
Sincerely, |
![]() |
Daniel Shaeffer Chief Executive Officer |
Sincerely, |
![]() |
Daniel Shaeffer Chief Executive Officer |
| | Page | |
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| |
| | Page | |
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| |
1. | “Acquisition Proposal” are to any bona fide proposal or offer from any person (other than CCI or any of its subsidiaries) made after January 26, 2021, whether in one transaction or a series of related transactions, relating to any (i) merger, consolidation, share exchange, business combination or similar transaction involving CRII or any significant CRII subsidiary, (ii) sale or other disposition, by merger, consolidation, share exchange, business combination or any similar transaction, of any assets of CRII or any of its subsidiaries representing 20% or more of the consolidated assets of CRII, (iii) issue, sale or other disposition by CRII or CROP of securities representing 20% or more of the outstanding CROP partnership units, (iv) tender offer or exchange offer in which any person or group will acquire beneficial ownership, or the right to acquire beneficial ownership, of 20% or more of the outstanding CROP partnership units, or (v) recapitalization, restructuring, liquidation, dissolution or other similar type of transaction with respect to CRII in which a third party will acquire beneficial ownership of 20% or more of the outstanding shares of CROP partnership units. |
2. | “Amended and Restated Advisory Agreement” are to the Amended and Restated Advisory Agreement to be entered into by CCI, CROP and CCI Advisor following the CRII Merger; |
3. | “Amended and Restated CROP Partnership Agreement” are to the Fifth Amended and Restated Limited Partnership Agreement of CROP to be entered into effective as of the closing of the CROP Merger, subject to the CROP Partner Approvals; |
4. | “CC Advisors Promote” are to Cottonwood Communities Advisors Promote, LLC, a Delaware limited liability company; |
5. | “CCA” are to Cottonwood Communities Advisors, LLC, a Delaware limited liability company, the sole owner of CCI Advisor and the asset managers of CMRI and CMRII; |
6. | “CCA Note” are to the Amended and Restated Promissory Note of CCA dated January 1, 2021 in favor of CROP in the amount of $13 million; |
7. | “CCA Note Distribution” are to the distribution by CROP of the CCA Note to the holders of the CROP Participating Partnership Units and the subsequent distribution by CRII of its share of the CCA Note to its common stockholders; |
8. | “CCI” are to Cottonwood Communities, Inc., a Maryland corporation; |
9. | “CCI Advisor” are to CC Advisors III, LLC, a Delaware limited liability company, a wholly owned subsidiary of CCA and the advisor to CCI and CCOP; |
10. | “CCI Advisory Agreement” are to the Advisory Agreement dated as of August 13, 2020 among CCI, CCOP and CCI Advisor, as may be amended; |
11. | “CCI Board” are to the board of directors of CCI; |
12. | “CCI Bylaws” are to the bylaws of CCI; |
13. | “CCI Charter” are to the Articles of Amendment and Restatement of CCI, as supplemented and amended; |
14. | “CCI Common Stock” are to the shares of Class A common stock, $0.01 par value per share, of CCI, and where applicable in this information statement/prospectus, may also include the shares of Class T common stock, $0.01 per share, of CCI; |
15. | “CCI Parties” are to CCI, CCOP and Merger Sub; |
16. | “CCI Series 2016 Preferred Stock” are to the shares of Series 2016 preferred stock, $0.01 par value per share, of CCI, which will be issued to the holders of the CRII Series 2016 Preferred Stock; |
17. | “CCI Series 2017 Preferred Stock” are to the shares of Series 2017 preferred stock, $0.01 par value per share, of CCI, which will be issued to the holders of the CRII Series 2017 Preferred Stock; |
18. | “CCI Series 2019 Preferred Stock” are to the shares of Series 2019 preferred stock, $0.01 par value per share, of CCI; |
19. | “CCI Special Committee” are to the special committee of the CCI Board that was formed by the CCI Board to consider the Mergers and the other transactions contemplated by the Merger Agreements; |
20. | “CCOP” are to Cottonwood Communities O.P., LP., a Delaware limited partnership, the operating partnership of CCI; |
21. | “CCOP Common Unit” are to the common limited partner units of CCOP as set forth in the CCOP Partnership Agreement; |
22. | “CCOP General Partner Unit” are to the general partner units of CCOP issued to CCI as set forth in the CCOP Partnership Agreement; |
23. | “CCOP LTIP Units” are to the limited partner units of CCOP designated as LTIP Units as set forth in the CCOP Partnership Agreement and the documentation pursuant to which the LTIP Units are granted; |
24. | “CCOP Partnership Agreement” are to the Amended and Restated Limited Partnership Agreement of CCOP, dated as of February 1, 2020, as may be amended; |
25. | “CCOP Series 2019 Preferred Units” are to the preferred limited partner units of CCOP designated as Series 2019 Preferred Units as set forth in the CCOP Partnership Agreement; |
26. | “CCOP Special Limited Partner Interest” are to the limited partner interest in CCOP designated as a Special Limited Partner Interest as set forth in the CCOP Partnership Agreement; |
27. | “CCOP Special LTIP Units” are to the CCOP LTIP Units designated as Special LTIP Units in the documentation pursuant to which the CCOP LTIP Units are granted; |
28. | “CCMI” are to Cottonwood Communities Management, LLC, a Delaware limited liability company, a wholly owned subsidiary of Cottonwood Capital Management and the property manager of CCI, CCOP and their subsidiaries; |
29. | “CMOF” are to Cottonwood Multifamily Opportunity Fund, Inc., a fund sponsored by CCPM II; |
30. | “CCPM II” are to Cottonwood Capital Property Management II, LLC, a Delaware limited liability company, a wholly owned subsidiary of Cottonwood Capital Management and the property manager of CMRI, CMRI OP, CMRII, CMRII OP and their respective subsidiaries; |
31. | “CMRI” are to Cottonwood Multifamily REIT I, Inc., a Maryland corporation; |
32. | “CMRI Merger” are to the merger of CMRI with and into Merger Sub, with Merger Sub surviving the merger, pursuant to the CMRI Merger Agreement, and where applicable in this information statement/prospectus may also include the CMRI OP Merger; |
33. | “CMRI Merger Agreement” are to the Agreement and Plan of Merger, dated as of January 26, 2021, by and among CMRI, CMRI OP and the CCI Parties, as it may be amended from time to time; |
34. | “CMRI OP” are to Cottonwood Multifamily REIT I O.P., LP, a Delaware limited partnership, the operating partnership of CMRI; |
35. | “CMRI OP Merger” are to the merger of CMRI OP with and into CCOP or its successor, with CCOP or its successor surviving the merger, pursuant to the CMRI Merger Agreement; |
36. | “CMRII” are to Cottonwood Multifamily REIT II, Inc., a Maryland corporation; |
37. | “CMRII Merger” are to the merger of CMRII with and into Merger Sub, with Merger Sub surviving the merger, pursuant to the CMRII Merger Agreement, and where applicable in this information statement/prospectus may also include the CMRII OP Merger; |
38. | “CMRII Merger Agreement” are to the Agreement and Plan of Merger, dated as of January 26, 2021, by and among CMRII, CMRII OP and the CCI Parties, as it may be amended from time to time; |
39. | “CMRII OP” are to Cottonwood Multifamily REIT II O.P., LP, a Delaware limited partnership, the operating partnership of CMRII; |
40. | “CMRII OP Merger” are to the merger of CMRII OP with and into CCOP or its successor, with CCOP or its successor surviving the merger, pursuant to the CMRII Merger Agreement; |
41. | “Code” are to the Internal Revenue Code of 1986, as amended; |
42. | “Combined Company” are to CCI and its consolidated subsidiaries (including the Surviving Entity) after the closing of the CRII Merger and the CROP Merger; |
43. | “Cottonwood Capital Management” are to Cottonwood Capital Management, Inc., a wholly owned subsidiary of CROP and the owner of the CCMI and CCPM II; |
44. | “CR Holdings” are to Cottonwood Residential Holdings, LLC, a Delaware limited liability, the sole owner of the CRII Voting Common Stock, and which is beneficially owned by Daniel Shaeffer, Chad Christensen, Gregg Christensen and Eric Marlin; |
45. | “CRII” are to Cottonwood Residential II, Inc., a Maryland corporation; |
46. | “CRII Board” are to the board of directors of CRII; |
47. | “CRII Bylaws” are to the bylaws of CRII; |
48. | “CRII Charter” are to the Articles of Incorporation of CRII, as supplemented and amended; |
49. | “CRII Common Stock” are to the shares of common stock, $0.01 par value per share, of CRII; |
50. | “CRII Merger” are to the merger of CRII with and into Merger Sub, with Merger Sub surviving the merger, pursuant to the CRII Merger Agreement, and where applicable in this information statement/prospectus may also include the CROP Merger; |
51. | “CRII Merger Agreement” are to the Agreement and Plan of Merger, dated as of January 26, 2021, by and among CRII, CROP and the CCI Parties, as it may be amended from time to time, a copy of which is attached as Annex A to this information statement/prospectus; |
52. | “CRII Non-Voting Common Stock” are to the shares of non-voting common stock, $0.01 par value per share, of CRII; |
53. | “CRII Parties” are to CRII and CROP; |
54. | “CRII Series 2016 Preferred Stock” are to the shares of Series 2016 preferred stock, $0.01 par value per share, of CRII; |
55. | “CRII Series 2017 Preferred Stock” are to the shares of Series 2017 preferred stock, $0.01 par value per share, of CRII; |
56. | “CRII Transaction Committee” are to the transaction committee of the CRII Board that was formed by the CRII Board to consider the CRII Merger and the other transactions contemplated by the CRII Merger Agreement; |
57. | “CRII Voting Common Stock” are to the shares of voting common stock, $0.01 par value per share, of CRII; |
58. | “CRII Voting Stockholder Approval” are to the approval of the CRII Merger by the holders of a majority of the outstanding CRII Voting Common Stock; |
59. | “CROP” are to Cottonwood Residential O.P., LP, a Delaware limited partnership, the operating partnership of CRII; |
60. | “CROP Common Units” are to the common limited partner units of CROP as set forth in the CROP Partnership Agreement; |
61. | “CROP LTIP Units” are to the limited partner units of CROP designated as LTIP Units as set forth in the CROP Partnership Agreement and the documentation pursuant to which the LTIP Units are granted; |
62. | “CROP Merger” are to the merger of CCOP with and into CROP, with CROP surviving the merger, pursuant to the CRII Merger Agreement; |
63. | “CROP Participating Partnership Units” refers to the CROP Common Units, the CROP LTIP Units, the CROP Special LTIP Units (but only to the extent entitled to distributions under the CROP Partnership Agreement) or the CROP general partner units, and excludes any CROP preferred units; |
64. | “CROP Partner Approvals” are to (i) the approval of the CRII Merger, the CROP Merger, the Tax Protection Agreement, the Amended and Restated Advisory Agreement and the Pre-Merger Transactions by the holders of a majority of the outstanding CROP Common Units held by limited partners of CROP (other than CRII’s management and certain of its affiliates) and (ii) the approval of the CROP Merger and the Amended and Restated CROP Partnership Agreement by the holders of a majority of the outstanding CROP Common Units held by limited partners of CROP; |
65. | “CROP Partnership Agreement” are to the Fourth Amended and Restated Limited Partnership Agreement of CROP, dated December 1, 2015, as amended; |
66. | “CROP Special LTIP Units” are to the CROP LTIP Units designated as Special LTIP Units in the documentation pursuant to which the CROP LTIP Units are granted; |
67. | “CROP Unit Split” are to the split of each CROP Participating Partnership Unit issued and outstanding immediately prior to the CROP Merger into 2.015 CROP Participating Partnership Units (as may be adjusted if the CCA Note Distribution is not effected), which will occur immediately prior to the effective time of the CROP Merger; |
68. | “DLA Piper” are to DLA Piper LLP (US); |
69. | “DRULPA” are to the Delaware Revised Uniform Limited Partnership Act or any successor statute; |
70. | “ERISA” are to the Employee Retirement Income Security Act of 1974, as amended; |
71. | “Exchange Act” are to the Securities Exchange Act of 1934, as amended; |
72. | “Fully Combined Company” are to CCI and its consolidated subsidiaries (including the Surviving Entity and CROP) assuming the closing of all of the Mergers; |
73. | “Goodwin Procter” are to Goodwin Procter LLP; |
74. | “HT Holdings” are to High Traverse Holdings, LLC, a Delaware limited liability company, which is beneficially owned by Daniel Shaeffer, Chad Christensen, Gregg Christensen and Eric Marlin; |
75. | “Investment Company Act” are to the Investment Company Act of 1940, as amended; |
76. | “Mergers” are to the CRII Merger, the CMRI Merger and the CMRII Merger, and where applicable in this information statement/prospectus may also include the CROP Merger, the CMRI OP Merger and the CMRII OP Merger; |
77. | “Merger Agreements” are to the CRII Merger Agreement, the CMRI Merger Agreement and the CMRII Merger Agreement; |
78. | “Merger Consideration” are to the conversion of each share of (i) CRII Common Stock issued and outstanding immediately prior to the effective time of the CRII Merger into the right to receive 2.015 shares of CCI Common Stock, as may be adjusted if the CCA Note Distribution is not effected, (ii) CRII Series 2016 Preferred Stock issued and outstanding immediately prior to the effective time of the CRII Merger into the right to receive one share of CCI Series 2016 Preferred Stock and (iii) CRII Series 2017 Preferred Stock issued and outstanding immediately prior to the effective time of the CRII Merger into the right to receive one share of CCI Series 2017 Preferred Stock, pursuant to the terms of the CRII Merger Agreement; |
79. | “Merger Sub” are to Cottonwood Communities GP Subsidiary, LLC, a Maryland limited liability company, a wholly owned subsidiary of CCI; |
80. | “MGCL” are to the Maryland General Corporation Law or any successor statute; |
81. | “ordinary course of business” are to an action taken by a person or entity that is consistent with past practice and similar in nature and magnitude to actions customarily taken without any authorization by the board of directors in the course of normal day-to-day operations; |
82. | “Outside Date” are to October 25, 2021; |
83. | “Piper Sandler” are to Piper Sandler & Co., the financial advisor of the CRII Transaction Committee; |
84. | “Pre-Merger Transactions” are to the following transactions that will occur prior to the effective time of the CRII Merger: (i) the redemption of all outstanding shares of CRII Voting Common Stock held by CR Holdings in exchange for an in-kind distribution by CRII of all of CROP’s interest in CCA, (ii) the issuance of 155,441 CROP Common Units in exchange for all of the remaining interests in CC Advisors Promote – Employee Investor, LLC and CC Advisors Promote – Incentive Grant Investor, LLC and (iii) the redemption of an aggregate of 306,584 CROP Common Units held by certain senior executives in exchange for $6.46 million of notes receivables in favor of CROP; |
85. | “REIT” are to a real estate investment trust; |
86. | “SDAT” are to the State Department of Assessments and Taxation of Maryland; |
87. | “SEC” are to the U.S. Securities and Exchange Commission; |
88. | “Securities Act” are to the Securities Act of 1933, as amended; |
89. | “Superior Proposal” are to a written Acquisition Proposal made by a third party (except for purposes of this definition, the references in the definition of “Acquisition Proposal” to 20% will be replaced with 50%) which the CRII Board (based on the recommendation of the CRII Transaction Committee) determines in its good faith judgment (after consultation with its outside legal and financial advisors) to be more favorable from a financial point of view to the CRII stockholders than the CRII Merger and the CROP Merger and the other transactions contemplated by the CRII Merger Agreement (as it may be proposed to be amended by CCI). Such a determination of the CRII Board must be made in consultation with its outside legal and financial advisors, after taking into account (i)��all of the terms and conditions of the Acquisition Proposal and the CRII Merger Agreement (as it may be proposed to be amended by CCI) and (ii) the feasibility and certainty of consummation of such Acquisition Proposal on the terms proposed (taking into account such legal, financial, regulatory and other aspects of such Acquisition Proposal and conditions to consummation thereof as the CRII Transaction Committee determines in good faith to be material to such analysis). A Superior Proposal must provide for the repayment in full of the CCA Note at the time of and in connection with the consummation of such Superior Proposal. |
90. | “Surviving Entity” are to Merger Sub, a wholly owned subsidiary of CCI, after the effective time of the CRII Merger and the other Mergers, as applicable; |
91. | “Tax Protection Agreement” are to the tax protection agreement between CROP and HT Holdings dated January 26, 2021, which will become effective at the effective time of the CROP Merger; and |
92. | “TRS” are to a taxable REIT subsidiary. |
Q: | What is the CRII Merger and what is the CROP Merger? |
A: | The CRII Parties and the CCI Parties have entered into the CRII Merger Agreement pursuant to which CRII will merge with and into Merger Sub, with Merger Sub surviving the CRII Merger, such that following the CRII Merger, the Surviving Entity will continue as a wholly owned subsidiary of CCI. In accordance with the applicable provisions of the MGCL, the separate existence of CRII will cease at the effective time of the CRII Merger. In addition, CCOP will merge with and into CROP, with CROP surviving the CROP Merger. In accordance with the DRULPA, the separate existence of CCOP will cease at the effective time of the CROP Merger. |
Q: | What is the CMRI Merger and what is the CMRII Merger? |
Q: | What will happen in the CRII Merger? |
A: | At the effective time of the CRII Merger, (i) each share of CRII Common Stock issued and outstanding immediately prior to the effective time of the CRII Merger will convert into the right to receive 2.015 shares of CCI Common Stock, as may be adjusted if the CCA Note Distribution is not effected, (ii) each share of CRII Series 2016 Preferred Stock issued and outstanding immediately prior to the effective time of the CRII Merger will convert into the right to receive one share of CCI Series 2016 Preferred Stock and (iii) each share of CRII Series 2017 Preferred Stock issued and outstanding immediately prior to the effective time of the CRII Merger will convert into the right to receive one share of CCI Series 2017 Preferred Stock. |
Q: | What will happen in the CROP Merger? |
Q: | Why am I receiving this information statement/prospectus? |
A: | This document is being delivered to you as both an information statement of CRII and a prospectus of CCI in connection with the CRII Merger. CRII is utilizing this information statement/prospectus to notify the CRII stockholders that the holders of the CRII Voting Common Stock have delivered an irrevocable proxy to CCI with respect to their CRII Voting Common Stock to vote in favor of or act by written consent to approve the CRII Merger, and that no further approval of the CRII’s stockholders will be required to approve the CRII Merger. In addition, this information statement/prospectus constitutes the prospectus of CCI with respect to the shares of CCI Common Stock, CCI Series 2016 Preferred Stock and CCI Series 2017 Preferred Stock to be issued to the CRII stockholders pursuant to the CRII Merger Agreement. |
Q: | How will the CCI stockholders be affected by the CRII Merger and the issuance of shares of CCI Common Stock in connection with the CRII Merger? |
A: | After the CRII Merger, each CCI stockholder will continue to own the shares of CCI Common Stock that such stockholder held immediately prior to the effective time of the CRII Merger. As a result, each CCI stockholder will own shares of common stock in a larger company with more assets. However, because CCI will be issuing new shares of CCI Common Stock to the CRII stockholders in exchange for shares of CRII Common Stock in the CRII Merger, each outstanding share of CCI Common Stock immediately prior to the effective time of the CRII Merger will represent a smaller percentage of the aggregate number of shares of CCI Common Stock outstanding after the CRII Merger. In addition, after completion of the CROP Merger, CROP, the operating partnership of CCI following the CROP Merger, will have a substantially greater number of partnership units outstanding including limited partner units that are separate from the general partner interest to be held by CCI. |
Q: | What vote is required to approve the CRII Merger? |
A: | Under Section 3-105 of the MGCL and the CRII Charter, the approval of the CRII Merger by CRII’s stockholders requires the affirmative vote of the holders of a majority of the outstanding shares of CRII Voting Common Stock. All shares of CRII Voting Common Stock are held by CR Holdings. Under the terms of the Voting Agreement, CR Holdings and the beneficial holders of the CRII Voting Common Stock have delivered an irrevocable proxy to CCI with respect to their CRII Voting Common Stock to vote in favor of or act by written consent to approve the CRII Merger. Accordingly, the approval of the CRII Merger by CRII’s stockholders will be effected in accordance with Section 3-105 of the MGCL. No further approval of CRII’s stockholders will be required to approve the CRII Merger. As a result, CRII has not solicited and will not be soliciting your vote for approving the CRII Merger and does not intend to call a meeting of stockholders for purposes of voting on the approval of the CRII Merger. |
Q: | Will CRII and CCI continue to pay dividends or distributions prior to the closing of the CRII Merger? |
A: | Yes. The CRII Merger Agreement permits CRII to continue to pay regular distributions in accordance with past practice at a monthly rate not to exceed $0.0741666 per share of CRII Common Stock, and any distributions that are reasonably necessary to maintain CRII’s REIT qualification and avoid or reduce the imposition of U.S. federal income or excise tax. |
Q: | Are there other transactions that the CRII stockholders should be aware of? |
A: | Yes. Prior to the consummation of the CRII Merger, the appropriate parties will complete the Pre-Merger Transactions whereby (i) CRII will redeem all outstanding shares of CRII Voting Common Stock held by CR Holdings in exchange for an in-kind distribution by CRII of all of CROP’s interest in CCA, (ii) CROP will issue 155,441 CROP Common Units in exchange for all of the remaining interests in CC Advisors Promote – Employee Investor, LLC and CC Advisors Promote – Incentive Grant Investor, LLC and (iii) CROP will redeem an aggregate of 306,584 CROP Common Units held by HT Holdings in exchange for $6.46 million of notes receivables in favor of CROP. In addition, CCA issued a $13 million promissory note in favor of CROP, CROP entered into the Tax Protection Agreement with HT Holdings and certain CROP LTIP Units and CCOP LTIP Units will accelerate and vest in full in connection with the CRII Merger and the CROP Merger. For more details, see “Related Transactions and Agreements” beginning on page 129. |
Q: | Will CCI continue to be advised by CCI Advisor after the CRII Merger? |
A: | CCI Advisor is expected to continue to serve as the advisor of CCI after the CRII Merger. Prior to the consummation of the CRII Merger, CRII and CROP will complete a series of transactions that will result in CRII and CROP divesting their current interest in CCA, the sole owner of CCI Advisor, to an entity beneficially owned and controlled by Daniel Shaeffer, Chad Christensen and Gregg Christensen in exchange for the CRII Voting Common Stock. Following the redemption of the CRII Voting Common Stock, as part |
Q: | Will CCMI continue to serve as CCI’s affiliated property manager after the CRII Merger? |
A: | Upon the closing of the CRII Merger, CCI will acquire the personnel who have historically performed certain services for CCI on behalf of CCI Advisor, including property management, legal, accounting, property development oversight and certain services relating to construction management, shareholders, human resources, renter insurance and information technology. As a result, CCI will no longer engage CCMI, or any other affiliated property manager for property management services. In addition, as a result of the CRII Merger, CCI will directly employ the Chief Legal Officer and Chief Accounting Officer. CCI will continue to rely on the employees of CCI Advisor and its affiliates to serve as certain of our executive officers and for those services not provided by the personnel acquired. |
Q: | What fees will CCI Advisor receive in connection with the CRII Merger? |
A: | CCI Advisor will not receive any fees directly as a result of the CRII Merger, but it is expected to continue to receive fees as the advisor of the Combined Company pursuant to the Amended and Restated Advisory Agreement. See “The Companies—Cottonwood Communities, Inc.—Certain Transactions with Related Persons—Amended and Restated Advisory Agreement” beginning on page 76. |
Q: | Do any of CRII’s executive officers or directors have interests in the CRII Merger that may differ from those of the CRII stockholders? |
A: | Some of CRII’s executive officers and directors have interests in the CRII Merger that are different from, or in addition to, their interests as CRII stockholders. The independent members of the CRII Board are aware of and considered these interests, among other matters, in evaluating the CRII Merger Agreement and the CRII Merger. For a description of these interests, refer to the section entitled “The CRII Merger—Interests of CRII’s and CCI’s Directors and Executive Officers in the CRII Merger” beginning on page 126. |
Q: | When is the CRII Merger expected to be completed? |
A: | CRII and CCI expect to complete the CRII Merger as soon as reasonably practicable following satisfaction or waiver of all of the required conditions set forth in the CRII Merger Agreement. If the conditions to closing the CRII Merger are satisfied or waived, it is currently expected that the CRII Merger will be completed in the second or third quarter of 2021. However, there is no guarantee that the conditions to the CRII Merger will be satisfied or that the CRII Merger will close on the expected timeline or at all. CRII and CCI have a mutual right to terminate the CRII Merger Agreement if the CRII Merger is not completed by the Outside Date. See “The CRII Merger Agreement—Termination of the CRII Merger Agreement—Termination by Either CRII or CCI” on page 170. |
Q: | What are the anticipated U.S. federal income tax consequences to me of the proposed CRII Merger? |
A: | The CRII Merger is intended to qualify as a “reorganization” within the meaning of Section 368(a) of the Code, and the closing of the CRII Merger is conditioned on the receipt by each of CRII and CCI of an opinion from its respective counsel to that effect. Assuming the CRII Merger qualifies as a reorganization, a holder of shares of CRII stock generally will not recognize gain or loss for U.S. federal income tax purposes upon the receipt of CCI stock in exchange for shares of CRII stock in connection with the CRII Merger. |
Q: | How will my receipt of CCI Common Stock, CCI Series 2016 Preferred Stock and CCI Series 2017 Preferred Stock in exchange for my respective CRII Common Stock, CRII Series 2016 Preferred Stock and CRII Series 2017 Preferred Stock be recorded? Will I have to take any action in connection with the recording of such ownership of CCI stock? Will such shares of CCI stock be certificated or in book-entry form? |
A: | Pursuant to the CRII Merger Agreement, as soon as practicable following the effective time of the CRII Merger, CCI will cause DST Systems, Inc., the exchange agent in connection with the CRII Merger, to |
Q: | Will my shares of CCI stock be publicly traded? |
A: | Shares of CCI stock are not publicly traded. |
Q: | Are CRII stockholders entitled to appraisal rights? |
A: | CRII stockholders are not entitled to exercise any rights of an objecting stockholder provided for under Title 3, Subtitle 2 of the MGCL in connection with the CRII Merger. |
Q: | What do I need to do now? |
A: | We encourage you to carefully read this information statement/prospectus to understand the terms of the CRII Merger and the other transactions contemplated by the CRII Merger Agreement. CRII will not be soliciting your vote for approving the CRII Merger and does not intend to call a meeting of stockholders for purposes of voting on the approval of the CRII Merger. |
Q: | Who can answer my questions? |
A: | If you have any questions about the CRII Merger or the other transactions contemplated by the CRII Merger Agreement or if you need additional copies of this information statement/prospectus, you should contact CCI or CRII: |
CCI: Cottonwood Communities, Inc. Attention: Amanda Geherty or Nancy Noble 1245 Brickyard Road, Suite 250 Salt Lake City, Utah 84106 (801) 278-0700 | | | CRII: Cottonwood Residential II, Inc. Attention: Amanda Geherty or Nancy Noble 1245 Brickyard Road, Suite 250 Salt Lake City, Utah 84106 (801) 278-0700 |
• | each share of CRII Common Stock issued and outstanding immediately prior to the effective time of the CRII Merger will convert into the right to receive 2.015 shares of CCI Common Stock, |
• | each share of CRII Series 2016 Preferred Stock issued and outstanding immediately prior to the effective time of the CRII Merger will convert into the right to receive one share of CCI Series 2016 Preferred Stock, and |
• | each share of CRII Series 2017 Preferred Stock issued and outstanding immediately prior to the effective time of the CRII Merger will convert into the right to receive one share of CCI Series 2017 Preferred Stock. |
• | each CCOP Series 2019 Preferred Unit issued and outstanding immediately prior to the effective time of the CROP Merger will convert into the right to receive one CROP Series 2019 Preferred Unit, |
• | each CCOP LTIP Unit issued and outstanding immediately prior to the effective time of the CROP Merger will convert into the right to receive one CROP LTIP Unit, and each such CROP LTIP Unit will continue to have, and be subject to, the same terms and conditions (including vesting terms) set forth in the applicable CCOP vesting agreement, as in effect immediately prior to the effective time of the CROP Merger, |
• | each CCOP Special LTIP Unit issued and outstanding immediately prior to the effective time of the CROP Merger will convert into the right to receive one CROP Special LTIP Unit, and each such CROP Special LTIP Unit will continue to have, and be subject to, the same terms and conditions (including vesting terms) set forth in the applicable CCOP vesting agreement, as in effect immediately prior to the effective time of the CROP Merger, |
• | the CCOP Special Limited Partner Interest issued and outstanding immediately prior to the effective time of the CROP Merger will automatically be cancelled for no consideration and cease to exist, and |
• | each CCOP General Partner Unit and each CCOP Common Unit issued and outstanding immediately prior to the effective time of the CROP Merger will convert into the right to receive one CROP Common Unit. |
• | The Merger Consideration will not be adjusted in the event of any change in the relative values of CRII or CCI. |
• | Completion of the CRII Merger is subject to many conditions and if these conditions are not satisfied or waived, the CRII Merger will not be completed, which could result in the expenditure of significant unrecoverable transaction costs. |
• | Completion of the CRII Merger is not contingent upon completion of the CMRI Merger or the CMRII Merger. |
• | Failure to complete the CRII Merger could negatively impact the future business and financial results of CRII. |
• | The pendency of the CRII Merger, including as a result of the restrictions on the operation of CRII’s and CCI’s business during the period between signing the CRII Merger Agreement and the completion of the CRII Merger, could adversely affect the business and operations of CRII, CCI or both. |
• | Some of the directors and executive officers of CRII have interests in seeing the CRII Merger completed that are different from, or in addition to, those of the CRII stockholders. |
• | The CRII Merger Agreement prohibits CRII from soliciting proposals after January 26, 2021 and places conditions on its ability to accept a Superior Proposal, which may adversely affect the CRII stockholders. |
• | CRII and CCI each expect to incur substantial expenses related to the CRII Merger. |
• | The CRII Merger is not a liquidity event for the CRII stockholders or CROP limited partners. If a liquidity event is ever realized or if investors are otherwise able to sell their securities, the value received may be substantially less than what CRII, CROP or CCI could have obtained by effecting a liquidity event at this time and substantially less than what investors paid for their investment in CRII, CROP or CCI. |
• | CRII stockholders’ ownership interests will be diluted by the CRII Merger. |
• | Litigation challenging the CRII Merger may increase transaction costs and prevent the CRII Merger from becoming effective within the expected time frame. |
• | the CRII Voting Stockholder Approval and the CROP Partner Approvals will have been obtained; |
• | the receipt of opinions of counsel concerning certain tax matters; |
• | the absence of any judgment, injunction, order or decree issued by any governmental authority of competent jurisdiction prohibiting the consummation of the CRII Merger, and the absence of any law that has been enacted, entered, promulgated or enforced by any governmental authority after the date of the CRII Merger Agreement that prohibits, restrains, enjoins or makes illegal the consummation of the CRII Merger or the other transactions contemplated by the CRII Merger Agreement; |
• | the registration statement of which this information statement/prospectus is a part having been declared effective by the SEC, no stop order suspending the effectiveness of such registration statement having been issued by the SEC and no proceeding for that purpose will have been initiated by the SEC and not withdrawn; |
• | the truth and accuracy of the representations and warranties of each party made in the CRII Merger Agreement as of the closing, subject to certain materiality standards; |
• | the performance in all material respects with all agreements required by the CRII Merger Agreement to be performed by each party; |
• | the absence of any change, event, circumstance or development arising during the period from the date of the CRII Merger Agreement until the effective time of the CRII Merger that has had or would have a material adverse effect on the other party; and |
• | the receipt of the specified lender consents. |
• | CRII receives an Acquisition Proposal that was not obtained in violation of the CRII Merger Agreement and such Acquisition Proposal is not withdrawn; |
• | the CRII Transaction Committee has determined that such Acquisition Proposal constitutes a Superior Proposal and, after consultation with outside legal counsel and its financial advisor, that failure to take such action would be inconsistent with the duties of the directors of CRII under applicable Maryland law; |
• | CRII has given CCI at least five business days’ prior written notice of its intention to take such action; and |
• | CCI and CRII have negotiated in good faith during such notice period to enable CCI to propose in writing revisions to the terms of the CRII Merger Agreement such that it would cause such Superior Proposal to no longer constitute a Superior Proposal. |
• | the CRII Merger has not occurred on or before the Outside Date; |
• | there is any final, non-appealable order issued by a governmental authority of competent jurisdiction that permanently restrains or otherwise prohibits the transactions contemplated by the CRII Merger Agreement; or |
• | the CRII Voting Stockholder Approval and the CROP Partner Approvals have not been obtained. |
• | any of the CRII Parties have breached any of its representations or warranties or failed to perform any of its obligations, covenants or agreements set forth in the CRII Merger Agreement, which breach or failure to perform (i) would result in a failure of CRII to satisfy certain closing conditions and (ii) cannot be cured or, if curable, is not cured by CRII by the earlier of 20 days following written notice of such breach or failure from CCI to CRII and two business days before the Outside Date; or |
• | at any time prior to obtaining the CRII Voting Stockholder Approval and the CROP Partner Approvals if (i) the CRII Board has made an Adverse Recommendation Change or (iv) CRII has materially violated any of its obligations described in “The CRII Merger Agreement—Covenants and Agreements—No Solicitation; Change in Recommendation.” |
• | any of the CCI Parties have breached any of its representations or warranties or failed to perform any of its obligations, covenants or agreements set forth in the CRII Merger Agreement, which breach or failure to perform (i) would result in a failure of CCI to satisfy certain closing conditions and (ii) cannot be cured or, if curable, is not cured by CCI by the earlier of 20 days following written notice of such breach or failure from CRII to CCI and two business days before the Outside Date subject to certain exceptions; or |
• | at any time prior to obtaining the CRII Voting Stockholder Approval and the CROP Partner Approvals to permit CRII to enter into an alternative acquisition agreement with respect to a Superior Proposal, so long as the termination payment described below in “—Termination Payment and Expense Reimbursement” below is made in full to CCI prior to or concurrently with such termination. |
