false 0001620393 0001620393 2023-10-31 2023-10-31

 

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 31, 2023

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 31, 2023, NexPoint Residential Trust, Inc. (the “Company”) announced financial results for the Company’s third quarter ended September 30, 2023. 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 31, 2023
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 31, 2023

Exhibit 99.1

31 October 2023 | NYSE: NXRT

EARNINGS SUPPLEMENT: THIRD QUARTER 2023

 

 

 

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

   7  

2023 Full Year Guidance

   8  

Components of Net Asset Value

   9  

Consolidated Balance Sheets

   10  

Consolidated Statements of Operations

   11  

NOI and Same Store NOI

   12  

Q3 Same Store Results

   13  

Q3 Same Store Properties Operating Metrics

   15  

QoQ Same Store Properties Operating Metrics

   16  

YTD Same Store Results

   17     

FFO, Core FFO and AFFO

   19  

Historical Capital Expenditures

   20  

Value-Add Program Details

   21  

Outstanding Debt Details

   24  

Debt Maturity Schedule

   27  

Historical Acquisition Details

   28  

Historical Disposition Details

   29  

Definitions and Reconciliations of Non-GAAP Measures

   30  

LOGO

 FAIRWAYS AT SAN MARCOS: CHANDLER, AZ

 

LOGO

 FULLY UPGRADED KITCHEN

 

LOGO

 UPDATED EXTERIOR POOL AMENITY AREA

 


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 2023 RESULTS

NXRT Boosts Quarterly Dividend by 10.1%; Returns 6.14x Multiple on Invested Capital on $70 million DFW Asset and Makes $16.0 Million Paydown on Credit Facility

Dallas, TX, October 31, 2023 – NexPoint Residential Trust, Inc. (NYSE:NXRT) reported financial results for the third quarter ended September 30, 2023.

Highlights

 

   

NXRT1 reported Net Income, FFO2, Core FFO2 and AFFO2 of $33.7M, $14.5M, $17.1M and $20.0M, respectively, attributable to common stockholders for the quarter ended September 30, 2023, compared to Net Loss, FFO, Core FFO, and AFFO of $(0.6)M, $24.5M, $21.9M and $24.3M, respectively, attributable to common stockholders for the quarter ended September 30, 2022.

 

   

NXRT reported Net Income, FFO, Core FFO and AFFO of $25.9M, $53.7M, $56.1M and $64.3M, respectively, attributable to common stockholders for the nine months ended September 30, 2023, compared to Net Loss, FFO, Core FFO, and AFFO of $(13.0)M, $61.2M, $62.3M and $69.4M, respectively, attributable to common stockholders for the nine months ended September 30, 2022.

 

   

For the three months ended September 30, 2023, Q3 Same Store properties3 average effective rent, total revenue and NOI2 increased 3.1%, 4.6% and 8.0%, respectively, and occupancy decreased 10 bps over the prior year period.

 

   

For the nine months ended September 30, 2023, YTD Same Store properties3 average effective rent, total revenue and NOI2 increased 3.0%, 8.1% and 9.5%, respectively, and occupancy decreased 10 bps over the prior year period.

 

   

During the third quarter 2023, the Company completed the sale of Silverbrook for a sales price of $70.0 million, resulting in a gain on sale of real estate of $43.1 million. Additionally, Timber Creek was put under contract for $49 million during the quarter with nonrefundable earnest money and is expected to close by year end.

 

   

During the third quarter 2023, the Company paid down $16.0 million on its Corporate Credit Facility. As of September 30, 2023, the Company had $41.0 million in principal outstanding on its Corporate Credit Facility.

 

   

NXRT paid a third quarter dividend of $0.42 per share of common stock on September 29, 2023.

 

   

On October 30, 2023, the Company’s board approved a quarterly dividend of $0.46242 per share, a 10.1% increase from the previous dividend per share. Since inception, NXRT has increased the dividend per share by 124.5%.

 

   

The weighted average effective monthly rent per unit across all 39 properties held as of September 30, 2023 (the “Portfolio”), consisting of 14,4854 units, was $1,507, while physical occupancy was 94.0%.

 

   

During the third quarter 2023, for the properties in our Portfolio, we completed 420 full and partial upgrades and leased 330 upgraded units, achieving an average monthly rent premium of $215 and a 23.6% ROI5.

 

   

Since inception, for the properties currently in our Portfolio, we have completed 8,671 full and partial upgrades, 4,812 kitchen and laundry appliances, and 12,285 technology packages, resulting in a $168, $49, and $44 average monthly rental increase per unit and a 21.0%, 65.3%, and 37.8% 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.

 

NXRT.NEXPOINT.COM   Page 1   


NEXPOINT RESIDENTIAL TRUST, INC. [NYSE:NXRT]

 

 

 

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 12,917 units of apartment space in our Same Store pool for the three months ended September 30, 2023 (our “Q3 Same Store” properties) and 33 properties encompassing 12,355 units of apartment space in our Same Store pool for the nine months ended September 30, 2023 (our “YTD Same Store” properties). The same store unit count excludes 67 units that are currently down due to casualty events (Rockledge: 20 units, Arbors of Brentwood: 16 units, Six Forks: 8 units, Bella Solara: 8 units, Versailles II: 7 units, Versailles: 6 units, and Parc500: 2 units).

4)

Total units owned in our Portfolio is 14,485, however 67 units are currently down due to casualty events (Rockledge: 20 units, Arbors of Brentwood: 16 units, Six Forks: 8 units, Bella Solara: 8 units, Versailles II: 7 units, Versailles: 6 units, and Parc500: 2 units).

5)

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

Third Quarter 2023 Financial Results

 

   

Total revenues were $69.8 million for the third quarter of 2023, compared to $68.1 million for the third quarter of 2022.

 

   

Net income for the third quarter of 2023 totaled $33.7 million, or income of $1.28 per diluted share, which included $23.8 million of depreciation and amortization expense. This compared to a net loss of $(0.6) million, or loss of $(0.02) per diluted share, for the third quarter of 2022, which included $25.2 million of depreciation and amortization expense.

 

   

The change in our net income of $33.9 million for the three months ended September 30, 2023 as compared to our net loss of $(0.6) million for the three months ended September 30, 2022 primarily relates to an increase in total revenues and gain on sale of $43.1 million, partially offset by an increase in interest expense.

 

   

For the third quarter of 2023, NOI was $42.1 million on 39 properties, compared to $40.0 million for the third quarter of 2022 on 41 properties.

 

   

For the third quarter of 2023, Q3 Same Store NOI increased 8.0% to $38.4 million, compared to $35.6 million for the third quarter of 2022.

 

   

For the third quarter of 2023, FFO totaled $14.5 million, or $0.55 per diluted share, compared to $24.5 million, or $0.94 per diluted share, for the third quarter of 2022.

 

   

For the third quarter of 2023, Core FFO totaled $17.1 million, or $0.65 per diluted share, compared to $21.9 million, or $0.84 per diluted share, for the third quarter of 2022.

 

   

For the third quarter of 2023, AFFO totaled $20.0 million, or $0.76 per diluted share, compared to $24.3 million, or $0.93 per diluted share, for the third quarter of 2022.

2023 Year to Date Financial Results

 

   

Total revenues were $208.6 million for the nine months ended September 30, 2023, compared to $194.6 million for the nine months ended September 30, 2022.

 

   

Net income for the nine months ended September 30, 2023 totaled $25.9 million, or income of $0.99 per diluted share, which included $70.9 million of depreciation and amortization expense. This compared to net loss of $(13.0) million, or loss of $(0.51) per diluted share, for the nine months ended September 30, 2022, which included $74.5 million of depreciation and amortization expense.

 

   

The change in our net income of $26.0 million for the nine months ended September 30, 2023 as compared to our net loss of $(13.1) million for the nine months ended September 30, 2022 primarily relates to an increase in total revenues and gain on sale of $43.1 million, partially offset by an increase in interest expense.

 

   

For the nine months ended September 30, 2023, NOI was $125.2 million on 39 properties, compared to $115.7 million for the nine months ended September 30, 2022 on 41 properties.

 

   

For the nine months ended September 30, 2023, Same Store NOI increased 9.5% to $107.9 million, compared to $98.5 million for the nine months ended September 30, 2022.

 

   

For the nine months ended September 30, 2023, FFO totaled $53.7 million, or $2.05 per diluted share, compared to $61.2 million, or $2.34 per diluted share, for the nine months ended September 30, 2022.

 

   

For the nine months ended September 30, 2023, Core FFO totaled $56.1 million, or $2.14 per diluted share, compared to $62.3 million, or $2.38 per diluted share, for the nine months ended September 30, 2022.

 

   

For the nine months ended September 30, 2023, AFFO totaled $64.3 million, or $2.45 per diluted share, compared to $69.4 million, or $2.65 per diluted share, for the nine months ended September 30, 2022.

 

NXRT.NEXPOINT.COM   Page 2   


NEXPOINT RESIDENTIAL TRUST, INC. [NYSE:NXRT]

 

 

 

Third Quarter Earnings Conference Call

NXRT will host a conference call on Tuesday, October 31, 2023, at 11:00 a.m. ET (10:00 am CT), to discuss third quarter 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 14, 2023, by dialing 800-770-2030 or, for international callers, +1 647-362-9199 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, NXRT’s guidance for financial results for the full year 2023, including earnings per diluted share, Core FFO per diluted share, same store rental income, same store total revenue, same store total expenses and same store NOI, interest expense, 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, outstanding debt and shares outstanding, net income and NOI guidance for the full year 2023 and the related assumptions, planned value-add programs, including projected rent change and return on investment, expected settlement of interest rate swaps and the effect on the debt maturity schedule, rehab budgets, expected acquisitions and dispositions and related timing, NAV NOI for the full year 2023 and estimated 2023 and 2024 net interest rate/expense and the related assumptions, forecasted submarket deliveries and the expected closing of the Timber Creek disposition. 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 2023 OVERVIEW

 

Company Profile

(share counts in thousands)     

Exchange/Ticker

     NYSE: NXRT  

Share Price (1)

   $26.84

Insider Ownership

   13.69%

2023 Q4 Dividend Per Share

   $0.46242

Dividend Yield (1)

   6.89%

Shares Outstanding - basic (2)

   25,674

Shares Outstanding - diluted (2)

   26,302

 

(1)

As of the close of market trading on October 30, 2023.

