Real Estate Investments | 5. Real Estate Investments As of September 30, 2018, the major components of the Company’s investments in multifamily properties were as follows (in thousands): Operating Properties Land Buildings Intangible Construction in Progress Furniture, Fixtures and Equipment Totals Arbors on Forest Ridge $ 2,330 $ 11,302 $ — $ — $ 991 $ 14,623 Cutter's Point 3,330 13,324 — — 1,281 17,935 Eagle Crest 5,450 21,724 — 1,226 1,452 29,852 Silverbrook 4,860 26,274 — — 2,935 34,069 Edgewater at Sandy Springs 14,290 44,101 — — 4,883 63,274 Beechwood Terrace 1,390 20,922 — 136 1,595 24,043 Willow Grove 3,940 10,819 — — 1,201 15,960 Woodbridge 3,650 13,108 — — 1,442 18,200 Abbington Heights 1,770 17,102 — — 1,466 20,338 The Summit at Sabal Park 5,770 13,428 — — 1,294 20,492 Courtney Cove 5,880 12,987 — — 1,182 20,049 Radbourne Lake 2,440 22,077 — — 1,489 26,006 Timber Creek 11,260 13,555 — — 1,390 26,205 Belmont at Duck Creek 1,910 17,362 — — 1,418 20,690 Sabal Palm at Lake Buena Vista 7,580 41,280 — — 1,228 50,088 Cornerstone 1,500 30,515 — — 1,771 33,786 The Preserve at Terrell Mill 10,170 48,779 — — 4,644 63,593 The Ashlar 4,090 12,834 — — 1,892 18,816 Heatherstone 2,320 8,120 — — 1,187 11,627 Versailles 6,720 20,054 — 1,474 2,898 31,146 Seasons 704 Apartments 7,480 14,221 — — 1,238 22,939 Madera Point 4,920 17,568 — — 1,383 23,871 The Pointe at the Foothills 4,840 46,952 — — 1,981 53,773 Venue at 8651 2,350 18,012 — 41 2,377 22,780 Parc500 3,860 20,623 — 26 2,390 26,899 The Colonnade 8,340 37,001 — 316 1,374 47,031 Old Farm 11,078 70,443 — 8 1,721 83,250 Stone Creek at Old Farm 3,493 19,381 — — 448 23,322 Hollister Place 2,782 21,268 — 163 1,246 25,459 Rockledge Apartments 17,451 94,848 — 587 2,777 115,663 Atera Apartments 22,371 35,380 — 1,071 1,061 59,883 Cedar Pointe (1) 2,371 23,425 600 — 399 26,795 Crestmont Reserve 4,124 19,537 687 — 450 24,798 Brandywine I & II 6,237 70,949 1,762 — 1,171 80,119 202,347 929,275 3,049 5,048 57,655 1,197,374 Accumulated depreciation and amortization — (86,885 ) (100 ) — (33,307 ) (120,292 ) Total Operating Properties $ 202,347 $ 842,390 $ 2,949 $ 5,048 $ 24,348 $ 1,077,082 Held For Sale Property Southpoint Reserve at Stoney Creek 6,120 11,412 — — 771 18,303 Accumulated depreciation and amortization — (736 ) — — (161 ) (897 ) Total Held For Sale Property $ 6,120 $ 10,676 $ — $ — $ 610 $ 17,406 Total $ 208,467 $ 853,066 $ 2,949 $ 5,048 $ 24,958 $ 1,094,488 (1) The entity that directly owned Cedar Pointe was consolidated as a VIE at September 30, 2018. The Company anticipates completing a reverse 1031 Exchange of Cedar Pointe during the fourth quarter of 2018 with a sale of Southpoint Reserve at Stoney Creek, which was classified as held for sale as of September 30, 2018, or one of the Company’s other properties, at which time legal title to Cedar Pointe will transfer to the Company. Upon the transfer of title, the entity that directly owns Cedar Pointe will no longer be considered a VIE. As of December 31, 2017, the major components of the Company’s investments in multifamily properties were as follows (in thousands): Operating Properties Land Buildings Intangible Construction in Progress Furniture, Fixtures and Equipment Totals Arbors on Forest Ridge $ 2,330 $ 11,089 $ — $ — $ 829 $ 14,248 Cutter's Point 3,330 13,030 — — 1,080 17,440 Eagle Crest 5,450 22,346 — — 1,299 29,095 Silverbrook 4,860 25,665 — — 2,509 33,034 Edgewater at Sandy Springs 14,290 44,004 — — 4,291 62,585 Beechwood Terrace 1,390 20,729 — — 1,271 23,390 Willow Grove 3,940 10,766 — — 942 15,648 Woodbridge 3,650 13,031 — — 1,093 17,774 Abbington Heights 1,770 16,796 — — 1,171 19,737 The Summit at Sabal Park 5,770 13,377 — — 1,136 20,283 Courtney Cove 5,880 12,961 — 2 1,096 19,939 Radbourne Lake 2,440 21,924 — — 1,300 25,664 Timber Creek 11,260 13,479 — — 1,158 25,897 Belmont at Duck Creek 1,910 17,190 — — 1,216 20,316 Sabal Palm at Lake Buena Vista 7,580 41,229 — 1 1,064 49,874 Cornerstone 1,500 30,452 — 17 1,487 33,456 The Preserve at Terrell Mill 10,170 48,630 — 32 4,074 62,906 The Ashlar 4,090 12,640 — — 1,575 18,305 Heatherstone 2,320 