandas at Lake Norman

     264        90        1,354        1,571        11,041        16.1     23.7

The Venue on Camelback

     415        289        776        1,027        10,266        32.4     29.4

Torreyana Apartments

     316        56        1,477        1,609        13,435        9.0     11.9

Venue at 8651

     333        302        824        935        7,009        13.5     19.0

Versailles

     388        317        817        921        6,164        12.7     20.2

Versailles II

     242        82        903        1,038        5,632        15.0     28.9

 

  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

Total/Weighted Average

      12,984          8,316      $   1,172      $   1,348      $   10,097          14.9        20.8

 

  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

 

(1)

We do not plan to upgrade 100% of the units at each of our properties.

(2)

Inclusive of all full and partial interior upgrades completed through September 30, 2024.

(3)

Inclusive of all full and partial interior upgrades completed and leased through September 30, 2024.

 

NXRT.NEXPOINT.COM    Page 22   


NEXPOINT RESIDENTIAL TRUST, INC. [NYSE:NXRT]

 

 

 

Value-Add Program Details: Kitchen & Laundry Appliances

 

Property Name (1)

    Units       Rehab Units
 Completed (2) 
     Avg. Rehab
Cost
  Per Unit (3)  
     Post-Rehab
Rent
 Change $ 
       ROI (3)    

Value-Add Programs In Progress

              

Arbors of Brentwood

     346        315      $ 859      $ 50        69.6

Arbors on Forest Ridge

     210        136        787        17        26.0

Atera Apartments

     380        368        812        40        59.7

Avant at Pembroke Pines

     1,520        417        1,359        51        45.0

Brandywine I & II

     632        191        1,035        71        81.8

Creekside at Matthews

     240        202        1,081        46        50.6

Cutter’s Point

     196        141        756        46        72.9

Estates on Maryland

     330        21        1,067        38        42.3

Madera Point

     256        157        885        30        40.2

Residences at Glenview Reserve

     360        48        1,097        49        53.2

Rockledge Apartments

     708        620        819        40        58.6

Sabal Palm at Lake Buena Vista

     400        634        599        86        171.8

Six Forks Station

     323        197        1,087        55        60.7

Summers Landing

     196        102        852        13        19.0

Summit at Sabal Park

     252        249        994        40        48.3

The Adair

     232        11        1,083        84        92.8

The Cornerstone

     430        17        809        50        74.2

The Verandas at Lake Norman

     264        169        1,088        46        50.4

Venue at 8651

     333        265        772        47        72.9

Versailles

     388        306        868        50        68.4

Versailles II

     242        138        885        28        38.4

 

  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total/Weighted Average

       8,238          4,704      $   925      $   48           61.9

 

  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

(1)

We do not plan to upgrade 100% of the units at each of our properties.

(2)

Inclusive of all kitchen and laundry appliance upgrades completed through September 30, 2024.

(3)

Inclusive of all kitchen and laundry appliance upgrades completed and leased through September 30, 2024.

 

NXRT.NEXPOINT.COM    Page 23   


NEXPOINT RESIDENTIAL TRUST, INC. [NYSE:NXRT]

 

 

 

Value-Add Program Details: Smart Home Technology Packages

 

Property Name (1)

    Units       Rehab Units
 Completed (2) 
     Avg. Rehab
Cost
  Per Unit (3)  
     Post-Rehab
Rent
 Change $ 
       ROI (3)    

Value-Add Programs In Progress

              

Arbors of Brentwood

     346        346      $ 1,419      $ 45        30.9

Arbors on Forest Ridge

     210        210        1,416        45        30.9

Atera Apartments

     380        380        1,339        50        37.0

Avant at Pembroke Pines

     1,520        1,520        1,350        45        32.4

Bella Solara

     320        320        820        35        39.5

Bella Vista

     248        248        970        40        39.3

Bloom

     528        528        901        40        42.3

Brandywine I & II

     632        632        1,234        45        35.5

Courtney Cove

     324        324        1,238        35        26.2

Creekside at Matthews

     240        240        913        65        72.9

Cutter’s Point

     196        196        1,400        45        31.3

Estates on Maryland

     330        330        913        45        48.0

Fairways of San Marcos

     352        352        901        40        42.3

Hight House at Cary

     302        302        899        65        74.1

Madera Point

     256        256        1,283        45        34.1

Residences at Glenview Reserve

     360        360        1,017        45        43.1

Rockledge Apartments

     708        708        942        35        34.4

Sabal Palm at Lake Buena Vista

     400        400        1,237        45        35.4

Six Forks Station

     323        323        844        35        38.4

Stone Creek at Old Farm

     190        190        909        45        48.2

Summers Landing

     196        196        1,449        45        30.2

The Adair

     232        232        913        45        48.0

The Cornerstone

     430        430        1,236        45        35.4

The Enclave

     204        204        966        40        39.4

The Heritage

     204        204        997        40        38.2

The Venue on Camelback Apartments

     415        415        808        30        33.0

The Verandas at Lake Norman

     264        264        954        65        69.8

Torreyana Apartments

     316        316        900        35        36.0

Venue at 8651

     333        333        1,229        45        35.6

Versailles

     388        388        1,080        45        40.6

Versailles II

     242        242        1,241        45        35.3

 

  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total/Weighted Average

       11,389          11,389      $   1,113      $   43          37.2

 

  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
           
Planned Value-Add Programs              

Rent Change & ROI

(Projections)

 

 

Residences at West Place

     342               TBD        TBD        TBD  

Seasons 704 Apartments

     222               TBD        TBD        TBD  

Summit at Sabal Park

     252               TBD        TBD        TBD  

The Preserve at Terrell Mill

     752               TBD        TBD        TBD  

 

  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total/Weighted Average Planned

     1,568               TBD        TBD        TBD  

 

  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

(1)

We do not plan to upgrade 100% of the units at each of our properties.

