Document and Entity Information
Document and Entity Information - shares | 6 Months Ended | |
Jun. 30, 2024 | Aug. 01, 2024 | |
Cover [Abstract] | ||
Document Type | 10-Q | |
Amendment Flag | false | |
Document Period End Date | Jun. 30, 2024 | |
Document Fiscal Year Focus | 2024 | |
Document Fiscal Period Focus | Q2 | |
Trading Symbol | NXRT | |
Entity Registrant Name | NexPoint Residential Trust, Inc. | |
Entity Central Index Key | 0001620393 | |
Current Fiscal Year End Date | --12-31 | |
Entity Filer Category | Large Accelerated Filer | |
Entity Small Business | false | |
Entity Emerging Growth Company | false | |
Entity Common Stock, Shares Outstanding | 25,403,537 | |
Entity Current Reporting Status | Yes | |
Entity Shell Company | false | |
Entity File Number | 001-36663 | |
Entity Tax Identification Number | 47-1881359 | |
Entity Address, Address Line One | 300 Crescent Court | |
Entity Address, Address Line Two | Suite 700 | |
Entity Address, City or Town | Dallas | |
Entity Address, State or Province | TX | |
Entity Address, Postal Zip Code | 75201 | |
City Area Code | (214) | |
Local Phone Number | 276-6300 | |
Document Quarterly Report | true | |
Document Transition Report | false | |
Entity Interactive Data Current | Yes | |
Entity Incorporation, State or Country Code | MD | |
Title of 12(b) Security | Common Stock, par value $0.01 per share | |
Security Exchange Name | NYSE |
CONSOLIDATED BALANCE SHEETS
CONSOLIDATED BALANCE SHEETS - USD ($) $ in Thousands | Jun. 30, 2024 | Dec. 31, 2023 |
Operating Real Estate Investments | ||
Land | $ 359,819 | $ 359,819 |
Buildings and improvements | 1,729,021 | 1,719,864 |
Construction in progress | 5,197 | 8,322 |
Furniture, fixtures and equipment | 190,879 | 180,435 |
Total Gross Operating Real Estate Investments | 2,284,916 | 2,268,440 |
Accumulated depreciation and amortization | (459,854) | (411,087) |
Total Net Operating Real Estate Investments | 1,825,062 | 1,857,353 |
Real estate held for sale | 20,173 | 110,747 |
Total Net Real Estate Investments | 1,845,235 | 1,968,100 |
Cash and cash equivalents | 21,262 | 12,367 |
Restricted cash | 33,385 | 32,912 |
Accounts receivable, net | 11,508 | 14,598 |
Prepaid and other assets | 11,107 | 8,640 |
Fair value of interest rate swaps | 66,225 | 71,028 |
TOTAL ASSETS | 1,988,722 | 2,107,645 |
Liabilities: | ||
Mortgages payable, net | 1,454,418 | 1,453,787 |
Mortgages payable held for sale, net | 0 | 88,044 |
Credit facility, net | 0 | 23,243 |
Accounts payable and other accrued liabilities | 10,826 | 17,140 |
Accrued real estate taxes payable | 13,615 | 11,230 |
Accrued interest payable | 8,603 | 9,399 |
Security deposit liability | 3,004 | 3,159 |
Prepaid rents | 1,493 | 1,773 |
Total Liabilities | 1,491,959 | 1,607,775 |
Redeemable noncontrolling interests in the Operating Partnership | 5,618 | 5,246 |
Stockholders' Equity: | ||
Preferred stock, $0.01 par value: 100,000,000 shares authorized; 0 shares issued | ||
Common stock, $0.01 par value: 500,000,000 shares authorized; 25,403,537 and 25,674,313 shares issued and outstanding, respectively | 254 | 256 |
Additional paid-in capital | 402,117 | 413,010 |
Accumulated earnings less dividends | 23,695 | 11,493 |
Accumulated other comprehensive income | 65,079 | 69,865 |
Total Stockholders' Equity | 491,145 | 494,624 |
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY | $ 1,988,722 | $ 2,107,645 |
CONSOLIDATED BALANCE SHEETS (Pa
CONSOLIDATED BALANCE SHEETS (Parenthetical) - USD ($) $ in Thousands | Jun. 30, 2024 | Dec. 31, 2023 |
Statement of Financial Position [Abstract] | ||
Net of accumulated depreciation | $ 4,624 | $ 31,871 |
Preferred stock, shares authorized | 100,000,000 | 100,000,000 |
Preferred stock, shares issued | 0 | 0 |
Preferred stock, par value | $ 0.01 | $ 0.01 |
Common stock, shares authorized | 500,000,000 | 500,000,000 |
Common stock, shares, issued | 25,403,537 | 25,674,313 |
Common stock, shares, outstanding | 25,403,537 | 25,674,313 |
Common stock, par value | $ 0.01 | $ 0.01 |
CONSOLIDATED STATEMENTS OF OPER
CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME (LOSS) (Unaudited) - USD ($) shares in Thousands, $ in Thousands | 3 Months Ended | 6 Months Ended | |||
Jun. 30, 2024 | Jun. 30, 2023 | Jun. 30, 2024 | Jun. 30, 2023 | ||
Revenues | |||||
Rental income | $ 62,383 | $ 67,810 | $ 127,981 | $ 135,347 | |
Other income | 1,855 | 1,759 | 3,834 | 3,449 | |
Total revenues | 64,238 | 69,569 | 131,815 | 138,796 | |
Expenses | |||||
Property operating expenses | 13,776 | 15,492 | 27,544 | 28,758 | |
Real estate taxes and insurance | 8,188 | 9,334 | 17,500 | 19,354 | |
Property management fees | [1] | 1,872 | 2,031 | 3,830 | 4,058 |
Advisory and administrative fees | [2] | 1,734 | 1,927 | 3,477 | 3,816 |
Corporate general and administrative expenses | 4,779 | 4,624 | 9,689 | 7,991 | |
Property general and administrative expenses | 2,651 | 2,242 | 4,932 | 4,512 | |
Depreciation and amortization | 24,442 | 23,872 | 48,765 | 47,138 | |
Total expenses | 57,442 | 59,522 | 115,737 | 115,627 | |
Operating income before gain on sales of real estate | 6,796 | 10,047 | 16,078 | 23,169 | |
Gain on sales of real estate | [3] | 18,686 | 50,395 | ||
Operating income | 25,482 | 10,047 | 66,473 | 23,169 | |
Interest expense | (13,971) | (14,524) | (28,362) | (31,263) | |
Gain (loss) on extinguishment of debt and modification costs | (255) | (801) | 122 | ||
Casualty loss | (737) | (66) | (538) | (880) | |
Gain on forfeited deposits | 250 | 250 | |||
Equity in earnings of affiliate | 53 | 91 | |||
Miscellaneous income | 66 | 325 | 177 | 736 | |
Net income (loss) | 10,638 | (3,968) | 37,040 | (7,866) | |
Net income (loss) attributable to redeemable noncontrolling interests in the Operating Partnership | 42 | (15) | 146 | (30) | |
Net income (loss) attributable to common stockholders | 10,596 | (3,953) | 36,894 | (7,836) | |
Other comprehensive income (loss) | |||||
Unrealized gains (losses) on interest rate derivatives | (7,488) | 13,130 | (4,805) | (4,076) | |
Total comprehensive income (loss) | 3,150 | 9,162 | 32,235 | (11,942) | |
Comprehensive income (loss) attributable to redeemable noncontrolling interests in the Operating Partnership | 12 | 35 | 127 | (45) | |
Comprehensive income (loss) attributable to common stockholders | $ 3,138 | $ 9,127 | $ 32,108 | $ (11,897) | |
Weighted average common shares outstanding - basic | 25,540 | 25,677 | 25,630 | 25,633 | |
Weighted average common shares outstanding - diluted | [4] | 26,309 | 25,677 | 26,331 | 25,633 |
Earnings (loss) per share - basic | $ 0.41 | $ (0.15) | $ 1.44 | $ (0.31) | |
Earnings (loss) per share - diluted | $ 0.4 | $ (0.15) | $ 1.4 | $ (0.31) | |
[1] Fees incurred to an affiliate of the noncontrolling limited partner of the Company’s Operating Partnership (see Note 8). Fees incurred to the Adviser (see Note 9). $ 31.5 million with a related party for the six months ended June 30, 2024 (see Note 9). If the Company sustains a net loss for the period presented, unvested restricted stock units are not included in the diluted earnings per share calculation. |
CONSOLIDATED STATEMENTS OF OP_2
CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME (LOSS) (Unaudited) (Parenthetical) $ in Millions | 6 Months Ended |
Jun. 30, 2024 USD ($) | |
NXRTBH Old Farm, LLC | |
Recognized gain of deconsolidation | $ 31.5 |
CONSOLIDATED STATEMENTS OF STOC
CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY (Unaudited) - USD ($) $ in Thousands | Total | Common Stock | Additional Paid-in Capital | Accumulated Earnings (Loss) Less Dividends | Accumulated Other Comprehensive Income (Loss) | Common Stock Held in Treasury at Cost |
Beginning Balance, Values at Dec. 31, 2022 | $ 519,666 | $ 255 | $ 405,376 | $ 11,880 | $ 102,155 | |
Beginning Balance, Shares at Dec. 31, 2022 | 25,549,319 | |||||
Net income (loss) attributable to common stockholders | (7,836) | (7,836) | ||||
Vesting of stock-based compensation | 2,744 | $ 1 | 2,743 | |||
Vesting of stock-based compensation, Shares | 124,994 | |||||
Common stock dividends declared | (21,987) | (21,987) | ||||
Other comprehensive income (loss) | (4,061) | (4,061) | ||||
Adjustment to reflect redemption value of redeemable noncontrolling interests in the Operating Partnership | (282) | (282) | ||||
Ending Balance, Values at Jun. 30, 2023 | 488,244 | $ 256 | 408,119 | (18,225) | 98,094 | |
Ending Balance, Shares at Jun. 30, 2023 | 25,674,313 | |||||
Beginning Balance, Values at Mar. 31, 2023 | 488,033 | $ 256 | 405,847 | (3,084) | 85,014 | |
Beginning Balance, Shares at Mar. 31, 2023 | 25,657,723 | |||||
Net income (loss) attributable to common stockholders | (3,953) | (3,953) | ||||
Vesting of stock-based compensation | 2,272 | 2,272 | ||||
Vesting of stock-based compensation, Shares | 16,590 | |||||
Common stock dividends declared | (11,047) | (11,047) | ||||
Other comprehensive income (loss) | 13,080 | 13,080 | ||||
Adjustment to reflect redemption value of redeemable noncontrolling interests in the Operating Partnership | (141) | (141) | ||||
Ending Balance, Values at Jun. 30, 2023 | 488,244 | $ 256 | 408,119 | (18,225) | 98,094 | |
Ending Balance, Shares at Jun. 30, 2023 | 25,674,313 | |||||
Beginning Balance, Values at Dec. 31, 2023 | $ 494,624 | $ 256 | 413,010 | 11,493 | 69,865 | |
Beginning Balance, Shares at Dec. 31, 2023 | 25,674,313 | 25,674,313 | ||||
Net income (loss) attributable to common stockholders | $ 36,894 | 36,894 | ||||
Vesting of stock-based compensation | 3,678 | $ 2 | 3,676 | |||
Vesting of stock-based compensation, Shares | 167,902 | |||||
Repurchases of common stock | (14,573) | $ (14,573) | ||||
Retirement of common stock held in treasury | $ (4) | (14,569) | 14,573 | |||
Retirement of common stock held in treasury, Shares | (438,678) | |||||
Common stock dividends declared | (24,351) | (24,351) | ||||
Other comprehensive income (loss) | (4,786) | (4,786) | ||||
Adjustment to reflect redemption value of redeemable noncontrolling interests in the Operating Partnership | (341) | (341) | ||||
Ending Balance, Values at Jun. 30, 2024 | $ 491,145 | $ 254 | 402,117 | 23,695 | 65,079 | |
Ending Balance, Shares at Jun. 30, 2024 | 25,403,537 | 25,403,537 | ||||
Beginning Balance, Values at Mar. 31, 2024 | $ 512,779 | $ 257 | 414,243 | 25,742 | 72,537 | |
Beginning Balance, Shares at Mar. 31, 2024 | 25,774,730 | |||||
Net income (loss) attributable to common stockholders | 10,596 | 10,596 | ||||
Vesting of stock-based compensation | 2,444 | $ 1 | 2,443 | |||
Vesting of stock-based compensation, Shares | 67,485 | |||||
Repurchases of common stock | (14,573) | (14,573) | ||||
Retirement of common stock held in treasury | $ (4) | (14,569) | $ 14,573 | |||
Retirement of common stock held in treasury, Shares | (438,678) | |||||
Common stock dividends declared | (12,071) | (12,071) | ||||
Other comprehensive income (loss) | (7,458) | (7,458) | ||||
Adjustment to reflect redemption value of redeemable noncontrolling interests in the Operating Partnership | (572) | (572) | ||||
Ending Balance, Values at Jun. 30, 2024 | $ 491,145 | $ 254 | $ 402,117 | $ 23,695 | $ 65,079 | |
Ending Balance, Shares at Jun. 30, 2024 | 25,403,537 | 25,403,537 |
CONSOLIDATED STATEMENTS OF ST_2
CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY (Unaudited) (Parenthetical) - $ / shares | 3 Months Ended | 6 Months Ended | ||
Jun. 30, 2024 | Jun. 30, 2023 | Jun. 30, 2024 | Jun. 30, 2023 | |
Statement of Stockholders' Equity [Abstract] | ||||
Common stock, dividend per share declared | $ 0.46242 | $ 0.42 | $ 0.92484 | $ 0.84 |
CONSOLIDATED STATEMENTS OF CASH
CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) - USD ($) $ in Thousands | 6 Months Ended | ||
Jun. 30, 2024 | Jun. 30, 2023 | ||
Cash flows from operating activities | |||
Net income (loss) | $ 37,040 | $ (7,866) | |
Adjustments to reconcile net income (loss) to net cash provided by operating activities: | |||
Gain on sales of real estate | [1] | (50,395) | |
Depreciation and amortization | 48,765 | 47,138 | |
Amortization/write-off of deferred financing costs | 2,221 | 1,353 | |
Change in fair value on derivative instruments included in interest expense | (26,276) | (22,912) | |
Net cash received on derivative settlements | 28,346 | 22,008 | |
Amortization/write-off of fair value adjustment of assumed debt | (53) | (54) | |
Provision for bad debts, net | 2,305 | 4,765 | |
Vesting of stock-based compensation | 5,231 | 4,461 | |
Insurance proceeds received for business interruption | 649 | 449 | |
Equity in earnings of affiliate | (91) | ||
Gain on forfeited deposits | (250) | ||
Casualty gains (loss) | 107 | (1,301) | |
Changes in operating assets and liabilities, net of effects of sale and acquisitions: | |||
Accounts receivable | (2,066) | (4,709) | |
Prepaid and other assets | (2,950) | (2,938) | |
Operating liabilities | (5,872) | 5,010 | |
Real estate taxes payable | 2,385 | 8,761 | |
Net cash provided by operating activities | 39,346 | 53,915 | |
Cash flows from investing activities | |||
Net proceeds from sales of real estate | [2] | 141,608 | |
Forfeited deposits | 250 | ||
Self-insurance paid for casualty loss | (1,819) | ||
Insurance proceeds received from casualty losses | 1,227 | 4,327 | |
Additions to real estate investments | (18,306) | (39,535) | |
Acquisitions of real estate investments | 415 | ||
Net cash provided by (used in) investing activities | 124,529 | (36,362) | |
Cash flows from financing activities | |||
Mortgage proceeds received | 42,788 | ||
Mortgage payments | (88,300) | (28,253) | |
Credit facilities payments | (24,000) | (17,500) | |
Deferred financing costs received (paid) | 1,001 | ||
Interest rate cap fees paid | (706) | (215) | |
Prepayment penalties on extinguished debt | (729) | (285) | |
Payments for taxes related to net share settlement of stock-based compensation | (1,510) | (1,717) | |
Distributions to redeemable noncontrolling interests in the Operating Partnership | (96) | (49) | |
Repurchase of common stock | (14,573) | ||
Dividends paid to common stockholders | (24,593) | (22,145) | |
Net cash used in financing activities | (154,507) | (26,375) | |
Net increase (decrease) in cash, cash equivalents and restricted cash | 9,368 | (8,822) | |
Cash, cash equivalents and restricted cash, beginning of period | 45,279 | 51,799 | |
Cash, cash equivalents and restricted cash, end of period | 54,647 | 42,977 | |
Supplemental Disclosure of Cash Flow Information | |||
Interest paid | 54,068 | 51,222 | |
Supplemental Disclosure of Noncash Activities | |||
Issuance of operating partnership units for purchase of noncontrolling interests | 415 | ||
Adjustment to reflect redemption value of redeemable noncontrolling interests in the OP | (341) | (282) | |
Capitalized construction costs included in accounts payable and other accrued liabilities | 3,607 | 5,013 | |
Change in fair value on derivative instruments designated as hedges | (4,805) | (4,076) | |
Decrease in dividends payable upon vesting of restricted stock units | (242) | (158) | |
Write-off of assets due to casualty losses | 1 | 1,751 | |
Write-off of deferred financing costs | $ 71 | $ 38 | |
[1] $ 31.5 million with a related party for the six months ended June 30, 2024 (see Note 9). Represents sales price, net of closing costs. |
Organization and Description of
Organization and Description of Business | 6 Months Ended |
Jun. 30, 2024 | |
Organization, Consolidation and Presentation of Financial Statements [Abstract] | |
Organization and Description of Business | 1. Organization and Description of Business NexPoint Residential Trust, Inc. (the “Company,” “we,” “our”) was incorporated in Maryland on September 19, 2014 , and has elected to be taxed as a real estate investment trust (“REIT”) and the Company believes the current organization and method of operation will enable it to maintain its status as a REIT. The Company is focused on “value-add” multifamily investments primarily located in the Southeastern and Southwestern United States. Substantially all of the Company’s business is conducted through NexPoint Residential Trust Operating Partnership, L.P. (the “OP”), the Company’s operating partnership. The Company also consolidates certain variable interest entities ("VIEs") in accordance with Financial Accounting Standards Board’s ("FASB") Accounting Standards Codification ("ASC") 810 Consolidation. The Company controls and consolidates the OP as a VIE. The Company owns its properties (the “Portfolio”) through the OP and its wholly owned taxable REIT subsidiary (“TRS”). The OP owns approximately 99.9 % of the Portfolio; the TRS owns approximately 0.1 % of the Portfolio. The Company’s wholly owned subsidiary, NexPoint Residential Trust Operating Partnership GP, LLC (the “OP GP”), is the sole general partner of the OP. As of June 30, 2024, there were 26,053,988 common units in the OP (“OP Units”) outstanding, of which 25,951,154 , or 99.6 % , were owned by the Company and 102,834 , or 0.4 % , were owned by noncontrolling limited partners (see Note 8). The Company is externally managed by NexPoint Real Estate Advisors, L.P. (the “Adviser”), through an agreement dated March 16, 2015, as amended, and renewed on February 26, 2024 for a one-year term (the “Advisory Agreement”), by and among the Company, the OP and the Adviser. The Adviser conducts substantially all of the Company’s operations and provides asset management services for its real estate investments. The Company expects it will only have accounting employees while the Advisory Agreement is in effect. All of the Company’s investment decisions are made by the Adviser, subject to general oversight by the Adviser’s investment committee and the Company’s board of directors (the “Board”). The Adviser is wholly owned by NexPoint Advisors, L.P. (the “Sponsor”). The Company’s investment objectives are to maximize the cash flow and value of properties owned, acquire properties with cash flow growth potential, provide quarterly cash distributions and achieve long-term capital appreciation for its stockholders through targeted management and a value-add program. Consistent with the Company’s policy to acquire assets for both income and capital gain, the Company intends to hold at least majority interests in its properties for long-term appreciation and to engage in the business of directly or indirectly acquiring, owning, and operating well-located multifamily properties with a value-add component in large cities and suburban submarkets of large cities primarily in the Southeastern and Southwestern United States consistent with its investment objectives. Economic and market conditions may influence the Company to hold properties for different periods of time. From time to time, the Company may sell a property if, among other deciding factors, the sale would be in the best interest of its stockholders. The Company may allocate up to 30 % of the Portfolio to investments in real estate-related debt and securities with the potential for high current income or total returns. These allocations may include first and second mortgages and subordinated, bridge, mezzanine, construction and other loans, as well as debt securities related to or secured by multifamily real estate and common and preferred equity securities, which may include securities of other REITs or real estate companies. |