(2)

Weighted average for the three months ended September 30, 2023.

 

Portfolio Composition by Market

 

Market

  

% of Units

Phoenix

   13.9%

South Florida

   13.5%

Dallas/Fort Worth

   13.4%

Atlanta

   11.7%

Nashville

   9.2%

Orlando

   8.1%

Las Vegas

   8.0%

Charlotte

   7.5%

Houston

   6.4%

Raleigh

   4.3%

Tampa

   4.0%
  

 

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

DISPOSITION

 

Property Name

  

Location

  

Date of Sale

   Sales
Price
      IRR      Multiple on
 Invested Capital 
     Net Cash
Proceeds
 

Silverbrook

   Grand Prairie, Texas    September 22, 2023    $ 70,000         34.0%        6.14x      $  69,431  

DIVIDEND GROWTH

 

LOGO

INTEREST RATE DETAIL

 

LOGO

- Rate cap cash inflow is not included in CFFO calculations. The change in the Rate Caps mark-to-market is captured in interest expense for financial purposes.

- Forecasted 2024 interest rate assumes all maturing debt is refinanced at the same nominal amount with a 1.55% spread of 1-month SOFR.

- 2023 Q4 and 2024 assume the Chatham Fallback LIBOR and 1-month Term SOFR curve forecast as of October 23, 2023.

 

NXRT.NEXPOINT.COM   Page 5   


NEXPOINT RESIDENTIAL TRUST, INC. [NYSE:NXRT]

 

 

 

FORECASTED SUBMARKET DELIVERIES (1)

 

Market    Submarket    Property    NXRT Unit
Exposure
    

2023 Q3

Inventory

    

2023

Deliveries

    

2024

Deliveries

    

2025

Deliveries

    

3-year

Deliveries

    

3-year %

Growth

 

Atlanta

   Southeast Marietta    Rockledge      708        14,110        0        0        0        0        0.0

Atlanta

   Southeast Marietta    The Preserve at Terrell Mill      752        14,110        0        0        0        0        0.0

Atlanta

   Sandy Springs    The Adair      232        20,138        0        286        0        286        1.4

Charlotte

   Huntersville/Cornelius    The Verandas at Lake Norman      264        7,758        360        879        603        1,842        23.7

Charlotte

   Matthews/Southeast Charlotte    Creekside at Matthews      240        11,746        455        374        300        1,129        9.6

Charlotte

   Myers Park    Timber Creek      352        12,969        589        807        519        1,915        14.8

Charlotte

   North Charlotte    Radbourne Lake      225        18,203        2,136        3,902        653        6,691        36.8

Dallas/Fort Worth

   East Fort Worth    The Venue at 8651      333        13,057        0        0        0        0        0.0

Dallas/Fort Worth

   Far North Dallas    Versailles      388        29,558        0        897        0        897        3.0

Dallas/Fort Worth

   Far North Dallas    Versailles II      242        29,558        0        897        0        897        3.0

Dallas/Fort Worth

   Hurst/Euless/Bedford    Arbors on Forest Ridge      210        33,571        67        67        269        403        1.2

Dallas/Fort Worth

   Hurst/Euless/Bedford    Summers Landing      196        33,571        67        67        269        403        1.2

Dallas/Fort Worth

   Oak Lawn/Park Cities    Atera      380        20,594        167        102        710        979        4.8

Dallas/Fort Worth

   Richardson    Cutters Point      196        19,253        286        425        384        1,095        5.7

Houston

   Westchase    Old Farm      734        29,872        165        165        56        386        1.3

Houston

   Westchase    Stone Creek at Old Farm      190        29,872        165        165        56        386        1.3

Las Vegas

   Northwest Las Vegas    Bella Solara      320        20,366        672        938        158        1,768        8.7

Las Vegas

   Northwest Las Vegas    Bloom      528        20,366        672        938        158        1,768        8.7

Las Vegas

   Southwest Las Vegas    Torreyana      316        19,366        1,118        2,000        0        3,118        16.1

Nashville

   East Nashville    Residences at Glenview Reserve      360        14,071        419        962        675        2,056        14.6

Nashville

   South Nashville    Arbors of Brentwood      346        16,709        766        315        102        1,183        7.1

Nashville

   South Nashville    Brandywine      632        16,709        766        315        102        1,183        7.1

Orlando

   East Orlando    The Cornerstone      430        21,595        331        701        144        1,176        5.4

Orlando

   Northwest Orlando    Residences at West Place      342        16,759        276        702        857        1,835        10.9

Orlando

   South Orange County    Sabal Palm at Lake Buena Vista      400        31,590        2,577        2,868        659        6,104        19.3

Phoenix

   Chandler    Fairways at San Marcos      352        25,245        821        1,175        279        2,275        9.0

Phoenix

   North Central Phoenix    Heritage      204        26,009        878        1,226        301        2,405        9.2

Phoenix

   North Central Phoenix    The Venue on Camelback      415        26,009        878        1,226        301        2,405        9.2

Phoenix

   Northeast Phoenix    Bella Vista      248        21,680        89        993        0        1,082        5.0

Phoenix

   South Tempe    Enclave      204        17,601        302        101        0        403        2.3

Phoenix

   Southwest Mesa    Madera Point      256        17,970        300        97        65        462        2.6

Phoenix

   West Phoenix    Estates on Maryland      330        15,570        0        0        0        0        0.0

Raleigh/Durham

   Far North Raleigh    Six Forks Station      323        11,852        1,433        807        0        2,240        18.9

Raleigh/Durham

   North Cary/Morrisville    High House at Cary      302        20,727        956        2,078        394        3,428        16.5

South Florida

   Pembroke Pines/Miramar    Avant at Pembroke Pines      1,520        25,781        398        561        0        959        3.7

South Florida

   West Palm Beach    Parc500      217        32,063        1,305        2,073        220        3,598        11.2

South Florida

   West Palm Beach    Seasons 704      222        32,063        1,305        2,073        220        3,598        11.2

Tampa

   Egypt Lake/Lowry Park    Courtney Cove      324        12,846        0        0        245        245        1.9

Tampa

   Temple Terrace    The Summit at Sabal Park      252        16,002        0        0        0        0        0.0

Totals/Averages

               14,485        614,631        16,866        25,501        7,593        49,960        8.1

 

(1)

Source: 2023 RealPage, Inc.; Data as of October 2023.

 

NXRT.NEXPOINT.COM   Page 6   


NEXPOINT RESIDENTIAL TRUST, INC. [NYSE:NXRT]

 

 

 

Financial Summary

 

     Q3 2023     Q3 2022     YTD 2023     YTD 2022  

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

        

Company Profile

        

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

   $ 826,000     $ 1,181,000      

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

   $ 32.18     $ 46.21      

Weighted average common shares outstanding - basic

     25,674       25,598       25,647       25,630  

Weighted average common shares outstanding - diluted

     26,302       25,598       26,228       25,630  
        

Earnings Profile

        

Total revenues

   $ 69,838     $ 68,051     $    208,634     $    194,603  

Net income (loss) attributable to common stockholders

     33,749       (597     25,913       (13,047

NOI (1)

     42,143       40,014       125,242       115,657  

Same Store NOI (2)

     38,448       35,584       107,888       98,501  

Same Store NOI Growth (%) (2)

     8.0       9.5  
        

Earnings Metrics Per Common Share (diluted basis)

        

Earnings

   $ 1.28     $ (0.02   $ 0.99     $ (0.51

FFO (1)

   $ 0.55     $ 0.94     $ 2.05     $ 2.34  

Core FFO (1)

   $ 0.65     $ 0.84     $ 2.14     $ 2.38  

AFFO (1)

   $ 0.76     $ 0.93     $ 2.45     $ 2.65  

Dividends declared per common share

   $ 0.42     $ 0.38     $ 1.26     $ 1.14  

Net Income (Loss) Coverage (3)

     3.05x       -0.05x       0.79x       -0.45x  

FFO Coverage (3)

     1.32x       2.47x       1.63x       2.05x  

Core FFO Coverage (3)

     1.55x       2.20x       1.70x       2.09x  

AFFO Coverage (3)

     1.81x       2.45x       1.94x       2.32x  
        

Portfolio

        

Total Properties

     39       41      

Total Units (4)

     14,485       15,387      

Occupancy

     94.0     94.1    

Average Effective Monthly Rent per Unit

   $ 1,507     $ 1,446      
        

Same Store Portfolio Metrics (2)

        

Total Same Store Properties

     35       35       33       33  

Total Same Store Units

     12,917       12,943       12,355       12,381  

Occupancy

     93.9     94.0     93.9     94.0

Average Effective Monthly Rent per Unit

   $ 1,529     $ 1,483     $ 1,524     $ 1,479  
        

Value-Add Program

        

Completed Rehab Units

     420       649       1,777       1,830  

Cumulative Completed Rehab Units (5)

     8,671        

Average Increase to Effective Monthly Rent per Unit (Post-Rehab)

   $ 168        

ROI on Post-Rehab Units

     21.0      
        

Outstanding Debt Summary

        

Total Mortgage Debt

   $ 1,575,406     $ 1,358,343      

Credit Facilities

     41,000       335,000      
  

 

 

   

 

 

     

Total Debt Outstanding

   $   1,616,406     $   1,693,343      
  

 

 

   

 

 

     

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

     66     59    

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

     66     58    

 

(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 14,485, however 67 units are currently excluded due to fire and water damage.

