Filed Pursuant to Rule 424(b)(3)
Registration No. 333-198305
MOODY NATIONAL REIT II, INC.
SUPPLEMENT NO. 8 DATED JANUARY 15, 2016
TO THE PROSPECTUS DATED JANUARY 20, 2015
This document supplements, and should be read in conjunction with, our prospectus dated January 20, 2015, as supplemented by Prospectus Supplement No. 1, dated March 5, 2015, Prospectus Supplement No. 2, dated May 19, 2015, Prospectus Supplement No. 3, dated July 13, 2015, Prospectus Supplement No. 4, dated August 14, 2015, Prospectus Supplement No. 5, dated October 9, 2015, Prospectus Supplement No. 6, dated October 28, 2015, and Prospectus Supplement No. 7, dated November 19, 2015, relating to our offering of up to $1,100,000,000 in shares of our common stock. Terms used and not otherwise defined in this Supplement No. 8 shall have the same meanings as set forth in our prospectus. The purpose of this Supplement No. 8 is to disclose:
| · | the status of our public offering; |
| · | an update to our prior performance summary; and |
| · | an update to our prior performance tables. |
Status of Our Public Offering
We commenced our initial public offering of up to $1,100,000,000 in shares of our common stock on January 20, 2015. The terms of our public offering required us to deposit all subscription proceeds in escrow pursuant to the terms of our escrow agreement with UMB Bank, N.A., our escrow agent, until the earlier of the date that we receive subscriptions aggregating at least $2,000,000 (including shares purchased by our sponsor, its affiliates and our directors and officers) or January 20, 2016. On July 2, 2015, we received subscriptions aggregating $2,000,000, and the subscription proceeds held in escrow were released to us. As of January 8, 2016, we had received and accepted investors’ subscriptions for and issued 532,468 shares of our common stock in our public offering, including 1,945 shares issued pursuant to our distribution reinvestment plan, resulting in gross offering proceeds of approximately $13,263,077.
An Update to Our Prior Performance Summary
The section of our prospectus entitled “Prior Performance Summary” is hereby deleted in its entirety and replaced with the following.
PRIOR PERFORMANCE SUMMARY
The information presented in this section represents the historical experience of real estate programs, which we refer to as “prior real estate programs,” sponsored or advised by our sponsor, Moody National, and its affiliates. The following summary is qualified in its entirety by reference to the Prior Performance Tables, which may be found in Appendix A of this prospectus. Investors in our shares of common stock should not assume that they will experience returns, if any, comparable to those experienced by investors in such prior real estate programs. Investors who purchase our shares of common stock will not thereby acquire any ownership interest in any of the entities to which the following information relates.
The returns to our stockholders will depend in part on the mix of product in which we invest, the stage of investment and our place in the capital structure for our investments. As our portfolio is unlikely to mirror in any of these respects investments made by the prior real estate programs (other than Moody REIT I discussed below), the returns to our stockholders will vary from those generated by those prior real estate programs. For example, we are not currently planning to issue tenant-in-common interests as we generally have with our prior real estate programs. In addition, all of the prior privately offered real estate programs were conducted through privately held entities that were not subject to either the up-front commissions, fees and expenses associated with this offering or many of the laws and regulations to which we are subject. Other than our sponsor’s experience with Moody National REIT I, neither Moody National nor any of its affiliates has experience in operating a REIT or a publicly offered investment program. As a result, you should not assume the past performance of the prior real estate programs will be indicative of our future performance. See the Prior Performance Tables located in Appendix A.
Prior Investment Programs
Moody National Realty Company, L.P., or Moody National Realty Company, was formed in Texas in 1998 to sponsor public and private real estate programs. The general partner of Moody National Realty Company is Moody Realty Corporation, which is solely owned and managed by Mr. Brett C. Moody. Moody Realty Corporation is one of the companies owned by Mr. Moody that collectively make up the Moody National Companies Organization, including Moody National Mortgage Corporation, Moody Management Corporation, Moody National Development Company, L.P., Moody National Construction, LLC, and Moody National Exchange, LLC. Since 1996, the Moody National Companies Organization has become a full service real estate firm. Moody National Mortgage Corporation has completed over 150 transactions providing its customers with over $1 billion of debt, equity and structured financings. Moody National Realty Company has provided a complete spectrum of commercial real estate brokerage services including leasing, acquisition, disposition, marketing and consulting services. Moody National Management, L.P. specializes in managing Class A, Class B and Class C multifamily properties, as well as hospitality assets. In 2005, Moody National Realty Company sponsored its first private real estate program.
Between January 1, 2005 and December 31, 2014, Moody National Realty Company, has, directly or indirectly, sponsored 46 privately offered prior real estate programs which raised approximately $427.9 million from more than 1,308 investors and one public, non-listed REIT, Moody National REIT I, which was still engaged in a continuous public offering as of December 31, 2014. Moody National REIT I terminated its primary offering on October 12, 2015.