Summary of Significant Accounti
Summary of Significant Accounting Policies | 6 Months Ended |
Jun. 30, 2024 | |
Accounting Policies [Abstract] | |
Summary of Significant Accounting Policies | 2. Summary of Significant Accounting Policies Readers of this Quarterly Report on Form 10-Q ("Quarterly Report") should refer to the audited financial statements and notes to consolidated financial statements of the Company for the year ended December 31, 2023, which are included in our 2023 Annual Report on Form 10-K ("2023 Annual Report"), filed with the United States Securities and Exchange Commission ("SEC") on February 27, 2024 and also available on our website (nxrt.nexpoint.com), since we have omitted from this Quarterly Report certain footnote disclosures which would substantially duplicate those contained in such audited financial statements. You should also refer to Note 2, Summary of Significant Accounting Policies, in the notes to consolidated financial statements in our 2023 Annual Report for further discussion of our significant accounting policies and estimates. Information contained on, or accessible through, our website is not incorporated by reference into and does not constitute a part of this Quarterly Report or any other report or documents we file or furnish with the SEC. Impairment Real estate assets are reviewed for impairment whenever events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable. The key inputs into our impairment analysis include, but are not limited to, the holding period, net operating income, and capitalization rates. In such cases, the Company will evaluate the recoverability of such real estate assets based on estimated future cash flows and the estimated liquidation value of such real estate assets, and record an impairment loss if such undiscounted cash flows are insufficient to recover the carrying amount of the real estate asset. If impaired, the real estate asset will be written down to its estimated fair value. The Company’s impairment analysis identifies and evaluates events or changes in circumstances that indicate the carrying amount of a real estate investment may not be recoverable, including determining the period the Company will hold the rental property, net operating income, and the estimated capitalization rate for each respective real estate investment. As of June 30, 2024 , the Company has no t recorded any impairment on its real estate assets. Held for Sale The Company periodically classifies real estate assets as held for sale when certain criteria are met in accordance with U.S. generally accepted accounting principles ("GAAP"). At that time, the Company presents the net real estate assets and the net debt associated with the real estate held for sale separately in its consolidated balance sheet, and the Company ceases recording depreciation and amortization expense related to that property. Real estate held for sale is reported at the lower of its carrying amount or its estimated fair value less estimated costs to sell. As of June 30, 2024 and December 31, 2023 , there were one and three properties classified as held for sale, respectively. In addition to the net real estate and mortgages payable held for sale, the consolidated balance sheets also includes approximately $ 0.1 million and $ 0.8 million of accounts receivable and prepaid and other assets, and approximately $ 0.4 million and $ 4.9 million of accounts payable, real estate taxes payable, security deposits, prepaid rents, and other accrued liabilities related to assets held for sale as of June 30, 2024 and December 31, 2023 , respectively. Recent Accounting Pronouncements In March 2020, the FASB issued ASU 2020-04, Reference Rate Reform (Topic 848) (“ASU 2020-04”). ASU 2020-04 contains practical expedients for reference rate reform related activities that impact debt, leases, derivatives and other contracts. The guidance in ASU 2020-04 is optional and may be elected over time as reference rate reform activities occur. The Company has taken the ASC 848 elections needed to allow for the hedged forecasted transactions to transition while not discontinuing the associated hedge accounting designations. Application of these hedged accounting expedients preserves the presentation of derivatives consistent with past presentation. The Company will continue to evaluate the impact of the guidance and may apply other elections as applicable as additional changes in the market occur. In November 2023, the FASB issued ASU 2023-07, Segment Reporting – Improvements to Reportable Segment Disclosures (“ASU 2023-07”), which requires a public entity to disclose significant segment expenses and other segment items in interim and annual periods and expands the ASC 280 disclosure requirements for interim periods. The ASU also explicitly requires public entities with a single report able segment to provide all segment disclosures under ASC 280, including the new disclosures under ASU 2023-07. The amendments are effective for fiscal years beginning after December 15, 2023, and for interim periods within fiscal years beginning after December 15, 2024. Early adoption is permitted. Management is currently evaluating this ASU to determine its impact on the Company's disclosures. |
Real Estate Investments
Real Estate Investments | 6 Months Ended |
Jun. 30, 2024 | |
Real Estate [Abstract] | |
Real Estate Investments | 3. Real Estate Investments Acquisitions There were no acquisitions of real estate during the six months ended June 30, 2024 and 2023. Dispositions The Company sold two properties during the six months ended June 30, 2024 , as detailed in the table below (in thousands). There were no dispositions during the six months ended June 30, 2023. Property Name Location Date of Sale Sales Price Net Cash Proceeds (1) Gain on Sale Old Farm (2) Houston, Texas March 1, 2024 $ 103,000 $ 102,704 $ 31,548 Radbourne Lake Charlotte, North Carolina April 30, 2024 39,250 38,904 18,847 $ 142,250 $ 141,608 $ 50,395 (1) Represents sales price, net of closing costs. (2) Old Farm was sold to NexBank Capital, Inc. (“NexBank Capital”). A director and officer of the Company, who controls the Adviser, which externally manages the Company, also (i) is the beneficiary of a trust that indirectly owns 100 % of the limited partnership interests in the parent of the Adviser and directly owns 100 % of the general partnership interests in the parent of the Adviser and (ii) is a director of NexBank Capital. See Note 9. NXRT Captive On July 6, 2023, NexPoint Captive Insurance Company, Inc. (“NexPoint Captive”) was authorized to transact business in the state of Montana as a captive insurance company. NexPoint Captive began providing rental insurance coverage to NXRT properties and properties managed by affiliates of the Adviser on August 1, 2023. The OP purchased 100 % ownership interest and has the power to direct the activities of NexPoint Captive. NexPoint Captive is required to maintain a cash reserve of $ 250,000 to fund potential claims, which is classified as restricted cash on the consolidated balance sheet. As of June 30, 2024 and December 31, 2023 , the Company had approximately $ 0.2 million and $ 0.1 million accrued for case reserves, respectively. The Company consolidates NexPoint Captive in its consolidated financial statements. Casualty Losses The Company experienced certain casualty events during the six months ended June 30, 2024 and 2023. Certain casualty proceeds from insurance are recorded in casualty gains (loss) on the consolidated statements of operations and comprehensive income (loss) in relation to these events. Events that are considered to be small, standard and not extraordinary are recorded through property operating expense. Insurance proceeds received from casualty losses are recognized on the Company’s consolidated statements of cash flows as investing activities. The Company differentiates proceeds received from business interruption and casualty gains (losses) in accounting for the transactions. Business interruption proceeds are specifically insurance proceeds to recoup lost rents due to a qualifying event(s) (i.e., fires, floods, storms, water damage, etc.) as determined by the insurance policy and are reflected as operating cash flows in the accompanying consolidated statements of cash flows. Business interruption that has been accrued by the Company is presented in miscellaneous income in the accompanying consolidated statement of operations and comprehensive income (loss). Casualty gains (losses) are distinctly attributable to damage and subsequent write down of the property (loss), and the recoupment of funds from the insurance policy, as it relates to the damage. Such proceeds received from the damage to the property are accounted for as a gain to the Company, and potentially offset losses attributable to net write off of damaged assets. As of June 30, 2024 and December 31, 2023 , there were 21 and 107 down units, respectively. During the three and six months ended June 30, 2024, the Company recognized $ 0.7 million and $ 0.5 million in casualty losses, respectively, and $ 0.1 million and $ 0.2 million in business interruption proceeds on the consolidated statement of operations and comprehensive income (loss), respectively. During the three and six months ended June 30, 2023 , the Company recognized approximately $ 0.1 million and $ 0.9 million in casualty losses which is included in casualty loss and $ 0.3 million and $ 0.7 million in business interruption income which is included in miscellaneous income on the consolidated statement of operations and comprehensive income (loss) , respectively. |
Debt
Debt | 6 Months Ended |
Jun. 30, 2024 | |
Debt Disclosure [Abstract] | |
Debt | 4. Debt Mortgage Debt The following table contains summary information concerning the mortgage debt of the Company as of June 30, 2024 (dollars in thousands): Operating Properties Type Term (months) Outstanding Interest Rate (1) Maturity Date Arbors on Forest Ridge Floating 120 $ 19,184 6.89 % 12/1/2032 Cutter's Point Floating 120 21,524 6.89 % 12/1/2032 The Summit at Sabal Park Floating 120 30,826 6.89 % 12/1/2032 Courtney Cove Floating 120 36,146 6.89 % 12/1/2032 The Preserve at Terrell Mill Floating 120 71,098 6.89 % 12/1/2032 Versailles Floating 120 40,247 6.89 % 12/1/2032 Seasons 704 Apartments Floating 120 33,132 6.89 % 12/1/2032 Madera Point Floating 120 34,457 6.89 % 12/1/2032 Venue at 8651 Floating 120 18,690 6.89 % 12/1/2032 The Venue on Camelback Floating 120 42,788 7.52 % 2/1/2033 Sabal Palm at Lake Buena Vista Floating 84 42,100 6.75 % 9/1/2025 Cornerstone Floating 120 46,804 7.43 % 12/1/2032 Parc500 Floating 120 29,416 6.89 % 12/1/2032 Rockledge Apartments Floating 120 93,129 6.89 % 12/1/2032 Atera Apartments Floating 120 46,198 6.89 % 12/1/2032 Versailles II Floating 84 12,061 6.63 % 10/1/2025 Brandywine I & II Floating 84 43,835 6.63 % 10/1/2025 Bella Vista Floating 84 29,040 6.77 % 2/1/2026 The Enclave Floating 84 25,322 6.77 % 2/1/2026 The Heritage Floating 84 24,625 6.77 % 2/1/2026 Summers Landing Floating 84 10,109 6.63 % 10/1/2025 Residences at Glenview Reserve Floating 84 25,434 6.89 % 10/1/2025 Residences at West Place Fixed 120 33,817 4.24 % 10/1/2028 Avant at Pembroke Pines Floating 84 177,100 6.88 % 9/1/2026 Arbors of Brentwood Floating 84 34,237 6.88 % 10/1/2026 Torreyana Apartments Floating 120 50,580 6.89 % 12/1/2032 Bloom Floating 120 59,830 6.89 % 12/1/2032 Bella Solara Floating 120 40,328 6.89 % 12/1/2032 Fairways at San Marcos Floating 120 60,228 6.89 % 12/1/2032 The Verandas at Lake Norman Floating 84 34,925 7.19 % 7/1/2028 Creekside at Matthews Floating 120 29,648 6.89 % 12/1/2032 Six Forks Station Floating 120 41,180 7.05 % 10/1/2031 High House at Cary Floating 84 46,625 7.35 % 1/1/2029 The Adair Floating 84 35,115 7.31 % 4/1/2029 Estates on Maryland Floating 84 43,157 7.31 % 4/1/2029 $ 1,462,935 Fair market value adjustment 450 (2) Deferred financing costs, net of accumulated amortization of $ 4,588 ( 8,967 ) $ 1,454,418 (1) Interest rate is based on a reference rate plus an applicable margin, except for fixed rate mortgage debt. The reference rate used in our Portfolio is 30-Day Average Secured Overnight Financing Rate (“SOFR”). As of June 30, 2024, SOFR was 5.34 % . (2) The Company reflected a valuation adjustment on its fixed rate debt for Residences at West Place to adjust it to fair market value on its respective date of acquisition for the difference between the fair value and the assumed principal amount of debt. The difference is amortized into interest expense over the remaining term of the mortgage. The weighted average interest rate of the Company’s mortgage indebtedness was 6.89 % as of June 30, 2024 and 6.90 % as of December 31, 2023. As of June 30, 2024, the adjusted weighted average interest rate of the Company’s mortgage indebtedness was 3.63 % which excludes the effect of interest rate caps. For purposes of calculating the adjusted weighted average interest rate of the outstanding mortgage indebtedness, the Company has included the weighted average fixed rate of 0.98 % for its combined $ 1.1 billion notional amount of interest rate swap agreements, which effectively fix the interest rate on $ 1.1 billion of the Company’s floating rate mortgage debt (see Note 5). Each of the Company’s mortgages is a non-recourse obligation subject to customary provisions. The loan agreements contain customary events of default, including defaults in the payment of principal or interest, defaults in compliance with the covenants contained in the documents evidencing the loan, defaults in payments under any other security instrument covering any part of the property, whether junior or senior to the loan, and bankruptcy or other insolvency events. As of June 30, 2024 and December 31, 2023, the Company believes it is in compliance with all provisions. Credit Facility On October 24, 2022, the Company exercised its option to extend the Corporate Credit Facility, with Truist Bank ("Truist Bank"), with respect to the revolving commitments for a single one-year term resulting in a maturity date of June 30, 2025 . As of June 30, 2024 , there was $ 350.0 million available for borrowing under the Corporate Credit Facility. Subject to conditions provided in the Corporate Credit Facility, the commitments under Corporate Credit Facility may be increased up to an additional $ 150.0 million if the lenders agree to increase their commitments or if the lenders agree for the increase to be funded by any additional lender proposed by the Company, through the OP. The Corporate Credit Facility will mature on June 30, 2025 with respect to the revolving commitments. The Company can voluntarily and permanently reduce all of the revolving commitments before the maturity date. As of June 30, 2024 and December 31, 2023 , the Company had $ 0.0 million and $ 24.0 million outstanding on the Corporate Credit Facility, respectively. Advances under the Corporate Credit Facility accrue interest at a per annum rate equal to, at the Company’s election, either Term SOFR plus a margin of 1.90 % to 2.40 %, depending on the Company’s total leverage ratio and a benchmark replacement adjustment of 0.1 %, or a base rate determined according to the highest of (a) the prime rate, (b) the federal funds rate plus 0.50%, (c) Term SOFR plus 1.0% or (d) 0.0% plus a margin of 0.90% to 1.40%, depending on the Company’s total leverage ratio. An unused commitment fee at a rate of 0.15% or 0.25%, depending on the outstanding aggregate revolving commitments, applies to unutilized borrowing capacity under the Corporate Credit Facility. Amounts owed under the Corporate Credit Facility may be prepaid at any time without premium or penalty. The Corporate Credit Facility is guaranteed by the Company and the obligations under the Corporate Credit Facility are, subject to some exceptions, secured by a continuing security interest in substantially all of the assets of the Company. As of June 30, 2024 and December 31, 2023, the Company is in compliance with all of the covenants required in its Corporate Credit Facility. Deferred Financing Costs The Company defers costs incurred in obtaining financing and amortizes the costs over the terms of the related loans using the straight-line method, which approximates the effective interest method. Deferred financing costs, net of amortization, are recorded as a reduction from the related debt on the Company’s consolidated balance sheets. As of June 30, 2024 , the Company had $ 3.0 million of deferred financing costs and $ 2.8 million of accumulated amortization related to the Corporate Credit Facility classified in prepaid and other assets on the consolidated balance sheet. Upon repayment of or in conjunction with a material change in the terms of the underlying debt agreement, any unamortized costs are charged to loss on extinguishment of debt and modification costs (see “Loss on Extinguishment of Debt and Modification Costs” below). For the three months ended June 30, 2024 and 2023, amortization of deferred financing costs of approximately $ 0.7 million and $ 0.7 million , respectively, is included in interest expense on the consolidated statements of operations and comprehensive income (loss). For the six months ended June 30, 2024 and 2023, amortization of deferred financing costs of approximately $ 1.4 million and $ 1.5 million , respectively, is included in interest expense on the consolidated statements of operations and comprehensive income (loss). Gain (Loss) on Extinguishment of Debt and Modification Costs Gain (loss) on extinguishment of debt and modification costs includes prepayment penalties and defeasance costs incurred on the early repayment of debt, costs incurred in a debt modification that are not capitalized as deferred financing costs and other costs incurred in a debt extinguishment. During the three and six months ended June 30, 2024 , the Company recognized losses on extinguishment of $ 0.3 million and $ 0.8 million, respectively. During the three and six months ended June 30, 2023 , the Company recognized gains of $ 0.0 million and $ 0.1 million, respectively. Schedule of Debt Maturities The aggregate scheduled maturities, including amortizing principal payments, of total debt for the next five calendar years subsequent to June 30, 2024 are as follows (in thousands): Operating 2024 $ 147 2025 133,392 2026 290,324 2027 — 2028 81,042 Thereafter 958,030 Total $ 1,462,935 |