(5)

Inclusive of all full and partial interior upgrades completed through September 30, 2023. Cumulative results exclude rehabs completed for properties sold through September 30, 2023.

(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 7   


NEXPOINT RESIDENTIAL TRUST, INC. [NYSE:NXRT]

 

 

 

2023 Full Year Guidance Summary

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

 

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

Earnings per diluted share (2)

   $ 3.69     $ 3.75     $ 3.82     $ 5.09  

Core FFO per diluted share (2) (3)

   $ 2.81     $ 2.88     $ 2.95     $ 2.98  
        

Same Store Growth: (4)

        

Rental Income

     7.0     7.3     7.7     8.9

Total Revenue

     7.0     7.3     7.7     8.8

Total Expenses (5)

     5.7     5.2     4.8     7.0

Same Store NOI (3)

     7.8     8.7     9.5     10.0
        

Components to Interest Expense:

        

Interest Expense on Mortgage Debt

   $ (105.7   $ (106.2   $ (106.7   $ (107.1

Interest Expense on Revolver

   $ (4.7   $ (4.7   $ (4.7   $ (5.0

Deferred Financing Cost & Discount Amortization

   $ (2.7   $ (2.7   $ (2.7   $ (2.6

Interest Rate Swap Settlement

   $      47.4     $      47.8     $      48.2     $     7.5  

Mark to Market – Fair Value of Rate Caps

   $ (0.4   $ 0.3     $ 1.0     $ (0.5
  

 

 

   

 

 

   

 

 

   

 

 

 

Total Interest Expense

   $ (66.1   $ (65.5   $ (64.9   $ (67.7
  

 

 

   

 

 

   

 

 

   

 

 

 
        

Other Considerations: (5)

        

Acquisitions

   $     $     $     $ 75.0  

Dispositions

   $     $ 175.0     $ 350.0     $ 175.0  

 

(1)

Full Year 2023 guidance forecast includes Same Store growth projections presented above, which takes into effect the sale of the held for sale properties of Old Farm, Stone Creek at Old Farm, Timber Creek and Radbourne Lake, thereby removing those assets from the Full Year 2023 expected Same Store pool.

(2)

Weighted average diluted share count estimate for full year 2023 is approximately 26.2 million.

(3)

Same Store NOI and Core FFO are non-GAAP measures. For reconciliations of Full Year 2023 Same Store NOI and Core FFO guidance to net income 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 2023 expected Same Store pool (33 properties).

(5)

We continue to evaluate our Portfolio for capital recycling opportunities. Transaction volumes presented are incorporated into the earnings 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 2023 financial and earnings guidance is included in the following sections of this release.

 

NXRT.NEXPOINT.COM   Page 8   


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)   $ 2,780,907    $ 3,079,889

 

Dallas/Fort Worth

   12.3%    5.5%    6.0%    $ 341,367      $ 378,068    

 

  Cash

  7,531

Houston

   4.5%    5.5%    6.0%      125,149        138,604       Restricted Cash - Renovation Reserves (4)   2,737
                   Renovation Expenditures (4)   (2,737)

North Carolina

                   Cash Adjustments (5)   (286)

Raleigh

   3.7%    5.5%    6.0%      101,628        112,554       Fair Market Value of Interest Rate Swaps   98,621

Charlotte

   6.5%    5.5%    6.0%      180,503        199,909       Other Assets   67,607
                

 

 

 

                 Value of Assets   $ 2,954,380    $ 3,253,362
                

 

 

 

 

 

Georgia

                    

Atlanta

   8.1%    5.5%    6.0%      224,000        248,083     Tangible Liabilities    
                   Credit Facility (6)   $41,000

Tennessee

                   Mortgage Debt  

1,575,406

Nashville

   10.9%    5.5%    6.0%      304,466        337,200     Total Outstanding Debt   1,616,406
                   Forward 12-month Principal Payments (5)  

(286)

Florida

                 Total Outstanding Debt (FY 2023 Est.)   1,616,120

Orlando

   7.7%    5.5%    6.0%      214,940        238,048       Other Tangible Liabilities (at Book)   55,534
                

 

 

 

Tampa

   4.2%    5.5%    6.0%      116,575        129,109     Value of Liabilities   $1,671,654
                

 

 

 

South Florida

   17.6%    5.5%    6.0%      489,008        541,583       Net Leverage (mid-point)   54%
                

 

 

 

                 Net Asset Value   $ 1,282,726   $ 1,581,708 
                

 

 

 

Nevada

                   Shares outstanding - diluted (FY 2023 Est.)   26,302
                

 

 

 

Las Vegas

   8.6%    5.5%    6.0%      238,332        263,955     Est. NAV / Share   $  48.77   $  60.14
                

 

 

 

                   NAV / Share (mid-point)   $54.45

Arizona

              

Phoenix

   16.0%    5.5%    6.0%      444,939        492,776  

 

  

 

  

 

 

Total  / Ave    

   100.0%     5.5%      6.0%     $ 2,780,907      $ 3,079,889  

 

  

 

  

 

          

 

NOI ESTIMATE   IMPLIED VAUE VALUATION METRICS
                                     

Q2 2023 NOI Actual (3)

   41,969      Min      Max

Q3 2023 NOI Actual (3)

   42,143   Implied Real Estate Value    $2,780,907          $3,079,889
       

 

  

 

    

 

    

No. of Units (September 30, 2023) (2)

   14,485
       

 

  

 

    

 

   Low    High   Implied Value/Apartment Unit    $ 192.0      $ 212.6

 

  

 

  

 

 

 

  

 

    

 

 

2023 NOI Guidance (3)    

   $ 166,854      $ 169,394    

 

Implied Value/Apartment Unit (mid-point)

   $202.3

 

  

 

  

 

            

 

(1)

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

(2)

Estimated value ranges are presented for the existing portfolio (39 properties as of September 30, 2023).

(3)

The Company anticipates net income will be in the range between approximately $97.1 million and $100.7 million for the full year 2023. Net income (loss) for the first, second and third quarters of 2023 was approximately $(3.9) million, $(4.0) million and $33.7 million, respectively. FY 2023 NOI Guidance considers the forecast dispositions of Old Farm, Stone Creek at Old Farm, Timber Creek and Radbourne Lake, and considers a commensurate volume of capital recycling.

(4)

Includes approximately $2.7 million that is held for value-add upgrades; reduced by $2.7 million for estimated 2023 rehab expenditures.

(5)

Includes approximately $0.3 million in forward 12-month principal payments.

(6)

Includes outstanding balance as of September 30, 2023.

 

NXRT.NEXPOINT.COM   Page 9   


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, 2023       December 31, 2022   
     (Unaudited)        

ASSETS

    

Operating Real Estate Investments

    

Land

   $ 359,839     $ 378,438  

Buildings and improvements

     1,711,122       1,760,782  

Construction in progress

     11,899       10,622  

Furniture, fixtures, and equipment

     173,564       152,529  
  

 

 

   

 

 

 

Total Gross Operating Real Estate Investments

     2,256,424       2,302,371  

Accumulated depreciation and amortization

     (386,869     (349,276
  

 

 

   

 

 

 

Total Net Operating Real Estate Investments

     1,869,555       1,953,095  

Real estate held for sale, net of accumulated depreciation of $40,750 and $22,017, respectively

     133,851       89,457  
  

 

 

   

 

 

 

Total Net Real Estate Investments

     2,003,406       2,042,552  

Cash and cash equivalents

     7,531       16,762  

Restricted cash

     42,302       35,037  

Accounts receivable, net

     14,739       17,121  

Prepaid and other assets

     13,303       10,425  

Fair value of interest rate swaps

     98,621       103,440  
  

 

 

   

 

 

 

TOTAL ASSETS

   $ 2,179,902     $ 2,225,337  
  

 

 

   

 

 

 
    

LIABILITIES AND STOCKHOLDERS’ EQUITY

    

Liabilities:

    

Mortgages payable, net

   $   1,453,471     $   1,526,828  

Mortgages payable held for sale, net

     112,026       68,016  

Credit facility, net

     39,968       72,644  

Accounts payable and other accrued liabilities

     18,842       12,325  

Accrued real estate taxes payable

     22,176       7,232  

Accrued interest payable

     9,465       7,946  

Security deposit liability

     3,218       3,200  

Prepaid rents

     1,833       1,849  
  

 

 

   

 

 

 

Total Liabilities

     1,660,999       1,700,040  
    

Redeemable noncontrolling interests in the Operating Partnership

     5,081       5,631  
    

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; 25,674,313 and 25,549,319 shares issued and outstanding, respectively

     256       255  

Additional paid-in capital

     410,679       405,376  

Accumulated earnings less dividends

     5,534       11,880  

Accumulated other comprehensive income

     97,353       102,155  
  

 

 

   

 

 

 

Total Stockholders’ Equity

     513,822       519,666  
  

 

 

   

 

 

 

TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY

   $ 2,179,902     $ 2,225,337  
  

 

 

   

 

 

 

 

NXRT.NEXPOINT.COM   Page 10   


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,
 
     2023     2022     2023     2022  

Revenues

        

Rental income

   $ 67,870     $ 66,500     $ 203,217     $ 189,949  

Other income

     1,968       1,551       5,417       4,654  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total revenues