As of December 31, 2014, Moody National REIT I had raised approximately $97.2 million from its initial public offering and follow-on offering and had invested primarily in hospitality properties. We will provide upon request to us, for no fee, a copy of the most recent Annual Report on Form 10-K of Moody National REIT I and for a reasonable fee, the exhibits to such Form 10-K.
The following table sets forth information on the 46 prior real estate programs sponsored by Moody National Realty Company. Each program owns or owned between one and three real estate assets.
Name of Program | | Type of Program | | Launch Year | | Program Status |
Philadelphia Airport Hampton Inn | | Tenant-in-Common | | 2005 | | Operating |
Lansdale Homewood Suites | | Tenant-in-Common | | 2005 | | Operating |
Plymouth Meeting Hampton Inn | | Tenant-in-Common | | 2005 | | Operating |
Great Valley Hampton Inn | | Tenant-in-Common | | 2005 | | Operating |
Newtown Hampton Inn & Suites | | Tenant-in-Common | | 2005 | | Foreclosure |
Westchase Technology Center | | Tenant-in-Common | | 2005 | | Foreclosure(1) |
Buffalo Speedway | | Tenant-in-Common | | 2005 | | Operating |
Nashville Embassy Suites | | Tenant-in-Common | | 2005 | | Operating |
Grapevine Hampton Inn & Suites | | Tenant-in-Common | | 2005 | | Operating |
Nashville Courtyard Marriott | | Tenant-in-Common | | 2005 | | Closed |
Name of Program | | Type of Program | | Launch Year | | Program Status |
Orlando Radisson Inn | | Tenant-in-Common | | 2006 | | Closed |
Holiday Inn Memphis | | Tenant-in-Common | | 2006 | | Operating |
Memphis Residence Inn | | Tenant-in-Common | | 2006 | | Foreclosure(2) |
Northbelt Office Center II | | Tenant-in-Common | | 2006 | | Closed |
Macon Fairfield Inn & Suites, Alpharetta Fairfield Inn & Suites and Kennesaw TownePlace Suites | | Tenant-in-Common | | 2006 | | Closed |
Atlanta Perimeter Center Fairfield Inn & Suites and Alpharetta TownePlace Suites | | Tenant-in-Common | | 2006 | | Closed |
Buckhead Fairfield Inn & Suites and Alpharetta Springhill Suites | | Tenant-in-Common | | 2006 | | Closed |
Homewood Suites Bedford, Hampton Inn Energy Corridor and TownePlace Suites Plano | | Tenant-in-Common | | 2006 | | Operating |
Springhill Suites Seattle | | Tenant-in-Common | | 2006 | | Operating |
Residence Inn Houston Medical Center and Comfort Suites Grapevine | | Tenant-in-Common | | 2006 | | Operating |
Springhill Suites Altamonte and Holiday Inn Express Orlando | | Tenant-in-Common | | 2006 | | Foreclosure(3) |
Residence Inn Lebanon | | Tenant-in-Common | | 2006 | | Operating |
200 Franklin Trust/Philips Corporate Headquarters | | Delaware Statutory Trust | | 2006 | | Operating |
Weatherford Plaza | | Tenant-in-Common | | 2007 | | Closed |
TownePlace Suites Miami Airport and TownePlace Suites Miami Lakes | | Tenant-in-Common | | 2007 | | Foreclosure(4) |
TownePlace Suites Mount Laurel | | Tenant-in-Common | | 2007 | | Foreclosure(5) |
TownePlace Suites Fort Worth | | Tenant-in-Common | | 2007 | | Operating |
Fairfield Inn Denver South, Fairfield Inn Aurora and Fairfield Inn Westminster | | Tenant-in-Common | | 2007 | | Closed(6) |
Name of Program | | Type of Program | | Launch Year | | Program Status |
Renaissance Meadowlands | | Tenant-in-Common | | 2007 | | Closed(6) |
Courtyard Columbus Downtown | | Tenant-in-Common | | 2007 | | Closed |
Courtyard Columbus Airport | | Tenant-in-Common | | 2007 | | Foreclosure(7) |
Courtyard Willoughby | | Tenant-in-Common | | 2007 | | Closed(6) |
Newark TownePlace Suites | | Tenant-in-Common | | 2007 | | Closed |
Courtyard Lyndhurst New Jersey | | Tenant-in-Common | | 2007 | | Closed |
Springhill Suites Bothell | | Tenant-in-Common | | 2007 | | Operating |
Fairfield Inn Meadowlands | | Tenant-in-Common | | 2007 | | Closed(6) |
Springhill Suites Des Moines | | Tenant-in-Common | | 2008 | | Closed(6) |
Fairfield Inn & Suites West Des Moines | | Tenant-in-Common | | 2008 | | Closed(6) |
Residence Inn Torrance | | Tenant-in-Common | | 2008 | | Closed(6) |
Residence Inn Perimeter | | Tenant-in-Common | | 2008 | | Closed (8) |
Residence Inn Midtown Atlanta | | Tenant-in-Common | | 2008 | | Foreclosure(9) |
Sprinhill Suites Houston Medical Center/Reliant Park | | Tenant-in-Common | | 2008 | | Operating |
TownePlace Suites Portland Scarborough | | Tenant-in-Common | | 2008 | | Operating |
Moody National HP Grapevine Trust | | Delaware Statutory Trust | | 2008 | | Operating |
Springhill Suites Pittsburgh | | Tenant-in-Common | | 2008 | | Operating |
Moody National Financial Fund I, LLC | | Private Fund | | 2008 | | Closed |
Moody National REIT I | | Public Fund | | 2010 | | Operating(10) |
___________
(1) | The tenant-in-common owners of the Westchase Technology Center property declined to proceed with a lender’s proposed loan modifications and allowed the lender to foreclose on the Westchase Technology Center property in July 2010. |