(2)

Inclusive of all smart home technology package upgrades completed through September 30, 2024.

(3)

Inclusive of all smart home technology package upgrades completed and leased through September 30, 2024.

 

NXRT.NEXPOINT.COM    Page 24   


NEXPOINT RESIDENTIAL TRUST, INC. [NYSE:NXRT]

 

 

 

Outstanding Debt Details

Mortgage Debt

The following table contains summary information concerning the mortgage debt of the Company as of September 30, 2024 (dollars in thousands):

 

Operating Properties

     Type       Term (months)     Outstanding
Principal
     Interest Rate (1)     Maturity Date 

Arbors on Forest Ridge

  Floating   120    $ 19,184     6.71%   12/1/2032

Cutter’s Point

  Floating   120           21,524     6.71%   12/1/2032

The Summit at Sabal Park

  Floating   120      30,826     6.71%   12/1/2032

Courtney Cove

  Floating   120      36,146     6.71%   12/1/2032

The Preserve at Terrell Mill

  Floating   120      71,098     6.71%   12/1/2032

Versailles

  Floating   120      40,247     6.71%   12/1/2032

Seasons 704 Apartments

  Floating   120      33,132     6.71%   12/1/2032

Madera Point

  Floating   120      34,457     6.71%   12/1/2032

Venue at 8651

  Floating   120      18,690     6.71%   12/1/2032

The Venue on Camelback

  Floating   120      42,788     7.34%   2/1/2033

Sabal Palm at Lake Buena Vista

  Floating   84      42,100     6.58%   9/1/2025

Cornerstone

  Floating   120      46,804     7.25%   12/1/2032

Parc500

  Floating   120      29,416     6.71%   12/1/2032

Rockledge Apartments

  Floating   120      93,129     6.71%   12/1/2032

Atera Apartments

  Floating   120      46,198     6.71%   12/1/2032

Versailles II

  Floating   84      12,061     6.46%   10/1/2025

Brandywine I & II

  Floating   84      43,835     6.46%   10/1/2025

Bella Vista

  Floating   84      29,040     6.60%   2/1/2026

The Enclave

  Floating   84      25,322     6.60%   2/1/2026

The Heritage

  Floating   84      24,625     6.60%   2/1/2026

Summers Landing

  Floating   84      10,109     6.46%   10/1/2025

Residences at Glenview Reserve

  Floating   84      25,364     6.72%   10/1/2025

Residences at West Place

  Fixed   120      33,817     4.24%   10/1/2028

Avant at Pembroke Pines

  Floating   84      177,100     6.71%   9/1/2026

Arbors of Brentwood

  Floating   84      34,237     6.71%   10/1/2026

Torreyana Apartments

  Floating   120      50,580     6.71%   12/1/2032

Bloom

  Floating   120      59,830     6.71%   12/1/2032

Bella Solara

  Floating   120      40,328     6.71%   12/1/2032

Fairways at San Marcos

  Floating   120      60,228     6.71%   12/1/2032

The Verandas at Lake Norman

  Floating   84      34,925     7.01%   7/1/2028

Creekside at Matthews

  Floating   120      29,648     6.71%   12/1/2032

Six Forks Station

  Floating   120      41,180     6.88%   10/1/2031

High House at Cary

  Floating   84      46,625     7.17%   1/1/2029

The Adair

  Floating   84      35,115     7.13%   4/1/2029

Estates on Maryland

  Floating   84      43,157     7.13%   4/1/2029
      

 

 

     
         1,462,865      

Fair market value adjustment

         424  (2)     
Deferred financing costs, net of accumulated amortization of $5,001          (8,554    
      

 

 

     
       $ 1,454,735      
      

 

 

     

 

(1)

Interest rate is based on a reference rate plus an applicable margin, except for fixed rate mortgage debt. The reference rate used in our Portfolio is 30-Day Average Secured Overnight Financing Rate (“SOFR”). As of September 30, 2024, SOFR was 5.16%

(2)

The Company reflected a valuation adjustment on its fixed rate debt for Residences at West Place to adjust it to fair market value on its respective date of acquisition for the difference between the fair value and the assumed principal amount of debt. The difference is amortized into interest expense over the remaining term of the mortgage.