| | As of September 30, 2020 | | | As of December 31, | ||||||||||
| | 2019 | | | 2018 | | | 2017 | | | 2016(1) | ||||
Balance Sheet data | | | | | | | | | | | |||||
Total real estate assets, net | | | $195,626 | | | $70,927 | | | $— | | | $— | | | $— |
Total assets | | | 204,843 | | | 119,376 | | | 3,724 | | | 200 | | | 200 |
Credit facilities, net | | | 83,261 | | | 34,990 | | | — | | | — | | | — |
Preferred stock, net | | | 18,525 | | | 809 | | | — | | | — | | | — |
Total liabilities | | | 106,030 | | | 37,080 | | | 158 | | | — | | | — |
Total stockholders' equity | | | 98,813 | | | 82,296 | | | 3,566 | | | 200 | | | 200 |
| | For the Nine Months Ended September 30, 2020 | | | As of December 31, | ||||||||||
| | 2019 | | | 2018 | | | 2017 | | | 2016(1) | ||||
Operating Data | | | | | | | | | | | |||||
Total revenues | | | $7,967 | | | $2,842 | | | $— | | | $— | | | $— |
Net loss | | | (6,756) | | | (3,296) | | | (100) | | | — | | | — |
Net loss per common share - basic and diluted | | | (0.65) | | | (0.70) | | | (3.13) | | | — | | | — |
Other Data | | | | | | | | | | | |||||
Net cash provided by (used in) operating activities | | | 175 | | | (459) | | | (4) | | | — | | | — |
Net cash used in investing activities | | | (79,054) | | | (38,130) | | | — | | | — | | | — |
Net cash provided by financing activities | | | 39,192 | | | 82,925 | | | 3,210 | | | — | | | — |
Distributions declared to common stockholders | | | 3,906 | | | 2,370 | | | — | | | — | | | — |
Distributions declared per common share | | | 0.38 | | | 0.50 | | | — | | | — | | | — |
Weighted average shares outstanding | | | 10,413 | | | 4,711 | | | 32 | | | 20 | | | — |
FFO(2) | | | (1,127) | | | (558) | | | — | | | — | | | — |
FFO per common share(2) | | | (0.11) | | | (0.12) | | | — | | | — | | | — |
Core FFO(2) | | | 762 | | | (472) | | | — | | | — | | | — |
Core FFO per common share(2) | | | 0.07 | | | (0.10) | | | — | | | — | | | — |
(1) | Period from July 27, 2016 (Inception) to December 31, 2016. CCI was capitalized on December 2, 2016 with a $0.2 million investment by CROP. |
(2) | For additional information on how CCI calculates FFO, FFO per common share, Core FFO, Core FFO per common share and a reconciliation to net loss and net loss per common share, see Item 2. “Management’s Discussion and Analysis of Financial Condition and Results of Operations—Funds From Operations” in CCI’s Quarterly Report on Form 10-Q for the quarter ended September 30, 2020 and CCI’s Annual Report on Form 10-K for the year ended December 31, 2019, attached as Annex F and Annex E, respectively to this information statement/prospectus. |
| | As of September 30, 2020 | | | As of December 31, | ||||
| | 2019 | | | 2018 | ||||
Balance Sheet data | | | | | | | |||
Total real estate and real estate-related investments, net | | | $770,657 | | | $748,836 | | | $674,768 |
Total assets | | | 905,076 | | | 860,732 | | | 760,253 |
Mortgage notes, net | | | 620,214 | | | 568,451 | | | 513,663 |
Preferred stock, net | | | 142,634 | | | 139,986 | | | 136,879 |
Foreign notes | | | 46,424 | | | 44,829 | | | 22,355 |
Total liabilities | | | 837,201 | | | 773,660 | | | 692,246 |
Total CRII stockholders' equity | | | 1,776 | | | 4,262 | | | — |
| | For the Nine Months Ended September 30, 2020 | | | For the Year Ended December 31, | ||||
| | 2019 | | | 2018 | ||||
Operating Data | | | | | | | |||
Total revenues | | | 81,783 | | | 100,465 | | | 94,510 |
Equity in earnings (losses) of unconsolidated real estate entities | | | 485 | | | 1,179 | | | 2,396 |
Net loss attributable to common stockholders | | | (517) | | | (929) | | | (1) |
Net loss per common share - basic and diluted | | | (2.08) | | | (4.94) | | | — |
Other Data | | | | | | | |||
Net cash provided by (used in) operating activities | | | 24,369 | | | 14,419 | | | 8,037 |
Net cash provided by (used in) investing activities | | | (45,775) | | | (18,899) | | | (24,782) |
Net cash (used in) provided by financing activities | | | 30,138 | | | 11,280 | | | 28,834 |
Distributions declared to common stockholders | | | 167 | | | 166 | | | — |
Distributions declared per common share | | | 0.67 | | | 0.89 | | | 0.89 |
Distributions declared to limited partners | | | 10,077 | | | 13,079 | | | 13,486 |
Distributions declared per limited partnership units(1) | | | 0.67 | | | 0.89 | | | 0.89 |
Weighted average common shares outstanding, basic and diluted | | | 249 | | | 188 | | | 0.05 |
Weighted average limited partnership units outstanding, basic and diluted(1) | | | 15,268 | | | 14,740 | | | 14,387 |
Total weighted average common shares and limited partnership units, basic and outstanding(1) | | | 15,517 | | | 14,928 | | | 14,387 |
FFO(2) | | | 7,773 | | | (3,756) | | | (19,450) |
FFO per common share and limited partnership unit, basic and diluted(1)(2) | | | 0.50 | | | (0.25) | | | (1.35) |
Core FFO(2) | | | 13,315 | | | 7,910 | | | 12,181 |
Core FFO per common share and limited partnership unit, basic and diluted(1)(2) | | | 0.86 | | | 0.53 | | | 0.85 |
(1) | Limited partnership units represent operating partnership units not owned by common stockholders, which share in the profits, losses and cash distributions of the operating partnership as defined in the partnership agreement, subject to certain special allocations. |
(2) | For additional information on how CRII calculates FFO, FFO per common share, Core FFO, Core FFO per common share and a reconciliation to net loss and net loss per common share, see “Management’s Discussion and Analysis of Financial Condition and Results of Operations—Funds From Operations (FFO)” in CRII’s unaudited interim condensed consolidated financial statements for the nine months ended September 30, 2020 and CRII’s “Management’s Discussion and Results of Operations – Funds From Operations (FFO)” in CRII’s audited financial statements for the year ended December 31, 2019, attached as Annex D and Annex C, respectively, to this information statement/prospectus. |
| | As of September 30, 2020 | |||||||||||||
| | CCI Historical | | | CRII Historical | | | Autonomous Entity Adjustments | | | CRII Pro Forma Transaction Accounting Adjustments | | | Pro Forma Combined Company | |
Balance Sheet data | | | | | | | | | | | |||||
Total real estate and real estate-related investments, net | | | $195,626 | | | $770,657 | | | $17 | | | $359,450 | | | $1,325,750 |
Total assets | | | 204,843 | | | 905,075 | | | (8,384) | | | 357,369 | | | 1,458,903 |
Credit facilities, net | | | 83,261 | | | — | | | — | | | — | | | 83,261 |
Mortgage notes, net | | | — | | | 620,214 | | | — | | | 18,894 | | | 639,108 |
Preferred stock, net | | | 18,525 | | | 142,634 | | | — | | | 1,726 | | | 162,885 |
Foreign notes | | | — | | | 46,424 | | | — | | | 2,219 | | | 48,643 |
Total liabilities | | | 106,030 | | | 837,200 | | | (1,037) | | | 22,839 | | | 965,032 |
Total stockholders' equity | | | 98,813 | | | 1,776 | | | (1,776) | | | 26,004 | | | 124,817 |
Total noncontrolling interests | | | — | | | 66,099 | | | (5,571) | | | 308,526 | | | 369,054 |
| | | | | | | | | |||||||
| | For the Nine Months Ended September 30, 2020 | |||||||||||||
Operating Data | | | | | | | | | | | |||||
Total revenues | | | $7,967 | | | $81,783 | | | $(3,197) | | | $— | | | $86,553 |
Equity in earnings (losses) of unconsolidated real estate entities | | | 1,273 | | | 485 | | | — | | | (4,980) | | | (3,222) |
Net loss attributable to common stockholders | | | (6,756) | | | (517) | | | 463 | | | (1,988) | | | (8,798) |
Net loss per common share - basic and diluted | | | $(0.65) | | | $(2.08) | | | $— | | | $(0.05) | | | $(0.19) |
| | | | | | | | | | ||||||
| | For the Year Ended December 31, 2019 | |||||||||||||
Operating Data | | �� | | | | | | | | | |||||
Total revenues | | | $2,842 | | | $100,465 | | | $(2,971) | | | $— | | | $100,336 |
Equity in earnings (losses) of unconsolidated real estate entities | | | 273 | | | 1,179 | | | — | | | (8,559) | | | (7,107) |
Net loss attributable to common stockholders | | | (3,296) | | | (929) | | | 1,495 | | | (11,011) | | | (13,741) |
Net loss per common share - basic and diluted | | | (0.70) | | | (4.94) | | | — | | | (0.30) | | | (0.33) |
| | As of September 30, 2020 | |||||||||||||||||||
| | CCI Historical | | | CRII Historical | | | CMRI Historical | | | CMRII Historical | | | Autonomous Entity Adjustments | | | Fully Combined Pro Forma Transaction Accounting Adjustments | | | Pro Forma Fully Combined Company | |
Balance Sheet data | | | | | | | | | | | | | | | |||||||
Total real estate and real estate-related investments, net | | | $195,626 | | | $770,657 | | | $28,064 | | | $38,491 | | | $(66,566) | | | $359,450 | | | $1,325,722 |
Total assets | | | 204,843 | | | 905,075 | | | 28,585 | | | 38,809 | | | (75,025) | | | 352,309 | | | 1,454,596 |
Credit facilities, net | | | 83,261 | | | — | | | — | | | — | | | — | | | — | | | 83,261 |
Mortgage notes, net | | | — | | | 620,214 | | | — | | | — | | | — | | | 18,894 | | | 639,108 |
Preferred stock, net | | | 18,525 | | | 142,634 | | | — | | | — | | | — | | | 1,726 | | | 162,885 |
Foreign notes | | | — | | | 46,424 | | | — | | | — | | | — | | | 2,219 | | | 48,643 |
Total liabilities | | | 106,030 | | | 837,200 | | | 2,735 | | | 2,942 | | | (1,095) | | | 17,833 | | | 965,645 |
Total stockholders' equity | | | 98,813 | | | 1,776 | | | 25,850 | | | 35,867 | | | (63,493) | | | 146,510 | | | 245,323 |
Total noncontrolling interests | | | — | | | 66,099 | | | — | | | — | | | (10,437) | | | 187,966 | | | 243,628 |
| | | | | | | | | | | | | | ||||||||
| | For the Nine Months Ended September 30, 2020 | |||||||||||||||||||
Operating data | | | | | | | | | | | | | | | |||||||
Total revenues | | | $7,967 | | | $81,783 | | | $— | | | $— | | | $(3,197) | | | $— | | | $86,553 |
Equity in earnings (losses) of unconsolidated real estate entities | | | 1,273 | | | 485 | | | (739) | | | (221) | | | 960 | | | (4,980) | | | (3,222) |
Net loss attributable to common stockholders | | | (6,756) | | | (517) | | | (2,032) | | | (1,239) | | | 1,115 | | | (3,201) | | | (12,630) |
Net loss per common share - basic and diluted | | | (0.65) | | | (2.08) | | | (0.41) | | | (0.25) | | | — | | | (0.08) | | | (0.24) |
| | For the Year Ended December 31, 2019 | |||||||||||||||||||
Operating data | | | | | | | | | | | | | | | |||||||
Total revenues | | | $2,842 | | | $100,465 | | | $— | | | $— | | | $(2,025) | | | $— | | | $101,282 |
Equity in earnings (losses) of unconsolidated real estate entities | | | 273 | | | 1,179 | | | (1,323) | | | (2,350) | | | 2,174 | | | (8,559) | | | (8,606) |
Net loss attributable to common stockholders | | | (3,296) | | | (929) | | | (2,654) | | | (3,603) | | | 2,289 | | | (16,798) | | | (24,991) |
Net loss per common share - basic and diluted | | | (0.70) | | | (4.94) | | | (0.53) | | | (0.72) | | | — | | | (0.40) | | | (0.53) |
| | CCI Historical | | | CRII Historical | | | CMRI Historical | | | CMRII Historical | | | Pro Forma Combined | | | Pro Forma Fully Combined | |
As of September 30, 2020 | | | | | | | | | | | | | ||||||
Book value per share of common stock | | | $8.54 | | | $8.32 | | | $5.27 | | | $7.35 | | | $10.40 | | | $10.67 |
| | | | | | | | | | | | |||||||
For the nine months ended September 30, 2020 | | | | | | | | | | | | | ||||||
Distributions declared per share of common stock | | | $0.38 | | | $0.67 | | | $0.43 | | | $0.39 | | | $0.38 | | | $0.38 |
Income (loss) per share from continuing operations | | | $(0.65) | | | $(2.08) | | | $(0.41) | | | $(0.25) | | | $(0.17) | | | $(0.22) |
| | | | | | | | | | | | |||||||
For the year ended December 31, 2019 | | | | | | | | | | | | | ||||||
Distributions declared per share of common stock | | | $0.50 | | | $0.89 | | | $0.58 | | | $0.53 | | | $0.50 | | | $0.50 |
Income (loss) per share from continuing operations | | | $(0.70) | | | $(4.94) | | | $(0.53) | | | $(0.72) | | | $(0.33) | | | $(0.53) |
| | Total Distributions to Common Stockholders and Common Limited Partners (dollars in thousands) | | | Distributions Declared Per Common Share and Common Unit(1) | |
First Quarter 2019 | | | $3,284 | | | $0.2225 |
Second Quarter 2019 | | | 3,296 | | | $0.2225 |
Third Quarter 2019 | | | 3,327 | | | $0.2225 |
Fourth Quarter 2019 | | | 3,338 | | | $0.2225 |
Total | | | $13,245 | | |
| | Total Distributions to Common Stockholders and Common Limited Partners (dollars in thousands) | | | Distributions Declared Per Common Share and Common Unit(1) | |
First Quarter 2020 | | | $3,427 | | | $0.2225 |
Second Quarter 2020 | | | 3,414 | | | $0.2225 |
Third Quarter 2020 | | | 3,403 | | | $0.2225 |
Total | | | $10,244 | | |
(1) | Assumes the share/unit was issued and outstanding each day during the period presented. |
Period | | | Total Distributions Paid to Common Stockholders | | | Distributions Declared Per Common Share(1) |
First Quarter 2019 | | | $58,045 | | | $0.125 |
Second Quarter 2019 | | | 341,012 | | | $0.125 |
Third Quarter 2019 | | | 687,111 | | | $0.125 |
Fourth Quarter 2019 | | | 917,907 | | | $0.125 |
First Quarter 2020 | | | 1,126,131 | | | $0.125 |
Second Quarter 2020 | | | 1,292,163 | | | $0.125 |
Third Quarter 2020 | | | 1,383,845 | | | $0.125 |
(1) | Assumes the share was issued and outstanding each day during the period presented. |
• | changes in the respective businesses, operations, assets, liabilities and prospects of CRII and CCI; |
• | CCI’s failure to complete the CMRI Merger or the CMRII Merger; |
• | changes in the estimated value per share of either the shares of CRII Common Stock or CCI Common Stock; |
• | interest rates, general market and economic conditions and other factors generally affecting the businesses of CRII and CCI; |
• | federal, state and local legislation, governmental regulation and legal developments in the businesses in which CRII and CCI operate; |
• | dissident stockholder activity, including any stockholder litigation challenging the transaction; |
• | acquisitions, disposals or new development opportunities; and |
• | other factors beyond the control of CRII and CCI, including those described or referred to elsewhere in this “Risk Factors” section. |
• | CRII being required, under certain circumstances, to pay to CCI a termination payment equal to $10,703,000 (or $11,154,000 if the CCA Note Distribution is not effected) or all of CCI’s expenses related to pursing the CRII Merger and the CROP Merger if the CRII Voting Stockholder Approval or the CROP Partner Approvals are not obtained; |
• | CRII having to pay certain costs relating to the CRII Merger, such as legal, accounting, financial advisor, filing, printing and mailing fees; and |
• | the diversion of CRII management focus and resources from operational matters and other strategic opportunities while working to implement the CRII Merger. |
• | vulnerability of the Combined Company to general adverse economic and industry conditions; |
• | limiting the Combined Company’s ability to obtain additional financing to fund future working capital, capital expenditures and other general corporate requirements; |
• | requiring the use of a substantial portion of the Combined Company’s cash flow from operations for the payment of principal and interest on its indebtedness, thereby reducing its ability to use its cash flow to fund working capital, acquisitions, capital expenditures and general corporate requirements; |
• | limiting the Combined Company’s flexibility in planning for, or reacting to, changes in its business and its industry; |
• | putting the Combined Company at a disadvantage compared to its competitors with less indebtedness; and |
• | limiting the Combined Company’s ability to access capital markets. |
• | it would be subject to U.S. federal corporate income tax on its net income for the years it did not qualify for taxation as a REIT (and, for such years, would not be allowed a deduction for dividends paid to stockholders in computing its taxable income); |
• | it could be subject to the federal alternative minimum tax for taxable years prior to January 1, 2018 and possibly increased state and local taxes; |
• | unless it is entitled to relief under applicable statutory provisions, neither it nor any “successor” company could elect to be taxed as a REIT until the fifth taxable year following the year during which it was disqualified; and |
• | for five years following re-election of REIT status, upon a taxable disposition of an asset owned as of such re-election, it could be subject to corporate level tax with respect to any built-in gain inherent in such asset at the time of re-election. |
• | a CCI stockholder would be able to sell its shares at the $10.00 offering price; |
• | a CCI stockholder would ultimately realize distributions per share equal to the $10.00 offering price upon liquidation of CCI’s assets and settlement of its liabilities or a sale of CCI; |
• | CCI Common Stock would trade at the $10.00 offering price on a national securities exchange; |
• | a third party would offer the $10.00 offering price in an arm’s-length transaction to purchase all or substantially all of the CCI Common Stock; or |
• | the methodologies used to estimate the value per share would be acceptable to FINRA or for compliance with ERISA reporting requirements. |
• | pursuant to Section 3(a)(1)(A), is or holds itself out as being engaged primarily, or proposes to engage primarily, in the business of investing, reinvesting or trading in securities (the “primarily engaged test”); or |
• | pursuant to Section 3(a)(1)(C), is engaged or proposes to engage in the business of investing, reinvesting, owning, holding or trading in securities and owns or proposes to acquire “investment securities” having a value exceeding 40% of the value of such issuer’s total assets (exclusive of United States government securities and cash items) on an unconsolidated basis (the “40% test”). “Investment securities” excludes United States government securities and securities of majority-owned subsidiaries that are not themselves investment companies and are not relying on the exception from the definition of investment company under Section 3(c)(1) or Section 3(c)(7) (relating to private investment companies). |
• | stagger the CCI Board into three classes; |
• | require a two-thirds stockholder vote for removal of directors; |
• | provide that only the CCI Board can fix the size of the board; |
• | provide that all vacancies on the CCI Board, however created, may be filled only by the affirmative vote of a majority of the remaining directors in office; and |
• | require that special stockholder meetings may only be called by holders of a majority of the voting shares entitled to be cast at the meeting. |
• | the election or removal of directors; |
• | the amendment of the CCI Charter, except that the CCI Board may amend the CCI Charter without stockholder approval to increase or decrease the aggregate number of shares of stock of CCI, to |
• | the liquidation or dissolution of CCI; and |
• | a merger, consolidation, conversion, statutory share exchange or sale or other disposition of substantially all of CCI’s assets. |
• | the ability of CRII and CROP to obtain the CRII Voting Stockholder Approval and CROP Partner Approvals; |
• | the satisfaction or waiver of other conditions in the CRII Merger Agreement; |
• | the risk that the CRII Merger or other transactions contemplated by the CRII Merger Agreement may not be completed in the time frame expected by the parties or at all; |
• | the occurrence of any event, change or other circumstances that could give rise to the termination of the CRII Merger Agreement and that a termination under certain circumstances could cause CRII to pay CCI a termination payment, as described under “The CRII Merger Agreement—Termination of the CRII Merger Agreement” beginning on page 170; |
• | the ability of CCI to complete the CMRI Merger and the CMRII Merger; |
• | the ability of CCI to acquire and dispose of properties, including properties to be acquired in the Mergers; |
• | changes in national, regional and local economic conditions; |
• | changes in financial markets and interest rates, or to the business or financial condition of CRII, CCI, the Combined Company, the Fully Combined Company or their respective businesses; |
• | the nature and extent of future competition; |
• | the ability of CRII, CCI, the Combined Company or the Fully Combined Company to maintain its qualification as a REIT due to economic, market, legal, tax or other considerations; |
• | the availability to CCI, CRII, the Combined Company or the Fully Combined Company of financing and capital; and |
• | those additional risks and factors discussed in reports or prospectuses filed with the SEC by CCI from time to time, including those discussed under the heading “Risk Factors” in this information statement/prospectus. |
• | Asset Management Fee. CCI Advisor will receive a monthly asset management fee equal to 0.0625% of the gross asset value or GAV of CROP (subject to a cap of 0.125% of net asset value or NAV of the operating partnership), before giving effect to any accruals (related to the month for which the asset management fee is being calculated) for the asset management fee, distribution fees in connection with a securities offering, the Performance Allocation (as defined in the Amended and Restated CROP Partnership Agreement) or any distributions. The GAV and NAV of CROP will be determined in accordance with the valuation guidelines adopted by the CCI Board and reflective of the ownership interest held by CROP in such gross assets. If CCI owns assets other than through CROP, CCI will pay a corresponding fee. |
• | Organization and Offering Expenses. CCI will reimburse CCI Advisor for any organization and offering expenses that it incurs on CCI’s behalf as and when incurred. Following the CRII Merger, CCI Advisor will no longer be obligated to pay the organization and offering expenses associated with the Offering with the exception of the deferred selling commission associated with Class T shares (which we expect to be renamed as Class TX) sold under the current offering structure. After the termination of the primary offering, CCI Advisor will reimburse CCI to the extent that the organization and offering expenses that CCI incurs exceed 15% of the gross proceeds from any public offering. |
• | Expense Reimbursement. Subject to the limitations on total operating expenses (as described further under “—Certain Transactions with Related Persons—Our Relationship with CCI Advisor—Other Fees and Reimbursable Expenses”), CCI Advisor will be entitled to reimbursement of all costs and expenses incurred by it or its affiliates on CCI’s behalf, provided that CCI Advisor is responsible for the expenses related to any and all personnel of CCI Advisor who provide investment advisory services pursuant to the Amended and Restated Advisory Agreement (including, without limitation, each of CCI’s executive officers and any directors who are also directors, officers or employees of CCI Advisor or any of its affiliates), including, without limitation, salaries, bonuses and other wages, payroll taxes and the cost of employee benefit plans of such personnel, and costs of insurance with respect to such personnel; provided that CCI will be responsible for the personnel costs of CCI employees even if they are also directors or officers of CCI Advisor or any of its affiliates except as provided for in a transitional services agreement to be negotiated among the parties. |
• | Performance Allocation. The current promotional interest in CCOP held by Cottonwood Communities Advisors Promote, LLC will be replaced by a performance participation to be held by CCI Advisor. So long as the advisory agreement with CCI Advisor (the “Special Limited Partner” for purposes of this discussion) has not been terminated (including by means of non-renewal), the Special Limited Partner will hold a performance participation interest in CROP that entitles it to receive an allocation from CROP equal to 12.5% of the Total Return, subject to a 5% Hurdle Amount, with a Catch-Up (each term as defined in the Amended and Restated CROP Partnership Agreement). Such allocation will be made annually and accrue monthly. See “Summary of Amended and Restated CROP Partnership Agreement—Performance Allocation” for additional information about the performance participation payable to CCI Advisor. |
• | Contingent Acquisition Fees and Contingent Financing Fees. If the Amended and Restated Advisory Agreement is terminated other than for cause (or non-renewal or termination by CCI Advisor), the Contingent Acquisition Fees and Contingent Financing Fees provided for in the current advisory agreement will be due and payable in an amount equal to approximately $22 million (if the termination occurs in year one) reduced by 10% each year thereafter. |
Property Name | | | Location | | | Investment Type | | | Purchase Date | | | Number of Units | | | Purchase Price/ Commitment | | | Secured Debt Outstanding | | | Occupancy Rate(5) | | | Monthly Net Effective Rent |
Cottonwood West Palm | | | West Palm Beach, FL | | | Wholly owned | | | 05/30/2019 | | | 245 | | | $63,923,500 | | | $35,995,000(3) | | | 97.6% | | | $1,751 |
Dolce Twin Creeks | | | Allen, TX | | | B-Note | | | 07/31/2019 | | | 366 | | | 10,000,000(1) | | | — | | | — | | | — |
Cottonwood One Upland | | | Boston, MA | | | Wholly owned | | | 03/19/2020 | | | 262 | | | 103,600,000 | | | 35,500,000(4) | | | 92.4% | | | 2,344 |
Lector 85 | | | Ybor City, FL | | | Preferred Equity | | | 08/15/2019 | | | 254 | | | 9,990,000 | | | — | | | — | | | — |
Vernon Boulevard | | | Queens, NY | | | Preferred Equity | | | 07/23/2020 | | | 534 | | | 15,000,000 | | | — | | | — | | | — |
Riverfront | | | West Sacramento, CA | | | Preferred Equity | | | 11/30/2020 | | | 285 | | | 15,091,649(2) | | | — | | | — | | | — |
Total/Weighted Average | | | | | | | 1,946 | | | $217,515,149 | | | $71,495,000 | | | 94.9% | | | $2,057 |
(1) | As of December 31, 2020, we had funded $8,205,862 of the amount committed. |
(2) | As of December 31, 2020, we had funded $2,680,148 of the amount committed. |
(3) | There is no limit on the amount we can draw on the Berkadia Credit Facility as long as we maintain certain loan-to-value ratios and other requirements as set forth in the loan documents. |
(4) | We may obtain advances secured against Cottonwood One Upland up to $67,600,000 on our JP Morgan Credit Facility, as well as finance other future acquisitions up to $125,000,000 as long as we maintain certain loan-to-value ratios and other requirements as set forth in the loan documents. |
• | preserve, protect and return invested capital; |
• | pay stable cash distributions to our stockholders; |
• | realize capital appreciation in the value of our investments over the long term; and |
• | provide a real estate investment alternative with lower expected volatility relative to public real estate companies whose securities trade daily on a stock exchange. |
• | Location. From a geographic perspective, we have the competitive advantage of flexibility, and we may invest where our advisor identifies unique opportunities, market dislocation or mispriced assets. Our advisor generally targets investment locations with enduring value and high barriers to entry (such as time-consuming regulatory hurdles for new construction), and where minimal competitive supply is planned or under construction and there exist opportunities to buy assets below replacement cost. Buying an asset below replacement cost offers a margin of safety for property owners, typically, ensuring that no new construction will be completed until values rise to justify new (competing) product. Our advisor also seeks to anticipate broader market capital flows and invest where economic growth is expected to drive resident demand but new supply is not yet on the horizon. Additional investment location considerations by our advisor include: |
• | Local Industry and Employment. Certain employment sectors, such as financial services, information technology and healthcare, are better-positioned for higher employee earnings potential, enhancing price elasticity of rents. |
• | Demographics. Locations with a higher concentration of the prime renter demographic with above average incomes will drive increased demand for renting apartments. |
• | Infill Locations. Sites within markets or sub-markets undergoing redevelopment programs, land recycling initiatives or that generally exhibit high barrier to entry characteristics offer, in the opinion of our advisor, better investment prospects over the long run. |
• | Accessibility to Key Attractions. Focus on local block-by-block details (the sub-market within a sub-market) during the investment selection process, including walkability scores, public transportation, crime rates, projected employment growth and access to popular dining, entertainment and retail venues, as well as sought after school districts. |
• | Time Horizon. Our portfolio will generally consist of illiquid real estate investments. Though we expect the average holding period for our stabilized operating assets to be between five and ten years, |
• | Asset-Specific Attributes. The management team of our advisor has extensive experience investing in, and managing institutional multifamily apartment communities. Our advisor investigates each investment opportunity in the context of comparable communities to assess relative market position, functionality, suite of amenity offerings, unit-specific features and obsolescence. Site inspections are an important aspect of our advisor’s underwriting process. For example, under-managed or under-capitalized assets represent a unique investment opportunity to stabilize and/or refurbish the community to maximize operating performance and long-term value. |
• | Leverage. Downside risk of short-term fluctuations in market values or cash flow can be mitigated by using appropriately conservative leverage policies. Excess leverage during market corrections often result in property owners being forced to sell or liquidate assets at inopportune times. We expect to finance the purchase of our stabilized multifamily apartment communities using a loan-to-cost or loan-to-value ratio of 45% to 65% at the REIT level. |
• | Financial Due Diligence. A preliminary review of each investment opportunity will be conducted in order to screen the attractiveness of each transaction. The preliminary review is followed by an initial projection based on macro- and micro-economic analyses. Projection assumptions are developed from analysis of historical operating performance, communications with management, and analysis of research reports generated from real estate brokerage firms, investment banks, consultants and other pertinent resources. The advisor will also leverage a broad network of contacts in developing investment projections, such as strategic partners, local developers, appraisers, industry experts, third-party consultants, outside counsel, accountants and tax advisors. As necessary, third-party accounting consultants may be used to review relevant books and records, confirm cash flow information provided by a seller and conduct other similar types of analysis. |
• | Physical Due Diligence. Our advisor will hire third-party consultants, as necessary, to prepare reports on environmental and engineering matters. Conclusions from such consultants’ reports may influence the financial projections for an investment or lead our advisor to terminate the pursuit of an investment. Our advisor and/or property manager will also spend time in the surrounding market and visit competitive properties to better understand market dynamics. |
• | Legal and Tax Due Diligence. Our advisor will work closely with outside counsel to review diligence materials and negotiate applicable legal and property specific documents pertaining to any investment opportunity. The scope of legal and tax diligence will be broad and include (as appropriate) review of property title and survey, existing and/or new loan documents, leases, management agreements and purchase contracts. Additionally, our advisor will work with tax advisors to structure investments in an efficient manner. |
• | the ratio of the amount of the investment to the value of the property by which it is secured; |
• | the amount of existing debt on the property and the priority thereof relative to our prospective investment; |
• | the property’s potential for capital appreciation; |
• | expected levels of rental and occupancy rates; |
• | current and projected cash flow of the property; |
• | potential for rental increases; |
• | the degree of liquidity of the investment; |
• | the geographic location of the property; |
• | the condition and use of the property; |
• | the property’s income-producing capacity; |
• | the quality, experience and creditworthiness of the borrower; and |
• | general economic conditions in the area where the property is located. |
• | invest more than 10% of our total assets in unimproved property or mortgage loans on unimproved property, which we define as property not acquired for the purpose of producing rental or other operating income or on which there is no development or construction in progress or planned to commence within one year; |
• | make or invest in mortgage loans unless an appraisal is available concerning the underlying property, except for those mortgage loans insured or guaranteed by a government or government agency; |
• | make or invest in mortgage loans, including construction loans, on any one property if the aggregate amount of all mortgage loans on such property would exceed an amount equal to 85% of the appraised value of such property as determined by appraisal, unless substantial justification exists for exceeding such limit because of the presence of other underwriting criteria; |
• | make an investment if the related acquisition fees and expenses are not reasonable or exceed 6% of the contract purchase price for the asset, provided that the investment may be made if a majority of the directors (including a majority of the members of our conflicts committee) not otherwise interested in the transaction determines that the transaction is commercially competitive, fair and reasonable to us; |
• | acquire equity securities unless a majority of our directors (including a majority of the members of our conflicts committee) not otherwise interested in the transaction approve such investment as being fair, competitive and commercially reasonable, provided that investments in equity securities in “publicly traded entities” that are otherwise approved by a majority of our directors (including a majority of the |
• | invest in real estate contracts of sale, otherwise known as land sale contracts, unless the contract is in recordable form and is appropriately recorded in the chain of title; |
• | invest in commodities or commodity futures contracts, except for futures contracts when used solely for the purpose of hedging in connection with our ordinary business of investing in real estate assets and mortgages; |
• | issue equity securities on a deferred payment basis or other similar arrangement; |
• | issue debt securities in the absence of adequate cash flow to cover debt service unless the historical debt service coverage (in the most recently completed fiscal year), as adjusted for known changes, is sufficient to service that higher level of debt as determined by the board of directors or a duly authorized executive officer; |
• | issue equity securities that are assessable after we have received the consideration for which our board of directors authorized their issuance; |
• | issue redeemable equity securities (as defined in the Investment Company Act), which restriction has no effect on our share repurchase program or the ability of our operating partnership to issue redeemable partnership interests; or |
• | make distributions in kind, except for distributions of readily marketable securities, distributions of beneficial interests in a liquidating trust established for our dissolution and the liquidation of our assets in accordance with the terms of our charter or distributions that meet all of the following conditions: (i) our board of directors advises each stockholder of the risks associated with direct ownership of the property, (ii) our board of directors offers each stockholder the election of receiving such in kind distributions and (iii) in kind distributions are made only to those stockholders who accept such offer. |
• | pursuant to Section 3(a)(1)(A), is or holds itself out as being engaged primarily, or proposes to engage primarily, in the business of investing, reinvesting or trading in securities (the “primarily engaged test”); or |
• | pursuant to Section 3(a)(1)(C), is engaged or proposes to engage in the business of investing, reinvesting, owning, holding or trading in securities and owns or proposes to acquire “investment securities” having a value exceeding 40% of the value of such issuer’s total assets (exclusive of United States government securities and cash items) on an unconsolidated basis (the “40% test”). “Investment securities” excludes United States government securities and securities of majority-owned subsidiaries that are not themselves investment companies and are not relying on the exception from the definition of investment company under Section 3(c)(1) or Section 3(c)(7) (relating to private investment companies). |
| | Distributions Declared | | | Distributions Declared Per Share(1) | | | Distributions Paid | | | Cash Provided By (Used In) Operating Activities | |||||||
| | Cash | | | Reinvested (DRP) | | | Total | | |||||||||
First Quarter 2019 | | | $117,486 | | | 0.125 | | | $40,024 | | | $18,021 | | | $58,045 | | | $(19,449) |
Second Quarter 2019 | | | $477,731 | | | 0.125 | | | $271,447 | | | $69,565 | | | $341,012 | | | $384,310 |
Third Quarter 2019 | | | $767,563 | | | 0.125 | | | $562,887 | | | $124,224 | | | $687,111 | | | $(172,410) |
Fourth Quarter 2019 | | | $1,006,812 | | | 0.125 | | | $728,114 | | | $189,793 | | | $917,907 | | | $(651,593) |
Total | | | $2,369,592 | | | | | $1,602,472 | | | $401,603 | | | $2,004,075 | | | $(459,142) |
