Real Estate Investments | 5. Real Estate Investments As of March 31, 2019, the major components of the Company’s investments in multifamily properties were as follows (in thousands): Operating Properties Land Buildings and Improvements Intangible Lease Assets Construction in Progress Furniture, Fixtures and Equipment Totals Arbors on Forest Ridge $ 2,330 $ 11,325 $ — $ — $ 1,088 $ 14,743 Cutter's Point 3,330 13,354 — — 1,400 18,084 Eagle Crest 5,450 23,039 — 422 1,604 30,515 Silverbrook 4,860 26,834 — — 3,321 35,015 Edgewater at Sandy Springs 14,290 44,572 — — 5,254 64,116 Beechwood Terrace 1,390 21,319 — — 1,789 24,498 Willow Grove 3,940 10,840 — — 1,287 16,067 Woodbridge 3,650 13,141 — — 1,607 18,398 Abbington Heights 1,770 17,173 — — 1,578 20,521 The Summit at Sabal Park 5,770 13,547 — — 1,416 20,733 Courtney Cove 5,880 13,186 — 65 1,315 20,446 Radbourne Lake 2,440 22,300 — — 1,584 26,324 Timber Creek 11,260 13,766 — — 1,781 26,807 Belmont at Duck Creek 1,910 17,424 — — 1,498 20,832 Sabal Palm at Lake Buena Vista 7,580 41,422 — — 1,341 50,343 Cornerstone 1,500 30,522 — — 2,018 34,040 The Preserve at Terrell Mill 10,170 49,125 — 6 5,190 64,491 The Ashlar 4,090 12,852 — — 2,105 19,047 Heatherstone 2,320 8,137 — — 1,222 11,679 Versailles 6,720 21,519 — — 3,103 31,342 Seasons 704 Apartments 7,480 14,225 — — 1,323 23,028 Madera Point 4,920 17,577 — — 1,472 23,969 The Pointe at the Foothills 4,840 47,000 — — 2,154 53,994 Venue at 8651 2,350 18,106 — — 2,597 23,053 Parc500 3,860 20,780 — — 2,680 27,320 The Colonnade 8,340 37,242 — 653 1,726 47,961 Old Farm 11,078 70,496 — — 1,884 83,458 Stone Creek at Old Farm 3,493 19,403 — — 487 23,383 Hollister Place 2,782 21,629 — — 1,601 26,012 Rockledge Apartments 17,451 95,847 — 29 3,690 117,017 Atera Apartments 22,371 36,664 — 29 1,216 60,280 Cedar Pointe (1) 2,372 23,537 — 41 561 26,511 Crestmont Reserve 4,124 19,653 — 105 568 24,450 Brandywine I & II 6,236 71,432 — 244 1,500 79,412 Bella Vista (2) 10,942 36,124 919 — 640 48,625 The Enclave (2) 11,046 29,654 769 — 523 41,992 The Heritage (2) 6,835 34,031 750 — 538 42,154 231,170 1,038,797 2,438 1,594 66,661 1,340,660 Accumulated depreciation and amortization — (104,468 ) (813 ) — (41,192 ) (146,473 ) Total Operating Properties $ 231,170 $ 934,329 $ 1,625 $ 1,594 $ 25,469 $ 1,194,187 Held For Sale Property Southpoint Reserve at Stoney Creek 6,120 11,319 — — 805 18,244 Accumulated depreciation and amortization — (736 ) — — (161 ) (897 ) Total Held For Sale Property $ 6,120 $ 10,583 $ — $ — $ 644 $ 17,347 Total $ 237,290 $ 944,912 $ 1,625 $ 1,594 $ 26,113 $ 1,211,534 (1) The EAT that directly owned Cedar Pointe was consolidated as a VIE at December 31, 2018. The master lease agreement with the EAT that directly owned Cedar Pointe terminated on February 20, 2019, at which time legal title to Cedar Pointe transferred to the Company. Upon the transfer of title, the entity that directly owns Cedar Pointe was no longer considered a VIE. (2) The EAT that directly owned Bella Vista, The Enclave and The Heritage was consolidated as a VIE at March 31, 2019. Legal title will transfer to the Company upon completion of the reverse 1031 Exchange or July 27, 2019, whichever comes first. Upon the transfer of title, the EAT that directly owned these properties will no longer be considered a VIE. As of December 31, 2018, the major components of the Company’s investments in multifamily properties were as follows (in thousands): Operating Properties Land Buildings and Improvements Intangible Lease Assets Construction in Progress Furniture, Fixtures and Equipment Totals Arbors on Forest Ridge $ 2,330 $ 11,319 $ — $ — $ 1,047 $ 14,696 Cutter's Point 3,330 13,347 — — 1,320 17,997 Eagle Crest 5,450 22,969 — — 1,563 29,982 Silverbrook 4,860 26,485 — 60 3,230 34,635 Edgewater at Sandy Springs 14,290 44,186 — 349 5,083 63,908 Beechwood Terrace 1,390 