(2) | The lender of the Residence Inn Memphis filed foreclosure proceedings and one unaffiliated tenant-in-common owner of the Residence Inn Memphis filed for bankruptcy protection, which resulted in a court-ordered auction sale of the Residence Inn Memphis. |
(3) | The tenant-in-common owners of the Springhill Suites Altamonte property and the Holiday Inn Express Orlando property declined to proceed with a lender’s proposed loan modifications and allowed the lender to foreclose on the Springhill Suites Altamonte property and the Holiday Inn Express Orlando property in December 2010 and November 2010, respectively. |
(4) | The tenant-in-common owners of the TownePlace Suites Miami Airport and the TownePlace Suites Miami Lakes declined to proceed with a lender’s loan modification and allowed the lender to foreclose on the TownePlace Suites Miami Airport and the TownePlace Suites Miami Lakes in July 2011. |
(5) | The tenant-in-common owners of the TownePlace Suites Mount Laurel declined to proceed with a lender’s loan modification and allowed the lender to foreclose on the TownePlace Suites Mount Laurel in April 2012. |
(6) | This tenant-in-common program, together with six other programs, has been restructured into a limited liability company owned by the former tenant-in-common owners and a lender affiliate. |
(7) | The tenant-in-common owners of the Courtyard Columbus Airport entered into a deed in lieu of foreclosure agreement with the lender in May 2012. |
(8) | On May 27, 2010, a joint venture in which Moody National REIT I indirectly owned a 75% membership interest and Brett C. Moody, our Chairman and Chief Executive Officer, indirectly owned a 25% membership interest, acquired fee simple title to the Residence Inn Perimeter property by purchasing the interests in the Residence Inn Perimeter property held by twenty-seven tenant-in-common owners. The Residence Inn property was subsequently sold to a third-party buyer on August 23, 2012. |
(9) | The tenant-in-common owners of the Residence Inn Midtown Atlanta declined to infuse additional equity into the property and allowed the lender to foreclose on the property in August 2013. |
(10) | As of December 31, 2014, Moody National REIT I’s portfolio was comprised of investments in eight hotel properties and a joint venture interest in a mortgage note secured by a hotel property. |
We intend to conduct this offering in conjunction with existing and future offerings by other public and private real estate entities sponsored by Moody National and Moody National Realty Company. To the extent that such entities have the same or similar objectives as ours or involve similar or nearby properties, such entities may be in competition with the properties we acquire or seek to acquire.
The Prior Performance Tables included in Appendix A to this prospectus set forth information as of the dates indicated regarding certain prior real estate programs regarding: annual operating results of the prior real estate programs (Table III); the operating results of prior real estate programs which have completed their operations (no longer hold properties) (Table IV); and the sale or disposition of properties in connection with the prior real estate programs (Table V).
We have not included in Appendix A to this prospectus tables regarding experience in raising and investing funds (Table I) or compensation to the sponsor (Table II) because there are no prior real estate programs which have closed during the three year period ended December 31, 2014 and therefore Tables I and II are inapplicable. In addition,
Liquidity Track Record
In order to assist FINRA members in complying with FINRA Rule 2310(b)(3)(D), in this section we disclose the liquidity of prior public programs sponsored by our sponsor. Moody National REIT I, the other publicly offered program sponsored by our sponsor, is still in its acquisition stage and has not yet reached the stated date or time period by which it may consummate a liquidity event.
Summary Information
Capital Raising
The total amount of funds raised from investors in the 46 prior real estate programs as of December 31, 2014 was approximately $427.9 million. These funds were invested in real estate with an aggregate cost, including debt and investments of joint venture partners, of approximately $1.10 billion. In addition, one of these prior real estate programs originated a loan in the amount of $3.1 million. The total number of investors in these prior real estate programs, collectively, is more than 1,308.
As of December 31, 2014, Moody National REIT I had raised approximately $97.2 million, had invested approximately $50.4 million of such offering proceeds in its current portfolio of eight hotel properties and its joint venture interest in a mortgage note.