| | Distributions Declared | | | Distributions Declared Per Share(1) | | | Distributions Paid | | | Cash Provided By (Used In) Operating Activities | |||||||
| | Cash | | | Reinvested (DRP) | | | Total | | |||||||||
First Quarter 2020 | | | $1,183,119 | | | 0.125 | | | $888,805 | | | $237,326 | | | $1,126,131 | | | $571,878 |
Second Quarter 2020 | | | $1,309,923 | | | 0.125 | | | $1,017,593 | | | $274,570 | | | $1,292,163 | | | $(32,296) |
Third Quarter 2020 | | | $1,412,921 | | | 0.125 | | | $1,090,610 | | | $293,235 | | | $1,383,845 | | | $(364,225) |
Total | | | $3,905,963 | | | | | $2,997,008 | | | $805,131 | | | $3,802,139 | | | $175,357 |
(1) | Assumes the share was issued and outstanding each day during the period presented. |
Authorization Date | | | Period | | | Daily Distribution Amount | | | Annualized Rate(1) | | | Payment or Expected Payment |
November 11, 2020 | | | December 1, 2020 – December 31, 2020 | | | $0.00136612 | | | 5% | | | January 2021 |
November 11, 2020 | | | January 1, 2021 – January 31, 2021 | | | $0.00136986 | | | 5% | | | February 2021 |
November 11, 2020 | | | February 1, 2021 – February 28, 2021 | | | $0.00136986 | | | 5% | | | March 2021 |
(1) | Annualized rate is based on the $10.00 purchase price and assumes distributions are paid every day for a year at the daily distribution amount. |
Name | | | Position(s) | | | Age* |
Enzio Cassinis | | | Chief Executive Officer and President | | | 43 |
Adam Larson | | | Chief Financial Officer | | | 39 |
Susan Hallenberg | | | Chief Accounting Officer and Treasurer | | | 53 |
Gregg Christensen | | | Chief Legal Officer and Secretary | | | 51 |
Paul Fredenberg | | | Chief Investment Officer | | | 44 |
Daniel Shaeffer | | | Chairman of the Board of Directors and Director | | | 50 |
Chad Christensen | | | Director | | | 48 |
R. Brent Hardy | | | Independent Director | | | 50 |
Gentry Jensen | | | Independent Director | | | 49 |
John Lunt | | | Independent Director | | | 48 |
* | As of December 31, 2020 |
Executive Officer | | | Date of Grant | | | Number of Time-Based LTIP Units | | | Value of Time-Based LTIP Units |
Enzio A. Cassinis | | | March 25, 2020 | | | 4,500 | | | $45,000 |
Adam Larson | | | March 25, 2020 | | | 3,375 | | | $33,750 |
Paul Fredenberg | | | March 25, 2020 | | | 2,063 | | | $20,630 |
Executive Officer | | | Date of Grant | | | Number of Performance- Based LTIP Units | | | Value of Performance- Based LTIP Units |
Enzio A. Cassinis | | | March 25, 2020 | | | 13,500 | | | $77,490 |
Adam Larson | | | March 25, 2020 | | | 10,125 | | | $58,118 |
Paul Fredenberg | | | March 25, 2020 | | | 6,187 | | | $35,513 |
Internal Rate of Return | | | Percentage Earned |
Less than 6% | | | 0% |
6% | | | 50% |
10% or greater | | | 100% |
Name and Principal Position | | | Year | | | Stock Awards(1) | | | All Other Compensation | | | Total |
Enzio A. Cassinis Chief Executive Officer and President | | | 2020 | | | $122,490 | | | — | | | $122,490 |
Adam Larson Chief Financial Officer | | | 2020 | | | $91,868 | | | — | | | $91,868 |
Paul Fredenberg, Chief Investment Officer | | | 2020 | | | $56,143 | | | — | | | $56,143 |
(1) | Represents the aggregate grant date fair value of awards computed in accordance with ASC Topic 718. The values of the time-based LTIP Units granted on March 25, 2020 are as follows: Enzio A. Cassinis—$45,000; Adam Larson—$33,750; and Paul Fredenberg—$20,630. The values of the performance-based LTIP Units granted on March 25, 2020 are as follows: Enzio A. Cassinis--$77,490; Adam Larson—$58,118; and Paul Fredenberg—$35,513. |
| | Stock Awards | ||||||||||
Name | | | Number of Units that Have Not Vested(1) | | | Market Value of Units that Have Not Vested(2) | | | Equity Incentive Plan Awards: Number of Unearned Units that Have Not Vested(3) | | | Equity Incentive Plan Awards: Market or Payout Value of Unearned Units that Have Not Vested(2)(4) |
Enzio A. Cassinis | | | 4,500 | | | $45,000 | | | 13,500 | | | $135,000 |
Adam Larson | | | 3,375 | | | $33,750 | | | 10,125 | | | $101,250 |
Paul Fredenberg | | | 2,063 | | | $20,630 | | | 6,187 | | | $61,870 |
(1) | Represents the number of LTIP Units for which a portion of the awards remain unvested as of December 31, 2020, based on service conditions. The time-based LTIP Units granted on March 25, 2020 vest in four equal installments on an annual basis beginning on January 1, 2021, subject to continued employment with CCI Advisor or its affiliates. |
(2) | Based on the estimated value of our common stock of $10.00 per share (which represents the most recent price an investor was willing to purchase our shares of common stock in our public offering) as of December 31, 2020. |
(3) | Represents the number of LTIP Units (at maximum amounts) for which a portion of the awards remain unearned and unvested as of December 31, 2020, based on performance conditions. For more information regarding the threshold, target and maximum amounts with respect to performance-based LTIP Units, see “—2020 Equity Grants���Performance-Based LTIP Units.” Any earned performance-based LTIP Units will vest on the first anniversary of the end of the performance period, subject to continued employment with CCI Advisor or its affiliates. |
Name | | | Fees Earned or Paid in Cash in 2020 | | | All Other Compensation | | | Total |
Chad Christensen | | | $— | | | $— | | | $— |
Daniel Shaeffer | | | — | | | — | | | — |
R. Brent Hardy | | | 12,000 | | | — | | | 12,000 |
Gentry Jensen | | | 12,000 | | | — | | | 12,000 |
John Lunt | | | 12,000 | | | — | | | 12,000 |
• | $500 for each board meeting attended; and |
• | $500 for each committee meeting attended (if held at a different time or place than a board meeting). |
Name and Address of Beneficial Owner(1) | | | Amount and Nature of Beneficial Ownership | | | Percent of all Shares |
Enzio Cassinis, Chief Executive Officer and President | | | 4,500(2) | | | * |
Adam Larson, Chief Financial Officer | | | 3,375(2) | | | * |
Gregg Christensen, Chief Legal Officer and Secretary | | | 20,000(3) | | | * |
Paul Fredenberg, Chief Investment Officer | | | 2,063(2) | | | * |
Susan Hallenberg, Chief Accounting Officer and Treasurer | | | — | | | — |
Chad Christensen, Director | | | 20,000(3) | | | * |
Daniel Shaeffer, Director | | | 20,000(3) | | | * |
R. Brent Hardy, Independent Director | | | — | | | — |
Gentry Jensen, Independent Director | | | — | | | — |
John Lunt, Independent Director | | | — | | | — |
All officers and directors as a group (10 persons) | | | 29,938 | | | * |
* | Indicates less than 1% of the outstanding common stock. |
(1) | The address of each named beneficial owner is 1245 Brickyard Road, Suite 250, Salt Lake City, Utah 84106. |
(2) | Reflects LTIP Units granted by the board of directors. Upon achieving parity with the common units and becoming “redeemable” in accordance with the terms of CCOP’s partnership agreement, LTIP Units may be redeemed for cash, or at our option, an equal number of shares of our common stock, subject to certain restrictions. Not all LTIP Units have vested |
(3) | CROP owns 20,000 shares of our outstanding common stock. Through entities they own and control, Gregg Christensen, Daniel Shaeffer and Chad Christensen have an ownership interest in CROP. In addition, they are three of the five directors that comprise the board of directors of CRII, the general partner of CROP, and as such have voting and investment control of the shares held by CROP. Messrs. Christensen, Shaeffer and Christensen disclaim beneficial ownership of these securities except to the extent of their pecuniary interest therein. |
• | finding, presenting and recommending to us real estate investment opportunities consistent with our investment policies and objectives; |
• | making certain real estate-related debt investment decisions for us, subject to the limitations in our charter and the direction and oversight of our board of directors; |
• | structuring the terms and conditions of our investments, sales and joint ventures; |
• | acquiring properties and other investments on our behalf in compliance with our investment objectives and policies; |
• | arranging for financing and refinancing of our properties and our other investments; |
• | entering into leases and service contracts for our real properties; |
• | supervising and evaluating each loan servicer’s and property manager’s performance; |
• | reviewing and analyzing the operating and capital budgets of properties underlying our investments and properties we may acquire; |
• | entering into servicing contracts for our loans; |
• | assisting us in obtaining insurance; |
• | generating an annual budget for us; |
• | reviewing and analyzing financial information for each of our assets and our overall portfolio; |
• | formulating and overseeing the implementation of strategies for the administration, promotion, management, operation, maintenance, improvement, financing and refinancing, marketing, leasing and disposition of our properties and other investments; |
• | performing investor-relations services; |
• | maintaining our accounting and other records and assisting us in filing all reports required to be filed with the SEC, the IRS and other regulatory agencies; |
• | engaging in and supervising the performance of our agents, including our registrar and transfer agent; and |
• | performing any other services reasonably requested by us. |
• | maintain stable cash flows and consistent distributions for our stockholders and the holders of CROP partnership units; |
• | preserve and protect our capital base; |
• | grow our net asset value consistently over time; and |
• | recycle capital efficiently as assets are sold and investment returns are realized and reinvested in new opportunities. |
• | Acquire, invest in and recapitalize high-quality properties in established cities throughout the United States. |
• | Invest in high-quality new development opportunities to create long-term value for our stockholders and holders of CROP’s partnership units. |
• | Operate existing properties efficiently with an intensive property and asset management focus. |
• | Create additional investment returns by renovating and repositioning existing properties. |
• | Seek acquisition and recapitalization opportunities in our portfolio of properties managed by CROP that can drive substantial investment returns. |
• | Make structured investments including mezzanine debt and preferred equity investments. |
• | Utilizing technology and processes to optimize revenue collections and manage rental levels at the properties we manage and control. |
• | Increasing ancillary income derived from property management operations, including services such as renter’s indemnity, technology amenities, construction and other related services. |
• | Proactively maintaining the physical condition of each property and seeking opportunities to reposition within a market when appropriate. |
• | Aggressively managing lease roll-over to minimize swings in occupancy and revenue collections. |
• | Focusing on value-add capital expenditures and interior rehabilitation programs that can produce significant returns on capital. |
• | Managing each property to best practices standards with respect to expense control and property maintenance and management. |
• | Maintaining a consistent investment process and targeted investment returns when allocating capital to both new acquisitions and rehabilitations of existing properties. |
• | Disposing of assets in underperforming and weakening markets or assets that have aged. |
• | Historical financial performance of the property. |
• | Physical condition of the property and evaluation of deferred maintenance. |
• | Historical submarket performance. |
• | Property and surrounding area demographics. |
• | Proximity to employers, services (grocery stores, drugstores, medical and others) and transportation thoroughfares. |
• | Position within the submarket relative to competition. |
• | Capital improvements needed to achieve business plan. |
• | Anticipated operating performance. |
• | any applicable investment objectives of us and the Cottonwood Sponsored Entities (for example whether the investment opportunity is a stabilized asset, development opportunity or value add opportunity); |
• | any investment limitations, parameters or contractual provisions applicable to us and the Cottonwood Sponsored Entities (for example leverage limitations); |
• | the sector, geographical location, expected return profile, expected distribution rate, anticipated cash flows, excepted stability or volatility of cash flows, leverage profile, risk profile and other features of the applicable investment opportunity and its impact on portfolio concentration and diversification; |
• | avoiding an allocation that would result in odd investment amounts; and |
• | legal, tax, accounting, regulatory or other considerations deemed relevant by our board of directors, including, without limitation, maintaining status as a REIT (if applicable to the Cottonwood Sponsored Entity) and ensuring an exemption from the Investment Company Act. |
Property Name | | | Location | | | Number of Units | | | Average Unit Size (Sq Ft) | | | Purchase Date | | | Asset Value(1) | | | Mortgage Debt Outstanding(2) | | | Physical Occupancy Rate | | | Percentage Owned by CROP |
3800 Main | | | Houston, TX | | | 319 | | | 831 | | | 12/14/2012 | | | $58,715 | | | $36,283 | | | 94.92% | | | 50.00% |
Alpha Mill(3) | | | Charlotte, NC | | | 267 | | | 830 | | | 08/03/2016 | | | 65,500 | | | 36,265 | | | 92.13% | | | 10.00% |
Cason Estates | | | Murfreesboro, TN | | | 262 | | | 1,078 | | | 12/31/2012 | | | 44,400 | | | 33,594 | | | 96.56% | | | 100.00% |
Cottonwood | | | Salt Lake City, UT | | | 264 | | | 834 | | | 09/27/2010 | | | 46,200 | | | 21,645 | | | 94.32% | | | 100.00% |
Cottonwood Bayview | | | St. Petersburg, FL | | | 309 | | | 805 | | | 12/22/2016 | | | 86,100 | | | 48,163 | | | 99.03% | | | 71.00% |
Cottonwood Reserve | | | Charlotte, NC | | | 352 | | | 1,021 | | | 11/07/2014 | | | 66,176 | | | 38,788 | | | 94.03% | | | 91.14% |
Cottonwood Ridgeview (formerly Courtney Manor) | | | Plano, TX | | | 322 | | | 1,156 | | | 6/30/2015 | | | 61,350 | | | 30,394 | | | 95.34% | | | 90.45% |
Cottonwood Westside(3) | | | Atlanta, GA | | | 197 | | | 860 | | | 08/03/2016 | | | 44,400 | | | 25,655 | | | 94.92% | | | 10.00% |
Enclave on Golden Triangle | | | Keller, TX | | | 273 | | | 1,048 | | | 12/27/2013 | | | 48,200 | | | 34,000 | | | 97.80% | | | 98.93% |
Fox Point | | | Salt Lake City, UT | | | 398 | | | 841 | | | 10/20/2010 | | | 75,620 | | | 20,924 | | | 94.72% | | | 52.75% |
Heights at Meridian(4) | | | Durham, NC | | | 339 | | | 997 | | | 01/08/2019 | | | 70,800 | | | 33,750 | | | 94.69% | | | 10.00% |
Melrose(5) | | | Nashville, TN | | | 220 | | | 951 | | | 08/24/2016 | | | 67,400 | | | 47,100 | | | 89.55% | | | 100.00% |
Parc Westborough(6) | | | Boston, MA | | | 249 | | | 1,008 | | | 05/16/2018 | | | 69,500 | | | 38,010 | | | 93.98% | | | 35.65% |
Pavilions | | | Albuquerque, NM | | | 240 | | | 1,162 | | | 06/28/2011 | | | 57,300 | | | 37,350 | | | 91.25% | | | 96.35% |
Raveneaux | | | Houston, TX | | | 382 | | | 1,065 | | | 03/31/2016 | | | 51,500 | | | 26,675 | | | 96.07% | | | 96.97% |
Regatta | | | Houston, TX | | | 490 | | | 862 | | | 10/22/2010 | | | 45,700 | | | 35,367 | | | 94.48% | | | 100.00% |
Retreat at Peachtree City | | | Peachtree City, GA | | | 312 | | | 980 | | | 08/15/2014 | | | 64,900 | | | 48,719 | | | 93.59% | | | 100.00% |
Scott Mountain | | | Portland, OR | | | 262 | | | 927 | | | 10/20/2010 | | | 68,130 | | | 48,373 | | | 95.42% | | | 95.80% |
Stonebriar of Frisco | | | Frisco, TX | | | 306 | | | 963 | | | 09/27/2013 | | | 53,700 | | | 36,400 | | | 94.44% | | | 84.19% |
Summer Park | | | Buford, GA | | | 358 | | | 1,064 | | | 08/19/2014 | | | 59,900 | | | 44,620 | | | 95.25% | | | 98.68% |
The Marq Highland Park (3) (5) | | | Tampa, FL | | | 239 | | | 999 | | | 12/21/2015 | | | 54,300 | | | 32,260 | | | 97.91% | | | 10.00% |
Toscana at Valley Ridge | | | Lewisville, TX | | | 288 | | | 738 | | | 07/30/2015 | | | 41,850 | | | 18,157 | | | 98.96% | | | 58.60% |
Total/Weighted Average | | | | | 6,648 | | | | | | | $1,371,141 | | | $772,493 | | | 94.96% | | |
(1) | As of CRII’s most recently determined NAV as of December 31, 2019. |
(2) | Mortgage Debt Outstanding is shown as if CRII owned 100% of the asset. |
(3) | CMRI owns the remaining 90% interest in the property. If the CMRI Merger is completed, CROP will own 100% of the property. |
(4) | CMRII owns the remaining 90% interest in the property. If the CMRII Merger is completed, CROP will own 100% of the property. |
(5) | Excludes the commercial data in units count and physical occupancy. |
(6) | CMRII owns the remaining 64.35% interest in the property. If the CMRII Merger is completed, CROP will own 100% of the property. |
Property Name | | | Location | | | Units to be Built | | | Average Unit Size (Sq Ft) | | | Purchase Date | | | Estimated Completion Date | | | Investment Amount | | | Percentage Owned by CROP |
Cottonwood on Broadway | | | Salt Lake City, UT | | | 254 | | | 817 | | | 06/24/2016 | | | 2Q2022 | | | $5,069,480 | | | 18.84%(1) |
Park Avenue (formerly Sugar House) | | | Salt Lake City, UT | | | 234 | | | 714 | | | 08/06/2018 | | | 4Q2021 | | | 4,756,716 | | | 23.31%(1) |
Sugarmont | | | Salt Lake City, UT | | | 341 | | | 904 | | | 07/15/2016 | | | 2Q2021 | | | 21,265,627 | | | 61.02% |
Cottonwood on Highland(2) | | | Millcreek, UT | | | 250 | | | 757 | | | 10/25/2018 | | | 4Q2022 | | | 9,490,981 | | | 35.55% |
| | | | 1,079 | | | | | | | | | $40,582,803 | | |
(1) | CMOF indirectly owns a majority of the remaining interest. |
(2) | Intended to qualify as a qualified opportunity zone investment. Excludes the commercial data in unit count. |
Property Name | | | Location | | | Number of Units | | | Average Unit Size (Sq Ft) | | | Purchase Date | | | Investment Amount | | | Mortgage Debt Outstanding | | | Physical Occupancy Rate | | | Percentage Owned by CROP |
Melrose Phase II(1) | | | Nashville, TN | | | 139 | | | 617 | | | 08/26/2016 | | | $3,750,000 | | | $18,770,169 | | | 85.61% | | | n/a |
Timber Ridge(1) | | | Mobile, AL | | | 320 | | | 1,111 | | | 11/30/2012 | | | 1,846,520 | | | 15,273,828 | | | 97.00% | | | 30.40% |
| | | | 459 | | | | | | | $5,596,520 | | | $34,043,997 | | | | |
(1) | Excludes fully occupied retail units at Melrose Phase II. Timber Ridge occupancy provided by Real Source, the third-party property manager. |
• | Property management fees; |
• | Asset management fees; |
• | Construction management; |
• | Development oversight; |
• | Various ancillary businesses; and |
• | Certain operating cost reimbursements. |
State | | | Units Managed |
Alabama | | | 320 |
Arizona | | | 456 |
Florida | | | 1,111 |
Georgia | | | 1,371 |
Massachusetts | | | 511 |
Michigan | | | 376 |
North Carolina | | | 1,688 |
New Mexico | | | 240 |
Oregon | | | 262 |
South Carolina | | | 730 |
Tennessee | | | 985 |
Texas | | | 4,701 |
Utah | | | 662 |
• | pursuant to Section 3(a)(1)(A), is or holds itself out as being engaged primarily, or proposes to engage primarily, in the business of investing, reinvesting or trading in securities (the “primarily engaged test”); or |
• | pursuant to Section 3(a)(1)(C), is engaged or proposes to engage in the business of investing, reinvesting, owning, holding or trading in securities and owns or proposes to acquire “investment securities” having a value exceeding 40% of the value of such issuer’s total assets (exclusive of United States government securities and cash items) on an unconsolidated basis (the “40% test”). “Investment securities” excludes United States government securities and securities of majority-owned subsidiaries that are not themselves investment companies and are not relying on the exception from the definition of investment company under Section 3(c)(1) or Section 3(c)(7) (relating to private investment companies). |
| | Total Distributions to Common Stockholders and Common Limited Partners (dollars in thousands) | | | Distributions Declared Per Common Share and Common Unit(1) | |
First Quarter 2019 | | | $3,284 | | | $0.2225 |
Second Quarter 2019 | | | 3,296 | | | $0.2225 |
Third Quarter 2019 | | | 3,327 | | | $0.2225 |
Fourth Quarter 2019 | | | 3,338 | | | $0.2225 |
Total | | | $13,245 | | |
| | Total Distributions to Common Stockholders and Common Limited Partners (dollars in thousands) | | | Distributions Declared Per Common Share and Common Unit(1) | |
First Quarter 2020 | | | $3,427 | | | $0.2225 |
Second Quarter 2020 | | | 3,414 | | | $0.2225 |
Third Quarter 2020 | | | 3,403 | | | $0.2225 |
Total | | | $10,244 | | |
(1) | Assumes the share/unit was issued and outstanding each day during the period presented. |
Name | | | Position(s) | | | Age* |
Daniel Shaeffer | | | Chief Executive Officer; Director | | | 50 |
Chad Christensen | | | Chairman of the Board of Directors; Director | | | 48 |
Gregg Christensen | | | Chief Legal Officer and Secretary; Director | | | 51 |
Susan Hallenberg | | | Chief Financial Officer | | | 53 |
Glenn Rand | | | Chief Operating Officer | | | 60 |
Stan Hanks | | | Executive Vice President | | | 53 |
Eric Marlin | | | Executive Vice President, Capital Markets | | | 46 |
Jonathan Gardner | | | Unaffiliated Director | | | 44 |
Philip White | | | Unaffiliated Director | | | 47 |
* | As of December 31, 2020 |
Name and Address of Beneficial Owner(1) | | | Number of Voting Common Stock Beneficially Owned | | | Percentage of all Voting Common Stock | | | Number of Non- Voting Common Stock/ Common Units Beneficially Owned(3) | | | Percent of all Non- Voting Common Stock/ Common Units(4) |
Daniel Shaeffer, Chief Executive Officer and Director | | | 50.00(2) | | | 100.00% | | | 2,245,120(5) | | | 14.55% |
Chad Christensen, Chairman of the Board of Directors, and Director | | | 50.00(2) | | | 100.00% | | | 2,245,120(5) | | | 14.55% |
Gregg Christensen, Chief Legal Officer and Secretary, and Director | | | 50.00(2) | | | 100.00% | | | 2,135,557(5) | | | 13.84% |
Susan Hallenberg, Chief Financial Officer | | | — | | | — | | | 19,761 | | | * |
Glenn Rand, Chief Operating Officer | | | — | | | — | | | 27,123 | | | * |
Stan Hanks, Executive Vice President | | | — | | | — | | | 19,180 | | | * |
Eric Marlin, Executive Vice President, Capital Markets | | | 50.00(2) | | | 100.00% | | | 2,039,308(5) | | | 13.22% |
Jonathan Gardner, Unaffiliated Director | | | — | | | — | | | 1,185 | | | * |
Philip White, Unaffiliated Director | | | — | | | — | | | 1,185 | | | * |
All officers and directors as a group (nine persons) | | | 50.00 | | | 100.00% | | | 2,630,405 | | | 17.05% |
* | Less than 1.0% |
(1) | The address of each named beneficial owner is 1245 Brickyard Road, Suite 250, Salt Lake City, Utah 84106. |
(2) | Reflects shares of CRII Voting Common Stock held by CR Holdings, an entity beneficially owned and controlled by Daniel Shaeffer, Chad Christensen, Gregg Christensen and Eric Marlin. |
(3) | Ownership consists of CROP Common Units, CROP LTIP Units and CROP Special LTIP Units. Subject to certain restrictions, CROP Common Units may be redeemed for cash, or at CRII’s option, an equal number of shares of CRII Common Stock. Upon achieving parity with the CROP Common Units and becoming “redeemable” in accordance with the terms of the CROP Partnership Agreement, LTIP units may be redeemed for cash, or at CRII’s option, an equal number of shares of CRII Common Stock, subject to certain restrictions. Not all LTIP units have vested. |
(4) | Based on 15,428,757 CROP units outstanding as of December 31, 2020. In computing the percentage ownership of a person or group, we have assumed that the CROP Common Units and LTIP units held by that person or the persons in the group have been redeemed for shares of CRII Common Stock and that those shares are outstanding but that no CROP Common Units or LTIP units held by other persons are redeemed for shares of CRII Common Stock, notwithstanding that not all of the LTIP units have vested to date. |
(5) | Includes 2,034,738 CROP Common Units issued to HT Holdings, an entity beneficially owned by Daniel Shaeffer, Chad Christensen, Gregg Christensen and Eric Marlin, Messrs. Christensen, Shaeffer, Christensen and Marlin disclaim beneficial ownership of these securities except to the extent of their pecuniary interest therein. |
Equity (in number of units) | | | As of December 31, 2020 |
General Partner Units | | | 50.00(1) |
Common Limited Partner Units | | | 14,612,377.58(2) |
Series 2016 Preferred Units | | | 14,149,943.36 |
Series 2017 Preferred Units | | | 258,550.00 |
Equity (in number of units) | | | As of December 31, 2020 |
LTIP Units | | | 602,895.00(3) |
Long-Term Debt (in dollars) | | | |
2017 6% Notes | | | $20,918,000 |
2017 6.25% Notes | | | $5,000,000 |
2019 6% Notes | | | $22,725,000 |
(1) | Reflects the 50 general partner units issued to CRII which correspond to the shares of CRII Voting Common Stock issued and outstanding. |
(2) | Includes 2,034,738 common limited partner units issued to (i) HT Holdings, an entity beneficially owned by Daniel Shaeffer, Chad Christensen, Gregg Christensen and Eric Marlin and (ii) persons who contributed real property to CROP in exchange for common limited partner units. |
(3) | Reflects the CROP LTIP Units issued to certain executives of CRII and CROP pursuant to CRII’s LTIP program. |
Portfolio Statistics | |||
Properties/States(1) | | | 34 / 12 |
Average Effective Rent(2) | | | $1,377 |
Portfolio Occupancy(2) | | | 94.9% |
Average Age of Portfolio (years)(2) | | | 18 |
Total Assets (in billions)(3) | | | $1.5 |
(1) | Includes ownership interests and structured interests. |
(2) | Average weighted by ownership percentage and unit counts by asset. |
(3) | Based on the Unaudited Pro Forma Condensed Consolidated Financial Information of the Fully Combined Company beginning on page F-1. |
State | | | Number of Units(1) | | | %(1) | | | Gross Stabilized Property Revenues(2) (in millions) | | | % | |
Texas | | | 2,746 | | | 27.5% | | | $30.3 | | | 33.2% | |
Utah | | | 1,716 | | | 17.2% | | | 6.3 | | | 5.7% | |
Florida | | | 1,047 | | | 10.5% | | | 14.9 | | | 13.4% | |
North Carolina | | | 958 | | | 9.6% | | | 14.9 | | | 13.4% | |
Georgia | | | 867 | | | 8.7% | | | 14.7 | | | 13.2% | |
New York | | | 534 | | | 5.4% | | | 0.0 | | | 0.0% | |
Massachusetts | | | 511 | | | 5.1% | | | 12.8 | | | 11.5% | |
Tennessee | | | 482 | | | 4.8% | | | 9.0 | | | 8.0% | |
Alabama | | | 320 | | | 3.2% | | | 0.0 | | | 0.0% | |
California | | | 285 | | | 2.9% | | | 0.0 | | | 0.0% | |
Oregon | | | 262 | | | 2.6% | | | 4.5 | | | 4.1% | |
New Mexico | | | 240 | | | 2.4% | | | 4.0 | | | 3.8% | |
Total | | | 9,968 | | | 100.0% | | | $111.5 | | | 100.0% | |
(1) | Includes stabilized properties, structured investments and development projects. |
(2) | Gross Property Revenues for the year ended December 31, 2020 are shown based on the percent ownership interest of each of CCI, CMRI, CMRII and CRII. Excludes structured investments and development projects. |
Capital Structure | | |||
Secured Debt | | | 50.8% | |
Unsecured Notes | | | 3.4% | |
Preferred Equity | | | 11.4% | |
Equity | | | 34.4% | |
Total | | | 100.0% | |
Name | | | Position(s) | | | Age** |
Daniel Shaeffer | | | Chief Executive Officer and Director | | | 50 |
Chad Christensen | | | Executive Chairman of the Board of Directors and Director | | | 48 |
Enzio Cassinis | | | President | | | 43 |
Adam Larson | | | Chief Financial Officer | | | 39 |
Susan Hallenberg* | | | Chief Accounting Officer and Treasurer | | | 53 |
Gregg Christensen* | | | Chief Legal Officer and Secretary | | | 51 |
Glenn Rand* | | | Chief Operating Officer | | | 60 |
Stan Hanks* | | | Executive Vice President | | | 53 |
Eric Marlin | | | Executive Vice President, Capital Markets | | | 46 |
Paul Fredenberg | | | Chief Investment Officer | | | 44 |
John Lunt | | | Independent Director | | | 48 |
CRII nominated director | | | Independent Director | | | — |
CRII nominated director | | | Independent Director | | | — |
* | To be employed directly by the Fully Combined Company. |
** | As of December 31, 2020 |
Portfolio Statistics | |||
Properties/States(1) | | | 34 / 12 |
Average Effective Rent(2) | | | $1,358 |
Portfolio Occupancy(2) | | | 95.0% |
Average Age of Portfolio (years)(2) | | | 20 |
Total Assets (in billions)(3) | | | $1.5 |
(1) | Includes ownership interests and structured interests. |
(2) | Averages weighted by ownership percentage and unit counts by asset. |
(3) | Based on the Unaudited Pro Forma Condensed Consolidated Financial Information of the Combined Company beginning on page F-1. |
State | | | Number of Units(1) | | | %(1) | | | Gross Stabilized Property Revenues(2) (in millions) | | | % | |
Texas | | | 2,746 | | | 27.5% | | | $30.3 | | | 33.2% | |
Utah | | | 1,716 | | | 17.2% | | | 6.3 | | | 6.9% | |
Florida | | | 1,047 | | | 10.5% | | | 10.7 | | | 11.7% | |
North Carolina | | | 958 | | | 9.6% | | | 5.9 | | | 6.4% | |
Georgia | | | 867 | | | 8.7% | | | 11.5 | | | 12.6% | |
New York | | | 534 | | | 5.4% | | | 0.0 | | | 0.0% | |
Massachusetts | | | 511 | | | 5.1% | | | 9.1 | | | 10.0% | |
Tennessee | | | 482 | | | 4.8% | | | 9.0 | | | 9.8% | |
Alabama | | | 320 | | | 3.2% | | | 0.0 | | | 0.0% | |
California | | | 285 | | | 2.9% | | | 0.0 | | | 0.0% | |
Oregon | | | 262 | | | 2.6% | | | 4.5 | | | 5.0% | |
New Mexico | | | 240 | | | 2.4% | | | 4.0 | | | 4.4% | |
Total | | | 9,968 | | | 100.0% | | | $91.3 | | | 100.0% | |
(1) | Includes stabilized properties, structured investments and development projects. |
(2) | Gross Property Revenues for the year ended December 31, 2020 are shown based on the percent ownership interest of each of CCI and CRII. Excludes structured investments and development projects. |
Capital Structure | | |||
Secured Debt | | | 50.6% | |
Subordinated Notes | | | 3.4% | |
Preferred Equity | | | 11.4% | |
Equity | | | 34.6% | |
Total | | | 100.0% | |
Name | | | Position(s) | | | Age** |
Daniel Shaeffer | | | Chief Executive Officer and Director | | | 50 |
Chad Christensen | | | Executive Chairman of the Board of Directors and Director | | | 48 |
Enzio Cassinis | | | President | | | 43 |
Adam Larson | | | Chief Financial Officer | | | 39 |
Susan Hallenberg | | | Chief Accounting Officer and Treasurer | | | 53 |
Gregg Christensen | | | Chief Legal Officer and Secretary | | | 51 |
Glenn Rand | | | Chief Operating Officer | | | 60 |
Stan Hanks | | | Executive Vice President | | | 53 |
Eric Marlin | | | Executive Vice President, Capital Markets | | | 46 |
Paul Fredenberg | | | Chief Investment Officer | | | 44 |
John Lunt | | | Independent Director | | | 48 |
CRII nominated director | | | Independent Director | | | — |
CRII nominated director | | | Independent Director | | | — |
** | As of December 31, 2020 |
Property | | | Location | | | Date Acquired | | | Number of Units | | | Total Purchase Price | | | Ownership % |
Cottonwood West Palm | | | West Palm Beach, FL | | | 05/30/2019 | | | 245 | | | $63,923,500 | | | 100% |
Cottonwood One Upland | | | Norwood, MA | | | 03/19/2020 | | | 262 | | | $103,600,000 | | | 100% |
| | September 30, 2020 | | | December 31, | ||||
Property | | | 2019 | | | 2018 | |||
Cottonwood West Palm | | | 91.8% | | | 92.2% | | | 73.8%(1) |
Cottonwood One Upland | | | 93.5% | | | 89.9%(2) | | | 88.1%(2) |
(1) | Calculated using financial information provided by the seller, for 2018, the first year in which construction was completed and primarily including the property’s lease-up period. |
(2) | Calculated using financial information provided by the seller. |
| | September 30, 2020 | | | December 31, | ||||
Property | | | 2019 | | | 2018 | |||
Cottonwood West Palm | | | $1,760 | | | $1,741 | | | $1,577(1) |
Cottonwood One Upland | | | $2,339 | | | $2,380(2) | | | $2,284(2) |
(1) | Calculated using financial information provided by the seller, for 2018, the first year in which construction was completed. |
(2) | Calculated using financial information provided by the seller. |
Property | | | Depreciable Tax Basis |
Cottonwood West Palm | | | $102,404,440 |
Cottonwood One Upland | | | $63,912,231 |
• | The risks associated with alternatives to the CRII Merger, namely: |
• | CRII’s prospects as a standalone company are limited by the difficulty it would have raising equity capital in the private market; |
• | CRII’s size, the mix of assets within its portfolio and other factors would have made it difficult to achieve favorable pricing if CRII chose to explore a liquidity event involving a listing of its shares on a national securities exchange; and |
• | CRII’s mix of assets and current market views on real estate (particularly in light of the effects of the COVID-19 pandemic) would have made it difficult to find a buyer willing to purchase the entire entity at a favorable price and any alternative involving a sale of the company would likely have had to be implemented by selling off CRII’s assets in multiple transactions, thereby increasing transaction costs and execution risks during an extended sales period. |
• | The value of the Merger Consideration represents a premium to the CRII NAV per share. |
• | The receipt of shares of CCI Common Stock as merger consideration provides CRII stockholders the opportunity to continue ownership in the Combined Company, which is expected to provide a number of significant potential benefits, including the following: |
• | better positioning for the Combined Company to take advantage of business opportunities, including facilitating an eventual liquidity event, as a result of its increased size and scale; |
• | the Combined Company will have significantly increased scale, including a more diversified portfolio (both in terms of asset type and geography); |
• | the increased size of the Combined Company will likely improve access to capital markets, which can be used to support acquisitions that drive growth in stockholder value; |
• | significant cost of capital advantages generally enjoyed by REITs with higher capitalizations; |
• | the Combined Company’s larger asset base would provide it with greater flexibility to recycle non-core assets; and |
• | the ratio of debt to gross asset value for the Combined Company will be lower than that of CRII. |
• | The CRII Board’s and CRII Transaction Committee’s belief that the Combined Company would be better positioned than CRII alone to achieve certain potential liquidity events, such as listing its shares on a national securities exchange, as a result of increased size, portfolio diversity and other factors noted above. |
• | The integrated organizational structure of the Combined Company will allow CCI management and CCA to focus their efforts on the operation of the Combined Company instead of on separate REITs and thereby to achieve substantial operating and cost efficiencies. |
• | Solely with respect to the determination made by the CRII Transaction Committee, the financial analysis reviewed by Piper Sandler with the CRII Transaction Committee as well as the opinion of Piper Sandler orally rendered to the CRII Transaction Committee on January 24, 2021 (which was subsequently confirmed in writing by delivery of Piper Sandler’s written opinion addressed to the CRII Transaction Committee dated January 24, 2021), as to, as of such date, the fairness, from a financial point of view, to the holders of CRII Common Stock of the CRII Common Exchange Ratio (i.e., 2.015 shares of CCI Common Stock for each share of then-outstanding CRII Common Stock, as may be adjusted as provided in the CRII Merger Agreement) provided for in the CRII Merger pursuant to the |
• | The CRII Merger Consideration is fixed and will not be adjusted in the event of any change in the relative values of CRII or CCI, which provides certainty as to the pro forma percentage ownership of the Combined Company by CRII stockholders and limits the impact of external forces on the CRII Merger. |
• | The CRII Merger Agreement provides CRII with a consent right over CCI waiving any material adverse change closing conditions set forth in the definitive agreements with respect to such other Mergers, therefore mitigating the risk of certain adverse events arising for the Combined Company from the CMRI Merger or CMRII Merger. |
• | The CRII Merger Agreement provides CRII the right, upon receipt of a written Acquisition Proposal that constitutes a Superior Proposal (as defined in “The CRII Merger Agreement—Covenants and Agreements—Alternative Acquisition Proposals; Change in Recommendation”) that did not result from a material breach of the non-solicitation provisions of the CRII Merger Agreement, to give notice of its intention to terminate the CRII Merger Agreement to enter into an agreement for a Superior Proposal and/or effect an Adverse Recommendation Change (as defined in “The CRII Merger Agreement—Covenants and Agreements— No Solicitation; Change in Recommendation”), subject to certain conditions. |
• | The CRII Merger Agreement provides CRII with the ability, under certain specified circumstances, to consider an Acquisition Proposal if the CRII Board or the CRII Transaction Committee determines, in good faith, that it is reasonably expected to lead to a Superior Proposal and provides the CRII Board with the ability, under certain specified circumstances, to make an Adverse Recommendation Change and to terminate the CRII Merger Agreement in order to enter into an agreement with respect to a Superior Proposal upon payment to CCI of a $10,703,000 termination fee (or in the event the CRII Transaction determines not to effect the CCA Note Distribution, $11,154,000). |
• | The CRII Board may also change or withdraw its recommendation in the instance of an Intervening Event (as defined in the CRII Merger Agreement). |
• | The CRII Merger Agreement permits CRII to continue to pay its stockholders regular monthly dividends in the ordinary course of business through the effective date of the CRII Merger. |
• | The CRII Merger Agreement, the CRII Merger and the transactions contemplated by the CRII Merger Agreement were negotiated on an arm’s length basis between the CRII Transaction Committee and its advisors, on the one hand, and CCI and its advisors, on the other hand. |