7,868 — 36 1,000 11,224 Versailles 6,720 19,798 — 914 2,365 29,797 Seasons 704 Apartments 7,480 14,079 — — 1,009 22,568 Madera Point 4,920 17,481 — 9 1,188 23,598 The Pointe at the Foothills 4,840 46,723 — 142 1,739 53,444 Venue at 8651 2,350 17,625 — 300 1,835 22,110 Parc500 3,860 19,885 — 676 1,470 25,891 The Colonnade 8,340 36,828 — 62 934 46,164 Old Farm 11,078 69,881 — 323 1,392 82,674 Stone Creek at Old Farm 3,493 19,227 — 15 374 23,109 Hollister Place 2,782 20,754 — 89 698 24,323 Rockledge Apartments 17,451 92,397 — 1,168 1,457 112,473 Atera Apartments 22,371 35,097 1,340 — 673 59,481 189,615 806,981 1,340 3,786 44,725 1,046,447 Accumulated depreciation and amortization — (65,016 ) (497 ) — (22,739 ) (88,252 ) Total Operating Properties $ 189,615 $ 741,965 $ 843 $ 3,786 $ 21,986 $ 958,195 Held For Sale Properties Timberglen 2,510 14,717 — — 1,077 18,304 Southpoint Reserve at Stoney Creek 6,120 11,255 — — 679 18,054 8,630 25,972 — — 1,756 36,358 Accumulated depreciation and amortization — (2,630 ) — — (767 ) (3,397 ) Total Held For Sale Properties $ 8,630 $ 23,342 $ — $ — $ 989 $ 32,961 Total $ 198,245 $ 765,307 $ 843 $ 3,786 $ 22,975 $ 991,156 Depreciation expense was $11.1 million and $10.0 million for the three months ended September 30, 2018 and 2017, respectively. Depreciation expense was $32.7 million and $29.5 million for the nine months ended September 30, 2018 and 2017, respectively. Amortization expense related to the Company’s intangible lease assets was $0.1 million and $1.2 million for the three months ended September 30, 2018 and 2017, respectively. Amortization expense related to the Company’s intangible lease assets was $0.9 million and $6.4 million for the nine months ended September 30, 2018 and 2017, respectively. Amortization expense related to the Company’s intangible lease assets for all acquisitions completed through September 30, 2018 is expected to be $1.5 million for the remainder of the year ended December 31, 2018 and $1.4 million in 2019. Due to the six-month useful life attributable to intangible lease assets, the value of intangible lease assets on any acquisition prior to March 31, 2018 has been fully amortized and the assets and related accumulated amortization have been written off as of September 30, 2018. Acquisitions The Company acquired three properties during the nine months ended September 30, 2018, as detailed in the table below (dollars in thousands). The Company acquired two properties for a combined purchase price of approximately $138.0 million during the nine months ended September 30, 2017. See Notes 3, 4 and 6 for additional information. Property Name Location Date of Acquisition Purchase Price Mortgage Debt (1) # Units Effective Ownership Cedar Pointe (2) Antioch, Tennessee August 24, 2018 $ 26,500 $ 17,300 210 100 % Crestmont Reserve Dallas, Texas September 26, 2018 24,680 12,061 242 100 % Brandywine I & II (3) Nashville, Tennessee September 26, 2018 79,800 43,835 632 100 % $ 130,980 $ 73,196 1,084 (1) For additional information regarding the Company’s debt, see Note 6. (2) The Company intends to complete a reverse 1031 Exchange of Cedar Pointe during the fourth quarter of 2018 with a sale of Southpoint Reserve at Stoney Creek, which was classified as held for sale as of September 30, 2018, or one of the Company’s other properties. (3) Brandywine I & II are two separate properties which the Company has combined and operates as a single property. Disposition The Company sold one property during the nine months ended September 30, 2018, as detailed in the table below (in thousands). The Company sold nine properties for approximately $228.1 million during the nine months ended September 30, 2017. Property Name Location Date of Sale Sales Price Net Cash Proceeds Gain on Sale of Real Estate Timberglen (2) Dallas, Texas January 31, 2018 $ 30,000 $ 29,553 $ 13,742 (1) Represents sales price, net of closing costs. (2) The Company completed the reverse portion of the 1031 Exchange of Atera Apartments with the sale of Timberglen, at which time legal title to Atera Apartments transferred to the Company. |