Investments
The prior privately offered real estate programs had acquired 56 properties as of December 31, 2014. Moody National REIT I owned interests in eight hospitality properties located in five states as of December 31, 2014. The table below gives further information about these properties:
Properties Purchased - Privately Offered Prior Real Estate Programs
Location | | Properties Purchased (as a Percentage of Aggregate Purchase Price) |
United States | | | 100.0 | % |
West | | | 13.1 | % |
Plains States | | | 5.0 | % |
Southwest | | | 21.3 | % |
Southeast | | | 22.8 | % |
Northeast | | | 37.9 | % |
Properties Purchased -Moody National REIT I
Location | | Properties Purchased (as a Percentage of Aggregate Purchase Price) |
United States | | | 100.0 | % |
West | | | 7.0 | % |
Southwest | | | 53.7 | % |
Southeast | | | 16.1 | % |
Northeast | | | 23.2 | % |
| | | | |
Moody National REIT I also owned a joint venture interest in a mortgage note secured by a hotel property located in Grapevine, Texas.
The following table gives a percentage breakdown of the aggregate amount of the acquisition and development costs of the properties purchased by the privately offered prior real estate programs, categorized by type of property, as of December 31, 2014, all of which were existing properties.
| | Existing |
Office Buildings | | | 13.0 | % |
Residential | | | — | |
Hotels | | | 87.0 | % |
Total | | | 100.0 | % |
These properties were financed with a combination of debt and offering proceeds.
Dispositions
As of December 31, 2014, the prior privately offered real estate programs had sold the Orlando Radisson Inn, a hotel property located in Orlando, Florida, the Residence Inn Perimeter, a hotel property located in Atlanta, Georgia, the Nashville Courtyard Marriott, a hotel property located in Nashville, Tennessee, and the Courtyard Columbus Downtown, a hotel property located in Columbus, Ohio, for aggregate sale prices, excluding closing costs, of approximately $5,600,000, $7,350,000, $31,000,000, and $14,350,000, respectively. In addition, as of December 31, 2014, lenders had foreclosed on the properties, or received a deed in lieu of foreclosure on the properties, held by seven prior real estate programs.
On August 23, 2012, Moody National REIT I sold its 75% joint venture interest in a hotel property located in Atlanta, Georgia commonly known as the Residence Inn by Marriott Perimeter Center to a third party buyer for $9,150,000.
Three Year Summary of Acquisitions
From December 31, 2010 through December 31, 2014, the privately offered prior real estate programs did not acquire any properties.
During the three-year period ended December 31, 2014, Moody National REIT I acquired interests in eight properties for aggregate purchase prices of approximately $143.5 million. The following table provides additional information about these acquisitions:
Property Name | | Location | | Purchase Price | |
Woodlands Hotel (Homewood Suites by Hilton) | | The Woodlands, TX | | $ | 12,000,000 | |
Germantown Hotel (Hyatt Place) | | Germantown, TN | | | 11,300,000 | |
Charleston Hotel (Hyatt Place) | | North Charleston, SC | | | 11,800,000 | |
Austin Hotel (Hampton Inn) | | Austin, TX | | | 15,350,000 | |
Grapevine Hotel (Residence Inn) | | Grapevine, TX | | | 20,500,000 | |
Silicon Valley Hotel (TownePlace Suites by Marriott) | | Newark, CA | | | 10,000,000 | |
Lyndhurst Hotel (Marriott Courtyard) | | Lyndhurst, NJ | | | 33,322,000 | |
Austin Arboretum Hotel (Hilton Garden Inn) | | Austin, TX | | | 29,250,000 | |
Totals | | | | $ | 143,522,000 | |
The total acquisition cost for the property acquisitions was approximately $143.5million, of which approximately $102.4million was financed with mortgage financing during the three years ended December 31, 2014.
As of December 31, 2014, Moody National REIT I had total outstanding indebtedness of $112,705,196. As of December 31, 2014, its leverage ratio, or the ratio of our total debt to total purchase price plus cash and cash equivalents, was approximately 63%, and its debt-to-net asset ratio, defined as the total debt as a percentage of its total assets (other than intangibles) less total liabilities, was approximately 158%.
Adverse Business Developments
The real estate market downturn that began several years ago adversely impacted certain prior real estate programs of our sponsor’s affiliates, resulting in a decrease or deferral of distributions with respect to such programs. Moody National Management, L.P. continues to seek approval to amend its master lease agreements for certain prior real estate programs to provide for either a deferral or a waiver of a portion of lease payments to program investors, and may continue to seek further amendments in the future depending upon the then-current economic conditions. Certain prior real estate programs have also requested additional cash infusions from investors to fund outstanding debt service payments. Further such requests may be necessary in the future depending upon the then-current economic conditions. These adverse developments have resulted in a reduction in payments to investors for certain prior real estate programs.
Moody National Management, L.P. has commenced negotiations with lenders to restructure loan terms with respect to certain prior real estate programs in default under existing franchise or loan agreements and may continue to do so in the future. With respect to some of these loans, the lender is pursuing various alternatives simultaneously, including initiation of foreclosure and legal proceedings and loan modifications, and the borrowers are actively working toward loan modifications. However, there is no assurance that final loan modifications will be achieved.
