UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q

☒ Quarterly Report pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

For the Quarterly Period Ended September 30, ~~2021~~2022

☐ Transition Report pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

For the Transition Period from ------------to------------

Commission File Number: 000-54295

Sterling Real Estate Trust

d/b/a Sterling Multifamily Trust

(Exact name of registrant as specified in its charter)

North Dakota	90-0115411
(State or other jurisdiction of incorporation or organization)	(I.R.S. Employer Identification No.)

4340 18th Ave S., Suite 200, Fargo, North Dakota	58103
(Address of principal executive offices)	(Zip Code)

(701) 353-2720

(Registrant’s telephone number, including area code)

~~1711 Gold Drive South, Suite 100, Fargo, North Dakota~~

(Former name, former address and formal fiscal year, if changed since last report)

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



Title of each class:	Trading Symbol	Name of each exchange on which registered:
Common Shares, par value $0.01 per share	N/A	N/A

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ☒ No ◻

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (Section 232.405 of this chapter) during the preceding 12 months (or such shorter period that the registrant was required to submit such files). Yes ☒ No ☐

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.


Large accelerated filer	☐	Accelerated filer	☐
Non-accelerated filer	☒	Smaller reporting company	☐
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. ☐

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ☐ No ☒

Indicate the number of shares outstanding of each of the issuer's classes of common stock, as of the latest practicable date.


Class		Outstanding at November ~~8, 2021~~7, 2022
Common Shares of Beneficial Interest, $0.01 par value per share		~~10,357,118.45~~10,811,038

Table of Contents

STERLING REAL ESTATE TRUST AND SUBSIDIARIES

INDEX

	Page
	No.

PART I. FINANCIAL INFORMATION

Item 1. Financial Statements (unaudited):	3
Consolidated Balance Sheets – as of September 30, ~~2021~~2022 and December 31, ~~2020~~2021	3
Consolidated Statements of Operations and Other Comprehensive Income – Three and nine months ended September 30, ~~2021~~2022 and ~~2020~~2021	4
Consolidated Statements of Shareholders’ Equity – Three and nine months ended September 30, ~~2021~~2022 and ~~2020~~2021	5
Consolidated Statements of Cash Flows – nine months ended September 30, ~~2021~~2022 and ~~2020~~2021	7
Notes to Consolidated Financial Statements	9
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations	2930
Item 3. Quantitative and Qualitative Disclosures About Market Risk	42
Item 4. Controls and Procedures	4243

PART II. OTHER INFORMATION

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds	4344
Item 6. Exhibits	4446
Signatures	4547

Table of Contents

PART I – FINANCIAL INFORMATION

Item 1. Financial Statements

STERLING REAL ESTATE TRUST AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

as of September 30, ~~2021~~2022 (UNAUDITED) and December 31, ~~2020~~2021


	September 30,		December 31,		September 30,		December 31,
	2021		2020		2022		2021

	(in thousands)				(in thousands)
ASSETS
Real estate investments
Land and land improvements	$	125,333	$	119,088	$	125,408	$	125,338
Building and improvements		755,294		712,560		789,974		763,003
Construction in progress		10,804		13,640		6,277		8,361
Real estate investments		891,431		845,288		921,659		896,702
Less accumulated depreciation		(174,088)		(160,575)		(191,016)		(179,155)
Real estate investments, net		717,343		684,713		730,643		717,547
Cash and cash equivalents		22,168		11,716		20,464		51,507
Restricted deposits		10,879		15,919		9,267		9,149
Investment in securities						42,062		—
Investment in unconsolidated affiliates		15,147		9,659		26,176		18,658
Notes receivable		5,456		2,026		7,749		7,457
Assets held for sale		—		831
Lease intangible assets, less accumulated amortization		6,519		7,367		5,556		6,246
Other assets, net		10,888		10,798		25,868		10,302

Total Assets	$	788,400	$	743,029	$	867,785	$	820,866

LIABILITIES
Mortgage notes payable, net	$	462,150	$	421,278	$	511,990	$	493,142
Dividends payable		7,543		7,447		8,451		7,567
Tenant security deposits payable		5,174		4,908		6,305		5,225
Lease intangible liabilities, less accumulated amortization		856		994		684		811
Liabilities related to assets held for sale		—		5
Accrued expenses and other liabilities		15,761		16,869		14,778		18,604
Total Liabilities		491,484		451,501		542,208		525,349

COMMITMENTS and CONTINGENCIES - Note 13

SHAREHOLDERS' EQUITY
Beneficial interest		115,468		109,366		122,821		116,856
Noncontrolling interest
Operating partnership		179,582		181,621		185,758		176,954
Partially owned properties		2,198		2,346		2,642		2,657
Accumulated other comprehensive loss		(332)		(1,805)
Accumulated other comprehensive income (loss)						14,356		(950)
Total Shareholders' Equity		296,916		291,528		325,577		295,517

	$	788,400	$	743,029	$	867,785	$	820,866

See Notes to Consolidated Financial Statements

Table of Contents

STERLING REAL ESTATE TRUST AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS AND OTHER COMPREHENSIVE INCOME

FOR THE THREE AND NINE MONTHS ENDED September 30, ~~2021~~2022 and ~~2020~~2021 (UNAUDITED)


	Three Months Ended				Nine Months Ended				Three Months Ended				Nine Months Ended
	September 30,				September 30,				September 30,				September 30,
	2021		2020		2021		2020		2022		2021		2022		2021

	(in thousands, except per share data)				(in thousands, except per share data)				(in thousands, except per share data)				(in thousands, except per share data)
Income from rental operations
Real estate rental income	$	33,053	$	30,866	$	96,736	$	91,593	$	34,531	$	33,053	$	101,264	$	96,736
Expenses
Expenses from rental operations
Operating expenses		14,184		12,142		37,956		35,639		14,363		14,184		42,209		37,956
Real estate taxes		3,489		3,160		10,123		9,463		3,565		3,489		10,700		10,123
Depreciation and amortization		5,551		5,328		16,634		15,826		6,120		5,551		17,865		16,634
Interest		4,671		4,187		13,261		12,761		5,081		4,671		14,882		13,261
		27,895		24,817		77,974		73,689		29,129		27,895		85,656		77,974
Administration of REIT		1,007		972		3,267		3,218		1,471		1,007		4,087		3,267
Total expenses		28,902		25,789		81,241		76,907		30,600		28,902		89,743		81,241
Income from operations		4,151		5,077		15,495		14,686		3,931		4,151		11,521		15,495

Other income
Equity in (losses) income of unconsolidated affiliates		(67)		125		(183)		363
Equity in losses of unconsolidated affiliates										(499)		(67)		(1,923)		(183)
Other income		1,085		64		1,574		333		271		1,085		714		1,574
Gain on sale of real estate investments		—		—		1,710		1,456
Gain on sale or conversion of real estate investments										6,557		—		9,897		1,710
Gain on involuntary conversion		549		—		1,236		52		56		549		603		1,236
		1,567		189		4,337		2,204
Total other income										6,385		1,567		9,291		4,337
Net income	$	5,718	$	5,266	$	19,832	$	16,890	$	10,316	$	5,718	$	20,812	$	19,832
Net income (loss) attributable to noncontrolling interest:
Operating Partnership		3,753		3,450		12,861		11,046
Net income attributable to noncontrolling interest:
Operating partnership										6,601		3,753		13,277		12,861
Partially owned properties		(139)		(28)		(148)		(15)		(53)		(139)		(15)		(148)
Net income attributable to Sterling Real Estate Trust	$	2,104	$	1,844	$	7,119	$	5,859	$	3,768	$	2,104	$	7,550	$	7,119

Net income attributable to Sterling Real Estate Trust per common share, basic and diluted	$	0.21	$	0.19	$	0.71	$	0.61	$	0.35	$	0.21	$	0.71	$	0.71

Comprehensive income:
Net income	$	5,718	$	5,266	$	19,832	$	16,890	$	10,316	$	5,718	$	20,812	$	19,832
Other comprehensive gain (loss) - change in fair value of interest rate swaps		(66)		(17)		1,473		(2,125)		4,967		(66)		15,306		1,473
Comprehensive income		5,652		5,249		21,305		14,765		15,283		5,652		36,118		21,305
Comprehensive income attributable to noncontrolling interest		3,571		3,411		13,661		9,641		9,707		3,571		23,021		13,661
Comprehensive income attributable to Sterling Real Estate Trust	$	2,081	$	1,838	$	7,644	$	5,124	$	5,576	$	2,081	$	13,097	$	7,644

Weighted average Common Shares outstanding, basic and diluted		10,215		9,740		10,095		9,638		10,685		10,215		10,572		10,095

See Notes to Consolidated Financial Statements

Table of Contents

STERLING REAL ESTATE TRUST AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF SHAREHOLDERS’ EQUITY

FOR THE THREE AND NINE MONTHS ENDED September 30, ~~2021~~2022 (UNAUDITED)


			Accumulated		Noncontrolling						Accumulated		Noncontrolling
			Distributions	Total	Interest		Accumulated				Distributions	Total	Interest		Accumulated
	Common	Paid-in	in Excess of	Beneficial	Operating	Partially Owned	Comprehensive		Common	Paid-in	in Excess of	Beneficial	Operating	Partially Owned	Comprehensive
	Shares	Capital	Earnings	Interest	Partnership	Properties	Income (Loss)	Total	Shares	Capital	Earnings	Interest	Partnership	Properties	Income (Loss)	Total

	(in thousands)								(in thousands)
BALANCE AT DECEMBER 31, 2020	9,855	$ 139,105	($ 29,739)	$ 109,366	$ 181,621	$ 2,346	($ 1,805)	$ 291,528
BALANCE AT DECEMBER 31, 2021									10,342	$ 148,562	($ 31,706)	$ 116,856	$ 176,954	$ 2,657	($ 950)	$ 295,517
Contribution of assets in exchange for the issuance of noncontrolling interest shares									-	-	-	-	10,180	-	-	10,180
Shares/units redeemed	(41)	(777)	-	(777)	(628)	-	-	(1,405)	(18)	(401)	-	(401)	(335)	-	-	(736)
Dividends and distributions declared	-	-	(2,642)	(2,642)	(4,835)	-	-	(7,477)	-	-	(3,007)	(3,007)	(5,359)	-	-	(8,366)
Dividends reinvested - stock dividend	89	1,686	-	1,686	-	-	-	1,686	79	1,716	-	1,716	-	-	-	1,716
Issuance of shares under optional purchase plan	65	1,307	-	1,307	-	-	-	1,307	57	1,313	-	1,313	-	-	-	1,313
Change in fair value of interest rate swaps	-	-	-	-	-	-	2,384	2,384	-	-	-	-	-	-	6,524	6,524
Net income	-	-	2,052	2,052	3,753	31	-	5,836	-	-	1,214	1,214	2,145	30	-	3,389
BALANCE AT MARCH 31, 2021	9,968	$ 141,321	($ 30,329)	$ 110,992	$ 179,911	$ 2,377	$ 579	$ 293,859
Contribution of assets in exchange for the issuance of noncontrolling interest shares	-	-	-	-	890	-	-	890
BALANCE AT MARCH 31, 2022									10,460	$ 151,190	($ 33,499)	$ 117,691	$ 183,585	$ 2,687	$ 5,574	$ 309,537
Shares/units redeemed	(15)	(292)	-	(292)	(1,853)	-	-	(2,145)	(18)	(386)	-	(386)	(138)	-	-	(524)
Dividends and distributions declared	-	-	(2,672)	(2,672)	(4,821)	-	-	(7,493)	-	-	(3,037)	(3,037)	(5,357)	-	-	(8,394)
Dividends reinvested - stock dividend	88	1,679	-	1,679	-	-	-	1,679	86	1,877	-	1,877	-	-	-	1,877
Issuance of shares under optional purchase plan	41	820	-	820	-	-	-	820	35	806	-	806	-	-	-	806
Change in fair value of interest rate swaps	-	-	-	-	-	-	(845)	(845)	-	-	-	-	-	-	3,815	3,815
Net income (loss)	-	-	2,963	2,963	5,355	(40)	-	8,278
BALANCE AT JUNE 30, 2021	10,082	$ 143,528	($ 30,038)	$ 113,490	$ 179,482	$ 2,337	($ 266)	$ 295,043
Net income									-	-	2,568	2,568	4,531	8	-	7,107
BALANCE AT JUNE 30, 2022									10,563	$ 153,487	($ 33,968)	$ 119,519	$ 182,621	$ 2,695	$ 9,389	$ 314,224
Contribution of assets in exchange for the issuance of noncontrolling interest shares	-	-	-	-	1,993	-	-	1,993	-	-	-	-	2,210	-	-	2,210
Shares issued under trustee compensation plan	3	57	-	57	-	-	-	57	3	65	-	65	-	-	-	65
Shares/units redeemed	(6)	(105)	-	(105)	(810)	-	-	(915)	(14)	(310)	-	(310)	(293)	-	-	(603)
Dividends and distributions declared	-	-	(2,707)	(2,707)	(4,836)	-	-	(7,543)	-	-	(3,070)	(3,070)	(5,381)	-	-	(8,451)
Dividends reinvested - stock dividend	92	1,743	-	1,743	-	-	-	1,743	87	1,910	-	1,910	-	-	-	1,910
Issuance of shares under optional purchase plan	44	886	-	886	-	-	-	886	41	939	-	939	-	-	-	939
Change in fair value of interest rate swaps	-	-	-	-	-	-	(66)	(66)	-	-	-	-	-	-	4,967	4,967
Net income (loss)	-	-	2,104	2,104	3,753	(139)	-	5,718
BALANCE AT SEPTEMBER 30, 2021	10,215	$ 146,109	($ 30,641)	$ 115,468	$ 179,582	$ 2,198	($ 332)	$ 296,916

Net income									-	-	3,768	3,768	6,601	(53)	-	10,316
BALANCE AT SEPTEMBER 30, 2022									10,680	$ 156,091	($ 33,270)	$ 122,821	$ 185,758	$ 2,642	$ 14,356	$ 325,577

See Notes to Consolidated Financial Statements

Table of Contents

STERLING REAL ESTATE TRUST AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF SHAREHOLDERS’ EQUITY (Continued)

FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2021 ~~30, 2020~~ (UNAUDITED)

Accumulated

Noncontrolling

Distributions

Total

Interest

Accumulated

Common

Paid-in

in Excess of

Beneficial

Operating

Partially Owned

Comprehensive

Shares

Capital

Earnings

Interest

Partnership

Properties

Income (Loss)

Total

(in thousands)
BALANCE AT DECEMBER 31, 2019

9,436

$ 131,261

($ 28,888)

$ 102,373

$ 174,221

$ 2,416

$ 37

$ 279,047
Contribution of assets in exchange for the issuance of noncontrolling interest shares

-

-

-

-

9,031

-

-

9,031
Shares/units redeemed

(38)

(696)

-

(696)

(541)

-

-

(1,237)
Dividends and distributions declared

-

-

(2,527)

(2,527)

(4,831)

-

-

(7,358)
Dividends reinvested - stock dividend

87

1,584

-

1,584

-

-

-

1,584
Issuance of shares under optional purchase plan

62

1,203

-

1,203

-

-

-

1,203
Change in fair value of interest rate swaps

-

-

-

-

-

-

(1,486)

(1,486)
Net income (loss)

-

-

1,813

1,813

3,419

(5)

-

5,227
BALANCE AT MARCH 31, 2020

9,547

$ 133,352

($ 29,602)

$ 103,750

$ 181,299

$ 2,411

($ 1,449)

$ 286,011
Shares/units redeemed

(57)

(1,039)

-

(1,039)

(209)

-

-

(1,248)
Dividends and distributions declared

-

-

(2,544)

(2,544)

(4,828)

-

-

(7,372)
Dividends reinvested - stock dividend

88

1,608

-

1,608

-

-

-

1,608
Issuance of shares under optional purchase plan

32

611

-

611

-

-

-

611
Change in fair value of interest rate swaps

-

-

-

-

-

-

(622)

(622)
Net income

-

-

2,202

2,202

4,177

18

-

6,397
BALANCE AT JUNE 30, 2020

9,610

$ 134,532

($ 29,944)

$ 104,588

$ 180,439

$ 2,429

($ 2,071)

$ 285,385
Shares issued under trustee compensation plan

3

64

-

64

-

-

-

64
Shares/units redeemed

(6)

(118)

-

(118)

(183)

-

-

(301)
Dividends and distributions declared

-

-

(2,577)

(2,577)

(4,825)

-

-

(7,402)
Dividends reinvested - stock dividend

90

1,644

-

1,644

-

-

-

1,644
Issuance of shares under optional purchase plan

40

765

-

765

-

-

-

765
Change in fair value of interest rate swaps

-

-

-

-

-

-

(17)

(17)
Net income (loss)

-

-

1,844

1,844

3,450

(28)

-

5,266
BALANCE AT SEPTEMBER 30, 2020

9,737

$ 136,887

($ 30,677)

$ 106,210

$ 178,881

$ 2,401

($ 2,088)

$ 285,404


				Accumulated				Noncontrolling
				Distributions		Total		Interest				Accumulated
	Common	Paid-in		in Excess of		Beneficial		Operating		Partially Owned		Comprehensive
	Shares	Capital		Earnings		Interest		Partnership		Properties		Income (Loss)		Total

	(in thousands)
BALANCE AT DECEMBER 31, 2020	9,855	$ 139,105		($ 29,739)		$ 109,366		$ 181,621		$ 2,346		($ 1,805)		$ 291,528
Shares/units redeemed	(41)	(777)		-		(777)		(628)		-		-		(1,405)
Dividends and distributions declared	—	-		(2,642)		(2,642)		(4,835)		-		-		(7,477)
Dividends reinvested - stock dividend	89	1,686		-		1,686		-		-		-		1,686
Issuance of shares under optional purchase plan	65	1,307		-		1,307		-		-		-		1,307
Change in fair value of interest rate swaps	—	-		-		-		-		-		2,384		2,384
Net income (loss)	—	-		2,052		2,052		3,753		31		-		5,836
BALANCE AT MARCH 31, 2021	9,968	$ 141,321		($ 30,329)		$ 110,992		$ 179,911		$ 2,377		$ 579		$ 293,859
Contribution of assets in exchange for the issuance of noncontrolling interest shares	-		-		-		-		890		-		-	890
Shares/units redeemed	(15)	(292)		-		(292)		(1,853)		-		-		(2,145)
Dividends and distributions declared	-	-		(2,672)		(2,672)		(4,821)		-		-		(7,493)
Dividends reinvested - stock dividend	88	1,679		-		1,679		-		-		-		1,679
Issuance of shares under optional purchase plan	41	820		-		820		-		-		-		820
Change in fair value of interest rate swaps	-	-		-		-		-		-		(845)		(845)
Net income	-	-		2,963		2,963		5,355		(40)		-		8,278
BALANCE AT JUNE 30, 2021	10,082	$ 143,528		($ 30,038)		$ 113,490		$ 179,482		$ 2,337		($ 266)		$ 295,043
Contribution of assets in exchange for the issuance of noncontrolling interest shares	-		-		-		-		1,993		-		-		1,993
Shares issued under trustee compensation plan	3	57		-		57		-		-		-		57
Shares/units redeemed	(6)	(105)		-		(105)		(810)		-		-		(915)
Dividends and distributions declared	-	-		(2,707)		(2,707)		(4,836)		-		-		(7,543)
Dividends reinvested - stock dividend	92	1,743		-		1,743		-		-		-		1,743
Issuance of shares under optional purchase plan	44	886		-		886		-		-		-		886
Change in fair value of interest rate swaps	-	-		-		-		-		-		(66)		(66)
Net income (loss)	-	-		2,104		2,104		3,753		(139)		-		5,718
BALANCE AT SEPTEMBER 30, 2021	10,215	$ 146,109		($ 30,641)		$ 115,468		$ 179,582		$ 2,198		($ 332)		$ 296,916

See Notes to Consolidated Financial Statements

Table of Contents

STERLING REAL ESTATE TRUST AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS

FOR THE NINE MONTHS ENDED September 30, ~~2021~~2022 and ~~2020~~2021 (UNAUDITED)


	Nine Months Ended				Nine Months Ended
	September 30,				September 30,
	2021		2020		2022		2021