Fair Value of Derivative and Fi
Fair Value of Derivative and Financial Instruments | 6 Months Ended |
Jun. 30, 2024 | |
Fair Value Disclosures [Abstract] | |
Fair Value of Derivatives and Financial Instruments | 5. Fair Value of Derivatives and Financial Instruments Derivative Financial Instruments and Hedging Activities In the normal course of business, our operations are exposed to market risks, including the effect of changes in interest rates. We may enter into derivative financial instruments to offset this underlying market risk. There have been no significant changes in our policy and strategy from what was disclosed in our 2023 Annual Report. LIBOR ceased publication on June 30, 2023. On July 1, 2023, LIBOR rates were replaced with SOFR as the reference rate for most LIBOR debt and derivative instruments. For the Company's interest rate swaps, the reference transitioned from one-month LIBOR to the daily compounded average of SOFR plus a 0.11448 % adjustment (“Adjusted SOFR”). As of June 30, 2024, the Company had the following outstanding interest rate swaps that were designated as cash flow hedges of interest rate risk (dollars in thousands): Effective Date Termination Date Counterparty Notional Amount Fixed Rate (1) September 1, 2019 September 1, 2026 KeyBank $ 100,000 1.4620 % September 1, 2019 September 1, 2026 KeyBank 125,000 1.3020 % January 3, 2020 September 1, 2026 KeyBank 92,500 1.6090 % March 4, 2020 June 1, 2026 Truist 100,000 0.8200 % June 1, 2021 September 1, 2026 KeyBank 200,000 0.8450 % June 1, 2021 September 1, 2026 KeyBank 200,000 0.9530 % March 1, 2022 March 1, 2025 Truist 145,000 0.5730 % March 1, 2022 March 1, 2025 Truist 105,000 0.6140 % $ 1,067,500 0.9807 % (2) (1) The floating rate option for the interest rate swaps is Adjusted SOFR. As of June 30, 2024, Adjusted SOFR was 5.45 % . (2) Represents the weighted average fixed rate of the interest rate swaps. As of June 30, 2024, the Company had the following interest rate swap that was designated as a cash flow hedge of interest rate risk with future effective date (dollars in thousands): Future Swaps Effective Date Termination Date Counterparty Notional Amount Fixed Rate (1) September 1, 2026 January 1, 2027 KeyBank $ 92,500 1.7980 % (1) The floating rate option for the interest rate swap is Adjusted SOFR. As of June 30, 2024, Adjusted SOFR was 5.45 % . Derivatives not designated as hedges are not speculative and are used to manage the Company’s exposure to interest rate movements but either do not meet the strict requirements to apply hedge accounting in accordance with FASB ASC 815, Derivatives and Hedging , or the Company has elected not to designate such derivatives as hedges. Changes in the fair value of derivatives not designated in hedging relationships are recorded directly in net income (loss) as interest expense. As of June 30, 2024, the Company had the following interest rate caps outstanding that were not designated as cash flow hedges of interest rate risk (dollars in thousands): Properties Type Maturity Date Notional Strike Rate The Verandas at Lake Norman Floating 7/1/2024 $ 34,925 3.40 % Creekside at Matthews Floating 7/1/2024 31,900 4.40 % Sabal Palm at Lake Buena Vista Floating 9/1/2024 42,100 6.20 % Residences at Glenview Reserve Floating 10/1/2024 25,645 4.81 % Timber Creek Floating 10/1/2024 24,100 4.99 % Brandywine I & II Floating 10/1/2024 43,835 6.82 % Radbourne Lake Floating 10/1/2024 20,000 6.46 % Summers Landing Floating 10/1/2024 10,109 6.07 % Versailles II Floating 10/1/2024 12,061 6.82 % Six Forks Station Floating 10/1/2024 41,180 4.00 % High House at Cary Floating 1/1/2025 46,625 2.74 % The Heritage Floating 2/1/2025 24,625 5.18 % The Enclave Floating 2/1/2025 25,322 5.18 % Bella Vista Floating 2/1/2025 29,040 5.18 % Estates on Maryland Floating 4/1/2025 43,157 3.91 % The Adair Floating 4/1/2025 35,115 3.91 % Rockledge Apartments Floating 12/1/2025 93,129 6.45 % The Preserve at Terrell Mill Floating 12/1/2025 71,098 6.45 % Fairways at San Marcos Floating 12/1/2025 60,228 6.70 % Bloom Floating 12/1/2025 59,830 6.70 % Atera Apartments Floating 12/1/2025 46,198 6.45 % Silverbrook Floating 12/1/2025 46,088 6.45 % Torreyana Apartments Floating 12/1/2025 50,580 6.70 % Cornerstone Floating 12/1/2025 46,804 6.66 % Versailles Floating 12/1/2025 40,247 6.45 % Bella Solara Floating 12/1/2025 40,328 6.70 % Courtney Cove Floating 12/1/2025 36,146 6.70 % Madera Point Floating 12/1/2025 34,457 6.70 % Creekside at Matthews Floating 12/1/2025 29,648 6.45 % Parc500 Floating 12/1/2025 29,416 6.45 % Seasons 704 Apartments Floating 12/1/2025 33,132 6.70 % The Summit at Sabal Park Floating 12/1/2025 30,826 6.70 % Cutter's Point Floating 12/1/2025 21,524 6.45 % Venue at 8651 Floating 12/1/2025 18,690 6.45 % Arbors on Forest Ridge Floating 12/1/2025 19,184 6.70 % Venue on Camelback Floating 2/1/2026 42,788 6.07 % $ 1,340,080 5.90 % The following table contains summary information regarding our forward interest rate cap that is designated as a cash flow hedge of interest rate risk (dollars in thousands): Property Effective Date Maturity Date Notional Amount Strike Rate The Verandas at Lake Norman 7/1/2024 7/1/2025 $ 34,925 3.40 % The table below presents the fair value of the Company’s derivative financial instruments, which use level 2 inputs, as well as their classification on the consolidated balance sheets as of June 30, 2024 and December 31, 2023 (in thousands): Asset Derivatives Liability Derivatives Balance Sheet Location June 30, 2024 December 31, 2023 June 30, 2024 December 31, 2023 Derivatives designated as hedging instruments: Interest rate swaps Fair value of interest rate swaps $ 66,225 $ 71,028 $ — $ — Interest rate caps Prepaid and other assets 555 — — — Derivatives not designated as hedging instruments: Interest rate caps Prepaid and other assets 1,699 2,988 — — Total $ 68,479 $ 74,016 $ — $ — The tables below present the effect of the Company’s derivative financial instruments on the consolidated statements of operations and comprehensive income (loss) for the three and six months ended June 30, 2024 and 2023 (in thousands): Amount of gain (loss) Location of gain Amount of gain (loss) 2024 2023 OCI into income 2024 2023 Derivatives designated as hedging instruments: For the three months ended June 30, Interest rate products $ 5,139 $ 24,845 Interest expense $ 12,627 $ 11,717 For the six months ended June 30, Interest rate products $ 20,729 $ 17,784 Interest expense $ 25,534 $ 21,862 Location of gain Amount of gain (loss) recognized in 2024 2023 Derivatives not designated as hedging instruments: For the three months ended June 30, Interest rate products Interest expense $ ( 116 ) $ 2,013 For the six months ended June 30, Interest rate products Interest expense $ ( 742 ) $ 1,051 Other Financial Instruments Carried at Fair Value Redeemable noncontrolling interests in the OP have a redemption feature and are marked to their redemption value if such value exceeds the carrying value of the redeemable noncontrolling interests in the OP (see Note 8). The redemption value is based on the fair value of the Company’s common stock at the redemption date, and therefore, is calculated based on the fair value of the Company’s common stock at the balance sheet date. Since the valuation is based on observable inputs such as quoted prices for similar instruments in active markets, redeemable noncontrolling interests in the OP are classified as Level 2 if they are adjusted to their redemption value. Financial Instruments Not Carried at Fair Value At June 30, 2024 and December 31, 2023, the fair values of cash and cash equivalents, restricted cash, accounts receivable, prepaid and other assets, excluding interest rate caps, accounts payable and other accrued liabilities, accrued real estate taxes payable, accrued interest payable, security deposits and prepaid rent approximated their carrying values because of the short-term nature of these instruments. The estimated fair values of other financial instruments were determined by the Company using available market information and appropriate valuation methodologies. Considerable judgment is necessary to interpret market data and develop estimated fair values. Accordingly, the estimates presented herein are not necessarily indicative of the amounts the Company would realize on the disposition of the financial instruments. The use of different market assumptions or estimation methodologies may have a material effect on the estimated fair value amounts. In calculating the fair value of its long-term indebtedness, the Company used interest rate and spread assumptions that reflect current credit worthiness and market conditions available for the issuance of long-term debt with similar terms and remaining maturities. These financial instruments utilize Level 2 inputs. The table below presents the carrying value (outstanding principal balance) and estimated fair value of our debt at June 30, 2024 and December 31, 2023 (in thousands): June 30, 2024 December 31, 2023 Carrying Value Estimated Carrying Value Estimated Fixed rate debt $ 33,817 $ 31,569 $ 33,817 $ 31,950 Floating rate debt $ 1,429,118 $ 1,365,829 $ 1,541,419 $ 1,335,635 |
Stockholders' Equity
Stockholders' Equity | 6 Months Ended |
Jun. 30, 2024 | |
Equity [Abstract] | |
Stockholders' Equity | 6. Stockholders’ Equity Common Stock During the six months ended June 30, 2024 and 2023, the Company issued 167,902 and 124,994 shares of common stock pursuant to its long-term incentive plan (see “Long Term Incentive Plan” below). As of June 30, 2024, the Company had 25,403,537 shares of common stock, par value $ 0.01 per share, issued and outstanding. Share Repurchase Program On October 24, 2022, the Board authorized the Company to repurchase an indeterminate number of shares of our common stock at an aggregate market value of up to $ 100.0 million during a two-year period that will expire on October 24, 2024 . This authorization replaced the Board's prior authorization. The Company may utilize various methods to affect the repurchases, and the timing and extent of the repurchases will depend upon several factors, including market and business conditions, regulatory requirements and other corporate considerations, including whether the Company’s common stock is trading at a significant discount to net asset value per share. Repurchases under this program may be discontinued at any time. During the six months ended June 30, 2024 , the Company repurchased 438,678 shares of its common stock, par value of $ 0.01 per share, at a total cost of approximately $ 14.6 million, or $ 33.22 per share on average. During the six months ended June 30, 2023 , the Company did no t make any share repurchases. Since the inception of the Share Repurchase Program through June 30, 2024, the Company has repurchased 2,989,306 shares of its common stock, par value $ 0.01 per share, at a total cost of approximately $ 86.9 million , or $ 29.07 per share on average. Restricted Stock Units Under the Company’s 2016 Long Term Incentive Plan (the "2016 LTIP"), restricted stock units may be granted to the Company’s directors, officers and other key employees (and those of the Adviser and the Company’s subsidiaries) and typically vest over a three to five-year period for officers, employees and certain key employees of the Adviser and annually for directors. Beginning on the date of grant, restricted stock units earn dividends that are payable in cash on the vesting date. The following table includes the number of restricted stock units granted to its directors, officers, employees and certain key employees of the Adviser under the 2016 LTIP: Summary of Grants February March May Total 2019 186,662 — — 186,662 2020 168,183 — 116,852 285,035 2021 204,663 — — 204,663 2022 142,519 — — 142,519 2023 — 260,709 — 260,709 2024 — 355,475 — 355,475 Total 702,027 616,184 116,852 1,435,063 As of June 30, 2024 and December 31, 2023 , the Company had 757,881 and 620,137 unvested units under the 2016 LTIP, respectively. The following table includes the number of restricted stock units granted, vested, forfeited and outstanding as of June 30, 2024: 2024 Number of Units Weighted Average Outstanding January 1, 620,137 $ 47.50 Granted 355,475 30.89 Vested ( 217,731 ) (1) 45.32 Forfeited — — Outstanding June 30, 757,881 $ 40.47 (1) Certain key employees of the Adviser elected to net the taxes owed upon vesting against the shares issued resulting in 167,902 shares being issued as shown on the Consolidated Statement of Stockholders’ Equity. The following table contains information regarding the vesting of restricted stock units under the 2016 LTIP for the next five calendar years subsequent to June 30, 2024: Shares Vesting February March May Total 2025 97,154 136,671 21,769 255,594 2026 64,147 114,965 — 179,112 2027 26,281 114,965 — 141,246 2028 — 114,958 — 114,958 2029 — 66,971 — 66,971 Total 187,582 548,530 21,769 757,881 As of June 30, 2024, the Company had issued 1,150,106 shares of common stock under the 2016 LTIP. For the three months ended June 30, 2024 and 2023, the Company recognized approximately $ 2.7 million and $ 2.5 million , respectively, of equity-based compensation expense related to grants of restricted stock units. For the six months ended June 30, 2024 and 2023, the Company recognized approximately $ 5.2 million and $ 4.5 million , respectively, of equity-based compensation expense related to grants of restricted stock units. As of June 30, 2024 and December 31, 2023, the Company had recognized a liability of approximately $ 1.9 million and $ 2.1 million, respectively, related to dividends earned on restricted stock units that are payable in cash upon vesting, which is included in accounts payable and other accrued liabilities on the consolidated balance sheets. Forfeitures are recognized as they occur. As of June 30, 2024 and December 31, 2023 , the Company had total unrecognized compensation expense on restricted awards of approximately $ 27.3 million and $ 21.5 million over a weighted average vesting period of 2.1 and 1.5 years, respectively. At-the-Market Offering On March 4, 2020, the Company, the OP and the Adviser entered into separate equity distribution agreements with each of Jefferies LLC (“Jefferies”), Raymond James & Associates, Inc. (“Raymond James”), KeyBanc Capital Markets Inc. (“KeyBanc”) and Truist Securities (f/k/a SunTrust Robinson Humphrey, Inc., “SunTrust,” and together with Jefferies, Raymond James and KeyBanc, the “ATM Sales Agents”), pursuant to which the Company could issue and sell from time to time when an effective registration statement was available shares of the Company’s common stock, par value $ 0.01 per share, having an aggregate sales price of up to $ 225,000,000 (the “2020 ATM Program”). Sales of shares of common stock, if any, could be made in transactions that were deemed to be “at the market” offerings, as defined in Rule 415 under the Securities Act, including, without limitation, sales made by means of ordinary brokers’ transactions on the New York Stock Exchange, to or through a market maker at market prices prevailing at the time of sale, at prices related to prevailing market prices or at negotiated prices based on prevailing market prices. In addition to the issuance and sale of shares of common stock, the Company could enter into forward sale agreements with each of Jefferies, KeyBanc and Raymond James, or their respective affiliates, through the 2020 ATM Program. During the six months ended June 30, 2024 and 2023 , no shares were issued under the 2020 ATM Program. The following table contains summary information of the 2020 ATM Program since its inception: Gross proceeds $ 62,310,967 Common shares issued 1,120,910 Gross average sale price per share $ 55.59 Sales commissions $ 934,665 Offering costs 1,353,015 Net proceeds $ 60,023,287 Average price per share, net $ 53.55 |
Earnings (Loss) Per Share
Earnings (Loss) Per Share | 6 Months Ended |
Jun. 30, 2024 | |
Earnings Per Share [Abstract] | |