With respect to two tenant-in-common programs sponsored by Moody National Realty, the initial lender sold the loans, and the purchaser of the loans initiated foreclosure proceedings resulting in the filing for protection from these proceedings in the United States Bankruptcy Court by an affiliate of Moody National Realty owning an original equity investment in one property of approximately $10,000 and approximately $10,039 in the other property. These affiliates received court approval of a confirmation plan under which an agreement was reached with the lender and the loans were reinstated. With respect to one of these properties, the 28 tenant-in-common owners of the Residence Inn Atlanta Midtown, which originally acquired the project with a $7.475 million equity investment, recently allowed the lender to foreclose on the hotel which secured the loan.
An affiliate of Moody National Realty and tenant-in-common owners in eight tenant-in-common programs collectively had initiated legal proceedings against a lender. Currently, seven of these tenant-in-common programs have been restructured into a limited liability company owned by the former tenant-in-common owners and a lender affiliate, and the legal proceedings have been dismissed with respect to such programs. The lender and borrowers in one of the tenant-in-common programs entered into a settlement and reinstatement of the loan, and the legal proceedings have been dismissed with respect to such program.
The 19 tenant-in-common owners of the Westchase Technology Center property, who originally acquired the property with a $4 million equity investment, declined to proceed with a lender’s loan modification proposal and allowed the lender to foreclose on an office building which secured the loan. The 28 tenant-in-common owners of a two-hotel project (consisting of the Springhill Suites Altamonte and the Holiday Inn Express Orlando) who originally acquired the project with a $10.2 million equity investment declined to proceed with a lender’s loan modification proposal and allowed the lender to foreclose on the two hotels which secured the loan. The 14 tenant-in-common owners of a two-hotel project (consisting of the TownePlace Suites Miami Airport and TownePlace Suites Miami Lakes) who originally acquired the project with a $5.9 million equity investment declined to proceed with a lender’s loan modification proposal and allowed the lender to foreclose on the two hotels which secured the loan. The 16 tenant-in-common owners of the TownePlace Suites Mount Laurel, who originally acquired the property with a $5.6 million equity investment, declined to proceed with a lender’s loan modification proposal and allowed the lender to foreclose on the hotel which secured the loan. Additionally, the 35 tenant-in-common owners of the Courtyard Columbus Airport, who originally acquired the property with an $11.1 million equity investment, entered into a deed in lieu of foreclosure agreement with the lender. Further, the lender for the Residence Inn Memphis filed foreclosure proceedings and one unaffiliated tenant-in-common owner of the Residence Inn Memphis filed for bankruptcy protection, which resulted in a court-ordered auction sale of the property and a loss of the original $6.93 million equity investment for the 17 tenant-in-common owners. In addition, the 31 tenant-in-common owners of the Northbelt II Office Building, who originally acquired the property with a $9.3 million equity investment, allowed the lender to acquire the property in an uncontested foreclosure. Further, the 21 tenant-in-common owners of the Newtown Hampton Inn & Suites, who originally acquired the property with a $6.725 million equity investment, allowed the lender to acquire the property in an uncontested foreclosure.
An Update to Our Prior Performance Tables
Appendix A of our prospectus entitled “Prior Performance Tables” is hereby deleted in its entirety and replaced with Appendix A attached hereto.
APPENDIX A:
PRIOR PERFORMANCE TABLES
The following prior performance tables provide information relating to the real estate investment programs sponsored by Moody National and its affiliates, collectively referred to herein as the “prior real estate programs.” These programs were not prior programs of Moody National REIT II, Inc. Moody National and its affiliates provide commercial real estate services, which focus on identifying and developing institutional quality real estate products and programs for individual and institutional investors. Each individual prior real estate program has its own specific investment objectives; however, the general investment objectives common to all prior real estate programs include providing investors with (1) exposure to investment in real estate as an asset class and (2) current income. Accordingly, each of the prior real estate programs has similar investment objectives to those of Moody National REIT II, Inc.
This information should be read together with the summary information included in the “Prior Performance Summary” section of this prospectus.
INVESTORS SHOULD NOT CONSTRUE INCLUSION OF THE FOLLOWING TABLES AS IMPLYING, IN ANY MANNER, THAT WE WILL HAVE RESULTS COMPARABLE TO THOSE REFLECTED IN SUCH TABLES. DISTRIBUTABLE CASH FLOW, FEDERAL INCOME TAX DEDUCTIONS OR OTHER FACTORS COULD BE SUBSTANTIALLY DIFFERENT. INVESTORS SHOULD NOTE THAT, BY ACQUIRING OUR SHARES, THEY WILL NOT BE ACQUIRING ANY INTEREST IN ANY PRIOR PROGRAM.
Description of the Tables
All information contained in the Tables in this Appendix A is as of December 31, 2014. The following tables are included herein:
Table III—Annual Operating Results of Prior Real Estate Programs
Table IV—Operating Results of Prior Real Estate Programs Which Have Completed Operations
Table V—Sale or Disposition of Properties by Prior Real Estate Programs
We have not included in this Appendix A Table I (Experience in Raising and Investing Funds) or Table II (Compensation to Sponsor) because there are no prior real estate programs the offering of which closed during the three years ended December 31, 2014 and therefore Tables I and II are inapplicable.