     69,838       68,051       208,634       194,603  
  

 

 

   

 

 

   

 

 

   

 

 

 

Expenses

        

Property operating expenses

     15,322       12,370       44,080       42,669  

Real estate taxes and insurance

     8,832       9,419       28,186       27,670  

Property management fees (1)

     2,031       1,960       6,089       5,629  

Advisory and administrative fees (2)

     1,966       1,904       5,782       5,615  

Corporate general and administrative expenses

     4,906       3,818       12,897       11,116  

Property general and administrative expenses

     2,615       2,387       7,127       6,586  

Depreciation and amortization

     23,797       25,224       70,935       74,490  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total expenses

     59,469       57,082       175,096       173,775  
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating income before gain on sales of real estate

     10,369       10,969       33,538       20,828  

Gain on sales of real estate

     43,090             43,090        
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating income

     53,459       10,969       76,628       20,828  

Interest expense

     (17,587     (11,766     (48,850     (34,804

Gain (loss) on extinguishment of debt and modification costs

     (2,215           (2,093      

Casualty gain (loss)

     (100           (980     357  

Gain on forfeited deposits

                 250        

Equity in earnings of affiliate

     177             177        

Miscellaneous income

     144       198       880       526  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss)

     33,878       (599     26,012       (13,093
Net income (loss) attributable to redeemable noncontrolling interests in the Operating Partnership      129       (2     99       (46
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss) attributable to common stockholders

   $   33,749     $ (597   $ 25,913     $ (13,047
  

 

 

   

 

 

   

 

 

   

 

 

 

Other comprehensive income (loss)

        

Unrealized gains (losses) on interest rate derivatives

     (744     34,938       (4,820     106,874  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total comprehensive income

     33,134       34,339       21,192       93,781  
Comprehensive income attributable to redeemable noncontrolling interests in the Operating Partnership      126       132       81       319  
  

 

 

   

 

 

   

 

 

   

 

 

 

Comprehensive income attributable to common stockholders

   $ 33,008     $   34,207     $   21,111     $   93,462  
  

 

 

   

 

 

   

 

 

   

 

 

 
        

Weighted average common shares outstanding - basic

     25,674       25,598       25,647       25,630  
  

 

 

   

 

 

   

 

 

   

 

 

 

Weighted average common shares outstanding - diluted

     26,302       25,598       26,228       25,630  
  

 

 

   

 

 

   

 

 

   

 

 

 
        

Earnings (loss) per share - basic

   $ 1.31     $ (0.02   $ 1.01     $ (0.51
  

 

 

   

 

 

   

 

 

   

 

 

 

Earnings (loss) per share - diluted

   $ 1.28     $ (0.02   $ 0.99     $ (0.51
  

 

 

   

 

 

   

 

 

   

 

 

 

 

(1)

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

(2)

Fees incurred to the Company’s adviser.

 

NXRT.NEXPOINT.COM   Page 11   


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, 2023 and 2022 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,
 
          2023     2022     2023     2022  
                               

Net income (loss)

    $ 33,878     $ (599   $ 26,012     $ (13,093

Adjustments to reconcile net income (loss) to NOI:

         

Advisory and administrative fees

      1,966       1,904       5,782       5,615  

Corporate general and administrative expenses

      4,752       3,818       12,743       11,116  

Casualty-related expenses/(recoveries)

    (1)       (24     (2,966     (1,332     672  

Casualty loss (gain)

      100             980       (357

Gain on forfeited deposits

                  (250      

Property general and administrative expenses

    (2)       1,139       867       2,696       2,410  

Depreciation and amortization

      23,797       25,224       70,935       74,490  

Interest expense

      17,587       11,766       48,850       34,804  

Equity in earnings of affiliate

      (177           (177      

Loss on extinguishment of debt and modification costs

      2,215             2,093        

Gain on sales of real estate

      (43,090           (43,090      
   

 

 

   

 

 

   

 

 

   

 

 

 

NOI

    $ 42,143     $  40,014     $  125,242     $  115,657  
   

 

 

   

 

 

   

 

 

   

 

 

 

Less Non-Same Store

         

Revenues

      (7,920     (9,025     (32,626     (31,913

Operating expenses

      4,230       4,705       15,401       15,084  

Operating income

      (5     (110     (129     (327
   

 

 

   

 

 

   

 

 

   

 

 

 

Same Store NOI

    $ 38,448     $ 35,584     $ 107,888     $ 98,501  
   

 

 

   

 

 

   

 

 

   

 

 

 

 

(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.

 

NXRT.NEXPOINT.COM   Page 12   


NEXPOINT RESIDENTIAL TRUST, INC. [NYSE:NXRT]

 

 

 

Q3 Same Store Results of Operations for the Three Months Ended September 30, 2023 and 2022

There are 35 properties encompassing 12,917 units of apartment space, or approximately 89% of our Portfolio, in our same store pool for the three months ended September 30, 2023 and 2022 (our “Q3 Same Store” properties). Our Q3 Same Store properties exclude the following 4 properties in our Portfolio as of September 30, 2023: Old Farm, Stone Creek at Old Farm, Timber Creek and Radbourne Lake, as well as the 67 units mentioned on page 2 that are currently down.

As of September 30, 2023, our Q3 Same Store properties were approximately 93.9% leased with a weighted average monthly effective rent per occupied apartment unit of $1,529, a year-over-year decrease of 10 bps and an increase of $46, respectively.

The following table reflects the revenues, property operating expenses and NOI for the three months ended September 30, 2023 and 2022 for our Q3 Same Store and Non-Same Store properties (dollars in thousands):

 

       For the Three Months Ended September 30,                 
       2023          2022          $ Change         % Change    

Revenues

          

Same Store

          

Rental income

   $ 60,275      $ 57,643      $ 2,632       4.6

Other income

     1,489        1,383        106       7.7
  

 

 

    

 

 

    

 

 

   

 

 

 

Same Store revenues

     61,764        59,026        2,738       4.6

Non-Same Store

          

Rental income

     7,595        8,857        (1,262     -14.2

Other income

     325        168        157       N/M  
  

 

 

    

 

 

    

 

 

   

 

 

 

Non-Same Store revenues

     7,920        9,025        (1,105     -12.2
  

 

 

    

 

 

    

 

 

   

 

 

 

Total revenues

     69,684        68,051        1,633       2.4
  

 

 

    

 

 

    

 

 

   

 

 

 
          

Operating expenses

          

Same Store

          

Property operating expenses (1)

     12,771        12,892        (121     -0.9

Real estate taxes and insurance

     7,675        7,680        (5     -0.1

Property management fees (2)

     1,773        1,688        85       5.0

Property general and administrative expenses (3)

     1,235        1,270        (35     -2.8
  

 

 

    

 

 

    

 

 

   

 

 

 

Same Store operating expenses

     23,454        23,530        (76     -0.3

Non-Same Store

          

Property operating expenses (4)

     2,575        2,444        131       5.4

Real estate taxes and insurance

     1,157        1,739        (582     -33.5

Property management fees (2)

     258        272        (14     -5.1

Property general and administrative expenses (5)

     240        250        (10     -4.0
  

 

 

    

 

 

    

 

 

   

 

 

 

Non-Same Store operating expenses

     4,230        4,705        (475     -10.1
  

 

 

    

 

 

    

 

 

   

 

 

 

Total operating expenses

     27,684        28,235        (551     -2.0
  

 

 

    

 

 

    

 

 

   

 

 

 
          

Operating income

          

Same Store

          

Miscellaneous income

     138        88        50       N/M  

Non-Same Store

          

Miscellaneous income

     5        110        (105     N/M  
  

 

 

    

 

 

    

 

 

   

 

 

 

Total operating income

     143        198        (55     -27.8
  

 

 

    

 

 

    

 

 

   

 

 

 
          

NOI

          

Same Store

     38,448        35,584        2,864       8.0

Non-Same Store

     3,695        4,430        (735     -16.6
  

 

 

    

 

 

    

 

 

   

 

 

 

Total NOI (6)

   $ 42,143      $ 40,014      $ 2,129       5.3
  

 

 

    

 

 

    

 

 

   

 

 

 

 

(1)

For the three months ended September 30, 2023 and 2022, excludes approximately $113,000 and $(1,169,000), 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, 2023 and 2022, excludes approximately $877,000 and $704,000, 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 13   


NEXPOINT RESIDENTIAL TRUST, INC. [NYSE:NXRT]

 

 

 

(4)

For the three months ended September 30, 2023 and 2022, excludes approximately $137,000 and $1,797,000, respectively, of casualty-related recoveries.