• | The CROP Merger, the CRII Merger, the Tax Protection Agreement, the Amended and Restated Advisory Agreement and the Pre-Merger Transactions are subject to approval by the holders of a majority of the outstanding CROP Common Units held by disinterested limited partners of CROP and the approval of the CROP Merger and the Amended and Restated CROP Partnership Agreement are subject to approval by the holders of a majority of the outstanding CROP Common Units held by limited partners of CROP. |
• | The intent for the CRII Merger to qualify as a reorganization for U.S. federal income tax purposes, resulting in the receipt of shares of CCI Common Stock in the CRII Merger on a tax-deferred basis. |
• | The commitment on the part of each of CRII and CCI to complete the CRII Merger as reflected in their respective obligations under the terms of the CRII Merger Agreement and the absence of any required government consents. |
• | The other terms of the CRII Merger Agreement, including representations, warranties and covenants of the parties, as well as the conditions to their respective obligations under the CRII Merger Agreement and a covenant prohibiting CCI from waiving the closing conditions in each of the CMRI Merger Agreement and the CMRII Merger Agreement, without CRII’s prior written consent. |
• | The negative effects resulting from the COVID-19 pandemic generally cannot form the basis for CCI’s refusing to close the transaction as the result of a material adverse change with respect to CRII. |
• | The risk that the value of the CCI Common Stock to be received by CRII stockholders may decline as a result of the CRII Merger (or the other Mergers) if the Combined Company does not achieve the perceived benefits of the CRII Merger (or the other Mergers) as rapidly or to the extent anticipated. |
• | The risk that the Combined Company may not achieve a liquidity event on favorable terms. |
• | The risk that a prolonged period of operations before the Combined Company achieves a liquidity event could, when coupled with expected general and administrative expenses of the Combined Company, result in lower investor returns than other strategic alternatives currently available to CRII. |
• | The terms of the CRII Merger Agreement that limit the ability of CRII to initiate, solicit, knowingly encourage or facilitate any inquiries or the making of any proposal, offer or other activities that constitute an Acquisition Proposal, which has the potential to create more value for CRII stockholders than the CRII Merger. |
• | The risk that, while the CRII Merger is expected to be completed, there is no assurance that all of the conditions to the parties’ obligations to complete the CRII Merger will be satisfied or waived. |
• | The risk of diverting management focus and resources from operational matters and other strategic opportunities while working to implement the CRII Merger. |
• | The risk of stockholder litigation relating to the CRII Merger. |
• | The obligations under the CRII Merger Agreement regarding the restrictions on the operation of CRII’s business during the period between signing the CRII Merger Agreement and the completion of the CRII Merger may delay or prevent CRII from undertaking business opportunities that may arise or any other actions it would otherwise take with respect to its operations absent the pending completion of the CRII Merger. |
• | The expenses to be incurred by CRII in connection with pursuing the CRII Merger. |
• | The completion of the CRII Merger is not contingent on the completion of the CMRI Merger or the CMRII Merger. |
• | The risk that if the CMRI Merger or the CMRII Merger is not completed, the CRII/CCI combined company may compete with CMRI and CMRII. |
• | CRII and CCI have affiliates in common and, therefore, conflicts of interest may have been involved when the individuals that comprised the management teams of each entity that assisted the respective companies in connection with the Mergers, and some of CRII’s directors and executive officers have interests with respect to the CRII Merger that are different from, and in addition to, those of the CRII stockholders generally, as more fully described in the sections entitled “—Interests of CRII’s Directors and Executive Officers in the CRII Merger” and “—Interests of CRII’s and CCI’s Directors and Executive Officers in the CRII Merger” in this information statement/prospectus. |
• | The risk that CROP unitholders do not approve the CROP Partner Approvals and the risk that the CRII voting stockholders do not approve the CRII Merger. |
• | The risk that any required debt consents may not be obtained or may be more costly than expected or result in adverse changes in terms or that certain indebtedness may have to be refinanced. |
• | The possibility that deteriorating market conditions will result in utilization of additional reserves (above CCI’s reserves on its books). |
• | The fact that the CRII Merger Agreement provides for certain payments by CRII upon termination, including: |
• | the CRII Merger Agreement provides that CRII will pay CCI a termination fee equal to $10,703,000 (or in the event the CRII Transaction Committee determines not to effect the CCA |
• | the CRII Merger Agreement provides that CRII will pay CCI out-of-pocket transaction expenses in the event CCI terminates the CRII Merger Agreement under certain circumstances. |
• | Each of CCI, CMRI, CMRII and CRII is managed by affiliates of CCA, and there are conflicts of interest inherent where the individuals who comprise the management teams of each entity assisted in connection with the Mergers. |
• | The risk of diverting management’s focus and resources from operational matters and other strategic opportunities while working to implement the CRII Merger. |
• | In the event the Combined Company becomes publicly traded on a national securities exchange, externally managed REITs, which the Combined Company is expected to be, tend not to have as high of valuations as internally managed REITs. |
• | The substantial costs to be incurred in connection with the CRII Merger, including the transaction expenses arising from the CRII Merger (and the CMRI Merger and CMRII Merger). |
• | The restrictions on the conduct of CRII’s business prior to the consummation of the CRII Merger, which could delay or prevent CRII from undertaking business opportunities that may arise or any other action it would otherwise take with respect to the operations of CRII absent the pending completion of the CRII Merger. |
• | The CRII stockholders are not entitled to dissenters’ or appraisal rights in connection with the CRII Merger. |
• | The negative effects resulting from the COVID-19 pandemic generally cannot form the basis for CRII’s refusing to close the transaction as the result of a material adverse change with respect to CCI. |
• | The CRII Merger Consideration is fixed and will not fluctuate as a result of changes in the value of CRII or CCI, such that a decline in the value of CCI unmatched by a similar decline in the value of CRII, or an increase in the value of CRII without a similar increase in the value of CCI, would impact the relative value of CCI in a manner adverse to CRII. |
• | The types and nature of the risks described under the section entitled “Risk Factors” in this information statement/prospectus. |
• | The Combined Company will benefit from enhanced investment diversification such as the number and location of assets, asset lifecycle (e.g., under development or stabilized) and investment structure (e.g., direct equity investment, preferred equity or debt. |
• | The larger size of the Combined Company will likely improve access to capital markets and reduce the cost of capital, which can be used to support strategic investments that drive growth opportunities, and may increase opportunities for stockholder liquidity should the Combined Company ever opt to list its securities on a national securities exchange. |
• | The Combined Company will retain the existing senior management team that has managed the CCI and CRII assets since each company’s formation. |
• | The Combined Company’s external advisor is expected to be able to focus its efforts on the operation of a single REIT (assuming the CMRI Merger and the CMRII Merger are also completed). |
• | The Combined Company is expected to be able to pay a greater percentage of its ordinary distributions with funds from operations in comparison with CCI’s current distribution coverage. |
• | The elimination of Contingent Acquisition Fees and Contingent Financing Fees in the Amended and Restated Advisory Agreement other than a fixed Contingent Acquisition Fee and Contingent Financing Fee, which reduces to zero over a 10-year period that would be due upon termination of CCI Advisor for reasons other than for cause (or non-renewal or termination by CCI Advisor). See “The Companies—Cottonwood Communities, Inc.—Certain Transactions with Related Persons—Amended and Restated Advisory Agreement” beginning on page 76. |
• | A reduction in asset management fees from 1.25% of gross asset value to 0.75% of gross asset value subject to a cap of 1.5% of “Net Asset Value.” |
• | The Combined Company’s management team is expected to own 9% of the Fully Combined Company, improving the alignment of interest of management with the equity holders of the Combined Company and its operating partnership. |
• | The Merger Consideration in the CRII Merger Agreement uses a fixed exchange ratio and will not be adjusted in the event of any adverse change in the value of the shares of CCI Common Stock. |
• | The CRII exchange ratio is slightly below (i.e., more favorable to CCI) the ratio derived from CCI Advisor’s relative valuation of the companies (as of June 30, 2020). |
• | If the CROP Partner Approvals are not obtained, CRII must reimburse CCI for its third-party costs associated with pursuing the CRII Merger and the CROP Merger (e.g., legal fees, financial advisor fees, accounting fees, SEC filing fees and financial printer fees). |
• | The Combined Company may be able to raise more equity capital in CCI’s ongoing (temporarily suspended) public offering, which would enable the Combined Company to offer a more robust share repurchase program, as is planned. See “Description of Capital Stock—Share Repurchase Program —Amendments to Share Repurchase Program” beginning on page 188. |
• | The CRII Merger Agreement provides that CRII will pay a significant termination fee to CCI if CRII terminates the CRII Merger Agreement to enter into an agreement for a Superior Proposal. |
• | Potential annual cost savings that will result from property management services being performed by employees of CROP. |
• | The commitment on the part of each of CRII and CCI to complete the CRII Merger as reflected in their respective obligations under the terms of the CRII Merger Agreement and the absence of any required government consents. |
• | The other terms of the CRII Merger Agreement, including the representations, warranties and covenants of the parties, as well as the conditions to their respective obligations under the CRII Merger Agreement. |
• | The estimated value of CCI Common Stock may decline as a result of the CRII Merger if the Combined Company does not achieve the perceived benefits of the CRII Merger as rapidly or to the extent anticipated. |
• | The CRII Merger is not a liquidity event. If a liquidity event is ever realized or if stockholders are otherwise able to sell their shares, the value received may be substantially less than what CCI could have obtained by effecting a liquidity event at this time and substantially less than what the stockholders paid for their investment in CCI. |
• | The value of the CRII/CROP assets may decline vis-à-vis the value of the CCI assets before the closing of the CRII Merger such that the Merger Consideration may become less favorable to CCI. |
• | There is no assurance that all of the conditions to the parties’ obligations to complete the CRII Merger will be satisfied or waived; such conditions necessary to closing include receipt of the CROP Partner Approvals and obtaining consents from certain lenders. |
• | The risk of diverting management focus and resources from operational matters and other strategic opportunities while working to implement the CRII Merger. |
• | The Combined Company will be more highly leveraged. |
• | The obligations under the CRII Merger Agreement regarding the restrictions on the operation of CCI’s business during the period between signing the CRII Merger Agreement and the completion of the CRII Merger may delay or prevent CCI from undertaking business opportunities that may arise or any other action it would otherwise take with respect to its operations absent the pending completion of the CRII Merger. |
• | The expenses to be incurred in connection with pursuing the CRII Merger, including fees payable to third party advisors of CCI and CRII. |
• | CRII and CCI have common management and key officers and directors have a greater financial interest in CRII than CCI. These individuals faced conflicts of interest when assisting the CCI Board and the CRII Board in connection with the CRII Merger, including with respect to the procurement of broker opinions of value with respect to the valuation of the assets of each company, which opinions of value were one of the factors considered by the financial advisors for the CRII Transaction Committee and the CCI Special Committee. See “—Opinion of CRII Transaction Committee's Financial Advisor” beginning on page 118. |
• | CRII has agreed to indemnify certain principals with respect to potential future tax liabilities and, as a part of such indemnification agreements, these principals may opt to receive direct interests in properties at their selection in exchange for their CROP Common Units, in lieu of tax indemnification. See “Related Transactions and Agreements—Tax Protection Agreement” beginning on page 129. |
• | The CRII exchange ratio, while in the range of fair exchange ratios based on a relative valuation range per share of CCI and CRII as estimated by the financial advisor to the CCI Special Committee, is above what would be derived from the mid-point of such valuation range. |
• | The new incentive fee will have a lower hurdle than the current incentive fee (5% instead of 6%), and will be paid on an annual basis based on appraised values versus paid upon a monetization of assets of the company. |
• | Unlike the current incentive fee, the new incentive fee will have a “catch up” feature meaning that the promote is payable on all returns if the hurdle is reached as opposed to being payable only on the amount that total returns exceed the hurdle. |
• | The new incentive fee is payable annually without any clawback feature that recognized cumulative returns, and thus, unlike the current incentive fee payable by CCI, CCI Advisor could earn substantial fees even if investors do not ultimately realize a positive return on their investment. |
• | The amount payable upon termination of the advisory agreement (other than termination for cause (or non-renewal or termination by CCI Advisor)) will initially increase from approximately $11 million to approximately $22 million, however, such amount will be shared among the merger entities and will decrease to zero over the following 10-year period. |
• | The Combined Company will be responsible for the personnel costs of all employees acquired from CROP as part of the CRII Merger and the CROP Merger. |
• | Upon consummation of the CRII Merger, the sponsor of the Combined Company will no longer bear all of the organizational and offering expenses in CCI’s ongoing public offering. See “The Companies—Cottonwood Communities, Inc.—Certain Transactions with Related Persons—Second Amended and Restated Third Party Agreement” beginning on page 76. |
• | The redemption agreement to effect the redemption of the CRII Voting Common Stock as part of the Pre-Merger Transactions has not yet been entered into, giving rise to the risk that the definitive agreement may be on terms less attractive to the Combined Company than currently anticipated by CCI. |
• | The risks described under the section entitled “Risk Factors” beginning on page 28. |
(i) | a draft copy of the CRII Merger Agreement, dated January 11, 2021; |
(ii) | an execution copy of the Amended and Restated Advisory Agreement; |
(iii) | certain information relating to the historical, current and estimated future operations, financial condition and prospects of each of CCI and CRII as stand-alone entities (the “CCI Projections” and “CRII Projections”), as provided by senior management of CRII and CCA (together, “Senior Management”); |
(iv) | certain information relating to estimated future operations, financial condition and prospects of each of CCI and CRII giving effect to the CRII Merger, the CMRI Merger and the CMRII Merger (the “CRII Merger Projection”), as provided by Senior Management; |
(v) | certain advisory agreements and fee schedules entered into by, or relating to, CCI, CRII, CMRI, CMRII, CCA and CMOF. (collectively, the “Cottonwood Entities”), as provided by Senior Management (collectively, the “Fee Schedules”); |
(vi) | schedules of CRII’s currently outstanding note receivables and their respective terms (collectively, the “Note Receivables”); |
(vii) | independent third-party broker opinions of value and appraisals of multifamily properties which the Cottonwood Entities are invested in or manages investments in (the “Projects”), as of June 30, 2020 and dated between May 21, 2020 and July 8, 2020 (collectively, the “Broker Opinions”), as provided by Senior Management; |
(viii) | certain internal financial projections relating to certain of the Projects owned by CCI and CRII via joint ventures with third parties, as well as the accompanying fees and promotes due to certain parties in connection therewith, as provided by Senior Management; |
(ix) | the financial terms of certain recent real estate investment trust internalization transactions, to the extent publicly available; |
(x) | certain information relating to the Projects and other new developments being pursued by the Cottonwood Entities, as provided by Senior Management; |
(xi) | the current market environment generally and the real estate market in particular; and |
(xii) | such other information, financial studies, analyses and investigations and financial, economic and market criteria as Piper Sandler considered relevant. |
CRII Net Asset Value Analysis | | | Metric | | | Low | | | High |
CRII Owned Assets | | | Cap Rate | | | 4.4% | | | 5.8% |
CRII Sponsored Ventures | | | Cap Rate | | | 4.3% | | | 4.6% |
CRII Developments | | | Cap Rate | | | 4.0% | | | 4.1% |
CRII Structured Investments | | | Discount Rate | | | 7.0% | | | 9.0% |
CRII Other Fees | | | Discount Rate | | | 20.0% | | | 25.0% |
CRII General Contractor Fees | | | Discount Rate | | | 12.0% | | | 15.0% |
CRII Disposition Fees | | | Discount Rate | | | 14.0% | | | 16.0% |
CRII Property Manager | | | Multiple | | | 2.0x | | | 2.5x |
CCI Net Asset Value Analysis | | | Metric | | | Low | | | High |
CCI Owned Assets | | | Cap Rate | | | 4.0% | | | 4.2% |
CCI Structured Investments | | | Discount Rate | | | 8.0% | | | 11.0% |
CRII Discounted Cash Flow Analysis | | | Metric | | | Low | | | High |
CRII Discount Rate | | | Discount Rate | | | 6.50% | | | 7.00% |
| | | | | | ||||
Terminal Value Assumptions | | | | | | | |||
CRII Owned Assets | | | Cap Rate | | | 5.20% | | | 5.30% |
CRII Sponsored Ventures | | | Cap Rate | | | 4.80% | | | 4.90% |
CRII Developments | | | Cap Rate | | | 4.30% | | | 4.50% |
CRII Other Fees | | | Discount Rate | | | 20.00% | | | 25.00% |
CRII Property Manager | | | Multiple | | | 2.0x | | | 2.5x |
CCI Discounted Cash Flow Analysis | | | Metric | | | Low | | | High |
CCI Discount Rate | | | Discount Rate | | | 8.00% | | | 8.50% |
| | | | | | ||||
Terminal Value Assumptions | | | | | | | |||
CCI Owned Assets | | | Cap Rate | | | 4.80% | | | 5.00% |
CCI Structured Investments | | | Discount Rate | | | 8.00% | | | 10.00% |
CCI Fee Income | | | Discount Rate | | | 8.00% | | | 10.00% |
Pro Forma CCI Discounted Cash Flow Analysis | | | Metric | | | Low | | | High |
Pro Forma CCI Discount Rate | | | Discount Rate | | | 6.75% | | | 7.25% |
| | | | | | ||||
Terminal Value Assumptions | | | | | | | |||
Pro Forma CCI Owned Assets | | | Cap Rate | | | 5.25% | | | 5.35% |
Pro Forma CCI Developments | | | Cap Rate | | | 4.30% | | | 4.50% |
Pro Forma CCI Structured Investments | | | Discount Rate | | | 8.00% | | | 10.00% |
Pro Forma CCI Fee Income | | | Discount Rate | | | 20.00% | | | 25.00% |
Pro Forma CCI Property Manager | | | Multiple | | | 2.0x | | | 2.5x |
| | Twelve Months Ended December 31, | |||||||||||||
| | 2021 | | | 2022 | | | 2023 | | | 2024 | | | 2025 | |
Total Revenues | | | 103,675,703 | | | 108,087,522 | | | 111,845,701 | | | 111,695,638 | | | 112,999,217 |
Real Estate Operating Expenses | | | (36,673,829) | | | (38,136,937) | | | (39,387,981) | | | (40,067,150) | | | (40,839,205) |
Net Operating Income | | | 67,001,874 | | | 69,950,586 | | | 72,457,720 | | | 71,628,488 | | | 72,160,011 |
REIT G&A and Other Expenses | | | (20,750,068) | | | (21,253,781) | | | (21,678,857) | | | (22,112,434) | | | (22,554,682) |
EBITDA | | | 46,251,806 | | | 48,696,805 | | | 50,778,863 | | | 49,516,055 | | | 49,605,329 |
Mortgage Interest Expense | | | (21,632,459) | | | (22,392,372) | | | (22,698,814) | | | (23,242,538) | | | (22,463,936) |
Unsecured Note and Preferred Equity Interest Expense | | | (11,798,981) | | | (12,537,773) | | | (11,004,409) | | | (11,734,214) | | | (11,725,547) |
Funds from Operations (FFO) | | | 12,820,366 | | | 13,766,659 | | | 17,075,640 | | | 14,539,303 | | | 15,415,846 |
Transaction Acquisition and Legal Expenses | | | 118,156 | | | 120,519 | | | 122,929 | | | 125,388 | | | 127,896 |
Core FFO | | | 12,938,522 | | | 13,887,178 | | | 17,198,569 | | | 14,664,691 | | | 15,543,742 |
Maintenance Capital Improvements | | | (2,469,461) | | | (2,544,524) | | | (2,614,269) | | | (2,663,604) | | | (2,717,408) |
Core Adjusted Funds from Operations (Core AFFO) | | | 10,469,061 | | | 11,342,655 | | | 14,584,300 | | | 12,001,086 | | | 12,826,334 |
• | CROP is expected to distribute interests in the CCA Note to the holders of the CROP Participating Partnership Units. Thereafter, CRII will distribute its share of the CCA Note to its common stockholders. |
• | CROP will issue 155,441 CROP Common Units in exchange for all of the remaining interests in CC Advisors Promote – Employee Investor, LLC and CC Advisors Promote – Incentive Grant Investor, LLC. Thereafter, CROP will own 100% of CC Advisors Promote. |
• | CROP will redeem 306,584 CROP Common Units held by HT Holdings in exchange for $6.46 million of notes receivables in favor of CROP, which relate to loans made to certain senior executives to fund their equity investments in CCA. |
• | banks, insurance companies and other financial institutions; |
• | tax-exempt organizations or governmental organizations; |
• | S corporations, partnerships or other entities or arrangements treated as partnerships for U.S. federal income tax purposes (and investors therein); |
• | persons or entities who hold shares of CRII stock (or, following the CRII Merger, CCI stock) pursuant to the exercise of any employee stock option or otherwise as compensation; |
• | individuals subject to the alternative minimum tax; |
• | regulated investment companies and REITs; |
• | “controlled foreign corporations,” “passive foreign investment companies,” and corporations that accumulate earnings to avoid U.S. federal income tax; |
• | broker, dealers or traders in securities; |
• | U.S. expatriates and former citizens or long-term residents of the United States; |
• | persons holding shares of CRII stock (or, following the CRII Merger, CCI stock) as part of a hedge, straddle or other risk reduction strategy or as part of a conversion transaction or other integrated investment; |
• | persons or entities deemed to sell CRII stock (or, following the CRII Merger, CCI stock) under the constructive sale provisions of the Code; |
• | United States persons or entities whose functional currency is not the U.S. dollar; |
• | tax-qualified retirement plans; |
• | “qualified foreign pension funds” as defined in Section 897(l)(2) of the Code and entities all of the interests of which are held by one or more qualified foreign pension funds; |
• | “qualified shareholders” as defined in Section 897(k)(3)(A) of the Code; or |
• | persons or entities subject to special tax accounting rules as a result of any item of gross income with respect to the stock being taken into account in an applicable financial statement. |
• | an individual who is a citizen or resident of the United States; |
• | a corporation (or other entity taxable as a corporation) created or organized under the laws of the United States, any state thereof, or the District of Columbia; |
• | an estate, the income of which is subject to U.S. federal income taxation regardless of its source; or |
• | a trust that (i) is subject to the primary supervision of a United States court and the control of one or more “United States persons” (within the meaning of the Code) or (ii) has a valid election in effect under applicable Treasury Regulations to be treated as a United States person for U.S. federal income tax purposes. |
• | First, the Combined Company will be required to pay regular U.S. federal corporate income tax on any REIT taxable income, including net capital gain, that it does not distribute to stockholders during, or within a specified time period after, the calendar year in which the income is earned. |
• | Second, if the Combined Company has (i) net income from the sale or other disposition of “foreclosure property” held primarily for sale to customers in the ordinary course of business or (ii) other nonqualifying income from foreclosure property, the Combined Company will be required to pay regular U.S. federal corporate income tax on this income. To the extent that income from foreclosure property is otherwise qualifying income for purposes of the 75% gross income test, this tax is not applicable. Subject to certain other requirements, foreclosure property generally is defined as property the Combined Company acquired through foreclosure or after a default on a loan secured by the property or a lease of the property. See “—Foreclosure Property.” |
• | Third, the Combined Company will be required to pay a 100% tax on any net income from prohibited transactions. Prohibited transactions are, in general, sales or other taxable dispositions of property, other than foreclosure property, held as inventory or primarily for sale to customers in the ordinary course of business. |
• | Fourth, if the Combined Company fails to satisfy the 75% gross income test or the 95% gross income test, as described below, but has otherwise maintained its qualification as a REIT because certain other requirements are met, it will be required to pay a tax equal to (i) the greater of (A) the amount by which it fails to satisfy the 75% gross income test and (B) the amount by which it fails to satisfy the 95% gross income test, multiplied by (ii) a fraction intended to reflect its profitability. |
• | Fifth, if the Combined Company fails to satisfy any of the asset tests (other than a de minimis failure of the 5% asset test, the 10% vote test or the 10% value test), as described below, due to reasonable cause and not due to willful neglect, and the Combined Company nonetheless maintains its REIT qualification because of specified cure provisions, it will be required to pay a tax equal to the greater of $50,000 or the U.S. federal corporate income tax rate multiplied by the net income generated by the nonqualifying assets that caused the Combined Company to fail such test. |
• | Sixth, if the Combined Company fails to satisfy any provision of the Code that would result in its failure to qualify as a REIT (other than a violation of the gross income tests or certain violations of the asset tests, as described below) and the violation is due to reasonable cause and not due to willful neglect, the Combined Company may retain its REIT qualification, but it will be required to pay a penalty of $50,000 for each such failure. |
• | Seventh, the Combined Company will be required to pay a 4% nondeductible excise tax to the extent it fails to distribute during each calendar year at least the sum of (i) 85% of its ordinary income for the year, (ii) 95% of its capital gain net income for the year and (iii) any undistributed taxable income from prior periods. |
• | Eighth, if the Combined Company acquires any asset from a corporation that is or has been a C corporation in a transaction in which the Combined Company’s tax basis in the asset is less than the fair market value of the asset, in each case determined as of the date on which it acquired the asset, and it subsequently recognizes gain on the disposition of the asset during the five-year period beginning on the date on which it acquired the asset, then it generally will be required to pay regular U.S. federal corporate income tax on this gain to the extent of the excess of (i) the fair market value of the asset over (ii) its adjusted tax basis in the asset, in each case determined as of the date on which it acquired the asset. |
• | Ninth, the Combined Company’s subsidiaries that are C corporations, including its TRSs described below, generally will be required to pay regular U.S. federal corporate income tax on their earnings. |
• | Tenth, the Combined Company will be required to pay a 100% excise tax on transactions with its TRSs that are not conducted on an arm’s-length basis. |
(1) | It is managed by one or more trustees or directors; |
(2) | Its beneficial ownership is evidenced by transferable shares of stock, or by transferable shares or certificates of beneficial ownership; |
(3) | It would be taxable as a domestic corporation, but for Sections 856 through 860 of the Code; |
(4) | It is not a financial institution or an insurance company within the meaning of certain provisions of the Code; |
(5) | It is beneficially owned by 100 or more persons; |
(6) | Not more than 50% in value of the outstanding stock or shares of beneficial interest of which are owned, actually or constructively, by five or fewer individuals, which the U.S. federal income tax laws define to include certain entities, during the last half of each taxable year; |
(7) | It elects to be a REIT, or has made such election for a previous taxable year, and satisfies all relevant filing and other administrative requirements established by the IRS that must be met to qualify to be taxed as a REIT for U.S. federal income tax purposes; |
(8) | It uses a calendar year for U.S. federal income tax purposes and complies with the recordkeeping requirements of the U.S. federal income tax laws; and |
(9) | It meets certain other requirements, described below, regarding the sources of its gross income, the nature and diversification of its assets and the distribution of its income. |
• | rents from real property; |
• | interest on debt secured by mortgages on real property or on interests in real property and interest on debt secured by mortgages on both real and personal property if the fair market value of such personal property does not exceed 15% of the total fair market value of all such property; |
• | dividends or other distributions on, and gain from the sale of, stock or shares of beneficial interest in other REITs; |
• | gain from the sale of real estate assets (other than gain from prohibited transactions); |
• | income and gain derived from foreclosure property; and |
• | income derived from the temporary investment of new capital attributable to the issuance of its stock or a public offering of its debt with a maturity date of at least five years and that the Combined Company received during the one-year period beginning on the date on which the Combined Company received such new capital. |
• | The amount of rent is not based in whole or in part on the income or profits of any person. However, an amount the Combined Company receives or accrues generally will not be excluded from the term “rents from real property” solely because it is based on a fixed percentage or percentages of receipts or sales; |
• | Neither the Combined Company nor an actual or constructive owner of 10% or more of its capital stock actually or constructively owns 10% or more of the interests in the assets or net profits of a non-corporate tenant, or, if the tenant is a corporation, 10% or more of the total combined voting power of all classes of stock entitled to vote or 10% or more of the total value of all classes of stock of the tenant. Rents the Combined Company receives from such a tenant that is a TRS of the Combined Company, however, will not be excluded from the definition of “rents from real property” as a result of this condition if at least 90% of the space at the property to which the rents relate is leased to third parties, and the rents paid by the TRS are substantially comparable to rents paid by the Combined Company’s other tenants for comparable space. Whether rents paid by a TRS are substantially comparable to rents paid by other tenants is determined at the time the lease with the TRS is entered into, extended, and modified, if such modification increases the rents due under such lease; |
• | Rent attributable to personal property, leased in connection with a lease of real property, is not greater than 15% of the total rent received under the lease. If this condition is not met, then the portion of the rent attributable to personal property will not qualify as “rents from real property.” To the extent that rent attributable to personal property, leased in connection with a lease of real property, exceeds 15% of the total rent received under the lease, the Combined Company may transfer a portion of such personal property to a TRS; and |
• | The Combined Company generally may not operate or manage the property or furnish or render noncustomary services to its tenants, subject to a 1% de minimis exception and except as provided below. The Combined Company may, however, perform services that are “usually or customarily rendered” in connection with the rental of space for occupancy only and are not otherwise considered “rendered to the occupant” of the property. Examples of these services include the provision of light, heat, or other utilities, trash removal and general maintenance of common areas. In addition, the Combined Company may employ an independent contractor from whom it derives no revenue to provide customary services to the Combined Company’s tenants, or a TRS (which may be wholly or partially owned by the Combined Company) to provide both customary and non-customary services to the Combined Company’s tenants without causing the rent the Combined Company receives from those tenants to fail to qualify as “rents from real property.” |
• | Cash or cash items, including certain receivables and shares in certain money market funds; |
• | Government securities; |
• | Interests in real property, including leaseholds and options to acquire real property and leaseholds; |
• | Interests in mortgage loans secured by real property, and interests in mortgage loans secured by both real property and personal property if the fair market value of such personal property does not exceed 15% of the total fair market value of all such property; |
• | Stock or shares of beneficial interest in other REITs; |
• | Investments in stock or debt instruments during the one-year period following its receipt of new capital that the Combined Company raises through equity offerings or public offerings of debt with at least a five-year term; |
• | Debt instruments of publicly offered REITs; and |
• | Personal property leased in connection with a lease of real property for which the rent attributable to personal property is not greater than 15% of the total rent received under the lease. |
• | 90% of its REIT taxable income; and |
• | 90% of its after-tax net income, if any, from foreclosure property; minus |
• | the excess of the sum of certain items of non-cash income over 5% of its REIT taxable income. |
• | the investment in the Combined Company’s stock is treated as effectively connected with the conduct by the non-U.S. holder of a trade or business within the United States (and, if required by an applicable income tax treaty, the non-U.S. holder maintains a permanent establishment in the United States to which such dividends are attributable), in which case the non-U.S. holder will be subject to the same treatment as U.S. holders with respect to such gain, except that a non-U.S. holder that is a corporation may also be subject to a branch profits tax of up to 30%, as discussed above; or |
• | the non-U.S. holder is a nonresident alien individual who is present in the United States for 183 days or more during the taxable year and certain other conditions are met, in which case the non-U.S. holder will be subject to U.S. federal income tax at a rate of 30% on the non-U.S. holder’s capital gains (or such lower rate specified by an applicable income tax treaty), which may be offset by U.S. source capital losses of such non-U.S. holder (even though the individual is not considered a resident of the United States), provided the non-U.S. holder has timely filed U.S. federal income tax returns with respect to such losses. |
• | the gain is treated as effectively connected with the conduct by the non-U.S. holder of a trade or business within the United States (and, if required by an applicable income tax treaty, the non-U.S. holder maintains a permanent establishment in the United States to which such gain is attributable), in which case the non-U.S. holder will be subject to the same treatment as U.S. holders with respect to such gain, except that a non-U.S. holder that is a corporation may also be subject to the 30% branch profits tax (or such lower rate as may be specified by an applicable income tax treaty) on such gain, as adjusted for certain items; or |