21,123 — 31 1,670 24,214 Willow Grove 3,940 10,829 — — 1,231 16,000 Woodbridge 3,650 13,125 — — 1,536 18,311 Abbington Heights 1,770 17,140 — — 1,539 20,449 The Summit at Sabal Park 5,770 13,447 — 43 1,347 20,607 Courtney Cove 5,880 13,170 — — 1,268 20,318 Radbourne Lake 2,440 22,138 — 72 1,536 26,186 Timber Creek 11,260 13,582 — — 1,556 26,398 Belmont at Duck Creek 1,910 17,397 — — 1,471 20,778 Sabal Palm at Lake Buena Vista 7,580 41,336 — — 1,280 50,196 Cornerstone 1,500 30,513 — — 1,885 33,898 The Preserve at Terrell Mill 10,170 49,091 — 57 4,843 64,161 The Ashlar 4,090 12,845 — — 2,017 18,952 Heatherstone 2,320 8,132 — — 1,199 11,651 Versailles 6,720 21,513 — — 3,033 31,266 Seasons 704 Apartments 7,480 14,223 — — 1,288 22,991 Madera Point 4,920 17,570 — — 1,431 23,921 The Pointe at the Foothills 4,840 46,998 — — 2,078 53,916 Venue at 8651 2,350 18,084 — — 2,499 22,933 Parc500 3,860 20,692 — 37 2,600 27,189 The Colonnade 8,340 37,086 — 567 1,604 47,597 Old Farm 11,078 70,471 — — 1,800 83,349 Stone Creek at Old Farm 3,493 19,394 — — 467 23,354 Hollister Place 2,782 21,389 — 135 1,410 25,716 Rockledge Apartments 17,451 95,484 — 428 3,314 116,677 Atera Apartments 22,371 36,563 — 86 1,151 60,171 Cedar Pointe (1) 2,371 23,458 600 16 441 26,886 Crestmont Reserve 4,124 19,544 687 — 504 24,859 Brandywine I & II 6,237 70,961 1,762 — 1,215 80,175 202,347 935,604 3,049 1,881 61,456 1,204,337 Accumulated depreciation and amortization — (95,364 ) (1,625 ) — (37,135 ) (134,124 ) Total Operating Properties $ 202,347 $ 840,240 $ 1,424 $ 1,881 $ 24,321 $ 1,070,213 Held For Sale Properties Southpoint Reserve at Stoney Creek 6,120 11,319 — — 787 18,226 Accumulated depreciation and amortization — (736 ) — — (161 ) (897 ) Total Held For Sale Properties $ 6,120 $ 10,583 $ — $ — $ 626 $ 17,329 Total $ 208,467 $ 850,823 $ 1,424 $ 1,881 $ 24,947 $ 1,087,542 (1) The EAT that directly owned Cedar Pointe was consolidated as a VIE at December 31, 2018. The master lease agreement with the EAT that directly owned Cedar Pointe terminated on February 20, 2019, at which time legal title to Cedar Pointe transferred to the Company. Upon the transfer of title, the entity that directly owns Cedar Pointe was no longer considered a VIE. Depreciation expense was $13.2 million and $10.7 million for the three months ended March 31, 2019 and 2018, respectively. Amortization expense related to the Company’s intangible lease assets was $2.2 million and $0.7 million for the three months ended March 31, 2019 and 2018, respectively. Amortization expense related to the Company’s intangible lease assets for all acquisitions completed through March 31, 2019 is expected to be $1.6 million for the remainder of the year ended December 31, 2019. Due to the six-month useful life attributable to intangible lease assets, the value of intangible lease assets on any acquisition prior to September 30, 2018 has been fully amortized and the assets and related accumulated amortization have been written off as of March 31, 2019. Acquisitions The Company acquired three properties during the three months ended March 31, 2019, as detailed in the table below (dollars in thousands); there were no acquisitions of real estate during the three months ended March 31, 2018. Property Name Location Date of Acquisition Purchase Price Mortgage Debt (1) # Units Effective Ownership Bella Vista Phoenix, Arizona January 28, 2019 $ 48,400 $ 29,040 248 100 % The Enclave Tempe, Arizona January 28, 2019 41,800 25,322 204 100 % The Heritage Phoenix, Arizona January 28, 2019 41,900 24,625 204 100 % $ 132,100 $ 78,987 656 (1) For additional information regarding the Company’s debt, see Note 6. Dispositions There were no sales of real estate during the three months ended March 31, 2019. The Company sold one property for approximately $30.0 million during the three months ended March 31, 2018. |