(5)

For the three months ended September 30, 2023 and 2022, excludes approximately $263,000 and $163,000, 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, 2023 and 2022 (dollars in thousands, except for per unit data):

 

      Q3 2023       Q3 2022       % Change   

Same Store Total Units

     12,917       12,943    

Same Store Occupied Units

     12,134       12,160    

Same Store Ending Occupancy

     93.9     94.0     -0.1

Same Store Average Rent per Unit

   $ 1,529     $ 1,483       3.1
      

Same Store Revenues

      

Same Store Rental Income

   $    60,275     $    57,643       4.6

Same Store Other Income

     1,489       1,383       7.7
  

 

 

   

 

 

   

 

 

 

Total Same Store Revenues

     61,764       59,026       4.6
      

Same Store Operating Expenses

      

Payroll

     4,959       4,932       0.5

Repairs & Maintenance

     4,782       5,117       -6.5

Utilities

     3,030       2,843       6.6

Real Estate Taxes

     6,228       6,296       -1.1

Insurance

     1,447       1,384       4.6

Property Management Fees

     1,773       1,688       5.0

Office Operations

     889       888       0.1

Marketing

     346       382       -9.4
  

 

 

   

 

 

   

 

 

 

Total Same Store Operating Expenses

     23,454       23,530       -0.3
      

Same Store Operating Income

      

Miscellaneous income

     138       88       56.8

Total Same Store Operating Income

     138       88          56.8
  

 

 

   

 

 

   

 

 

 
      
  

 

 

   

 

 

   

 

 

 

Q3 Same Store NOI

   $ 38,448     $ 35,584       8.0
  

 

 

   

 

 

   

 

 

 

 

NXRT.NEXPOINT.COM   Page 14   


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 2023      Q3 2022      

%

Change 

  Q3 2023     Q3 2022     bps Δ   Q3 2023      Q3 2022       % Change 

Texas

                                                                         

Dallas

      1,932       $1,291       $1,252        3.1 %       94.6%       94.0%     60     $7,941       $7,404        7.3 %  

Average/Total

        1,932       1,291       1,252        3.1     94.6%       94.0%     60     7,941       7,404        7.3
                           

North Carolina

                                                                                 

Charlotte

      504       1,406       1,358        3.5     93.5%       93.8%     -30     2,179       2,107        3.4

Raleigh/Durham

        617       1,474       1,397        5.5     92.9%       96.0%     -310     2,577       2,580        -0.1

Average/Total

        1,121       1,443       1,379        4.6     93.1%       95.0%     -190     4,756       4,687        1.5
                           

Georgia

                           

Atlanta

        1,672       1,517       1,468        3.3     92.0%       93.4%     -140     7,297       7,196        1.4

Average/Total

        1,672       1,517       1,468        3.3     92.0%       93.4%     -140     7,297       7,196        1.4
                           

Tennessee

                           

Nashville

        1,322       1,312       1,294        1.4     94.6%       95.0%     -40     5,548       5,412        2.5

Average/Total

        1,322       1,312       1,294        1.4     94.6%       95.0%     -40     5,548       5,412        2.5
                           

Florida

                           

Orlando

      1,172       1,588       1,540        3.1     92.7%       93.8%     -110     5,535       5,136        7.8

Tampa

      576       1,433       1,384        3.5     92.5%       91.5%     100     2,407       2,295        4.9

South Florida

        1,957       2,095       1,938        8.1     95.5%       95.2%     30     12,556       11,344        10.7

Average/Total

        3,705       1,832       1,726        6.1     94.2%       94.2%     0     20,498       18,775        9.2
                           

Arizona

                           

Phoenix

        2,009       1,487       1,472        1.0     95.0%       93.9%     110     9,665       9,301        3.9

Average/Total

        2,009       1,487       1,472        1.0     95.0%       93.9%     110     9,665       9,301        3.9
                           

Nevada

                           

Las Vegas

        1,156       1,368       1,445        -5.3     93.2%       91.8%     140     4,570       4,868        -6.1

Average/Total

        1,156       1,368       1,445        -5.3     93.2%       91.8%     140     4,570       4,868        -6.1
                           

Average/Total

        12,917       $1,529       $1,483        3.1     93.9%       94.0%     -10     $60,275       $57,643        4.6

 

(1)

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

 

NXRT.NEXPOINT.COM   Page 15   


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 2023      Q2 2023       %
Change
  Q3 2023     Q2 2023     bps Δ   Q3 2023      Q2 2023       % Change 

Texas

 

                                                                       

Dallas

      1,932       $1,291       $1,292        -0.1 %       94.6%       93.4%     120     $7,941       $7,919        0.3 %  

Average/Total

        1,932       1,291       1,292        -0.1     94.6%       93.4%     120     7,941       7,919        0.3
                           

North Carolina

                                                                                 

Charlotte

      504       1,406       1,377        2.1     93.5%       95.0%     -150     2,179       2,177        0.1

Raleigh/Durham

        617       1,474       1,457        1.2     92.9%       93.3%     -40     2,577       2,625        -1.8

Average/Total

        1,121       1,443       1,421        1.5     93.1%       94.1%     -100     4,756       4,802        -1.0
                           

Georgia

                           

Atlanta

        1,672       1,517       1,524        -0.5     92.0%       91.1%     90     7,297       7,021        3.9

Average/Total

        1,672       1,517       1,524        -0.5     92.0%       91.1%     90     7,297       7,021        3.9
                           

Tennessee

                           

Nashville

        1,322       1,312       1,334        -1.6     94.6%       94.0%     60     5,548       5,547        0.0

Average/Total

        1,322       1,312       1,334        -1.6     94.6%       94.0%     60     5,548       5,547        0.0
                           

Florida

                           

Orlando

      1,172       1,588       1,615        -1.7     92.7%       93.8%     -110     5,535       5,659        -2.2

Tampa

      576       1,433       1,464        -2.1     92.5%       92.7%     -20     2,407       2,528        -4.8

South Florida

        1,957       2,095       2,058        1.8     95.5%       96.8%     -130     12,556       12,364        1.6

Average/Total

        3,705       1,832       1,826        0.3     94.2%       95.2%     -100     20,498       20,551        -0.3
                           

Arizona

                           

Phoenix

        2,009       1,487       1,495        -0.5     95.0%       95.6%     -60     9,663       9,535        1.3

Average/Total

        2,009       1,487       1,495        -0.5     95.0%       95.6%     -60     9,663       9,535        1.3
                           

Nevada

                           

Las Vegas

        1,156       1,368       1,400        -2.3     93.2%       93.2%     0     4,572       4,695        -2.6

Average/Total

        1,156       1,368       1,400        -2.3     93.2%       93.2%     0     4,572       4,695        -2.6
                           

Average/Total

        12,917       $1,529       $1,535        -0.4     93.9%       94.0%     -10     $60,275       $60,070        0.3

 

(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]

 

 

 

YTD Same Store Results of Operations for the Nine Months Ended September 30, 2023 and 2022

There are 33 properties encompassing 12,355 units of apartment space, or approximately 85% of our Portfolio, in our same store pool for the nine months ended September 30, 2023 and 2022 (our “YTD Same Store” properties). Our YTD Same Store properties exclude the following 6 properties in our Portfolio as of September 30, 2023: Old Farm, Stone Creek at Old Farm, Timber Creek, Radbourne Lake, The Adair and Estates on Maryland, as well as the 67 units mentioned on page 2 that are currently down.

As of September 30, 2023, our YTD Same Store properties were approximately 93.9% leased with a weighted average monthly effective rent per occupied apartment unit of $1,524, a year-over-year decrease of 10 bps and an increase of $45, respectively.

The following table reflects the revenues, property operating expenses and NOI for the nine months ended September 30, 2023 and 2022 for our YTD Same Store and Non-Same Store properties (dollars in thousands):

 

      For the Nine Months Ended September 30,                
     2023      2022        $ Change       % Change  

Revenues

          

Same Store

          

Rental income

   $ 171,589      $ 158,615      $ 12,974       8.2

Other income

     4,265        4,075        190       4.7
  

 

 

    

 

 

    

 

 

   

 

 

 

Same Store revenues

     175,854        162,690        13,164       8.1

Non-Same Store

          

Rental income

     31,628        31,334        294       0.9

Other income

     998        579        419       N/M  
  

 

 

    

 

 

    

 

 

   

 

 

 

Non-Same Store revenues

     32,626        31,913        713       2.2
  

 

 

    

 

 

    

 

 

   

 

 

 

Total revenues

     208,480        194,603        13,877       7.1
  

 

 

    

 

 

    

 

 

   

 

 

 
          

Operating expenses

          

Same Store

          

Property operating expenses (1)

     36,828        34,303        2,525       7.4

Real estate taxes and insurance

     23,271        22,062        1,209       5.5

Property management fees (2)

     5,090        4,684        406       8.7

Property general and administrative expenses (3)

     3,528        3,339        189       5.7
  

 

 

    

 

 

    

 

 

   

 

 

 

Same Store operating expenses

     68,717        64,388        4,329       6.7

Non-Same Store

          

Property operating expenses (4)

     8,584        7,694        890       11.6

Real estate taxes and insurance

     4,915        5,608        (693     -12.4

Property management fees (2)

     999        945        54       5.7

Property general and administrative expenses (5)

     903        837        66       7.9
  

 

 

    

 

 

    

 

 

   

 

 

 

Non-Same Store operating expenses

     15,401        15,084        317       2.1
  

 

 

    

 

 

    

 

 

   

 

 

 

Total operating expenses

     84,118        79,472        4,646       5.8
  

 

 

    

 

 

    

 

 

   

 

 

 
          

Operating income

          

Same Store

          

Miscellaneous income

     751        199        552       N/M  

Non-Same Store

          

Miscellaneous income

     129        327        (198     N/M  
  

 

 

    

 

 

    

 

 

   

 

 

 

Total operating income

     880        526        354       67.3
  

 

 

    

 

 

    

 

 

   

 

 

 
          

NOI

          

Same Store

     107,888        98,501        9,387       9.5

Non-Same Store

     17,354        17,156        198       1.2
  

 

 

    

 

 

    

 

 

   

 

 

 

Total NOI (6)

   $    125,242      $    115,657      $   9,585           8.3
  

 

 

    

 

 

    

 

 

   

 

 

 

 

(1)

For the nine months ended September 30, 2023 and 2022, excludes approximately $1,382,000 and $666,000, 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 17   


NEXPOINT RESIDENTIAL TRUST, INC. [NYSE:NXRT]

 

 

 

(3)

For the nine months ended September 30, 2023 and 2022, excludes approximately $2,107,000 and $1,879,000, 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, 2023 and 2022, excludes approximately $50,000 and $(2,531,000), respectively, of casualty-related expenses/(recoveries).