• | the non-U.S. holder is a nonresident alien individual who is present in the United States for 183 days or more during the taxable year and certain other conditions are met, in which case the non-U.S. holder will be subject to a 30% tax on its capital gains (or such lower rate specified by an applicable income tax treaty), which may be offset by U.S. source capital losses of such non-U.S. holder (even though the individual is not considered a resident of the United States), provided the non-U.S. holder has timely filed U.S. federal income tax returns with respect to such losses. |
• | the holder fails to furnish the holder’s taxpayer identification number, which for an individual is ordinarily his or her social security number; |
• | the holder furnishes an incorrect taxpayer identification number; |
• | the applicable withholding agent is notified by the IRS that the holder previously failed to properly report payments of interest or dividends; or |
• | the holder fails to certify under penalties of perjury that the holder has furnished a correct taxpayer identification number and that the IRS has not notified the holder that the holder is subject to backup withholding. |
• | each share of CRII Common Stock issued and outstanding immediately prior to the effective time of the CRII Merger will convert into the right to receive 2.015 shares of CCI Common Stock, |
• | each share of CRII Series 2016 Preferred Stock issued and outstanding immediately prior to the effective time of the CRII Merger will convert into the right to receive one share of CCI Series 2016 Preferred Stock, and |
• | each share of CRII Series 2017 Preferred Stock issued and outstanding immediately prior to the effective time of the CRII Merger will convert into the right to receive one share of CCI Series 2017 Preferred Stock. |
• | each CCOP Series 2019 Preferred Unit issued and outstanding immediately prior to the effective time of the CROP Merger will convert into the right to receive one CROP Series 2019 Preferred Unit, |
• | each CCOP LTIP Unit issued and outstanding immediately prior to the effective time of the CROP Merger will convert into the right to receive one CROP LTIP Unit and each such CROP LTIP Unit will continue to have, and be subject to, the same terms and conditions (including vesting terms) set forth in the applicable CCOP vesting agreement, as in effect immediately prior to the effective time of the CROP Merger, |
• | each CCOP Special LTIP Unit issued and outstanding immediately prior to the effective time of the CROP Merger will convert into the right to receive one CROP Special LTIP Unit and each such CROP Special LTIP Unit will continue to have, and be subject to, the same terms and conditions (including vesting terms) set forth in the applicable CCOP vesting agreement, as in effect immediately prior to the effective time of the CROP Merger, |
• | the CCOP Special Limited Partner Interest issued and outstanding immediately prior to the effective time of the CROP Merger will automatically be cancelled for no consideration and cease to exist, and |
• | each CCOP General Partner Unit and each CCOP Common Unit issued and outstanding immediately prior to the effective time of the CROP Merger will convert into the right to receive one CROP Common Unit. |
• | corporate organization, valid existence, organizational documents, good standing, qualification to do business, and subsidiaries; |
• | capitalization; |
• | due authorization, execution, delivery and enforceability of the CRII Merger Agreement; |
• | board and special committee approvals; |
• | absence of any conflict with or violation of organizational documents or applicable laws, and the absence of any violation or breach of, or default or consent requirements under, certain agreements; |
• | permits and compliance with law; |
• | financial statements; |
• | absence of improper payments; |
• | no undisclosed liabilities; |
• | absence of material changes to the conduct of CRII’s business since September 30, 2020 or any “material adverse effect” (described below) to CRII since September 30, 2020; |
• | labor and other employment matters and employee benefit plans; |
• | material contracts; |
• | litigation; |
• | environmental matters; |
• | intellectual property; |
• | real properties and leases; |
• | tax matters, including qualification as a REIT; |
• | insurance; |
• | receipt of the opinion of the CRII Transaction Committee’s financial advisor; |
• | broker’s, finder’s, investment banker’s or other similar fees; |
• | inapplicability of the Investment Company Act; |
• | exemption of the CRII Merger from anti-takeover statutes; |
• | security holder approvals needed in connection with the CRII Merger; |
• | COVID-19 matters; |
• | related-party transactions; and |
• | limitation on warranties and disclaimer of other representations and warranties. |
• | corporate organization, valid existence, organizational documents, good standing, qualification to do business and subsidiaries; |
• | capitalization; |
• | due authorization, execution, delivery and enforceability of the CRII Merger Agreement; |
• | board and special committee approvals; |
• | absence of any conflict with or violation of organizational documents or applicable laws, and the absence of any violation or breach of, or default or consent requirements under, certain agreements; |
• | permits and compliance with law; |
• | SEC filings and financial statements; |
• | internal accounting controls, compliance with the Sarbanes-Oxley Act, and the absence of improper payments; |
• | no undisclosed liabilities; |
• | absence of material changes to the conduct of CCI’s and Merger Sub’s business since September 30, 2020 or any “material adverse effect” (described below) to CCI or Merger Sub since September 30, 2020; |
• | absence of employees and employee benefit plans; |
• | material contracts; |
• | litigation; |
• | environmental matters; |
• | intellectual property; |
• | real properties and leases; |
• | tax matters, including qualification as a REIT; |
• | insurance; |
• | receipt of an opinion from the CCI Special Committee’s financial advisor; |
• | broker’s, finder’s, investment banker’s, or other similar fees; |
• | inapplicability of the Investment Company Act; |
• | COVID-19 matters; |
• | related-party transactions; |
• | the purposes, activities and ownership of Merger Sub; and |
• | limitation on warranties and disclaimer of other representations and warranties. |
(i) | any failure of CRII or CCI, as applicable, to meet any projections or forecasts or any estimates of earnings, revenues or other metrics for any period (provided that any event, circumstance, change, effect, development, condition or occurrence giving rise to such failure may be taken into account in determining whether there has been a material adverse effect), |
(ii) | any changes that generally affect the residential real estate industry in which the CRII and its subsidiaries or CCI and its subsidiaries, as applicable, operate, |
(iii) | any changes in the United States or global economy or capital, financial or securities markets generally, including changes in interest or exchange rates, |
(iv) | any changes in the regulatory or political conditions in the United States or in any other country or region of the world, |
(v) | the commencement, escalation or worsening of a war or armed hostilities or the occurrence of acts of terrorism or sabotage occurring after the date of the CRII Merger Agreement, |
(vi) | the taking of any action expressly required by the CRII Merger Agreement, |
(vii) | earthquakes, hurricanes, floods or other natural disasters, |
(viii) | any epidemic, pandemic or disease outbreak (including COVID-19 or any COVID-19 measures) and any material worsening of any epidemic, pandemic or disease outbreak threatened or existing as of the date hereof or any shutdown or material limiting of certain United States or foreign federal, state or local government services, declaration of martial law, quarantine or similar directive, guidance, policy or other similar action by any governmental authority in connection with any epidemic, pandemic or disease outbreak, |
(ix) | changes or any prospective changes in GAAP or in any law of general applicability unrelated to the CRII Merger and the CROP Merger (or the interpretation or enforcement of the foregoing), |
(x) | the public announcement of the CRII Merger Agreement or the pendency of the CRII Merger Agreement, including the impact thereof on the relationships of CRII and its subsidiaries or CCI and |
(xi) | with respect to CCI, the consummation of the CMRI Merger or the CMRII Merger (assuming no waiver by the CCI Parties of the conditions of the CMRI Merger Agreement or the CMRII Merger Agreement that was not approved by CRII). |
• | amend or propose to amend the CRII Charter or the CRII Bylaws, the certificate of limited partnership of CROP, the CROP Partnership Agreement or such equivalent organizational or governing documents of any material subsidiary of CRII, or waive the stock ownership limit or create an excepted holder limit (as defined in the CRII Charter) under the CRII Charter; |
• | adjust, split, combine, reclassify or subdivide any shares of stock or other equity securities or ownership interests of CRII or any subsidiaries of CRII (other than a wholly owned subsidiary of CRII); |
• | declare, set aside or pay any dividend on or make any other actual, constructive or deemed distributions (whether in cash, stock, property or otherwise) with respect to shares of capital stock in CRII or any CRII subsidiary or other equity securities or ownership interests of CRII or any CRII subsidiary or otherwise make any payment to its or their stockholders or other equity holders in their capacity as such, except for (i) the declaration and payment by CRII of regular dividends in accordance with past practice at a monthly rate not to exceed $0.0741666 per share of CRII Common Stock, (ii) the payment by CROP of regular distributions in accordance with past practice at a monthly rate not to exceed $0.0741666 per CROP Common Unit, (iii) payments pursuant to the terms of the CRII Series 2016 Preferred Stock and the corresponding CROP Series 2016 Preferred Units, (iv) payments pursuant to the terms of the CRII Series 2017 Preferred Stock and the corresponding CROP Series 2017 Preferred Units, (v) the declaration and payment of dividends or other distributions to CRII or CROP by any directly or indirectly wholly owned subsidiary of CRII, and (vi) distributions by any CRII subsidiary that is not wholly owned, directly or indirectly, by CRII or CROP, in accordance with the requirements of the organizational documents of such CRII subsidiaries; provided that, notwithstanding the foregoing restrictions and limitations, CRII and any CRII subsidiary will be permitted to make distributions (without the consent of CCI) reasonably necessary for CRII to maintain its status as a REIT under the Code (or applicable state law) and avoid or reduce the imposition of any entity level income or excise tax under the Code (or applicable state law); |
• | except as required pursuant to the terms of any outstanding securities as set forth in the CRII or CROP governing documents, redeem, repurchase or otherwise acquire, directly or indirectly, any shares of capital stock or other equity or debt interests of CRII or a CRII subsidiary or securities convertible or exchangeable into or exercisable therefor; |
• | adopt a plan of merger, complete or partial liquidation or resolutions providing for or authorizing such merger, liquidation or a dissolution, consolidation, recapitalization or bankruptcy reorganization, except in connection with any transaction permitted by the CRII Merger Agreement in a manner that would not reasonably be expected to be materially adverse to the CRII Parties or to prevent or impair their ability to consummate the CRII Merger and the CROP Merger; |
• | except for transactions among CRII and one or more wholly owned subsidiaries of CRII or among one or more wholly owned subsidiaries of CRII, issue, sell, pledge, dispose, encumber or grant any shares of capital stock of CRII or any of the capital stock or equity interests of any CRII subsidiaries or any options, warrants, convertible securities or other rights of any kind to acquire any capital stock of CRII or any of the capital stock or other equity interests of any CRII subsidiary; |
• | enter into any contract or understanding with respect to the voting of any shares of CRII or any of the CRII subsidiaries; |
• | acquire or agree to acquire any material assets, except (i) acquisitions by CRII or any wholly owned subsidiary of CRII of or from an existing wholly owned subsidiary of CRII and (ii) other acquisitions of personal property for a purchase price of less than $1,000,000 in the aggregate; |
• | sell, mortgage, pledge, lease, assign, transfer, dispose of or encumber, or effect a deed in lieu of foreclosure with respect to, any property or assets, except in the ordinary course of business, provided that any sale, mortgage, pledge, lease, assignment, transfer, disposition or deed in connection with the satisfaction of any margin call or the posting of collateral in connection with any contract to which CRII or any CRII subsidiary is a party will be considered to be done in the ordinary course of business; |
• | incur, create, assume, refinance, replace or prepay any indebtedness for borrowed money or guarantee such indebtedness of another person (other than a wholly owned subsidiary of CRII), except (i) indebtedness incurred under CRII’s or any CRII subsidiary’s existing credit facilities in the ordinary course of business, (ii) indebtedness incurred in the ordinary course of business that does not, in the aggregate, exceed $1,000,000 and (iii) refinancing of existing indebtedness (provided that the terms of such new indebtedness will not be materially more onerous on CRII compared to the existing indebtedness and the principal amount of such replacement indebtedness will not be materially greater than the indebtedness it is replacing); |
• | make any loans, advances or capital contributions to, or investments in, any other person (including to any of its officers, directors, affiliates, agents or consultants), make any change in its existing borrowing or lending arrangements for or on behalf of such persons, other than loans, advances or capital contributions to, or investments in, any wholly owned subsidiary of CRII; |
• | enter into any “keep well” or similar agreement to maintain the financial condition of another entity; |
• | other than in the ordinary course of business, enter into, renew, modify, amend or terminate, or waive, release, compromise or assign any material rights or claims under, any CRII material contract (or any contract that, if existing as of the date of the CRII Merger Agreement, would be a CRII material contract) in any material respect, except as expressly permitted by the CRII Merger Agreement; |
• | authorize, make or commit to make any material capital expenditures other than in the ordinary course of business or to address obligations under existing contracts, or in conjunction with emergency repairs; |
• | make any payment, direct or indirect, of any liability of CRII or any CRII subsidiary before it comes due in accordance with its terms, other than in the ordinary course of business or in connection with dispositions or refinancings of any indebtedness otherwise permitted by the CRII Merger Agreement; |
• | waive, release, assign, settle or compromise any material legal action or proceeding, other than waivers, releases, assignments, settlements or compromises that (i) (A) involve only the payment of monetary |
• | (i) hire or, except where due to cause, terminate any officer of CRII or CROP, (ii) increase in any manner the amount, rate or terms of compensation or benefits, in each case in any material respect, of any of CRII’s or CROP’s officers or employees, except for increases in annual compensation or wage rate in the ordinary course of business or as set forth in such individual’s contract or as may be required to comply with applicable law or (iii) enter into, adopt, amend or terminate any employment, bonus, severance or retirement contract or benefit plan or other compensation or employee benefits arrangement, except in the ordinary course in conjunction with annual benefit plan renewals or as may be required to comply with applicable law; |
• | fail to maintain all financial books and records in all material respects in accordance with GAAP or make any material change to its methods of accounting in effect on January 1, 2020, except as required by a change in GAAP or in applicable law, or make any change with respect to accounting policies, principles or practices unless required by GAAP; |
• | enter into any new line of business; |
• | form any new funds, joint ventures or non-traded real estate investment trusts or other pooled investment vehicles; |
• | fail to duly and timely file all material reports and other material documents required to be filed with any governmental authority, subject to extensions permitted by law or applicable rules and regulations; |
• | enter into or modify in a manner adverse to CRII any CRII Tax Protection Agreement (as defined in the CRII Merger Agreement); make, change or rescind any material election relating to taxes; change a material method of tax accounting; file or amend any material tax return; settle or compromise any material federal, state, local or foreign tax liability, audit, claim or assessment; enter into any material closing agreement related to taxes; knowingly surrender any right to claim any material tax refund; or give or request any waiver of a statute of limitations with respect to any material tax return, with certain exceptions; |
• | take any action, or fail to take any action, which action or failure would reasonably be expected to cause CRII to fail to qualify as a REIT or any CRII subsidiary to cease to be treated as any of (i) a partnership or disregarded entity for U.S. federal income tax purposes or (ii) a qualified REIT subsidiary or a taxable REIT subsidiary under the applicable provisions of Section 856 of the Code, as the case may be; |
• | take any action (or fail to take any action) that would make dissenters’, appraisal or similar rights available to the holders of the capital stock of CRII with respect to the CRII Merger or any other transactions contemplated by the CRII Merger Agreement; |
• | permit any liens or encumbrances other than those permitted by the CRII Merger Agreement or that would not reasonably be expected to have a material adverse effect; |
• | materially modify or reduce the amount of any insurance coverage provided by CRII’s insurance policies; |
• | enter into certain related-party transactions except in the ordinary course of business or as provided for in the CRII Merger Agreement; or |
• | authorize, or enter into any contract, agreement, commitment or arrangement to do any of the foregoing. |
• | amend or propose to amend the CCI Charter or the CCI Bylaws, the certificate of limited partnership of CCOP, the CCOP Partnership Agreement, or such equivalent organizational or governing documents of any material subsidiary of CCI, amend the CCI dividend reinvestment plan or the CCI share repurchase program in a manner material to CCI, or waive the stock ownership limit or create an excepted holder limit (as defined in the CCI Charter) under the CCI Charter; |
• | adjust, split, combine, reclassify or subdivide any shares of stock or other equity securities or ownership interests of CCI or any subsidiaries of CCI (other than a wholly owned subsidiary of CCI); |
• | declare, set aside, or pay any dividend on or make any other actual, constructive or deemed distributions (whether in cash, stock, property or otherwise) with respect to shares of capital stock of CCI or any CCI subsidiary or other equity securities or ownership interests in CCI or any CCI subsidiary or otherwise make any payment to its or their stockholders or other equity holders in their capacity as such, except for (i) the declaration and payment by CCI of regular dividends in accordance with past practice at a daily rate not to exceed $0.00136986 per share of CCI Common Stock, (ii) the payment by CCOP of regular distributions in accordance with past practice at a daily rate not to exceed $0.00136986, (iii) payments pursuant to the terms of the CCI Series 2019 Preferred Stock and the corresponding CCOP Series 2019 Preferred Units, (iv) the declaration and payment of dividends or other distributions to CCI or CCOP by any directly or indirectly wholly owned subsidiary of CCI and (iv) distributions by any CCI subsidiary that is not wholly owned, directly or indirectly, by CCI or CCOP, in accordance with the requirements of the organizational documents of such CCI subsidiary; provided that, notwithstanding the foregoing restrictions and limitations, CCI and any CCI subsidiary will be permitted to make distributions reasonably necessary for CCI to maintain its status as a REIT under the Code (or applicable state law) and avoid or reduce the imposition of any entity level income or excise tax under the Code (or applicable state law); |
• | except as required pursuant to the terms of any outstanding securities as set forth in the CCI or CCOP governing documents, redeem, repurchase or otherwise acquire, directly or indirectly, any shares of capital stock or other equity or debt interests of CCI or a CCI subsidiary or securities convertible or exchangeable into or exercisable therefor; |
• | adopt a plan of merger, complete or partial liquidation or resolutions providing for or authorizing such merger, liquidation or a dissolution, consolidation, recapitalization or bankruptcy reorganization, except in connection with any transaction permitted by the CRII Merger Agreement in a manner that would not reasonably be expected to be materially adverse to the CCI Parties or to prevent or impair their ability to consummate the CRII Merger and the CROP Merger; |
• | except for transactions among CCI and one or more wholly owned subsidiaries of CCI or among one or more wholly owned subsidiaries of CCI, issue, sell, pledge, dispose, encumber or grant any shares of capital stock of CCI or any of the capital stock or equity interests of any CCI subsidiaries or any options, warrants, convertible securities or other rights of any kind to acquire any capital stock of CCI or any capital stock or other equity interests of any CCI subsidiary; |
• | enter into any contract or understanding with respect to the voting of any shares of CCI or any of the CCI subsidiaries; |
• | acquire or agree to acquire any material assets, except (i) acquisitions by CCI or any wholly owned subsidiary of CCI of or from an existing wholly owned subsidiary of CCI and (ii) other acquisitions of personal property for a purchase price of less than $1,000,000 in the aggregate; |
• | sell, mortgage, pledge, lease, assign, transfer, dispose of or encumber, or effect a deed in lieu of foreclosure with respect to, any property or assets, except in the ordinary course of business, provided that any sale, mortgage, pledge, lease, assignment, transfer, disposition or deed in connection with the satisfaction of any margin call or the posting of collateral in connection with any contract to which CCI or any CCI subsidiary is a party will be considered to be done in the ordinary course of business; |
• | incur, create, assume, refinance, replace or prepay any indebtedness for borrowed money or guarantee such indebtedness of another person, except (i) indebtedness incurred under CCI’s or any CCI subsidiary’s existing credit facilities in the ordinary course of business, (ii) indebtedness incurred in the ordinary course of business that does not, in the aggregate, exceed $1,000,000 and (iii) refinancing of existing indebtedness (provided that the terms of such new indebtedness will not be materially more onerous on CCI compared to the existing indebtedness and the principal amount of such replacement indebtedness will not be materially greater than the indebtedness it is replacing); |
• | make any loans, advances or capital contributions to, or investments in, any other person (including to any of its officers, directors, affiliates, agents or consultants), make any change in its existing borrowing or lending arrangements for or on behalf of such persons, other than loans, advances or capital contributions to, or investments in, any wholly owned subsidiary of CCI; |
• | enter into any “keep well” or similar agreement to maintain the financial condition of another entity; |
• | other than in the ordinary course of business, enter into, renew, modify, amend or terminate, or waive, release, compromise or assign any material rights or claims under, any CCI material contract (or any contract that, if existing as of the date of the CRII Merger Agreement, would be a CCI material contract), except as expressly permitted by the CRII Merger Agreement; |
• | authorize, make or commit to make any material capital expenditures other than (i) in the ordinary course of business or (ii) to address obligations under existing contracts, or in conjunction with emergency repairs; |
• | make any payment, direct or indirect, of any liability of CCI or any CCI subsidiary before it comes due in accordance with its terms, other than in the ordinary course of business or in connection with dispositions or refinancings of any indebtedness otherwise permitted by the CRII Merger Agreement; |
• | waive, release, assign, settle or compromise any material legal; action or proceeding, other than waivers, releases, assignments, settlements or compromises that (i) (A) involve only the payment of monetary damages in an amount (less any portion of such payment payable under an existing property-level insurance policy or reserved for such matter by the CCI on the most recent balance sheet included in the CCI’s reports filed with SEC as of the date of the CRII Agreement) no greater than $100,000 individually or $250,000 in the aggregate, (B) do not involve the imposition of injunctive relief against CCI or any CCI subsidiary or the Surviving Entity and (C) do not provide for any admission of material liability by CCI or any of the CCI subsidiaries, or (ii) are made with respect to any legal action or proceeding involving any present, former or purported holder or group of holders of capital stock of CCI in accordance with the CRII Merger Agreement; |
• | (i) hire any officer or employee of CCI or any CCI subsidiary, (ii) except where due to cause, terminate any officer of CCI or any CCI subsidiary, (iii) increase in any manner the amount of compensation of any officer of CCI or any CCI subsidiary or of any employee or officer of CCI Advisor or any affiliate thereof or (iv) enter into or adopt any bonus or other compensation arrangement for any officer of CCI or any CCI subsidiary or any employee or officer of CCI Advisor or any affiliate thereof; |
• | fail to maintain all financial books and records in all material respects in accordance with GAAP or make any material change to its methods of accounting in effect on January 1, 2020, except as required |
• | enter into any new line of business; |
• | form any new funds, joint ventures or non-traded real estate investment trusts or other pooled investment vehicles; |
• | fail to duly and timely file all material reports and other material documents required to be filed with any governmental authority, subject to extensions permitted by law or applicable rules and regulations; |
• | enter into or modify in a manner adverse to CCI any CCI Tax Protection Agreement (as defined in the CRII Merger Agreement); make, change or rescind any material election relating to taxes, change a material method of tax accounting; file or amend any material tax return; settle or compromise any material federal, state, local or foreign tax liability, audit, claim or assessment; enter into any material closing agreement related to taxes; knowingly surrender any right to claim any material tax refund; or give or request any waiver of a statute of limitations with respect to any material tax return, with certain exceptions; |
• | take any action, or fail to take any action, which action or failure would reasonably be expected to cause CCI to fail to qualify as a REIT or any CCI subsidiary to cease to be treated as any of (i) a partnership or disregarded entity for U.S. federal income tax purposes or (ii) a qualified REIT subsidiary or a taxable REIT subsidiary under the applicable provisions of Section 856 of the Code, as the case may be; |
• | permit any liens or encumbrances other than those permitted by the CRII Merger Agreement or that would not reasonably be expected to have a material adverse effect; |
• | materially modify or reduce the amount of any insurance coverage provided by CCI’s insurance policies; |
• | enter into certain related-party transactions except in the ordinary course of business or as provided for in the CRII Merger Agreement; |
• | fail to remain a “publicly offered” REIT under Section 562(c) of the Code; or |
• | authorize, or enter into any contract, agreement, commitment or arrangement to do any of the foregoing. |
• | in the event of any notice or other communication received by such party from (i) any governmental authority in connection with the CRII Merger or (ii) any person alleging that the consent of such person may be required in connection with the CRII Merger; |
• | if (i) any representation or warranty made by such party in the CRII Merger Agreement becomes untrue or inaccurate such that it would be reasonable to expect that the closing conditions set forth in the CRII Merger Agreement would be incapable of being satisfied by the Outside Date or (ii) such party fails to comply with or satisfy in any material respect any covenant, condition, or agreement to be complied with or satisfied by it pursuant to the CRII Merger Agreement; and |
• | of any action commenced, or to the knowledge of such party, threatened against, relating to or involving such party or any of its subsidiaries, which relates to the CRII Merger Agreement, the CRII Merger, the CROP Merger or the other transactions contemplated by the CRII Merger Agreement. |
• | the CRII Voting Stockholder Approval and the CROP Partner Approvals will have been obtained; |
• | all consents, authorizations, orders or approvals of each governmental authority necessary for the consummation of the CRII Merger, the CROP Merger and the other transactions contemplated by the CRII Merger Agreement will have been obtained and any applicable waiting periods in respect thereof will have expired or been terminated; |
• | the absence of any judgment, injunction, order or decree issued by any governmental authority of competent jurisdiction prohibiting the consummation of the CRII Merger and the CROP Merger, and the absence of any law that has been enacted, entered, promulgated or enforced by any governmental authority after the date of the CRII Merger Agreement that prohibits, restrains, enjoins or makes illegal the consummation of the CRII Merger, the CROP Merger or the other transactions contemplated by the CRII Merger Agreement; and |
• | the registration statement on Form S-4 will have been declared effective and no stop order suspending the effectiveness of the registration statement on Form S-4 will have been issued, and no proceedings for that purpose will have been initiated by the SEC that have not been withdrawn. |
• | the accuracy in all material respects as of the date of the CRII Merger Agreement and the effective time of the CRII Merger of certain representations and warranties made in the CRII Merger Agreement by the CCI Parties regarding (i) certain aspects of the organization and qualification of the CCI Parties, (ii) authority to enter into and approval of the CRII Merger, the CROP Merger and the CRII Merger Agreement, (iii) conflicts or consent requirements in connection with the CRII Merger, (iv) certain aspects of CCI’s capital structure, (v) exemption from registration under the Investment Company Act of CCI and its subsidiaries and (vi) certain tax matters with respect to CCI and its subsidiaries; |
• | the accuracy in all but de minimis respects as of the date of the CRII Merger Agreement and the effective time of the CRII Merger of certain representations and warranties made in the CRII Merger Agreement by the CCI Parties regarding certain aspects of CCI’s organization and capital structure; |
• | the accuracy as of the date of the CRII Merger Agreement and the effective time of the CRII Merger of all other representations and warranties of the CCI Parties contained in the CRII Merger Agreement, except (i) representations and warranties made as of a specific date will be true and correct only on such date, (ii) where the failure of such representations or warranties to be true and correct does not have, and would not reasonably be expected to have, individually or in the aggregate, a material adverse effect on CCI and its subsidiaries taken as a whole and (iii) if the CMRI Merger or CMRII Merger has been consummated before the closing date of the CRII Merger, such representations and warranties need not be true and correct as of the CRII closing date if the inaccuracy is due to the consummation of the CMRI Merger or the CMRII Merger; |
• | the CCI Parties must have performed and complied in all material respects with all agreements and covenants required by the CRII Merger Agreement to be performed or complied with by them on or prior to the effective time of the CRII Merger; |
• | since the date of the CRII Merger Agreement, no event, circumstance, change, effect, development, condition or occurrence will exist or have occurred that, individually or in the aggregate, constitutes, or would reasonably be expected to constitute, a material adverse effect; |
• | CRII must have received a certificate, dated the date of the closing of the CRII Merger, signed by the chief executive officer and chief financial officer of CCI, certifying to the effect that the conditions described in the five preceding bullet points have been satisfied; |
• | CCI will have received the written consents identified in the CCI disclosure letter in form and substance reasonably acceptable to CRII; |
• | CRII must have received the written opinion of DLA Piper dated as of the closing date, regarding CCI’s qualification and taxation as a REIT under the Code commencing with CCI’s taxable year that ended on December 31, 2019; and |
• | CRII must have received the written opinion of Goodwin Procter to the effect that the CRII Merger will qualify as a reorganization within the meaning of Section 368(a) of the Code. |
• | the accuracy in all material respects as of the date of the CRII Merger Agreement and the effective time of the CRII Merger of certain representations and warranties made in the CRII Merger Agreement by the CRII Parties regarding (i) certain aspects of the organization and qualification of the CRII Parties, (ii) authority to enter into and approval of the CRII Merger, the CROP Merger and the CRII |
• | the accuracy in all but de minimis respects as of the date of the CRII Merger Agreement and the effective time of the CRII Merger of certain representations and warranties made in the CRII Merger Agreement by the CRII Parties regarding certain aspects of CRII’s organization and capital structure; |
• | the accuracy as of the date of the CRII Merger Agreement and the effective time of the CRII Merger of all other representations and warranties of the CRII Parties contained in the CRII Merger Agreement, except (i) representations and warranties made as of a specific date will be true and correct only on such date, and (ii) where the failure of such representations or warranties to be true and correct does not have, and would not reasonably be expected to have, individually or in the aggregate, a material adverse effect on CRII and its subsidiaries taken as a whole; |
• | the CRII Parties must have performed and complied in all material respects with all agreements and covenants required by the CRII Merger Agreement to be performed or complied with by them on or prior to the effective time of the CRII Merger; |
• | since the date of the CRII Merger Agreement, no event, circumstance, change, effect, development, condition or occurrence will exist or have occurred that, individually or in the aggregate, constitutes, or would reasonably be expected to constitute a material adverse effect; |
• | CCI must have received a certificate, dated the date of the closing of the CRII Merger, signed by the chief executive officer and chief financial officer of CRII, certifying to the effect that the conditions described in the five preceding bullet points have been satisfied; |
• | CRII will have received the written consents identified in the CRII disclosure letter in form and substance reasonably acceptable to CCI; |
• | CCI must have received the written opinion of DLA Piper, dated as of the closing date, regarding CRII’s qualification and taxation as a REIT under the Code commencing with CRII’s taxable year that ended on December 31, 2018; and |
• | CCI must have received the written opinion of DLA Piper to the effect that the CRII Merger will qualify as a reorganization within the meaning of Section 368(a) of the Code. |
• | The CRII Merger has not occurred on or before the Outside Date. However, the right to terminate due to the failure of the CRII Merger to occur on or before the Outside Date will not be available to CRII or CCI if the failure of CRII or CCI to perform or comply in all material respects with any of their respective obligations, covenants or agreements under the CRII Merger Agreement caused the failure of the CRII Merger to be consummated on the Outside Date. |
• | There is any final, non-appealable order issued by a governmental authority of competent jurisdiction that permanently restrains or otherwise prohibits the transactions contemplated by the CRII Merger Agreement. The right to terminate due to the issuance of such an order will not be available to CRII or CCI if the issuance of such final, non-appealable order was primarily due to the failure of CRII or CCI to perform or comply in all material respects with any of their respective obligations, covenants or agreements under the CRII Merger Agreement. |