Earnings (Loss) Per Share | 7. Earnings (Loss) Per Share Basic earnings (loss) per share is computed by dividing net income (loss) attributable to common stockholders by the weighted average number of shares of the Company’s common stock outstanding, which excludes any unvested restricted stock units issued pursuant to the 2016 LTIP. Diluted earnings (loss) per share is computed by adjusting basic income (loss) per share for the dilutive effect of the assumed vesting of restricted stock units. During periods of net loss, the assumed vesting of restricted stock units is anti-dilutive and is not included in the calculation of earnings (loss) per share. The effect of the conversion of OP Units held by noncontrolling limited partners is not reflected in the computation of basic and diluted earnings (loss) per share as the assumed conversion of these units would have no net impact on the determination of diluted earnings (loss) per share. See Note 8 for additional information. The following table sets forth the computation of basic and diluted loss per share for the periods presented (in thousands, except per share amounts): For the Three Months Ended June 30, For the Six Months Ended June 30, 2024 2023 2024 2023 Numerator for earnings (loss) per share: Net income (loss) $ 10,638 $ ( 3,968 ) $ 37,040 $ ( 7,866 ) Net income (loss) attributable to redeemable noncontrolling interests in the Operating Partnership 42 ( 15 ) 146 ( 30 ) Net income (loss) attributable to common stockholders $ 10,596 $ ( 3,953 ) $ 36,894 $ ( 7,836 ) Denominator for earnings (loss) per share: Weighted average common shares outstanding 25,540 25,677 25,630 25,633 Denominator for basic earnings (loss) per share 25,540 25,677 25,630 25,633 Weighted average unvested restricted stock units 769 637 701 557 Denominator for diluted earnings (loss) per share (1) 26,309 25,677 26,331 25,633 Earnings (loss) per weighted average common share: Basic $ 0.41 $ ( 0.15 ) $ 1.44 $ ( 0.31 ) Diluted $ 0.40 $ ( 0.15 ) $ 1.40 $ ( 0.31 ) (1) If the Company sustains a net loss for the period presented, unvested restricted stock units are not included in the diluted earnings per share calculation. |
Noncontrolling Interests
Noncontrolling Interests | 6 Months Ended |
Jun. 30, 2024 | |
Noncontrolling Interest [Abstract] | |
Noncontrolling Interests | 8. Noncontrolling Interests Redeemable Noncontrolling Interests in the OP The following table sets forth the redeemable noncontrolling interests in the OP for the six months ended June 30, 2024 (in thousands): Redeemable noncontrolling interests in the OP, December 31, 2023 $ 5,246 Net income attributable to redeemable noncontrolling interests in the OP 146 Other comprehensive loss attributable to redeemable noncontrolling interests in the OP ( 19 ) Distributions to redeemable noncontrolling interests in the OP ( 96 ) Adjustment to reflect redemption value of redeemable noncontrolling interests in the OP 341 Redeemable noncontrolling interests in the OP, June 30, 2024 $ 5,618 Fees and Reimbursements to BH and its Affiliates The Company has entered into management agreements with BH Management Services, LLC (“BH”), the Company’s property manager and an independently owned third party, who manages the Company’s properties and supervises the implementation of the Company’s value-add program. BH is an affiliate of BH Equities, LLC and its affiliates (collectively, (“BH Equity"), who was a noncontrolling interest member of the Company’s joint ventures prior to the BH purchase by the Company of 100 % of the joint venture interests in the Portfolio owned by BH Equity, representing approximately 8.4 % ownership in the portfolio (the “BH Buyout") on June 30, 2017. Through BH Equity’s noncontrolling interests in such joint ventures, BH Equity was deemed to be a related party. With the completion of the BH Buyout, BH Equity is no longer deemed to be a related party. BH Equity became a noncontrolling limited partner of the OP upon execution of the Amendment. BH and its affiliates do not have common ownership in any joint venture with the Adviser; there is also no common ownership between BH and its affiliates and the Adviser. The property management fee paid to BH is approximately 3 % of the monthly gross income from each property managed. Currently, BH manages all of the Company’s properties. Additionally, the Company may pay BH certain other fees, including: (1) a fee of $ 15 - 25 per unit for the one-time setup and inspection of properties, (2) a construction supervision fee of 5 - 6 % of total project costs, which is capitalized, (3) acquisition fees and due diligence costs reimbursements, and (4) other owner approved fees at $ 55 per hour. BH also acts as a paymaster for the properties and is reimbursed at cost for various operating expenses it pays on behalf of the properties. The following is a summary of fees that the properties incurred to BH and its affiliates, as well as reimbursements paid to BH from the properties for various operating expenses, for the three and six months ended June 30, 2024 and 2023 (in thousands): For the Three Months Ended June 30, For the Six Months Ended June 30, 2024 2023 2024 2023 Fees incurred Property management fees (1) $ 1,864 $ 2,031 $ 3,807 $ 4,058 Construction supervision fees (2) 270 778 429 1,429 Design fees (2) 11 22 12 33 Acquisition fees (3) — ( 83 ) — ( 83 ) Reimbursements Payroll and benefits (4) 4,766 5,330 9,599 10,781 Other reimbursements (5) 746 1,432 1,883 2,785 (1) Included in property management fees on the consolidated statements of operations and comprehensive income (loss) . (2) Capitalized on the consolidated balance sheets and reflected in buildings and improvements. (3) Includes due diligence costs. Acquisition fees are capitalized to real estate assets on the consolidated balance sheets. (4) Included in property operating expenses on the consolidated statements of operations and comprehensive income (loss) . (5) Includes property operating expenses such as repairs and maintenance costs and certain property general and administrative expenses, which are included on the consolidated statements of operations and comprehensive income (loss) . |
Related Party Transactions
Related Party Transactions | 6 Months Ended |
Jun. 30, 2024 | |
Related Party Transactions [Abstract] | |
Related Party Transactions | 9. Related Party Transactions Advisory and Administrative Fee In accordance with the Advisory Agreement, the Company pays the Adviser an advisory fee equal to 1.00 % of the Average Real Estate Assets (as defined below). The duties performed by the Company’s Adviser under the terms of the Advisory Agreement include, but are not limited to: providing daily management for the Company, selecting and working with third party service providers, managing the Company’s properties or overseeing the third party property manager, formulating an investment strategy for the Company and selecting suitable properties and investments, managing the Company’s outstanding debt and its interest rate exposure through derivative instruments, determining when to sell assets, and managing the value-add program or overseeing a third party vendor that implements the value-add program. “Average Real Estate Assets” means the average of the aggregate book value of Real Estate Assets before reserves for depreciation or other non-cash reserves, computed by taking the average of the book value of real estate assets at the end of each month (1) for which any fee under the Advisory Agreement is calculated or (2) during the year for which any expense reimbursement under the Advisory Agreement is calculated. “Real Estate Assets” is defined broadly in the Advisory Agreement to include, among other things, investments in real estate-related securities and mortgages and reserves for capital expenditures (the value-add program). The advisory fee is payable monthly in arrears in cash, unless the Adviser elects, in its sole discretion, to receive all or a portion of the advisory fee in shares of common stock, subject to certain limitations. In accordance with the Advisory Agreement, the Company also pays the Adviser an administrative fee equal to 0.20 % of the Average Real Estate Assets. The administrative fee is payable monthly in arrears in cash, unless the Adviser elects, in its sole discretion, to receive all or a portion of the administrative fee in shares of common stock, subject to certain limitations. The advisory and administrative fees paid to the Adviser on the Contributed Assets (as defined in the Advisory Agreement) are subject to an annual cap of approximately $ 5.4 million (the “Contributed Assets Cap”) (see “Expense Cap” below). Pursuant to the terms of the Advisory Agreement, the Company will reimburse the Adviser for all documented Operating Expenses and Offering Expenses it incurs on behalf of the Company. “Operating Expenses” include legal, accounting, financial and due diligence services performed by the Adviser that outside professionals or outside consultants would otherwise perform, the Company’s pro rata share of rent, telephone, utilities, office furniture, equipment, machinery and other office, internal and overhead expenses of the Adviser required for the Company’s operations, and compensation expenses under the 2016 LTIP. Operating Expenses do not include expenses for the advisory and administrative services described in the Advisory Agreement. Certain Operating Expenses, such as the Company’s ratable share of rent, telephone, utilities, office furniture, equipment, machinery and other office, internal and overhead expenses incurred by the Adviser or its affiliates that relate to the operations of the Company, may be billed monthly to the Company under a shared services agreement. “Offering Expenses” include all expenses (other than underwriters’ discounts) in connection with an offering, including, without limitation, legal, accounting, printing, mailing and filing fees and other documented offering expenses. For the six months ended June 30, 2024 and 2023, the Adviser did not bill any Operating Expenses or Offering Expenses to the Company and any such expenses the Adviser incurred during the periods are considered to be permanently waived. Expense Cap Pursuant to the terms of the Advisory Agreement, expenses paid or incurred by the Company for operating expenses and advisory and administrative fees payable to the Adviser and Operating Expenses will not exceed 1.5 % of Average Real Estate Assets per calendar year (or part thereof that the Advisory Agreement is in effect (the “Expense Cap”)). The Expense Cap does not limit the reimbursement of expenses related to Offering Expenses. The Expense Cap also does not apply to legal, accounting, financial, due diligence and other service fees incurred in connection with mergers and acquisitions, extraordinary litigation or other events outside the Company’s ordinary course of business or any out-of-pocket acquisitions or due diligence expenses incurred in connection with the acquisition or disposition of real estate assets. Also, advisory and administrative fees are further limited on Contributed Assets to approximately $ 5.4 million in any calendar year. Contributed Assets refers to all Real Estate Assets contributed to the Company as part of its spin-off. The Contributed Assets Cap is not reduced for dispositions of such assets subsequent to its spin-off. Advisory and administrative fees on New Assets (as defined in the Advisory Agreement) are not subject to the above limitation and are based on an annual rate of 1.2 % on Average Real Estate Assets, but are subject to the Expense Cap. New Assets are all Real Estate Assets that are not Contributed Assets. For the three months ended June 30, 2024 and 2023, the Company incurred advisory and administrative fees of $ 1.7 million and $ 1.9 million , respectively. For the three months ended June 30, 2024 and 2023, the Adviser elected to voluntarily waive advisory and administrative fees of approximately $ 5.2 million and $ 5.4 million , respectively. For the six months ended June 30, 2024 and 2023, the Company incurred advisory and administrative fees of $ 3.5 million and $ 3.8 million , respectively. For the six months ended June 30, 2024 and 2023, the Adviser elected to voluntarily waive advisory and administrative fees of $ 10.7 million and $ 10.7 million , respectively. The advisory and administrative fees waived by the Adviser are considered to be permanently waived for the periods. The Adviser is not contractually obligated to waive fees on New Assets in the future and may cease waiving fees on New Assets at its discretion. Other Related Party Transactions The Company has in the past, and may in the future, utilize the services of affiliated parties. The Company holds multiple operating accounts at NexBank. On July 30, 2021, three of our property-owning subsidiaries entered into agreements with NLMF Holdco, LLC, an entity under common control with our Adviser and in which we own a 10 % equity interest, to provide faster, more reliable and lower cost internet to our residents. The lease of the fiber facilities and easement is between NLMF Holdco, LLC and NLMF Leaseco, LLC, which is wholly and separately owned by NLMF Leaseco Owner, LLC, which is controlled by Matt McGraner, one of our officers. The fiber management and internet services agreement is managed by NLMF Leaseco, LLC. The Company accounts for its interest in NLMF Holdco, LLC using the equity method of accounting. As of June 30, 2024 , the Company has funded approximately $ 0.6 million to NLMF Holdco, LLC which is included in prepaid and other assets on the consolidated balance sheet of the Company. For the three and six months ended June 30, 2024 , the Company included $ 0.1 million of NLMF Holdco, LLC net income in equity in earnings of affiliate on the consolidated statement of operations and comprehensive income (loss). During the three months ended June 30, 2024 and 2023 , the Company incurred expenses of $ 0.7 million and $ 0.7 million for fiber internet service, respectively. During the six months ended June 30, 2024 and 2023 , the Company incurred expenses of $ 1.4 million and $ 1.3 million for fiber internet service, respectively. Expenses incurred for fiber internet service to NLMF Leaseco, LLC is included in property operating expenses on the consolidated statement of operations and comprehensive income (loss). NXRTBH Old Farm, LLC On August 16, 2023, the Company entered into a Membership Interest Purchase Agreement (“MIPA”) between NXRTBH McMillan, LLC (a wholly owned subsidiary of the Company, the “Seller”) and NexBank Capital to sell all the membership interests of NXRTBH Old Farm, LLC (“Old Farm subsidiary”). Then on March 1, 2024 (the “closing date”), in accordance with the Fourth Amendment to Membership Interest Purchase Agreement, the Seller sold the membership interests of the Old Farm subsidiary to NexBank Capital for $ 103 million. Substantially all of the fair value of the disposed membership interests is concentrated in the property that is wholly owned by the Old Farm subsidiary at the closing date. As such, the Company determined the Old Farm subsidiary is not a business, and the membership interests represent an in-substance nonfinancial asset consistent with ASC 610-20, Gains and Losses from the Derecognition of Nonfinancial Assets . The membership interests sold represented 100 % of the outstanding equity interests. Following the sale, the Company determined it no longer holds a controlling financial interest in the Old Farm subsidiary and is no longer the primary beneficiary. The Company deconsolidated the Old Farm subsidiary (including the property) as of March 1, 2024. Simultaneously with the sale, the Seller, NexBank Capital and the Old Farm subsidiary entered into an Agreement Regarding Ownership of Bank Accounts, which retained the bank account and its retained balance, along with all its respective rights, titles and interest in, to, and under, at the Seller. Therefore, the $ 1.0 million retained cash balance as of the closing date was not deconsolidated along with the sale. The Company recognized a gain on deconsolidation of $ 31.5 million. A director and officer of the Company, who controls the Adviser, which externally manages the Company, also (i) is the beneficiary of a trust that indirectly owns 100 % of the limited partnership interests in the parent of the Adviser and directly owns 100 % of the general partnership interests in the parent of the Adviser and (ii) is a director of NexBank Capital, the holding company of NexBank, directly owns a minority of the common stock of NexBank, and is the beneficiary of a trust that directly owns a substantial portion of the common stock of NexBank. |
Commitments and Contingencies
Commitments and Contingencies | 6 Months Ended |
Jun. 30, 2024 | |
Commitments and Contingencies Disclosure [Abstract] | |
