Equity Method Investments and Joint Ventures Disclosure [Text Block] | 8. As discussed in Note 2, 20%, 50%, not 3% 5%. not not Below is a summary of the Company’s equity method investments as of September 30, 2022 ( Investee Name Instrument Asset Type NXDT Percentage Ownership Investment Basis Share of Investee's Net Assets (7) Basis Difference Sandstone Pasadena Apartments, LLC LLC interest Multifamily 50.0 % $ 13,229 $ — $ 13,229 SAFStor NREA JV-I, LLC LLC interest Self-storage 81.3 % (3) 57,152 16,747 40,405 SAFStor NREA JV-III, LLC LLC interest Self-storage 73.6 % (3) 13,127 3,023 10,104 AM Uptown Hotel, LLC LLC interest Hospitality 60.0 % (3) 28,015 21,334 6,681 SFR WLIF III, LLC LLC interest Single-family rental 20.0 % 7,254 7,466 (212 ) Las Vegas Land Owner, LLC LLC interest Land 77.0 % (4) 12,312 12,312 — Perilune Aero Equity Holdings One, LLC LLC interest Aircraft 16.4 % 10,284 8,751 1,533 Claymore Holdings, LLC LLC interest N/A 50.0 % (6) — (1) — — Allenby, LLC LLC interest N/A 50.0 % (6) — (1) — — NexPoint Real Estate Finance Operating Partnership, L.P. LP interest Mortgage (5) 23.0 % 104,397 (1) 104,397 — VineBrook Homes Operating Partnership, L.P. LP interest Single-family rental 10.6 % (2) 169,473 (1) 169,473 — NexPoint Storage Partners, Inc. Common stock Self-storage 53.0 % (3) 114,714 (1) 114,714 — NexPoint SFR Operating Partnership, L.P. LP interest Single-family rental 28.4 % 52,461 (1) 52,461 — NexPoint Hospitality Trust Common stock Hospitality 46.2 % 27,074 (1) 27,074 — LLV Holdco, LLC LLC interest Land 26.8 % 4,333 (1) 4,333 — $ 613,825 $ 542,085 $ 71,740 ( 1 September 30, 2022 ( 2 20% ( 3 50% not ( 4 ( 5 first ( 6 not not ( 7 Sandstone On May 29, 2015, 2015, not not 2018 September 30, 2022, SAFStor Ventures The Company has invested in joint ventures (collectively, the “SAFStor Ventures”) with SAFStor NREA GP – I, LLC and SAFStor NREA GP – II, LLC (collectively, the “SAFStor GPs”). The SAFStor Ventures invest, through subsidiaries, in various self-storage real estate development projects primarily located on the east coast of the United States. The SAFStor GPs are the controlling and managing members of the SAFStor Ventures as they have exclusive management and oversight authority of the SAFStor Ventures, subject to certain exceptions. Since the Company is not not September 30, 2022 ( Joint venture Date entered Properties beneficially owned Storage units beneficially owned Basis NXDT Ownership SAFStor NREA JV I, LLC 10/3/2017 7 5,417 $ 57,152 81 % SAFStor NREA JV III, LLC 12/21/2018 1 851 13,127 74 % Total 8 6,268 $ 70,279 Marriott Uptown The Company, through a subsidiary, initially owned an 85% interest in AM Uptown Hotel, LLC, (“AM Uptown”) which beneficially owns a 255 not not not September 30, 2022, Tivoli On March 30, 2022, 300 August 8, 2022 not SFR WLIF III The Company owns approximately a 20.0% interest in SFR WLIF III, LLC, an SPE designed to hold an investment in debt issued to VineBrook Homes Operating Partnership, L.P. (“VB OP”), an entity that manages single family rental properties, whose parent is advised by an affiliate of the Adviser. The loan to VB OP bears interest at 1 November 1, 2025, Claymore and Allenby The Company owns minority interests in two September 30, 2022. Perilune The Company is a 16.4% member of Perilune Aero Equity Holdings One, LLC (“Perilune”). Perilune is a pooled investment vehicle created to finance, acquire, lease and/or sell two no 3 5% NexPoint Real Estate Finance Operating Partnership, L.P. In February 2020, VineBrook Homes Operating Partnership, L.P. On November 1, 2018, September 30, 2022. NexPoint Storage Partners, Inc. In November 2020, September 30, 2022, not NexPoint SFR Operating Partnership, L.P. On June 8, 2022, one June 8, 2022, one June 30, 2027. June 8, 2022 September 30, 2022, one June 8, 2022 September 30, 2022, one September 30, 2022, NexPoint Hospitality Trust As of September 30, 2022, 11 LLV Holdco, LLC As of September 30, 2022, 300 115 Significant Equity Method Investments The table below presents the unaudited summary balance sheets for the Company’s significant equity method investments as of September 30, 2022 ( not NREF VineBrook NSP ASSETS Investments $ 8,170,243 $ 2,500 $ — Real estate assets 59,940 3,463,082 763,318 Cash and cash equivalents 22,100 92,566 72,167 Other assets 23,661 193,309 150,746 TOTAL ASSETS $ 8,275,944 $ 3,751,457 $ 986,231 LIABILITIES AND SHAREHOLDERS' EQUITY Liabilities: Debt $ 7,758,491 $ 2,451,375 $ 907,278 Other liabilities 22,361 155,141 26,696 Total Liabilities 7,780,852 2,606,516 933,974 Redeemable noncontrolling interests in the OP 143,165 348,040 — Total Shareholders' Equity 351,927 796,901 52,257 TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY $ 8,275,944 $ 3,751,457 $ 986,231 The table below presents the unaudited summary statement of operations for the three September 30, 2022 NREF VineBrook NSP Revenues Rental income $ — $ 71,594 $ 52,697 Net interest income 5,779 — 4,169 Other income — 2,044 2,904 Total revenues $ 5,779 $ 73,638 $ 59,770 Expenses Total expenses $ 3,611 $ 88,119 $ 52,242 Gain/(loss) on sales of real estate — (224 ) 27,220 Other income/(expense) (10,841 ) 84 (52,594 ) Unrealized gain/(loss) on derivatives — 29,356 — Total comprehensive gain/(loss) $ (8,673 ) $ 14,735 $ (17,846 ) |