	(in thousands)				(in thousands)
OPERATING ACTIVITIES
Net income	$	19,832	$	16,890	$	20,812	$	19,832
Adjustments to reconcile net income to net cash provided by operating activities
Gain on sale of real estate investments		(1,710)		(1,456)		(9,897)		(1,710)
Gain on involuntary conversion		(1,236)		(52)		(603)		(1,236)
Equity in loss (income) of unconsolidated affiliates		183		(363)
Change in fair value of securities						(62)		—
Equity in loss of unconsolidated affiliates						1,923		183
Distributions of earnings of unconsolidated affiliates		174		363		219		174
Allowance for uncollectible accounts receivable		502		52		(164)		502
Depreciation		15,665		14,716		16,445		15,665
Amortization		971		1,095		1,420		971
Amortization of debt issuance costs		402		463		506		402
Effects on operating cash flows due to changes in
Other assets		(1,160)		2,389		(1,426)		(1,160)
Tenant security deposits payable		298		380		1,080		298
Accrued expenses and other liabilities		(1,081)		1,511		(1,496)		(1,081)
NET CASH PROVIDED BY OPERATING ACTIVITIES		32,840		35,988		28,757		32,840
INVESTING ACTIVITIES
Purchase of securities						(42,000)		-
Purchase of real estate investment properties		(35,893)		(11,622)		(26,365)		(35,893)
Capital expenditures and tenant improvements		(13,629)		(24,662)		(8,251)		(13,629)
Proceeds from sale of real estate investments and non-real estate investments		5,590		5,483		22,441		5,590
Proceeds from involuntary conversion		4,095		1,077		1,049		4,095
Proceeds from sale of joint venture interest		—		—
Investment in unconsolidated affiliates		(5,845)		(1,170)		(10,068)		(5,845)
Distributions in excess of earnings received from unconsolidated affiliates		—		239		408		—
Notes receivable issued net of payments received		(3,430)		(743)		(292)		(3,430)
NET CASH USED IN INVESTING ACTIVITIES		(49,112)		(31,398)		(63,078)		(49,112)
FINANCING ACTIVITIES
Payments for financing, debt issuance		(700)		(349)		(305)		(700)
Payments on investment certificates and subordinated debt		(25)		(50)		—		(25)
Principal payments on special assessments payable		—		(290)
Proceeds from issuance of mortgage notes payable and subordinated debt		71,530		26,135		37,569		71,530
Principal payments on mortgage notes payable		(30,360)		(15,249)		(16,239)		(30,360)
Proceeds from issuance of shares under optional purchase plan		3,013		2,579		3,058		3,013
Shares/units redeemed		(4,465)		(2,786)		(1,863)		(4,465)
Dividends/distributions paid		(17,309)		(17,012)		(18,824)		(17,309)
NET CASH PROVIDED BY (USED IN) FINANCING ACTIVITIES		21,684		(7,022)
NET CASH PROVIDED BY FINANCING ACTIVITIES						3,396		21,684
NET CHANGE IN CASH AND CASH EQUIVALENTS AND RESTRICTED DEPOSITS		5,412		(2,432)		(30,925)		5,412
CASH AND CASH EQUIVALENTS AND RESTRICTED DEPOSITS AT BEGINNING OF PERIOD		27,635		17,382		60,656		27,635
CASH AND CASH EQUIVALENTS AND RESTRICTED DEPOSITS AT END OF PERIOD	$	33,047	$	14,950	$	29,731	$	33,047

CASH AND CASH EQUIVALENTS AND RESTRICTED DEPOSITS AT END OF PERIOD
Cash and cash equivalents	$	22,168	$	6,499	$	20,464	$	22,168
Restricted deposits		10,879		8,451		9,267		10,879
TOTAL CASH AND CASH EQUIVALENTS AND RESTRICTED DEPOSITS, END OF PERIOD	$	33,047	$	14,950	$	29,731	$	33,047

See Notes to Consolidated Financial Statements

Table of Contents

STERLING REAL ESTATE TRUST AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS (Continued)

FOR THE NINE MONTHS ENDED September 30, ~~2021~~2022 and ~~2020~~2021 (UNAUDITED)


	Nine Months Ended				Nine Months Ended
	September 30,				September 30,
	2021		2020		2022		2021

	(in thousands)				(in thousands)
SCHEDULE OF CASH FLOW INFORMATION
Cash paid during the period for interest, net of capitalized interest	$	12,812	$	12,381	$	14,412	$	12,812

SUPPLEMENTARY SCHEDULE OF NONCASH INVESTING AND FINANCING ACTIVITIES
Dividends reinvested	$	5,108	$	4,836	$	5,503	$	5,108
Dividends declared and not paid		2,707		2,577		3,070		2,707
UPREIT distributions declared and not paid		4,836		4,825		5,381		4,836
Shares issued pursuant to trustee compensation plan		57		64		65		57
Acquisition of assets in exchange for the issuance of noncontrolling interest units in UPREIT		2,883		9,031		12,390		2,883
Increase in land improvements due to increase in special assessments payable		204		72		217		204
Unrealized gain (loss) on interest rate swaps		1,473		(2,125)
Unrealized gain on interest rate swaps						15,306		1,473
Acquisition of assets through assumption of debt and liabilities		569		538		38,755		569
Capitalized interest and real estate taxes related to construction in progress		200		524		68		200

See Notes to Consolidated Financial Statements

Table of Contents

STERLING REAL ESTATE TRUST AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

~~sEPTEMBER~~September 30, ~~2021~~2022 and ~~2020~~2021 (UNAUDITED)

(Dollar amounts in thousands, except share and per share data)

Note 1 - Organization

Sterling previously established an Operating Partnership (“Sterling Properties, LLLP” or the “Operating Partnership”) and transferred all of its assets and liabilities to the operating partnership in exchange for general partnership units. As the general partner of Sterling Properties, LLLP, Sterling has management responsibility for all activities of the Operating Partnership. As of September 30, ~~2021~~2022 and December 31, ~~2020,~~2021, Sterling owned approximately ~~35.89%~~36.33% and ~~35.03%~~36.22%, respectively, of the Operating Partnership.

NOTE 2 – PRINCIPAL ACTIVITY AND SIGNIFICANT ACCOUNTING POLICIES

Basis of Presentation

The accompanying consolidated financial statements should be read in conjunction with the consolidated financial statements and notes thereto for the year ended December 31, ~~2020,~~2021, which have previously been filed with the Securities and Exchange Commission (SEC). Certain information and footnote disclosures normally included in financial statements prepared in accordance with accounting principles generally accepted in the United States of America (“GAAP”) have been omitted from this report on Form 10-Q pursuant to the rules and regulations of the SEC.

The results for the interim periods shown in this report are not necessarily indicative of future financial results. In the opinion of management, the accompanying unaudited consolidated financial statements include all adjustments necessary to present fairly our consolidated financial statements as of and for the three and nine months ended September 30, ~~2021.~~2022. These adjustments are of a normal recurring nature.

~~For a complete set of the Company’s significant accounting policies, refer to Note 2 of the Company’s Annual Report on Form 10-K for the year ended December 31, 2020.~~

Principles of Consolidation

The consolidated financial statements include the accounts of Sterling, Sterling Properties, LLLP, and wholly-owned limited liability companies. All significant intercompany transactions and balances have been eliminated in consolidation.

As of September 30, ~~2021,~~2022 the Trust owned approximately ~~35.89%~~36.33% of the partnership interests (“OP Units”) of the Operating Partnership. The remaining OP Units, consisting exclusively of limited partner interests, are held by persons who contributed their interests in properties to the Operating Partnership in exchange for OP Units. Under the partnership agreement, these persons have the right to tender their OP Units for redemption to the Operating Partnership at any time following a specified restricted period for cash equal to the fair value of an equivalent number of common shares of the Trust. In lieu of delivering cash, however, the Trust, as the Operating Partnership’s general partner, may, at its option, choose to acquire any OP Units so tendered by issuing common shares in exchange for the tendered OP Units. If the Trust so chooses, its common shares will be exchanged for OP Units on a one-for-one basis. This one-for-one exchange ratio is subject to adjustment to prevent dilution. With each such exchange or redemption, the Trust’s percentage ownership in the Operating Partnership will increase. In addition, whenever the Trust issues common or other classes of its shares, it contributes the net proceeds it receives from the issuance to the Operating Partnership and the Operating Partnership issues to the Trust an equal number of OP Units or other partnership interests having preferences and rights that mirror the preferences and rights of the shares issued. This structure is commonly referred to as an umbrella partnership REIT or “UPREIT.”

Table of Contents

STERLING REAL ESTATE TRUST AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

~~sEPTEMBER~~September 30, ~~2021~~2022 and ~~2020~~2021 (UNAUDITED)

(Dollar amounts in thousands, except share and per share data)

~~preferences and rights of the shares issued. This structure is commonly referred to as an umbrella partnership REIT or “UPREIT.”~~

Additionally, we evaluate the need to consolidate affiliates based on standards set forth in the Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) 810, Consolidation (“ASC 810”). In determining whether we have a requirement to consolidate the accounts of an entity, management considers factors such as our ownership interest, our authority to make decisions and contractual and substantive participating rights of the limited partners and shareholders, as well as whether the entity is a variable interest entity (“VIE”) for which we have both: a) the power to direct the activities of the VIE that most significantly impact the entity’s economic performance, and b) the obligation to absorb losses or the right to receive benefits from the VIE that could be potentially significant to the VIE. The Trust will consolidate the operations of a joint venture if the Trust determines that it is the primary beneficiary of a variable interest entity (VIE) and has substantial influence and control of the entity.

In instances where the Trust determines that it is not the primary beneficiary of a VIE and the Trust does not control the joint venture but can exercise influence over the entity with respect to its operations and major decisions, the Trust will use the equity method of accounting. Under the equity method, the operations of a joint venture will not be consolidated with the Trust’s operations but instead its share of operations will be reflected as equity in earnings ~~(loss)~~(losses) of unconsolidated ~~entity~~affiliates on its consolidated statements of operations and comprehensive loss. Additionally, the Trust’s net investment in the joint venture will be reflected as investment in unconsolidated entity on the consolidated balance sheets. See Note 5 for additional details regarding variable interest entities where the Trust uses the equity method of investing.

The Operating Partnership meets the criteria as a variable interest entity (“VIE”). The Trust’s sole significant asset is its investment in the Operating Partnership. As a result, substantially all of the Trust’s assets and liabilities represent those assets and liabilities of the Operating Partnership. All of the Trust’s debt is an obligation of the Operating Partnership, and the Trust guarantees the unsecured debt obligations of the Operating Partnership.

Sterling may also acquire property using a reverse like-kind exchange structure (a “Reverse 1031 Like-Kind Exchange”) under Section 1031 of the Internal Revenue Code of 1986, as amended, to defer taxable gains on the subsequent sale of real estate property. As such, the acquired property (the “Parked Property”) is in the possession of a qualified intermediary engaged to execute the Reverse 1031 Like-Kind Exchange until the subsequent sale transaction and the Reverse 1031 Like-Kind Exchange are completed. Sterling retains essentially all of the legal and economic benefits and obligations related to the Parked Property prior to the completion of the Reverse 1031 Like-Kind Exchange. As such, a Parked Property is included in Sterling’s consolidated financial statements as a consolidated VIE until legal title is transferred to the Operating Partnership upon completion of the Reverse 1031 Like-Kind Exchange. Sterling may also dispose of property under Section 1033 (an involuntary conversion) in which case taxable gains are also deferred.

Concentration of Credit Risk

Our cash balances are maintained in various bank deposit accounts. The bank deposit amounts in these accounts may exceed federally insured limits at various times throughout the year.

Use of Estimates

The preparation of consolidated financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial ~~statements. Estimates~~statements and ~~assumptions also affect~~ the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.

Table of Contents

STERLING REAL ESTATE TRUST AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

September 30, 2022 and 2021 (UNAUDITED)

(Dollar amounts in thousands, except share and per share data)

Real Estate Investments

Real estate investments are recorded at cost less accumulated depreciation. Ordinary repairs and maintenance are expensed as incurred.

The Trust allocates the purchase price of each acquired investment property accounted for as an asset acquisition based upon the ~~estimated~~relative fair value at acquisition date ~~fair value~~ of the individual assets acquired and liabilities assumed, which generally include (i) land, (ii) building and other improvements, (iii) in-place lease ~~value~~ intangibles, (iv) acquired above and below market lease intangibles, and (v) assumed financing that is determined to be above or below market, if any. Transaction costs related to acquisitions accounted for as asset acquisitions are capitalized as ~~incurred and included as~~ a cost of the ~~building in the accompanying balance sheet.~~property.

For tangible assets acquired, including land, building and other improvements, the Trust considers available comparable market and industry information in estimating acquisition date fair ~~value on the acquisition date.~~value. Key factors considered in the calculation of fair value of both real property and intangible assets include the current market rent values, “dark” periods (building in

~~Table of Contents~~

~~STERLING REAL ESTATE TRUST AND SUBSIDIARIES~~

~~NOTES TO CONSOLIDATED FINANCIAL STATEMENTS~~

~~sEPTEMBER 30, 2021 and 2020~~ ~~(UNAUDITED)~~

~~(Dollar amounts in thousands, except share and per share data)~~

vacant status), direct costs estimated with obtaining a new tenant, discount rates, escalation factors, standard lease terms, and tenant improvement costs.

Furniture and fixtures are stated at cost less accumulated depreciation. Expenditures for renewals and improvements that significantly add to the productive capacity or extend the useful life of an asset are capitalized. ~~Furniture and fixtures are included in the accompying consolidated balance sheets.~~ Expenditures for routine maintenance and repairs, which do not add to the value or extend useful lives, are ~~charged to expense~~expensed as incurred.

Depreciation is provided for over the estimated useful lives of the individual assets using the straight-line method over the following estimated useful lives:


Buildings and improvements		40 years
Furniture, fixtures and equipment		5-9 years

The Trust’s investment properties are reviewed for potential impairment ~~indicators on each property,~~ at the end of each reporting period or whenever events or changes in circumstances indicate that the carrying value may not be recoverable. At the end of each reporting period, the Trust separately determines whether impairment indicators exist for each property.

Based on evaluation, there were 0no impairment losses during the nine months ended September 30, ~~2021~~2022 and ~~2020.~~2021.

Federal Income Taxes

We have elected to be taxed as a REIT under the Internal Revenue Code, as amended. A REIT calculates taxable income similar to other domestic corporations, with the major difference being a REIT is entitled to a deduction for dividends paid. A REIT is generally required to distribute each year at least 90% of its taxable income. If it chooses to retain the remaining 10% of taxable income, it may do so, but it will be subject to a corporate tax on such income. REIT shareholders are taxed on REIT distributions of ordinary income in generally the same manner as they are taxed on other corporate distributions.

We intend to continue to qualify as a REIT and, provided we maintain such status, will not be taxed on the portion of the income that is distributed to shareholders. In addition, we intend to distribute all of our taxable income; therefore, 0no provisions or liabilities for income taxes have been recorded in the financial statements.

Table of Contents

STERLING REAL ESTATE TRUST AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

September 30, 2022 and 2021 (UNAUDITED)

(Dollar amounts in thousands, except share and per share data)

We follow FASB ASC Topic 740, Income Taxes, to recognize, measure, present and disclose in our consolidated financial statements uncertain tax positions that we have taken or expect to take on a tax return. As of September 30, ~~2021~~2022 and December 31, ~~2020~~2021 we did not have any liabilities for uncertain tax positions that we believe should be recognized in our consolidated financial statements. We are no longer subject to Federal and State tax examinations by tax authorities for years before ~~2017.~~2018.

Revenue Recognition

~~We record base rents~~The Trust is the lessor for its residential and commercial leases. Leases are analyzed on ~~a straight-line basis. The monthly base rent income according~~an individual basis to ~~the terms~~determine lease classification. As of our leases is adjusted with the purpose that average monthly rent is recorded for each tenant over the term of its lease. The straight-line rent adjustment increased revenue by $167 and deceased revenue $31 for the three months ended September 30, ~~2021 and 2020, respectively. The straight-line rent adjustment increased revenue~~2022 all leases analyzed under the Trust’s lease classification process were determined to be operating leases.

Earnings per Common Share

Basic earnings per common share is computed by ~~$359 and decreased revenue~~dividing net income available to common shareholders (the “numerator”) by ~~$169 for~~the weighted average number of common shares outstanding (the “denominator”) during the period. Sterling had no dilutive potential common shares during the nine months ended September 30, ~~2021~~2022 and ~~2020, respectively. The straight-line receivable balance included in receivables on the consolidated balance sheets as of September 30, 2021 and December 31, 2020~~therefore, basic earnings per common share was ~~$3,377 and $3,012, respectively. We receive payments~~equal to diluted earnings per common share for ~~expense reimbursements from substantially all our multi-tenant commercial tenants throughout the year based on estimates.~~

both periods.

~~Table of Contents~~

~~STERLING REAL ESTATE TRUST AND SUBSIDIARIES~~

~~NOTES TO CONSOLIDATED FINANCIAL STATEMENTS~~

~~sEPTEMBER 30, 2021 and 2020~~ ~~(UNAUDITED)~~

~~(Dollar amounts in thousands, except share and per share data)~~

~~Reclassifications~~

~~Certain reclassifications considered necessary~~For the nine months ended September 30, 2022 and 2021, Sterling’s denominators for ~~a fair presentation have been made to~~ the ~~prior period financial statements in order to conform to the current year presentation. These reclassifications have not changed the results of operations or equity.~~basic and diluted earnings per

common share were approximately 10,572,000 and 10,095,000, respectively.

NOTE 3 – segment reporting

We report our results in 2two reportable segments: residential and commercial properties. Our residential properties include multifamily properties. Our commercial properties include retail, office, industrial, restaurant and medical properties. We assess and measure operating results based on net operating income (“NOI”), which we define as total real estate segment ~~income from rental operations~~revenues less ~~total segment~~real estate expenses ~~from rental operations~~ (which consist of real estate taxes, property management fees, utilities, repairs and maintenance, insurance, and ~~direct~~property administrative ~~costs)~~and management fees). We believe NOI is an important measure of operating performance even though it should not be considered an alternative to net income or cash flow from operating activities. NOI is unaffected by financing, depreciation, amortization, legal and professional fees, and certain general and administrative expenses.

The accounting policies of each segment are consistent with those described in Note 2 of this report.

~~Segment Revenues and Net Operating Income~~

The revenues and net operating income for the reportable segments (residential and commercial) are summarized as follows for the three and nine months ended September 30, 2021 and 2020, along with reconciliations to the consolidated financial statements. Segment assets are also reconciled to Total Assets as reported in the consolidated financial statements.

Three months ended September 30, 2021

Three months ended September 30, 2020


Residential

Commercial

Total

Residential

Commercial

Total

(in thousands)

(in thousands)
Income from rental operations

$
27,838

$
5,215

$
33,053

$
24,858

$
6,008

$
30,866
Expenses from rental operations

15,352

2,321

17,673

13,506

1,796

15,302
Net operating income

$
12,486

$
2,894

$
15,380

$
11,352

$
4,212

$
15,564
Depreciation and amortization

5,551

5,328
Interest

4,671

4,187
Administration of REIT

1,007

972
Other (income)expense

(1,567)

(189)
Net income

$
5,718

$
5,266

Nine months ended September 30, 2021

Nine months ended September 30, 2020


Residential

Commercial

Total

Residential

Commercial

Total

(in thousands)

(in thousands)
Income from rental operations

$
80,028

$
16,708

$
96,736

$
73,234

$
18,359

$
91,593
Expenses from rental operations

42,564

5,515

48,079

39,978

5,124

45,102
Net operating income

$
37,464

$
11,193

$
48,657

$
33,256

$
13,235

$
46,491
Depreciation and amortization

16,634

15,826
Interest

13,261

12,761
Administration of REIT

3,267

3,218
Other income

(4,337)

(2,204)
Net income

$
19,832

$
16,890

Table of Contents

STERLING REAL ESTATE TRUST AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

~~sEPTEMBER~~September 30, ~~2021~~2022 and ~~2020~~2021 (UNAUDITED)

(Dollar amounts in thousands, except share and per share data)

~~Segment Assets and Accumulated Depreciation~~

As of September 30, 2021

Residential

Commercial

Total

(in thousands)
Real estate investments

$
688,151

$
203,280

$
891,431
Accumulated depreciation

(129,054)

(45,034)

(174,088)

$
559,097

$
158,246

717,343
Cash and cash equivalents

22,168
Restricted deposits

10,879
Investment in unconsolidated affiliates

15,147
Notes receivable

5,456
Intangible assets, less accumulated amortization

6,519
Other assets, net

10,888
Total Assets

$
788,400

As of December 31, 2020

Residential

Commercial

Total

(in thousands)
Real estate investments

$
647,083

$
198,205

$
845,288
Accumulated depreciation

(118,363)

(42,212)

(160,575)

$
528,720

$
155,993

684,713
Cash and cash equivalents

11,716
Restricted deposits

15,919
Investment in unconsolidated affiliates

9,659
Notes receivable

2,026
Assets held for sale

831
Intangible assets, less accumulated amortization

7,367
Other assets, net

10,798
Total Assets

$
743,029

~~NOTE 4 – Restricted deposits~~Segment Revenues and Net Operating Income

As of September 30,

As of December 31,

2021

2020

(in thousands)
Tenant security deposits

$
5,034

$
4,730
Real estate tax and insurance escrows

1,491

2,058
Replacement reserves

2,090

2,137
Other funded reserves

2,264

6,994

$
10,879

$
15,919

~~Included in other funded reserves~~The revenues and net operating income for the reportable segments (residential and commercial) are ~~insurance proceeds of $2,264 that were received during~~summarized as follows for the three and nine months ended September 30, 2022 and 2021, ~~and are held in an escrow reserve account per the agreement set in place~~along with ~~various lenders. Funds will be released as construction costs related~~reconciliations to the ~~insurance claims~~consolidated financial statements. Segment assets are ~~incurred. No such proceeds were received~~also reconciled to Total Assets as ~~of December 31, 2020.~~reported in the consolidated financial statements.