Commitments and Contingencies | 10. Commitments and Contingencies Commitments In the normal course of business, the Company enters into various rehabilitation construction related purchase commitments with parties that provide these goods and services. In the event the Company were to terminate rehabilitation construction services prior to the completion of projects, the Company could potentially be committed to satisfy outstanding or uncompleted purchase orders with such parties. As of June 30, 2024 and December 31, 2023, management does not anticipate any material deviations from schedule or budget related to rehabilitation projects currently in process. The Company’s agreement with NLMF Holdco, LLC may result in additional funding requirements to cover future project costs. The maximum exposure of potential commitments is expected to be no more than $ 4.0 million. Contingencies In the normal course of business, the Company is subject to claims, lawsuits, and legal proceedings. While it is not possible to ascertain the ultimate outcome of all such matters, management believes that the aggregate amount of such liabilities, if any, in excess of amounts provided or covered by insurance, will not have a material adverse effect on the consolidated balance sheets or consolidated statements of operations and comprehensive income (loss) of the Company. The Company is not involved in any material litigation nor, to management’s knowledge, is any material litigation currently threatened against the Company or its properties or subsidiaries. Environmental liabilities could have a material adverse effect on the Company’s business, assets, cash flows or results of operations. As of June 30, 2024 and December 31, 2023 , the Company was no t aware of any environmental liabilities. There can be no assurance that material environmental liabilities do not exist. Self-Insurance Program On March 1, 2022, the Adviser entered into a new self-insurance policy resulting in a new aggregate amount of $ 2,497,500 (the “2022 Aggregate Amount”) which is allocated across properties managed by the Adviser with approximately $ 1.8 million being allocated to the Company. On April 1, 2023, the Adviser entered into a new self-insurance policy resulting in a new aggregate amount of $ 2,950,000 (the “2023 Aggregate Amount”) which is allocated across properties managed by the Adviser with approximately $ 2.1 million being allocated to the Company. On April 1, 2024, the Adviser entered into a new self-insurance policy resulting in a new aggregate amount of $ 2,950,000 (the “2024 Aggregate Amount”) which is allocated across properties managed by the Adviser with approximately $ 2.1 million being allocated to the Company. |
Subsequent Events
Subsequent Events | 6 Months Ended |
Jun. 30, 2024 | |
Subsequent Events [Abstract] | |
Subsequent Events | 11. Subsequent Events Dividends Declared On July 29, 2024 , the Company’s Board approved a quarterly dividend of $ 0.46242 per share, payable on September 30, 2024 to stockholders of record on September 13, 2024 . Application to Refinance 17 Properties On July 29, 2024, the Company submitted an application with JPMorgan Chase Bank, N.A. to refinance mortgage debt on 17 properties totaling $ 750 million of estimated loan proceeds, with an expected spread of 109 basis points over 30-Day average SOFR, through a Freddie Mac Agency Lending Program. |
Summary of Significant Accoun_2
Summary of Significant Accounting Policies (Policies) | 6 Months Ended |
Jun. 30, 2024 | |
Accounting Policies [Abstract] | |
Impairment | Impairment Real estate assets are reviewed for impairment whenever events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable. The key inputs into our impairment analysis include, but are not limited to, the holding period, net operating income, and capitalization rates. In such cases, the Company will evaluate the recoverability of such real estate assets based on estimated future cash flows and the estimated liquidation value of such real estate assets, and record an impairment loss if such undiscounted cash flows are insufficient to recover the carrying amount of the real estate asset. If impaired, the real estate asset will be written down to its estimated fair value. The Company’s impairment analysis identifies and evaluates events or changes in circumstances that indicate the carrying amount of a real estate investment may not be recoverable, including determining the period the Company will hold the rental property, net operating income, and the estimated capitalization rate for each respective real estate investment. As of June 30, 2024 , the Company has no t recorded any impairment on its real estate assets. |
Held-for-Sale | Held for Sale The Company periodically classifies real estate assets as held for sale when certain criteria are met in accordance with U.S. generally accepted accounting principles ("GAAP"). At that time, the Company presents the net real estate assets and the net debt associated with the real estate held for sale separately in its consolidated balance sheet, and the Company ceases recording depreciation and amortization expense related to that property. Real estate held for sale is reported at the lower of its carrying amount or its estimated fair value less estimated costs to sell. As of June 30, 2024 and December 31, 2023 , there were one and three properties classified as held for sale, respectively. In addition to the net real estate and mortgages payable held for sale, the consolidated balance sheets also includes approximately $ 0.1 million and $ 0.8 million of accounts receivable and prepaid and other assets, and approximately $ 0.4 million and $ 4.9 million of accounts payable, real estate taxes payable, security deposits, prepaid rents, and other accrued liabilities related to assets held for sale as of June 30, 2024 and December 31, 2023 , respectively. |
Recent Accounting Pronouncements | Recent Accounting Pronouncements In March 2020, the FASB issued ASU 2020-04, Reference Rate Reform (Topic 848) (“ASU 2020-04”). ASU 2020-04 contains practical expedients for reference rate reform related activities that impact debt, leases, derivatives and other contracts. The guidance in ASU 2020-04 is optional and may be elected over time as reference rate reform activities occur. The Company has taken the ASC 848 elections needed to allow for the hedged forecasted transactions to transition while not discontinuing the associated hedge accounting designations. Application of these hedged accounting expedients preserves the presentation of derivatives consistent with past presentation. The Company will continue to evaluate the impact of the guidance and may apply other elections as applicable as additional changes in the market occur. In November 2023, the FASB issued ASU 2023-07, Segment Reporting – Improvements to Reportable Segment Disclosures (“ASU 2023-07”), which requires a public entity to disclose significant segment expenses and other segment items in interim and annual periods and expands the ASC 280 disclosure requirements for interim periods. The ASU also explicitly requires public entities with a single report able segment to provide all segment disclosures under ASC 280, including the new disclosures under ASU 2023-07. The amendments are effective for fiscal years beginning after December 15, 2023, and for interim periods within fiscal years beginning after December 15, 2024. Early adoption is permitted. Management is currently evaluating this ASU to determine its impact on the Company's disclosures. |
Real Estate Investments (Tables
Real Estate Investments (Tables) | 6 Months Ended |
Jun. 30, 2024 | |
Real Estate [Abstract] | |
Schedule of Sale of Properties | The Company sold two properties during the six months ended June 30, 2024 , as detailed in the table below (in thousands). There were no dispositions during the six months ended June 30, 2023. Property Name Location Date of Sale Sales Price Net Cash Proceeds (1) Gain on Sale Old Farm (2) Houston, Texas March 1, 2024 $ 103,000 $ 102,704 $ 31,548 Radbourne Lake Charlotte, North Carolina April 30, 2024 39,250 38,904 18,847 $ 142,250 $ 141,608 $ 50,395 (1) Represents sales price, net of closing costs. (2) Old Farm was sold to NexBank Capital, Inc. (“NexBank Capital”). A director and officer of the Company, who controls the Adviser, which externally manages the Company, also (i) is the beneficiary of a trust that indirectly owns 100 % of the limited partnership interests in the parent of the Adviser and directly owns 100 % of the general partnership interests in the parent of the Adviser and (ii) is a director of NexBank Capital. See Note 9. |
Debt (Tables)
Debt (Tables) | 6 Months Ended |
Jun. 30, 2024 | |
Debt Disclosure [Abstract] | |
Summary of Mortgage Debt of Company and Encumbers Multifamily Properties | The following table contains summary information concerning the mortgage debt of the Company as of June 30, 2024 (dollars in thousands): Operating Properties Type Term (months) Outstanding Interest Rate (1) Maturity Date Arbors on Forest Ridge Floating 120 $ 19,184 6.89 % 12/1/2032 Cutter's Point Floating 120 21,524 6.89 % 12/1/2032 The Summit at Sabal Park Floating 120 30,826 6.89 % 12/1/2032 Courtney Cove Floating 120 36,146 6.89 % 12/1/2032 The Preserve at Terrell Mill Floating 120 71,098 6.89 % 12/1/2032 Versailles Floating 120 40,247 6.89 % 12/1/2032 Seasons 704 Apartments Floating 120 33,132 6.89 % 12/1/2032 Madera Point Floating 120 34,457 6.89 % 12/1/2032 Venue at 8651 Floating 120 18,690 6.89 % 12/1/2032 The Venue on Camelback Floating 120 42,788 7.52 % 2/1/2033 Sabal Palm at Lake Buena Vista Floating 84 42,100 6.75 % 9/1/2025 Cornerstone Floating 120 46,804 7.43 % 12/1/2032 Parc500 Floating 120 29,416 6.89 % 12/1/2032 Rockledge Apartments Floating 120 93,129 6.89 % 12/1/2032 Atera Apartments Floating 120 46,198 6.89 % 12/1/2032 Versailles II Floating 84 12,061 6.63 % 10/1/2025 Brandywine I & II Floating 84 43,835 6.63 % 10/1/2025 Bella Vista Floating 84 29,040 6.77 % 2/1/2026 The Enclave Floating 84 25,322 6.77 % 2/1/2026 The Heritage Floating 84 24,625 6.77 % 2/1/2026 Summers Landing Floating 84 10,109 6.63 % 10/1/2025 Residences at Glenview Reserve Floating 84 25,434 6.89 % 10/1/2025 Residences at West Place Fixed 120 33,817 4.24 % 10/1/2028 Avant at Pembroke Pines Floating 84 177,100 6.88 % 9/1/2026 Arbors of Brentwood Floating 84 34,237 6.88 % 10/1/2026 Torreyana Apartments Floating 120 50,580 6.89 % 12/1/2032 Bloom Floating 120 59,830 6.89 % 12/1/2032 Bella Solara Floating 120 40,328 6.89 % 12/1/2032 Fairways at San Marcos Floating 120 60,228 6.89 % 12/1/2032 The Verandas at Lake Norman Floating 84 34,925 7.19 % 7/1/2028 Creekside at Matthews Floating 120 29,648 6.89 % 12/1/2032 Six Forks Station Floating 120 41,180 7.05 % 10/1/2031 High House at Cary Floating 84 46,625 7.35 % 1/1/2029 The Adair Floating 84 35,115 7.31 % 4/1/2029 Estates on Maryland Floating 84 43,157 7.31 % 4/1/2029 $ 1,462,935 Fair market value adjustment 450 (2) Deferred financing costs, net of accumulated amortization of $ 4,588 ( 8,967 ) $ 1,454,418 (1) Interest rate is based on a reference rate plus an applicable margin, except for fixed rate mortgage debt. The reference rate used in our Portfolio is 30-Day Average Secured Overnight Financing Rate (“SOFR”). As of June 30, 2024, SOFR was 5.34 % . (2) The Company reflected a valuation adjustment on its fixed rate debt for Residences at West Place to adjust it to fair market value on its respective date of acquisition for the difference between the fair value and the assumed principal amount of debt. The difference is amortized into interest expense over the remaining term of the mortgage. |
Schedule of Debt Maturities | The aggregate scheduled maturities, including amortizing principal payments, of total debt for the next five calendar years subsequent to June 30, 2024 are as follows (in thousands): Operating 2024 $ 147 2025 133,392 2026 290,324 2027 — 2028 81,042 Thereafter 958,030 Total $ 1,462,935 |
Fair Value of Derivative and _2
Fair Value of Derivative and Financial Instruments (Tables) | 6 Months Ended |
Jun. 30, 2024 | |
Derivative Instruments and Hedging Activities Disclosures [Line Items] | |
Summary of Company's Outstanding Interest Rate Swaps | As of June 30, 2024, the Company had the following outstanding interest rate swaps that were designated as cash flow hedges of interest rate risk (dollars in thousands): Effective Date Termination Date Counterparty Notional Amount Fixed Rate (1) September 1, 2019 September 1, 2026 KeyBank $ 100,000 1.4620 % September 1, 2019 September 1, 2026 KeyBank 125,000 1.3020 % January 3, 2020 September 1, 2026 KeyBank 92,500 1.6090 % March 4, 2020 June 1, 2026 Truist 100,000 0.8200 % June 1, 2021 September 1, 2026 KeyBank 200,000 0.8450 % June 1, 2021 September 1, 2026 KeyBank 200,000 0.9530 % March 1, 2022 March 1, 2025 Truist 145,000 0.5730 % March 1, 2022 March 1, 2025 Truist 105,000 0.6140 % $ 1,067,500 0.9807 % (2) (1) The floating rate option for the interest rate swaps is Adjusted SOFR. As of June 30, 2024, Adjusted SOFR was 5.45 % . (2) Represents the weighted average fixed rate of the interest rate swaps. As of June 30, 2024, the Company had the following interest rate swap that was designated as a cash flow hedge of interest rate risk with future effective date (dollars in thousands): Future Swaps Effective Date Termination Date Counterparty Notional Amount Fixed Rate (1) September 1, 2026 January 1, 2027 KeyBank $ 92,500 1.7980 % (1) The floating rate option for the interest rate swap is Adjusted SOFR. As of June 30, 2024, Adjusted SOFR was 5.45 % . |
Summary of Derivative Financial Instruments and Classification on the Consolidated Balance Sheet | The table below presents the fair value of the Company’s derivative financial instruments, which use level 2 inputs, as well as their classification on the consolidated balance sheets as of June 30, 2024 and December 31, 2023 (in thousands): Asset Derivatives Liability Derivatives Balance Sheet Location June 30, 2024 December 31, 2023 June 30, 2024 December 31, 2023 Derivatives designated as hedging instruments: Interest rate swaps Fair value of interest rate swaps $ 66,225 $ 71,028 $ — $ — Interest rate caps Prepaid and other assets 555 — — — Derivatives not designated as hedging instruments: Interest rate caps Prepaid and other assets 1,699 2,988 — — Total $ 68,479 $ 74,016 $ — $ — |
Summary of Derivative Financial Instruments on Consolidated Statements of Operations and Comprehensive Income (Loss) | The tables below present the effect of the Company’s derivative financial instruments on the consolidated statements of operations and comprehensive income (loss) for the three and six months ended June 30, 2024 and 2023 (in thousands): Amount of gain (loss) Location of gain Amount of gain (loss) 2024 2023 OCI into income 2024 2023 Derivatives designated as hedging instruments: For the three months ended June 30, Interest rate products $ 5,139 $ 24,845 Interest expense $ 12,627 $ 11,717 For the six months ended June 30, Interest rate products $ 20,729 $ 17,784 Interest expense $ 25,534 $ 21,862 Location of gain Amount of gain (loss) recognized in 2024 2023 Derivatives not designated as hedging instruments: For the three months ended June 30, Interest rate products Interest expense $ ( 116 ) $ 2,013 For the six months ended June 30, Interest rate products Interest expense $ ( 742 ) $ 1,051 |
Schedule of Carrying Value Outstanding Principal Balance and Estimated Fair Value of Debt Instruments | The table below presents the carrying value (outstanding principal balance) and estimated fair value of our debt at June 30, 2024 and December 31, 2023 (in thousands): June 30, 2024 December 31, 2023 Carrying Value Estimated Carrying Value Estimated Fixed rate debt $ 33,817 $ 31,569 $ 33,817 $ 31,950 Floating rate debt $ 1,429,118 $ 1,365,829 $ 1,541,419 $ 1,335,635 |
Designated as hedging instrument | Cash Flow Hedges | |
Derivative Instruments and Hedging Activities Disclosures [Line Items] | |
Summary of Company's Outstanding Interest Rate Caps | The following table contains summary information regarding our forward interest rate cap that is designated as a cash flow hedge of interest rate risk (dollars in thousands): Property Effective Date Maturity Date Notional Amount Strike Rate The Verandas at Lake Norman 7/1/2024 7/1/2025 $ 34,925 3.40 % |
Not Designated as Hedging Instrument | |
Derivative Instruments and Hedging Activities Disclosures [Line Items] | |
Summary of Company's Outstanding Interest Rate Caps | As of June 30, 2024, the Company had the following interest rate caps outstanding that were not designated as cash flow hedges of interest rate risk (dollars in thousands): Properties Type Maturity Date Notional Strike Rate The Verandas at Lake Norman Floating 7/1/2024 $ 34,925 3.40 % Creekside at Matthews Floating 7/1/2024 31,900 4.40 % Sabal Palm at Lake Buena Vista Floating 9/1/2024 42,100 6.20 % Residences at Glenview Reserve Floating 10/1/2024 25,645 4.81 % Timber Creek Floating 10/1/2024 24,100 4.99 % Brandywine I & II Floating 10/1/2024 43,835 6.82 % Radbourne Lake Floating 10/1/2024 20,000 6.46 % Summers Landing Floating 10/1/2024 10,109 6.07 % Versailles II Floating 10/1/2024 12,061 6.82 % Six Forks Station Floating 10/1/2024 41,180 4.00 % High House at Cary Floating 1/1/2025 46,625 2.74 % The Heritage Floating 2/1/2025 24,625 5.18 % The Enclave Floating 2/1/2025 25,322 5.18 % Bella Vista Floating 2/1/2025 29,040 5.18 % Estates on Maryland Floating 4/1/2025 43,157 3.91 % The Adair Floating 4/1/2025 35,115 3.91 % Rockledge Apartments Floating 12/1/2025 93,129 6.45 % The Preserve at Terrell Mill Floating 12/1/2025 71,098 6.45 % Fairways at San Marcos Floating 12/1/2025 60,228 6.70 % Bloom Floating 12/1/2025 59,830 6.70 % Atera Apartments Floating 12/1/2025 46,198 6.45 % Silverbrook Floating 12/1/2025 46,088 6.45 % Torreyana Apartments Floating 12/1/2025 50,580 6.70 % Cornerstone Floating 12/1/2025 46,804 6.66 % Versailles Floating 12/1/2025 40,247 6.45 % Bella Solara Floating 12/1/2025 40,328 6.70 % Courtney Cove Floating 12/1/2025 36,146 6.70 % Madera Point Floating 12/1/2025 34,457 6.70 % Creekside at Matthews Floating 12/1/2025 29,648 6.45 % Parc500 Floating 12/1/2025 29,416 6.45 % Seasons 704 Apartments Floating 12/1/2025 33,132 6.70 % The Summit at Sabal Park Floating 12/1/2025 30,826 6.70 % Cutter's Point Floating 12/1/2025 21,524 6.45 % Venue at 8651 Floating 12/1/2025 18,690 6.45 % Arbors on Forest Ridge Floating 12/1/2025 19,184 6.70 % Venue on Camelback Floating 2/1/2026 42,788 6.07 % $ 1,340,080 5.90 % |
Stockholders' Equity (Tables)
Stockholders' Equity (Tables) | 6 Months Ended |
Jun. 30, 2024 | |
Class Of Stock [Line Items] | |