 

NXRT.NEXPOINT.COM    Page 25   


NEXPOINT RESIDENTIAL TRUST, INC. [NYSE:NXRT]

 

 

 

Interest Rate Swap Agreements

As of September 30, 2024, the Company had the following outstanding interest rate swaps that were designated as cash flow hedges of interest rate risk (dollars in thousands):

 

Effective Date

  

Termination Date

  

Counterparty

     Notional Amount        Fixed Rate (1)  

September 1, 2019

   September 1, 2026    KeyBank    $ 100,000        1.4620

September 1, 2019

   September 1, 2026    KeyBank      125,000        1.3020

January 3, 2020

   September 1, 2026    KeyBank      92,500        1.6090

March 4, 2020

   June 1, 2026    Truist      100,000        0.8200

June 1, 2021

   September 1, 2026    KeyBank      200,000        0.8450

June 1, 2021

   September 1, 2026    KeyBank      200,000        0.9530

March 1, 2022

   March 1, 2025    Truist      145,000        0.5730

March 1, 2022

   March 1, 2025    Truist      105,000        0.6140
        

 

 

    

 

 

 
         $     1,067,500           0.9807 % (2) 
        

 

 

    

 

 

 

 

(1)

The floating rate option for the interest rate swaps is daily compounded average of SOFR plus a 0.11448% adjustment (“Adjusted SOFR”). As of September 30, 2024, Adjusted SOFR was 5.28%.

(2)

Represents the weighted average fixed rate of the interest rate swaps.

The following table contains summary information regarding our forward interest rate swap (dollars in thousands):

 

Effective Date

  

Termination Date

  

Counterparty

     Notional Amount         Fixed Rate (1)   

September 1, 2026

   January 1, 2027    KeyBank    $ 92,500        1.7980
        

 

 

    

 

 

 

 

(1)

The floating rate option for the interest rate swap is Adjusted SOFR. As of September 30, 2024, Adjusted SOFR was 5.28%.

 

NXRT.NEXPOINT.COM    Page 26   


NEXPOINT RESIDENTIAL TRUST, INC. [NYSE:NXRT]

 

 

 

Interest Rate Cap Agreements

As of September 30, 2024, the Company had the following interest rate caps outstanding that are not designated as cash flow hedges of interest rate risk (dollars in thousands):

 

     Properties

  

Type

      