	Three months ended September 30, 2022						Three months ended September 30, 2021

	Residential		Commercial		Total		Residential		Commercial		Total

	(in thousands)						(in thousands)
Income from rental operations	$	29,226	$	5,305	$	34,531	$	27,838	$	5,215	$	33,053
Expenses from rental operations		16,211		1,717		17,928		15,352		2,321		17,673
Net operating income	$	13,015	$	3,588	$	16,603	$	12,486	$	2,894	$	15,380
Depreciation and amortization						6,120						5,551
Interest						5,081						4,671
Administration of REIT						1,471						1,007
Other income						(6,385)						(1,567)
Net income					$	10,316					$	5,718


	Nine months ended September 30, 2022						Nine months ended September 30, 2021
	Residential		Commercial		Total		Residential		Commercial		Total

	(in thousands)						(in thousands)
Income from rental operations	$	85,222	$	16,042	$	101,264	$	80,028	$	16,708	$	96,736
Expenses from rental operations		47,964		4,945		52,909		42,564		5,515		48,079
Net operating income	$	37,258	$	11,097	$	48,355	$	37,464	$	11,193	$	48,657
Depreciation and amortization						17,865						16,634
Interest						14,882						13,261
Administration of REIT						4,087						3,267
Other income						(9,291)						(4,337)
Net income					$	20,812					$	19,832

Segment Assets and Accumulated Depreciation


As of September 30, 2022	Residential		Commercial		Total

	(in thousands)
Real estate investments	$	728,010	$	193,649	$	921,659
Accumulated depreciation		(144,226)		(46,790)		(191,016)
Total real estate investments, net	$	583,784	$	146,859	$	730,643
Lease intangible assets, less accumulated amortization		209		5,347		5,556
Cash and cash equivalents						20,464
Restricted deposits						9,267
Investment in securities						42,062
Investment in unconsolidated affiliates						26,176
Notes receivable						7,749
Other assets, net						25,868
Total Assets					$	867,785

Table of Contents

STERLING REAL ESTATE TRUST AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

~~sEPTEMBER~~September 30, ~~2021~~2022 and ~~2020~~2021 (UNAUDITED)

(Dollar amounts in thousands, except share and per share data)


As of December 31, 2021	Residential		Commercial		Total

	(in thousands)
Real estate investments	$	692,722	$	203,980	$	896,702
Accumulated depreciation		(133,100)		(46,055)		(179,155)
Total real estate investments, net	$	559,622	$	157,925	$	717,547
Lease intangible assets, less accumulated amortization		—		6,246		6,246
Cash and cash equivalents						51,507
Restricted deposits						9,149
Investment in unconsolidated affiliates						18,658
Notes receivable						7,457
Other assets, net						10,302
Total Assets					$	820,866

NOTE 4 – Restricted deposits and FUNDED reserves

The following table summarizes the Trust’s restricted deposits and funded reserves.


	As of September 30,		As of December 31,
	2022		2021

	(in thousands)
Tenant security deposits	$	6,218	$	5,165
Real estate tax and insurance escrows		1,154		1,355
Replacement reserves		1,895		1,791
Other funded reserves		—		838
	$	9,267	$	9,149

NOTE 5 – Investment in unconsolidated affiliates

Unconsolidated Affiliates

Date Acquired

Trust Ownership Interest

Total Investment in Unconsolidated Affiliates
Banner Building

2007

66.67%

$
60
Grand Forks INREIT, LLC

2003

50%

2,508
SE Savage, LLC

2019

60%

2,925
SE Maple Grove, LLC

2019

60%

2,886
SE Rogers, LLC

2020

60%

3,013
ST Oak Cliff, LLC

2021

70%

3,075
SE Brooklyn Park, LLC

2021

60%

680

$
15,147

The Company’s investments in unconsolidated real estate ventures, are summarized as follows (in thousands):


			Total Investment in Unconsolidated Affiliates at
Unconsolidated Affiliates	Date Acquired	Trust Ownership Interest	September 30, 2022		December 31, 2021
Banner Building	2007	66.67%	$	(608)	$	60
Grand Forks INREIT, LLC	2003	50%		3,635		2,493
SE Savage, LLC	2019	60%		1,892		2,946
SE Maple Grove, LLC	2019	60%		1,859		2,823
SE Rogers, LLC	2020	60%		2,546		2,986
ST Oak Cliff, LLC	2021	70%		9,214		4,324
SE Brooklyn Park, LLC	2021	60%		2,995		3,026
SE Fossil Creek, LLC	2022	70%		4,643		-
			$	26,176	$	18,658

Table of Contents

STERLING REAL ESTATE TRUST AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

September 30, 2022 and 2021 (UNAUDITED)

(Dollar amounts in thousands, except share and per share data)

The Operating Partnership owns a 66.67% interest as tenant in common in an office building ~~with approximately 75,000 square feet of commercial rental space~~ in Fargo, North Dakota. The property is encumbered by a first mortgage with a balance at September 30, ~~2021~~2022 and December 31, ~~2020~~2021 of ~~$6,076~~$6,951 and ~~$6,232,~~$6,329, respectively. The Trust is jointly and severally liable for the full mortgage balance.

The Operating Partnership owns 50% interest as tenant in common through 100% ownership in a limited liability company. The property ~~has approximately 183,000 square feet of commercial space~~is located in Grand Forks, North Dakota. The property is encumbered by a non-recourse first mortgage with a balance at September 30, ~~2021~~2022 and December 31, ~~2020~~2021 of ~~$9,856~~$9,606 and ~~$10,036,~~$9,794, respectively. The Trust is jointly and severally liable for the full mortgage balance.

The Operating Partnership owns a 60% interest in a limited liability company that holds a ~~190-unit~~ multifamily property. As of September 30, 2021, the Operating Partnership has contributed $2,077 in cash to the LLC. The LLC is located in Savage, Minnesota, with total assets of $37,256 and $27,015 as of September 30, 2021 and December 31, 2020, respectively. The development was completed in the third quarter of 2021. The property is encumbered by a first mortgage with a balance of $30,829 at September 30, 2022. The Trust is jointly and severally liable for the full mortgage balance. At December 31, 2021, the property was encumbered by a first mortgage of $26,210, and a second mortgage to Sterling Properties, LLLP of $6,129. Additionally, at September 30, 2022, SE Savage, LLC has an outstanding Promissory Note with Sterling Properties, LLLP, for $1,397, and is an unsecured obligation of SE Savage, LLC. The note is considered to be additional at-risk funds to the Operating Partnership, in SE Savage, LLC, and is included in Notes Receivable on the Consolidated Balance Sheet at September 30, 2022.

The Operating Partnership owns a 60% interest in a limited liability company that holds a multifamily property. The entity is encumbered by a first mortgage with a balance at both September 30, 2022 and December 31, ~~2020,~~2021 of ~~$26,210 and $19,436, respectively.~~$24,788. The property is also encumbered by a second mortgage to Sterling Properties, LLLP with a balance at September 30, 2022 and December 31, 2021 of ~~$4,835.~~ $3,643 and $727, respectively.

The ~~Trust~~Operating Partnership owns a 60% interest in a limited liability company that is currently developing a multifamily property. The LLC holds land located in Rogers, Minnesota, with total assets of $32,516 and $22,847 at September 30, 2022 and December 31, 2021, respectively. The entity encumbered by a first mortgage has a balance of $25,742 and $15,688 at September 30, 2022 and December 31, 2021, respectively. The Company is jointly and severally liable for the full mortgage balance. The property is also encumbered by a second mortgage to Sterling Properties, LLLP with a balance at September 30, 2022 of $2,216.

The Operating Partnership owns a 70% interest in a limited liability company, with a related party. The entity is currently developing a multifamily property. As of September 30, 2022, the Operating Partnership has contributed $4,939 in cash to the entity. The entity holds land located in Dallas, Texas with total assets of $32,608 and $7,394 at September 30, 2022 and December 31, 2021, respectively. The entity is encumbered by a construction mortgage with a balance of $15,348 at September 30, 2022. There was no balance outstanding related to the construction mortgage at December 31, 2021. The Company is jointly and severally liable for the full mortgage balance.

The Operating Partnership owns a 60% interest in a limited liability company, ~~that~~with an unrelated third party. The entity is currently developing a ~~160-unit~~ multifamily property. As of both September 30, ~~2021,~~2022, the Operating Partnership has contributed ~~$2,975~~$3,042 in cash to the LLC. The ~~LLC~~entity is located in ~~Maple Grove,~~Brooklyn Park, Minnesota, with total assets of ~~$29,424~~$27,382 and ~~$13,106 as of~~$5,478 at September 30, ~~2021~~2022 and December 31, ~~2020,~~2021, respectively. At its current projection, the development is expected to be completed in the fourth quarter of 2021 and the current project budget approximates $33,029 of which $27,907 has been incurred as of September 30, 2021. The ~~property~~entity is encumbered by a first mortgage ~~with~~that has a balance of $20,007 at September 30, ~~2021 and~~2022. There was no balance outstanding related to the first mortgage at December 31, ~~2020 of $23,107 and $5,710, respectively.~~2021. The ~~Trust~~Company is jointly and severally liable for the full mortgage balance.

~~The~~During the second quarter of 2022, the Operating Partnership entered into a joint venture arrangement. Through the joint venture, the Operating Partnership owns a ~~60%~~70% interest in a limited liability company, ~~that~~with a related party. The entity is currently developing a ~~165-unit~~ multifamily property. As of September 30, ~~2021,~~2022, the Operating Partnership has contributed ~~$3,089~~$4,664 in cash to the ~~LLC.~~entity. The ~~LLC~~entity holds land located in ~~Rogers, Minnesota,~~Fort Worth, Texas with total assets of ~~$17,818 and $4,161 as of~~$8,272 at September 30, 2021 and December 31, 2020, respectively. At its current projection, the development is expected to be completed in the second quarter of 2022 and the current project budget approximates $35,042 of which $16,530 has been incurred as of September 30, 2021. The property is encumbered by a first mortgage that has a balance of $10,993 at September 30,2021. There was 0 balance outstanding related to the first mortgage at December 30, 2020. The Company is jointly and severally liable for the full mortgage balance.2022.

1415

Table of Contents

STERLING REAL ESTATE TRUST AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

~~sEPTEMBER~~September 30, ~~2021~~2022 and ~~2020~~2021 (UNAUDITED)

(Dollar amounts in thousands, except share and per share data)

On August 25, 2021, the Trust purchased a 70% interest in a limited liability company, with a related party. The LLC is currently developing a 318-unit multifamily property. As of September 30, 2021, the Operating Partnership has contributed $3,075 in cash to the LLC. The entity holds land located in Dallas, Texas with total assets of $4,653 as of September 30, 2021. At its current projection, the development is expected to be completed in the third quarter of 2023 and the current project budget approximates $53,138 of which $4,342 has been incurred as of September 30, 2021. The property is encumbered by a construction mortgage. There was 0 balance outstanding related to the mortgage at September 30, 2021. The Company is jointly and severally liable for the full mortgage balance.

On September 17, 2021, the Trust purchased a 60% interest in a limited liability company, with an unrelated third party. The LLC is currently developing a 146-unit multifamily property. As of September 30, 2021, the Operating Partnership has contributed $680 in cash to the LLC. The property is located in Brooklyn Park, Minnesota, with total assets of $2,371 of September 30, 2021. At its current projection, the development is expected to be completed in the second quarter of 2023 and the current project budget approximates $32,789 of which $2,370 has been incurred as of September 30, 2021.

~~The following is a summary of the financial position of the unconsolidated affiliates at September 30, 2021 and December 31, 2020.~~

September 30, 2021

December 31, 2020

(in thousands)
ASSETS

Real estate investments

$
121,916

$
74,991
Accumulated depreciation

(10,563)

(9,692)

��

111,353

65,299
Cash and cash equivalents

878

249
Restricted deposits

493

384
Other assets, net

526

180
Total Assets

$
113,250

$
66,112

LIABILITIES

Mortgage notes payable, net

$
79,749

$
41,405
Tenant security deposits payable

97

2
Accrued expenses and other liabilities

8,072

6,533
Total Liabilities

$
87,918

$
47,940
SHAREHOLDERS' EQUITY

Total Shareholders' Equity

$
25,332

$
18,172

Total liabilities and shareholders' equity

$
113,250

$
66,112

~~Table of Contents~~

~~STERLING REAL ESTATE TRUST AND SUBSIDIARIES~~

~~NOTES TO CONSOLIDATED FINANCIAL STATEMENTS~~

~~sEPTEMBER 30, 2021 and 2020~~ ~~(UNAUDITED)~~

~~(Dollar amounts in thousands, except share and per share data)~~

The following is a summary of the financial position of the unconsolidated affiliates at September 30, 2022 and December 31, 2021.


	September 30, 2022		December 31, 2021

	(in thousands)
ASSETS
Real estate investments	$	202,492	$	134,839
Accumulated depreciation		(15,158)		(10,940)
		187,334		123,899
Cash and cash equivalents		2,054		1,131
Restricted deposits		856		650
Intangible assets, less accumulated amortization		349		41
Other assets, net		740		909
Total Assets	$	191,333	$	126,630

LIABILITIES
Mortgage notes payable, net	$	139,087	$	87,996
Tenant security deposits payable		192		108
Accrued expenses and other liabilities		10,415		8,029
Total Liabilities	$	149,694	$	96,133
SHAREHOLDERS' EQUITY
Total Shareholders' Equity	$	41,639	$	30,497

Total liabilities and shareholders' equity	$	191,333	$	126,630

The following is a summary of results of operations of the unconsolidated affiliates for the three and nine months ended September 30, 2022


	Three months ended September 30,				Nine months ended September 30,
	2022		2021		2022		2021

	(in thousands)					(in thousands)
Income from rental operations	$	2,638	$	1,296	$	6,444	$	3,109
Expenses from rental operations		957		417		2,451		999
Net operating income	$	1,681	$	879	$	3,993	$	2,110
Depreciation and Amortization		1,316		358		4,331		871
Interest		1,178		644		2,854		1,524
Other expense		2		(9)		13		(9)
Net loss	$	(815)	$	(114)	$	(3,205)	$	(276)

Table of Contents

STERLING REAL ESTATE TRUST AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

September 30, 2022 and 2021 (UNAUDITED)

Three months ended
September 30,

Nine months ended
September 30,


2021

2020

2021

2020

(in thousands)

(in thousands)
Income from rental operations

$
1,296

$
812

$
3,109

$
2,453
Expenses from rental operations

417

182

999

614
Net operating income

$
879

$
630

$
2,110

$
1,839
Depreciation and Amortization

358

172

871

515
Interest

644

236

1,524

715
Other Income

(9)

-

(9)

(25)
Net (loss) income

$
(114)

$
222

$
(276)

$
634

(Dollar amounts in thousands, except share and per share data)

NOTE 6 - Lease intangibles

The following table summarizes the net value of other intangible assets and liabilities and the accumulated amortization for each class of intangible:


	Lease		Accumulated		Lease		Lease		Accumulated		Lease
As of September 30, 2021	Intangibles		Amortization		Intangibles, net
As of September 30, 2022							Intangibles		Amortization		Intangibles, net

Lease Intangible Assets	(in thousands)						(in thousands)
In-place leases	$	16,002	$	(10,693)	$	5,309	$	15,305	$	(10,758)	$	4,547
Above-market leases		2,617		(1,407)		1,210		2,466		(1,457)		1,009
	$	18,619	$	(12,100)	$	6,519	$	17,771	$	(12,215)	$	5,556
Lease Intangible Liabilities
Below-market leases	$	(2,555)	$	1,699	$	(856)	$	(2,380)	$	1,696	$	(684)

Lease

Accumulated

Lease
As of December 31, 2020

Intangibles

Amortization

Intangibles, net
Lease Intangible Assets

(in thousands)
In-place leases

$
19,768

$
(13,727)

$
6,041
Above-market leases

2,618

(1,292)

1,326

$
22,386

$
(15,019)

$
7,367
Lease Intangible Liabilities

Below-market leases

$
(2,957)

$
1,963

$
(994)


	Lease		Accumulated		Lease
As of December 31, 2021	Intangibles		Amortization		Intangibles, net

Lease Intangible Assets	(in thousands)
In-place leases	$	15,455	$	(10,381)	$	5,074
Above-market leases		2,617		(1,445)		1,172
	$	18,072	$	(11,826)	$	6,246
Lease Intangible Liabilities
Below-market leases	$	(2,525)	$	1,714	$	(811)

The estimated aggregate amortization expense for each of the five succeeding fiscal years and thereafter is as follows:


	Intangible		Intangible		Intangible		Intangible
Years ending December 31,	Assets		Liabilities		Assets		Liabilities

	(in thousands)				(in thousands)
2021 (October 1, 2021 - December 31, 2021)	$	273	$	45
2022		987		164
2022 (October 1, 2022 - December 31, 2022)					$	388	$	38
2023		849		151		857		151
2024		849		151		827		151
2025		849		151		827		151
2026						676		80
Thereafter		2,712		194		1,981		113
	$	6,519	$	856	$	5,556	$	684

NOTE 7 – LINES OF CREDIT

We have a $4,915 variable rate (floating SOFR plus 2.00%) line of credit agreement with Bremer Bank, which expires in December 2026; and a $5,000 variable rate (floating SOFR plus 2.00%) line of credit agreement with Bremer Bank, which expires December 2026. The lines of credit are secured by specific properties. At September 30, 2022, the Bremer line of credit secures one letter of credit totaling $50, leaving $9,865 available and unused under the agreements. These operating lines are designed to enhance treasury management activities and more effectively manage cash balances. There were no balances outstanding on either line as of September 30, 2022 or December 31, 2021.

Certain lines of credit agreements include covenants that, in part, impose maintenance of certain debt service coverage and debt to net worth ratios.

1617

Table of Contents

STERLING REAL ESTATE TRUST AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

~~sEPTEMBER~~September 30, ~~2021~~2022 and ~~2020~~2021 (UNAUDITED)

(Dollar amounts in thousands, except share and per share data)

~~NOTE 7 – LINES OF CREDIT~~

~~We have a $4,915 variable rate (floating LIBOR plus 2.00%) line of credit agreement with Bremer Bank, which expires in~~ ~~June 2022; and a $5,000 variable rate (floating LIBOR plus 2.00%) line of credit agreement with Bremer Bank, which expires~~ ~~December 2022~~. The lines of credit are secured by specific properties. At September 30, 2021, the Bremer line of credit secured 2 letters of credit totaling $67, leaving $9,848 available and unused under the agreements. These operating lines are designed to enhance treasury management activities and more effectively manage cash balances. There were 0 balances outstanding on either line as of September 30, 2021 or December 31, 2020.

~~Certain line of credit agreements include covenants that, in part, impose maintenance of certain debt service coverage and debt to net worth ratios on an annual and semi-annual basis.~~

NOTE 8 - MORTGAGE NOTES PAYABLE

The following table summarizes the Trust’s mortgage notes payable.


	Principal Balance At				Principal Balance At
	September 30,		December 31,		September 30,		December 31,
	2021		2020		2022		2021

	(in thousands)				(in thousands)
Fixed rate mortgage notes payable (a)	$	457,071	$	415,665	$	514,297	$	490,413
Variable rate mortgage notes payable		7,210		7,446		-		5,237
Mortgage notes payable		464,281		423,111		514,297		495,650
Less unamortized debt issuance costs		2,131		1,833		2,307		2,508
	$	462,150	$	421,278	$	511,990	$	493,142

(a)	Includes ~~$69,490~~$106,717 and ~~$43,613~~$108,734 of variable rate mortgage debt that was swapped to a fixed rate at September 30, ~~2021~~2022 and December 31, ~~2020,~~2021, respectively.

We are required to make the following principal payments on our outstanding mortgage notes payable for each of the five succeeding fiscal years and thereafter as follows:


Years ending December 31,	Amount		Amount
	(in thousands)		(in thousands)
2021 (October 1, 2021 - December 31, 2021)	$	5,589
2022		27,983
2022 (October 1, 2022 - December 31, 2022)			$	6,055
2023		51,310		53,006
2024		20,840		22,653
2025		51,244		53,130
2026				45,546
Thereafter		307,315		333,907
Total payments	$	464,281	$	514,297

NOTE 9 – DERIVATIVES AND HEDGING ACTIVITIES

As part of our interest rate risk management strategy, we have used derivative instruments to manage our exposure to interest rate movements and add stability to interest expense. Interest rate swaps designated as cash flow hedges involve the receipt of variable rate amounts from a ~~counterparty;~~counterparty. In exchange, the Trust makes fixed rate payments over the life of the agreement without exchange of the underlying notional amount.

As of September 30, 2022, the Trust used 12 interest rate swaps to hedge the variable cash flows associated with variable rate debt. Changes in fair value of the derivatives that are designated and qualify as cash flow hedges are recorded in accumulated other comprehensive income (loss) and are reclassified into interest expense as interest payments are made on the Trust’s variable rate debt. Over the next twelve months, the Trust estimates that an additional $758 will be reclassified as a decrease to interest expense.

1718

Table of Contents

STERLING REAL ESTATE TRUST AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

~~sEPTEMBER~~September 30, ~~2021~~2022 and ~~2020~~2021 (UNAUDITED)

(Dollar amounts in thousands, except share and per share data)

As of September 30, 2021, the Trust used 10 interest rate swaps to hedge the variable cash flows associated with variable rate debt. Changes in fair value of the derivatives that are designated and qualify as cash flow hedges are recorded in accumulated other comprehensive loss and are reclassified into interest expense as interest payments are made on the Trust’s variable rate debt. Over the next twelve months, the Trust estimates that an additional $869 will be reclassified as an increase to interest expense.