Summary of Restricted Stock Units | The following table includes the number of restricted stock units granted, vested, forfeited and outstanding as of June 30, 2024: 2024 Number of Units Weighted Average Outstanding January 1, 620,137 $ 47.50 Granted 355,475 30.89 Vested ( 217,731 ) (1) 45.32 Forfeited — — Outstanding June 30, 757,881 $ 40.47 (1) Certain key employees of the Adviser elected to net the taxes owed upon vesting against the shares issued resulting in 167,902 shares being issued as shown on the Consolidated Statement of Stockholders’ Equity. |
Summary Information of 2020 ATM Program | The following table contains summary information of the 2020 ATM Program since its inception: Gross proceeds $ 62,310,967 Common shares issued 1,120,910 Gross average sale price per share $ 55.59 Sales commissions $ 934,665 Offering costs 1,353,015 Net proceeds $ 60,023,287 Average price per share, net $ 53.55 |
2016 LTIP | |
Class Of Stock [Line Items] | |
Summary of Granted and Vesting of Restricted Stock Units | The following table contains information regarding the vesting of restricted stock units under the 2016 LTIP for the next five calendar years subsequent to June 30, 2024: Shares Vesting February March May Total 2025 97,154 136,671 21,769 255,594 2026 64,147 114,965 — 179,112 2027 26,281 114,965 — 141,246 2028 — 114,958 — 114,958 2029 — 66,971 — 66,971 Total 187,582 548,530 21,769 757,881 |
2016 LTIP | Directors, Officers, Employees and Certain Key Employees of Adviser | |
Class Of Stock [Line Items] | |
Summary of Granted and Vesting of Restricted Stock Units | The following table includes the number of restricted stock units granted to its directors, officers, employees and certain key employees of the Adviser under the 2016 LTIP: Summary of Grants February March May Total 2019 186,662 — — 186,662 2020 168,183 — 116,852 285,035 2021 204,663 — — 204,663 2022 142,519 — — 142,519 2023 — 260,709 — 260,709 2024 — 355,475 — 355,475 Total 702,027 616,184 116,852 1,435,063 |
Earnings (Loss) Per Share (Tabl
Earnings (Loss) Per Share (Tables) | 6 Months Ended |
Jun. 30, 2024 | |
Earnings Per Share [Abstract] | |
Schedule of Computation of Basic and Diluted Earnings (Loss) Per Share | The following table sets forth the computation of basic and diluted loss per share for the periods presented (in thousands, except per share amounts): For the Three Months Ended June 30, For the Six Months Ended June 30, 2024 2023 2024 2023 Numerator for earnings (loss) per share: Net income (loss) $ 10,638 $ ( 3,968 ) $ 37,040 $ ( 7,866 ) Net income (loss) attributable to redeemable noncontrolling interests in the Operating Partnership 42 ( 15 ) 146 ( 30 ) Net income (loss) attributable to common stockholders $ 10,596 $ ( 3,953 ) $ 36,894 $ ( 7,836 ) Denominator for earnings (loss) per share: Weighted average common shares outstanding 25,540 25,677 25,630 25,633 Denominator for basic earnings (loss) per share 25,540 25,677 25,630 25,633 Weighted average unvested restricted stock units 769 637 701 557 Denominator for diluted earnings (loss) per share (1) 26,309 25,677 26,331 25,633 Earnings (loss) per weighted average common share: Basic $ 0.41 $ ( 0.15 ) $ 1.44 $ ( 0.31 ) Diluted $ 0.40 $ ( 0.15 ) $ 1.40 $ ( 0.31 ) (1) If the Company sustains a net loss for the period presented, unvested restricted stock units are not included in the diluted earnings per share calculation. |
Noncontrolling Interests (Table
Noncontrolling Interests (Tables) | 6 Months Ended |
Jun. 30, 2024 | |
Noncontrolling Interest [Abstract] | |
Schedule of Redeemable Noncontrolling Interests | The following table sets forth the redeemable noncontrolling interests in the OP for the six months ended June 30, 2024 (in thousands): Redeemable noncontrolling interests in the OP, December 31, 2023 $ 5,246 Net income attributable to redeemable noncontrolling interests in the OP 146 Other comprehensive loss attributable to redeemable noncontrolling interests in the OP ( 19 ) Distributions to redeemable noncontrolling interests in the OP ( 96 ) Adjustment to reflect redemption value of redeemable noncontrolling interests in the OP 341 Redeemable noncontrolling interests in the OP, June 30, 2024 $ 5,618 |
Summary of Fees Incurred to BH And Its Affiliates As Well As Reimbursements Paid to BH | The following is a summary of fees that the properties incurred to BH and its affiliates, as well as reimbursements paid to BH from the properties for various operating expenses, for the three and six months ended June 30, 2024 and 2023 (in thousands): For the Three Months Ended June 30, For the Six Months Ended June 30, 2024 2023 2024 2023 Fees incurred Property management fees (1) $ 1,864 $ 2,031 $ 3,807 $ 4,058 Construction supervision fees (2) 270 778 429 1,429 Design fees (2) 11 22 12 33 Acquisition fees (3) — ( 83 ) — ( 83 ) Reimbursements Payroll and benefits (4) 4,766 5,330 9,599 10,781 Other reimbursements (5) 746 1,432 1,883 2,785 (1) Included in property management fees on the consolidated statements of operations and comprehensive income (loss) . (2) Capitalized on the consolidated balance sheets and reflected in buildings and improvements. (3) Includes due diligence costs. Acquisition fees are capitalized to real estate assets on the consolidated balance sheets. (4) Included in property operating expenses on the consolidated statements of operations and comprehensive income (loss) . (5) Includes property operating expenses such as repairs and maintenance costs and certain property general and administrative expenses, which are included on the consolidated statements of operations and comprehensive income (loss) . |
Organization and Description _2
Organization and Description of Business - Additional Information (Details) | 6 Months Ended |
Jun. 30, 2024 shares | |
Real Estate Properties [Line Items] | |
Date of incorporation | Sep. 19, 2014 |
OP Units, outstanding | 26,053,988 |
OP Units owned | 25,951,154 |
Maximum | |
Real Estate Properties [Line Items] | |
Investments in real estate-related debt and securities | 30% |
NexPoint Residential Trust Operating Partnership LP | |
Real Estate Properties [Line Items] | |
Percentage of OP Units, outstanding owned by company | 99.60% |
B H Equity | |
Real Estate Properties [Line Items] | |
Percentage of OP Units, outstanding owned by noncontrolling limited partner | 0.40% |
OP | |
Real Estate Properties [Line Items] | |
Percentage of ownership in portfolio | 99.90% |
TRS | |
Real Estate Properties [Line Items] | |
Percentage of ownership in portfolio | 0.10% |
Noncontrolling Limited Partner | B H Equity | |
Real Estate Properties [Line Items] | |
OP Units owned | 102,834 |
Summary of Significant Accoun_3
Summary of Significant Accounting Policies - Additional Information (Details) | 6 Months Ended | 12 Months Ended |
Jun. 30, 2024 USD ($) Property | Dec. 31, 2023 USD ($) Property | |
Summary Of Significant Accounting Policies [Line Items] | ||
Impairment of real estate assets | $ 0 | |
Number of properties held for sale | Property | 1 | 3 |
Real estate held for sale assets | $ 1,825,062,000 | $ 1,857,353,000 |
Accounts Receivable and Prepaid and Oher Assets Member | ||
Summary Of Significant Accounting Policies [Line Items] | ||
Real estate held for sale assets | 100,000 | 800,000 |
Accounts Payable Real Estate Taxes Payable Security Deposits Prepaid Rents and Other Accrued Liabilities Member | ||
Summary Of Significant Accounting Policies [Line Items] | ||
Real estate held for sale associated with liabilities | $ 400,000 | $ 4,900,000 |
Real Estate Investments - Addit
Real Estate Investments - Additional Information (Details) | 3 Months Ended | 6 Months Ended | 12 Months Ended | |||
Jul. 06, 2023 USD ($) | Jun. 30, 2024 USD ($) | Jun. 30, 2023 USD ($) | Jun. 30, 2024 USD ($) Units Property | Jun. 30, 2023 USD ($) Property | Dec. 31, 2023 USD ($) Units | |
Real Estate Properties [Line Items] | ||||||
Number of real estate properties sold | Property | 2 | 0 | ||||
Casualty loss | $ (737,000) | $ (66,000) | $ (538,000) | $ (880,000) | ||
Casualty Losses | ||||||
Real Estate Properties [Line Items] | ||||||
Number of Units | Units | 21 | 107 | ||||
Casualty loss | 700,000 | 100,000 | $ 500,000 | 900,000 | ||
Business interruption insurance claim and recognized | $ 300,000 | $ 700,000 | ||||
Business interruption insurance claim proceeds | 100,000 | 200,000 | ||||
NexPoint Captive | ||||||
Real Estate Properties [Line Items] | ||||||
Purchased ownership interest percentage | 100% | |||||
Cash reserve | $ 250,000 | |||||
Accrued for case reserves | $ 200,000 | $ 200,000 | $ 100,000 | |||
Acquired Property | ||||||
Real Estate Properties [Line Items] | ||||||
Number of properties acquired | Property | 0 | 0 |
Real Estate Investments - Summa
Real Estate Investments - Summary of Sale of Properties (Details) $ in Thousands | 6 Months Ended | |
Jun. 30, 2024 USD ($) | ||
Real Estate Properties [Line Items] | ||
Sales Price | $ 142,250 | |
Net Cash Proceeds | 141,608 | [1] |
Gain on Sale of Real Estate | $ 50,395 | |
Old Farm | Houston, Texas | ||
Real Estate Properties [Line Items] | ||
Date of Sale | Mar. 01, 2024 | [2] |
Sales Price | $ 103,000 | [2] |
Net Cash Proceeds | 102,704 | [1],[2] |
Gain on Sale of Real Estate | $ 31,548 | [2] |
Radbourne Lake | Charlotte, North Carolina | ||
Real Estate Properties [Line Items] | ||
Date of Sale | Apr. 30, 2024 | |
Sales Price | $ 39,250 | |
Net Cash Proceeds | 38,904 | [1] |
Gain on Sale of Real Estate | $ 18,847 | |
[1] Represents sales price, net of closing costs. Old Farm was sold to NexBank Capital, Inc. (“NexBank Capital”). A director and officer of the Company, who controls the Adviser, which externally manages the Company, also (i) is the beneficiary of a trust that indirectly owns 100 % of the limited partnership interests in the parent of the Adviser and directly owns 100 % of the general partnership interests in the parent of the Adviser and (ii) is a director of NexBank Capital. See Note 9. |
Real Estate Investments - Sum_2
Real Estate Investments - Summary of Sale of Properties (Parenthetical) (Details) - NexBank Capital | 6 Months Ended |
Jun. 30, 2024 | |
Real Estate Properties [Line Items] | |
Indirect ownership limited partnership interests in parent of adviser | 100% |
General partnership interests in parent of adviser | 100% |
Debt - Summary of Mortgage Debt
Debt - Summary of Mortgage Debt Nonrecourse to Company and Encumbers Multifamily Properties (Details) - USD ($) $ in Thousands | 6 Months Ended | |
Jun. 30, 2024 | Dec. 31, 2023 | |
Debt Instrument [Line Items] | ||
Mortgages payable, net | $ 1,454,418 | $ 1,453,787 |
Mortgages Payable | Operating Properties | ||
Debt Instrument [Line Items] | ||
Outstanding Principal | 1,462,935 | |
Fair market value adjustment | 450 | |
Deferred financing costs, net of accumulated amortization | (8,967) | |
Mortgages payable, net | $ 1,454,418 | |
Mortgages Payable | Arbors on Forest Ridge | Debt With Floating Interest Rate | ||
Debt Instrument [Line Items] | ||
Term (months) | 120 months | |
Outstanding Principal | $ 19,184 | |
Interest Rate | 6.89% | |
Maturity Date | Dec. 01, 2032 | |
Mortgages Payable | Cutter's Point | Debt With Floating Interest Rate | ||
Debt Instrument [Line Items] | ||
Term (months) | 120 months | |
Outstanding Principal | $ 21,524 | |
Interest Rate | 6.89% | |
Maturity Date | Dec. 01, 2032 | |
Mortgages Payable | The Summit at Sabal Park | Debt With Floating Interest Rate | ||
Debt Instrument [Line Items] | ||
Term (months) | 120 months | |
Outstanding Principal | $ 30,826 | |
Interest Rate | 6.89% | |
Maturity Date | Dec. 01, 2032 | |
Mortgages Payable | Courtney Cove | Debt With Floating Interest Rate | ||
Debt Instrument [Line Items] | ||
Term (months) | 120 months | |
Outstanding Principal | $ 36,146 | |
Interest Rate | 6.89% | |
Maturity Date | Dec. 01, 2032 | |
Mortgages Payable | The Preserve at Terrell Mill | Debt With Floating Interest Rate | ||
Debt Instrument [Line Items] | ||
Term (months) | 120 months | |
Outstanding Principal | $ 71,098 | |
Interest Rate | 6.89% | |
Maturity Date | Dec. 01, 2032 | |
Mortgages Payable | Versailles | Debt With Floating Interest Rate | ||
Debt Instrument [Line Items] | ||
Term (months) | 120 months | |
Outstanding Principal | $ 40,247 | |
Interest Rate | 6.89% | |
Maturity Date | Dec. 01, 2032 | |
Mortgages Payable | Seasons 704 Apartments | Debt With Floating Interest Rate | ||
Debt Instrument [Line Items] | ||
Term (months) | 120 months | |
Outstanding Principal | $ 33,132 | |
Interest Rate | 6.89% | |
Maturity Date | Dec. 01, 2032 | |
Mortgages Payable | Madera Point | Debt With Floating Interest Rate | ||
Debt Instrument [Line Items] | ||
Term (months) | 120 months | |
Outstanding Principal | $ 34,457 | |
Interest Rate | 6.89% | |
Maturity Date | Dec. 01, 2032 | |
Mortgages Payable | Venue at 8651 | Debt With Floating Interest Rate | ||
Debt Instrument [Line Items] | ||
Term (months) | 120 months | |
Outstanding Principal | $ 18,690 | |
Interest Rate | 6.89% | |
Maturity Date | Dec. 01, 2032 | |
Mortgages Payable | The Venue on Camelback | Debt With Floating Interest Rate | ||
Debt Instrument [Line Items] | ||
Term (months) | 120 months | |
Outstanding Principal | $ 42,788 | |
Interest Rate | 7.52% | |
Maturity Date | Feb. 01, 2033 | |
Mortgages Payable | Sabal Palm at Lake Buena Vista | Debt With Floating Interest Rate | ||
Debt Instrument [Line Items] | ||
Term (months) | 84 months | |
Outstanding Principal | $ 42,100 | |
Interest Rate | 6.75% | |
Maturity Date | Sep. 01, 2025 | |
Mortgages Payable | Cornerstone | Debt With Floating Interest Rate | ||
Debt Instrument [Line Items] | ||
Term (months) | 120 months | |
Outstanding Principal | $ 46,804 | |
Interest Rate | 7.43% | |
Maturity Date | Dec. 01, 2032 | |
Mortgages Payable | Parc500 | Debt With Floating Interest Rate | ||
Debt Instrument [Line Items] | ||
Term (months) | 120 months | |
Outstanding Principal | $ 29,416 | |
Interest Rate | 6.89% | |
Maturity Date | Dec. 01, 2032 | |
Mortgages Payable | Rockledge Apartments | Debt With Floating Interest Rate | ||
Debt Instrument [Line Items] | ||
Term (months) | 120 months | |
Outstanding Principal | $ 93,129 | |
Interest Rate | 6.89% | |
Maturity Date | Dec. 01, 2032 | |
Mortgages Payable | Atera Apartments | Debt With Floating Interest Rate | ||
Debt Instrument [Line Items] | ||
Term (months) | 120 months | |
Outstanding Principal | $ 46,198 | |
Interest Rate | 6.89% | |
Maturity Date | Dec. 01, 2032 | |
Mortgages Payable | Versailles II | Debt With Floating Interest Rate | ||
Debt Instrument [Line Items] | ||
Term (months) | 84 months | |
Outstanding Principal | $ 12,061 | |
Interest Rate | 6.63% | |
Maturity Date | Oct. 01, 2025 | |
Mortgages Payable | Brandywine I & II | Debt With Floating Interest Rate | ||
Debt Instrument [Line Items] | ||
Term (months) | 84 months | |
Outstanding Principal | $ 43,835 | |
Interest Rate | 6.63% | |
Maturity Date | Oct. 01, 2025 | |
Mortgages Payable | Bella Vista | Debt With Floating Interest Rate | ||
Debt Instrument [Line Items] | ||
Term (months) | 84 months | |
Outstanding Principal | $ 29,040 | |
Interest Rate | 6.77% | |
Maturity Date | Feb. 01, 2026 | |
Mortgages Payable | The Enclave | Debt With Floating Interest Rate | ||
Debt Instrument [Line Items] | ||
Term (months) | 84 months | |
Outstanding Principal | $ 25,322 | |
Interest Rate | 6.77% | |
Maturity Date | Feb. 01, 2026 | |
Mortgages Payable | The Heritage | Debt With Floating Interest Rate | ||
Debt Instrument [Line Items] | ||
Term (months) | 84 months | |
Outstanding Principal | $ 24,625 | |
Interest Rate | 6.77% | |
Maturity Date | Feb. 01, 2026 | |
Mortgages Payable | Summers Landing | Debt With Floating Interest Rate | ||
Debt Instrument [Line Items] | ||
Term (months) | 84 months | |
Outstanding Principal | $ 10,109 | |
Interest Rate | 6.63% | |
Maturity Date | Oct. 01, 2025 | |
Mortgages Payable | Residences at Glenview Reserve | Debt With Floating Interest Rate | ||
Debt Instrument [Line Items] | ||
Term (months) | 84 months | |
Outstanding Principal | $ 25,434 | |
Interest Rate | 6.89% | |
Maturity Date | Oct. 01, 2025 | |
Mortgages Payable | Residences at West Place | Debt With Fixed Interest Rate | ||
Debt Instrument [Line Items] | ||
Term (months) | 120 months | |
Outstanding Principal | $ 33,817 | |
Interest Rate | 4.24% | |
Maturity Date | Oct. 01, 2028 | |
Mortgages Payable | Avant at Pembroke Pines | Debt With Floating Interest Rate | ||
Debt Instrument [Line Items] | ||
Term (months) | 84 months | |
Outstanding Principal | $ 177,100 | |
Interest Rate | 6.88% | |
Maturity Date | Sep. 01, 2026 | |
Mortgages Payable | Arbors of Brentwood | Debt With Floating Interest Rate | ||
Debt Instrument [Line Items] | ||
Term (months) | 84 months | |
Outstanding Principal | $ 34,237 | |
Interest Rate | 6.88% | |
Maturity Date | Oct. 01, 2026 | |
Mortgages Payable | Torreyana Apartments | Debt With Floating Interest Rate | ||
Debt Instrument [Line Items] | ||
Term (months) | 120 months | |
Outstanding Principal | $ 50,580 | |
Interest Rate | 6.89% | |
Maturity Date | Dec. 01, 2032 | |
Mortgages Payable | Bloom | Debt With Floating Interest Rate | ||
Debt Instrument [Line Items] | ||
Term (months) | 120 months | |
Outstanding Principal | $ 59,830 | |
Interest Rate | 6.89% | |
Maturity Date | Dec. 01, 2032 | |
Mortgages Payable | Bella Solara | Debt With Floating Interest Rate | ||
Debt Instrument [Line Items] | ||
Term (months) | 120 months | |
Outstanding Principal | $ 40,328 | |
Interest Rate | 6.89% | |
Maturity Date | Dec. 01, 2032 | |
Mortgages Payable | Fairways at San Marcos | Debt With Floating Interest Rate | ||
Debt Instrument [Line Items] | ||
Term (months) | 120 months | |
Outstanding Principal | $ 60,228 | |
Interest Rate | 6.89% | |
Maturity Date | Dec. 01, 2032 | |
Mortgages Payable | The Verandas at Lake Norman | Debt With Floating Interest Rate | ||
Debt Instrument [Line Items] | ||
Term (months) | 84 months | |
Outstanding Principal | $ 34,925 | |
Interest Rate | 7.19% | |
Maturity Date | Jul. 01, 2028 | |
Mortgages Payable | Creekside At Matthews | Debt With Floating Interest Rate | ||
Debt Instrument [Line Items] | ||
Term (months) | 120 months | |