Maturity Date

       Notional          Strike Rate        

Brandywine I & II

   Floating      10/1/2024      $ 43,835          6.82%    

Six Forks Station

   Floating      10/1/2024        41,180          4.00%    

Residences at Glenview Reserve

   Floating      10/1/2024        25,645          4.81%    

Timber Creek

   Floating      10/1/2024        24,100          4.99%    

Radbourne Lake

   Floating      10/1/2024        20,000          6.46%    

Versailles II

   Floating      10/1/2024        12,061          6.82%    

Summers Landing

   Floating      10/1/2024        10,109          6.07%    

High House at Cary

   Floating      1/1/2025        46,625          2.74%    

Bella Vista

   Floating      2/1/2025        29,040          5.18%    

The Enclave

   Floating      2/1/2025        25,322          5.18%    

The Heritage

   Floating      2/1/2025        24,625          5.18%    

Estates on Maryland

   Floating      4/1/2025        43,157          3.91%    

The Adair

   Floating      4/1/2025        35,115          3.91%    

Rockledge Apartments

   Floating      12/1/2025        93,129          6.45%    

The Preserve at Terrell Mill

   Floating      12/1/2025        71,098          6.45%    

Fairways at San Marcos

   Floating      12/1/2025        60,228          6.70%    

Bloom

   Floating      12/1/2025        59,830          6.70%    

Torreyana Apartments

   Floating      12/1/2025        50,580          6.70%    

Cornerstone

   Floating      12/1/2025        46,804          6.66%    

Atera Apartments

   Floating      12/1/2025        46,198          6.45%    

Silverbrook

   Floating      12/1/2025        46,088          6.45%    

Bella Solara

   Floating      12/1/2025        40,328          6.70%    

Versailles

   Floating      12/1/2025        40,247          6.45%    

Courtney Cove

   Floating      12/1/2025        36,146          6.70%    

Madera Point

   Floating      12/1/2025        34,457          6.70%    

Seasons 704 Apartments

   Floating      12/1/2025        33,132          6.70%    

The Summit at Sabal Park

   Floating      12/1/2025        30,826          6.70%    

Creekside at Matthews

   Floating      12/1/2025        29,648          6.45%    

Parc500

   Floating      12/1/2025        29,416          6.45%    

Cutter’s Point

   Floating      12/1/2025        21,524          6.45%    

Arbors on Forest Ridge

   Floating      12/1/2025        19,184          6.70%    

Venue at 8651

   Floating      12/1/2025        18,690          6.45%    

The Venue on Camelback

   Floating      2/1/2026        42,788          6.07%    

Avant at Pembroke Pines

   Floating      10/1/2027        248,185          8.16%    

Brandywine I & II

   Floating      10/1/2027        59,526          8.16%    

Sabal Palm at Lake Buena Vista

   Floating      10/1/2027        56,220          8.41%    

Cornerstone

   Floating      10/1/2027        45,815          8.66%    

Arbors of Brentwood

   Floating      10/1/2027        39,977          8.16%    

Bella Vista

   Floating      10/1/2027        37,400          8.91%    

Estates on Maryland

   Floating      10/1/2027        37,345          8.91%    

The Venue on Camelback

   Floating      10/1/2027        36,465          8.16%    

The Enclave

   Floating      10/1/2027        33,440          8.66%    

Residences at Glenview Reserve

   Floating      10/1/2027        33,271          8.16%    

The Adair

   Floating      10/1/2027        33,229          8.16%    

High House at Cary

   Floating      10/1/2027        32,478          8.16%    

Six Forks Station

   Floating      10/1/2027        30,430          8.16%    

The Verandas at Lake Norman

   Floating      10/1/2027        30,113          8.16%    

The Heritage

   Floating      10/1/2027        29,810          8.91%    

Versailles II

   Floating      10/1/2027        15,706          8.16%    

Summers Landing

   Floating      10/1/2027        14,135          8.66%    
            

 

 

 

    

 

 

   
             $        2,044,700                 6.93%    
            

 

 

 

    

 

 

   

 

NXRT.NEXPOINT.COM    Page 27   


NEXPOINT RESIDENTIAL TRUST, INC. [NYSE:NXRT]

 

 

 

As of September 30, 2024, the Company had the following interest rate cap outstanding that is designated as a cash flow hedge of interest rate risk (dollars in thousands):

 

Properties

  

Type

  

Maturity Date

       Notional           Strike Rate   

The Verandas at Lake Norman

   Floating    7/1/2025    $ 34,925        3.40%  
        

 

 

    

 

 

 

Debt Maturity Schedule

The following table summarizes our contractual obligations and commitments as of September 30, 2024 for the next five calendar years subsequent to September 30, 2024 and thereafter. We used the applicable reference rates as of September 30, 2024 to calculate interest expense due by period on our floating rate debt and net interest expense due by period on our interest rate swaps.

 

           Payments Due by Period (in thousands)  
           Total      Remainder
of 2024
     2025      2026      2027      2028      Thereafter  

Operating Properties Mortgage Debt

                      

Principal payments

     $ 1,462,865      $ 79      $ 133,390      $ 290,324      $      $ 80,508      $ 958,564  

Interest expense

     (1     335,527        12,346        37,150        32,815        49,255        48,444        155,517  
    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

     $ 1,798,392      $ 12,425      $ 170,540      $ 323,139      $ 49,255      $ 128,952      $ 1,114,081  

 

(1)

Interest expense obligations include the impact of expected settlements on interest rate swaps which have been entered into in order to fix the interest rate on the hedged portion of our floating rate debt obligations. As of September 30, 2024, we had entered into 8 interest rate swap transactions with a combined notional amount of $1.1 billion. We have allocated the total impact of expected settlements on the $1.1 billion notional amount of interest rate swaps to ‘Operating Properties Mortgage Debt.’ We used the applicable reference rates as of September 30, 2024 to determine our expected settlements through the terms of the interest rate swaps.

 

LOGO    LOGO

 

(1)

As of September 30, 2024, we had total indebtedness of $1.5 billion at an adjusted weighted average interest rate of 3.58% of which $1.4 billion was debt with a floating interest rate. As of September 30, 2024, interest rate swap agreements effectively covered 75% of our $1.4 billion of floating rate mortgage debt outstanding. For purposes of calculating the adjusted weighted average interest rate of the total indebtedness, we have included the weighted average fixed rate of 0.98% for Adjusted SOFR on the $1.1 billion notional amount of interest rate swap agreements that we have entered into as of September 30, 2024.

(2)

Debt maturity schedule as of September 30, 2024.

 

NXRT.NEXPOINT.COM    Page 28   


NEXPOINT RESIDENTIAL TRUST, INC. [NYSE:NXRT]

 

 

 

Historical Acquisition Details

(in thousands, except for unit and per unit amounts)

Property Name (1)      

  

Location

   Units       Transaction Date        Purchase Price        Rehab Budget (2)         Total Investment       Per Unit  

Arbors on Forest Ridge

   Bedford, TX      210        1/31/2014        $12,805        $1,449        $14,254        $67,876  

Cutter’s Point

   Richardson, TX      196        1/31/2014        15,845        1,357        17,202        87,765  

The Summit at Sabal Park

   Tampa, FL      252        8/20/2014        19,050        1,656        20,706        82,167  

Courtney Cove

   Tampa, FL      324        8/20/2014        18,950        1,691        20,641        63,707  

Sabal Palm at Lake Buena Vista

   Orlando, FL      400        11/5/2014        49,500        1,346        50,846        127,115  

Cornerstone

   Orlando, FL      430        1/15/2015        31,550        2,662        34,212        79,563  

The Preserve at Terrell Mill

   Marietta, GA      752        2/6/2015        58,000        6,688        64,688        86,021  

Versailles

   Dallas, TX      388        2/26/2015        26,165        3,917        30,082        77,531  

Seasons 704 Apartments

   West Palm Beach, FL      222        4/15/2015        21,000        1,900        22,900        103,153  