The following table summarizes the Trust’s interest rate swaps as of September 30, ~~2021,~~2022, which effectively convert one month floating rate LIBOR or 30-day average SOFR to a fixed rate:


			Fixed				Fixed
Effective Date		Notional	Interest Rate	Maturity Date		Notional	Interest Rate	Maturity Date
November 1, 2019	$	6,830	3.15%	November 1, 2029	$	6,627	3.15%	November 1, 2029
November 1, 2019	$	4,746	3.28%	November 1, 2029	$	4,607	3.28%	November 1, 2029
January 10, 2020	$	3,087	3.39%	January 10, 2030	$	3,001	3.39%	January 10, 2030
June 11, 2020	$	1,547	3.07%	June 15, 2030
June 11, 2020	$	2,997	3.07%	June 15, 2030
June 15, 2020	$	1,676	2.94%	June 15, 2030
June 15, 2020	$	4,435	2.94%	June 15, 2030
July 1, 2020	$	4,879	2.79%	June 10, 2030	$	4,771	2.79%	June 10, 2030
December 2, 2020	$	12,800	2.91%	December 2, 2027	$	12,452	2.91%	December 2, 2027
July 1, 2021	$	26,493	2.99%	July 1, 2031	$	25,844	2.99%	July 1, 2031
November 10, 2021					$	28,187	3.54%	August 1, 2029
December 1, 2021					$	10,885	3.32%	December 1, 2031
August 15, 2022					$	1,502	3.07%	June 15, 2030
August 15, 2022					$	2,910	3.07%	June 15, 2030
August 15, 2022					$	1,627	2.94%	June 15, 2030
August 15, 2022					$	4,304	2.94%	June 15, 2030

The following table summarizes the Trust’s interest rate swaps that were designated as cash flow hedges of interest rate risk:


	Number of Instruments			Notional			Number of Instruments			Notional
Interest Rate Derivatives	September 30, 2021	December 31, 2020		September 30, 2021		December 31, 2020	September 30, 2022	December 31, 2021		September 30, 2022		December 31, 2021
Interest rate swaps	10	9	$	69,490	$	43,613	12	12	$	106,717	$	108,734

The table below presents the estimated fair value of the Trust’s derivative financial instruments as well as their classification in the accompanying consolidated balance sheets. The valuation techniques are described in Note 10 to the consolidated financial statements.

Derivatives

Derivatives designated as

September 30, 2021

December 31, 2020

September 30, 2022

December 31, 2021

cash flow hedges:

Balance Sheet Location

Fair Value

Balance Sheet Location

Fair Value

Balance Sheet Location

Fair Value

Balance Sheet Location

Fair Value

Interest rate swaps

Other assets, net

524

Other assets, net

—

Other assets, net

14,356

Other assets, net

698

Interest rate swaps

Accrued expenses and other liabilities

856

Accrued expenses and other liabilities

1,805

Accrued expenses and other liabilities

—

Accrued expenses and other liabilities

1,648

The carrying amounts of the swaps have been adjusted to their fair value at the end of the ~~quarter. Because~~quarter, which because of changes in forecasted levels of LIBOR and 30-day average SOFR, resulted in reporting an asset and a liability for the fair value of the future net payments forecasted under the ~~swap were reported. The~~swap. Accounting for interest rate swaps ~~are accounted for as~~is considered an effective ~~hedges~~hedge in accordance with ASC 815-20 whereby it is recorded at fair value and changes in fair value are recorded to comprehensive income.

1819

Table of Contents

STERLING REAL ESTATE TRUST AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

~~sEPTEMBER~~September 30, ~~2021~~2022 and ~~2020~~2021 (UNAUDITED)

(Dollar amounts in thousands, except share and per share data)

The following table presents the effect of the Trust’s derivative financial instruments on the accompanying consolidated statements of operations and other comprehensive loss (income) for the three months ended September 30, ~~2021and 2020:~~2022 and 2021:


			Location of Gain					Location of Gain
		Amount of (Gain)/Loss	Reclassified from				Amount of (Gain)/Loss	Reclassified from
Derivatives in		Recognized in Other	Accumulated other		Amount of (Gain)/Loss		Recognized in Other	Accumulated other		Amount of (Gain)/Loss
Cash Flow Hedging		Comprehensive Income	Comprehensive Income		Reclassified from		Comprehensive Income	Comprehensive Income		Reclassified from
Relationships		on Derivatives	(AOCI) into Income		AOCI into Income		on Derivatives	(AOCI) into Income		AOCI into Income
		2021			2021		2022			2022
Interest rate swaps	$	66	Interest expense	$	199	$	(4,967)	Interest expense	$	(71)
		2020			2020		2021			2021
Interest rate swaps	$	17	Interest expense	$	89	$	66	Interest expense	$	199

The following table presents the effect of the Trust’s derivative financial instruments on the accompanying consolidated statements of operations and other comprehensive loss (income) for the nine months ended September 30, ~~2021and 2020~~2022 and 2021:

Location of Gain

Amount of (Gain)/Loss

Reclassified from

Derivatives in

Recognized in Other

Accumulated other

Amount of (Gain)/Loss
Cash Flow Hedging

Comprehensive Income

Comprehensive Income

Reclassified from
Relationships

on Derivatives

(AOCI) into Income

AOCI into Income

2021

2021
Interest rate swaps
$
(1,473)

Interest expense
$
433

2020

2020
Interest rate swaps
$
2,125

Interest expense
$
145



			Location of Gain
		Amount of (Gain)/Loss	Reclassified from
Derivatives in		Recognized in Other	Accumulated other		Amount of (Gain)/Loss
Cash Flow Hedging		Comprehensive Income	Comprehensive Income		Reclassified from
Relationships		on Derivatives	(AOCI) into Income		AOCI into Income
		2022			2022
Interest rate swaps	$	(15,306)	Interest expense	$	548
		2021			2021
Interest rate swaps	$	(1,473)	Interest expense	$	433

Credit-risk-related Contingent Features

The Trust has agreements with each of its derivative counterparties containing a provision whereby, if the Trust defaults on the related indebtedness, including default where repayment of the indebtedness has not been accelerated by the lender, the Trust could also be declared in default on its corresponding derivative obligation. The Trust’s agreements with each of its derivative counterparties also contain a provision whereby if the Trust consolidates with, merges with or into, or transfers all or substantially all of its assets to another entity and the creditworthiness of the resulting, surviving or transferee entity, is materially weaker than the Trust’s, the counterparty has the right to terminate the derivative obligations. As of September 30, ~~2021, the termination value of derivatives in a liability position was $856 and~~2022, the termination value of derivatives in an asset position was ~~$524.~~$14,356. As of September 30, ~~2021,~~2022, the Trust has pledged the properties related to the loans which are hedged as collateral.

1920

Table of Contents

STERLING REAL ESTATE TRUST AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

~~sEPTEMBER~~September 30, ~~2021~~2022 and ~~2020~~2021 (UNAUDITED)

(Dollar amounts in thousands, except share and per share data)

NOTE 10 - FAIR VALUE MEASUREMENT

The following table presents the carrying value and estimated fair value of the ~~Trust’s~~Company’s financial instruments:


	September 30, 2021				December 31, 2020				September 30, 2022				December 31, 2021
	Carrying				Carrying				Carrying				Carrying
	Value		Fair Value		Value		Fair Value		Value		Fair Value		Value		Fair Value

	(in thousands)								(in thousands)
Financial assets:
Investment in securities									$	42,062	$	42,062	$	—	$	—
Notes receivable	$	5,456	$	6,642	$	2,026	$	2,117	$	7,749	$	9,073	$	7,457	$	9,840
Derivative assets	$	524	$	524	$	—	$	—	$	14,356	$	14,356	$	698	$	698

Financial liabilities:
Mortgage notes payable	$	464,281	$	486,276	$	421,278	$	443,100	$	514,297	$	493,082	$	495,650	$	508,285
Derivative liabilities	$	856	$	856	$	1,805	$	1,805	$	—	$	—	$	1,648	$	1,648

ASC 820-10 established a three-level valuation hierarchy for fair value measurement. Management uses these valuation techniques to establish the fair value of the assets at the measurement date. These valuation techniques are based upon observable and unobservable inputs. Observable inputs reflect market data obtained from independent sources, while unobservable inputs reflect management’s assumptions.

These two types of inputs create the following fair value hierarchy:

●

Level 1 – Quoted prices ~~for identical instruments~~(unadjusted) in active markets that are accessible at the measurement date for assets or liabilities as well as certain U.S. Treasury securities that are highly liquid and are actively traded in secondary markets;

●

Level 2 – Quoted prices for similar instruments in active markets; quoted prices for identical or similar instruments in markets that are not active; and model-derived valuations whose significant inputs are observable;

●

Level 3 – Instruments whose significant inputs are unobservable.

The guidance requires the use of observable market data, when available, in making fair value measurements. When inputs used to measure fair value fall within different levels of the hierarchy, the level within which the fair value measurement is categorized is based on the lowest level input that is significant to the fair value measurement.

~~Recurring Fair Value Measurements~~

The following table presents the Trust’s financial instruments, which are measured at fair value on a recurring basis, by the level in the fair value hierarchy within which those measurements fall. Methods and assumptions used to estimate the fair value of these instruments are described after the table.

Level 1

Level 2

Level 3

Total

(in thousands)
September 30, 2021

Derivative assets

$
—

$
524

$
—

$
524
Derivative liabilities

$
—

$
856

$
—

$
856

December 31, 2020

Derivative liabilities

$
—

$
1,805

$
—

$
1,805

~~Derivatives:~~ ~~The fair value of interest rate swaps is determined using a discounted cash flow analysis on the expected future cash flows of the derivative.~~

The Company has determined that the majority of the inputs used to value its derivatives fall within Level 2 of the fair value hierarchy. In adjusting the fair value of its derivative contracts for the effect of nonperformance risk, the Company has considered any applicable credit enhancements.

2021

Table of Contents

STERLING REAL ESTATE TRUST AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

~~sEPTEMBER~~September 30, ~~2021~~2022 and ~~2020~~2021 (UNAUDITED)

(Dollar amounts in thousands, except share and per share data)

Recurring Fair Value Measurements

The following table presents the Company’s financial instruments, which are measured at fair value on a recurring basis, by the level in the fair value hierarchy within which those measurements fall. Methods and assumptions used to estimate the fair value of these instruments are described after the table.


	Level 1		Level 2		Level 3		Total

	(in thousands)
September 30, 2022
Derivative assets	$	—	$	14,356	$	—	$	14,356

December 31, 2021
Derivative assets	$	—	$	698	$	—	$	698
Derivative liabilities	$	—	$	1,648	$	—	$	1,648

Derivatives: The fair value of interest rate swaps is determined using a discounted cash flow analysis on the expected future cash flows of the derivative.

Securities: The market value of the security investments represents the price the investments could sell at on the open market based on market interest rates at a given point in time.

Fair Value Disclosures

The following table presents the Trust’s financial assets and liabilities, which are measured at fair value for disclosure purposes, by the level in the fair value hierarchy within which they fall. Methods and assumptions used to estimate the fair value of these instruments are described after the table.


	Level 1		Level 2		Level 3		Total		Level 1		Level 2		Level 3		Total

									(in thousands)
	(in thousands)
September 30, 2021
September 30, 2022
Mortgage notes payable	$	—	$	—	$	486,276	$	486,276	$	—	$	—	$	493,082	$	493,082
Notes receivable	$	—	$	—	$	6,642	$	6,642	$	—	$	—	$	9,073	$	9,073
December 31, 2020
December 31, 2021
Mortgage notes payable	$	—	$	—	$	443,100	$	443,100	$	—	$	—	$	508,285	$	508,285
Notes receivable	$	—	$	—	$	2,117	$	2,117	$	—	$	—	$	9,840	$	9,840

Mortgage notes payable: The Company estimates the fair value of its mortgage notes payable by discounting the future cash flows of each instrument at rates currently offered to the Trust for similar debt instruments of comparable maturities by the Trust’s lenders. The rates used range from ~~3.00%~~4.85% to ~~3.10%~~4.90% and from 3.25% to 3.35% at September 30, ~~2021~~2022 and December 31, ~~2020,~~2021, respectively.

Notes receivable: The Trust estimates the fair value of its notes receivable by discounting future cash flows of each instrument at rates currently offered to the Trust for similar note instruments of comparable maturities by the Trust’s lenders. The ~~rates used range from 3.00% to 3.50% and~~fair value rate ranged from 3.25% to ~~3.35% at September 30, 2021 and December 31, 2020, respectively.~~7.25%.

Table of Contents

STERLING REAL ESTATE TRUST AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

September 30, 2022 and 2021 (UNAUDITED)

(Dollar amounts in thousands, except share and per share data)

NOTE 11 – LEASES

As of September 30, ~~2021,~~2022, we derived ~~83%~~83.6% of our revenues from residential leases that are generally for terms of one year or less. The residential leases may include lease income related items such as parking, storage and non-refundable deposits that we treat as a single lease component because the amenities cannot be leased on their own and the timing and pattern of revenue recognition are the same. The collection of lease payments at lease commencement is probable and therefore we subsequently recognize lease income over the lease term on a straight-line basis. Residential leases are renewable upon consent of both parties on an annual or monthly basis.

As of September 30, ~~2021,~~2022, we derived ~~17%~~16.4% of our revenues from commercial leases primarily under long-term lease agreements. Substantially all commercial leases contain fixed escalations or, in some instances, changes based on the Consumer Price Index, which occur at specified times during the term of the lease. In certain commercial leases, variable lease income, such as percentage rent, is recognized when rents are earned. We recognize rental income and rental abatements from our commercial leases on a straight-line basis over the lease term. Recognition of rental income commences when control of the leased space has been transferred to the tenant.

~~The Trust’s leases contain~~We recognize variable income from pass-through expenses on an accrual basis over the periods in which the expenses were incurred. Pass-through expenses are comprised of real estate taxes, operating expenses and common area maintenance costs which are reimbursed by tenants in accordance with specific allowable costs per tenant lease ~~and non-lease components for utility~~agreements. When we pay pass-through expenses, subject to reimbursement ~~from our residents. We have elected to combine lease and non-lease components for all asset classes. The combined components~~by the tenant, they are included inwithin operating expenses, excluding real estate taxes, and reimbursements are included within “real estate rental ~~income~~income” along with the associated base rent in ~~our~~the accompanying consolidated financial ~~statements and are accounted for under ASC 842.~~statements.

Lease income related to the Company’s operating leases is comprised of the following:


	Three months ended September 30, 2022
	Residential		Commercial		Total

	(in thousands)
Lease income related to fixed lease payments	$	27,993	$	4,057	$	32,050
Lease income related to variable lease payments		—		1,113		1,113
Other (a)		(150)		113		(37)
Lease Income (b)	$	27,843	$	5,283	$	33,126


	Three months ended September 30, 2021
	Residential		Commercial		Total

	(in thousands)
Lease income related to fixed lease payments	$	26,748	$	3,879	$	30,627
Lease income related to variable lease payments		—		1,130		1,130
Other (a)		(35)		174		139
Lease Income (b)	$	26,713	$	5,183	$	31,896

(a)

For the three months ended September 30, 2022 and 2021, “Other” is comprised of revenue adjustments related to changes in collectability and amortization of above and below market lease intangibles and lease inducements.

(b)

Excludes other rental income for the three months ended September 30, 2022 and 2021 of $1,405 and $1,157, respectively, which is accounted for under the revenue recognition standard.

2123

Table of Contents

STERLING REAL ESTATE TRUST AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

~~sEPTEMBER~~September 30, ~~2021~~2022 and ~~2020~~2021 (UNAUDITED)

(Dollar amounts in thousands, except share and per share data)

~~Lease income related to the Company’s operating leases is comprised of the following:~~


	Three months ended September 30, 2021						Nine months ended September 30, 2022
	Residential		Commercial		Total		Residential		Commercial		Total

	(in thousands)						(in thousands)
Lease income related to fixed lease payments	$	26,748	$	3,879	$	30,627	$	81,928	$	12,240	$	94,168
Lease income related to variable lease payments		—		1,130		1,130		—		3,401		3,401
Other (a)		(35)		174		139		(513)		277		(236)
Lease Income (b)	$	26,713	$	5,183	$	31,896	$	81,415	$	15,918	$	97,333

Three months ended September 30, 2020


Residential

Commercial

Total

(in thousands)
Lease income related to fixed lease payments

$
24,080

$
4,630

$
28,710
Lease income related to variable lease payments

—

1,352

1,352
Other (a)

(170)

(36)

(206)
Lease Income (b)

$
23,910

$
5,946

$
29,856

~~(a)~~

For the three months ended September 30, 2021 and 2020, “other” is comprised of revenue adjustments related to changes in collectability and amortization of above and below market lease intangibles and lease inducements.

~~(b)~~

~~Excludes other rental income for the three months ended September 30, 2021 and 2020 of $1,157 and $1,010, respectively, which is accounted for under the revenue recognition standard.~~

Nine months ended September 30, 2021


Residential

Commercial

Total

(in thousands)
Lease income related to fixed lease payments

$
76,722

$
12,531

$
89,253
Lease income related to variable lease payments

—

3,424

3,424
Other (a)

(212)

432

220
Lease Income (b)

$
76,510

$
16,387

$
92,897


	Nine months ended September 30, 2020						Nine months ended September 30, 2021
	Residential		Commercial		Total		Residential		Commercial		Total

	(in thousands)						(in thousands)
Lease income related to fixed lease payments	$	70,896	$	14,378	$	85,274	$	76,722	$	12,531	$	89,253
Lease income related to variable lease payments		—		4,064		4,064		—		3,424		3,424
Other ~~(a)~~(c)		(512)		(202)		(714)		(212)		432		220
Lease Income ~~(b)~~(d)	$	70,384	$	18,240	$	88,624	$	76,510	$	16,387	$	92,897

(a)

For the nine months ended September 30, 2022 and 2021, ~~and 2020, “other”~~“Other” is comprised of revenue adjustments related to changes in collectability and amortization of above and below market lease intangibles and lease inducements.

(b)

Excludes other rental income for the nine months ended September 30, 2022 and 2021 of $3,931 and ~~2020 of~~ $3,839, ~~and $2,969,~~ respectively, which is accounted for under the revenue recognition standard.

~~Table of Contents~~

~~STERLING REAL ESTATE TRUST AND SUBSIDIARIES~~

~~NOTES TO CONSOLIDATED FINANCIAL STATEMENTS~~

~~sEPTEMBER 30, 2021 and 2020~~ ~~(UNAUDITED)~~

~~(Dollar amounts in thousands, except share and per share data)~~

As of September 30, ~~2021,~~2022, non-cancelable commercial operating leases provide for future minimum rental income as follows. Residential leases are not included, as the terms are generally for one year or less.


Years ending December 31,	Amount		Amount
	(in thousands)		(in thousands)
2021 (October 1, 2021 - December 31, 2021)	$	3,782
2022		15,061
2022 (October 1, 2022- December 31, 2022)			$	3,897
2023		14,474		15,738
2024		13,856		15,060
2025		13,688		14,789
2026				13,541
Thereafter		64,381		57,397
	$	125,242	$	120,422

NOTE 12 – RELATED PARTY TRANSACTIONS

Effective January 1, 2021, Alloy Enterprises, Inc. was formed to act as the holding company for Sterling Management, LLC and GOLDMARK Property Management, Inc. In connection with this restructuring transaction, the owners of Alloy Enterprises, Inc. indirectly own Sterling Management, LLC and GOLDMARK Property Management, Inc. Alloy Enterprises, Inc. is owned in part by the Trust’s Chief Executive Officer and Trustee Mr. Kenneth P. Regan, by Trustee Mr. James S. Wieland, and by President ~~and CIO~~ Joel ~~Thomsen, and by the Chief Financial Officer and Treasurer Erica J. Chaffee.~~S. Thomsen. In addition, Mr. Regan serves as the Executive Chairman of the Advisor, and ~~GOLDMARK Property Management, Inc., and~~ Messrs. Wieland, and Thomsen ~~and Ms. Chaffee~~ serve on the Board of Governors of both the Advisor and ~~the Board of Directors of~~ GOLDMARK Property Management, Inc.

Table of Contents

STERLING REAL ESTATE TRUST AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

September 30, 2022 and 2021 (UNAUDITED)

(Dollar amounts in thousands, except share and per share data)

Sterling Management, LLC (the “Advisor”), is a North Dakota limited liability company formed in November 2002. The Advisor is responsible for managing day-to-day affairs, overseeing capital projects, and identifying, acquiring, and disposing investments on behalf of the ~~Trust.~~trust.

GOLDMARK Property Management, Inc., is a North Dakota corporation formed in 1981. GOLDMARK Property Management, Inc. performs property management services for the Trust.

We have a historical and ongoing relationship with Bell Bank. Bell Bank has provided the Trust certain financial services throughout the relationship. Mr. Wieland, a Trustee, also serves as a Board Member of Bell Bank. ~~Further, a family member of Erica J. Chaffee, our Chief Financial Officer, is an employee of Bell Bank. Both~~ Mr. Wieland ~~and Ms. Chaffee~~ could have an indirect material interest in any such engagement and related transactions.