TABLE III
ANNUAL OPERATING RESULTS OF PRIOR PROGRAMS
(UNAUDITED)
Table III sets forth the annual operating results of prior real estate programs that closed during the five years ended December 31, 2014. All figures are as of December 31, 2014.
Moody National Financial Fund I, LLC
| | 2014 | | 2013 | | 2012 | | 2011 | | 2010 | |
| | | | | | | | | | | |
Summary Balance Sheet Data: | | | | | | | | | | | |
Total Assets (before depreciation) | $ | — | | $ | — | | | $ | 1,781,493 | | | $ | 1,782,575 | | | $ | 1,780,268 | | |
Total Assets (after depreciation) | | — | | | — | | | | 1,781,493 | | | | 1,782,575 | | | | 1,780,268 | | |
Liabilities | | — | | | — | | | | 361,186 | | | | 363,989 | | | | 363,738 | | |
Estimated Per Share Value | | N/A | | | N/A | | | | N/A | | | | N/A | | | | N/A | | |
Summary Income Statement Data: | | | | | | | | | | | | | | | | | | | |
Gross Revenues | | — | | $ | 63,426 | | | $ | 257,630 | | | $ | 257,413 | | | $ | 449,929.00 | | |
Operating Expenses | | — | | | — | | | | — | | | | — | | | | — | | |
Operating Income | | — | | $ | 63,426 | | | $ | 257,630 | | | $ | 257,413 | | | $ | 449,929 | | |
Interest Expense | | — | | | — | | | | — | | | | — | | | | — | | |
Net Income (GAAP basis) | | — | | $ | 63,426 | | | | 257,630 | | | | 257,413 | | | | 449,929 | | |
Summary Cash Flows Data: | | | | | | | | | | | | | | | | | | | |
Cash Generated from Operating Activities(1) | | — | | $ | 63,426 | | | | 257,630 | | | | 257,413 | | | | 449,929 | | |
Cash Generated from Investing Activities | | — | | | — | | | | — | | | | — | | | | — | | |
Cash Generated from Financing Activities | | — | | | — | | | | — | | | | — | | | | — | | |
Total Cash Generated | | — | | $ | 63,426 | | | | 257,630 | | | | 257,413 | | | | 449,929 | | |
Amount and Source of Distributions | | | | | | | | | | | | | | | | | | | |
Total Distributions Paid to Investors | | — | | | 63,426 | | | | 257,630 | | | | 257,413 | | | | 449,929 | | |
Distribution Data Per $1,000 Invested: | | | | | | | | | | | | | | | | | | | |
Total Cash Distributions to Investors | | — | | | 145 | | | | 148 | | | | 148 | | | | 172 | | |
From Operations | | — | | | 145 | | | | 148 | | | | 148 | | | | 172 | | |
From all other sources (financing or other sources) | | — | | | — | | | | — | | | | — | | | | — | | |
___________
(1) | Cash Generated From Operating Activities reflects payments to investors pursuant to a master lease on the property and does not reflect the cash generated at the property level. |
TABLE IV |
OPERATING RESULTS OF COMPLETED PRIOR PROGRAMS |
(UNAUDITED) |
Table IV presents information regarding the operating results of prior real estate programs that have completed operations (i.e., that no longer hold properties) during the five years ended December 31, 2014. All amounts presented are as of December 31, 2014.
| | Westchase Technology Center(1) | | Orlando Radisson Inn | | Springhill SuitesAltamonte and Holiday Inn Express Orlando(2) | | Residence Inn Perimeter | | Springhill SuitesDes Moines | | Residence Inn Torrance | | Fairfield Inn Denver South, Fairfield Inn Aurora and Fairfield Inn Westminster | | Courtyard Willoughby | | TownePlace Suites Miami Airport and TownePlace Suites Miami Lakes | | Fairfield Inn & Suites West Des Moines |
| | | | | | | | | | | | | | | | | | | | |
Aggregate Dollar Amount Raised | | $ | 4,000,000 | | | $ | 2,895,000 | | | $ | 10,210,000 | | | $ | 7,080,000 | | | $ | 4,310,000 | | | $ | 23,015,000 | | | $ | 11,500,000 | | | $ | 5,985,000 | | | $ | 5,915,000 | | | $ | 6,555,000 | |
Number of Properties Purchased | | | 1 | | | | 1 | | | | 2 | | | | 1 | | | | 1 | | | | 1 | | | | 3 | | | | 1 | | | | 2 | | | | 1 | |
Duration of Program (Months) | | | 60 | | | | 52 | | | | 49 | | | | 30 | | | | 41 | | | | 40 | | | | 45 | | | | 44 | | | | 51 | | | | 48 | |
Date of Program Closing | | | July 6, 2010(1) | | | | May 13, 2010 | | | | December 9, 2010(2) | | | | May 27, 2010 | | | | March 10, 2011 | | | | March 10, 2011 | | | | March 21, 2011 | | | | June 1, 2011 | | | | July 1, 2011 | | | | October 27, 2011 | |