Madera Point

   Mesa, AZ      256        8/5/2015        22,525        1,808        24,333        95,051  

Venue at 8651

   Fort Worth, TX      333        10/30/2015        19,250        4,592        23,842        71,598  

Parc500

   West Palm Beach, FL      217        7/27/2016        22,421        5,082        27,503        126,742  

The Venue on Camelback

   Phoenix, AZ      415        10/11/2016        44,600        6,018        50,618        121,971  

Stone Creek at Old Farm

   Houston, TX      190        12/29/2016        23,332        456        23,788        125,200  

Rockledge Apartments

   Marietta, GA      708        6/30/2017        113,500        7,685        121,185        171,165  

Atera Apartments

   Dallas, TX      380        10/25/2017        59,200        3,721        62,921        165,582  

Versailles II

   Dallas, TX      242        9/26/2018        24,680        2,797        27,477        113,541  

Brandywine I & II

   Nashville, TN      632        9/26/2018        79,800        7,762        87,562        138,547  

Bella Vista

   Phoenix, AZ      248        1/28/2019        48,400        3,414        51,814        208,927  

The Enclave

   Tempe, AZ      204        1/28/2019        41,800        2,608        44,408        217,686  

The Heritage

   Phoenix, AZ      204        1/28/2019        41,900        2,660        44,560        218,431  

Summers Landing

   Fort Worth, TX      196        6/7/2019        19,396        2,980        22,376        114,163  

Residences at Glenview Reserve

   Nashville, TN      360        7/17/2019        45,000        5,695        50,695        140,819  

Residences at West Place

   Orlando, FL      342        7/17/2019        55,000        4,129        59,129        172,892  

Avant at Pembroke Pines

   Pembroke Pines, FL      1,520        8/30/2019        322,000        32,583        354,583        233,278  

Arbors of Brentwood

   Nashville, TN      346        9/10/2019        62,250        4,248        66,498        192,191  

Torreyana Apartments

   Las Vegas, NV      316        11/22/2019        68,000        2,771        70,771        223,959  

Bloom

   Las Vegas, NV      528        11/22/2019        106,500        4,786        111,286        210,769  

Bella Solara

   Las Vegas, NV      320        11/22/2019        66,500        3,642        70,142        219,194  

Fairways at San Marcos

   Chandler, AZ      352        11/2/2020        84,480        4,482        88,962        252,733  

The Verandas at Lake Norman

   Cornelius, NC      264        6/30/2021        63,500        4,628        68,128        258,061  

Creekside at Matthews

   Matthews, NC      240        6/30/2021        58,000        3,943        61,943        258,096  

Six Forks Station

   Raleigh, NC      323        9/10/2021        74,760        6,431        81,191        251,365  

High House at Cary

   Cary, NC      302        12/7/2021        93,250        1,677        94,927        314,328  

The Adair

   Sandy Springs, GA      232        4/1/2022        65,500        5,390        70,890        305,560  

Estates on Maryland

   Phoenix, AZ      330        4/1/2022        77,900        4,636        82,536        250,109  

 

     

 

 

       

 

 

    

 

 

    

 

 

    

 

 

 

Total/Weighted Average

          13,174           $ 2,056,309            $163,290        $ 2,219,599       $ 168,483  

 

     

 

 

       

 

 

    

 

 

    

 

 

    

 

 

 

 

(1)

Only includes properties owned as of September 30, 2024.

(2)

Includes interior and exterior rehab.

 

NXRT.NEXPOINT.COM    Page 29   


NEXPOINT RESIDENTIAL TRUST, INC. [NYSE:NXRT]

 

 

 

Historical Disposition Details

(in thousands, except unit and per unit amounts)

Property Name       

  

Location

   Units      Purchase
Price
     Sale
Price
     Per Unit      Sale Date      Net Cash
Proceeds
(1)
     Gain on
Sale
 

Meridian

   Austin, TX      200      $ 12,300      $ 17,250      $ 86,250        5/10/2016      $ 16,981      $ 4,786  

Park at Regency and Mandarin Reserve

   Jacksonville, FL      679        34,500        47,000        69,219        6/6/2016        46,239        11,584  

Park at Blanding and Colonial Forest

   Jacksonville, FL      291        12,000        14,500        49,828        8/31/2016        14,259        2,007  

Willowdale Crossings

   Frederick, MD      432        41,000        45,200        104,630        9/15/2016        44,439        5,576  

Jade Park

   Dayton Beach, FL      144        7,800        10,000        69,444        9/30/2016        9,868        1,979  

The Miramar Apartments

   Dallas, TX      314        8,875        16,550        52,707        4/3/2017        16,326        6,368  

Toscana

   Dallas, TX      192        8,875        13,250        69,010        4/3/2017        13,040        4,283  

The Grove at Alban

   Frederick, MD      290        23,050        27,500        94,828        4/3/2017        27,021        4,514  

Twelve 6 Ten at the Park

   Dallas, TX      402        20,984        26,600        66,169        4/27/2017        26,349        4,731  

Regatta Bay

   Seabrook, TX      240        18,200        28,200        117,500        7/14/2017        27,670        10,423  

NAVA Portfolio (2)