The Trust has a historical and ongoing relationship with Trumont Group and Trumont Construction. Trumont Group provides development services for current joint venture projects in which the Operating Partnership is an investor. Trumont Construction has been engaged to construct the properties associated with these joint ventures. Mr. Regan, Chief Executive Officer and trustee, is a partner in both Trumont Group and Trumont Construction and has a direct material interest in any engagement or related transaction, the Trust enters into, with these entities.

Property Management Fees

During the nine months ended September 30, ~~2021~~2022 and ~~2020,~~2021, we paid property management and administrative fees to GOLDMARK Property Management, Inc. of ~~$9,634~~$10,485, and ~~$9,518,~~$9,634, respectively. Management fees which approximate 5% of net collected rents, account for ~~$3,862~~$4,107 and ~~$3,692~~$3,862 of these fees during the nine months ended September 30, ~~2021~~2022 and ~~2020, respectively.~~2021. In addition, during the nine months ended September 30, ~~2021~~2022 and ~~2020,~~2021, we paid repair and maintenance expenses, and payroll related expenses to GOLDMARK Property Management, Inc. totaling $5,578 and $5,012, ~~and $4,849,~~ respectively.

During the nine months ended September 30, 2021, the Trust paid commercial property management fees to our Advisor of $87. There were 0 commercial property management fees paid during the nine months ended September 30, 2020 to our advisor. Commercial property management fees are determined on a property by property basis.

~~Table of Contents~~

~~STERLING REAL ESTATE TRUST AND SUBSIDIARIES~~

~~NOTES TO CONSOLIDATED FINANCIAL STATEMENTS~~

~~sEPTEMBER 30, 2021 and 2020~~ ~~(UNAUDITED)~~

~~(Dollar amounts in thousands, except share and per share data)~~

~~Property management fees are included in operating expenses on the consolidated statement of operations.~~

Advisory Agreement

We are an externally managed trust and as such, although we have a Board of Trustees and executive officers responsible for our management, we have 0no paid employees. The Advisor may receive fees related to management of the Trust, acquiring, disposing, or developing real estate property, project management fees, and financing fees related to lending relationships, under the Advisory Agreement, which must be renewed on an annual basis and approved by a majority of the independent trustees. The Advisory Agreement was approved by the Board of Trustees (including all the independent Trustees) on March 24, ~~2021,~~2022, and is effective until March 31, ~~2022.~~2023.

Effective April , 2021, if the Advisor shares responsibility for providing Development Services with one or more third parties, Advisor’s set Development Fee shall be reduced by the fees charged by any such third parties; provided, such adjustment is subject to a 2.5% minimum Advisor’s Development Fee. Additionally, in cases where the Advisor is sharing responsibility for providing Development Services, the Development Fee shall be capped at 2.5% of $20,000,000 ($500,000).

The below table summarizes the fees incurred ~~and payable~~ to our Advisor.


	Nine months ended				Due and Payable at
	September 30, 2021		September 30, 2020		September 30, 2021		December 31, 2020		Nine Months ended September 30,
	Fee		Fee		Payable		Payable		2022		2021

	(in thousands)								(in thousands)
Fee:
Advisory	$	2,474	$	2,321	$	285	$	278	$	2,739	$	2,474
Acquisition	$	375	$	500	$	-	$	-	$	934	$	375
Disposition	$	146	$	143	$	-	$	175	$	631	$	146
Financing	$	146	$	82	$	5	$	-	$	83	$	146
Development	$	-	$	-	$	79	$	79
Project Management	$	409	$	226	$	11	$	51	$	420	$	409

~~Operating Partnership Units Issued in Connection with Acquisitions~~

~~During the nine months ended September 30, 2021, there were 0 Operating Partnership units issued directly or indirectly, to affiliated entities.~~

During the nine months ended September 30, 2020, we issued directly or indirectly, 176,000 Operating Partnership units to an entity affiliated with Messrs. Regan and Wieland, two of our trustees, in connection with the acquisition of various properties. The aggregate value of these units was $3,373.

~~Commissions~~

During the nine months ended September 30, 2021 and 2020, we incurred real estate commissions of $297 and $583, respectively, to GOLDMARK Commercial Real Estate, Inc., in which Messrs. Regan and Wieland jointly own a controlling interest. As of September 30, 2021 and December 30, 2020, there were 0 unpaid commissions to GOLDMARK Commercial Real Estate.

~~Table of Contents~~

~~STERLING REAL ESTATE TRUST AND SUBSIDIARIES~~

~~NOTES TO CONSOLIDATED FINANCIAL STATEMENTS~~

~~sEPTEMBER 30, 2021 and 2020~~ ~~(UNAUDITED)~~

~~(Dollar amounts in thousands, except share and per share data)~~

During the nine months ended September 30, 2021 and 2020, we incurred real estate commissions of $217 and $308, respectively to GOLDMARK Property Management. As of September 30, 2021 and December 30, 2020, there were 0 unpaid commissions to GOLDMARK Property Management.

~~Rental Income~~

~~During the nine months ended September 30, 2021 and 2020, we received rental income of $77 and $63, respectively, under an operating lease agreement with our Advisor.~~

~~During the nine months ended September 30, 2021 and 2020, we received rental income of $19 and $43, respectively, under an operating lease agreement with GOLDMARK Commercial Real Estate, Inc.~~

~~During the nine months ended September 30, 2021 and 2020, we received rental income of $224 and $202, respectively, under operating lease agreements with GOLDMARK Property Management, Inc.~~

~~During the nine months ended September 30, 2021 and 2020, we received rental income of $278 and $362, respectively, under operating lease agreements with Bell Bank.~~

~~Other operational costs~~

During the nine months ended September 30, 2021 and 2020, the Trust incurred $187 and $1,575, respectively, for general costs related to business operations as well as capital expenditures related to construction in progress that were paid to related parties. At September 30, 2021 and December 31, 2020, operational outstanding liabilities were $62 and $191, respectively.

During the nine months ended September 30, 2021, the Trust received $1,000 from related parties, in reimbursement for expenses paid that were associated with capital projects. NaN reimbursements were received during the nine months ending September 30, 2020.

~~Debt Financing~~

At September 30, 2021 and December 31, 2020, the Trust had $66,915 and $51,915, respectively, of outstanding principal on loans entered into with Bell Bank. During the nine months ended September 30, 2021 and 2020, the Trust incurred interest expense on debt held with Bell Bank of $1,511 and $1,571, respectively. Accrued interest as of September 30, 2021 and December 31, 2020, related to this debt was $142 and $121, respectively.

~~Mezzanine Financing~~

~~As of September 30, 2021, Sterling issued $4,835 in second mortgage financing to SE Savage, LLC. There was 0 outstanding receivable at December 31, 2020.~~

During the nine months ended September 30, 2021, the Trust earned interest income of $103 related to the second mortgage financing to SE Savage, LLC. NaN interest income was earned during the nine months ended September 30, 2020.

Table of Contents

STERLING REAL ESTATE TRUST AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

~~sEPTEMBER~~September 30, ~~2021~~2022 and ~~2020~~2021 (UNAUDITED)

(Dollar amounts in thousands, except share and per share data)

The below table summarizes the fees payable to our Advisor.


	Payable at
	September 30,		December 31,
	2022		2021

	(in thousands)
Fee:
Advisory	$	313	$	296
Acquisition	$	58	$	-
Development	$	-	$	79
Disposition	$	30	$	-
Financing	$	4	$	38
Project Management	$	3	$	98

~~Insurance Services~~Operating Partnership Units Issued in Connection with Acquisitions

~~On November 1, 2020,~~During the nine months ended September 30, 2022, 510,000 Operating Partnership ~~obtained a traditional insurance policy~~units were issued to an entity affiliated with ~~Bell Insurance.~~Messrs. Regan and Wieland, two of our trustees, in connection with the acquisition of various properties. The ~~policy provides coverage for the Trust’s Commercial segment. As~~aggregate value of ~~September 30, 2021, total premiums incurred for this policy~~these units was ~~$118. There was 0 such policy in place with Bell Bank as of September 30, 2020.~~

~~Development Arrangements~~

Effective August 25, 2021, the Operating Partnership purchased a 70% interest in ST Oak Cliff Dallas, LLC. The purpose of the entity is to develop and construct a 318 unit multifamily property located in Dallas, Texas. The 30% owner, TG Oak Cliff Dallas, LLC is owned in part by Kenneth P. Regan, the Trust’s Chief Executive Officer and Trustee. Mr. Regan is also a member in Trumont Group, LLC, the developer engaged by ST Oak Cliff Dallas, LLC to oversee the development of the property. Further, Mr. Regan is also a partner in Trumont Construction, LLC, the company who was engaged to oversee the day to day construction operations of the property.$11,741.

During the nine months ended September 30, 2021, ~~the Trust incurred and paid $51 in development fees~~there were no Operating Partnership units issued directly or indirectly, to Trumont Group, LLC. NaN such fees were paid during the nine months ended September 30, 2020. At September 30, 2021 the Trust owed $51 in development fees to Trumont Group, LLC. At December 31, 2020, 0 development fees were owed to Trumont Group, LLC.affiliated entities.

Commissions

During the nine months ended September 30, 2022 and 2021, ~~the Trust~~we incurred real estate commissions of $371 and ~~paid $12~~$297, respectively, to GOLDMARK Commercial Real Estate, Inc., in ~~construction fees to Trumont Construction, LLC. NaN such fees were paid during the nine months ended~~which Messrs. Regan and Wieland jointly own a controlling interest. As of September 30, ~~2020. At September~~2022 total commissions payable to Goldmark Commercial Real Estate was $29. As of December 30, 2021, ~~the Trust owed $6 in construction fees~~there were no unpaid commissions to ~~Trumont Construction, LLC. At December 31, 2020, 0 construction fees were owed to Trumont Construction, LLC.~~GOLDMARK Commercial Real Estate.

During the nine months ended September 30, 2022 and 2021, we incurred real estate commissions of $319 and $217, respectively, to GOLDMARK Property Management. As of September 30, 2022 total commissions payable to Goldmark Property Management was $59. As of December 30, 2021, there were no unpaid commissions to GOLDMARK Property Management.

Rental Income

During the nine months ended September 30, 2022 and 2021, we received rental income of $97 and $77, respectively, under an operating lease agreement with our Advisor.

During the nine months ended September 30, 2022 and 2021, we received rental income of $- and $19, respectively, under an operating lease agreement with GOLDMARK Commercial Real Estate, Inc.

During the nine months ended September 30, 2022 and 2021, we received rental income of $200 and $224, respectively, under operating lease agreements with GOLDMARK Property Management, Inc.

Table of Contents

STERLING REAL ESTATE TRUST AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

September 30, 2022 and 2021 (UNAUDITED)

(Dollar amounts in thousands, except share and per share data)

During the nine months ended September 30, 2022 and 2021, we received rental income of $639 and $278, respectively, under operating lease agreements with Bell Bank.

Other operational costs

During the nine months ended September 30, 2022 and 2021, the Trust incurred $420 and $187, respectively, for general costs related to business operations as well as capital expenditures related to construction in progress that were paid to related parties. At September 30, 2022 and December 31, 2021, operational outstanding liabilities were $3 and $-, respectively.

Other operational receipts

At September 30, 2022 and December 31, 2021, operational outstanding receivables from related parties were $42 and $128, respectively.

Debt Financing

At September 30, 2022 and December 31, 2021, the Trust had $64,691 and $66,365, respectively, of outstanding principal on loans entered into with Bell Bank. During the nine months ended September 30, 2022 and 2021, the Trust incurred interest expense on debt held with Bell Bank of $491 and $1,511, respectively. Accrued interest as of September 30, 2022 and December 31, 2021, related to this debt was $125 and $148, respectively.

Development Arrangements

During the nine months ended September 30, 2022 and 2021, the Trust incurred $717 and $51, respectively, in development fees to Trumont Group. At September 30, 2022 and December 31, 2021, the Trust owed $103 and $51, respectively, for development fees to Trumont Group.

During the nine months ended September 30, 2022 and 2021, the Trust incurred $734 and $12, respectively, in construction fees to Trumont Construction. At September 30, 2022 and December 31, 2021, the Trust owed $94 and $29, respectively for construction fees to Trumont Construction.

During the nine months ended September 30, 2022 and 2021, the Trust incurred $284 and $41, respectively, in general construction costs to Trumont ~~Construction, LLC. NaN such fees were paid during the nine months ended September 30, 2020.~~Construction. At September 30, ~~2021~~2022 and December 31, ~~2020, 0~~2021, the Trust owed $49 and $-, respectively, for general construction ~~costs were owed to Trumont Construction, LLC.~~costs.

NOTE 13 - COMMITMENTS AND CONTINGENCIES

Environmental Matters

Federal law (and the laws of some states in which we own or may acquire properties) imposes liability on a landowner for the presence on the premises of hazardous substances or wastes (as defined by present and future federal and state laws and regulations). This liability is without regard to fault or knowledge of the presence of such substances and may be imposed jointly and severally upon all succeeding landowners. If such hazardous substance is discovered on a property acquired by us, we could incur liability for the removal of the substances and the cleanup of the property.

Table of Contents

STERLING REAL ESTATE TRUST AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

September 30, 2022 and 2021 (UNAUDITED)

(Dollar amounts in thousands, except share and per share data)

There can be no assurance that we would have effective remedies against prior owners of the property. In addition, we may be liable to tenants and may find it difficult or impossible to sell the property either prior to or following such a cleanup.

Risk of Uninsured Property Losses

We maintain property damage, fire loss, and liability insurance. However, there are certain types of losses (generally of a catastrophic nature) which may be either uninsurable or not economically insurable. Such excluded risks may include war, earthquakes, tornados, certain environmental hazards, and floods. Should such events occur, (i) we might suffer a loss of

~~Table of Contents~~

~~STERLING REAL ESTATE TRUST AND SUBSIDIARIES~~

~~NOTES TO CONSOLIDATED FINANCIAL STATEMENTS~~

~~sEPTEMBER 30, 2021 and 2020~~ ~~(UNAUDITED)~~

~~(Dollar amounts in thousands, except share and per share data)~~

capital invested, (ii) tenants may suffer losses and may be unable to pay rent for the spaces, and (iii) we may suffer a loss of profits which might be anticipated from one or more properties.

Litigation

The Trust is subject, from time to time, to various legal proceedings and claims that arise in the ordinary course of business. While the resolution of such matters cannot be predicted with certainty, management believes, based on currently available information, that the final outcome of such matters will not have a material effect on the financial statements of the Trust.

~~Significant Risks and Uncertainties~~

The Trust continues to closely monitor the impact of the COVID-19 pandemic on all aspects of its business and geographies, including how it will impact its tenants and business partners. A number of uncertainties continue to exist at this time, including but not limited to the uncertainty of additional state and/or federal stimulus and the effect of the recent impacts of the COVID-19, delta variant. While the Trust did not incur significant disruptions during the nine months ended September 30, 2021 from the COVID-19 pandemic, the effects of the ongoing COVID-19 pandemic could have material adverse effects on our business and results of operations, so long as COVID-19 continues to impact the U.S. economy in general and multifamily apartment communities in particular. The extent to which the economic disruption associated with the COVID-19 pandemic impacts our business and financial results will depend on future developments, which are highly uncertain and cannot be predicted with confidence, including the scope, severity, and duration of the pandemic, the actions taken to contain the pandemic or mitigate its impact, and the direct and indirect economic effects of the pandemic and containment measures, among others.

NOTE 14 – DISPOSITIONS

During the nine months ended September 30, 2022, the Operating Partnership disposed of four properties. One property located in Savage, Minnesota was disposed of for $2,700 with a recognized gain of $1,328. One property located in Moorhead, Minnesota was disposed of for $6,400 with a recognized gain of $2,012. One property located in Edina, Minnesota was disposed of for $15,320 with a recognized gain of $6,728. The other property located in East Grand Forks, MN was disposed of for $1,200 with a recognized loss of $171. During the nine months ended September 30, 2021, the Operating Partnership ~~sold 2 properties. We sold a retail property located in Waite Park, Minnesota,~~disposed of two properties for a ~~sale price~~total of ~~$900. Net proceeds received were $853~~$5,850 and ~~the Trust~~ recognized a gain of ~~$2 in April 2021. We sold a residential property located in Moorhead, Minnesota, for a sale price of $4,950. Net proeeds received were $4,757 and the Trust recognized a gain of $1,708 in June 2021.~~$1,710.

During the nine months ended September 30, 2020, the Operating Partnership sold 2 properties. We sold a retail property located in Apple Valley, Minnesota, for $3,670 and recognized a gain of $1,455 in March 2020. We sold an office property located in St. Cloud, Minnesota, for $2,050 and recognized a gain of $1 in May 2020.

NOTE 15 – ACQUISITIONS

Date

Property Name

Location

Property Type

Units/ Square Footage/ Acres

Purchase Price

6/1/21

Flagstone

Fargo, ND

Apartment Complex

120 units

$
7,789
6/1/21

Brownstone

Fargo, ND

Apartment Complex

72 units

4,392
6/1/21

Briar Pointe

Fargo, ND

Apartment Complex

30 units

1,936
7/1/21

Oxford

Fargo, ND

Apartment Complex

144 units

10,227
7/1/21

Pinehurst

Fargo, ND

Apartment Complex

210 units

15,001

$
39,345

The Trust had six acquisitions during the nine months ended September 30, 2022.

Date

Property Name

Location

Property Type

Units/ Square Footage/ Acres

Total Acquisition Cost

2/28/22

Deer Park

Hutchinson, MN

Apartment Complex

138 units

15,073

5/31/22

Desoto Estates

Grand Forks, ND

Apartment Complex

68 units

5,863

5/31/22

Desoto Townhomes

Grand Forks, ND

Townhomes

24 units

3,226

5/31/22

Desoto Apartments

East Grand Forks, MN

Apartment Complex

24 units

1,230

6/10/22

Diamond Bend

Mandan, ND

Apartment Complex

78 units

10,919

9/13/22

Newgate Apartments

Bismarck, ND

Apartment Complex

46 units

2,444

38,755

Total consideration given for acquisitions through September 30, 2022 was completed through issuing approximately 539,000 limited partnership units of the Operating Partnership valued at $23.00 per unit for an aggregate consideration of approximately $12,390. The value of units issued in exchange for property is determined through a value established annually by our Board of Trustees and reflects the fair value at the time of issuance. In 2022, cash flows were reclassified to updated presentation resulting prior period to be updated to align with reclassification. The following table summarizes the acquisition date fair values, before pro-rations, the Company recorded in conjunction with the acquisitions discussed above:

2728

Table of Contents

STERLING REAL ESTATE TRUST AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

~~sEPTEMBER~~September 30, ~~2021~~2022 and ~~2020~~2021 (UNAUDITED)

(Dollar amounts in thousands, except share and per share data)

Total consideration given for acquisitions through September 30, 2021 was completed through issuing approximately 144,000 limited partnership units of the Operating Partnership valued at $20.00 per unit for an aggregate consideration of approximately $2,883, assumed liabilities of $569, new debt of $26,250 and cash of $9,643. The value of units issued in exchange for property is determined through a value established annually by our Board of Trustees, and reflects the fair value at the time of issuance.

~~The following table summarizes the fair values of the asset acquisitions, the Trust recorded in conjunction with the acquisitions discussed above, as of the acquisition date:~~


	Nine Months Ended				Nine months ended
	September 30,				September 30,
	2021		2020		2022		2021

Land, building, tenant improvements and FF&E	$	39,345	$	21,191
Real estate investment acquired					$	38,296	$	39,344
Acquired lease intangible assets						749		-
Assumed Assets						3		23
Total Assets Acquired					$	39,048	$	39,367
Other liabilities		(569)		(538)		(293)		(569)
Net assets acquired		38,776		20,653		38,755		38,798
Equity/limited partnership unit consideration		(2,883)		(9,031)		(12,390)		(2,883)
New loans		(26,250)		(3,225)

Net cash consideration	$	9,643	$	8,397	$	26,365	$	35,915

NOTE 16 - SUBSEQUENT EVENTS

On October ~~15, 2021,~~17, 2022, we paid a dividend or distribution of ~~$0.2650~~$0.2875 per share on our common shares of beneficial interest or limited partnership units, respectively, to common shareholders and limited partnership unit holders of record on September 30, ~~2021.~~2022.

~~On October 1, 2021,~~As of September, 2022, we had certain acquisitions and dispositions in process. Pending acquisitions and dispositions are subject to numerous conditions and contingencies and there are no assurances that the ~~Trust paid off a loan totaling $1,923. The property is unencumbered as of October 1, 2021.~~

~~On October 1, 2021, the Trust contributed $1,050 in additional equity to Bell Plaza. The Trust holds a 70% investing interest in the property.~~

~~On October 8, 2021, the Trust issued $649 in second mortgage financing to SE Savage, LLC.~~

~~On October 8, 2021, the Trust made an additional equity contribution of $742 to SE Brooklyn Park, LLC.~~

~~On October 13, 2021, the Trust made an additional equity contribution of $385 to ST Oak Cliff Dallas, LLC.~~transactions will be completed.

We have evaluated subsequent events through the date of this filing. We are not aware of any other subsequent events which would require recognition or disclosure in the consolidated financial statements.

2829

Table of Contents

All dollar amounts in this Form 10-Q in Part I Item 2. through Item 4 and Part II Item 2. are stated in thousands with the exception of share and per share amounts, unless otherwise indicated.

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations.