(5)

For the nine months ended September 30, 2023 and 2022, excludes approximately $589,000 and $531,000, 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, 2023 and 2022 (dollars in thousands, except for per unit data):

 

     YTD 2023     YTD 2022     % Change  

Same Store Total Units

     12,355       12,381    

Same Store Occupied Units

     11,599       11,632    

Same Store Ending Occupancy

     93.9     94.0     -0.1

Same Store Average Rent per Unit

   $ 1,524     $ 1,479       3.0
      

Same Store Revenues

      

Same Store Rental Income

   $ 171,589     $ 158,615       8.2

Same Store Other Income

     4,265       4,075       4.7
  

 

 

   

 

 

   

 

 

 

Total Same Store Revenues

     175,854       162,690       8.1
      

Same Store Operating Expenses

      

Payroll

     14,425       13,386       7.8

Repairs & Maintenance

     14,591       13,533       7.8

Utilities

     7,812       7,384       5.8

Real Estate Taxes

     19,161       18,186       5.4

Insurance

     4,110       3,876       6.0

Property Management Fees

     5,090       4,684       8.7

Office Operations

     2,519       2,310       9.0

Marketing

     1,009       1,029       -1.9
  

 

 

   

 

 

   

 

 

 

Total Same Store Operating Expenses

     68,717       64,388       6.7
      

Same Store Operating Income

      

Miscellaneous income

     751       199       277.4
  

 

 

   

 

 

   

 

 

 

Total Same Store Operating Income

     751       199       277.4
      
  

 

 

   

 

 

   

 

 

 

YTD Same Store NOI

   $     107,888     $     98,501           9.5
  

 

 

   

 

 

   

 

 

 

 

NXRT.NEXPOINT.COM   Page 18   


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, 2023 and 2022 (in thousands, except per share amounts):

 

        For the Three Months Ended
September 30,
    For the Nine Months Ended
September 30,
       
        2023     2022     2023     2022     % Change (1)  
Net income (loss)     $   33,878     $ (599   $   26,012     $ (13,093     N/M  
Depreciation and amortization       23,797         25,224       70,935       74,490       -4.8
Gain on sales of real estate       (43,090           (43,090           0.0
Adjustment for noncontrolling interests       (55     (99     (205     (228     -10.1
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
FFO attributable to common stockholders       14,530       24,526       53,652       61,169       -12.3
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
           
FFO per share - basic     $ 0.57     $ 0.96     $ 2.09     $ 2.39       -12.6
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
FFO per share - diluted     $ 0.55     $ 0.94     $ 2.05     $ 2.34       -12.4
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
           
Loss on extinguishment of debt and modification costs       2,215             2,093             0.0
Casualty-related expenses/(recoveries)       (24     (2,966     (1,332     672       N/M  
Casualty losses (gains)       100             980       (357     N/M  
Gain on forfeited deposits                   (250           0.0
Amortization of deferred financing costs - acquisition term notes       330       281       991       786       26.1
Adjustment for noncontrolling interests       (9     11       (11     (3     N/M  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
Core FFO attributable to common stockholders       17,142       21,852       56,123       62,267       -9.9
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
           
Core FFO per share - basic     $ 0.67     $ 0.85     $ 2.19     $ 2.43       -9.9
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
Core FFO per share - diluted     $ 0.65     $ 0.84     $ 2.14     $ 2.38       -10.1
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
           
Amortization of deferred financing costs - long term debt       408       453       1,222       1,247       -2.0
Equity-based compensation expense       2,494       2,025       6,955       5,906       17.8
Adjustment for noncontrolling interests       (11     (10     (31     (27     14.8
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
AFFO attributable to common stockholders       20,033       24,320       64,269         69,393       -7.4
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
           
AFFO per share - basic     $ 0.78     $ 0.95     $ 2.51     $ 2.71       -7.4
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
AFFO per share - diluted     $ 0.76     $ 0.93     $ 2.45     $ 2.65       -7.5
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
           
Weighted average common shares outstanding - basic       25,674       25,598       25,647       25,630       0.1
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
Weighted average common shares outstanding - diluted   (2)     26,302       26,127       26,228       26,177       0.2
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
           
Dividends declared per common share     $ 0.42     $ 0.38     $ 1.26     $ 1.14       10.5
           
Net income (loss) Coverage - diluted   (3)     3.05x       -0.05x       0.79x       -0.45x          275.6
FFO Coverage - diluted   (3)     1.32x       2.47x       1.63x       2.05x       -20.7
Core FFO Coverage - diluted   (3)     1.55x       2.20x       1.70x       2.09x       -18.6
AFFO Coverage - diluted   (3)     1.81x       2.45x       1.94x       2.32x       -16.4

 

(1)

Represents the percentage change for the nine months ended September 30, 2023 compared to the nine months ended September 30, 2022.

(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 19   


NEXPOINT RESIDENTIAL TRUST, INC. [NYSE:NXRT]

 

 

 

Historical Capital Expenditures

     Q3 2023      Q3 2022      % Change     YTD 2023      YTD 2022      % Change  

($ in thousands)

                

Capital Expenditures

                

Acquisition Capital Expenditures

   $      $        N/A     $      $ 143,400        -100.0
                

Capitalized Rehab Expenditures

                

Interior

     7,246        6,946        4.3     21,898        17,584        24.5

Exterior and common area

     1,785        3,519        -49.3     10,370        6,874        50.9
                

Capitalized Maintenance Expenditures

                

Recurring

     3,282        3,943        -16.8     9,502        8,979        5.8

Non-Recurring

     928        2,012        -53.9     6,641        5,378        23.5
                
  

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 

Total Capital Expenditures

   $  13,241      $  16,420           -19.4   $   48,410      $   182,214           -73.4
  

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 

 

 

 

LOGO

LOGO

LOGO

 

NXRT.NEXPOINT.COM   Page 20   


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        155      $ 1,224      $ 1,438      $ 10,375        17.5     24.7

Arbors on Forest Ridge

     210        180        814        916        4,388        12.6     27.9

Atera Apartments

     380        233        1,207        1,356        3,420        12.4     52.5

Avant at Pembroke Pines

     1,520        594        1,828        2,081        17,084        13.8     17.7

Bella Solara

     320        128        1,284        1,446        11,216        12.7     17.4

Bella Vista

     248        200        1,462        1,606        10,529        9.8     16.3

Bloom

     528        160        1,241        1,405        14,199        13.2     13.8

Brandywine I & II

     632        548        1,033        1,218        10,728        17.8     20.6

Courtney Cove

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

Creekside at Matthews

     240        81        1,312        1,512        12,396        15.3     19.4

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        143        1,509        1,700        13,665        12.6     16.8

High House at Cary

     302        103        1,348        1,614        13,205        19.7     24.1

Madera Point

     256        260        871        982        4,533        12.8     29.5

Parc500

     217        218        1,304        1,493        14,723        14.5     15.4

Radbourne Lake

     225        381        1,079        1,150        2,841        6.6     29.9

Residences at Glenview Reserve

     360        242        1,122        1,339        13,335        19.3     19.5

Residences at West Place

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

Rockledge Apartments

     708        468        1,236        1,443        11,067        16.7     22.4

Sabal Palm at Lake Buena Vista

     400        87        1,635        1,867        12,391        14.2     22.5

Seasons 704 Apartments

     222        231        1,227        1,369        7,783        11.5     21.8

Six Forks Station

     323        133        1,143        1,433        12,842        25.4     27.1

Summers Landing

     196        55        1,094        1,319        11,208        20.6     24.1

Summit at Sabal Park

     252        238        1,003        1,105        5,833        10.1     20.9

The Adair

     232        113        1,749        2,035        11,740        16.4     29.3

The Cornerstone

     430        512        1,059        1,153        4,895        8.9     23.0

The Enclave

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

The Heritage

     204        177        1,406        1,540        9,609        9.6     16.8

The Preserve at Terrell Mill

     752        779        898        1,078        11,366        20.1     19.0

The Verandas at Lake Norman

     264        86        1,361        1,578        10,907        16.0     23.9

The Venue on Camelback

     415        271        775        1,027        10,248        32.5     29.5

Timber Creek

     352        250        900        1,044        7,461        16.0     23.2

Torreyana Apartments

     316        55        1,478        1,611        13,458        9.0     11.9

Venue at 8651

     333        298        822        933        6,982        13.5     19.1

Versailles

     388        315        816        919        6,134        12.6     20.1

Versailles II

     242        82        903        1,038        5,632        15.0     28.9

 

  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

Total/Weighted Average

      13,561          8,671      $   1,153      $   1,320      $   9,565          14.5        21.0

 

  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

 

(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, 2023.

(3)

Inclusive of all full and partial interior upgrades completed and leased through September 30, 2023.

 

NXRT.NEXPOINT.COM   Page 21   


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        313      $ 858      $ 50        69.7

Arbors on Forest Ridge

     210        130        770        42        64.7

Atera Apartments

     380        366        810        40        59.7

Avant at Pembroke Pines

     1,520        324        1,403        49        41.5

Brandywine I & II

     632        189        1,033        71        81.9

Creekside at Matthews

     240        159        1,085        45        49.8

Cutter’s Point

     196        137        740        46        74.2

Estates on Maryland

     330        16        1,083        35        38.8

Madera Point

     256        157        885        30        40.2

Radbourne Lake

     225        224        717        40        66.9

Rockledge Apartments

     708        619        818        40        58.7

Sabal Palm at Lake Buena Vista

     400        634        599        86        171.8

Six Forks Station

     323        196        1,087        55        60.7

Summers Landing

     196        96        828        50        72.4

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        138        1,083        55        60.9

Timber Creek

     352        136        750        45        72.0

Venue at 8651

     333        257        761        47        73.3

Versailles

     388        306        868        50        68.4

Versailles II

     242        138        885        28        38.4

 

  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total/Weighted Average

       8,455          4,812      $   897      $   49           65.3

 

  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

(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, 2023.