Outstanding Principal | $ 29,648 | |
Interest Rate | 6.89% | |
Maturity Date | Dec. 01, 2032 | |
Mortgages Payable | Six Forks Station | Debt With Floating Interest Rate | ||
Debt Instrument [Line Items] | ||
Term (months) | 120 months | |
Outstanding Principal | $ 41,180 | |
Interest Rate | 7.05% | |
Maturity Date | Oct. 01, 2031 | |
Mortgages Payable | High House at Cary | Debt With Floating Interest Rate | ||
Debt Instrument [Line Items] | ||
Term (months) | 84 months | |
Outstanding Principal | $ 46,625 | |
Interest Rate | 7.35% | |
Maturity Date | Jan. 01, 2029 | |
Mortgages Payable | The Adair | Debt With Floating Interest Rate | ||
Debt Instrument [Line Items] | ||
Term (months) | 84 months | |
Outstanding Principal | $ 35,115 | |
Interest Rate | 7.31% | |
Maturity Date | Apr. 01, 2029 | |
Mortgages Payable | Estates On Maryland | Debt With Floating Interest Rate | ||
Debt Instrument [Line Items] | ||
Term (months) | 84 months | |
Outstanding Principal | $ 43,157 | |
Interest Rate | 7.31% | |
Maturity Date | Apr. 01, 2029 |
Debt - Summary of Mortgage De_2
Debt - Summary of Mortgage Debt Nonrecourse to Company and Encumbers Multifamily Properties (Parenthetical) (Details) $ in Thousands | Jun. 30, 2024 USD ($) |
Debt Instrument [Line Items] | |
Deferred financing costs, accumulated amortization | $ 4,588 |
SOFR | |
Debt Instrument [Line Items] | |
Interest Rate | 5.34% |
Debt - Additional Information (
Debt - Additional Information (Details) - USD ($) | 3 Months Ended | 6 Months Ended | ||||
Oct. 24, 2022 | Jun. 30, 2024 | Jun. 30, 2023 | Jun. 30, 2024 | Jun. 30, 2023 | Dec. 31, 2023 | |
Debt Instrument [Line Items] | ||||||
Credit facility outstanding | $ 0 | $ 0 | $ 23,243,000 | |||
Accumulated amortization | 4,588,000 | $ 4,588,000 | ||||
Line of credit facility, description | (a) the prime rate, (b) the federal funds rate plus 0.50%, (c) Term SOFR plus 1.0% or (d) 0.0% plus a margin of 0.90% to 1.40%, depending on the Company’s total leverage ratio. An unused commitment fee at a rate of 0.15% or 0.25%, | |||||
Gain (loss) on extinguishment of debt | (300,000) | $ 0 | $ (800,000) | $ 100,000 | ||
Interest expense | ||||||
Debt Instrument [Line Items] | ||||||
Amortization of deferred financing fees | 700,000 | $ 700,000 | 1,400,000 | $ 1,500,000 | ||
Corporate Credit Facility | ||||||
Debt Instrument [Line Items] | ||||||
Credit facility outstanding | 0 | 0 | $ 24,000,000 | |||
Corporate Credit Facility | Prepaid and Other Assets | ||||||
Debt Instrument [Line Items] | ||||||
Deferred financing costs | 3,000,000 | 3,000,000 | ||||
Accumulated amortization | 2,800,000 | 2,800,000 | ||||
Corporate Credit Facility | Nex Point Residential Trust Inc | ||||||
Debt Instrument [Line Items] | ||||||
Line of credit facility, available borrowing capacity | $ 350,000,000 | $ 350,000,000 | ||||
Term (months) | 1 year | |||||
Term loan maturity date | Jun. 30, 2025 | |||||
Percentage of benchmark replacement adjustment | 0.1 | |||||
Corporate Credit Facility | Nex Point Residential Trust Inc | Accordion Feature | Maximum | ||||||
Debt Instrument [Line Items] | ||||||
Line of credit facility, increase in facility amount | $ 150,000,000 | |||||
SOFR | Corporate Credit Facility | Nex Point Residential Trust Inc | Maximum | ||||||
Debt Instrument [Line Items] | ||||||
Interest rate | 2.40% | |||||
SOFR | Corporate Credit Facility | Nex Point Residential Trust Inc | Minimum | ||||||
Debt Instrument [Line Items] | ||||||
Interest rate | 1.90% | |||||
Mortgages Payable | ||||||
Debt Instrument [Line Items] | ||||||
Weighted average interest rate of mortgage indebtedness | 6.89% | 6.89% | 6.90% | |||
Adjusted weighted average interest rate | 3.63% | 3.63% | ||||
Weighted average fixed rate | 0.98% | 0.98% | ||||
Mortgages Payable | Floating Interest Rate Swap | ||||||
Debt Instrument [Line Items] | ||||||
Combined notional amount | $ 1,100,000,000 | $ 1,100,000,000 | ||||
Mortgages Payable | Interest Rate Swap | ||||||
Debt Instrument [Line Items] | ||||||
Indebtedness | $ 1,100,000,000 | $ 1,100,000,000 |
Debt - Schedule of Debt Maturit
Debt - Schedule of Debt Maturities (Details) - Operating Properties $ in Thousands | Jun. 30, 2024 USD ($) |
Debt Instrument [Line Items] | |
2024 | $ 147 |
2025 | 133,392 |
2026 | 290,324 |
2028 | 81,042 |
Thereafter | 958,030 |
Total | $ 1,462,935 |
Fair Value of Derivatives and F
Fair Value of Derivatives and Financial Instruments - Additional Information (Details) | Jun. 30, 2024 |
SOFR | Interest Rate Swap | |
Fair Value Assets And Liabilities Measured On Recurring And Nonrecurring Basis [Line Items] | |
Adjusted weighted average interest rate | 0.11448% |
Fair Value of Derivatives and_2
Fair Value of Derivatives and Financial Instruments - Summary of Company's Outstanding Interest Rate Swaps (Details) | 6 Months Ended |
Jun. 30, 2024 USD ($) | |
Interest Rate Swap Transaction One | KeyBank | |
Debt Instrument [Line Items] | |
Effective Date | Sep. 01, 2019 |
Termination Date | Sep. 01, 2026 |
Notional Amount | $ 100,000,000 |
Fixed Rate | 1.462% |
Interest Rate Swap Transaction Two | KeyBank | |
Debt Instrument [Line Items] | |
Effective Date | Sep. 01, 2019 |
Termination Date | Sep. 01, 2026 |
Notional Amount | $ 125,000,000 |
Fixed Rate | 1.302% |
Interest Rate Swap Transaction Three | KeyBank | |
Debt Instrument [Line Items] | |
Effective Date | Jan. 03, 2020 |
Termination Date | Sep. 01, 2026 |
Notional Amount | $ 92,500,000 |
Fixed Rate | 1.609% |
Interest Rate Swap Transaction Four | Truist | |
Debt Instrument [Line Items] | |
Effective Date | Mar. 04, 2020 |
Termination Date | Jun. 01, 2026 |
Notional Amount | $ 100,000,000 |
Fixed Rate | 0.82% |
Interest Rate Swap Transaction Five | KeyBank | |
Debt Instrument [Line Items] | |
Effective Date | Jun. 01, 2021 |
Termination Date | Sep. 01, 2026 |
Notional Amount | $ 200,000,000 |
Fixed Rate | 0.845% |
Interest Rate Swap Transaction Six | KeyBank | |
Debt Instrument [Line Items] | |
Effective Date | Jun. 01, 2021 |
Termination Date | Sep. 01, 2026 |
Notional Amount | $ 200,000,000 |
Fixed Rate | 0.953% |
Interest Rate Swap Transaction Seven | Truist | |
Debt Instrument [Line Items] | |
Effective Date | Mar. 01, 2022 |
Termination Date | Mar. 01, 2025 |
Notional Amount | $ 145,000,000 |
Fixed Rate | 0.573% |
Interest Rate Swap Transaction Eight | Truist | |
Debt Instrument [Line Items] | |
Effective Date | Mar. 01, 2022 |
Termination Date | Mar. 01, 2025 |
Notional Amount | $ 105,000,000 |
Fixed Rate | 0.614% |
Interest Rate Swap Transaction Nine | |
Debt Instrument [Line Items] | |
Notional Amount | $ 1,067,500,000 |
Fixed Rate | 0.9807% |
Interest Rate Swap Transaction Fourteen | KeyBank | Future Effective Dates | |
Debt Instrument [Line Items] | |
Effective Date | Sep. 01, 2026 |
Termination Date | Jan. 01, 2027 |
Notional Amount | $ 92,500,000 |
Fixed Rate | 1.798% |
Fair Value of Derivatives and_3
Fair Value of Derivatives and Financial Instruments - Summary of Company's Outstanding Interest Rate Swaps (Parenthetical) (Details) - Adjusted SOFR | Jun. 30, 2024 |
Key Bank And Truist Bank | |
Debt Instrument [Line Items] | |
LIBOR, interest rate | 5.45% |
KeyBank | Future Effective Dates | |
Debt Instrument [Line Items] | |
LIBOR, interest rate | 5.45% |
Fair Value of Derivatives and_4
Fair Value of Derivatives and Financial Instruments - Summary of Company's Outstanding Interest Rate Caps (Details) - Not Designated as Hedging Instrument - Cash Flow Hedges | 6 Months Ended |
Jun. 30, 2024 USD ($) | |
Derivative [Line Items] | |
Notional | $ 1,340,080,000 |
Strike Rate | 5.90% |
The Verandas at Lake Norman | |
Derivative [Line Items] | |
Type | Floating |
Maturity Date | Jul. 01, 2024 |
Notional | $ 34,925,000 |
Strike Rate | 3.40% |
Creekside At Matthews | |
Derivative [Line Items] | |
Type | Floating |
Maturity Date | Jul. 01, 2024 |
Notional | $ 31,900,000 |
Strike Rate | 4.40% |
Sabal Palm at Lake Buena Vista | |
Derivative [Line Items] | |
Type | Floating |
Maturity Date | Sep. 01, 2024 |
Notional | $ 42,100,000 |
Strike Rate | 6.20% |
Residences at Glenview Reserve | |
Derivative [Line Items] | |
Type | Floating |
Maturity Date | Oct. 01, 2024 |
Notional | $ 25,645,000 |
Strike Rate | 4.81% |
Timber Creek | |
Derivative [Line Items] | |
Type | Floating |
Maturity Date | Oct. 01, 2024 |
Notional | $ 24,100,000 |
Strike Rate | 4.99% |
Brandywine I & II | |
Derivative [Line Items] | |
Type | Floating |
Maturity Date | Oct. 01, 2024 |
Notional | $ 43,835,000 |
Strike Rate | 6.82% |
Radbourne Lake | |
Derivative [Line Items] | |
Type | Floating |
Maturity Date | Oct. 01, 2024 |
Notional | $ 20,000,000 |
Strike Rate | 6.46% |
Summers Landing | |
Derivative [Line Items] | |
Type | Floating |
Maturity Date | Oct. 01, 2024 |
Notional | $ 10,109,000 |
Strike Rate | 6.07% |
Versailles II | |
Derivative [Line Items] | |
Type | Floating |
Maturity Date | Oct. 01, 2024 |
Notional | $ 12,061,000 |
Strike Rate | 6.82% |
Six Forks Station | |
Derivative [Line Items] | |
Type | Floating |
Maturity Date | Oct. 01, 2024 |
Notional | $ 41,180,000 |
Strike Rate | 4% |
High House at Cary | |
Derivative [Line Items] | |
Type | Floating |
Maturity Date | Jan. 01, 2025 |
Notional | $ 46,625,000 |
Strike Rate | 2.74% |
The Heritage | |
Derivative [Line Items] | |
Type | Floating |
Maturity Date | Feb. 01, 2025 |
Notional | $ 24,625,000 |
Strike Rate | 5.18% |
The Enclave | |
Derivative [Line Items] | |
Type | Floating |
Maturity Date | Feb. 01, 2025 |
Notional | $ 25,322,000 |
Strike Rate | 5.18% |
Bella Vista | |
Derivative [Line Items] | |
Type | Floating |
Maturity Date | Feb. 01, 2025 |
Notional | $ 29,040,000 |
Strike Rate | 5.18% |
Estates On Maryland | |
Derivative [Line Items] | |
Type | Floating |
Maturity Date | Apr. 01, 2025 |
Notional | $ 43,157,000 |
Strike Rate | 3.91% |
The Adair | |
Derivative [Line Items] | |
Type | Floating |
Maturity Date | Apr. 01, 2025 |
Notional | $ 35,115,000 |
Strike Rate | 3.91% |
Rockledge Apartments | |
Derivative [Line Items] | |
Type | Floating |
Maturity Date | Dec. 01, 2025 |
Notional | $ 93,129,000 |
Strike Rate | 6.45% |
The Preserve at Terrell Mill | |
Derivative [Line Items] | |
Type | Floating |
Maturity Date | Dec. 01, 2025 |
Notional | $ 71,098,000 |
Strike Rate | 6.45% |
Fairways at San Marcos | |
Derivative [Line Items] | |
Type | Floating |
Maturity Date | Dec. 01, 2025 |
Notional | $ 60,228,000 |
Strike Rate | 6.70% |
Bloom | |
Derivative [Line Items] | |
Type | Floating |
Maturity Date | Dec. 01, 2025 |
Notional | $ 59,830,000 |
Strike Rate | 6.70% |
Atera Apartments | |
Derivative [Line Items] | |
Type | Floating |
Maturity Date | Dec. 01, 2025 |
Notional | $ 46,198,000 |
Strike Rate | 6.45% |
Silverbrook | |
Derivative [Line Items] | |
Type | Floating |
Maturity Date | Dec. 01, 2025 |
Notional | $ 46,088,000 |
Strike Rate | 6.45% |
Torreyana Apartments | |
Derivative [Line Items] | |
Type | Floating |
Maturity Date | Dec. 01, 2025 |
Notional | $ 50,580,000 |
Strike Rate | 6.70% |
Cornerstone | |
Derivative [Line Items] | |
Type | Floating |
Maturity Date | Dec. 01, 2025 |
Notional | $ 46,804,000 |
Strike Rate | 6.66% |
Versailles | |
Derivative [Line Items] | |
Type | Floating |
Maturity Date | Dec. 01, 2025 |
Notional | $ 40,247,000 |
Strike Rate | 6.45% |
Bella Solara | |
Derivative [Line Items] | |
Type | Floating |
Maturity Date | Dec. 01, 2025 |
Notional | $ 40,328,000 |
Strike Rate | 6.70% |
Courtney Cove | |
Derivative [Line Items] | |
Type | Floating |
Maturity Date | Dec. 01, 2025 |
Notional | $ 36,146,000 |
Strike Rate | 6.70% |
Madera Point | |
Derivative [Line Items] | |
Type | Floating |
Maturity Date | Dec. 01, 2025 |
Notional | $ 34,457,000 |
Strike Rate | 6.70% |
Creekside at Matthews | |
Derivative [Line Items] | |
Type | Floating |
Maturity Date | Dec. 01, 2025 |
Notional | $ 29,648,000 |
Strike Rate | 6.45% |
Parc500 | |
Derivative [Line Items] | |
Type | Floating |
Maturity Date | Dec. 01, 2025 |
Notional | $ 29,416,000 |
Strike Rate | 6.45% |
Seasons 704 Apartments | |
Derivative [Line Items] | |
Type | Floating |
Maturity Date | Dec. 01, 2025 |
Notional | $ 33,132,000 |
Strike Rate | 6.70% |
The Summit at Sabal Park | |
Derivative [Line Items] | |
Type | Floating |
Maturity Date | Dec. 01, 2025 |
Notional | $ 30,826,000 |
Strike Rate | 6.70% |
Cutter's Point | |
Derivative [Line Items] | |
Type | Floating |
Maturity Date | Dec. 01, 2025 |
Notional | $ 21,524,000 |
Strike Rate | 6.45% |
Venue at 8651 | |
Derivative [Line Items] | |
Type | Floating |
Maturity Date | Dec. 01, 2025 |
Notional | $ 18,690,000 |
Strike Rate | 6.45% |
Arbors on Forest Ridge | |
Derivative [Line Items] | |
Type | Floating |
Maturity Date | Dec. 01, 2025 |
Notional | $ 19,184,000 |
Strike Rate | 6.70% |
The Venue on Camelback | |
Derivative [Line Items] | |
Type | Floating |
Maturity Date | Feb. 01, 2026 |
Notional | $ 42,788,000 |
Strike Rate | 6.07% |
Fair Value of Derivatives and_5
Fair Value of Derivatives and Financial Instruments - Summary of Forward Interest Rate Cap (Details) - The Verandas at Lake Norman - Designated as hedging instrument - Cash Flow Hedges $ in Thousands | 6 Months Ended |
Jun. 30, 2024 USD ($) | |
Derivative [Line Items] | |
Effective Date | Jul. 01, 2024 |
Maturity Date | Jul. 01, 2025 |
Notional | $ 34,925 |
Strike Rate | 3.40% |
Fair Value of Derivatives and_6
Fair Value of Derivatives and Financial Instruments - Summary of Derivative Financial Instruments and Classification on the Consolidated Balance Sheet (Details) - USD ($) $ in Thousands | Jun. 30, 2024 | Dec. 31, 2023 |
Derivative Instruments And Hedging Activities Disclosures [Line Items] | ||
Asset Derivatives | $ 68,479 | $ 74,016 |
Liability Derivatives | 0 | 0 |
Fair Value Of Interest Rate Swaps | Interest Rate Swap | Designated as hedging instrument | ||
Derivative Instruments And Hedging Activities Disclosures [Line Items] | ||
Asset Derivatives | 66,225 | 71,028 |
Prepaid and Other Assets | Interest rate caps | Designated as hedging instrument | ||
Derivative Instruments And Hedging Activities Disclosures [Line Items] | ||
Asset Derivatives | 555 | |
Prepaid and Other Assets | Interest rate caps | Not Designated as Hedging Instrument | ||
Derivative Instruments And Hedging Activities Disclosures [Line Items] | ||
Asset Derivatives | $ 1,699 | $ 2,988 |
Fair Value of Derivatives and_7
Fair Value of Derivatives and Financial Instruments - Summary of Derivative Financial Instruments on Consolidated Statements of Operations and Comprehensive Income (Loss) (Details) - USD ($) $ in Thousands | 3 Months Ended | 6 Months Ended | ||
Jun. 30, 2024 | Jun. 30, 2023 | Jun. 30, 2024 | Jun. 30, 2023 | |
Derivative Instruments Gain Loss [Line Items] | ||||
Amount of gain (loss) recognized in OCI | $ (7,488) | $ 13,130 | $ (4,805) | $ (4,076) |
Derivative Instrument, Gain (Loss) Reclassified from AOCI into Income, Effective Portion, Statement of Income or Comprehensive Income [Extensible Enumeration] | Interest Expense | Interest Expense | Interest Expense | Interest Expense |
Interest rate products | ||||
Derivative Instruments Gain Loss [Line Items] | ||||
Amount of gain (loss) reclassified from OCI into income | $ 12,627 | $ 11,717 | $ 25,534 | $ 21,862 |
Interest expense | Interest rate products | ||||
Derivative Instruments Gain Loss [Line Items] | ||||
Amount of gain (loss) recognized in OCI | 5,139 | 24,845 | 20,729 | 17,784 |
Amount of gain (loss) recognized in income | $ (116) | $ 2,013 | $ (742) | $ 1,051 |
Fair Value of Derivatives and_8
Fair Value of Derivatives and Financial Instruments - Schedule of Carrying Value and Estimated Fair Value of Debt Instruments (Details) - USD ($) $ in Thousands | Jun. 30, 2024 | Dec. 31, 2023 |
Fixed rate debt | ||
Fair Value Assets And Liabilities Measured On Recurring And Nonrecurring Basis [Line Items] | ||
Outstanding Principal | $ 33,817 | $ 33,817 |
Estimated Fair Value | 31,569 | 31,950 |
Floating rate debt | ||
Fair Value Assets And Liabilities Measured On Recurring And Nonrecurring Basis [Line Items] | ||
Outstanding Principal | 1,429,118 | 1,541,419 |
Estimated Fair Value | $ 1,365,829 | $ 1,335,635 |
Stockholders' Equity - Addition
Stockholders' Equity - Additional Information (Details) - USD ($) | 3 Months Ended | 6 Months Ended | 12 Months Ended | 97 Months Ended | |||||||
Oct. 24, 2022 | Mar. 04, 2020 | Jun. 30, 2024 | Jun. 30, 2023 | Jun. 30, 2024 | Jun. 30, 2023 | Dec. 31, 2023 | Jun. 30, 2024 | Mar. 31, 2024 | Mar. 31, 2023 | Dec. 31, 2022 | |
Class Of Stock [Line Items] | |||||||||||
Common stock, shares, issued | 25,403,537 | 25,403,537 | 25,674,313 | 25,403,537 | |||||||
Common stock, shares, outstanding | 25,403,537 | 25,403,537 | 25,674,313 | 25,403,537 | |||||||
Common stock, par value | $ 0.01 | $ 0.01 | $ 0.01 | $ 0.01 | |||||||
Share repurchase program, authorized amount | $ 100,000,000 | ||||||||||
Stock repurchase program period in force | 2 years | ||||||||||
Stock repurchase program, expiration date | Oct. 24, 2024 | ||||||||||
Share repurchase program, treasury stock shares | 438,678 | 0 | 2,989,306 | ||||||||
Share repurchase program, treasury stock, value | $ 14,573,000 | $ 14,573,000 | $ 86,900,000 | ||||||||
Share repurchase program, treasury stock, per share | $ 33.22 | $ 29.07 | |||||||||
Common Stock | |||||||||||
Class Of Stock [Line Items] | |||||||||||
Common stock, shares, issued | 25,403,537 | 25,674,313 | 25,403,537 | 25,674,313 | 25,674,313 | 25,403,537 | 25,774,730 | 25,657,723 | 25,549,319 | ||
Restricted Stock Units | |||||||||||
Class Of Stock [Line Items] | |||||||||||
Unvested units | 757,881 | 757,881 | 620,137 | 757,881 | |||||||
Unrecognized compensation expense | $ 27,300,000 | $ 27,300,000 | $ 21,500,000 | $ 27,300,000 | |||||||
Weighted average vesting period | 2 years 1 month 6 days | 1 year 6 months | |||||||||
2020 At-the-Market Offering | |||||||||||
Class Of Stock [Line Items] | |||||||||||
Shares, issued | 0 | 0 | |||||||||
2020 At-the-Market Offering | Common Stock | |||||||||||