Safe Harbor Statement Under the Private Securities Litigation Reform Act of 1995

Certain statements contained in this section and elsewhere in this Form 10-Q constitute “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. Such forward-looking statements involve a number of known and unknown risks, uncertainties and other factors which may cause our actual results, performance or achievements to be materially different from any future results, performance or achievements expressed or implied by such forward-looking statements. Such factors include but are not limited to: (i) trends affecting our financial condition or results of operations; (ii) our business and growth strategies; (iii) the real estate industry; (iv) our financing plans; and (v) other risks detailed in the Company’s periodic reports filed with the Securities and Exchange Commission. The words “believe”, “expect”, “anticipate”, “may”, “plan”, “should”, and similar expressions identify forward-looking statements. Readers are cautioned not to place undue reliance on these forward-looking statements, which speak only as of the date the statements were made and are not guarantees of future performance.

Overview

Sterling Real Estate Trust d/b/a Sterling Multifamily Trust (“Sterling”, “the Trust” or “the Company”) is a registered, but unincorporated business trust organized in North Dakota in December 2002. Sterling has elected to be taxed as a Real Estate Investment Trust (“REIT”) under Sections 856-860 of the Internal Revenue Code, which requires that 75% of the assets of a REIT ~~must~~ consist of real estate assets and that 75% of its gross income ~~must~~ be derived from real estate. The net income of the REIT is allocated in accordance with the stock ownership in the same fashion as a regular corporation. Our real estate portfolio consisted of ~~182~~184 properties containing ~~10,788~~11,018 apartment units and approximately ~~1,612,000~~1,512,000 square feet of leasable commercial space as of September 30, ~~2021~~2022. The portfolio has a net book value of real estate investments (cost less accumulated depreciation) of approximately ~~$717,343,~~$730,643, which includes construction in progress. Sterling’s current acquisition strategy and focus is on multifamily apartment properties.

Critical Accounting Estimates

Below are accounting policies and estimates that management believes are critical to the preparation of the unaudited consolidated financial statements included in this Report. Certain accounting policies used in the preparation of these consolidated financial statements are particularly important for an understanding of the financial position and results of operations presented in the historical consolidated financial statements included in this Report. A summary of significant accounting policies is also provided in the aforementioned notes to our consolidated financial statements (see ~~note~~Note 2 to the unaudited consolidated financial statements). These policies require the application of judgment and assumptions by management and, as a result, are subject to a degree of uncertainty. Due to this uncertainty, actual results could differ materially from estimates calculated and utilized by management.

2930

Table of Contents

Impairment of Real Estate Investments

The Trust’s investment properties are reviewed for potential impairment at the end of each reporting period or whenever events or changes in circumstances indicate that the carrying value may not be recoverable. At the end of each reporting period, the Trust separately determines whether impairment indicators exist for each property.

Examples of situations considered to be impairment indicators include, but are not limited to:

a substantial decline or negative cash flows;

continued low occupancy rates;

continued difficulty in leasing space;

significant financially troubled tenants;

a change in plan to sell a property prior to the end of its useful life or holding period;

a significant decrease in market price not in line with general market trends; and

any other quantitative or qualitative events or factors deemed significant by the Trust’s management or Board of Trustees.

If the presence of one or more impairment indicators as described above is identified with respect to an investment property, the asset is tested for recoverability by comparing its carrying value to the estimated future undiscounted cash flows. An investment property is considered to be impaired when the estimated future undiscounted cash flows are less than its current carrying value. When performing a test for recoverability or estimating the fair value of an impaired investment property, the Trust makes complex or subjective assumptions which include, but are not limited to:

projected operating cash flows considering factors such as vacancy rates, rental rates, lease terms, tenant financial strength, demographics, holding period and property location;

projected capital expenditures;

projected cash flows from the eventual disposition of an operating property using a property specific capitalization rate;

comparable selling prices; and

property specific discount rates for fair value estimates as necessary.

To the extent impairment has occurred, the Trust will record an impairment charge calculated as the excess of the carrying value of the asset over its fair value. Based on evaluation, there were no impairment losses during the nine months ended September 30, ~~2021~~2022 and ~~2020.~~2021.

There have been no material changes in our Critical Accounting Policies as disclosed in Note 2 to our financial statements for the nine months ended September 30, ~~2021~~2022 included elsewhere in this report.

3031

Table of Contents

Principal Business Activity

Sterling currently owns directly and indirectly ~~182~~184 properties. The Trust’s ~~137~~141 residential properties are located in North Dakota, Minnesota, Missouri and Nebraska and are principally multifamily apartment buildings. The Trust owns 4543 commercial properties primarily located in North Dakota with others located in Arkansas, Colorado, Iowa, Louisiana, Michigan, Minnesota, Mississippi, Nebraska and Wisconsin. The commercial properties include retail, office, industrial, restaurant and medical properties. Presently, the Trust’s mix of properties is ~~77.2%~~77.4% residential and ~~22.8%~~22.6% commercial (based on cost) and total ~~$717,343~~$730,643 in real estate investments at September 30, ~~2021.~~2022. Sterling’s current acquisition strategy and primary focus is on multifamily apartment properties. We currently have no plans to actively market our existing commercial properties for sale. We will consider unsolicited offers for purchase of non-multifamily properties on a ~~case by case~~case-by-case basis.


Residential Property	Location	No. of Properties	Units	Location	No. of Properties	Units
	North Dakota	117	6,954	North Dakota	121	7,175
	Minnesota	15	3,031	Minnesota	15	3,040
	Missouri	1	164	Missouri	1	164
	Nebraska	4	639	Nebraska	4	639
		137	10,788		141	11,018

Commercial Property	Location	No. of Properties	Sq. Ft	Location	No. of Properties	Sq. Ft
	North Dakota	20	772,000	North Dakota	20	780,000
	Arkansas	2	28,000	Arkansas	2	28,000
	Colorado	1	17,000	Colorado	1	17,000
	Iowa	1	33,000	Iowa	1	33,000
	Louisiana	1	15,000	Louisiana	1	15,000
	Michigan	1	12,000	Michigan	1	12,000
	Minnesota	12	638,000	Minnesota	10	530,000
	Mississippi	1	15,000	Mississippi	1	15,000
	Nebraska	1	19,000	Nebraska	1	19,000
	Wisconsin	5	63,000	Wisconsin	5	63,000
		45	1,612,000		43	1,512,000

Results of Operations

Management Highlights

●

Increased revenues from rental operations by ~~$2,187~~$1,478 or ~~7.1%~~4.5% for the three months ended September 30, ~~2021,~~2022, compared to the same three month period in ~~2020.~~2021.

●

Increased revenues from rental operations by ~~$5,143~~$4,528 or ~~5.6%~~4.7% for the nine months ended September 30, ~~2021,~~2022, compared to same nine month period in ~~2020.~~2021.

●

Acquired ~~five~~six residential properties during the nine months ended September 30, ~~2021.~~2022.

●

Disposed of ~~one~~two residential and ~~one~~two commercial ~~property~~properties during the nine months ended September 30, ~~2021.~~2022.

●

Declared dividends aggregating ~~$0.7100~~$0.8625 per common share for the nine months ended September 30, ~~2021.~~2022

3132

Table of Contents

Results of Operations for the Three Months Ended September 30, ~~2021~~2022 and ~~2020~~2021


	Three months ended September 30, 2021						Three months ended September 30, 2020						Three months ended September 30, 2022						Three months ended September 30, 2021
	Residential		Commercial		Total		Residential		Commercial		Total		Residential		Commercial		Total		Residential		Commercial		Total

	(unaudited)						(unaudited)						(unaudited)						(unaudited)
	(in thousands)						(in thousands)						(in thousands)						(in thousands)
Real Estate Revenues	$	27,838	$	5,215	$	33,053	$	24,858	$	6,008	$	30,866	$	29,226	$	5,305	$	34,531	$	27,838	$	5,215	$	33,053
Real Estate Expenses
Real Estate Taxes		2,743		746		3,489		2,486		674		3,160		2,955		610		3,565		2,743		746		3,489
Property Management		3,419		540		3,959		3,100		203		3,303		3,482		241		3,723		3,419		540		3,959
Utilities		1,990		350		2,340		1,776		287		2,063		2,241		364		2,605		1,990		350		2,340
Repairs and Maintenance		6,375		654		7,029		5,351		596		5,947		6,512		479		6,991		6,375		654		7,029
Insurance		825		31		856		793		36		829		1,021		23		1,044		825		31		856
Total Real Estate Expenses		15,352		2,321		17,673		13,506		1,796		15,302		16,211		1,717		17,928		15,352		2,321		17,673
Net Operating Income	$	12,486	$	2,894		15,380	$	11,352	$	4,212		15,564	$	13,015	$	3,588		16,603	$	12,486	$	2,894		15,380
Interest						4,671						4,187						5,081						4,671
Depreciation and amortization						5,551						5,328						6,120						5,551
Administration of REIT						1,007						972						1,471						1,007
Other income						(1,567)						(189)						(6,385)						(1,567)
Net Income					$	5,718					$	5,266					$	10,316					$	5,718

Net Income Attributed to:
Noncontrolling Interest					$	3,614					$	3,422					$	6,548					$	3,614
Sterling Real Estate Trust					$	2,104					$	1,844					$	3,768					$	2,104
Dividends per share⁽¹⁾					$	0.2650					$	0.2647					$	0.2650					$	0.2647
Earnings per share					$	0.21					$	0.19					$	0.35					$	0.21
Weighted average number of common shares						10,215						9,740						10,685						10,215

(1)	Does not take into consideration the amounts distributed by the Operating Partnership to limited partners.

Revenues

Property revenues of ~~$33,053~~$34,531 for the three months ended September 30, ~~2021~~2022 increased ~~$2,187~~$1,478 or ~~7.1%~~4.5% in comparison to the same period in ~~2020.~~2021. Residential property revenues increased ~~$2,980~~$1,388 and commercial property revenues ~~decreased $794.~~increased $90.

The following table illustrates occupancy percentages for the three month periods indicated:


	September 30,		September 30,		September 30,		September 30,
	2021		2020		2022		2021
Residential occupancy	94.4	%	93.2	%	93.4	%	94.4	%
Commercial occupancy	78.2	%	93.6	%	88.4	%	78.2	%

Residential revenues for the three months ended September 30, ~~2021~~2022 increased ~~$2,980~~$1,388 or ~~12.0%~~5.0% in comparison to the same period for ~~2020.~~2021. Residential properties acquired since January 1, ~~2020~~2021 contributed approximately ~~$1,998~~$1,007 to the increase in total residential revenues in the three months ended September 30, ~~2021. Further, increased lease renewals, resulting~~2022. The increase is also attributed to a $186 increase in ~~decreased rental incentives contributed to~~Ratio Utility Billing Systems (RUBS) for total residential revenues in the ~~rental income~~three months ended September 30, 2022. The increase in RUBS revenue is partially offset by an increase in utility expense, as ~~well as increased rent charges at our stabilized properties.~~noted below. Residential revenues comprised 84.6% of total revenues for the three months ended September 30, 2022 compared to 84.2% of total revenues for the three months ended September 30, ~~2021 compared to 80.5% of total revenues for the three months ended September 30, 2020.~~2021.

3233

Table of Contents

For the three months ended September 30, ~~2021~~2022 total commercial revenues ~~decreased $793~~increased $90 or ~~13.2%~~1.7% in comparison to the same period for ~~2020. Increased vacancy~~2021. The increase is primarily attributed to full occupancy at an office park located in ~~the Minneapolis market accounts for $533 of decreased commercial revenue. Furthermore,~~Fargo, ND, partially offset by the dispositions of two commercial ~~properties account for $186 of the decreased revenues during the three months ended September 30, 2021.~~properties. Commercial revenues comprised ~~15.8%~~15.4% of the total revenues for the three months ended September 30, ~~2021~~2022 compared to ~~19.5%~~15.8% of total revenues for the three months ended September 30, ~~2020.~~2021.

Expenses

Residential expenses from operations of ~~$15,352~~$16,211 during the three months ended September 30, ~~2021~~2022 increased ~~$1,846~~$859 or ~~13.7%~~5.6% in comparison to the same period in ~~2020. The increase was attributed to increased project and upgrades expense of $599 or 76.6%.~~2021. The increase is ~~also~~primarily attributed to ~~increased~~a $196 or 23.8% increase in property insurance, as well as an increase in real estate taxes of ~~$257~~$212 or ~~10.3%~~7.7%, and utility expense of ~~$214~~$251 or ~~12.0%, mainly~~12.6%. These increases are primarily attributed to properties acquired after January ~~2020.~~2021. Properties acquired after ~~January1, 2020,~~January 1, 2021, account for ~~$98~~$137 of the property management fees increase during the three months ended September 30, ~~2021. Actual property management fees continue to approximate 5% of net collected rents.~~2022.

Commercial expenses from operations of ~~$2,321~~$1,717 during the three months ended September 30, ~~2021 increased $525~~2022 decreased $604 or ~~29.2%~~26.0% in comparison to the same period in ~~2020.~~2021. The ~~increase was~~decrease is primarily attributed to ~~increased~~decreased property management expense of ~~$337~~$299 or ~~166.0%. This was related to increased advertising and marketing expenses in~~55.4% for an office building located in Minneapolis, ~~Minnesota~~MN in ~~efforts~~which increased advertising and marketing expenses were incurred during 2021 in an effort to lease up vacant space. ~~Furthermore, utility expense increased $63~~The decrease is also attributable to a decrease in real estate taxes of $134 or ~~22.0%~~61.8% and a decrease to repairs and maintenance expense ~~increased $58~~of $175 or ~~9.7%~~26.8%. ~~A primary factor for reported increased repairs and maintenance expense is due to deferred repairs and maintenance costs that were not able to be performed during the COVID-19 pandemic.~~

Interest expense of ~~$4,671~~$5,081 during the three months ended September 30, ~~2021~~2022 increased ~~$484~~$410 or ~~11.6%~~8.8% in comparison to the same period in ~~2020.~~2021. Interest expense related to financing activities increased by ~~$223~~$393 during the three months ended September 30, ~~2021~~2022 as compared to the same period in ~~2020.~~2021. The primary reason for increased interest expense on debt is due to increased mortgage balance on the portfolio as a whole. ~~Capitalized interest expense related to construction in progress decreased $138 during the three months ended September 30, 2021 compared to the same period in 2020.~~ During the three months ended September 30, ~~2021,~~2022 interest expense was ~~14.1%~~14.7% of total revenues.

Depreciation and amortization expense of ~~$5,551~~$6,120 during the three months ended September 30, ~~2021~~2022 increased ~~$223~~$569 or ~~4.2%~~10.3% in comparison to the same period in ~~2020.~~2021. Properties acquired since January 1, ~~2020~~2021 contributed approximately ~~$359~~$482 to the increase in depreciation ~~expense.~~expense during the three months ended September 30, 2022. Amortization expense will continue to decrease as lease intangibles become fully amortized but will increase upon acquisitions of intangible assets. Depreciation and amortization expense as a percentage of rental income for the three months ended September 30, 2022 and 2021 was 17.7% and ~~2020 was~~ 16.8% ~~and 17.3%~~, respectively.

REIT administration expenses of ~~$1,007~~$1,471 during the three months ended September 30, ~~2021~~2022 increased ~~$35~~$464 or ~~3.6%~~46.1% in comparison to the same period in ~~2020,~~2021, due to an increase of REIT advisory fees paid.

Other income of ~~$1,567~~$6,386 during the three months ended September 30, ~~2021~~2022 increased ~~$1,378~~$4,819 or ~~729.1%~~307.5% in comparison to the same period in ~~2020. During the three months ended September 30, 2021 the trust received $1,000 from related parties, for reimbursement of expenses paid that were associated with capital projects~~2021. This is ~~the primary factor for the~~primarily attributable to an increase in ~~other income~~realized gains on sale of real estate investments of $6,557 as compared ~~the same period~~to 2021, partially offset by a decrease in settlement proceeds for 2020. No reimbursements were received during the three months ended September 30, 2020. A gain on involuntary conversion was recognized during the three months ended September 30, 2021 of $578 that was not recognized during$985 or 98.50% compared to the same period in ~~2020. This was related to a roof collapse claim that occurred in March 2019 at a commercial property in Fargo, North Dakota.~~2021.

3334

Table of Contents

Results of Operations for the Nine Months Ended September 30, ~~2021 and 2020~~2022


	Nine months ended September 30, 2021						Nine months ended September 30, 2020						Nine months ended September 30, 2022						Nine months ended September 30, 2021
	Residential		Commercial		Total		Residential		Commercial		Total		Residential		Commercial		Total		Residential		Commercial		Total

	(unaudited)						(unaudited)						(unaudited)						(unaudited)
	(in thousands)						(in thousands)						(in thousands)						(in thousands)
Real Estate Revenues	$	80,028	$	16,708	$	96,736	$	73,234	$	18,359	$	91,593	$	85,222	$	16,042	$	101,264	$	80,028	$	16,708	$	96,736
Real Estate Expenses
Real Estate Taxes		8,025		2,098		10,123		7,433		2,030		9,463		8,765		1,935		10,700		8,025		2,098		10,123
Property Management		9,708		1,044		10,752		9,495		666		10,161		10,430		598		11,028		9,709		1,043		10,752
Utilities		6,648		808		7,456		6,098		810		6,908		8,215		982		9,197		6,648		809		7,457
Repairs and Maintenance		15,819		1,478		17,297		14,572		1,508		16,080		17,800		1,347		19,147		15,819		1,478		17,297
Insurance		2,364		87		2,451		2,380		110		2,490		2,754		83		2,837		2,363		87		2,450
Total Real Estate Expenses		42,564		5,515		48,079		39,978		5,124		45,102		47,964		4,945		52,909		42,564		5,515		48,079
Net Operating Income	$	37,464	$	11,193		48,657	$	33,256	$	13,235		46,491	$	37,258	$	11,097		48,355	$	37,464	$	11,193		48,657
Interest						13,261						12,761						14,882						13,261
Depreciation and amortization						16,634						15,826						17,865						16,634
Administration of REIT						3,267						3,218						4,087						3,267
Other income						(4,337)						(2,204)						(9,291)						(4,337)
Net Income					$	19,832					$	16,890					$	20,812					$	19,832

Net Income Attributed to:
Noncontrolling Interest					$	12,713					$	11,031					$	13,262					$	12,713
Sterling Real Estate Trust					$	7,119					$	5,859					$	7,550					$	7,119
Dividends per share⁽¹⁾					$	0.7950					$	0.7941					$	0.5750					$	0.5300
Earnings per share					$	0.7100					$	0.6100					$	0.7100					$	0.7100
Weighted average number of common shares						10,095						9,638						10,572						10,095

(1)	Does not take into consideration the amounts distributed by the Operating Partnership to limited partners.

Revenues

Property revenues of ~~$96,736~~$101,264 for the nine months ended September 30, ~~2021~~2022 increased ~~$5,143~~$4,528 or ~~5.6%~~4.7% in comparison to the same period in ~~2020.~~2021. Residential property revenues increased ~~$6,794~~$5,194 and commercial property revenues decreased ~~$1,651,~~$666, from the prior year’s comparable nine month period.

The following table illustrates occupancy percentages for the nine month periods indicated:


	September 30,		September 30,		September 30,		September 30,
	2021		2020		2022		2021
Residential occupancy	94.1	%	93.1	%	94.4	%	94.1	%
Commercial occupancy	78.2	%	93.6	%	88.4	%	78.2	%

Residential revenues for the nine months ended September 30, ~~2021~~2022 increased ~~$6,794~~$5,194 or ~~9.3%~~6.5% in comparison to the same period for ~~2020.~~2021. Residential properties acquired since January 1, ~~2020~~2021 contributed approximately ~~$4,155~~$4,176 to the increase in total residential revenues in the nine months ended September 30, ~~2021.~~2022. Increased lease renewals, resulting in decreased rental incentives contributed to the rental income increase, as well as increased rent charges at the stabilized properties. Residential revenues comprised 84.2% of total revenues for the nine months ended September 30, 2022 compared to 82.7% of total revenues for the nine months ended September 30, 2021 compared to 80.0% of total revenues for the nine months ended September 30, 2020. The vacancy decrease coincides with an increase in residential occupancy rates for the nine months ended September 30, 2021 of 1.0%.

For the nine months ended September 30, ~~2021,~~2022, total commercial revenues decreased ~~$1,651~~$666 or ~~9.0%~~4.0% in comparison to the same period for ~~2020.~~2021. The decrease ~~was primarily~~is attributed to ~~vacant office space~~the sale of commercial building for resulting in ~~commercial properties located in Minneapolis, Minnesota of $966, which coincides with the 12.7% year-over-year~~a $512 decrease in ~~commercial occupancy.~~revenue. The ~~disposition~~decrease is also attributed to an early termination fee of ~~three commercial properties account for $650~~$173. Commercial revenues comprised 15.8% of the ~~decrease to commercial~~total revenues ~~during~~for the nine months ended September 30, 2022 compared to 17.3% of total revenues for the nine months ended September 30, 2021.

3435

Table of Contents

ended September 30, 2021. Commercial revenues comprised 17.3% of the total revenues for the nine months ended September 30, 2021 compared to 20.0% of total revenues for the nine months ended September 30, 2020.