• | The CRII Voting Stockholder Approval and the CROP Partner Approvals have not been obtained. The right to terminate due to the failure to receive the requisite approvals will not be available to CRII or CCI if such failure was primarily due to the failure of CRII or CCI to perform or comply in all material respects with any of their respective obligations, covenants or agreements under the CRII Merger Agreement. |
(1) | CCI has breached any of its representations or warranties or failed to perform any of its obligations, covenants or agreements set forth in the CRII Merger Agreement, which breach or failure to perform (i) would result in a failure of CCI to satisfy certain closing conditions and (ii) cannot be cured or, if curable, is not cured by CCI by the earlier of 20 days following written notice of such breach or failure from CRII to CCI and two business days before the Outside Date; provided, however, that CRII will not have the right to terminate the CRII Merger Agreement pursuant to the foregoing if CRII is then in breach of any of its representations or agreements set forth in the CRII Merger Agreement such that CCI already had a right to terminate the CRII Merger Agreement as described below; or |
(2) | At any time prior to obtaining the CRII Voting Stockholder Approval and the CROP Partner Approvals to permit CRII to enter into an alternative acquisition agreement with respect to a Superior Proposal in accordance with the CRII Merger Agreement so long as the termination payment described below in “—Termination Payment and Expense Reimbursement” is made in full to CCI prior to or concurrently with such termination. |
(1) | CRII will have breached any of its representations or warranties or failed to perform any of its obligations, covenants or agreements set forth in the CRII Merger Agreement, which breach or failure to perform (i) would result in a failure of CRII to satisfy certain closing conditions and (ii) cannot be cured or, if curable, is not cured by CRII by the earlier of 20 days following of written notice of such breach or failure from CCI to CRII and two business days before the Outside Date; provided, however, that CCI will not have the right to terminate the CRII Merger Agreement pursuant to the foregoing if CCI is then in breach of any of its representations or agreements set forth in the CRII Merger Agreement such that CCI already had a right to terminate the CRII Merger Agreement as described above; or |
(2) | At any time prior to obtaining the CRII Voting Stockholder Approval and the CROP Partner Approvals if (i) the CRII Board has made an Adverse Recommendation Change or (iv) CRII has materially violated any of its obligations described above in “—Covenants and Agreements—No Solicitation; Change in Recommendation.” |
(1) | (A) CCI due to CRII’s breach of the CRII Merger Agreement, and prior to the breach, a bona fide Acquisition Proposal has been communicated to the CRII Board or any person has publicly announced an intention to make such an Acquisition Proposal or (B) CRII or CCI due to the failure to obtain the CRII Voting Stockholder Approval or the CROP Partner Approvals, and prior to the deadline for obtaining the CROP Partner Approvals as set forth in the CROP consent solicitation statement, an Acquisition Proposal has been communicated to CROP’s partners, and within 12 months after the date of either such termination, a transaction in respect of an Acquisition Proposal with respect to CRII or CROP is consummated or CRII or CROP enter into a definitive agreement in respect of an Acquisition Proposal with respect to CRII or CROP that is later consummated; |
(2) | CRII in order to accept a Superior Proposal; or |
(3) | CCI pursuant to item (2) under “—Termination by CCI” above. |
• | amend the charter to adversely affect the rights, preferences and privileges of the common stockholders; |
• | amend charter provisions relating to director qualifications, fiduciary duties, liability and indemnification, conflicts of interest, investment policies or investment restrictions; |
• | cause our liquidation or dissolution after our initial investment; |
• | sell all or substantially all of our assets other than in the ordinary course of business; or |
• | cause our merger or reorganization. |
• | specific disclosure to stockholders focusing on the terms of the offer and information about the bidder; |
• | the ability to allow stockholders to withdraw tendered shares while the offer remains open; |
• | the right to have tendered shares accepted on a pro rata basis throughout the term of the offer if the offer is for less than all of our shares; and |
• | that all stockholders of the subject class of shares be treated equally. |
• | one-tenth or more but less than one-third; |
• | one-third or more but less than a majority; or |
• | a majority or more of all voting power. |
• | a classified board; |
• | a two-thirds vote requirement for removing a director; |
• | a requirement that the number of directors be fixed only by vote of the directors; |
• | a requirement that a vacancy on the board be filled only by the remaining directors and for the remainder of the full term of the directorship in which the vacancy occurred; and |
• | a majority requirement for the calling of a special meeting of stockholders. |
• | Beginning on the first anniversary of the share acquisition date and prior to the third anniversary of the share acquisition date, the purchase price for the repurchased shares will be equal to 85% of the estimated value per share; |
• | Beginning on the third anniversary of the share acquisition date and prior to the fifth anniversary of the share acquisition date, the purchase price for the repurchased shares will be equal to 90% of the estimated value per share; and |
• | Beginning on the fifth anniversary of the share acquisition date and every year thereafter, the purchase price for the repurchased shares will be equal to 95% of the estimated value per share. |
• | Until the second anniversary of the share acquisition date, the purchase price for the repurchased shares will be equal to 95% of the estimated value per share; and |
• | Following the second anniversary of the share acquisition date, the purchase price for the repurchased shares will be equal to the estimated value per share. |
• | Unless the shares are being repurchased in connection with an Exceptional Repurchase, we generally may not repurchase shares unless the stockholder has held the shares for at least one year. |
• | During any calendar year, we may repurchase no more than 5% of the weighted-average number of shares of our common stock outstanding during the prior calendar year (the “5% Limit”). |
• | During any calendar year, we may repurchase only the number of shares that we could purchase with the amount of net proceeds from the sale of shares under our distribution reinvestment plan during the prior calendar year (the “DRP Limit”). Notwithstanding the foregoing, we may increase or decrease the funding available for the repurchase of shares pursuant to our share repurchase program upon 15 days’ notice to our stockholders. We may provide notice by including such information (i) in a Current Report on Form 8-K or in our annual or quarterly reports filed with the SEC, (ii) in a separate mailing to stockholders or (iii) during our offering, in a prospectus supplement. |
• | We have no obligation to repurchase shares if the repurchase would violate the restrictions on distributions under Maryland law, which prohibits distributions that would cause a corporation to fail to meet statutory tests of solvency. |
• | a transaction involving our securities that have been for at least 12 months listed on a national securities exchange; or |
• | a transaction involving only our conversion into a trust or association if, as a consequence of the transaction, there will be no significant adverse change in the voting rights of our common stockholders, the term of our existence, the compensation to our advisor or our investment objectives. |
• | accepting the securities of the Roll-Up Entity offered in the proposed Roll-Up Transaction; or |
• | one of the following: |
• | remaining as common stockholders of us and preserving their interests in us on the same terms and conditions as existed previously; or |
• | receiving cash in an amount equal to the stockholders’ pro rata share of the appraised value of our net assets. |
• | that would result in our common stockholders having democracy rights in a Roll-Up Entity that are less than those provided in our charter and bylaws with respect to the election and removal of directors and the other voting rights of our common stockholders, annual reports, annual and special meetings of common stockholders, the amendment of our charter and our dissolution; |
• | that includes provisions that would operate to materially impede or frustrate the accumulation of shares by any purchaser of the securities of the Roll-Up Entity, except to the minimum extent necessary to preserve the tax status of the Roll-Up Entity, or that would limit the ability of an investor to exercise the voting rights of its securities of the Roll-Up Entity on the basis of the number of shares of common stock that such investor had held in us; |
• | in which investors’ rights of access to the records of the Roll-Up Entity would be less than those provided in our charter and described above in “—Inspection of Books and Records”; or |
• | in which any of the costs of the Roll-Up Transaction would be borne by us if the Roll-Up Transaction would not be approved by our common stockholders. |
(1) | First, to the Special Limited Partner until the Special Limited Partner has received an amount equal to the Performance Allocation (as defined below). |
(2) | Second, to the holders of the Series 2016 Preferred Units, the Series 2017 Preferred Units and the Series 2019 Preferred Units as set forth in the partnership unit designations attached to the Amended and Restated CROP Partnership Agreement; and |
(3) | Thereafter, to the Common Limited Partners, the LTIP Limited Partners and the General Partner in proportion to their percentage interests. |
(1) | First, if the Total Return for the applicable period exceeds the sum of (i) the Hurdle Amount for that period and (ii) the Loss Carryforward Amount (any such excess, “Excess Profits”), 100% of such Excess Profits until the total amount allocated to the Special Limited Partner equals 12.5% of the sum of (A) the Hurdle Amount for that period and (B) any amount allocated to the Special Limited Partner pursuant to this clause; and |
(2) | Second, to the extent there are remaining Excess Profits, 12.5% of such remaining Excess Profits. |
• | Any amount by which Total Return falls below the Hurdle Amount and that does not constitute Loss Carryforward Amount will not be carried forward to subsequent periods. |
• | With respect to all CROP partnership units that are repurchased at the end of any month in connection with repurchases of shares of CCI Common Stock pursuant to CCI’s share repurchase plan, the Special Limited Partner will be entitled to such Performance Allocation in an amount calculated as described above calculated in respect of the portion of the year for which such CROP partnership units were outstanding, and proceeds for any such CROP partnership unit repurchase will be reduced by the amount of any such Performance Allocation. |
• | The Performance Allocation may be payable in cash or CROP Common Units at the election of the Special Limited Partner. If the Special Limited Partner elects to receive such distributions in CROP Common Units, the Special Limited Partner will receive the number of CROP Common Units that results from dividing the Performance Allocation by the net asset value per CROP Common Unit at the time of such distribution. If the Special Limited Partner elects to receive such distributions in CROP Common Units, the Special Limited Partner may request CROP to redeem such CROP Common Units from the Special Limited Partner at any time thereafter pursuant to the Amended and Restated CROP Partnership Agreement. Any CROP Common Units received by the Special Limited Partner will not be subject to the one-year holding requirement with respect to the exchange right described below. |
• | The measurement of the change in net asset value for the purpose of calculating the Total Return is subject to adjustment by the CCI Board to account for any dividend, split, recapitalization or any other similar change in CROP’s capital structure or any distributions that the CCI Board deems to be a return of capital if such changes are not already reflected in CROP’s net assets. |
• | The Special Limited Partner will not be obligated to return any portion of the Performance Allocation paid due to the subsequent performance of CROP. |
• | In the event that the CCI Advisory Agreement is terminated (including by means of non-renewal), the Special Limited Partner will be allocated any accrued Performance Allocation with respect to all CROP partnership units as of the date of such termination. |
• | acquire, purchase, own, operate, manage, lease, dispose of and exchange any property and other assets; |
• | develop land, construct buildings and make other improvements or renovations on property owned or leased by CROP; |
• | authorize, issue, sell, redeem or otherwise purchase any partnership interests or any securities of CROP; |
• | manage the financings of CROP and become a guarantor or co-maker on any indebtedness of the General Partners or its subsidiaries; |
• | make loans or advances to any person, including affiliates of the General Partner and CROP, for any purpose pertaining to the business of CROP; |
• | pay, either directly or by reimbursement, all administrative expenses to third parties, CCI, the General Partner or its affiliates; |
• | use assets of CROP for any purpose consistent with the Amended and Restated CROP Partnership Agreement; |
• | lease all or any portion of any of CROP’s assets; |
• | prosecute, defend, arbitrate or compromise any and all claims or liabilities in favor of or against CROP, its partners or its assets; |
• | deal with any and all governmental agencies having jurisdiction over CROP’s assets or business; |
• | make or revoke any election permitted or required of CROP by any taxing authority and file all federal, state and local income tax returns on behalf of CROP; |
• | maintain such insurance coverage for the protection of CROP, its assets, or any other purpose convenient or beneficial to CROP and manage any insurance proceeds; |
• | hire and dismiss employees and contractors of CROP; |
• | retain legal counsel, accountants, consultants, real estate brokers and other persons for services of any kind in connection with CROP’s business and pay such remuneration as the General Partner deems reasonable; |
• | negotiate and enter into agreements on behalf of CROP; |
• | distribute cash or other assets of CROP in accordance with the Amended and Restated CROP Partnership Agreement; |
• | form or acquire an interest in, and contribute property to, any limited or general partnership, joint venture, limited liability company, corporation, subsidiary or other entity or relationship; |
• | establish reserves for working capital, capital expenditures, contingent liabilities or any other purpose of CROP; |
• | merge, consolidate or combine CROP with or into another entity; |
• | take any and all actions necessary to adopt or modify any distribution reinvestment plan of CROP or CCI; and |
• | take all acts necessary to ensure CROP will not be classified as a “publicly traded partnership.” |
• | costs and expenses relating to the formation and operation of CCI, the General Partner and their subsidiaries, including any costs, expenses or fees payable to any director or officer of the General Partner or CCI; |
• | costs and expenses relating to any offering, issuance or registration of securities by CCI or the General Partner and all statements, reports, fees and expenses incidental thereto; |
• | costs and expenses associated with any repurchase of any securities by CCI or the General Partner; |
• | costs and expenses associated with the preparation and filing of any periodic or other reports and communications by CCI or the General Partner under federal, state or local laws or regulations; |
• | costs and expenses associated with compliance by CCI and the General Partner with laws, rules and regulations promulgated by any regulatory body, including the SEC; |
• | costs and expenses incurred by CCI or the General Partner relating to any issuance or redemption of any CROP partnership interests, CCI Common Stock or any other securities of CCI or the General Partner; and |
• | all other operating or administrative costs of CCI and the General Partner incurred in the ordinary course of their business on behalf of or in connection with CROP. |
• | any amendment affecting the operation of the conversion factor or exchange right in a manner adverse to the Common Limited Partners; |
• | any amendment that would adversely affect the rights of the Common Limited Partners to receive the distributions payable to them pursuant to the Amended and Restated CROP Partnership Agreement (other than with respect to the issuance of additional Participating Partnership Units and CROP preferred units); |
• | any amendment that would economically reduce CROP’s relative share of net income and net loss to the limited partners (other than with respect to the issuance of additional Participating Partnership Units and CROP preferred units); or |
• | any amendment that would impose on the limited partners any obligation to make additional capital contributions to CROP. |
• | the General Partner declares bankruptcy, is removed or withdraws from CROP, provided, however, that the remaining partners may decide to continue the business of CROP; |
• | 90 days after the sale or other disposition of all or substantially all of the assets of CROP (but not a transfer to a General Partner subsidiary); or |
• | the determination by the General Partner that CROP should be dissolved. |
Cottonwood Communities, Inc. 1245 Brickyard Road, Suite 250 Salt Lake City, UT 84106 (801) 278-0770 ir@cottonwoodres.com | | | Cottonwood Residential II, Inc. 1245 Brickyard Road, Suite 250 Salt Lake City, UT 84106 (801) 278-0770 ir@cottonwoodres.com |
• | the historical consolidated financial information of Cottonwood Communities, Inc. (“CCI”) as of and for the nine months ended September 30, 2020, derived from CCI’s unaudited consolidated financial statements, and the historical consolidated statement of operations for the year ended December 31, 2019, derived from CCI’s audited consolidated financial statements; |
• | the historical consolidated financial information of Cottonwood Residential II, Inc. (“CRII”) as of and for the nine months ended September 30, 2020, derived from CRII’s unaudited consolidated financial statements, and the historical consolidated statement of operations for the year ended December 31, 2019, derived from CRII’s audited consolidated financial statements; |
• | the historical consolidated financial information of Cottonwood Multifamily REIT I, Inc. (“CMRI”) as of and for the nine months ended September 30, 2020, derived from CMRI’s unaudited consolidated financial statements, and the historical consolidated statement of operations for the year ended December 31, 2019, derived from CMRI’s audited consolidated financial statements; |
• | the historical consolidated financial information of Cottonwood Multifamily REIT II, Inc. (“CMRII”) as of and for the nine months ended September 30, 2020, derived from CMRII’s unaudited consolidated financial statements, and the historical consolidated statement of operations for the year ended December 31, 2019, derived from CMRII’s audited consolidated financial statements; |
• | pro forma adjustments to give effect to the merger of CRII with CCI (the “Combined Merger”, as together the “Combined Company”) on CCI’s consolidated balance sheet as of September 30, 2020, as if this merger closed on September 30, 2020, including the balance sheet effects related to the adjustments in the pro forma consolidated statement of operations of the Combined Company mentioned below; |
• | pro forma adjustments to give effect to the Combined Merger on CCI’s consolidated statements of operations for the nine months ended September 30, 2020 and for the year ended December 31, 2019, as if the merger closed on January 1, 2019; |
• | pro forma adjustments to give effect to the mergers of CRII, CMRI and CMRII with CCI (the “Fully Combined Merger”, as together the “Fully Combined Company”) on CCI’s consolidated balance sheet as of September 30, 2020, as if these mergers closed on September 30, 2020, including the balance sheet effects related to the adjustments in the pro forma consolidated statement of operations of the Fully Combined Company mentioned below; |
• | pro forma adjustments to give effect to the Fully Combined Merger on CCI’s consolidated statements of operations for the nine months ended September 30, 2020 and for the year ended December 31, 2019, as if this merger closed on January 1, 2019. |
• | CCI’s unaudited consolidated financial statements and the related notes thereto as of and for the nine months ended September 30, 2020, included herein as Annex F to this proxy statement/prospectus; |
• | CCI’s audited consolidated financial statements and the related notes thereto as of and for the year ended December 31, 2019, included herein as Annex E to this proxy statement/prospectus; |
• | CRII’s unaudited consolidated financial statements and the related notes thereto as of and for the nine months ended September 30, 2020, included herein as Annex D to this proxy statement/prospectus; and |
• | CRII’s audited consolidated financial statements and the related notes thereto as of and for the year ended December 31, 2019, included herein as Annex C to this proxy statement/prospectus. |
• | CMRI’s unaudited consolidated financial statements and the related notes thereto as of and for the nine months ended September 30, 2020, included herein as Annex H to this proxy statement/prospectus; and |
• | CMRI’s audited consolidated financial statements and the related notes thereto as of and for the year ended December 31, 2019, included herein as Annex G to this proxy statement/prospectus. |
• | CMRII’s unaudited consolidated financial statements and the related notes thereto as of and for the nine months ended September 30, 2020, included herein as Annex J to this proxy statement/prospectus; and |
• | CMRII’s audited consolidated financial statements and the related notes thereto as of and for the year ended December 31, 2019, included herein as Annex I to this proxy statement/prospectus. |
| | CCI Historical September 30, 2020 | | | CRII Historical September 30, 2020 | | | Autonomous Entity Adjustments | | | Note | | | CRII Pro Forma Transaction Accounting Adjustments | | | Note | | | Pro Forma Combined Company | |
| | (Unaudited) | | | (Unaudited) | | | (Unaudited) | | | | | | | | | |||||
Assets | | | | | | | | | | | | | | | |||||||
Real estate assets, net | | | $162,383 | | | $681,182 | | | $— | | | | | $314,356 | | | (A) | | | $1,157,921 | |
Investments in unconsolidated real estate entities | | | 26,446 | | | 89,475 | | | 17 | | | (B) | | | 45,094 | | | (B) | | | 161,032 |
Real estate note investment, net | | | 6,797 | | | — | | | — | | | | | — | | | | | 6,797 | ||
Cash and cash equivalents | | | 7,775 | | | 45,110 | | | (441) | | | (C) | | | — | | | | | 52,444 | |
Restricted cash | | | 281 | | | 16,317 | | | — | | | | | — | | | | | 16,598 | ||
Related party notes | | | — | | | 13,691 | | | 10,908 | | | (D) | | | (24,599) | | | (E) | | | — |
Related party receivables | | | 61 | | | 692 | | | (164) | | | (F) | | | — | | | | | 589 | |
Deficiency notes | | | — | | | 19,770 | | | — | | | | | — | | | | | 19,770 | ||
Other assets | | | 1,100 | | | 38,838 | | | (18,704) | | | (G) | | | 18,667 | | | (H) | | | 39,901 |
Goodwill | | | — | | | — | | | — | | | | | 3,851 | | | (Q) | | | 3,851 | |
Total assets | | | 204,843 | | | 905,075 | | | (8,384) | | | | | 357,369 | | | | | 1,458,903 | ||
Liabilities and equity | | | | | | | | | | | | | | | |||||||
Liabilities | | | | | | | | | | | | | | | |||||||
Credit facilities, net | | | 83,261 | | | — | | | — | | | | | — | | | | | 83,261 | ||
Mortgage notes, net | | | — | | | 620,214 | | | — | | | | | 18,894 | | | (I) | | | 639,108 | |
Preferred stock, net | | | 18,525 | | | 142,634 | | | — | | | | | 1,726 | | | (J) | | | 162,885 | |
Foreign notes, net | | | — | | | 46,424 | | | — | | | | | 2,219 | | | (J) | | | 48,643 | |
Related party payables | | | 320 | | | — | | | (280) | | | (F) | | | — | | | | | 40 | |
Accounts payable, accrued expenses and other liabilities | | | 3,924 | | | 27,928 | | | (757) | | | (C) | | | — | | | | | 31,095 | |
Total liabilities | | | 106,030 | | | 837,200 | | | (1,037) | | | | | 22,839 | | | | | 965,032 | ||
| | | | | | | | | | | | | | ||||||||
Stockholders' equity | | | | | | | | | | | | | | | |||||||
Common stock | | | 116 | | | 2 | | | (2) | | | (M) | | | 43 | | | (N) | | | 159 |
Additional paid-in capital | | | 115,126 | | | 3,554 | | | (3,554) | | | (M) | | | 4,259 | | | (N) | | | 119,385 |
Accumulated distributions | | | (6,276) | | | (333) | | | 333 | | | (M) | | | — | | | | | (6,276) | |
Accumulated deficit | | | (10,153) | | | (1,447) | | | 1,447 | | | (M) | | | 21,702 | | | (O) | | | 11,549 |
Total stockholders' equity | | | 98,813 | | | 1,776 | | | (1,776) | | | | | 26,004 | | | | | 124,817 | ||
Noncontrolling interests | | | | | | | | | | | | | | | |||||||
Limited partners | | | — | | | (58,411) | | | (1,417) | | | (P) | | | 116,092 | | | (P) | | | 56,264 |
Partially owned entities | | | — | | | 124,510 | | | (4,154) | | | (P) | | | 192,434 | | | (P) | | | 312,790 |
Total noncontrolling interest | | | — | | | 66,099 | | | (5,571) | | | | | 308,526 | | | | | 369,054 | ||
Total stockholders' equity and noncontrolling interests | | | 98,813 | | | 67,875 | | | (7,347) | | | | | 334,530 | | | | | 493,871 | ||
Total liabilities and stockholders' equity | | | $204,843 | | | $905,075 | | | $(8,384) | | | | | $357,369 | | | | | $1,458,903 |
| | CCI Historical September 30, 2020 | | | CRII Historical September 30, 2020 | | | Autonomous Entity Adjustments | | | Note | | | CRII Pro Forma Transaction Accounting Adjustments | | | Note | | | Pro Forma Combined Company | |
| | (Unaudited) | | | (Unaudited) | | | (Unaudited) | | | | | | | | | |||||
Revenues | | | | | | | | | | | | | | | |||||||
Rental and other property revenues | | | $7,606 | | | $64,644 | | | $— | | | | | $— | | | | | $72,250 | ||
Real estate note investment interest | | | 361 | | | — | | | — | | | | | — | | | | | 361 | ||
Property management and development | | | — | | | 13,343 | | | — | | | | | — | | | | | 13,343 | ||
Advisory services | | | — | | | 3,796 | | | (3,197) | | | (a) | | | — | | | | | 599 | |
Total revenues | | | 7,967 | | | 81,783 | | | (3,197) | | | | | — | | | | | 86,553 | ||
Expenses | | | | | | | | | | | | | | | |||||||
Property operations expense | | | 3,282 | | | 25,804 | | | — | | | | | (294) | | | (e) | | | 28,792 | |
Reimbursable operating expenses to related parties | | | 733 | | | — | | | — | | | | | — | | | | | 733 | ||
Property management expense | | | — | | | 11,310 | | | (2,453) | | | (a) | | | — | | | | | 8,857 | |
Asset management fee to related party | | | 1,942 | | | — | | | — | | | | | — | | | | | 1,942 | ||
Depreciation and amortization | | | 5,629 | | | 24,521 | | | (1,768) | | | (b) | | | 3,530 | | | (f) | | | 31,912 |
General and administrative expenses | | | 2,315 | | | 10,321 | | | (31) | | | (a) | | | 5,092 | | | (g) | | | 17,697 |
Total operating expenses | | | 13,901 | | | 71,956 | | | (4,252) | | | | | 8,328 | | | | | 89,933 | ||
Other (expense) income | | | | | | | | | | | | | | | |||||||
Equity in earnings (losses) of unconsolidated real estate entities | | | 1,273 | | | 485 | | | — | | | | | (4,980) | | | (h) | | | (3,222) | |
Interest income | | | 197 | | | — | | | 633 | | | (d) | | | — | | | | | 830 | |
Interest expense | | | (2,480) | | | (26,262) | | | — | | | | | 5,700 | | | (i) | | | (23,042) | |
Loss on debt extinguishment | | | — | | | (3,048) | | | — | | | | | — | | | | | (3,048) | ||
Other expenses | | | — | | | (993) | | | — | | | | | — | | | | | (993) | ||
Total other expense | | | (1,010) | | | (29,818) | | | 633 | | | | | 720 | | | | | (29,475) | ||
Total expenses before asset management fee waiver | | | (14,911) | | | (101,774) | | | 4,885 | | | | | (7,608) | | | | | (119,408) | ||
Asset management fee waived by Advisor | | | 188 | | | — | | | — | | | | | — | | | | | 188 | ||
Net expenses after asset management fee waiver | | | (14,723) | | | (101,774) | | | 4,885 | | | | | (7,608) | | | | | (119,220) | ||
Income tax benefit | | | — | | | 4,353 | | | — | | | | | 336 | | | (j) | | | 4,689 | |
Net loss | | | $(6,756) | | | $(15,638) | | | $1,688 | | | | | $(7,272) | | | | | $(27,978) | ||
Net loss attributable to noncontrolling interests: | | | | | | | | | | | | | | | |||||||
Limited partners | | | — | | | 12,895 | | | (1,194) | | | (k) | | | 5,125 | | | (k) | | | 16,826 |
Partially owned entities | | | — | | | 2,226 | | | — | | | | | 159 | | | (k) | | | 2,385 | |
Net loss attributable to common stockholders | | | (6,756) | | | (517) | | | 494 | | | ��� | | (1,988) | | | | | (8,767) | ||
Weighted average shares outstanding | | | 10,413 | | | 249 | | | — | | | | | 36,413 | | | (l) | | | 46,826 | |
Net loss per common share - basic and diluted | | | $(0.65) | | | $(2.08) | | | $— | | | | | $(0.05) | | | | | $(0.19) |
| | CCI Historical December 31, 2019 | | | CRII Historical December 31, 2019 | | | Autonomous Entity Adjustments | | | Note | | | CRII Pro Forma Transaction Accounting Adjustments | | | Note | | | Pro Forma Combined Company | |
| | (Audited) | | | (Audited) | | | (Unaudited) | | | | | | | | | |||||
Revenues | | | | | | | | | | | | | | | |||||||
Rental and other property revenues | | | $2,797 | | | $85,203 | | | $— | | | | | $— | | | | | $88,000 | ||
Real estate note investment interest | | | 45 | | | — | | | — | | | | | — | | | | | 45 | ||
Property management and development | | | — | | | 12,545 | | | — | | | | | — | | | | | 12,545 | ||
Advisory services | | | — | | | 2,717 | | | (2,971) | | | (a) | | | — | | | | | (254) | |
Total revenues | | | 2,842 | | | 100,465 | | | (2,971) | | | | | — | | | | | 100,336 | ||
Expenses | | | | | | | | | | | | | | | |||||||
Property operations expense | | | 1,429 | | | 35,189 | | | — | | | | | (2,109) | | | (e) | | | 34,509 | |
Reimbursable operating expenses to related parties | | | 542 | | | — | | | — | | | | | — | | | | | 542 | ||
Asset management fee to related party | | | 811 | | | — | | | — | | | | | — | | | | | 811 | ||
Property management expense | | | — | | | 14,070 | | | (2,645) | | | (a) | | | — | | | | | 11,425 | |
Depreciation and amortization | | | 2,738 | | | 32,793 | | | (1,473) | | | (b) | | | 38,592 | | | (f) | | | 72,650 |
General and administrative expenses | | | 877 | | | 14,568 | | | — | | | | | 3,313 | | | (g) | | | 18,758 | |
Total operating expenses | | | 6,397 | | | 96,620 | | | (4,118) | | | | | 39,796 | | | | | 138,695 | ||
Other (expense) income | | | | | | | | | | | | | | | |||||||
Equity in earnings (losses) of unconsolidated real estate entity | | | 273 | | | 1,179 | | | — | | | | | (8,559) | | | (h) | | | (7,107) | |
Interest income | | | 493 | | | — | | | 282 | | | (d) | | | — | | | | | 775 | |
Interest expense | | | (917) | | | (38,043) | | | — | | | | | 7,515 | | | (i) | | | (31,445) | |
Loss on debt extinguishment | | | — | | | (2,033) | | | — | | | | | — | | | | | (2,033) | ||
Gain on sale of unconsolidated real estate entities | | | — | | | 6,823 | | | — | | | | | — | | | | | 6,823 | ||
Other expenses | | | — | | | (148) | | | — | | | | | — | | | | | (148) | ||
Total other (expense) income | | | (151) | | | (32,222) | | | 282 | | | | | (1,044) | | | | | (33,135) | ||
Total expenses before asset management fee waiver | | | (6,548) | | | (128,842) | | | 4,400 | | | | | (40,840) | | | | | (171,830) | ||
Asset management fee waived by Advisor | | | 410 | | | — | | | | | | | — | | | | | 410 | |||
Net expenses after asset management fee waiver | | | (6,138) | | | (128,842) | | | 4,400 | | | | | (40,840) | | | | | (171,420) | ||
Income tax expense | | | — | | | (292) | | | | | | | — | | | | | (292) | |||
Net loss | | | (3,296) | | | (28,669) | | | 1,429 | | | | | (40,840) | | | | | (71,376) | ||
Net loss (income) attributable to noncontrolling interests: | | | | | | | | | | | | | | | |||||||
Limited partners | | | — | | | 22,194 | | | 66 | | | (k) | | | 28,415 | | | (k) | | | 50,675 |
Partially owned entities | | | — | | | 5,546 | | | — | | | | | 1,414 | | | (k) | | | 6,960 | |
Net loss attributable to common stockholders | | | $(3,296) | | | $(929) | | | $1,495 | | | | | (11,011) | | | | | (13,741) | ||
Weighted average shares outstanding | | | 4,711 | | | 188 | | | — | | | | | 36,413 | | | (l) | | | 41,124 | |
Net loss per common share - basic and diluted | | | $(0.70) | | | $(4.94) | | | $— | | | | | $(0.30) | | | | | $(0.33) |
| | CCI Historical September 30, 2020 | | | CRII Historical September 30, 2020 | | | CMRI Historical September 30, 2020 | | | CMRII Historical September 30, 2020 | | | Autonomous Entity Adjustments | | | Note | | | Fully Combined Pro Forma Transaction Accounting Adjustments | | | Note | | | Pro Forma Fully Combined Company | |
| | (Unaudited) | | | (Unaudited) | | | (Unaudited) | | | (Unaudited) | | | | | | | | | | | ||||||
Assets | | | | | | | | | | | | | | | | | | | |||||||||
Real estate assets, net | | | $162,383 | | | $681,182 | | | $— | | | $— | | | $— | | | | | $314,356 | | | (A) | | | $1,157,921 | |
Investments in unconsolidated real estate entities | | | 26,446 | | | 89,475 | | | 28,064 | | | 38,491 | | | (66,566) | | | (B) | | | 45,094 | | | (B) | | | 161,004 |
Real estate note investment, net | | | 6,797 | | | — | | | — | | | — | | | — | | | | | — | | | | | 6,797 | ||
Cash and cash equivalents | | | 7,775 | | | 45,110 | | | 500 | | | 302 | | | (441) | | | (C) | | | (2,148) | | | (E) | | | 51,098 |
Restricted cash | | | 281 | | | 16,317 | | | — | | | — | | | — | | | | | — | | | | | 16,598 | ||
Related party notes | | | — | | | 13,691 | | | — | | | — | | | 10,908 | | | (D) | | | (24,599) | | | (E) | | | — |
Related party receivables | | | 61 | | | 692 | | | — | | | — | | | (222) | | | (F) | | | — | | | | | 531 | |
Deficiency notes | | | — | | | 19,770 | | | — | | | — | | | — | | | | | — | | | | | 19,770 | ||
Other assets | | | 1,100 | | | 38,838 | | | 21 | | | 16 | | | (18,704) | | | (G) | | | 18,667 | | | (H) | | | 39,938 |
Goodwill | | | — | | | — | | | — | | | — | | | — | | | | | 939 | | | (Q) | | | 939 | |
Total assets | | | 204,843 | | | 905,075 | | | 28,585 | | | 38,809 | | | (75,025) | | | | | 352,309 | | | | | 1,454,596 | ||
Liabilities and equity | | | | | | | | | | | | | | | | | | | |||||||||
Liabilities | | | | | | | | | | | | | | | | | | | |||||||||
Credit facilities, net | | | 83,261 | | | — | | | — | | | — | | | — | | | | | — | | | | | 83,261 | ||
Mortgage notes, net | | | — | | | 620,214 | | | — | | | — | | | — | | | | | 18,894 | | | (I) | | | 639,108 | |
Preferred stock, net | | | 18,525 | | | 142,634 | | | — | | | — | | | — | | | | | 1,726 | | | (J) | | | 162,885 | |
Foreign notes, net | | | — | | | 46,424 | | | — | | | — | | �� | — | | | | | 2,219 | | | (J) | | | 48,643 | |
Related party payables | | | 320 | | | — | | | 1,409 | | | 933 | | | (338) | | | (F) | | | (2,228) | | | (K) | | | 96 |
Promissory notes to advisor | | | — | | | — | | | 996 | | | 1,725 | | | — | | | | | (2,721) | | | (K) | | | — | |
Accounts payable, accrued expenses and other liabilities | | | 3,924 | | | 27,928 | | | 330 | | | 284 | | | (757) | | | (C) | | | (57) | | | (L) | | | 31,652 |
Total liabilities | | | 106,030 | | | 837,200 | | | 2,735 | | | 2,942 | | | (1,095) | | | | | 17,833 | | | | | 965,645 | ||
| | | | | | | | | | | | | | | | | | ||||||||||
Stockholders' equity | | | | | | | | | | | | | | | | | | | |||||||||
Common stock | | | 116 | | | 2 | | | 49 | | | 49 | | | (100) | | | (M) | | | 1,142 | | | (N) | | | 1,258 |
Additional paid-in capital | | | 115,126 | | | 3,554 | | | 48,948 | | | 48,915 | | | (101,417) | | | (M) | | | 113,112 | | | (N) | | | 228,238 |
Accumulated distributions | | | (6,276) | | | (333) | | | (10,820) | | | (6,756) | | | 17,909 | | | (M) | | | — | | | | | (6,276) | |
Accumulated deficit | | | (10,153) | | | (1,447) | | | (12,327) | | | (6,341) | | | 20,115 | | | (M) | | | 32,256 | | | (O) | | | 22,103 |
Total stockholders' equity | | | 98,813 | | | 1,776 | | | 25,850 | | | 35,867 | | | (63,493) | | | | | 146,510 | | | | | 245,323 | ||
Noncontrolling interests | | | | | | | | | | | | | | | | | | | |||||||||
Limited partners | | | — | | | (58,411) | | | — | | | — | | | 67,845 | | | (P) | | | 113,494 | | | (P) | | | 122,928 |
Partially owned entities | | | — | | | 124,510 | | | — | | | — | | | (78,282) | | | (P) | | | 74,472 | | | (P) | | | 120,700 |
Total noncontrolling interest | | | — | | | 66,099 | | | — | | | — | | | (10,437) | | | | | 187,966 | | | | | 243,628 | ||
Total stockholders' equity | | | 98,813 | | | 67,875 | | | 25,850 | | | 35,867 | | | (73,930) | | | | | 334,476 | | | | | 488,951 | ||
Total liabilities and stockholders' equity | | | $204,843 | | | $905,075 | | | $28,585 | | | $38,809 | | | $(75,025) | | | | | $352,309 | | | | | $1,454,596 |
| | CCI Historical September 30, 2020 | | | CRII Historical September 30, 2020 | | | CMRI Historical September 30, 2020 | | | CMRII Historical September 30, 2020 | | | Autonomous Entity Adjustments | | | Note | | | Fully Combined Pro Forma Transaction Accounting Adjustments | | | Note | | | Pro Forma Fully Combined Company | |
| | (Unaudited) | | | (Unaudited) | | | (Unaudited) | | | (Unaudited) | | | | | | | | | | | ||||||
Revenues | | | | | | | | | | | | | | | | | | | |||||||||
Rental and other property revenues | | | $7,606 | | | $64,644 | | | $— | | | $— | | | $— | | | | | $— | | | | | $72,250 | ||
Real estate note investment interest | | | 361 | | | — | | | — | | | — | | | — | | | | | — | | | | | 361 | ||