Class Of Stock [Line Items] | |||||||||||
Common stock, par value | $ 0.01 | ||||||||||
2020 At-the-Market Offering | Maximum | Common Stock | |||||||||||
Class Of Stock [Line Items] | |||||||||||
Aggregate sale price of common stock | $ 225,000,000 | ||||||||||
2016 LTIP | |||||||||||
Class Of Stock [Line Items] | |||||||||||
Common stock, shares, issued | 167,902 | 124,994 | |||||||||
Common stock, shares, issued | 1,150,106 | 1,150,106 | 1,150,106 | ||||||||
2016 LTIP | Restricted Stock Units | |||||||||||
Class Of Stock [Line Items] | |||||||||||
Unvested units | 757,881 | 757,881 | 620,137 | 757,881 | |||||||
Equity-based compensation expense | $ 2,700,000 | $ 2,500,000 | $ 5,200,000 | $ 4,500,000 | |||||||
Dividends earned on restricted stock units | $ 1,900,000 | $ 1,900,000 | $ 2,100,000 | $ 1,900,000 | |||||||
2016 LTIP | Restricted Stock Units | Director | |||||||||||
Class Of Stock [Line Items] | |||||||||||
Vesting period description | annually | ||||||||||
2016 LTIP | Minimum | Restricted Stock Units | Officers, Employees and Certain Key Employees of Adviser | |||||||||||
Class Of Stock [Line Items] | |||||||||||
Restricted stock units, vesting period | 3 years | ||||||||||
2016 LTIP | Maximum | Restricted Stock Units | Officers, Employees and Certain Key Employees of Adviser | |||||||||||
Class Of Stock [Line Items] | |||||||||||
Restricted stock units, vesting period | 5 years |
Stockholders' Equity - Summary
Stockholders' Equity - Summary of Granted and Vesting of Restricted Stock Units (Details) | 6 Months Ended |
Jun. 30, 2024 shares | |
Grant in 2019 | Directors, Officers, Employees and Certain Key Employees of Adviser | |
Share Based Compensation Arrangement By Share Based Payment Award [Line Items] | |
Restricted stock units, granted | 186,662 |
Grant in 2019 | February | Directors, Officers, Employees and Certain Key Employees of Adviser | |
Share Based Compensation Arrangement By Share Based Payment Award [Line Items] | |
Restricted stock units, granted | 186,662 |
Grant in 2020 | Directors, Officers, Employees and Certain Key Employees of Adviser | |
Share Based Compensation Arrangement By Share Based Payment Award [Line Items] | |
Restricted stock units, granted | 285,035 |
Grant in 2020 | February | Directors, Officers, Employees and Certain Key Employees of Adviser | |
Share Based Compensation Arrangement By Share Based Payment Award [Line Items] | |
Restricted stock units, granted | 168,183 |
Grant in 2020 | May | Directors, Officers, Employees and Certain Key Employees of Adviser | |
Share Based Compensation Arrangement By Share Based Payment Award [Line Items] | |
Restricted stock units, granted | 116,852 |
Grant in 2021 | Directors, Officers, Employees and Certain Key Employees of Adviser | |
Share Based Compensation Arrangement By Share Based Payment Award [Line Items] | |
Restricted stock units, granted | 204,663 |
Grant in 2021 | February | Directors, Officers, Employees and Certain Key Employees of Adviser | |
Share Based Compensation Arrangement By Share Based Payment Award [Line Items] | |
Restricted stock units, granted | 204,663 |
Grant in 2022 | Directors, Officers, Employees and Certain Key Employees of Adviser | |
Share Based Compensation Arrangement By Share Based Payment Award [Line Items] | |
Restricted stock units, granted | 142,519 |
Grant in 2022 | February | Directors, Officers, Employees and Certain Key Employees of Adviser | |
Share Based Compensation Arrangement By Share Based Payment Award [Line Items] | |
Restricted stock units, granted | 142,519 |
Grant in 2023 | Directors, Officers, Employees and Certain Key Employees of Adviser | |
Share Based Compensation Arrangement By Share Based Payment Award [Line Items] | |
Restricted stock units, granted | 260,709 |
Grant in 2023 | March | Directors, Officers, Employees and Certain Key Employees of Adviser | |
Share Based Compensation Arrangement By Share Based Payment Award [Line Items] | |
Restricted stock units, granted | 260,709 |
Grant in 2024 | Directors, Officers, Employees and Certain Key Employees of Adviser | |
Share Based Compensation Arrangement By Share Based Payment Award [Line Items] | |
Restricted stock units, granted | 355,475 |
Grant in 2024 | March | Directors, Officers, Employees and Certain Key Employees of Adviser | |
Share Based Compensation Arrangement By Share Based Payment Award [Line Items] | |
Restricted stock units, granted | 355,475 |
Grant in Total Year | Directors, Officers, Employees and Certain Key Employees of Adviser | |
Share Based Compensation Arrangement By Share Based Payment Award [Line Items] | |
Restricted stock units, granted | 1,435,063 |
Grant in Total Year | February | Directors, Officers, Employees and Certain Key Employees of Adviser | |
Share Based Compensation Arrangement By Share Based Payment Award [Line Items] | |
Restricted stock units, granted | 702,027 |
Grant in Total Year | March | Directors, Officers, Employees and Certain Key Employees of Adviser | |
Share Based Compensation Arrangement By Share Based Payment Award [Line Items] | |
Restricted stock units, granted | 616,184 |
Grant in Total Year | May | Directors, Officers, Employees and Certain Key Employees of Adviser | |
Share Based Compensation Arrangement By Share Based Payment Award [Line Items] | |
Restricted stock units, granted | 116,852 |
Vest in 2025 | |
Share Based Compensation Arrangement By Share Based Payment Award [Line Items] | |
Restricted stock units, Vested | 255,594 |
Vest in 2025 | February | |
Share Based Compensation Arrangement By Share Based Payment Award [Line Items] | |
Restricted stock units, Vested | 97,154 |
Vest in 2025 | March | |
Share Based Compensation Arrangement By Share Based Payment Award [Line Items] | |
Restricted stock units, Vested | 136,671 |
Vest in 2025 | May | |
Share Based Compensation Arrangement By Share Based Payment Award [Line Items] | |
Restricted stock units, Vested | 21,769 |
Vest in 2026 | |
Share Based Compensation Arrangement By Share Based Payment Award [Line Items] | |
Restricted stock units, Vested | 179,112 |
Vest in 2026 | February | |
Share Based Compensation Arrangement By Share Based Payment Award [Line Items] | |
Restricted stock units, Vested | 64,147 |
Vest in 2026 | March | |
Share Based Compensation Arrangement By Share Based Payment Award [Line Items] | |
Restricted stock units, Vested | 114,965 |
Vest in 2027 | |
Share Based Compensation Arrangement By Share Based Payment Award [Line Items] | |
Restricted stock units, Vested | 141,246 |
Vest in 2027 | February | |
Share Based Compensation Arrangement By Share Based Payment Award [Line Items] | |
Restricted stock units, Vested | 26,281 |
Vest in 2027 | March | |
Share Based Compensation Arrangement By Share Based Payment Award [Line Items] | |
Restricted stock units, Vested | 114,965 |
Vest in 2028 | |
Share Based Compensation Arrangement By Share Based Payment Award [Line Items] | |
Restricted stock units, Vested | 114,958 |
Vest in 2028 | March | |
Share Based Compensation Arrangement By Share Based Payment Award [Line Items] | |
Restricted stock units, Vested | 114,958 |
Vest in 2029 | |
Share Based Compensation Arrangement By Share Based Payment Award [Line Items] | |
Restricted stock units, Vested | 66,971 |
Vest in 2029 | March | |
Share Based Compensation Arrangement By Share Based Payment Award [Line Items] | |
Restricted stock units, Vested | 66,971 |
Vest in Total Year | |
Share Based Compensation Arrangement By Share Based Payment Award [Line Items] | |
Restricted stock units, Vested | 757,881 |
Vest in Total Year | February | |
Share Based Compensation Arrangement By Share Based Payment Award [Line Items] | |
Restricted stock units, Vested | 187,582 |
Vest in Total Year | March | |
Share Based Compensation Arrangement By Share Based Payment Award [Line Items] | |
Restricted stock units, Vested | 548,530 |
Vest in Total Year | May | |
Share Based Compensation Arrangement By Share Based Payment Award [Line Items] | |
Restricted stock units, Vested | 21,769 |
Stockholders' Equity - Summar_2
Stockholders' Equity - Summary of Restricted Stock Units (Details) - Restricted Stock Units | 6 Months Ended |
Jun. 30, 2024 $ / shares shares | |
Share Based Compensation Arrangement By Share Based Payment Award [Line Items] | |
Number of Units, Outstanding at beginning of the period | shares | 620,137 |
Number of Units, Granted | shares | 355,475 |
Number of Units, Vested | shares | (217,731) |
Number of Units, Outstanding at ending of the period | shares | 757,881 |
Weighted Average Grant Date Fair Value, Outstanding at beginning of the period | $ / shares | $ 47.50 |
Weighted Average Grant Date Fair Value, Granted | $ / shares | 30.89 |
Weighted Average Grant Date Fair Value, Vested | $ / shares | 45.32 |
Weighted Average Grant Date Fair Value, Outstanding at ending of the period | $ / shares | $ 40.47 |
Stockholders' Equity - Summar_3
Stockholders' Equity - Summary of Restricted Stock Units (Parenthetical) (Details) - shares | 3 Months Ended | 6 Months Ended | ||
Jun. 30, 2024 | Jun. 30, 2023 | Jun. 30, 2024 | Jun. 30, 2023 | |
Common Stock | ||||
Share Based Compensation Arrangement By Share Based Payment Award [Line Items] | ||||
Stock issued upon vesting awards | 67,485 | 16,590 | 167,902 | 124,994 |
Stockholders' Equity - Summar_4
Stockholders' Equity - Summary Information of 2020 ATM Program (Details) $ / shares in Units, $ in Thousands | Mar. 04, 2020 USD ($) $ / shares shares |
Stockholders' Equity Note [Abstract] | |
Gross proceeds | $ 62,310,967 |
Common shares issued | shares | 1,120,910 |
Gross average sale price per share | $ / shares | $ 55.59 |
Sales commissions | $ 934,665 |
Offering costs | 1,353,015 |
Net proceeds | $ 60,023,287 |
Average price per share, net | $ / shares | $ 53.55 |
Earnings (Loss) Per Share - Sch
Earnings (Loss) Per Share - Schedule of Computation of Basic and Diluted Earnings (Loss) Per Share (Details) - USD ($) $ / shares in Units, shares in Thousands, $ in Thousands | 3 Months Ended | 6 Months Ended | |||
Jun. 30, 2024 | Jun. 30, 2023 | Jun. 30, 2024 | Jun. 30, 2023 | ||
Numerator for earnings (loss) per share: | |||||
Net income (loss) | $ 10,638 | $ (3,968) | $ 37,040 | $ (7,866) | |
Net income (loss) attributable to redeemable noncontrolling interests in the Operating Partnership | 42 | (15) | 146 | (30) | |
Net income (loss) attributable to common stockholders | $ 10,596 | $ (3,953) | $ 36,894 | $ (7,836) | |
Denominator for earnings (loss) per share: | |||||
Weighted average common shares outstanding - basic | 25,540 | 25,677 | 25,630 | 25,633 | |
Weighted average unvested restricted stock units | 769 | 637 | 701 | 557 | |
Weighted average common shares outstanding - diluted | [1] | 26,309 | 25,677 | 26,331 | 25,633 |
Earnings (loss) per weighted average common share: | |||||
Basic | $ 0.41 | $ (0.15) | $ 1.44 | $ (0.31) | |
Diluted | $ 0.4 | $ (0.15) | $ 1.4 | $ (0.31) | |
[1] If the Company sustains a net loss for the period presented, unvested restricted stock units are not included in the diluted earnings per share calculation. |
Noncontrolling Interests - Sche
Noncontrolling Interests - Schedule of Redeemable Noncontrolling Interests (Details) - USD ($) $ in Thousands | 3 Months Ended | 6 Months Ended | ||
Jun. 30, 2024 | Jun. 30, 2023 | Jun. 30, 2024 | Jun. 30, 2023 | |
Noncontrolling Interest [Abstract] | ||||
Redeemable noncontrolling interests in the OP, December 31, 2023 | $ 5,246 | |||
Net income attributable to redeemable noncontrolling interests in the OP | 146 | |||
Other comprehensive loss attributable to redeemable noncontrolling interests in the OP | (19) | |||
Distributions to redeemable noncontrolling interests in the OP | (96) | |||
Adjustment to reflect redemption value of redeemable noncontrolling interests in the OP | $ 572 | $ 141 | 341 | $ 282 |
Redeemable noncontrolling interests in the OP, June 30, 2024 | $ 5,618 | $ 5,618 |
Noncontrolling Interests - Addi
Noncontrolling Interests - Additional Information (Details) | 6 Months Ended | |
Jun. 30, 2024 $ / Property $ / h | Jun. 30, 2017 | |
BH Management Services, LLC | ||
Minority Interest [Line Items] | ||
Property management fee percent | 3% | |
Other owner approved fees, per hour | $ / h | 55 | |
BH Management Services, LLC | Minimum | ||
Minority Interest [Line Items] | ||
Inspection of properties fee, per unit | 15 | |
Construction supervision fee, percent fee | 5% | |
BH Management Services, LLC | Maximum | ||
Minority Interest [Line Items] | ||
Inspection of properties fee, per unit | 25 | |
Construction supervision fee, percent fee | 6% | |
BH Equity Portfolio | ||
Minority Interest [Line Items] | ||
Percentage of noncontrolling interests in joint ventures acquired | 100% | |
BH Equity Portfolio | B H Equity | ||
Minority Interest [Line Items] | ||
Percentage of ownership interests in portfolio | 8.40% |
Noncontrolling Interests - Summ
Noncontrolling Interests - Summary of Fees Incurred to BH And Its Affiliates As Well As Reimbursements Paid to BH (Details) - USD ($) $ in Thousands | 3 Months Ended | 6 Months Ended | |||
Jun. 30, 2024 | Jun. 30, 2023 | Jun. 30, 2024 | Jun. 30, 2023 | ||
Fees incurred | |||||
Property management fees | [1] | $ 1,872 | $ 2,031 | $ 3,830 | $ 4,058 |
BH Management Services, LLC | |||||
Fees incurred | |||||
Property management fees | [2] | 1,864 | 2,031 | 3,807 | 4,058 |
Construction supervision fees | [3] | 270 | 778 | 429 | 1,429 |
Design fees | [3] | 11 | 22 | 12 | 33 |
Acquisition fees | [4] | (83) | (83) | ||
Reimbursements | |||||
Payroll and benefits | [5] | 4,766 | 5,330 | 9,599 | 10,781 |
Other reimbursements | [6] | $ 746 | $ 1,432 | $ 1,883 | $ 2,785 |
[1] Fees incurred to an affiliate of the noncontrolling limited partner of the Company’s Operating Partnership (see Note 8). Included in property management fees on the consolidated statements of operations and comprehensive income (loss) . Capitalized on the consolidated balance sheets and reflected in buildings and improvements. Includes due diligence costs. Acquisition fees are capitalized to real estate assets on the consolidated balance sheets. Included in property operating expenses on the consolidated statements of operations and comprehensive income (loss) . Includes property operating expenses such as repairs and maintenance costs and certain property general and administrative expenses, which are included on the consolidated statements of operations and comprehensive income (loss) . |
Related Party Transactions - Ad
Related Party Transactions - Additional Information (Details) | 3 Months Ended | 6 Months Ended | ||||
Aug. 16, 2023 USD ($) | Jun. 30, 2024 USD ($) | Jun. 30, 2023 USD ($) | Jun. 30, 2024 USD ($) Subsidiary | Jun. 30, 2023 USD ($) | Dec. 31, 2023 USD ($) | |
Related Party Transaction [Line Items] | ||||||
Prepaid and other assets | $ 11,107,000 | $ 11,107,000 | $ 8,640,000 | |||
NexPoint Real Estate Advisors, L.P | ||||||
Related Party Transaction [Line Items] | ||||||
Percentage of annual advisory, paid monthly | 1% | |||||
Percentage of annual administrative fee, paid monthly | 0.20% | |||||
Advisory and administrative fees on contributed assets | $ 5,400,000 | |||||
Advisory and administrative fees percentage | 1.20% | |||||
Advisory and administrative fees | 1,700,000 | $ 1,900,000 | $ 3,500,000 | $ 3,800,000 | ||
Advisory and administrative fees waived | 5,200,000 | 5,400,000 | 10,700,000 | 10,700,000 | ||
NexPoint Real Estate Advisors, L.P | Maximum | ||||||
Related Party Transaction [Line Items] | ||||||
Advisory and administrative fees on contributed assets | $ 5,400,000 | |||||
Corporate general and administrative expenses and advisory and administrative fees percentage | 1.50% | |||||
NLMF Holdco LLC | ||||||
Related Party Transaction [Line Items] | ||||||
Property owning subsidiaries | Subsidiary | 3 | |||||
Equity interest owned | 10% | |||||
Prepaid and other assets | 600,000 | $ 600,000 | ||||
Net income equity in earnings of affiliate | 100,000 | 100,000 | ||||
NLMF Leaseco, LLC | ||||||
Related Party Transaction [Line Items] | ||||||
Expenses incurred for fiber internet service included in property operating expenses | $ 700,000 | $ 700,000 | 1,400,000 | $ 1,300,000 | ||
NXRTBH Old Farm, LLC | ||||||
Related Party Transaction [Line Items] | ||||||
Proceeds from sale of membership interest in subsidiary | $ 103,000,000 | |||||
Outstanding equity interests | 100% | |||||
Retained cash balance | $ 1,000,000 | |||||
Recognized gain of deconsolidation | $ 31,500,000 | |||||
NexBank Capital | ||||||
Related Party Transaction [Line Items] | ||||||
Indirect ownership limited partnership interests in parent of adviser | 100% | |||||
General partnership interests in parent of adviser | 100% |
Commitments and Contingencies -
Commitments and Contingencies - Additional Information (Details) - USD ($) | 3 Months Ended | 6 Months Ended | 12 Months Ended | ||||
Apr. 01, 2024 | Apr. 01, 2023 | Mar. 01, 2022 | Mar. 31, 2024 | Mar. 31, 2022 | Jun. 30, 2024 | Dec. 31, 2023 | |
Loss Contingencies [Line Items] | |||||||
Maximum exposure of potential commitments | $ 4,000,000 | ||||||
Environmental liability incurred | 0 | $ 0 | |||||
Self-Insurance Program | |||||||
Loss Contingencies [Line Items] | |||||||
Insurance claim amount | $ 2,950,000 | $ 2,950,000 | $ 2,497,500 | $ 2,100,000 | $ 1,800,000 | $ 2,100,000 |
Subsequent Events - Additional
Subsequent Events - Additional Information (Details) - Subsequent Event $ / shares in Units, $ in Millions | Jul. 29, 2024 USD ($) Property $ / shares |
Subsequent Event [Line Items] | |
Dividends payable date approved | Jul. 29, 2024 |
Dividends payable amount per share | $ / shares | $ 0.46242 |
Dividend payable date to be paid day month and year | Sep. 30, 2024 |
Dividends payable date of record day month and year | Sep. 13, 2024 |
Number of refinance mortgage debt properties | Property | 17 |
Proceeds of refinancing mortgage loans | $ | $ 750 |
Expected spread of basis points | 1.09% |