(3)

Inclusive of all kitchen and laundry appliance upgrades completed and leased through September 30, 2023.

 

NXRT.NEXPOINT.COM   Page 22   


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

High House at Cary

     302        302        899        65        74.1

Madera Point

     256        256        1,283        45        34.1

Old Farm

     734        734        928        45        47.2

Radbourne Lake

     225        225        630        35        51.4

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 Verandas at Lake Norman

     264        264        954        65        69.8

Timber Creek

     352        352        1,299        45        33.7

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

       12,285          12,285      $   1,109      $   44          37.8

 

  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
           
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  

The Venue on Camelback

     415               TBD        TBD        TBD  

 

  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total/Weighted Average Planned

     1,983               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, 2023.

(3)

Inclusive of all smart home technology package upgrades completed and leased through September 30, 2023.

 

NXRT.NEXPOINT.COM   Page 23   


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, 2023 (dollars in thousands):

 

Operating Properties

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

Arbors on Forest Ridge

     Floating        120      $ 19,184       6.87%       12/1/2032  

Cutter’s Point

     Floating        120        21,524       6.87%       12/1/2032  

The Summit at Sabal Park

     Floating        120        30,826       6.87%       12/1/2032  

Courtney Cove

     Floating        120        36,146       6.87%       12/1/2032  

The Preserve at Terrell Mill

     Floating        120        71,098       6.87%       12/1/2032  

Versailles

     Floating        120        40,247       6.87%       12/1/2032  

Seasons 704 Apartments

     Floating        120        33,132       6.87%       12/1/2032  

Madera Point

     Floating        120        34,457       6.87%       12/1/2032  

Venue at 8651

     Floating        120        18,690       6.87%       12/1/2032  

The Venue on Camelback

     Floating        120        42,788       7.50%       2/1/2033  

Sabal Palm at Lake Buena Vista

     Floating        84        42,100       6.73%       9/1/2025  

Cornerstone

     Floating        120        46,804       7.41%       12/1/2032  

Parc500

     Floating        120        29,416       6.87%       12/1/2032  

Rockledge Apartments

     Floating        120        93,129       6.87%       12/1/2032  

Atera Apartments

     Floating        120        46,198       6.87%       12/1/2032  

Versailles II

     Floating        84        12,061       6.61%       10/1/2025  

Brandywine I & II

     Floating        84        43,835       6.61%       10/1/2025  

Bella Vista

     Floating        84        29,040       6.75%       2/1/2026  

The Enclave

     Floating        84        25,322       6.75%       2/1/2026  

The Heritage

     Floating        84        24,625       6.75%       2/1/2026  

Summers Landing

     Floating        84        10,109       6.61%       10/1/2025  

Residences at Glenview Reserve

     Floating        84        25,645       6.87%       10/1/2025  

Residences at West Place

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

Avant at Pembroke Pines

     Floating        84        177,100       6.86%       9/1/2026  

Arbors of Brentwood

     Floating        84        34,237       6.86%       10/1/2026  

Torreyana Apartments

     Floating        120        50,580       6.87%       12/1/2032  

Bloom

     Floating        120        59,830       6.87%       12/1/2032  

Bella Solara

     Floating        120        40,328       6.87%       12/1/2032  

Fairways at San Marcos

     Floating        120        60,228       6.87%       12/1/2032  

The Verandas at Lake Norman

     Floating        84        34,925       7.17%       7/1/2028  

Creekside at Matthews

     Floating        120        29,648       6.87%       12/1/2032  

Six Forks Station

     Floating        120        41,180       7.03%       10/1/2031  

High House at Cary

     Floating        84        46,625       7.33%       1/1/2029  

The Adair

     Floating        84        35,115       7.29%       4/1/2029  

Estates on Maryland

     Floating        84        43,157       7.29%       4/1/2029  
        

 

 

     
           1,463,146      

Fair market value adjustment

           530      
Deferred financing costs, net of accumulated amortization of $3,351            (10,205    
        

 

 

     
         $ 1,453,471      
        

 

 

     
            

Held For Sale Properties

            

Old Farm

     Floating        84        52,886       7.11%       7/1/2024  

Stone Creek at Old Farm

     Floating        84        15,274       7.11%       7/1/2024  

Timber Creek

     Floating        84        24,100       6.69%       10/1/2025  

Radbourne Lake

     Floating        84        20,000       6.72%       10/1/2025  
        

 

 

     
           112,260      
Deferred financing costs, net of accumulated amortization of $1,005            (234    
        

 

 

     
         $    112,026      
        

 

 

     

 

(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. The reference rate used in our Portfolio is 30-Day Average Secured Overnight Financing Rate (“SOFR”). Loans that transitioned from LIBOR to SOFR include a 0.11448% adjustment to the all-in rate. As of September 30, 2023, 30-Day Average SOFR was 5.32%.

 

NXRT.NEXPOINT.COM   Page 24   


NEXPOINT RESIDENTIAL TRUST, INC. [NYSE:NXRT]

 

 

 

Credit Facility

The following table contains summary information concerning the Company’s credit facility as of September 30, 2023 (dollars in thousands):

 

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

Corporate Credit Facility

       Floating             36         $ 41,000          7.57%          6/30/2025    
Deferred financing costs, net of accumulated amortization of $1,975            (1,032)         
        

 

 

       
         $    39,968          
        

 

 

       

 

(1)

Interest rate is based on Term SOFR plus an applicable margin. Term SOFR as of September 30, 2023 was 5.32%.

Interest Rate Swap Agreements

As of September 30, 2023, 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)  

June 1, 2019

   June 1, 2024    KeyBank    $ 50,000        2.0020

June 1, 2019

   June 1, 2024    Truist      50,000        2.0020

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
        

 

 

    

 

 

 
         $     1,167,500           1.0682 %(2) 
        

 

 

    

 

 

 

 

(1)

The floating rate option for the interest rate swaps is one-month fallback LIBOR. As of September 30, 2023, one-month fallback LIBOR was 5.43%.

(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 swaps is one-month fallback LIBOR. As of September 30, 2023, one-month fallback LIBOR was 5.43%.

 

NXRT.NEXPOINT.COM   Page 25   


NEXPOINT RESIDENTIAL TRUST, INC. [NYSE:NXRT]

 

 

 

Interest Rate Cap Agreements

As of September 30, 2023, 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        

Residences at Glenview Reserve

   Floating      10/1/2024        25,977          4.81% (1)   

Timber Creek

   Floating      10/1/2024        24,100          4.99% (1)   

Brandywine I & II

   Floating      10/1/2024        43,835          6.82%    

Radbourne Lake

   Floating      10/1/2024        20,000          6.46%    

Summers Landing

   Floating      10/1/2024        10,109          6.07%    

Versailles II

   Floating      10/1/2024        12,061          6.82%    

Fairways at San Marcos

   Floating      12/1/2023        46,464          3.37% (1)   

The Verandas at Lake Norman

   Floating      7/1/2024        34,925          3.40% (1)   

Creekside at Matthews

   Floating      7/1/2024        31,900          4.40% (1)   

Six Forks Station

   Floating      10/1/2024        41,180          4.00% (1)   

High House at Cary

   Floating      1/1/2025        46,625          2.74% (1)   

Estates on Maryland

   Floating      4/1/2025        43,157          3.91% (1)   

The Adair

   Floating      4/1/2025        35,115          3.91% (1)   

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%    

Atera Apartments

   Floating      12/1/2025        46,198          6.45%    

Silverbrook

   Floating      12/1/2025        46,088          6.45%    

Torreyana Apartments

   Floating      12/1/2025        50,580          6.70%    

Cornerstone

   Floating      12/1/2025        46,804          6.66%    

Versailles

   Floating      12/1/2025        40,247          6.45%    

Bella Solara

   Floating      12/1/2025        40,328          6.70%    

Courtney Cove

   Floating      12/1/2025        36,146          6.70%    

Madera Point

   Floating      12/1/2025        34,457          6.70%    

Creekside at Matthews

   Floating      12/1/2025        29,648          6.45%    

Parc500

   Floating      12/1/2025        29,416          6.45%    

Seasons 704 Apartments

   Floating      12/1/2025        33,132          6.70%    

The Summit at Sabal Park

   Floating      12/1/2025        30,826          6.70%    

Cutter’s Point

   Floating      12/1/2025        21,524          6.45%    

Venue at 8651

   Floating      12/1/2025        18,690          6.45%    

The Heritage

   Floating      12/1/2025        24,625          5.18% (1)   

The Enclave

   Floating      2/1/2024        25,322          5.18% (1)   

Bella Vista

   Floating      2/1/2024        29,040          5.18% (1)   

Sabal Palm at Lake Buena Vista

   Floating      9/1/2024        42,100          6.20%    

Arbors on Forest Ridge

   Floating      12/1/2025        19,184          6.70%    

Venue on Camelback

   Floating      2/1/2026        42,788          6.07%    
            

 

 

 

    

 

 

   
             $         1,386,876                 5.82%    
            

 

 

 

    

 

 

   

 

  (1)

As of September 30, 2023, these properties have rate caps that are below the 30-Day Average SOFR rate of 5.32%.