Property management and development | | | — | | | 13,343 | | | — | | | — | | | — | | | | | — | | | | | 13,343 | ||
Advisory services | | | — | | | 3,796 | | | — | | | — | | | (3,197) | | | (a) | | | — | | | | | 599 | |
Total revenues | | | 7,967 | | | 81,783 | | | — | | | — | | | (3,197) | | | | | — | | | | | 86,553 | ||
Expenses | | | | | | | | | | | | | | | | | | | |||||||||
Property operations expense | | | 3,282 | | | 25,804 | | | — | | | — | | | — | | | | | (294) | | | (e) | | | 28,792 | |
Reimbursable operating expenses to related parties | | | 733 | | | — | | | — | | | — | | | — | | | | | — | | | | | 733 | ||
Property management expense | | | — | | | 11,310 | | | — | | | — | | | (2,453) | | | (a) | | | — | | | | | 8,857 | |
Asset management fee to related party | | | 1,942 | | | — | | | 833 | | | 611 | | | — | | | | | — | | | | | 3,386 | ||
Depreciation and amortization | | | 5,629 | | | 24,521 | | | — | | | — | | | (1,768) | | | (b) | | | 3,530 | | | (f) | | | 31,912 |
General and administrative expenses | | | 2,315 | | | 10,321 | | | 460 | | | 407 | | | — | | | | | 5,492 | | | (g) | | | 18,995 | |
Total operating expenses | | | 13,901 | | | 71,956 | | | 1,293 | | | 1,018 | | | (4,221) | | | | | 8,728 | | | | | 92,675 | ||
Other (expense) income | | | | | | | | | | | | | | | | | | | |||||||||
Equity in earnings (losses) of unconsolidated real estate entity | | | 1,273 | | | 485 | | | (739) | | | (221) | | | 960 | | | (c) | | | (4,980) | | | (h) | | | (3,222) |
Interest income | | | 197 | | | — | | | — | | | — | | | 633 | | | (d) | | | — | | | | | 830 | |
Interest expense | | | (2,480) | | | (26,262) | | | — | | | — | | | — | | | | | 5,701 | | | (i) | | | (23,041) | |
Loss on debt extinguishment | | | — | | | (3,048) | | | — | | | — | | | — | | | | | — | | | | | (3,048) | ||
Other expenses | | | — | | | (993) | | | — | | | — | | | — | | | | | — | | | | | (993) | ||
Total other (expense) income | | | (1,010) | | | (29,818) | | | (739) | | | (221) | | | 1,593 | | | | | 721 | | | | | (29,474) | ||
Total expenses before asset management fee waiver | | | (14,911) | | | (101,774) | | | (2,032) | | | (1,239) | | | 5,814 | | | | | (8,007) | | | | | (122,149) | ||
Asset management fee waived by Advisor | | | 188 | | | — | | | — | | | — | | | — | | | | | — | | | | | 188 | ||
Net expenses after asset management fee waiver | | | (14,723) | | | (101,774) | | | (2,032) | | | (1,239) | | | 5,814 | | | | | (8,007) | | | | | (121,961) | ||
Income tax benefit | | | — | | | 4,353 | | | — | | | — | | | — | | | | | 335 | | | (j) | | | 4,688 | |
Net loss | | | (6,756) | | | (15,638) | | | (2,032) | | | (1,239) | | | 2,617 | | | | | (7,672) | | | | | (30,720) | ||
Net loss (income) attributable to noncontrolling interests: | | | | | | | | | | | | | | | | | | | |||||||||
Limited partners | | | — | | | 12,895 | | | — | | | — | | | (1,502) | | | (k) | | | 4,311 | | | (k) | | | 15,704 |
Partially owned entities | | | — | | | 2,226 | | | — | | | — | | | — | | | | | 160 | | | (k) | | | 2,386 | |
Net loss attributable to common stockholders | | | $(6,756) | | | $(517) | | | $(2,032) | | | $(1,239) | | | $1,115 | | | | | $(3,201) | | | | | $(12,630) | ||
| | | | | | | | | | | | | | | | | | ||||||||||
Weighted average shares outstanding | | | 10,413 | | | 249 | | | 4,932 | | | 4,934 | | | — | | | | | 42,408 | | | (l) | | | 52,821 | |
Net loss per common share - basic and diluted | | | $(0.65) | | | $(2.08) | | | $(0.41) | | | $(0.25) | | | $— | | | | | $(0.08) | | | | | $(0.24) |
| | CCI Historical December 31, 2019 | | | CRII Historical December 31, 2019 | | | CMRI Historical December 31, 2019 | | | CMRII Historical December 31, 2019 | | | Autonomous Entity Adjustments | | | Note | | | Fully Combined Pro Forma Transaction Accounting Adjustments | | | Note | | | Pro Forma Fully Combined Company | |
| | (Audited) | | | (Audited) | | | (Audited) | | | (Audited) | | | | | | | | | | | ||||||
Revenues | | | | | | | | | | | | | | | | | | | |||||||||
Rental and other property revenues | | | $2,797 | | | $85,203 | | | $— | | | $— | | | $— | | | | | $— | | | | | $88,000 | ||
Real estate note investment interest | | | 45 | | | — | | | — | | | — | | | — | | | | | — | | | | | 45 | ||
Property management and development | | | — | | | 12,545 | | | — | | | — | | | — | | | | | — | | | | | 12,545 | ||
Advisory services | | | — | | | 2,717 | | | — | | | — | | | (2,025) | | | | | — | | | | | 692 | ||
Total revenues | | | 2,842 | | | 100,465 | | | — | | | — | | | (2,025) | | | | | — | | | | | 101,282 | ||
Expenses | | | | | | | | | | | | | | | | | | | |||||||||
Property operations expense | | | 1,429 | | | 35,189 | | | — | | | — | | | — | | | | | (2,109) | | | (e) | | | 34,509 | |
Reimbursable operating expenses to related parties | | | 542 | | | — | | | — | | | — | | | — | | | | | — | | | | | 542 | ||
Asset management fee to related party | | | 811 | | | — | | | 1,054 | | | 745 | | | | | | | — | | | | | 2,610 | |||
Property management expense | | | — | | | 14,070 | | | — | | | — | | | (2,644) | | | (a) | | | — | | | | | 11,426 | |
Depreciation and amortization | | | 2,738 | | | 32,793 | | | — | | | — | | | (1,473) | | | (b) | | | 38,591 | | | (f) | | | 72,649 |
General and administrative expenses | | | 877 | | | 14,568 | | | 277 | | | 522 | | | — | | | | | 3,313 | | | (g) | | | 19,557 | |
Total operating expenses | | | 6,397 | | | 96,620 | | | 1,331 | | | 1,267 | | | (4,117) | | | | | 39,795 | | | | | 141,293 | ||
Other (expense) income | | | | | | | | | | | | | | | | | | | |||||||||
Equity in earnings (losses) of unconsolidated real estate entity | | | 273 | | | 1,179 | | | (1,323) | | | (2,350) | | | 2,174 | | | (c) | | | (8,559) | | | (h) | | | (8,606) |
Interest income | | | 493 | | | — | | | — | | | 14 | | | 282 | | | (d) | | | — | | | | | 789 | |
Interest expense | | | (917) | | | (38,043) | | | — | | | — | | | — | | | | | 7,515 | | | (i) | | | (31,445) | |
Loss on debt extinguishment | | | — | | | (2,033) | | | — | | | — | | | — | | | | | — | | | | | (2,033) | ||
Gain on sale of unconsolidated real estate entities | | | — | | | 6,823 | | | — | | | — | | | — | | | | | — | | | | | 6,823 | ||
Other expenses | | | — | | | (148) | | | — | | | — | | | — | | | | | — | | | | | (148) | ||
Total other (expense) income | | | (151) | | | (32,222) | | | (1,323) | | | (2,336) | | | 2,456 | | | | | (1,044) | | | | | (34,620) | ||
Total expenses before asset management fee waiver | | | (6,548) | | | (128,842) | | | (2,654) | | | (3,603) | | | 6,573 | | | | | (40,839) | | | | | (175,913) | ||
Asset management fee waived by Advisor | | | 410 | | | — | | | — | | | — | | | — | | | | | — | | | | | 410 | ||
Net expenses after asset management fee waiver | | | (6,138) | | | (128,842) | | | (2,654) | | | (3,603) | | | 6,573 | | | | | (40,839) | | | | | (175,503) | ||
Income tax expense | | | — | | | (292) | | | — | | | — | | | — | | | | | — | | | | | (292) | ||
Net loss | | | (3,296) | | | (28,669) | | | (2,654) | | | (3,603) | | | 4,548 | | | | | (40,839) | | | | | (74,513) | ||
Net loss (income) attributable to noncontrolling interests: | | | | | | | | | | | | | | | | | | | |||||||||
Limited partners | | | — | | | 22,194 | | | — | | | — | | | (2,260) | | | (k) | | | 22,627 | | | (k) | | | 42,561 |
Partially owned entities | | | — | | | 5,546 | | | — | | | — | | | — | | | | | 1,414 | | | (k) | | | 6,960 | |
Net loss attributable to common stockholders | | | $(3,296) | | | $(929) | | | $(2,654) | | | $(3,603) | | | $2,288 | | | | | $(16,798) | | | | | $(24,992) | ||
Weighted average shares outstanding | | | 4,711 | | | 188 | | | 4,974 | | | 4,983 | | | — | | | | | 42,408 | | | (l) | | | 47,119 | |
Net loss per common share - basic and diluted | | | $(0.70) | | | $(4.94) | | | $(0.53) | | | $(0.72) | | | $— | | | | | $(0.40) | | | | | $(0.53) |
Purchase price | | | CRII |
Common stock issued and outstanding | | | 213,484 |
CROP limited operating partnership units | | | 15,375,850 |
Total common stock and limited partnership units outstanding | | | 15,589,334 |
Exchange ratio | | | 2.015 |
Implied CCI common stock and limited partnership units issued as consideration | | | 31,412,508 |
CCI's most recently disclosed estimated value per share(1) | | | $10.00 |
Value of implied CCI common stock and limited partnership units issued as consideration | | | 314,125 |
Promotes assumed | | | 787 |
Total consideration | | | 314,912 |
Less cash and restricted cash acquired | | | 65,956 |
Consideration net of cash and restricted cash acquired | | | $248,956 |
(1) | No public market for CCI shares exists. For purposes of providing an estimated value per share, CCI provided the net investment amount of its shares in its initial public offering, which is the same as its offering price. CCI established the offering price of its shares on an arbitrary basis and the selling price bears no relationship to the book or asset values or to any other established criteria for valuing shares. The actual value of a share of CCI common stock may be less than the offering price. Additional information regarding the fairness of the merger consideration is included under “Opinion of CRII Transaction Committee’s Financial Advisor.” |
| | September 30, 2020 | |
Assets | | | |
Real estate assets, net | | | $1,082,068 |
Investments in unconsolidated real estate entities | | | 152,470 |
Deficiency notes | | | 19,770 |
Related party receivables | | | 536 |
Intangible assets | | | 29,691 |
Other assets | | | 12,596 |
Goodwill | | | 3,851 |
Total assets acquired | | | 1,300,982 |
Liabilities | | | |
Accounts payable, accrued expenses and other liabilities | | | 27,628 |
Related party payables | | | 1,260 |
Mortgage notes, net | | | 641,844 |
Preferred stock, net | | | 144,360 |
Foreign notes, net | | | 48,643 |
Total liabilities assumed | | | 863,735 |
Net assets acquired | | | 437,247 |
Less noncontrolling interests | | | (188,291) |
Total estimated purchase price | | | $248,956 |
| | September 30, 2020 | ||||||||||
Purchase price | | | Total | | | CRII | | | CMRI | | | CMRII |
Common stock issued and outstanding | | | 9,999,019 | | | 213,484 | | | 4,904,045 | | | 4,881,490 |
CROP limited operating partnership units | | | 15,375,850 | | | 15,375,850 | | | — | | | — |
Total common stock and limited partnership units outstanding | | | 25,374,869 | | | 15,589,334 | | | 4,904,045 | | | 4,881,490 |
Exchange ratio | | | 1.671 | | | 2.015 | | | 1.175 | | | 1.072 |
Implied CCI common stock and limited partnership units issued as consideration | | | 42,407,718 | | | 31,412,508 | | | 5,762,253 | | | 5,232,957 |
CCI's most recently disclosed estimated value per share(1) | | | $10.00 | | | $10.00 | | | $10.00 | | | $10.00 |
Value of implied CCI common stock and limited partnership units issued as consideration | | | $424,078 | | | $314,125 | | | $57,623 | | | $52,330 |
Promotes assumed | | | 8,796 | | | 787 | | | 5,585 | | | 2,424 |
Total consideration | | | $432,874 | | | $314,912 | | | $63,208 | | | $54,754 |
Less cash and restricted cash acquired | | | (71,612) | | | (65,956) | | | (3,420) | | | (2,236) |
Consideration net of cash and restricted cash acquired | | | $361,262 | | | $248,956 | | | $59,788 | | | $52,518 |
(1) | No public market for CCI shares exists. For purposes of providing an estimated value per share, CCI provided the net investment amount of its shares in its initial public offering, which is the same as its offering price. CCI established the offering price of its shares on an arbitrary basis and the selling price bears no relationship to the book or asset values or to any other established criteria for valuing shares. The actual value of a share of CCI common stock may be less than the offering price. Additional information regarding the fairness of the merger consideration is included under “Opinion of CRII Transaction Committee’s Financial Advisor.” |
| | September 30, 2020 | |
Assets | | | |
Real estate assets, net | | | $1,082,068 |
Investments in unconsolidated real estate entities | | | 152,472 |
Deficiency notes | | | 19,770 |
Related party receivables | | | 536 |
Intangible assets | | | 29,691 |
Other assets | | | 12,593 |
Goodwill | | | 939 |
Total assets acquired | | | 1,298,069 |
Liabilities | | | |
Accounts payable, accrued expenses and other liabilities | | | 27,628 |
Related party payables | | | 1,260 |
Mortgage notes, net | | | 641,844 |
Preferred stock, net | | | 144,360 |
Foreign notes, net | | | 48,643 |
Total liabilities assumed | | | 863,735 |
Net assets acquired | | | 434,334 |
Less noncontrolling interests | | | (73,072) |
Total estimated purchase price | | | $361,262 |
(A) | Reflects an increase of $402.5 million in the carrying amount of CRII’s land, buildings and improvements, furniture, fixtures, equipment and construction in progress to record them at their estimated fair values, offset by accumulated depreciation and amortization of $88.1 million for the period from January 1, 2019 through September 30, 2020 |
(B) | Reflects an increase of $63.0 million in the carrying amounts of CRII's investments in unconsolidated real estate entities to record them at their estimated fair value, offset by $17.9 million of accumulated depreciation from the step up in the underlying investments for the period from January 1, 2019 through September 30, 2020. Investments in unconsolidated real estate entities include stabilized properties, development projects and other real estate related investments which we do not control. |
(C) | Reflects the removal of assets and liabilities at Cottonwood Communities Advisors, LLC (“CCA”) as a result of the redemption of all outstanding shares of CRII voting common stock held by Cottonwood Residential Holdings, LLC in exchange for an in-kind distribution by CRII of all of CROP’s interest in CCA. |
(D) | Reflects the net effect of the in-kind distribution of CCA Notes and accrued interest of $13.6 million offset by the assignment of $2.7 million of CMRI and CMRII Notes back to CROP. |
(E) | Reflects the distribution of CCA Notes to CROP unit holders and employee notes to High Traverse as follows (dollars in thousands): |
| | Distributions | | | Cash | |
CCA Notes, CMRI Notes, CMRII Notes and Accrued Interest | | | $13,628 | | | $— |
CCA Borrowings in Cash | | | — | | | 2,148 |
Employee Notes | | | 6,457 | | | — |
Adjustment | | | $20,085 | | | $2,148 |
(F) | Reflects the elimination of various receivables and payables between CCI, CRII, CMRI, and CMR II, as applicable for the respective statement, as well as the removal of CCA receivables and payables due to the in-kind distribution by CRII of all of CROP’s interest in CCA. |
(G) | Reflects the removal of advisory service income receivables of $2.2 million and unamortized deferred offering costs of $16.2 million held at CCA, as well as the elimination and removal of various smaller assets. |
(H) | Reflects the 1) removal of unamortized intangibles and goodwill of $2.3 million, 2) removal of deferred offering costs of $5.0 million, a deferred tax provision adjustment of $335.0 thousand and 4) the acquisition of $29.7 million of intangible assets, offset by $3.4 million of accumulated amortization for the period from January 1, 2019 through September 30, 2020 (dollars in thousands): . |
| | Intangibles | |
Property management company | | | $14,884 |
Technology amenity contracts | | | 1,191 |
Development and disposition fees | | | 4,254 |
Promoted interests | | | 9,362 |
Adjustment | | | $29,691 |
(I) | Reflects an increase of in the carrying amounts of mortgage notes of $15.6 million to their preliminary fair value, the write-off of $6.0 million of unamortized debt issuance costs, and the accumulated amortization of $2.7 million of the fair value adjustment for the period from January 1, 2019 through September 30, 2020. The estimated fair value of mortgage notes is determined primarily with a discounted cash flow analysis using market rates as of September 30, 2020. |
(J) | Reflects the increase in the carrying amounts of preferred stock and foreign notes, our unsecured promissory notes to non-U.S. investors, to their preliminary fair value and the elimination of historical unaccredited debt discounts. |
(K) | Reflects the resolution of payables and notes to CCA in conjunction with the distribution of CCA notes to CROP unit holders. |
(L) | Reflects the reduction of certain payables. |
(M) | Reflects the elimination of the historical stockholders' equity accounts of CRII, CMRI, and CMRII, as applicable for the respective statement. |
(N) | Reflects the increase in common stock at fair value for the respective merger, as shown below (dollars in thousands, except share and per share data): |
| | CRII | | | CMRI | | | CMRII | | | Fully Combined | |
Common stock issued and outstanding | | | 213,484 | | | 4,904,045 | | | 4,881,490 | | | 9,999,019 |
Exchange ratio | | | 2.015 | | | 1.175 | | | 1.072 | | | 1.143 |
Implied CCI common stock issued | | | 430,170 | | | 5,762,253 | | | 5,232,957 | | | 11,425,380 |
CCI's estimated value per share | | | $10.00 | | | $10.00 | | | $10.00 | | | $10.00 |
Value of implied CCI common stock issued as consideration | | | $4,302 | | | $57,623 | | | $52,330 | | | $114,254 |
| | | | | | | | |||||
Combined Company Adjustment | | | $4,302 | | | | | | |
(O) | Represents the change in accumulated deficit to common stockholders as a result of fair value adjustments to acquired assets and liabilities as of September 30, 2020 and the statement of operations from January 1, 2019 to September 30, 2020. |
(P) | Represents the changes in noncontrolling interests as a result of fair value adjustments to acquired assets and liabilities as of September 30, 2020 and the statement of operations from January 1, 2019 to September 30, 2020. |
(Q) | Represents goodwill, or the amount of consideration above the fair value of asset acquired and liabilities assumed. |
(a) | Reflects the loss of CCA's advisory service income and associated expenses as a result of the in-kind distribution by CRII of all of CROP’s interest in CCA. CCA's advisory services contracts are with CCI, CMRI, and CMR2. |
| | Year Ended December 31, 2019 | | | Nine Months Ended September 30, 2020 | |
Asset management fee under new advisory services contract | | | $7,881 | | | $5,911 |
Asset management fee under original contract | | | (2,610) | | | (3,386) |
Change in asset management fee | | | 5,271 | | | 2,525 |
Estimated additional overhead costs | | | 3,183 | | | 2,246 |
Net change | | | $2,088 | | | $279 |
(b) | Reflects the removal of amortization of sponsored offering costs at CCA as a result of the in-kind distribution by CRII of all of CROP’s interest in CCA. |
(c) | Reflects the elimination of equity in earnings at CMRI and CMRII. CMRI and CMRII invested in real estate joint ventures with CROP, recognizing their share of income under the equity method of accounting. |
(d) | Reflects interest from loans provided to CCA from CROP and its subsidiaries which were eliminated before the in-kind distribution by CRII of all of CROP’s interest in CCA. |
(e) | Reflects the removal of mark to market adjustments on interest rate caps as a result of the business combination. |
(f) | Reflects the net effect of depreciation and amortization related to the step up in fair value of real estate assets and acquired intangibles from the business combination, using the estimated fair values as of September 30, 2020. Depreciation and amortization expense is calculated using the straight-line method over an estimated useful life of 30 years for buildings, 5-15 years for building improvements, furniture, fixtures and equipment, and 6 months for in place leases. Other acquired intangibles are amortized over 5-15 years. |
(g) | Reflects additional share based compensation expense resulting from the accelerated vesting of LTIP units and the issuance of additional retention grants to certain executives and an estimated $4.6 million and $5.0 million of transaction costs for the Combined Merger and Fully Combined Merger, respectively, from September 30, 2020 through completion of the respective merger. |
(h) | Reflects the effect of additional depreciation expense recorded in equity in earnings from the fair value step up of investments in unconsolidated real estate entities, using values as of September 30, 2020. |
(i) | Reflects the following activity (dollars in thousands): |
| | Year Ended December 31, 2019 | | | Nine Months Ended September 30, 2020 | |
Removal of interest expense from amortization of deferred financing costs | | | $(5,560) | | | $(4,273) |
Additional amortization related to the mark to market change in debt | | | (1,564) | | | (1,172) |
Net other changes | | | (391) | | | (256) |
Adjustment | | | $(7,515) | | | $(5,701) |
(j) | Represents the adjustment to the provision for income taxes resulting from the loss of operating activity at CCA due to the in-kind distribution by CRII of all of CROP’s interest in CCA, the removal of existing intangible assets, and the addition of new intangible assets in our taxable REIT subsidiary. |
(k) | Represents the changes in net loss (income) attributable to noncontrolling interests as a result of the adjustments to the statement of operations for the respective period. |
(l) | Represents additional shares issued as if the mergers closed on January 1, 2019. |
| | | | | | Page | |||
| | ||||||||
| | | | | | ||||
| | | | | | ||||
| | ||||||||
| | | | | | ||||
| | | | | | ||||
| | | | | | ||||
| | | | | | ||||
| | | | | | ||||
| | ||||||||
| | | | | | ||||
| | | | | | ||||
| | | | | | ||||
| | | | | | ||||
| | | | | | ||||
| | ||||||||
| | | | | | ||||
| | | | | | ||||
| | | | | | ||||
| | | | | | ||||
| | | | | | ||||
| | | | | | ||||
| | | | | | ||||
| | | | | | ||||
| | | | | | ||||
| | | | | | ||||
| | | | | | ||||
| | | | | | ||||
| | | | | | ||||
| | | | | | ||||
| | | | | | ||||
| | | | | | ||||
| | | | | | ||||
| | | | | | ||||
| | | | | | ||||
| | | | | | ||||
| | | | | | ||||
| | | | | | ||||
| | ||||||||
| | | | | | ||||
| | | | | | ||||
| | | | | | ||||
| | | | | | ||||
| | | | | | ||||
| | | | | | ||||
| | | | | | ||||
| | | | | |
| | | | | | Page | |||
| | | | | | ||||
| | | | | | ||||
| | | | | | ||||
| | | | | | ||||
| | | | | | ||||
| | | | | | ||||
| | | | | | ||||
| | | | | | ||||
| | | | | | ||||
| | | | | | ||||
| | | | | | ||||
| | | | | | ||||
| | | | | | ||||
| | | | | | ||||
| | | | | | ||||
| | ||||||||
| | | | | | ||||
| | | | | | ||||
| | | | | | ||||
| | ||||||||
| | | | | | ||||
| | | | | | ||||
| | | | | | ||||
| | | | | | ||||
| | | | | | ||||
| | | | | | ||||
| | | | | | ||||
| | | | | | ||||
| | | | | | ||||
| | | | | | ||||
| | | | | | ||||
| | | | | | ||||
| | | | | | ||||
| | | | | | ||||
| | | | | | ||||
| | | | | | ||||
| | | | | | ||||
| | ||||||||
| | | | | | ||||
| | | | | | ||||
| | | | | | ||||
| | ||||||||
| | | | | | ||||
| | | | | | ||||
| | | | | | ||||
| | ||||||||
| | | | | | ||||
| | | | | | ||||
| | | | | |
| | | | | | Page | |||
| | | | | | ||||
| | | | | | ||||
| | | | | | ||||
| | | | | | ||||
| | | | | | ||||
| | | | | | ||||
| | | | | | ||||
| | | | | |
Defined Term | | | Location of Definition |
Acquisition Proposal | | | Section 7.3(j)(i) |
Adverse Recommendation Change | | | Section 7.3(d) |
Agreement | | | Preamble |
Amended and Restated Advisory Agreement | | | Recitals |
Amended and Restated CROP OP Agreement | | | Recitals |
Articles of Merger | | | Section 2.3(a) |
CCA Externalization Transaction | | | Recitals |
CCA Note | | | Recitals |
CCA Note Adjustment | | | Section 3.1(c)(i) |
CCA Note Distribution | | | Recitals |
CCI | | | Preamble |
CCI Articles Supplementary (Series 2016 Preferred Stock) | | | Recitals |
CCI Articles Supplementary (Series 2017 Preferred Stock) | | | Recitals |
CCI Board | | | Recitals |
CCI Class A Common Stock | | | Section 5.4(a) |
CCI Class T Common Stock | | | Section 5.4(a) |
CCI Common Stock | | | Section 5.4(a) |
Defined Term | | | Location of Definition |
CCI Disclosure Letter | | | Article 5 |
CCI Financial Advisor | | | Section 5.19 |
CCI Insurance Policies | | | Section 5.15 |
CCI Material Contracts | | | Section 5.12(a) |
CCI Parties | | | Preamble |
CCI Permits | | | Section 5.8(a) |
CCI SEC Documents | | | Section 5.5(a) |
CCI Series 2019 Preferred Stock | | | Section 5.4(a) |
CCI Special Committee | | | Recitals |
CCI Subsidiary Partnership | | | Section 5.13(h) |
CCI Tax Protection Agreement | | | Section 5.13(h) |
CCI Terminating Breach | | | Section 9.1(c)(i) |
CCI Voting Debt | | | Section 5.4(d) |
CCOP | | | Preamble |
Certificate of Merger | | | Section 2.3(b) |
Closing | | | Section 2.2 |
Closing Date | | | Section 2.2 |
CMR Mergers | | | Recitals |
CMRI | | | Recitals |
CMRI Merger | | | Recitals |
CMRI OP | | | Recitals |
CMRII | | | Recitals |
CMRII Merger | | | Recitals |
CMRII OP | | | Recitals |
CRII | | | Preamble |
CRII Board | | | Recitals |
CRII Board Recommendation | | | Section 4.2(c) |
CRII Change Notice | | | Section 7.3(e)(i) |
CRII Common Stock | | | Section 4.4(a) |
CRII Disclosure Letter | | | Article 4 |
CRII Financial Advisor | | | Section 4.19 |
CRII Insurance Policies | | | Section 4.15 |
CRII Material Contract | | | Section 4.12(b) |
CRII Non-Voting Common Stock | | | Section 4.4(a) |
CRII Parties | | | Preamble |
CRII Permits | | | Section 4.8(a) |
CRII Subsidiary Partnership | | | Section 4.13(h) |
CRII Tax Protection Agreements | | | Section 4.13(h) |
CRII Terminating Breach | | | Section 9.1(d)(i) |
CRII Transaction Committee | | | Recitals |
CRII Voting Common Stock | | | Section 4.4(a) |
CRII Voting Debt | | | Section 4.4(d) |
CROP | | | Preamble |
Delaware Secretary | | | Section 2.3(b) |
DRULPA | | | Recitals |
Equity Incentive Plan | | | Section 7.16(a) |
Escrow Agreement | | | Section 9.3(f) |
FLSA | | | Section 4.16(i) |
Form S-4 | | | Section 7.1(a) |
High Traverse | | | Recitals |
Defined Term | | | Location of Definition |
Indemnified Parties | | | Section 7.7(a) |
Interim Period | | | Section 6.1(a) |
Intervening Event | | | Section 7.3(j)(ii) |
IRCA | | | Section 4.16(m) |
Merger Effective Time | | | Section 2.3(a) |
Merger Sub | | | Preamble |
Mergers | | | Recitals |
MGCL | | | Recitals |
MLLCA | | | Recitals |
OP Unit Split | | | Section 3.1(b)(i) |
Outside Date | | | Section 9.1(b)(i) |
Partner Approvals | | | Recitals |
Partnership Merger | | | Recitals |
Partnership Merger Consideration | | | Section 3.1(b)(x) |
Partnership Merger Effective Time | | | Section 2.3(b) |
Party(ies) | | | Preamble |
Permits | | | Section 4.8(a) |
Pre-Merger Transactions | | | Recitals |
Qualified REIT Subsidiary | | | Section 4.1(c) |
Qualifying REIT Income | | | Section 9.3(f)(i) |
Registered Securities | | | Section 7.1(a) |
REIT Common Merger Consideration | | | Section 3.1(a)(i) |
REIT Merger | | | Recitals |
REIT Merger Consideration | | | Section 3.1(a)(ii) |
REIT Preferred Merger Consideration | | | Section 3.1(a)(ii) |
SDAT | | | Section 2.3(a) |
Stockholder Approval | | | Recitals |
Superior Proposal | | | Section 7.3(j)(iii) |
Surviving Corporation | | | Section 2.1(a) |
Surviving OP | | | Section 2.1(b) |
Takeover Statutes | | | Section 4.20 |
Tax Protection Agreement | | | Recitals |
Taxable REIT Subsidiary | | | Section 4.1(c) |
Transfer Agent | | | Section 3.2(a) |
Transfer Taxes | | | Section 7.10(d) |
Voting Agreement | | | Recitals |
WARN Act | | | Section 4.16(l) |
| | (a) | | | if to CRII to: | ||||
| | | | | | ||||
| | | | Transaction Committee of the CRII Board 1245 Brickyard Road Suite 250 Salt Lake City, UT 84106 | |||||
| | | | Attn: | | | Jono Gardner | ||
| | | | | | Phil White | |||
| | | | E-mail: | | | jgardner@gardnerbatt.com | ||
| | | | | | phil@inflectionfinancial.com | |||
| | | | | | ||||
| | | | with copies (which shall not constitute notice) to: Goodwin Procter LLP 100 Northern Avenue Boston, Massachusetts 02210 | |||||
| | | | Attn: | | | Gilbert G. Menna | ||
| | | | | | Blake Liggio | |||
| | | | Email: | | | gmenna@goodwinlaw.com | ||
| | | | | | bliggio@goodwinlaw.com | |||
| | | | | | ||||
| | (b) | | | if to CCI or Merger Sub to: | ||||
| | | | | | ||||
| | | | Special Committee of the CCI Board 1245 Brickyard Road Suite 250 Salt Lake City, UT 84106 | |||||
| | | | Attn: | | | Gentry Jensen, Chair | ||
| | | | E-mail: | | | gjensen@cordovaoutdoors.com | ||
| | | | | |
| | | | with copies (which shall not constitute notice) to: Robert H. Bergdolt DLA Piper LLP (US) 4141 Parklake Avenue, Suite 300 Raleigh, NC 27612 |
| | COTTONWOOD COMMUNITIES, INC. | ||||
| | | | |||
| | By: | | | /s/ Enzio Cassinis | |
| | Name: | | | Enzio Cassinis | |
| | Title: | | | Chief Executive Officer |
| | COTTONWOOD COMMUNITIES GP SUBSIDIARY, LLC | |||||||
| | | | | | ||||
| | By: | | | COTTONWOOD COMMUNITIES, INC., its sole member | ||||
| | | | | | ||||
| | | | By: | | | /s/ Enzio Cassinis | ||
| | | | Name: | | | Enzio Cassinis | ||
| | | | Title: | | | Chief Executive Officer |
| | COTTONWOOD COMMUNITIES O.P., LP | |||||||
| | | | | | ||||
| | By: | | | COTTONWOOD COMMUNITIES, INC., its general partner | ||||
| | | | | | ||||
| | | | By: | | | /s/ Enzio Cassinis | ||
| | | | Name: | | | Enzio Cassinis | ||
| | | | Title: | | | Chief Executive Officer |
| | COTTONWOOD RESIDENTIAL II, INC. | ||||
| | | | |||
| | By: | | | /s/ Daniel Shaeffer | |
| | Name: | | | Daniel Shaeffer | |
| | Title: | | | Chief Executive Officer |
| | COTTONWOOD RESIDENTIAL O.P., LP | |||||||
| | | | | | ||||
| | By: | | | COTTONWOOD RESIDENTIAL II, INC., its general partner | ||||
| | | | | | ||||
| | | | By: | | | /s/ Daniel Shaeffer | ||
| | | | Name: | | | Daniel Shaeffer | ||
| | | | Title: | | | Chief Executive Officer |
| | COTTONWOOD COMMUNITIES, INC. | ||||
| | | | |||
| | |||||
| | By: | | | Enzio A. Cassinis | |
| | | | Chief Executive Officer and President |
Attest: | | | |
| | ||
| | ||
Gregg Christensen, | | | |
Secretary | | |
| | COTTONWOOD COMMUNITIES, INC. | ||||
| | | | |||
| | |||||
| | By: | | | Enzio A. Cassinis | |
| | | | Chief Executive Officer and President |
Attest: | | | |
| | ||
| | ||
Gregg Christensen, | | | |
Secretary | | |
| | | | | | Page | |||
| | | | ||||||
| | | | | | ||||
| | | | ||||||
| | | | | | ||||
| | | | ||||||
| | | | | | ||||
| | | | | | ||||
| | | | | | ||||
| | | | | | ||||
| | | | | | ||||
| | | | | | ||||
| | | | ||||||
| | | | | | ||||
| | | | | | ||||
| | | | | | ||||
| | | | | | ||||
| | | | | | ||||
| | | | ||||||
| | | | | | ||||
| | | | ||||||
| | | | | | ||||
| | | | ||||||
| | | | | | ||||
| | | | ||||||
| | | | | | ||||
| | | | | | ||||
| | | | | | ||||
| | | | | | ||||
| | | | | | ||||
| | | | ||||||
| | | | | | ||||
| | | | | | ||||
| | | | | | ||||
| | | | | | ||||
| | | | | | ||||
| | | | | | ||||
| | | | ||||||
| | | | | | ||||
| | | | ||||||
| | | | | | ||||
| | | | | | ||||
| | | | | | ||||
| | | | | | ||||
| | | | ||||||
| | | | | | ||||
| | | | | | ||||
| | | | | | ||||
| | | | | | ||||
| | | | | |
| | | | | | Page | |||
| | | | ||||||
| | | | | | ||||
| | | | ||||||
| | | | | | ||||
| | | | | | ||||
| | | | | | ||||
| | | | | | ||||
| | | | ||||||
| | | | | | ||||
| | | | | | ||||
| | | | | | ||||
| | | | | | ||||
| | | | | | ||||
| | | | | | ||||
| | | | | | ||||
| | | | | | ||||
| | | | | | ||||
| | | | | |
1 | Amount to be updated before signing based on previously agreed-upon factors. |
| | REIT: | ||||
| | | | |||
| | Cottonwood Communities, Inc., | ||||
| | a Maryland corporation | ||||
| | | | |||
| | By: | | | ||
| | | | Enzio Cassinis, Chief Executive Officer |
| | OPERATING PARTNERSHIP: | |||||||
| | | | | | ||||
| | COTTONWOOD RESIDENTIAL O.P., LP, | |||||||
| | a Delaware limited partnership | |||||||
| | | | | | ||||
| | By: | | | Cottonwood Communities, Inc., a Maryland corporation, its general partner | ||||
| | | | | | ||||
| | | | By: | | | |||
| | | | | | Enzio Cassinis, Chief Executive Officer |
| | CC ADVISORS III: | ||||||||||
| | | | | | | | |||||
| | CC ADVISORS III, LLC, | ||||||||||
| | a Delaware limited liability company | ||||||||||
| | | | | | | | |||||
| | By: | | | Cottonwood Communities Advisors, LLC, a Delaware limited liability, its sole member | |||||||
| | | | | | | | |||||
| | | | By: | | | Cottonwood Capital Management, Inc., a Maryland corporation, its manager | |||||
| | | | | | | | |||||
| | | | | | By: | | | ||||
| | | | | | | | Gregg Christensen, Chief Legal Officer |
| | | | | | Page | |||
| | | | ||||||
| | | | ||||||
| | | | | | ||||
| | | | | | ||||
| | | | | | ||||
| | | | | | ||||
| | | | | | ||||
| | | | | | ||||
| | | | | | ||||
| | | | ||||||
| | | | | | ||||
| | | | | | ||||
| | | | | | ||||
| | | | ||||||
| | | | | | ||||
| | | | | | ||||
| | | | | | ||||
| | | | | | ||||
| | | | | | ||||
| | | | | | ||||
| | | | | | ||||
| | | | | | ||||
| | | | | | ||||
| | | | | | ||||
| | | | | | ||||
| | | | | | ||||
| | | | | | ||||
| | | | | | ||||
| | | | ||||||
| | | | | | ||||
| | | | | | ||||
| | | | | | ||||
| | | | | | ||||
| | | | | | ||||
| | | | | | ||||
| | | | | | ||||
| | | | | | ||||
| | | | | | ||||
| | | | | | ||||
| | | | | | ||||
| | | | | | ||||
| | | | | | ||||
| | | | ||||||
| | | | | | ||||
| | | | | | ||||
| | | | | | ||||
| | | | | | ||||
| | | | | | ||||
| | | | | |
| | | | | | Page | |||
| | | | | | ||||
| | | | | | ||||
| | | | ||||||
| | | | | | ||||
| | | | | | ||||
| | | | | | ||||
| | | | | | ||||
| | | | | | ||||
| | | | | | ||||
| | | | | | ||||
| | | | | | ||||
| | | | | | ||||
| | | | | | ||||
| | | | | | ||||
| | | | | | ||||
| | | | ||||||
| | | | | | ||||
| | | | | | ||||
| | | | | | ||||
| | | | | | ||||
| | | | ||||||
| | | | | | ||||
| | | | | | ||||
| | | | | | ||||
| | | | | | ||||
| | | | | | ||||
| | | | ||||||
| | | | | | ||||
| | | | | | ||||
| | | | | | ||||
| | | | | | ||||
| | | | | | ||||
| | | | | | ||||
| | | | ||||||
| | | | | | ||||
| | | | | | ||||
| | | | | | ||||
| | | | | | ||||
| | | | | | ||||
| | | | | | ||||
| | | | | | ||||
| | | | ||||||
| | | | | | ||||
| | | | | | ||||
| | | | | | ||||
| | | | ||||||
| | | | | | ||||
| | | | | | ||||
| | | | | | ||||
| | | | | |
| | | | | | Page | |||
| | | | | | ||||
| | | | ||||||
| | | | | | ||||
| | | | | | ||||
| | | | ||||||
| | | | | | ||||
| | | | | | ||||
| | | | | | ||||
| | | | | | ||||
| | | | | | ||||
| | | | | | ||||
| | | | | | ||||
| | | | | | ||||
| | | | | | ||||
| | | | ||||||
| | | | | | ||||
| | | | | | ||||
| | | | | | ||||
| | | | | | ||||
| | | | | | ||||
| | | | | | ||||
| | | | | | ||||
| | | | | | ||||
| | | | | | ||||
| | | | | | ||||
| | | | | |
EXHIBITS | |||
Exhibit A – | | | Partners’ Capital Contributions and Percentage Interests |
Exhibit B – | | | Notice of Exercise of Exchange Right |
Exhibit C – | | | Call Notice |
Exhibit D – | | | Partnership Unit Designation of the CROP LTIP Units |
Exhibit E – | | | Notice of Election by Partner to Convert LTIP Units into Common Units |
Exhibit F – | | | Notice of Election by Partnership to Force Conversion of LTIP Units into Common Units |
Exhibit G – | | | Partnership Unit Designation of the Series 2016 Preferred Units |
Exhibit H – | | | Partnership Unit Designation of the Series 2017 Preferred Units |
Exhibit I – | | | Partnership Unit Designation of the Series 2019 Preferred Units |
Exhibit J – | | | Partnership Unit Designation of the CCOP LTIP Units |
| | GENERAL PARTNER: | ||||||||||
| | | | | | | ||||||
| | Cottonwood Communities GP Subsidiary, LLC, a Maryland limited liability company | ||||||||||
| | | | | | | ||||||
| | By: | | | | | Cottonwood Communities, Inc., a Maryland corporation, its sole member | |||||
| | | | | | | ||||||
| | | | | | By: | | | ||||
| | | | | | | | Enzio Cassinis, Chief Executive Officer |
| | SPECIAL LIMITED PARTNER: | ||||||||||
| | | | | ||||||||
| | CC Advisors III, LLC, a Delaware limited liability company | ||||||||||
| | | | | | | ||||||
| | By: | | | Cottonwood Communities Advisors, LLC, a Delaware limited liability, its sole member | |||||||
| | | | | | | ||||||
| | | | By: | | | Cottonwood Capital Management, Inc., a Maryland corporation, its manager | |||||
| | | | | | | ||||||
| | | | | | By: | | | ||||
| | | | | | | | Gregg Christensen, Chief Legal Officer |
| | LIMITED PARTNERS: | ||||||||||
| | | | | | | | |||||
| | Executed on behalf of the Limited Partners pursuant to the power of attorney set forth in Section 8.2 of the Fourth Amended and Restated Agreement and pursuant to the Merger Agreement. | ||||||||||
| | | | | | | ||||||
| | Cottonwood Communities GP Subsidiary, LLC, a Maryland limited liability company | ||||||||||
| | | | | | | ||||||
| | By: | | | | | Cottonwood Communities, Inc., a Maryland corporation, its sole member | |||||
| | | | | | | ||||||
| | | | | | By: | | | ||||
| | | | | | | | Enzio Cassinis, Chief Executive Officer |
Partner | | | Units | | | Percentage Interest |
GENERAL PARTNER | | | | | ||
Cottonwood Communities GP Subsidiary, LLC 1245 Brickyard Rd, Suite 250 Salt Lake City, Utah 84106 | | | [On file with the Partnership] | | | |
| | | | |||
SPECIAL LIMITED PARTNER | | | | | ||
CC Advisors III, LLC 1245 Brickyard Rd, Suite 250 Salt Lake City, Utah 84106 | | | [On file with the Partnership] | | | |
| | | | |||
COMMON LIMITED PARTNERS | | | | | ||
[On file with Partnership] | | | [On file with the Partnership] | | | |
| | | | |||
SERIES 2016 PREFERRED LIMITED PARTNER | | | | | ||
Cottonwood Communities GP Subsidiary, LLC 1245 Brickyard Rd, Suite 250 Salt Lake City, Utah 84106 | | | [On file with the Partnership] | | | |
| | | | |||
SERIES 2017 PREFERRED LIMITED PARTNER | | | | | ||
Cottonwood Communities GP Subsidiary, LLC 1245 Brickyard Rd, Suite 250 Salt Lake City, Utah 84106 | | | [On file with the Partnership] | | | |
| | | | |||
SERIES 2019 PREFERRED LIMITED PARTNER | | | | | ||
Cottonwood Communities, Inc. 1245 Brickyard Rd, Suite 250 Salt Lake City, Utah 84106 | | | [On file with the Partnership] | | |
| | Dated: | | | | | (Name of Limited Partner) | |||||||||||
| | | | | | | | | | | | |||||||
| | | | | | By: | | | ||||||||||
| | | | | | | | (Signature of Limited Partner) | ||||||||||
| | | | | | | | | | | ||||||||
| | | | | | Mailing Address: | | |||||||||||
| | | | | | | | | | | ||||||||
| | | | | | |||||||||||||
| | | | | | | | (City) | | | (State) | | | Zip Code | ||||
| | | | | | | | | | | | |||||||
| | | | | | Signature Guaranteed by: | ||||||||||||
| | | | | | | | | | | | |||||||
| | | | | | | | | | | ||||||||
| | | | | | | | | | | | |||||||
| | If REIT Shares are to be issued, issue to: | | | | | | | | | | | ||||||