Total Compensation Paid to Sponsor(3) | | $ | 551,633 | | | $ | 916,226 | | | $ | 1,601,280 | | | $ | 3,672,453 | | | $ | 998,682 | | | $ | 7,957,234 | | | $ | 3,504,649 | | | $ | 1,100,453 | | | $ | 2,971,880 | | | $ | 1,205,210 | |
Median Annual Leverage | | | 65 | % | | | 56 | % | | | 60 | % | | | 59 | % | | | 66 | % | | | 61 | % | | | 58 | % | | | 61 | % | | | 74 | % | | | 53 | % |
Annualized Return on Investment | | | -13 | % | | | -11 | % | | | -21 | % | | | -20 | % | | | -23 | % | | | -23 | % | | | -21 | % | | | -23 | % | | | -21 | % | | | -23 | % |
| | Renaissance Meadowlands | | Nashville Marriott Courtyard | | TownePlaceSuites Mt. Laurel | | Courtyard Columbus Airport | | Memphis Residence Inn | | Fairfield Inn Meadowlands | | Courtyard by Marriott Columbus Downtown | | Residence Inn Midtown Atlanta |
Aggregate Dollar Amount Raised | | $ | 22,385,000 | | | $ | 12,140,000 | | | $ | 5,595,000 | | | $ | 11,110,000 | | | $ | 6,930,000 | | | $ | 11,695,000 | | | $ | 5,845,000 | | | $ | 7,475,000 | |
Number of Properties Purchased | | | 1 | | | | 1 | | | | 1 | | | | 1 | | | | 1 | | | | 1 | | | | 1 | | | | 1 | |
Duration of Program (Months) | | | 56 | | | | 74 | | | | 60 | | | | 59 | | | | 83 | | | | 56 | | | | 68 | | | | 66 | |
Date of Program Closing | | | January 6, 2012 | | | | February 15, 2012 | | | | April 5, 2012 | | | | May 11, 2012 | | | | December 27, 2012 | | | | December 28, 2012 | | | | February 8, 2013 | | | | August 6, 2013 | |
Total Compensation Paid to Sponsor(3) | | $ | 4,276,919 | | | $ | 2,091,318 | | | $ | 1,528,436 | | | $ | 1,974,267 | | | $ | 1,096,750 | | | $ | 1,972,430 | | | $ | 1,974,267 | | | $ | 1,195,580 | |
Median Annual Leverage | | | 58 | % | | | 60 | % | | | 58 | % | | | 58 | % | | | 53 | % | | | 61 | % | | | 49 | % | | | 58 | % |
Annualized Return on Investment | | | -17 | % | | | 5 | % | | | -17 | % | | | -16 | % | | | -13 | % | | | -17 | % | | | -5 | % | | | -15 | % |
| | Hampton Inn- Newtown | | Weatherford Office Building | | Northbelt Office Center II | | TownPlace Suites Newark | | Courtyard by Marriott Lyndhurst | |
Aggregate Dollar Amount Raised | | $ | 6,725,000 | | | $ | 9,525,000 | | | $ | 9,300,000 | | | $ | 5,039,016 | | | $ | 20,125,000 | | |
Number of Properties Purchased | | | 1 | | | | 1 | | | | 1 | | | | 1 | | | | 1 | | |
Duration of Program (Months) | | | July 8, 2005 | | | | December 18, 2006 | | | | February 27, 2006 | | | | May 18, 2007 | | | | August 1, 2007 | | |
Date of Program Closing | | | October 9, 2014 | | | | May 2, 2014 | | | | May 6, 2014 | | | | June 24, 2014 | | | | September 30, 2014 | | |
Total Compensation Paid to Sponsor(3) | | $ | 1,006,900 | | | $ | 1,345,119 | | | $ | 1,436,735 | | | $ | 471,353 | | | $ | 3,303,584 | | |
Median Annual Leverage | | | 66 | % | | | 72 | % | | | 60 | % | | | 50 | % | | | 61 | % | |
Annualized Return on Investment | | | -7 | % | | | -6 | % | | | -8 | % | | | 4 | % | | | -12 | % | |
___________
(1) | In July 2010, tenant-in-common owners declined to proceed with a lender’s loan modification proposal and allowed the lender to foreclose on the Westchase Technology Center property. |
(2) | In November 2010, tenant-in-common owners declined to proceed with a lender’s loan modification proposal and allowed the lender to foreclose on the Holiday Inn Express Orlando property. In December 2010, tenant-in-common owners declined to proceed with a lender’s loan modification proposal and allowed the lender to foreclose on Springhill Suites Altamonte property. |
(3) | Includes financing fees, acquisition fees, deposits, prepaid items and funds for the acquisition of personal property based on asset class. |
TABLE V
SALE OR DISPOSITION OF PROPERTIES
(UNAUDITED)
Table V sets forth summary information on the results of the sale or disposal of properties since December 31, 2011 by prior real estate programs.