 

NXRT.NEXPOINT.COM   Page 26   


NEXPOINT RESIDENTIAL TRUST, INC. [NYSE:NXRT]

 

 

 

Debt Maturity Schedule

The following table summarizes our contractual obligations and commitments as of September 30, 2023 for the next five calendar years subsequent to September 30, 2023 and thereafter. We used the applicable reference rates as of September 30, 2023 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 2023
  2024   2025   2026   2027   Thereafter

Operating Properties Mortgage Debt

                

Principal payments

     $ 1,463,146     $ 71     $ 301     $ 133,378     $ 290,324     $     $ 1,039,072  

Interest expense

     (1     572,421       27,866       57,453       65,177       61,743       73,225       286,957  
    

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

     $ 2,035,567     $ 27,937     $ 57,754     $ 198,555     $ 352,067     $ 73,225     $ 1,326,029  

   

                

   

                

Held For Sale Property Mortgage Debt

                

Principal payments

     $ 112,260     $     $ 68,160     $ 44,100     $     $     $  

Interest expense

       4,780       2,403       2,377                          
    

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

     $ 117,040     $ 2,403     $ 70,537     $ 44,100     $     $     $  

   

                

Credit Facility

                

Principal payments

     $ 41,000     $     $     $ 41,000     $     $     $  

Interest expense

       5,500       793       3,155       1,552                    
    

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

     $ 46,500     $ 793     $ 3,155     $ 42,552     $     $     $  

   

                
    

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total contractual obligations and commitments

     $ 2,199,107      $   31,133      $  131,446      $  285,207      $  352,067      $   73,225      $ 1,326,029   
    

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1)

Interest expense obligations includes 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, 2023, we had entered into 10 interest rate swap transactions with a combined notional amount of $1.2 billion. We have allocated the total impact of expected settlements on the $1.2 billion notional amount of interest rate swaps to ‘Operating Properties Mortgage Debt.’ We used the applicable reference rates as of September 30, 2023 to determine our expected settlements through the terms of the interest rate swaps.

 

LOGO    LOGO

 

(2)

As of September 30, 2023, we had total indebtedness of $1.6 billion at an adjusted weighted average interest rate of 3.74% of which $1.6 billion was debt with a floating interest rate. As of September 30, 2023, interest rate swap agreements effectively covered 76% of our $1.5 billion of floating rate mortgage debt outstanding and rate caps agreements effectively covered 22% of our $1.6 billion of floating rate mortgage debt. For purposes of calculating the adjusted weighted average interest rate of the total indebtedness, we have included the weighted average fixed rate of 1.0682% for one-month fallback LIBOR on the $1.2 billion notional amount of interest rate swap agreements that we have entered into as of September 30, 2023.

 

NXRT.NEXPOINT.COM  

Page 27

  


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  

Radbourne Lake

   Charlotte, NC      225        9/30/2014        24,250        1,438        25,688        114,169  

Timber Creek

   Charlotte, NC      352        9/30/2014        22,750        4,334        27,084        76,943  

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  

Old Farm

   Houston, TX      734        12/29/2016        84,721        1,135        85,856        116,970  

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

          14,485             $2,188,030           $170,197          $2,358,227         $162,805  

 

     

 

 

       

 

 

    

 

 

    

 

 

    

 

 

 

 

(1)

Only includes properties owned as of September 30, 2023.

(2)

Includes interior and exterior rehab.

 

NXRT.NEXPOINT.COM   Page 28   


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        43,090  

 

     

 

 

    

 

 

    

 

 

    

 

 

       

 

 

    

 

 

 

Total/Weighted Average

         9,285      $   619,994      $  1,021,925      $  110,062         $    1,008,836      $   418,857  

 

     

 

 

    

 

 

    

 

 

    

 

 

       

 

 

    

 

 

 

 

(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 29   


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) the impact of depreciation and amortization expenses, (4) corporate general and administrative expenses, (5) other gains and losses that are specific to us including gain (loss) on extinguishment of debt and modification costs, (6) casualty-related expenses/(recoveries) and casualty gains (losses), (7) gain on forfeited deposits, (8) equity in earnings from affiliate, (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) gain on sales of real estate. 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 either not likely to occur on a regular basis or are otherwise not representative of the ongoing operating performance of our Portfolio. Core FFO adjusts FFO to remove items such as gain on extinguishment of debt and modification costs, casualty-related expenses/and recoveries and gains (losses), gain on forfeited deposits, the amortization of deferred financing costs incurred in connection with obtaining short-term debt financing and the noncontrolling interests (as described above) related to these items.

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 items such as equity-based compensation expense and the amortization of deferred financing costs incurred in connection with obtaining long-term debt financing and the noncontrolling interests related to these items.

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 30   


NEXPOINT RESIDENTIAL TRUST, INC. [NYSE:NXRT]

 

 

 

Reconciliations

Reconciliation of Debt to Net Debt

 

(dollar amounts in thousands)    Q3 2023     Q3 2022  

Total mortgage debt

   $ 1,575,406     $ 1,358,343  

Credit facilities

     41,000       335,000  
  

 

 

   

 

 

 

Total debt outstanding

     1,616,406       1,693,343  
    

Adjustments to arrive at net debt:

    

Cash and cash equivalents

     (7,531     (15,771

Restricted cash held for value-add upgrades and green improvements

     (2,737     (15,347
  

 

 

   

 

 

 

Net Debt

   $ 1,606,138     $ 1,662,225  
  

 

 

   

 

 

 

Enterprise Value (1)

   $     2,432,138     $     2,843,225  

Leverage Ratio

     66     58

 

(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 (the most directly comparable GAAP financial measure) for the periods presented below (in thousands):

 

           For the
Year Ended
December 31, 2023
 
           Mid-Point (1)  

Net income

     $ 98,872  

Adjustments to reconcile net income to NOI:

    

Advisory and administrative fees

       7,707  

Corporate general and administrative expenses

       17,123  

Property general and administrative expenses

     (2     2,043  

Depreciation and amortization

       96,547  

Interest expense

       65,485  

Casualty-related recoveries

       980  

Loss on extinguishment of debt and modification costs

       3,889  

Gain on forfeited deposits

       (250

Equity in earnings of affiliate

       (238

Gain on sales of real estate

       (124,034
    

 

 

 

NOI

     $ 168,124  
    

 

 

 

Less Non-Same Store

    

Revenues

     (3     (41,925

Operating expenses

     (3     19,449  
    

 

 

 

Same Store NOI

     (3   $          145,648  
    

 

 

 

 

(1)

Mid-Point estimates shown for full year 2023 guidance. Assumptions made for full year 2023 NOI guidance include the Same Store operating growth projections included in the “2023 Full Year Guidance Summary” section of this release and the effect of the dispositions throughout the fiscal year.

(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.

(3)

Amounts are derived from the results of operations of our Full Year 2023 Same Store properties and Non-Same Store properties. There are 33 properties in our Full Year 2023 Same Store pool.

 

NXRT.NEXPOINT.COM   Page 31   


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, 2023 (in thousands, except per share data):

 

     For the Year Ended
December 31, 2023
 
     Mid-Point  

Net income

   $ 98,872  

Depreciation and amortization

     96,547  

Gain on sales of real estate

     (124,034

Adjustment for noncontrolling interests

     (256
  

 

 

 

FFO attributable to common stockholders

     71,129  
  

 

 

 

FFO per share - diluted (1)

   $ 2.71  
  

 

 

 
  

Loss on extinguishment of debt and modification costs

     3,889  

Casualty-related recoveries

     (352

Amortization of deferred financing costs - acquisition term notes

     1,138  

Gain on forfeited deposits

     (250

Adjustment for noncontrolling interests

     (15
  

 

 

 

Core FFO attributable to common stockholders

     75,539  
  

 

 

 

Core FFO per share - diluted (1)

   $        2.88  
  

 

 

 
  

Amortization of deferred financing costs - long term debt

     1,669  

Equity-based compensation expense

     9,446  

Adjustment for noncontrolling interests

     (40
  

 

 

 

AFFO attributable to common stockholders

     86,614  
  

 

 

 

AFFO per share - diluted (1)

   $ 3.30  
  

 

 

 
  

Weighted average common shares outstanding - diluted

     26,247  

 

(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 2023.

 

NXRT.NEXPOINT.COM   Page 32   


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, 2023 and the year ended December 31, 2022 to net loss, the most directly comparable GAAP financial measure (in thousands):

 

           For the Three Months
Ended June 30, 2023
    For the Year Ended
December 31, 2022
 

Net loss

     $ (3,968   $ (9,291

Adjustments to reconcile net loss to NOI:

      

Advisory and administrative fees

       1,927       7,547  

Corporate general and administrative expenses

       4,624       14,670  

Casualty-related expenses/(recoveries)

     (1     398       1,119  

Casualty loss (gain)

       66       (2,506

Gain on forfeited deposits

       (250      

Property general and administrative expenses

     (2     776       3,600  

Depreciation and amortization

       23,872       97,648  

Interest expense

       14,524       50,587  

Loss (gain) on extinguishment of debt and modification costs

             8,734  

Gain on sales of real estate

             (14,684
    

 

 

   

 

 

 

NOI

     $      41,969     $      157,424  
    

 

 

   

 

 

 

 

(1)

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

 

(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.

 

NXRT.NEXPOINT.COM   Page 33   
v3.23.3
Document and Entity Information
Oct. 31, 2023
Cover [Abstract]  
Amendment Flag false
Entity Central Index Key 0001620393
Document Type 8-K
Document Period End Date Oct. 31, 2023
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 Apr 2024 to May 2024 Click Here for more NexPoint Residential Charts.
NexPoint Residential (NYSE:NXRT)
Historical Stock Chart
From May 2023 to May 2024 Click Here for more NexPoint Residential Charts.