Expenses

Residential expenses from operations of ~~$42,564~~$47,964 during the nine months ended September 30, ~~2021~~2022 increased ~~$2,586~~$5,400 or ~~6.5%~~12.7% in comparison to the same period in ~~2020.~~2021. The increase ~~was~~is primarily attributed to increased ~~project~~repairs and ~~upgrades~~maintenance expense of ~~$1,135~~$1,981 or ~~56.3%.~~12.5%, included in that is an increase in snow removal for $434. Properties acquired since January 1, 2021 contributed $409 to the overall increase in repairs and maintenance. The increase is also attributed to increased real estate taxes of ~~$592~~$740 or ~~8.0%~~9.2%. ~~Properties acquired since January 1, 2020 contributed $385 to the overall increase in real estate taxes.~~ Further, the increase is attributed to increased utility expense of ~~$550~~$1,567 or ~~9.0%~~23.6%, mainly in the Minneapolis, Minnesota and Fargo, North Dakota market.

Commercial expenses from operations of ~~$5,515~~$4,945 during the nine months ended September 30, ~~2021 increased $391~~2022 decreased $570 or ~~7.6%~~10.3% in comparison to the same period in ~~2020.~~2021. During the nine months ended September 30, ~~2021~~2022 property management fees ~~increased~~decreased by ~~$378~~$445 or ~~56.8%~~42.7%. This was related to increased advertising and marketing expenses incurred in 2021 for an office building located in Minneapolis, Minnesota in efforts to lease up vacant space.

Interest expense of ~~$13,261~~$14,882 during the nine months ended September 30, ~~2021~~2022 increased ~~$500~~$1,621 or ~~3.9%~~12.2% in comparison to the same period in ~~2020. Capitalized interest expense related to construction in progress decreased $329 during the nine months ended September 30,~~ 2021 ~~compared to the same period in 2020, thus increasing the overall interest expense for the nine months ended September 30, 2021 by $329.~~ Interest expense related to financing activities increased by ~~$191~~$1,429 during the nine months ended September 30, ~~2021~~2022 as compared to the same period in ~~2020.~~2021. The primary reason for ~~increasing~~the increase in interest expense related to debt is due to the increase of mortgage principle of the Trust’s debt portfolio. Capitalized interest expense related to construction in progress decreased $127 during the nine months ended September 30, 2022, compared to the same period in 2021. During the nine months ended September 30, ~~2021,~~2022, interest expense was ~~13.7%~~14.7% of total revenues

Depreciation and amortization expense of ~~$16,634~~$17,865 for the nine months ended September 30, ~~2021~~2022 increased ~~$808~~$1,231 or ~~5.1%~~7.4% in comparison to the same period in ~~2020.~~2021. Properties acquired since January 1, ~~2020,~~2021, contributed approximately ~~$848~~$1,368 to the increase in depreciation expense. Amortization expense will continue to decrease as lease intangibles become fully amortized but will increase upon acquisitions of intangible assets. Depreciation and amortization expense as a percentage of rental income for the nine months ended September 30, ~~2021~~2022 and ~~2020~~2021 was relatively consistent at ~~17.2%~~17.6% and ~~17.3%~~17.2%, respectively.

REIT administration expenses of ~~$3,267~~$4,087 for the nine months ended September 30, ~~2021~~2022 increased ~~$49~~$820 or ~~1.5%~~25.1% in comparison to the same period in ~~2020.~~2021. The increase is attributed to an increase of REIT advisory fees paid during the year ~~2021~~2022 as compared to ~~2020.~~2021.

Other income of ~~$4,337~~$9,291 for the nine months ended September 30, ~~2021~~2022 increased ~~$2,133~~$4,954 or ~~96.8%~~114.2% in comparison to the same period in ~~2020.~~2021. The ~~primary reason for the~~ increase is ~~due~~attributed to ~~insurance claims resulting in recognized~~realized gains on ~~involuntary conversion during the nine months ended September 30, 2021~~sale of $1,183, which did not occur during the same period in 2020. The insurance claims are from a wind storm claim that occurred in June 2019 and roof collapse in March 2019. During the nine months ended September 30, 2021, the Trust received $1,000 from related parties, in reimbursement$8,187 as compared to prior year for ~~expenses paid that were associated with capital projects is another factor for the increase in other income. The Trust realized gains of $253 on~~ the sale of ~~real estate investments during~~four properties. This is offset by the ~~nine months ended September 30, 2021 as compared to the same period~~decrease in ~~2020.~~

~~COVID-19 Impact~~

~~The Trust continues to closely monitor the impact~~gain from involuntary conversion of ~~the COVID-19 pandemic on all aspects~~$633 and a decrease in equity in affiliates of its business and geographies, including how it will impact its tenants and business partners. A number of uncertainties continue to exist at this time, including but not limited to the uncertainty of additional state and/or federal stimulus and the effect of the recent impacts of the COVID-19, delta variant. While the Trust did not incur significant disruptions during the nine months ended September 30, 2021 from the COVID-19 pandemic, the effects of the ongoing COVID-19 pandemic could have material adverse effects on our business and results of operations, so long as COVID-19 continues to impact the U.S. economy in general and multifamily apartment communities in particular. The extent to which the economic disruption associated with the COVID-19 pandemic impacts our business and financial results will depend on future developments, which are highly uncertain and cannot be predicted with confidence, including the scope, severity, and duration of the pandemic, the actions

~~Table of Contents~~

~~taken to contain the pandemic or mitigate its impact, and the direct and indirect economic effects of the pandemic and containment measures, among others.~~

~~COVID-19 Developments~~

During the the nine months ended September 30, 2021, the Trust continued to monitor state and federal legislative actions and efforts regarding the eviction moratorium which affects almost all single-family and multifamily rental housing units. The Trust has seen a number of residents complete the sworn statement certifying the qualifications to obtain eviction protection. The Trust is monitoring the collection rates on residents and, at this time is unable to predict, with complete certainty, the impact that the COVID-19 have on its future financial condition, results of operations and cash flows, however, is optimistic that the collection efforts will result in the Trust receiving a substantial amount of delinquent rents due to numerous uncertainties.

The situation surrounding the COVID-19 pandemic remains fluid, and the Trust is actively managing its response in collaboration with residents, commercial tenants, and business partners and assessing potential impacts to financial position and operating results, as well as potential adverse impacts on our business. With legislation$1,740, caused by depreciation expense related to COVID-19 ever evolving, management remains steadfast in working with residents to apply for rent relief programs to help pay unpaid rents, and be distributed to the properties. As of September 30, 2021, the Trust’s Property Management Company’s efforts to work with residents and apply for these funds, since the second quarter of 2020, has provided approximately $2,800 in rent help for our residential portfolio. Management continues to apply for rent help in excess of $1,000 in relation to the Minnesota residential portfolio and is optimistic that these funds will be received. Our management remains committed to ensuring the safety of team members, residents, and communities, and to maintaining the financial stability of the Trust for the duration of the COVID-19 pandemictwo developments being put into service..

Construction in Progress and Development Projects

The Trust capitalizes direct and certain indirect project costs incurred during the development period such as construction, insurance, architectural, legal, interest and other financing costs, and real estate taxes. At such time as the development is considered substantially complete, the capitalization of certain indirect costs such as real estate taxes, interest, and financing costs cease, and all project-related costs included in construction in process are reclassified to land and building and other improvements.

Construction in progress as of September 30, ~~2021~~2022, consists primarily of construction at ~~several~~ residential properties located in North Dakota and ~~Missouri, and Trustmark Office Park~~Minnesota. Prairiewood Meadows located in Fargo, North ~~Dakota. The Prairiewood Meadows construction~~Dakota consists of the re-development of one building due to a fire and a water main break, and includes a new ~~clubhouse~~club house for residents, ~~and~~ parking lot ~~repairs. Current expectations~~additions and repairs and replacement of windows and patio doors on the other two buildings. The re-development of one building is substantially complete and is pending final invoices to be received. The parking lot and clubhouse will remain in construction phase throughout the fourth quarter of 2022. The current budget for this property is $4,271 of which $3,322 has been incurred and accrued for in construction in progress. Georgetown-on-the-River, located in Minneapolis, had a fire occur in early January 2022 that caused significant damage to the property. Repairs to the damaged units, that are ~~that the projects will be completed~~being tracked in construction-in-progress, now totals $284 with expected completion in the fourth quarter of ~~2021 and first quarter of~~ 2022 ~~and the current budget approximates $3,590, of which $1,485 has been incurred and is included~~pending final inspections. Rosedale Estates, located in construction in progress. The Quail Creek Apartments projects primarily consist of work related to roof repairs and re-development of one building due to a fire. Current expectations are that the projectRoseville, MN will be ~~completed~~creating a parking structure in ~~the fourth quarter of 2021 and the~~2023. The current budget approximates $894, of which $727 has been incurred and is included in construction in progress. The Trustmark construction primarily consists of office demolition and clearing, as well as tenant space remodel and build-outs. Current expectations are that the projects will be completed in the fourth quarter of 2021 and the current project budgets approximate $5,870 of which $5,675 has been incurred and is included in construction in progress. Remaining construction in progress projects are primarily related to exterior window and lighting upgrades and new deck systems on multiple residential properties.

Table of Contents

budget is $5,142 and is in the beginning stages of engineering. Remaining construction in progress projects are primarily related to parking lot replacements, roof upgrades, and various property upgrades on multiple residential properties.

Funds From Operations (FFO)

Funds From Operations (FFO) applicable to common shares and limited partnership units means net income (computed in accordance with GAAP), excluding gains (or losses) from sales of property, plus depreciation and amortization, and after adjustments for unconsolidated partnerships and joint ventures. Adjustments for unconsolidated partnerships and joint ventures will be calculated to reflect funds from operations on the same basis.

Historical cost accounting for real estate assets implicitly assumes the value of real estate assets diminishes predictably over time. Since real estate values have historically risen or fallen with market conditions, many industry investors have considered presentations of operating results for real estate companies that use historical cost accounting to be insufficient by themselves. The term Funds From Operations (FFO) was created to address this problem. It was intended to be a standard supplemental measure of REIT operating performance that excluded historical cost depreciation from — or “added back” to — GAAP net income.

Our management believes this non-GAAP measure is useful to investors because it provides supplemental information that facilitates comparisons to prior periods and for the evaluation of financial results. Management uses this non-GAAP measure to evaluate our financial results, develop budgets and manage expenditures. The method used to produce non-GAAP results is not computed according to GAAP, is likely to differ from the methods used by other companies and should not be regarded as a replacement for corresponding GAAP measures. Management encourages the review of the reconciliation of this non-GAAP financial measure to the comparable GAAP results.

Since the introduction of the definition of FFO, the term has come to be widely used by REITs. In the view of National Association of Real Estate Investment Trusts (“NAREIT”), the use of the definition of FFO (combined with the primary GAAP presentations required by the Securities and Exchange Commission) has been fundamentally beneficial, improving the understanding of operating results of REITs among the investing public and making it easier to compare the results of one REIT with another.

While FFO applicable to common shares and limited partnership units are widely used by REITs as performance metrics, all REITs do not use the same definition of FFO or calculate FFO in the same way. The FFO reconciliation presented here is not necessarily comparable to FFO presented by other real estate investment trusts. FFO should also not be considered as an alternative to net income as determined in accordance with GAAP as a measure of a real estate investment trust’s performance, but rather should be considered as an additional, supplemental measure, and should be viewed in conjunction with net income as presented in the consolidated financial statements included in this report. FFO applicable to common shares and limited partnership units does not represent cash generated from operating activities in accordance with GAAP and is not necessarily indicative of sufficient cash flow to fund a real estate investment trust’s needs or its ability to service indebtedness or to pay dividends to shareholders.

Table of Contents

The following tables include calculations of FFO, and the reconciliations to net income, for the three and nine months ended September 30, ~~2021~~2022 and ~~2020,~~2021, respectively. We believe these calculations are the most comparable GAAP financial measure (in thousands):

Reconciliation of Net Income Attributable to Sterling to FFO Applicable to Common Shares and Limited Partnership Units


	Three months ended September 30, 2021			Three months ended September 30, 2020			Three months ended September 30, 2022			Three months ended September 30, 2021
			Weighted Avg			Weighted Avg			Weighted Avg			Weighted Avg
			Shares and			Shares and			Shares and			Shares and
	Amount		Units(1)	Amount		Units(1)	Amount		Units	Amount		Units

	(unaudited)						(unaudited)
	(in thousands, except per share data)						(in thousands, except per share data)
Net Income attributable to Sterling Real Estate Trust	$	2,104	10,215	$	1,844	9,740	$	3,768	10,685	$	2,104	10,215

Add back:
Noncontrolling Interest - OPU		3,753	18,256		3,450	18,232
Noncontrolling Interest - Operating Partnership Units								6,601	18,651		3,753	18,256
Depreciation & Amortization from continuing operations		5,551			5,328			6,120			5,550
Pro rata share of unconsolidated affiliate depreciation & amortization		207			95
Pro rata share of unconsolidated affiliate depreciation and amortization								782			207
Subtract:
Gain on sales of land, depreciable real estate, investment in equity method investee, and change in control of real estate investments		—			—			(6,557)			—
Funds from operations applicable to common shares and limited partnership units (FFO)	$	11,615	28,471	$	10,717	27,972	$	10,714	29,336	$	11,614	28,471


	Nine months ended September 30, 2021				Nine months ended September 30, 2020		Nine months ended September 30, 2022			Nine months ended September 30, 2021
			Weighted Avg			Weighted Avg			Weighted Avg			Weighted Avg
			Shares and			Shares and			Shares and			Shares and
	Amount		Units(1)	Amount		Units(1)	Amount		Units	Amount		Units

	(unaudited)						(unaudited)
	(in thousands, except per share data)						(in thousands, except per share data)
Net Income attributable to Sterling Real Estate Trust	$	7,119	10,095	$	5,859	9,638	$	7,550	10,572	$	7,119	10,095

Add back:
Noncontrolling Interest - OPU		12,861	18,236		11,046	18,170
Noncontrolling Interest - Operating Partnership Units								13,277	18,594		12,862	18,236
Depreciation & Amortization from continuing operations		16,634			15,826			17,865			16,634
Pro rata share of unconsolidated affiliate depreciation & amortization		499			283
Pro rata share of unconsolidated affiliate depreciation and amortization								2,514			499
Subtract:
Gain on sale of land, depreciable real estate, investment in equity method investee, and change in control of real estate investments		(1,710)			(1,456)			(9,897)			(1,710)
Funds from operations applicable to common shares and limited partnership units (FFO)	$	35,403	28,331	$	31,558	27,808	$	31,309	29,166	$	35,404	28,331

Liquidity and Capital Resources

Evaluation of Liquidity

We continually evaluate our liquidity and ability to fund future operations, debt obligations and any repurchase requests. As part of our analysis, we consider among other items, credit quality of tenants and lease expirations.

Our principal demands for funds will be for ~~the~~the: (i) acquisition of real estate and real estate-related investments, (ii) payment of acquisition related expenses and operating expenses, (iii) payment of dividends/distributions, (iv) payment of principal and interest on current and any future outstanding indebtedness, (v) redemptions of our securities under our redemption plans and (vi) capital improvements, development projects, and property related expenditures. Generally, we expect to meet cash needs for the payment of operating expenses and interest on outstanding indebtedness from cash flow from operations. We expect to pay dividends/distributions and any repurchase requests to our shareholders and the unit holders of our Operating Partnership from cash flow from operations; however, we may use other sources to fund dividends/distributions and repurchases, as necessary. ~~We expect to meet cash needs for acquisitions and other real-estate investments from cash flow from operations, net proceeds of share offerings and debt proceeds.~~

Table of Contents

~~Evaluation~~As of ~~Liquidity~~September 30, 2022, our unrestricted cash resources consisted of cash and cash equivalents totaling $20,464. Our unrestricted cash reserves can be used for working capital needs and other commitments. In addition, we had unencumbered properties with a gross book value of $50,972, which could potentially be used as collateral to secure additional financing in future periods.

We ~~continually evaluate~~have a $4,915 variable rate (floating SOFR plus 2.00%) line of credit agreement with Bremer Bank, which expires in December 2026; and a $5,000 variable rate (floating SOFR plus 2.00%) line of credit agreement with Bremer Bank, which expires December 2026. The lines of credit are secured by specific properties. At September 30, 2022, the Bremer line of credit secures one letter of credit totaling $50, leaving $9,865 available and unused under the agreements. These operating lines are designed to enhance treasury management activities and more effectively manage cash balances. There were no balances outstanding on either line as of September 30, 2022 or December 31, 2021.

The Trust also has a line of credit secured by our Treasury Bill purchases. This variable rate (WSJ Prime minus 1.00%) line of credit allows for the borrowing of up to $20,000 or 90% of the investment value, whichever is less. This line of credit expires in September 2023 and provides liquidity to the Trust if needed by drawing against our Treasury investments. There was no balance outstanding on this line as of September 30, 2022.

Certain lines of credit agreements include covenants that, in part, impose maintenance of certain debt service coverage and ~~ability~~debt to ~~fund future operations, debt obligations and any repurchase requests. As part~~net worth ratios.

The sale of our ~~analysis,~~securities and issuance of limited partnership units of the Operating Partnership in exchange for property acquisitions and sale of additional common or preferred shares is also expected to be a source of long-term capital for the Trust.

During the nine months ended September 30, 2022, we ~~consider~~did not sell any common shares in a private placement. During the nine months ended September 30, 2022, we issued 252,000 and 133,000 common shares for $8,561 under the dividend reinvestment plan, through dividends reinvested and the optional share purchases. During the nine months ended September 30, 2022, we did not sell any common shares in a private placement. During the nine months ended September 30, 2021, we issued 269,000 and 150,000 common shares for $8,121, under the dividend reinvestment plan, through dividends reinvested and the optional share repurchases, respectively.

Additionally, to reduce our cash investment and liquidity needs, the Trust utilizes the UPREIT structure whereby we can acquire property in whole or in part by issuing partnership units in lieu of cash payments. During the nine months ended September 30, 2022, the Trust issued 539,000 limited partnership units of the Operating Partnership valued at $23.00 per unit for an aggregate consideration of approximately $12,390 for the purchase of real estate investments. During the nine months ended September 30, 2021, the Trust issued 144,000 limited partnership units of the Operating Partnership valued at $20.00 per unit for an aggregate consideration of approximately $2,883 for the purchase of real estate investments.

The Board of Trustees, acting as general partner for the Operating Partnership, determined an estimate of fair value for the limited partnership units exchanged through the UPREIT structure. In determining this value, the Board relied upon their experience with, and knowledge about, the Trust’s real estate portfolio and debt obligations. The Board typically determines the fair value on an annual basis. The Trustees determine the fair value, in their sole discretion and use data points to guide their determination which is typically based on a consensus of opinion. Thus, the Trust does not employ any specific valuation methodology or formula. Rather, the Board looks to available data and information, which is often adjusted and weighted to comport more closely with the assets held by the Trust at the time of valuation. The principal valuation methodology utilized is the NAV calculation/direct capitalization method. The information made available to the Board is assembled by the Trust’s Advisor. In addition, the Board considers how the price chosen will affect existing share and unit values, redemption prices, dividend coverage ratios, yield percentages, dividend reinvestment factors, and future UPREIT transactions, among other ~~items, credit quality of tenants~~considerations and ~~lease expirations~~information. The fair value was not determined based on, nor intended to comply with, fair value standards under US GAAP and the ~~effects~~value may not be indicative of the ~~COVID-19 pandemic~~price we would get for selling our assets in their current condition. At this time, no shares are held in street name accounts and the Trust is not subject to FINRA’s specific pricing requirements set out in Rule 2340 or otherwise.

Table of Contents

As with any valuation methodology, the methodologies utilized by the Board in reaching an estimate of the value of the shares and limited partnership units are based upon a number of estimates, assumptions, judgments, or opinions that may, or may not, prove to be correct. The use of different estimates, assumptions, judgments, or opinions would likely have resulted in significantly different estimates of the value of the shares and limited partnership units. In addition, the Board’s estimate of share and limited partnership unit value is not based on ~~its impact~~the book values of our real estate, as determined by GAAP, as our book value for most real estate is based on ~~rental income proceeds.~~the amortized cost of the property, subject to certain adjustments.

Cash on hand, together with cash from operations and access to the lines of credit, is expected to provide sufficient capital to meet the Company’s needs for at least the next 12 months and as appropriate, we will use cash flows from operations, net proceeds from share offerings, debt proceeds, and proceeds from the disposition of real estate investments to meet long term liquidity demands.

Credit Quality of Tenants

We are exposed to credit risk within our tenant portfolio, which can reduce our results of operations and cash flow from operations if our tenants are unable to pay their rent. Tenants experiencing financial difficulties may become delinquent on their rent or default on their leases and, if they file for bankruptcy protection, may reject our lease in bankruptcy court, resulting in reduced cash flow. This may negatively impact net asset values and require us to incur impairment charges. Even if a default has not occurred and a tenant is continuing to make the required lease payments, we may restructure or renew leases on less favorable terms, or the tenant’s credit profile may deteriorate, which could affect the value of the leased asset and could in turn require us to incur impairment charges.

To mitigate credit risk on commercial properties, we have historically looked to invest in assets that we believe are critically important to our tenants’ operations and have attempted to diversify our portfolio by tenant, tenant industry and geography. We also monitor all of our properties’ performance through review of rent delinquencies as a precursor to a potential default, meetings with tenant management and review of tenants’ financial statements and compliance with financial covenants. When necessary, our asset management process includes restructuring transactions to meet the evolving needs of tenants, refinancing debt and selling properties, as well as protecting our rights when tenants default or enter into bankruptcy.