| | | | | | | | Selling Price, Net of Closing Costs and GAAP Adjustments | | Cost of Properties Including Closing and Soft Costs | | |
Property | | Location | | Date Acquired | | Date of Sale | | Cash Received Net of Closing Costs | | Mortgage Balance at Time of Sale | | Closing Costs | | Purchase Money Mortgage Taken Back By Program | | Adjustments Resulting From Application of GAAP | | Total | | Original Mortgage Financing | | Total Acquisition Cost, Capital Improvements, Closing and Soft Cost | | Total | | Excess (Deficiency) of Property Operating Cash Receipts Over Cash Expenditures |
Renaissance Meadowlands | | Rutherford, New Jersey | | August 31, 2007 | | | January 6, 2012 | | | | 31,495,869 | | | | 31,495,869 | | | | — | | | | — | | | | — | | | | — | | | | 32,000,000 | | | | 22,385,000 | | | | 54,385,000 | | | | 3,139,700 | |
Nashville Marriott Courtyard | | Nashville, Tennessee | | March 3, 2006 | | | February 15, 2012 | | | | 29,907,681 | | | | 18,940,623 | | | | 1,092,319 | | | | — | | | | — | | | | 10,967,058 | | | | 20,580,000 | | | | 12,140,000 | | | | 32,720,000 | | | | 4,707,104 | |
TownePlace Suites Mt. Laurel | | Mount Laurel, New Jersey | | May 18, 2007 | | | April 5, 2012 | | | | 7,800,646 | | | | 7,800,646 | | | | — | | | | — | | | | — | | | | — | | | | 7,835,000 | | | | 5,595,000 | | | | 13,430,000 | | | | 895,200 | |
Courtyard Columbus Airport | | Columbus, Ohio | | August 31, 2007 | | | May 11, 2012 | | | | 15,378,000 | | | | 15,378,000 | | | | — | | | | — | | | | — | | | | — | | | | 15,378,000 | | | | 11,110,000 | | | | 26,488,000 | | | | 1,955,154 | |
Memphis Residence Inn | | Memphis, Tennessee | | March 24, 2006 | | | December 27, 2012 | | | | 7,805,003 | | | | 7,805,003 | | | | — | | | | — | | | | — | | | | — | | | | 8,440,000 | | | | 6,930,000 | | | | 15,370,000 | | | | 1,663,200 | |
Fairfield Inn Meadowlands | | East Rutherford, New Jersey | | August 31, 2007 | | | December 28, 2012 | | | | 18,675,000 | | | | 18,675,000 | | | | — | | | | — | | | | — | | | | — | | | | 18,675,000 | | | | 11,695,000 | | | | 30,370,000 | | | | 1,740,000 | |
Courtyard by Marriott Columbus Downtown | | Columbus, Ohio | | August 31, 2007 | | | February 8, 2013 | | | | 13,778,243 | | | | 10,725,879 | | | | 571,757 | | | | — | | | | — | | | | 3,052,364 | | | | 11,202,000 | | | | 5,845,000 | | | | 17,047,000 | | | | 1,116,047 | |
Residence Inn Midtown Atlanta | | Atlanta, Georgia | | August 31, 2007 | | | August 6, 2013 | | | | 10,478,926 | | | | 10,478,926 | | | | — | | | | — | | | | — | | | | — | | | | 10,932,000 | | | | 7,475,000 | | | | 18,407,000 | | | | 778,301 | |
Hampton Inn - Newtown | | Yardley, Pennsylvania | | July 8, 2005 | | | October 9, 2014 | | | | 13,772,784 | | | | 13,772,784 | | | | — | | | | — | | | | — | | | | — | | | | 15,300,465 | | | | 6,725,000 | | | | 22,025,465 | | | | 2,575,055 | |
Weatherford Office Building | | Houston, Texas | | December 18, 2006 | | | May 2, 2014 | | | | 25,018,070 | | | | 24,202,611 | | | | 1,481,930 | | | | — | | | | — | | | | 815,459 | | | | 24,400,000 | | | | 9,525,000 | | | | 33,925,000 | | | | 4,502,146 | |
Northbelt Office Center II | | Houston, Texas | | February 27, 2006 | | | May 6, 2014 | | | | 13,899,795 | | | | 13,899,795 | | | | — | | | | — | | | | — | | | | — | | | | 14,500,000 | | | | 9,300,000 | | | | 23,800,000 | | | | 3,405,848 | |
TownPlace Suites Newark | | Newark, California | | May 18, 2007 | | | June 24, 2014 | | | | 9,978,611 | | | | 5,060,493 | | | | 1,421,389 | | | | — | | | | — | | | | 4,918,118 | | | | 5,932,857 | | | | 5,039,016 | | | | 10,971,873 | | | | 1,551,918 | |
Courtyard by Marriott Lyndhurst | | Lyndhurst, New Jersey | | August 1, 2007 | | | September 30, 2014 | | | | 32,095,074 | | | | 32,095,074 | | | | — | | | | — | | | | — | | | | — | | | | 34,350,000 | | | | 20,125,000 | | | | 54,475,000 | | | | 2,753,800 | |