   Atlanta, GA      1,100        66,200        116,000        105,455        9/27/2017        114,010        48,046  

Timberglen

   Dallas, TX      304        16,950        30,000        98,684        1/31/2018        29,553        13,742  

Edgewater at Sandy Springs

   Atlanta, GA      760        58,000        101,250        133,224        8/28/2019        100,219        47,329  

Belmont at Duck Creek

   Garland, TX      240        18,525        29,500        122,917        8/28/2019        29,148        11,985  

The Ashlar

   Dallas, TX      264        16,235        29,400        111,364        8/28/2019        29,050        13,205  

Heatherstone

   Dallas, TX      152        9,450        16,275        107,072        8/28/2019        16,054        6,368  

The Pointe at the Foothills

   Mesa, AZ      528        52,275        85,400        161,742        8/28/2019        84,663        37,925  

Abbington Heights

   Antioch, TN      274        17,900        28,050        102,372        8/30/2019        27,630        10,888  

Southpoint Reserve at Stoney Creek

   Fredericksburg, VA      156        17,000        23,500        150,641        3/20/2020        23,176        5,469  

Willow Grove

   Nashville, TN      244        13,750        31,300        128,279        3/26/2020        31,005        17,513  

Woodbridge

   Nashville, TN      220        16,000        31,700        144,091        3/26/2020        31,237        15,990  

Eagle Crest

   Irving, TX      447        27,325        55,500        124,161        9/30/2020        54,779        30,160  

Beechwood Terrace

   Antioch, TN      300        21,400        53,600        178,667        11/1/2021        53,003        33,960  

Cedar Pointe

   Antioch, TN      210        26,500        37,650        179,286        11/1/2021        37,231        12,252  

Hollister Place

   Houston, TX      260        24,500        36,750        141,346        12/29/2022        36,455        14,684  

Silverbrook

   Grand Prairie, TX      642        30,400        70,000        109,034        9/22/2023        69,431        43,107  

Timber Creek

   Charlotte, NC      352        22,750        49,000        139,205        12/13/2023        48,348        24,819  

Old Farm

   Houston, TX      734        84,721        103,000        140,327        3/1/2024        102,704        31,548  

Radbourne Lake

   Charlotte, NC      225        24,250        39,250        174,444        4/30/2024        38,904        18,847  

Stone Creek at Old Farm

   Houston, TX      190        23,332        24,500        128,947        10/1/2024        24,400        3,860  

 

     

 

 

    

 

 

    

 

 

    

 

 

       

 

 

    

 

 

 

Total/Weighted Average

         10,786      $   775,047      $  1,237,675      $  114,748         $    1,223,192      $   497,948  

 

     

 

 

    

 

 

    

 

 

    

 

 

       

 

 

    

 

 

 

 

(1)

Represents sales price, net of closing costs.

(2)

The NAVA Portfolio consists of The Arbors, The Crossings, The Crossings at Holcomb Bridge and The Knolls.

 

NXRT.NEXPOINT.COM    Page 30   


NEXPOINT RESIDENTIAL TRUST, INC. [NYSE:NXRT]

 

 

 

Definitions and Reconciliations of Non-GAAP Measures

Definitions

This presentation contains non-GAAP financial measures. A “non-GAAP financial measure” is defined as a numerical measure of a company’s financial performance that excludes or includes amounts so as to be different than the most directly comparable measure calculated and presented in accordance with GAAP in the statements of income, balance sheets or statements of cash flows of the Company. The non-GAAP financial measures used within this presentation are net operating income (“NOI”), funds from operations attributable to common stockholders (“FFO”), FFO per diluted share, Core FFO, Core FFO per diluted share, adjusted FFO (“AFFO”), AFFO per diluted share and net debt.

NOI is used by investors and our management to evaluate and compare the performance of our properties to other comparable properties, to determine trends in earnings and to compute the fair value of our properties. NOI is calculated by adjusting net income (loss) to add back (1) interest expense, (2) advisory and administrative fees, (3) depreciation and amortization expenses, (4) gains or losses from the sale of operating real estate assets that are included in net income (loss) computed in accordance with GAAP, (5) corporate income and corporate general and administrative expenses that are not reflective of operations of the properties, (6) other gains and losses that are specific to us including gain (loss) on extinguishment of debt and modification costs, (7) casualty-related expenses/(recoveries) and casualty gains (losses), (8) gain on forfeited deposits, (9) property general and administrative expenses that are not reflective of the continuing operations of the properties or are incurred on behalf of the Company at the property for expenses such as legal, professional, centralized leasing service and franchise tax fees and (10) equity in earnings of affiliate. We define “Same Store NOI” as NOI for our properties that are comparable between periods. We view Same Store NOI as an important measure of the operating performance of our properties because it allows us to compare operating results of properties owned for the entirety of the current and comparable periods and therefore eliminates variations caused by acquisitions or dispositions during the periods.