Lease Expirations and Occupancy

Generally our residential leases are for a term of one year or less. The Advisor, with the assistance of our property managers, actively manages our real estate portfolio and begins discussing options with tenants in advance of scheduled lease expirations. In certain cases, we may obtain lease renewals from our tenants; however, tenants may elect to move out at the end of their term. In the cases where tenants elect not to renew, we may seek replacement tenants or try to sell the property.

~~COVID-19~~

The Trust does not anticipate COVID-19 will result in a material reduction of our liquidity sources. The Trust anticipates our monthly collection of rent, the economic occupancy rates of our portfolio and rental rates to continue to stabilize to pre-pandemic levels. However, as the pandemic continues to evolve and produce many unknown circumstances, there is potential for rent collections and occupancy rates to vary from anticipated factors, resulting in reduced liquidity sources.

Cash Flow Analysis

Our objectives are to generate sufficient cash flow over time to provide shareholders with increasing dividends and to seek investments with potential for strong returns and capital appreciation throughout varying economic cycles. We have funded 100% of the dividends from operating cash flows. In setting a dividend rate, we focus primarily on expected returns from investments we have already made to assess the sustainability of a particular dividend rate over time.


	Nine Months Ended				Nine months ended
	September 30,				September 30,
	2021		2020		2022		2021

	(in thousands)				(in thousands)
Net cash flows provided by operating activities	$	32,840	$	35,988	$	28,757	$	32,840
Net cash flows used in investing activities	$	(49,112)	$	(31,398)	$	(63,078)	$	(49,112)
Net cash flows provided by (used in) financing activities	$	21,684	$	(7,022)
Net cash flows provided by financing activities					$	3,396	$	21,684

3940

Table of Contents

Operating Activities

Our real estate properties generate cash flow in the form of rental revenues, which is reduced by interest payments, direct lease costs and property-level operating expenses. Property-level operating expenses consist primarily of property management fees including salaries and wages of property management personnel, utilities, cleaning, repairs, insurance, security, building maintenance costs, and real estate taxes. Additionally, we incur general and administrative expenses, advisory fees, acquisition and disposition expenses, and financing fees.

Net cash provided by operating activities was ~~$32,840~~$28,757 and ~~$35,988~~$32,840 for the nine months ended September 30, ~~2021~~2022 and ~~2020,~~2021, respectively, which consists primarily of net income from property operations adjusted for non-cash depreciation and amortization.

Investing Activities

Our investing activities generally consist of real estate-related transactions (purchases and sales of properties) and payments of capitalized property-related costs such as intangible assets.

Net cash used in investing activities was ~~$49,112~~$63,078 and ~~$31,398~~$49,112 for the nine months ended September 30, ~~2021~~2022 and ~~2020,~~2021, respectively (this does not include the value of UPREIT units issued in connection with investing activities). For the nine months ended September 30, ~~2021~~2022 and ~~2020,~~2021, cash flows used in investing activities related specifically to the acquisition of properties and capital expenditures was $34,616 and $49,522, respectively. For the nine months ended September 30, 2022 and ~~$36,284,~~2021, cash flows used in investing activities related to U.S. Treasury bill purchase was $42,000 and $-, respectively. Proceeds of ~~$4,095~~$1,049 and ~~$1,077~~$4,095 were received from involuntary conversions during the nine months ended September 30, ~~2021~~2022 and ~~2020.~~2021. In addition, proceeds of ~~$5,590~~$22,429 and ~~$5,483~~$5,590 were generated from the sales of real estate investments during the nine months ended September 30, ~~2021~~2022 and ~~2020.~~2021. For the nine months ended September 30, ~~2021~~2022 and ~~2020,~~2021, cash flows used for investment in unconsolidated affiliates was ~~$5,845~~$10,068 and ~~$1,170~~$5,845 respectively.

Financing Activities

Our financing activities generally consist of funding property purchases by raising proceeds and securing mortgage notes payable as well as paying dividends, paying syndication costs and making principal payments on mortgage notes payable.

Net cash provided by financing activities was $3,396for the nine months ended September 30, 2022 and 2021. During the nine months ended September 30, 2022, we paid $18,824 in dividends and distributions, redeemed $1,863 of shares and units, received $37,569 from new mortgage notes payable, and made mortgage principal payments of $16,239. Net cash used in financing activities was $21,684 for the nine months ended September 30, 2021. ~~During~~For the nine months ended September 30, 2021, we paid $17,309 in dividends and distributions, redeemed $4,465 of shares and units, received $71,530 from new mortgage notes payable, and made mortgage principal payments of $30,360. Net cash used in financing activities was $7,022 for the nine months ended September 30, 2020. For the nine months ended September 30, 2020, we paid $17,012 in dividends and distributions, redeemed $2,786 of shares and units, received $26,135 from new mortgage notes payable, and made mortgage principal payments of $15,249.

Dividends and Distributions

Common Stock

We declared cash dividends to our shareholders during the period from January 1, 2022 to September 30, 2022 totaling $9,114 or $0.8625 per share, of which $3,353 were cash dividends and $5,760 were reinvested through the dividend reinvestment plan. The cash dividends were paid with the $28,757 from our cash flows from operations.

We declared cash dividends to our shareholders during the period from January 1, 2021 to September 30, 2021 totaling $8,020 or $0.7950 per share, of which $2,818 were cash dividends and $5,202 were reinvested through the dividend reinvestment plan. The cash dividends were paid with the $32,840 ~~from our cash flows from operations.~~

We declared cash dividends to our shareholders during the period from January 1, 2020 to September 30, 2020 totaling $7,648 or $0.7941 per share, of which $2,721 were cash dividends and $4,927 were reinvested through the dividend reinvestment plan. The cash dividends were paid with the $35,988 from our cash flows from operations.

We continue to provide cash dividends to our shareholders from cash generated by our operations. The following chart summarizes the sources of our cash used to pay dividends. Our primary source of cash is cash flow provided by operating activities from our investments as presented in our cash flow statement. We also include distributions from unconsolidated affiliates to the extent that the underlying real estate operations in these entities generate cash flow and the gain on sale of properties relates to net profits from the sale of certain properties. Our presentation is not intended to be an alternative to our consolidated statement of cash flows and does not present all sources and uses of our cash.

4041

Table of Contents

The following table presents certain information regarding our dividend coverage:


	Nine Months Ended				Nine months ended
	September 30,				September 30,
	2021		2020		2022		2021

	(in thousands)				(in thousands)
Cash flows provided by operations (includes net income of $19,832 and $16,890, respectively)	$	32,840	$	35,988
Cash flows provided by operations (includes net income of $20,812 and $19,832, respectively)					$	28,757	$	32,840
Distributions in excess of earnings received from unconsolidated affiliates		—		239		408		—
Gain (Loss) on sales of real estate and non-real estate investments		1,710		1,456
Gain on sales of real estate and non-real estate investments						9,897		1,710
Dividends declared		(8,020)		(7,648)		(9,114)		(8,020)
Excess	$	26,530	$	30,035	$	29,948	$	26,530

Limited Partnership Units

The Operating Partnership agreement provides that our Operating Partnership will distribute to the partners (subject to certain limitations) cash from operations on a quarterly basis (or more frequently, if we so elect) in accordance with the percentage interests of the partners. We determine the amounts of such distributions in our sole discretion.

For the nine months ended September 30, ~~2021,~~2022, we declared distributions totaling ~~$14,493~~$16,097 to holders of limited partnership units in our Operating Partnership, which we paid on April ~~15,~~15; July 1515; and October ~~15, 2021.~~17, 2022. Distributions were paid at a rate of ~~$0.2650~~$0.2875 per unit per quarter, which is equal to the per share distribution rate paid to the common shareholders.

For the nine months ended September 30, ~~2020,~~2021, we declared quarterly distributions totaling ~~$14,484~~$14,493 to holders of limited partnership units in our Operating Partnership, which we paid on April ~~15,~~15; July 1515; and October 15, ~~2020.~~2021. Distributions were paid at a rate of ~~$0.2647~~$0.2650 per unit per quarter, which is equal to the per share distribution rate paid to the common shareholders.

Sources of Dividends and Distributions

For the nine months ended September 30, ~~2021,~~2022, we paid aggregate dividends ~~$7,922,~~of $8,784, which were paid with cash flows provided by operating activities. Our funds from operations, FFO, was ~~$35,403~~$31,309 Therefore, our management believes our distribution policy is sustainable over time. For the nine months ended September 30, ~~2020,~~2021, we paid aggregate dividends of ~~$7,536~~$7,922 which were paid with cash flows provided by operating activities. Our FFO was ~~$31,558~~$35,404 as of the nine months ended September 30, ~~2020.~~

~~Cash Resources~~

~~At September 30, 2021, our unrestricted cash resources consisted~~2021. For a further discussion of ~~cash and cash equivalents totaling approximately $22,168. Our unrestricted cash reserves can be used for working capital needs and other commitments. In addition, we had unencumbered properties with~~FFO, including a ~~gross book value~~reconciliation of ~~$66,641, which could potentially be used as collateral~~FFO to ~~secure additional financing in future periods.~~

At September 30, 2021, there was no balance outstanding on our lines of credit. The lines of credit aggregate $9,915 in total availability and are collateral for two letters of credit totaling $67, leaving $9,982 available and unused under the agreements. See Note 7 to the accompanying consolidated financial statements for additional details regarding our line of credit agreements.

The sale of our securities and issuance of limited partnership units of the Operating Partnership in exchange for property acquisitions and sale of additional common or preferred shares is also expected to be a source of long-term capital for us.

During the nine months ended September 30, 2021, we did not sell any common shares in a private placement. During the nine months ended September 30, 2021, we issued 269,000 and 150,000 common shares for $8,121 under the dividend reinvestment plan, through dividends reinvested and the optional share purchases. During the nine months ended September 30, 2020, we did not sell any common shares in a private placement. During the nine months ended September 30, 2020, we issued 265,000 and 134,000 common shares for $7,415, under the dividend reinvestment plan, through dividends reinvested and the optional share repurchases, respectively.

~~Table of Contents~~

~~During the nine months ended September 30, 2021, we issued 2,883,000 limited partnership units in connection with three of the five properties acquired.~~

net income, see “Funds from Operations” above.

~~Unconsolidated Affiliate Arrangements~~

As of September 30, 2021 and December 31, 2020, we had debt obligations related to investments in unconsolidated affiliates of $81,078 and $41,405, respectively. The Trust is jointly and severally liable for the full mortgage balance.

Item 3. Quantitative and Qualitative Disclosures about Market Risk

The Trust is exposed to certain risk arising from both its business operations and economic conditions and principally manages its exposures to a wide variety of business and operational risks through management of its core business activities. The Trust manages economic risks, liquidity, and credit risk primarily by managing the amount, sources, and duration of its assets and liabilities. The principal material financial market risk to which we are exposed, is interest-rate risk, which the Trust manages through the use of derivative financial instruments. Specifically, the Trust enters into derivative financial instruments to manage exposures that arise from business activities that result in the receipt or payment of future known and uncertain cash amounts, the value of which are determined by interest rates. During the the nine months ended September 30, 2022, the Trust used 12 interest rate swaps to hedge the variable cash flows associated with market interest rate risk. ~~Our~~These swaps have an aggregated notional amount of $106,718 at September 30, 2022. We do not enter into derivative instruments for trading or speculative purposes. The interest rate swaps expose us to credit risk in the event of non-performance by the counterparty under the terms of the agreement.

As of September 30, 2022, the Trust had $106,718 of variable-rate borrowings, with the total outstanding balance fixed through interest rate swaps. Even though our goal is to maintain a fairly low exposure to ~~market~~interest rate risk, ~~for changes~~we may become vulnerable to significant fluctuations in interest rates ~~relates primarily to~~on any future repricing or refinancing ~~long-term~~of our fixed ~~rate obligations, the opportunity cost of fixed rate obligations in a falling interest rate environment and our~~or variable rate ~~lines~~debt or future debt.

Table of ~~credit~~Contents.

The carrying amount of our interest rate swaps have been adjusted to their fair value at September 30, 2021, resulting in a liability of $856 and asset of $524. As of December 31, 2020, the fair value adjustment resulted in a liability of $1,805.

As much of our outstanding debt is long-term, fixed rate debt, our interest rate risk has not changed significantly from what was disclosed in our Annual Report on Form 10-K for the year ended December 31, 2020 filed with the Securities and Exchange Commission on March 31, 2021.

Item 4. Controls and Procedures.

Disclosure Controls and Procedures

Our management, with the participation of our Chief Executive Officer and Chief Financial Officer, has evaluated the effectiveness of our disclosure controls and procedures (as such term is defined in Rule 13a-15(e) under the Securities Exchange Act of 1934, as amended) as of the end of the period covered by this report. Based on such evaluation, our Chief Executive Officer and Chief Financial Officer have concluded that, as of September 30, ~~2021,~~2022, such disclosure controls and procedures were effective to ensure that information required to be disclosed by us in the reports that we file or submit under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms, and is accumulated and communicated to management, including our principal executive and principal financial officers, as appropriate to allow timely decisions regarding required disclosure.

Changes in Internal Controls over Financial Reporting

There were no changes in our internal controls over financial reporting that occurred during the third fiscal quarter of ~~2021~~2022 that materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

4243

Table of Contents

PART II

OTHER INFORMATION

Item 1. Legal Proceedings.

From time to time we may be involved in disputes or litigation relating to claims arising out of our operations. We are not currently a party to any legal proceedings that could reasonably be expected to have a material adverse effect on our business, financial condition, results of operation, or cash flows.

Item 1A. Risk Factors.

There have been no material changes to the risk factors set forth in our Annual Report on Form 10-K for the period ended December 31, 2021.

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds.

Sale of Securities

Neither Sterling nor the Operating Partnership issued any unregistered securities during the three months ended September 30, ~~2021.~~2022.

Other Sales

During the three months ended September 30, ~~2021,~~2022, we did not issue any common shares in exchange for limited partnership units of the Operating Partnership on a one-for-one basis pursuant to redemption requests made by accredited investors ~~pursuant to~~under Section 4 (a) (2) of the Securities Act of 1933, as amended and Rule 506 of Regulation D.D promulgated thereunder.

Redemptions of Securities

Set forth below is information regarding common shares and limited partnership units redeemed during the ~~the~~ three months ended September 30, ~~2021:~~2022:


			Average		Total Number of	Total Number of	Approximate Dollar Value of				Average		Total Number of	Total Number of	Approximate Dollar Value of
	Total Number	Total Number	Price		Shares Redeemed	Units Redeemed	Shares (or Units) that May		Total Number	Total Number	Price		Shares Redeemed	Units Redeemed	Shares (or Units) that May
	of Common	of Limited	Paid per		as Part of	as Part of	Yet Be Redeemed Under		of Common	of Limited	Paid per		as Part of	as Part of	Yet Be Redeemed Under
	Shares	Partner Units	Common		Publicly Announced	Publicly Announced	Publicly Announced		Shares	Partner Units	Common		Publicly Announced	Publicly Announced	Publicly Announced
Period	Redeemed	Redeemed	Share/Unit		Plans or Programs	Plans or Programs	Plans or Programs		Redeemed	Redeemed	Share/Unit		Plans or Programs	Plans or Programs	Plans or Programs
January 1-31, 2021	9,000	—	$	19.00	1,371,000	899,000	$	7,157
February 1-29, 2021	21,000	26,000	$	19.00	1,392,000	925,000	$	6,274
March 1-31, 2021	11,000	7,000	$	19.00	1,403,000	932,000	$	5,920
July 1-31, 2022									2,000	13,000	$	21.85	1,488,000	1,147,000	$	14,999
August 1-31, 2022									7,000	—	$	21.85	1,495,000	1,147,000	$	14,899
September 1-30, 2022									5,000	—	$	21.85	1,500,000	1,147,000	$	14,899
Total	41,000	33,000							14,000	13,000

April 1-30, 2021	8,000	49,000	$	19.00	1,411,000	981,000	$	4,840
May 1-31, 2021	5,000	10,000	$	19.00	1,416,000	991,000	$	4,544
June 1-30, 2021	2,000	38,000	$	19.00	1,418,000	1,029,000	$	3,775
Total	15,000	97,000

July 1-31, 2021	5,000	26,000	$	19.00	1,423,000	1,055,000	$	3,179
August 1-31, 2021	1,000	16,000	$	19.00	1,424,000	1,071,000	$	2,876
September 1-30, 2021	—	1,000	$	19.00	1,424,000	1,072,000	$	17,860
Total	6,000	43,000

For the three months ended September 30, ~~2021,~~2022, we redeemed all shares or units for which we received redemption requests. In addition, for the ~~the~~ three months ended September 30, ~~2021,~~2022, all common shares and units redeemed were redeemed as part of the publicly announced plans.

The Amended and Restated Share Redemption Plan, effective January 1, 2022, permits us to repurchase common shares held by our shareholders and limited partnership units held by partners of our Operating Partnership, up to ~~a maximum~~an aggregate amount of $55,000 worth of shares and units, upon request by the holders after they have held them for at least one year and subject to other conditions and limitations described in the plan. The amount remaining to be redeemed as of September 30, ~~2021,~~2022, was ~~$17,860.~~$14,899. The redemption price for such shares and units redeemed under the plan was fixed at ~~$19.00~~$21.85 per share or unit, which became effective January 1, ~~2021.~~2022. The redemption plan will terminate in the event the shares become listed on any national securities exchange, the subject of bona fide quotes on any inter-dealer quotation system or electronic communications network or are the subject of bona fide quotes in the pink sheets. Additionally, the Board, in its sole discretion, may terminate, amend or suspend the redemption plan at any time if it determines to do so is in our best interest.

Table of Contents

Item 3. Defaults Upon Senior Securities.

None.

Item 4. Mine Safety Disclosures.

Not applicable.

Item 5. Other Information.

None.

4345

Table of Contents

Item 6. Exhibits.

Exhibit
Number		Title of Document
3.1		Articles of Organization of Sterling Real Estate Trust filed December 3, 2002

3.2		Amendment to Articles of Organization of Sterling Real Estate Trust dated August 1, 2014

3.3		Amended and Restated Bylaws dated June 2, 2020

4.1		Declaration of Trust Sterling Real Estate Trust dated July 21, 2004

4.2		Addendum to Declaration of Trust dated July 25, 2007

4.3		Sterling Third Amended and Restated Declaration of Trust dated March 27, 2014

4.4		Sterling Third Amended and Restated Declaration of Trust dated June 23, 2016

4.5		First Amended and Restated Declaration of Trust dated February 9, 2011

4.6		Amendment No. 1 to First Amended and Restated Declaration of Trust dated August 1, 2014

4.7		Amended and Restated Share Redemption Plan effective January 1, 2021

31.1		Certification of the Chief Executive Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

31.2		Certification of the Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

32.1		Certification of Chief Executive Officer and Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the of the Sarbanes-Oxley Act of 2002.

101		The following materials from Sterling Real Estate Trust’s Quarterly Report on Form 10-Q for the quarter ended September 30, 2021 formatted in iXBRL (Inline eXtensible Business Reporting Language): (i) Consolidated Balance Sheets at September 30, 2021 and December 31, 2020; (ii) Consolidated Statements of Operations and Other Comprehensive Income for the three and nine months ended September 30, 2021 and 2020; (iii) Consolidated Statements of Shareholders’ Equity for the three and nine months ended September 30, 2021 and 2020; (iv) Consolidated Statements of Cash Flows for the nine months ended September 30, 2021 and 2020, and; (v) Notes to Consolidated Financial Statements.

104		Cover Page Interactive Data File, formatted in iXBRL and contained in Exhibit 101.

4446

Table of Contents

SIGNATURES

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

Dated:November ~~10, 2021~~9, 2022

	STERLING REAL ESTATE TRUST

	By:	/s/ Kenneth P. Regan
		Kenneth P. Regan
		Chief Executive Officer
		(Principal Executive Officer)

	By:	/s/ ~~Erica J. Chaffee~~Damon K. Gleave
		~~Erica J. Chaffee~~Damon K. Gleave
		Chief Financial Officer
		(Principal Financial ~~and Accounting~~ Officer)

4547


As of December 31, 2020	Residential		Commercial		Total

	(in thousands)
Real estate investments	$	647,083	$	198,205	$	845,288
Accumulated depreciation		(118,363)		(42,212)		(160,575)
	$	528,720	$	155,993		684,713
Cash and cash equivalents						11,716
Restricted deposits						15,919
Investment in unconsolidated affiliates						9,659
Notes receivable						2,026
Assets held for sale						831
Intangible assets, less accumulated amortization						7,367
Other assets, net						10,798
Total Assets					$	743,029


	Three months ended September 30,				Nine months ended September 30,
	2021		2020		2021		2020

	(in thousands)					(in thousands)
Income from rental operations	$	1,296	$	812	$	3,109	$	2,453
Expenses from rental operations		417		182		999		614
Net operating income	$	879	$	630	$	2,110	$	1,839
Depreciation and Amortization		358		172		871		515
Interest		644		236		1,524		715
Other Income		(9)		-		(9)		(25)
Net (loss) income	$	(114)	$	222	$	(276)	$	634