FFO is defined by the National Association of Real Estate Investment Trusts (“NAREIT”), as net income (loss) computed in accordance with GAAP, excluding gains or losses from real estate dispositions, if applicable, plus real estate depreciation and amortization. We compute FFO in accordance with NAREIT’s definition. Our presentation differs slightly in that we begin with net income (loss) before adjusting for amounts attributable to redeemable noncontrolling interests in the OP and we show the amount attributable to such noncontrolling interests as an adjustment to arrive at FFO attributable to common stockholders.

Core FFO makes certain adjustments to FFO, which are not representative of the ongoing operating performance of our Portfolio. Core FFO adjusts FFO to remove items such as gain (loss) on extinguishment of debt and modification costs, gain on forfeited deposits, casualty-related expenses/and recoveries and gains (losses), the amortization of deferred financing costs, mark-to-market gains or losses related to interest rate cap agreements not designated as hedges for accounting purposes, and the noncontrolling interests (as described above) related to these items. Starting in the third quarter of 2024, the Company has adjusted Core FFO to remove (1) the amortization of all deferred financing costs instead of those solely related to short-term debt financing and (2) mark-to-market gains or losses related to interest rate cap agreements not designated as hedges for accounting purposes. Prior periods have been recast to conform to the current presentation.

AFFO makes certain adjustments to Core FFO. There is no industry standard definition of AFFO and practice is divergent across the industry. AFFO adjusts Core FFO to remove equity-based compensation expense and the related noncontrolling interests.

Net debt is calculated by subtracting cash and cash equivalents and restricted cash held for value-add upgrades and green improvements from total debt outstanding.

We believe that the use of NOI, FFO, Core FFO, AFFO and net debt, combined with the required GAAP presentations, improves the understanding of operating results and debt levels of real estate investment trusts (“REITs”) among investors and makes comparisons of operating results and debt levels among such companies more meaningful. While NOI, FFO, Core FFO, AFFO and net debt are relevant and widely used measures of operating performance and debt levels of REITs, they do not represent cash flows from operations, net income (loss) or total debt as defined by GAAP and should not be considered an alternative to those measures in evaluating our liquidity, operating performance and debt levels. NOI, FFO, Core FFO and AFFO do not purport to be indicative of cash available to fund our future cash requirements. We present net debt because we believe it provides our investors a better understanding of our leverage ratio. Net debt should not be considered an alternative to total debt, as we may not always be able to use our available cash to repay debt. Our computation of NOI, FFO, Core FFO, AFFO and net debt may not be comparable to NOI, FFO, Core FFO, AFFO and net debt reported by other REITs. For a more complete discussion of NOI, FFO, Core FFO and AFFO, see our most recent Annual Report on Form 10-K and our other filings with the SEC.

 

NXRT.NEXPOINT.COM    Page 31   


NEXPOINT RESIDENTIAL TRUST, INC. [NYSE:NXRT]

 

 

 

Reconciliations

Reconciliation of Debt to Net Debt

 

(dollar amounts in thousands)    Q3 2024     Q3 2023  

Total mortgage debt

   $ 1,462,865     $ 1,575,406  

Credit facilities

           41,000  
  

 

 

   

 

 

 

Total debt outstanding

     1,462,865       1,616,406  
    

Adjustments to arrive at net debt:

    

Cash and cash equivalents

     (17,412     (10,056

Restricted cash held for value-add upgrades and green improvements

     (3,518     32,921  
  

 

 

   

 

 

 

Net Debt

   $ 1,441,935     $ 1,639,271  
  

 

 

   

 

 

 

Enterprise Value (1)

   $    2,559,935     $    2,465,271  

Leverage Ratio

     56     66

 

(1)

Enterprise Value is calculated as Market Capitalization plus Net Debt.

Guidance Reconciliations of NOI, Same Store NOI, FFO, Core FFO and AFFO

The following table, which has not been adjusted for the effects of noncontrolling interests, reconciles NOI to net income (loss) (the most directly comparable GAAP financial measure) for the periods presented below (in thousands):

 

           For the Year Ended
December 31, 2024
    For the Three Months Ended
December 31, 2024
 
           Mid-Point (1)     Mid-Point (1)  

Net income (loss)

     $ 700     $ (27,451

Adjustments to reconcile net income to NOI:

      

Advisory and administrative fees

       6,952       1,773  

Corporate general and administrative expenses

       19,576       5,052  

Corporate income

       (1,626     (371

Property general and administrative expenses

     (2     5,586       1,228  

Depreciation and amortization

       98,009       24,636  

Interest expense

       56,893       13,938  

Casualty-related recoveries

       538        

Loss on extinguishment of debt and modification costs

       23,531       22,730  

Equity in earnings of affiliate

       (204     (60

Gain on sales of real estate

       (54,229     (3,835
    

 

 

   

 

 

 

NOI

     $       155,726     $      37,640  
    

 

 

   

 

 

 

Less Non-Same Store

      

Revenues

     (3     (5,539  

Operating expenses

     (3     2,619    
    

 

 

   

Same Store NOI

     (3   $ 152,806    
    

 

 

   

 

(1)

Mid-Point estimates shown for full year and fourth quarter 2024 guidance. Assumptions made for full year and fourth quarter 2024 NOI guidance include the Same Store operating growth projections included in the “2024 Full Year Guidance Summary” section of this release and the effect of the dispositions throughout the fiscal year.

(2)

Adjustment to net loss to exclude certain property general and administrative expenses that are not reflective of the continuing operations of the properties or are incurred on our behalf at the property for expenses such as legal, professional, centralized leasing service and franchise tax fees.

(3)

Amounts are derived from the results of operations of our Full Year 2024 Same Store properties and Non-Same Store properties. There are 35 properties in our Full Year 2024 Same Store pool.

 

NXRT.NEXPOINT.COM    Page 32   


NEXPOINT RESIDENTIAL TRUST, INC. [NYSE:NXRT]

 

 

 

The following table reconciles our FFO, Core FFO and AFFO guidance to our net income (the most directly comparable GAAP financial measure) guidance for the year ended December 31, 2024 (in thousands, except per share data):

 

     For the Year Ended
December 31, 2024
 
     Mid-Point  

Net income

   $ 700  

Depreciation and amortization

     98,009  

Gain on sales of real estate

     (54,229

Adjustment for noncontrolling interests

     (171
  

 

 

 

FFO attributable to common stockholders

     44,309  
  

 

 

 

FFO per share - diluted (1)

   $ 1.69  
  

 

 

 
  

Loss on extinguishment of debt and modification costs

     23,531  

Casualty-related expenses

     2,176  

Amortization of deferred financing costs

     3,265  

Mark-to-market adjustments of interest rate caps

     (329

Adjustment for noncontrolling interests

     (113
  

 

 

 

Core FFO attributable to common stockholders

     72,839  
  

 

 

 

Core FFO per share - diluted (1)

   $        2.78  
  

 

 

 
  

Equity-based compensation expense

     10,586  

Adjustment for noncontrolling interests

     (41
  

 

 

 

AFFO attributable to common stockholders

     83,384  
  

 

 

 

AFFO per share - diluted (1)

   $ 3.18  
  

 

 

 
  

Weighted average common shares outstanding - diluted

     26,246  

 

(1)

For purposes of calculating per share data, we assume a weighted average diluted share count of approximately 26.2 million for the full year 2024.

 

NXRT.NEXPOINT.COM    Page 33   


NEXPOINT RESIDENTIAL TRUST, INC. [NYSE:NXRT]

 

 

 

NOI

The following table, which has not been adjusted for the effects of noncontrolling interests, reconciles NOI for the three months ended June 30, 2024 and the year ended December 31, 2023 to net income, the most directly comparable GAAP financial measure (in thousands):

 

           For the Three Months
Ended June 30, 2024
  For the Year Ended
December 31, 2023

Net income

     $ 10,638     $ 44,433  

Adjustments to reconcile net income to NOI:

      

Advisory and administrative fees

       1,734       7,645  

Corporate general and administrative expenses

       4,779       16,663  

Corporate income

       (516     —   

Casualty-related expenses/(recoveries)

     (1     232       (2,214

Casualty loss (gain)

       737       856  

Gain on forfeited deposits

             (250

Property general and administrative expenses

     (2     1,334       3,701  

Depreciation and amortization

       24,442       95,186  

Interest expense

       13,971       67,106  

Equity in earnings of affiliate

       (53     (205

Loss (gain) on extinguishment of debt and modification costs

       255       2,409  

Gain on sales of real estate

       (18,686     (67,926
    

 

 

 

 

 

 

 

NOI

     $       38,867     $      167,404  
    

 

 

 

 

 

 

 

 

(1)

Adjustment to net income to exclude certain property operating expenses that are casualty-related expenses/(recoveries).

(2)

Adjustment to net income to exclude certain property general and administrative expenses that are not reflective of the continuing operations of the properties or are incurred on our behalf at the property for expenses such as legal, professional, centralized leasing service and franchise tax fees.

 

NXRT.NEXPOINT.COM    Page 34   
v3.24.3
Document and Entity Information
Oct. 29, 2024
Cover [Abstract]  
Amendment Flag false
Entity Central Index Key 0001620393
Document Type 8-K
Document Period End Date Oct. 29, 2024
Entity Registrant Name NEXPOINT RESIDENTIAL TRUST, INC.
Entity Incorporation State Country Code MD
Entity File Number 001-36663
Entity Tax Identification Number 47-1881359
Entity Address, Address Line One 300 Crescent Court
Entity Address, Address Line Two Suite 700
Entity Address, City or Town Dallas
Entity Address, State or Province TX
Entity Address, Postal Zip Code 75201
City Area Code (214)
Local Phone Number 276-6300
Written Communications false
Soliciting Material false
Pre Commencement Tender Offer false
Pre Commencement Issuer Tender Offer false
Security 12b Title Common Stock, par value $0.01 per share
Trading Symbol NXRT
Security Exchange Name NYSE
Entity Emerging Growth Company false

NexPoint Residential (NYSE:NXRT)
Historical Stock Chart
From Dec 2024 to Jan 2025 Click Here for more NexPoint Residential Charts.
NexPoint Residential (NYSE:NXRT)
Historical Stock Chart
From Jan 2024 to Jan 2025 Click Here for more NexPoint Residential Charts.