| | | | | | | | | | | | |||||||
| | Name | | | | | | | | | | | ||||||
| | | | | | | | | | | | |||||||
| | Social Security or Tax I.D. Number | | | | | | | | | | |
| | Cottonwood Communities GP Subsidiary, LLC, a Maryland limited liability company | ||||
| | |||||
| | By: | | | ||
| | Printed Name: | | | ||
| | Title: | | |
Name of Holder: | | | | | ||
| | (Please Print: Exact Name as Registered with Partnership) | ||||
Number of LTIP Units to be Converted: | | | | | ||
| | | | |||
Conversion Date: | | | | | ||
(Signature of Holder: Sign Exact Name as Registered with Partnership) | | | ||||
| | |||||
(Street Address) | | | | | ||
| | | | |||
(City) | | | (State) | | | (Zip Code) |
Name of Holder: | | | |||||||
| | (Please Print: Exact Name as Registered with Partnership) | |||||||
Number of LTIP Units to be Converted: | | | | | |||||
| | Conversion Date: | | | | |
![]() | | | 1251 AVENUE OF THE AMERICAS, 6TH FLOOR NEW YORK, NY 10020 |
| P 212 466-7800 | TF 800 635-6851 | ||
| Piper Sandler & Co. Since 1895. Member SIPC and NYSE. |
| | Very truly yours, | |
| | ![]() |
| | ||
Consolidated Financial Statements | | | |
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| |
| | December 31, | ||||
| | 2019 | | | 2018 | |
Assets | | | | | ||
Real estate assets, net | | | $675,821 | | | $616,814 |
Investments in unconsolidated real estate entities | | | 73,015 | | | 57,954 |
Cash and cash equivalents | | | 44,568 | | | 33,052 |
Restricted cash | | | 8,127 | | | 12,843 |
Related party notes | | | 9,208 | | | — |
Related party receivables | | | 1,485 | | | 429 |
Deficiency notes | | | 10,130 | | | — |
Other assets | | | 38,378 | | | 39,161 |
Total assets | | | 860,732 | | | 760,253 |
Liabilities, Equity, and Noncontrolling Interests | | | | | ||
Liabilities | | | | | ||
Mortgage notes, net | | | 568,451 | | | 513,663 |
Preferred stock, net | | | 139,986 | | | 136,879 |
Foreign notes, net | | | 44,829 | | | 22,355 |
Accounts payable and accrued liabilities | | | 19,293 | | | 18,186 |
Other liabilities | | | 1,101 | | | 1,163 |
Total liabilities | | | 773,660 | | | 692,246 |
Commitments and contingencies (Note 12) | | | | | ||
Equity and Noncontrolling Interests Stockholders’ equity | | | | | ||
Common stock, $0.01 par value per share; 1,000,000,000 shares authorized with 297,650 shares and 50 shares issued and outstanding, respectively | | | 3 | | | — |
Additional paid-in capital | | | 5,355 | | | 1 |
Cumulative distributions | | | (166) | | | — |
Accumulated deficit | | | (930) | | | (1) |
Total stockholders’ equity | | | 4,262 | | | — |
Noncontrolling interests | | | | | ||
Limited partners | | | (35,634) | | | 2,989 |
Partially owned entities | | | 118,444 | | | 65,018 |
Total noncontrolling interests | | | 82,810 | | | 68,007 |
Total equity and noncontrolling interests | | | 87,072 | | | 68,007 |
Total liabilities, equity and noncontrolling interests | | | $860,732 | | | $760,253 |
| | For the Years Ended December 31, | ||||
| | 2019 | | | 2018 | |
Revenues | | | | | ||
Property rental | | | $85,203 | | | $73,267 |
Property management and development | | | 12,545 | | | 19,447 |
Advisory services | | | 2,717 | | | 1,796 |
Total revenues | | | 100,465 | | | 94,510 |
Operating expenses | | | | | ||
Property operations | | | 35,189 | | | 28,274 |
Property management | | | 14,070 | | | 16,695 |
Depreciation and amortization | | | 32,793 | | | 28,590 |
General and administrative | | | 14,568 | | | 13,866 |
Total operating expenses | | | 96,620 | | | 87,425 |
Income from operations | | | 3845000 | | | 7,085 |
Equity in earnings of unconsolidated real estate entities | | | 1,179 | | | 2,396 |
Interest expense, net of interest income | | | (38,043) | | | (31,699) |
Loss on debt extinguishment | | | (2,033) | | | — |
Gain on sale of real estate assets | | | — | | | 38,466 |
Gain on sale of unconsolidated real estate entities | | | 6,823 | | | 5,374 |
Expenses from Restructuring Transactions | | | — | | | (15,200) |
Share based compensation from Restructuring Transactions | | | — | | | (7,541) |
Other expenses, net | | | (148) | | | (508) |
Loss before income taxes | | | (28,377) | | | (1,627) |
Income tax expense | | | (292) | | | (2,415) |
Net loss | | | (28,669) | | | (4,042) |
Net loss attributable to noncontrolling interests: | | | | | ||
Limited partners | | | 22,194 | | | 2,037 |
Partially owned entities | | | 5,546 | | | 2,004 |
Net loss attributable to common stockholders | | | $(929) | | | $(1) |
| | Cottonwood Residential II, Inc. Stockholders’ Equity | | | Noncontrolling Interests | | | Total Equity and Noncontrolling Interests | |||||||||||||||||||
| | Common Stock | | | Additional Paid-In- Capital | | | Cumulative Distributions | | | Accumulated Deficit | | | Total Stockholders’ Equity | | | Limited Partners | | | Partially Owned Entities | | ||||||
| | Shares | | | Amount | | |||||||||||||||||||||
Balance at January 1, 2018 | | | 50 | | | $— | | | $1 | | | $0 | | | $— | | | $1 | | | $42,408 | | | $47,068 | | | $89,477 |
Acquisition of consolidated real estate assets | | | — | | | — | | | — | | | — | | | — | | | — | | | 6,156 | | | 23,913 | | | 30,069 |
Share based compensation | | | — | | | — | | | — | | | — | | | — | | | — | | | 8,270 | | | — | | | 8,270 |
Repurchase of OP Units | | | — | | | — | | | — | | | — | | | — | | | — | | | (12,397) | | | — | | | (12,397) |
Other comprehensive loss | | | — | | | — | | | — | | | — | | | — | | | — | | | (221) | | | — | | | (221) |
Net loss | | | — | | | — | | | — | | | — | | | (1) | | | (1) | | | (2,037) | | | (2,004) | | | (4,042) |
Distributions | | | — | | | — | | | — | | | — | | | — | | | — | | | (13,486) | | | (3,959) | | | (17,445) |
Distributions on behalf of CRI, net | | | — | | | — | | | — | | | — | | | — | | | — | | | (25,704) | | | — | | | (25,704) |
Balance at December 31, 2018 | | | 50 | | | $— | | | $1 | | | $— | | | $(1) | | | $— | | | $2,989 | | | $65,018 | | | $68,007 |
Acquisition of consolidated real estate assets | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | 28,866 | | | 28,866 |
OP Units issued for interests in unconsolidated real estate entities | | | — | | | — | | | — | | | — | | | — | | | — | | | 9,697 | | | — | | | 9,697 |
Development contributions from noncontrolling interests | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | 30,416 | | | 30,416 |
Advisor contributions from noncontrolling interests | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | 6,457 | | | 6,457 |
Issuance of common stock, net of issuance costs | | | 297,600 | | | 3 | | | 5,354 | | | — | | | — | | | 5,357 | | | — | | | — | | | 5,357 |
Repurchase of OP Units | | | — | | | — | | | — | | | — | | | — | | | — | | | (15,492) | | | — | | | (15,492) |
Share based compensation | | | — | | | — | | | — | | | — | | | — | | | — | | | 2,302 | | | — | | | 2,302 |
Other comprehensive loss | | | — | | | — | | | — | | | — | | | — | | | — | | | 143 | | | — | | | 143 |
Net loss | | | — | | | — | | | — | | | — | | | (929) | | | (929) | | | (22,194) | | | (5,546) | | | (28,669) |
Distributions | | | — | | | — | | | — | | | (166) | | | — | | | (166) | | | (13,079) | | | (6,767) | | | (20,012) |
Balance at December 31, 2019 | | | 297,650 | | | $3 | | | $5,355 | | | $(166) | | | $(930) | | | $4,262 | | | $(35,634) | | | $118,444 | | | $87,072 |
| | For the Years Ended December 31, | ||||
| | 2019 | | | 2018(1) | |
Operating activities | | | | | ||
Net loss | | | $(28,669) | | | $(4,042) |
Adjustments to reconcile net loss to cash provided by operating activities: | | | | | ||
Depreciation and amortization | | | 32,793 | | | 28,590 |
Amortization of deferred financing costs | | | 6,301 | | | 7,853 |
Intangible impairment | | | — | | | 400 |
Gain on sale of real estate assets | | | — | | | (38,466) |
Gain on sale of unconsolidated real estate entities | | | (6,823) | | | (5,374) |
Share based compensation | | | 2,302 | | | 8,270 |
Other operating | | | 126 | | | (2,646) |
Equity in earnings of unconsolidated real estate entities | | | (1,179) | | | (2,396) |
Distributions from unconsolidated real estate entities - return on capital | | | 4,389 | | | 3,471 |
Changes in operating assets and liabilities: | | | | | ||
Other assets | | | 4,920 | | | 6,120 |
Accounts payable, accrued and other liabilities | | | 259 | | | 6,257 |
Net cash provided by operating activities | | | 14,419 | | | 8,037 |
Cash flows from investing activities | | | | | ||
Acquisition of interests in consolidated real estate assets, net of cash and restricted cash acquired | | | (1,675) | | | (67,170) |
Capital expenditures and development activities | | | (19,933) | | | (18,271) |
Contributions to developments from noncontrolling interests | | | 21,525 | | | — |
Investment in unconsolidated real estate entities | | | (9,186) | | | (4,273) |
Proceeds from disposition of real estate assets | | | — | | | 48,518 |
Distributions from unconsolidated real estate entities - return of capital | | | 11,140 | | | 23,891 |
Related party receivables | | | (1,056) | | | — |
Related party notes | | | (4,553) | | | — |
Issuance of deficiency notes | | | (10,130) | | | |
Contributions to Advisor from noncontrolling interests | | | 6,457 | | | — |
Sponsored offering costs | | | (11,374) | | | (8,336) |
Other investing activities | | | (114) | | | 859 |
Net cash used in investing activities | | | (18,899) | | | (24,782) |
| | For the Years Ended December 31, | ||||
| | 2019 | | | 2018(1) | |
Cash flows from financing activities | | | | | ||
Principal payments on mortgage notes | | | (918) | | | (877) |
Proceeds from mortgage notes, net of issuance costs | | | 117,132 | | | 62,193 |
Repayment of mortgage notes | | | (93,646) | | | (35,400) |
Loss on debt extinguishment | | | (2,033) | | | — |
Issuance of preferred stock, net of issuance costs | | | — | | | 26,234 |
Redemption of preferred stock | | | (1,640) | | | — |
Issuance of foreign notes, net of issuance costs | | | 21,819 | | | 7,690 |
Issuance of common stock | | | 5,665 | | | — |
Repurchase of OP Units | | | (15,492) | | | (12,397) |
Distributions to common stockholders | | | (166) | | | — |
Distributions to noncontrolling interest holders | | | (19,908) | | | (18,476) |
Other financing activity | | | 467 | | | (133) |
Net cash provided by financing activities | | | 11,280 | | | 28,834 |
Net increase in cash, cash equivalents and restricted cash | | | 6,800 | | | 12,089 |
Cash, cash equivalents, and restricted cash at the beginning of period | | | 45,895 | | | 33,806 |
Cash, cash equivalents, and restricted cash at the end of period | | | $52,695 | | | $45,895 |
Reconciliation of cash, cash equivalents and restricted cash to the consolidated balance sheets: | | | | | ||
Cash and cash equivalents(2) | | | $44,568 | | | $33,052 |
Restricted cash(2) | | | 8,127 | | | 12,843 |
Total cash, cash equivalents and restricted cash | | | $52,695 | | | $45,895 |
Supplemental schedule of cash flow information | | | | | ||
Cash paid for interest | | | $34,688 | | | $28,128 |
Cash paid for income and other taxes | | | 90 | | | 5 |
Distributions on behalf of CRI, net | | | — | | | (25,704) |
Supplemental schedule of noncash investing and financing activities | | | | | ||
Acquisition of real estate assets and investments in unconsolidated entities | | | | | ||
Real estate assets, net of cash acquired | | | $— | | | $(59,263) |
Value of OP Units issued for real estate assets | | | — | | | 6,281 |
Value of OP Units issued for investments in unconsolidated real estate entities | | | 9,697 | | | — |
Note receivable exchanged for investment in unconsolidated real estate entity | | | 2,474 | | | — |
Related party note issuance (noncash) | | | 4,655 | | | — |
Other assets acquired and liabilities assumed, net | | | — | | | (23,036) |
(1) | As adjusted, refer to Note 2. |
(2) | As of January 1, 2018, our cash and cash equivalents balance was $21,250 and our restricted cash balance was $12,556. |
Land improvements | | | 5–15 |
Building | | | 30 |
Building improvements | | | 5–15 |
Furniture, fixtures, and equipment | | | 5–15 |
Standard | | | Description | | | Required date of adoption | | | Effect on the Financial Statements or Other Significant Matters |
ASU 2014-09, Revenue from Contracts with Customers (Topic 606) | | | The ASU establishes principles for recognizing revenue upon the transfer of promised goods or services to customers, in an amount that reflects the expected consideration received in exchange for those goods or services as outlined in a five-step model whereby revenue is recognized as performance obligations within a contract are satisfied. Income from lease contracts is specifically excluded from this ASU. | | | January 1, 2020 | | | The ASU may be applied using the full retrospective transition method or by using the modified retrospective transition method with a cumulative effect recognized as of the date of initial application. The majority of our revenue is derived from real estate lease contracts, which falls outside the scope of the ASU. We have evaluated the impact of adopting the new standard on non-lease related activity, including other separate resident charges, and do not expect significant adjustments to the consolidated financial statements as a result of adoption of this standard. |
| | | | | | ||||
ASU 2016-02, Leases (Topic 842) | | | The ASU amends existing accounting standards for lease accounting and establishes the principles for lease accounting for both the lessee and lessor. The amendment requires lessees to recognize a right-of-use asset and lease liability for all leases with terms of more than 12 months. Recognition, measurement and presentation of expenses will depend on classification as a finance or operating lease. The amendment also requires certain quantitative and qualitative disclosures about leasing arrangements. | | | January 1, 2021 | | | The standard must be adopted using a modified retrospective transition and provides for certain practical expedients. Transition will require application of the new guidance at the beginning of the earliest comparative period presented. We do not expect adoption to have a significant impact on the consolidated financial statements, as leases are generally 12 months or less with the exception of certain retail leases. |
| | | | | | ||||
ASU 2016-13, Financial Instruments – Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments | | | This ASU requires entities to estimate a lifetime expected credit loss for most financial assets, including trade and other receivables and other long term financings including available for sale and held-to-maturity debt securities, and loans. Subsequently, the FASB issued ASU 2018-19, Codification Improvements to Topic 326, Financial Instruments-Credit Losses, which amends the scope of ASU 2016-13 and clarified that receivables arising from operating leases are not within the scope of the standard and should continue to be accounted for in accordance with the leases standard (Topic 842). | | | January 1, 2023 | | | ASU 2016-13 affects entities holding financial assets and net investments in leases that are not accounted for at fair value through net income. The amendments in ASU 2016-13 require a financial asset (or a group of financial assets) measured at amortized cost basis to be presented at the net amount expected to be collected. The allowance for credit losses is a valuation account that is deducted from the amortized cost basis of the financial asset(s) to present the net carrying value at the amount expected to be collected on the financial asset. ASU 2016-13 also requires new disclosures. For financial assets measured at amortized cost, an entity will be required to disclose information about how it developed its allowance for credit losses, including changes in the factors that influenced management’s estimate of expected credit losses and the reasons for those changes. For financing receivables and net investments in leases measured at amortized cost, an entity will be required to further disaggregate the information it currently discloses about the credit quality of these assets by year of the asset’s origination for as many as five annual periods. We are still evaluating the impact of adopting ASU 2016-13 on our financial statements. |
| | December 31, | ||||
| | 2019 | | | 2018 | |
Land | | | $103,372 | | | $94,243 |
Construction in progress(1) | | | 15,570 | | | 1,124 |
Depreciable property: | | | | | ||
Buildings and improvement | | | 624,671 | | | 568,516 |
Furniture, fixtures, and equipment | | | 26,302 | | | 20,106 |
Intangible assets | | | 17,976 | | | 16,311 |
| | 787,891 | | | 700,300 | |
Less: Accumulated depreciation and amortization | | | (112,070) | | | (83,486) |
Real estate assets, net | | | $675,821 | | | $616,814 |
(1) | Includes construction in progress for our development projects and capitalized costs for improvements not yet placed in service at our stabilized properties. |
| | | | Allocated Amounts | ||||||||||||||
Property | | | Consolidation Date | | | Land | | | Building | | | Property Improvements | | | Intangible | | | Net Other |
Heights at Meridian | | | January 8, 2019 | | | $5,855 | | | $52,920 | | | $4,153 | | | $1,658 | | | $942 |
| | | | Allocated Amounts | ||||||||||||||
Property | | | Consolidation Date | | | Land | | | Building | | | Property Improvements | | | Intangible | | | Net Other |
Regatta | | | January 2, 2018 | | | $4,633 | | | $17,971 | | | $2,078 | | | $986 | | | $163 |
Summer Park | | | September 19, 2018 | | | 6,596 | | | 27,422 | | | 1,880 | | | 1,110 | | | 785 |
| | | | $11,229 | | | $45,393 | | | $3,958 | | | $2,096 | | | $948 |
Property | | | Location | | | Apartment Units | | | % Owned at Disposition | | | 2018 Gains |
Parkway Crossing | | | Asheville, NC | | | 248 | | | 100.0% | | | $13,198 |
Tramore Village | | | Austell, GA | | | 324 | | | 100.0% | | | 18,030 |
Woodbridge | | | San Antonio, TX | | | 253 | | | 100.0% | | | 7,238 |
| | | | 825 | | | | | $38,466 |
Affiliated Entity | | | Investment Type | | | Location | | | Note Amount |
Cottonwood Communities Advisor | | | Advisor entity | | | Salt Lake City, UT | | | $6,457 |
Park Avenue Investor Entity | | | Development project | | | Salt Lake City, UT | | | 1,811 |
Broadway Investor Entity | | | Development project | | | Salt Lake City, UT | | | 940 |
| | | | | | $9,208 |
| | December 31, | ||||
| | 2019 | | | 2018 | |
Fixed rate mortgage notes | | | $252,275 | | | $219,444 |
Variable rate mortgage notes | | | 321,317 | | | 298,788 |
Total mortgage notes | | | 573,592 | | | 518,232 |
Debt financing costs | | | (5,141) | | | (4,569) |
Mortgage notes, net | | | $568,451 | | | $513,663 |
Year | | | Total |
2020 | | | $— |
2021 | | | 24,436 |
2022 | | | 15,693 |
2023 | | | 83,575 |
2024 | | | 173,345 |
Thereafter | | | 276,543 |
| | $573,592 |
| | | | | | | | December 31, | |||||||
| | Offering Size | | | Interest Rate | | | Maturity Date | | | 2019 | | | 2018 | |
2017 6.25% Notes | | | $5,000 | | | 6.25% | | | December 31, 2021 | | | $4,000 | | | $3,000 |
2017 6% Notes | | | 35,000 | | | 6.00% | | | December 31, 2022 | | | 20,918 | | | 20,918 |
2019 6% Notes | | | 25,000 | | | 6.00% | | | December 31, 2023 | | | 22,675 | | | — |
Unamortized debt financing costs | | | | | | | | | (2,764) | | | (1,563) | |||
| | $65,000 | | | | | | | $44,829 | | | $22,355 |
| | For the Year Ended December 31, 2019 | |||||||
| | Federal | | | State | | | Total | |
Current expense | | | $123 | | | $169 | | | $292 |
Deferred expense | | | — | | | — | | | — |
Total tax provision | | | $123 | | | $169 | | | $292 |
| | For the Year Ended December 31, 2018 | |||||||
| | Federal | | | State | | | Total | |
Current expense | | | $34 | | | $312 | | | $346 |
Deferred expense | | | 2,044 | | | 25 | | | 2,069 |
Total tax provision | | | $2,078 | | | $337 | | | $2,415 |
| | For the Year Ended December 31, | ||||
| | 2019 | | | 2018 | |
Expected tax benefit at statutory rate | | | $(386) | | | $(1,125) |
Disposition of real estate assets | | | — | | | 804 |
Miscellaneous | | | (163) | | | 262 |
Valuation allowance | | | 841 | | | 2,474 |
Total tax provision | | | $292 | | | $2,415 |
| | December 31, | ||||
| | 2019 | | | 2018 | |
Intangible assets | | | $1,093 | | | $2,409 |
Fixed assets | | | (949) | | | (1,165) |
Net operating losses | | | 2,473 | | | 1,433 |
Other | | | 698 | | | (203) |
Valuation allowance | | | (3,315) | | | (2,474) |
Deferred tax asset (liability) | | | $— | | | $— |
| | | | | | | | Shares Outstanding at | | | Dividends for the Year Ended | ||||||||||
| | | | | | | | December 31, | | | December 31, | ||||||||||
| | Dividend Rate | | | Extension Dividend Rate | | | Redemption Date | | | 2019 | | | 2018 | | | 2019 | | | 2018 | |
Series 2016 Preferred Stock | | | 6.5% | | | 7.0% | | | January 31, 2021 | | | 14,277,566 | | | 14,451,715 | | | $9,349 | | | $9,136 |
Series 2017 Preferred Stock | | | 7.5% | | | 8.0% | | | January 31, 2022 | | | 258,550 | | | 263,550 | | | 197 | | | 192 |
| | | | Shares Outstanding at December 31, | |||||
Class | | | Shares Authorized | | | 2019 | | | 2018 |
Preferred Stock Total | | | 100,000,000 | | | 14,536,116 | | | 14,715,265 |
Series 2016 Preferred Stock (Note 9) | | | 14,500,000 | | | 14,277,566 | | | 14,451,715 |
Series 2017 Preferred Stock (Note 9) | | | 5,000,000 | | | 258,550 | | | 263,550 |
| | | | | | ||||
Common Stock Total | | | 1,100,000,000 | | | 297,650 | | | 50 |
Voting Common Stock | | | 50 | | | 50 | | | 50 |
Non-Voting Common Stock | | | 2,000,000 | | | 213,434 | | | — |
Non-Voting Series B Common Stock | | | 100,000 | | | 84,166 | | | — |
| | Time Awards | | | Performance Awards | |||||||
| | LTIP Units | | | Weighted- Average Grant Date Fair Value | | | LTIP Units | | | Weighted- Average Grant Date Fair Value | |
Unvested awards at December 31, 2017 | | | 171,290 | | | $12.99 | | | 269,158 | | | $5.23 |
Granted on 1/1/18 | | | 46,413 | | | 19.15 | | | 129,289 | | | 6.35 |
Forfeited | | | — | | | — | | | — | | | — |
Vested and converted to OP Units with the Restructuring Transactions | | | (217,703) | | | 14.30 | | | (398,447) | | | 5.59 |
Granted on 10/1/18 | | | 236,250 | | | 19.16 | | | — | | | — |
Unvested awards at December 31, 2018 | | | 236,250 | | | $19.16 | | | — | | | $— |
Granted on 3/1/19 | | | 55,680 | | | 19.01 | | | 129,920 | | | 9.28 |
Forfeited | | | — | | | — | | | — | | | — |
Unvested awards at December 31, 2019 | | | 291,930 | | | $19.13 | | | 129,920 | | | $9.28 |
2020 | | | $771 |
2021 | | | 109 |
2022 | | | 46 |
2023 | | | — |
2024 | | | — |
Thereafter | | | — |
Total | | | $926 |
Refinance Date | | | Collateralized Property | | | Total Proceeds | | | Interest Rate(1) | | | Three Year Interest Rate Cap | | | Maturity Date |
2/3/20 | | | Retreat at Peachtree Summer Park Regatta | | | $128,700 | | | One-month Libor + 1.99% | | | One-month Libor index at 3.51% | | | March 1, 2030 |
4/8/20 | | | Scott Mountain | | | $48,373 | | | One-month Libor + 2.19% | | | One-month Libor index at 2.81% | | | May 1, 2030 |
5/28/20 | | | Pavilions | | | $37,350 | | | One-month Libor + 2.75% | | | One-month Libor index at 2.75% | | | June 1, 2030 |
(1) | Interest only payments for the first five years. |
| | | | | | | | | | Initial Cost to Company | | | | | December 31, 2019 | ||||||||||||||||||||||||
Property Name | | | Property Location | | | Number of Units | | | Year(s) Built | | | Percent Owned by the Operating Partnership | | | Land | | | Buildings, Intangibles and Improvements | | | Cost Capitalized Subsequent to Acquisition | | | Land | | | Buildings and Fixtures | | | Total | | | Accumulated Depreciation and Amortization | | | Total Cost, Net | | | Encumbrances |
Alpha Mill | | | Charlotte, NC | | | 267 | | | 2007, 2014 | | | 10.0% | | | $8,156 | | | $43,770 | | | $1,186 | | | $8,156 | | | $44,956 | | | $53,112 | | | $(6,815) | | | $46,297 | | | $(36,265) |
Cason Estates | | | Murfreesboro, TN | | | 262 | | | 2005 | | | 100.0% | | | 1,865 | | | 25,028 | | | 361 | | | 1,865 | | | 25,389 | | | 27,254 | | | (3,551) | | | 23,703 | | | (26,828) |
Cottonwood | | | Salt Lake, UT | | | 264 | | | 1985 | | | 100.0% | | | 3,290 | | | 20,645 | | | 1,043 | | | 3,290 | | | 21,688 | | | 24,978 | | | (3,063) | | | 21,915 | | | (21,645) |
Cottonwood Reserve | | | Charlotte, NC | | | 352 | | | 2004, 2017 | | | 91.1% | | | 2,911 | | | 34,987 | | | 11,049 | | | 3,757 | | | 45,190 | | | 48,947 | | | (8,281) | | | 40,666 | | | (38,976) |
Cottonwood Westside | | | Atlanta, GA | | | 197 | | | 2015 | | | 10.0% | | | 5,894 | | | 37,107 | | | 770 | �� | | 5,894 | | | 37,877 | | | 43,771 | | | (5,524) | | | 38,247 | | | (25,655) |
Enclave on Golden Triangle | | | Keller, TX | | | 273 | | | 2006 | | | 98.9% | | | 2,523 | | | 23,984 | | | 1,439 | | | 2,523 | | | 25,423 | | | 27,946 | | | (6,157) | | | 21,789 | | | (34,000) |
Heights at Meridian | | | Durham, NC | | | 339 | | | 2015 | | | 10.0% | | | 5,882 | | | 58,703 | | | 210 | | | 5,882 | | | 58,913 | | | 64,795 | | | (3,885) | | | 60,910 | | | (33,750) |
Melrose | | | Nashville, TN | | | 220 | | | 2015 | | | 100.0% | | | 6,181 | | | 52,920 | | | 451 | | | 6,181 | | | 53,371 | | | 59,552 | | | (8,048) | | | 51,504 | | | (47,100) |
Parc Westborough | | | Westborough, MA | | | 249 | | | 2016 | | | 35.7% | | | 10,221 | | | 55,179 | | | 166 | | | 10,221 | | | 55,345 | | | 65,566 | | | (5,015) | | | 60,551 | | | (38,010) |
Pavilions | | | Albuquerque, NM | | | 240 | | | 1992 | | | 96.4% | | | 2,100 | | | 24,437 | | | 5,046 | | | 2,100 | | | 29,483 | | | 31,583 | | | (10,997) | | | 20,586 | | | (24,436) |
Raveneaux | | | Houston, TX | | | 382 | | | 2000 | | | 97.0% | | | 3,423 | | | 45,308 | | | 2,098 | | | 3,423 | | | 47,406 | | | 50,829 | | | (7,977) | | | 42,852 | | | (26,675) |
Regatta | | | Houston, TX | | | 490 | | | 1968-1976 | | | 100.0% | | | 4,633 | | | 21,033 | | | 1,723 | | | 4,633 | | | 22,756 | | | 27,389 | | | (2,696) | | | 24,693 | | | (26,170) |
Retreat at Peachtree City | | | Peachtree City, GA | | | 312 | | | 1999 | | | 100.0% | | | 6,415 | | | 38,790 | | | 1,470 | | | 6,415 | | | 40,260 | | | 46,675 | | | (8,319) | | | 38,356 | | | (39,584) |
Scott Mountain | | | Portland, OR | | | 262 | | | 1997, 2000 | | | 95.8% | | | 3,500 | | | 34,672 | | | 2,385 | | | 3,500 | | | 37,057 | | | 40,557 | | | (7,794) | | | 32,763 | | | (34,200) |
Stonebriar at Frisco | | | Frisco, TX | | | 306 | | | 1999 | | | 84.2% | | | 3,785 | | | 22,843 | | | 2,892 | | | 3,785 | | | 25,735 | | | 29,520 | | | (6,698) | | | 22,822 | | | (36,400) |
Summer Park | | | Buford, GA | | | 358 | | | 2001 | | | 98.7% | | | 6,596 | | | 30,116 | | | 348 | | | 6,596 | | | 30,464 | | | 37,060 | | | (2,557) | | | 34,503 | | | (35,945) |
Timber Ridge | | | Mobile, AL | | | 320 | | | 1998, 2000 | | | 30.4% | | | 1,833 | | | 21,614 | | | 2,577 | | | 1,833 | | | 24,191 | | | 26,024 | | | (6,736) | | | 19,288 | | | (15,693) |
The Marq Highland Park | | | Tampa, FL | | | 239 | | | 2015 | | | 10.0% | | | 2,962 | | | 43,039 | | | 722 | | | 2,962 | | | 43,761 | | | 46,723 | | | (7,934) | | | 38,789 | | | (32,260) |
Other | | | | | | | N/A | | | N/A | | | Various | | | Various | | | Various | | | 20,356 | | | 15,254 | | | 35,610 | | | (23) | | | 35,587 | | | — | ||
| | | | 5,332 | | | | | | | $82,170 | | | $634,175 | | | $35,936 | | | $103,372 | | | $684,519 | | | $787,891 | | | $(112,070) | | | $675,821 | | | $(573,592) |
| | | | | | | | Balance Sheet Information as of December 31, 2019 | | | Operating data for the period ending December 31, 2019 | ||||||||||||||||||||||||||||||||||
Property | | | Location | | | % Owned | | | Apartment Units | | | Real Estate Assets, Net | | | Other Assets | | | Mortgage Debt | | | Other Liabilities | | | Equity | | | Revenue | | | Direct Expenses | | | Interest | | | Management Fee | | | Net Operating Income | | | Depreciation | | | Property Income (Loss) |
3800 Main | | | Houston, TX | | | 50.0% | | | 319 | | | $45,811 | | | $2,159 | | | $35,489 | | | $1,727 | | | $10,754 | | | $5,588 | | | $3,059 | | | $1,659 | | | $141 | | | $729 | | | $1,701 | | | $(972) |
Cottonwood Bayview | | | St. Petersburg, FL | | | 71.0% | | | 309 | | | 68,523 | | | 1,339 | | | 48,902 | | | 402 | | | 20,558 | | | 7,149 | | | 2,822 | | | 1,882 | | | 214 | | | 2,231 | | | 2,507 | | | (276) |
Cottonwood Ridgeview | | | Plano, TX | | | 90.5% | | | 322 | | | 37,482 | | | 1,839 | | | 30,542 | | | 1,197 | | | 7,582 | | | 5,541 | | | 2,358 | | | 1,237 | | | 166 | | | 1,780 | | | 1,653 | | | 127 |
Fox Point | | | Salt Lake City, UT | | | 52.8% | | | 398 | | | 26,254 | | | 905 | | | 21,256 | | | 363 | | | 5,540 | | | 5,467 | | | 1,652 | | | 699 | | | 219 | | | 2,897 | | | 1,218 | | | 1,679 |
Toscana at Valley Ridge | | | Lewisville, TX | | | 58.6% | | | 288 | | | 25,088 | | | 1,132 | | | 18,420 | | | 796 | | | 7,004 | | | 3,820 | | | 1,647 | | | 806 | | | 115 | | | 1,252 | | | 1,133 | | | 119 |
| | | | | | 1,636 | | | $203,158 | | | $7,374 | | | $154,609 | | | $4,485 | | | $51,438 | | | $27,565 | | | $11,538 | | | $6,283 | | | $855 | | | $8,889 | | | $8,212 | | | $677 |
• | Maintaining stable cash flows and consistent distributions for our stockholders and the holders of Operating Partnership units. |
• | Preserving and protecting our capital base. |
• | Growing our net asset value consistently over time. |
• | Recycling capital efficiently as assets are sold and investment returns are realized and reinvested in new opportunities. |
• | Property Manager Performance The performance of the property manager of our multifamily rental communities is critical to our success. In some cases, we may hire local property managers to manage the day-to-day operations. There can be no assurance that we or any local property manager will be able to successfully manage our rental communities. |
• | REIT Status The failure to maintain REIT status could have adverse effects on our business. REIT qualification is complex and if we fail to qualify for taxation as a REIT in any year, our income will be taxed at regular corporate rates, and we may be precluded from qualifying for treatment as a REIT for the four-year period following our failure to qualify. |
• | Sources of Distributions We may make distributions from any source of cash, including working capital, proceeds from an offering, and/or refinancing proceeds. To the extent we fund distributions from sources other than our cash flow from operations, we will have less funds available for investment in multifamily apartment communities and multifamily real estate-related assets. |
• | Conflicts of Interest Our senior officers are engaged in other activities and intend to continue to engage in such activities in the future, including other real estate ventures. They will, therefore, have conflicts of interest in allocating management time, services and functions between various existing enterprises and future enterprises they may organize, as well as other business ventures in which they may be or may become involved. Our Chief Executive Officer, President and Chief Legal Officer are subject to employment agreements with us that, among other things, require the majority of their time to be spent on our behalf. |
• | Data Security We collect and retain certain personal information provided by our residents, employees and investors. Any breach of our data security measures and loss of this information may result in legal liability and costs (including damages and penalties), as well as damage to our reputation, that could materially and adversely affect us, including our business and financial performance. |
• | General Risks of Real Estate Our economic success depends upon the results of the operations of our multifamily communities, which are subject to those risks typically associated with an investment in real estate. Fluctuations in land values, occupancy rates, rent schedules and operating expenses can adversely affect operating results or render the sale or refinancing of our communities difficult or unattractive. Such factors include, among others, the continued enforceability of tenant leases, vacancy rates for rental real property, financial resources of the tenants, rent levels and sales levels in the local areas where the Projects are located, adverse changes in local population trends, market conditions, neighborhood values, local economic and social conditions, supply and demand for property such as the Projects, competition from similar properties, interest rates, real estate tax rates, governmental rules, regulations and fiscal policies, including the effects of inflation and enactment of unfavorable real estate, rent control, environmental or zoning laws, hazardous material laws, uninsured losses and other risks. |
• | General Economic Risks Volatility in capital and credit markets, or other unfavorable changes in economic conditions, either nationally or regionally in one or more of the markets in which we operate, could adversely impact us; |
• | General Risks of Structured Investments We make structured investments in certain entities owning multifamily properties in the form of preferred equity investments or mezzanine loans. In such situations, our position may be subordinate to other debts and liabilities of the entities to which we provide such structured investment. While we anticipate that, in most cases where we elect to provide a Structured Investment, we will maintain certain voting rights and control over the entities in which we make Structured Investments, we will likely not maintain complete control over the operation or management of the underlying multifamily properties. Thus, we will not be able to make all of the decisions regarding the applicable multifamily property. Other risks associated with the Structured Investments include, among others, reliance on third party property management, the heightened risk due to debt maturity issues of the debtor, risk of bankruptcy of the debtor, limitations on remedies, our limited experience in originating and servicing loans and the fluctuation of the real estate industry and values of property. There can be no assurance that we will receive a return of our investment in such situations or that we will eventually consummate an acquisition of an ownership interest in the multifamily property involved in such an investment. Further, we will not be able to ensure that such multifamily property is operated or managed in a manner consistent with our investment objectives. |
• | General Risks of Investment in the Projects Our economic success depends upon the results of the operations of our Projects, which will be subject to those risks typically associated with an investment in real estate. Fluctuations in land values, occupancy rates, rent schedules and operating expenses can adversely affect operating results or render the sale or refinancing of the Projects difficult or unattractive. Such factors include, among others, the continued enforceability of tenant leases, vacancy rates for rental real property, financial resources of the tenants, rent levels and sales levels in the local areas where the Projects are located, adverse changes in local population trends, market conditions, neighborhood values, local economic and social conditions, supply and demand for property such as the Projects, competition from similar properties, interest rates, real estate tax rates, governmental rules, regulations and fiscal policies, including the effects of inflation and enactment of unfavorable real estate, rent control, environmental or zoning laws, hazardous material laws, uninsured losses and other risks. |
• | Lack of Asset Class Diversification Our Projects consisting primarily of multifamily rental properties. While we have invested in a significant number of Projects across several geographical locations and |
• | Real Estate Market and Capitalization Rates The value of real estate is generally based on capitalization rates. Capitalization rates generally trend with interest rates. Consequently, if interest rates go up, so do capitalization rates. Based on historical interest rates, current interest rates are low, as are the current capitalization rates. However, if interest rates rise in the future, it is likely that capitalization rates will also rise, and as a result, the value of real estate will decrease. If capitalization rates increase, the Projects will likely achieve lower sales prices than anticipated, resulting in reduced returns. |
• | Construction Risks Construction entails risks that are beyond the our control or that of any general contractor. Completion of new construction, renovations or redevelopment may be delayed or prevented by factors such as adverse weather, strikes or energy shortages, shortages or increased costs of material for construction, inflation, environmental, zoning, title or other legal matters and unknown contingencies. Changes in construction plans and specifications, delays due to compliance with governmental requirements or imposition of fees not yet levied, or other delays could cause construction costs to exceed budgeted amounts. We will need to provide funds to pay any construction costs in excess of amounts borrowed. In the event that construction costs exceed funds available, our ability to complete the work to be done on a Project will depend upon the our ability to supply additional funds. There can be no assurance that we will have adequate funds available for that purpose. Any delays in construction may have an adverse impact on the our cash flow and long-term success. |
• | Building Industry Market Conditions The building industry is cyclical and is significantly affected by changes in national and local economic and other conditions, such as employment levels, availability of financing, interest rates, consumer confidence and demand. Because of the long-term financial commitment involved in purchasing real estate, general economic uncertainties tend to result in more caution on the part of real estate buyers, which tends to result in fewer sales. Such uncertainties could adversely affect our performance. In addition, builders are subject to various risks, many of which are outside the control of the builder, including conditions of supply and demand in local markets, weather conditions and natural disasters, such as earthquakes and wildfires, delays in construction schedules, cost overruns, changes in government regulations, increases in real estate taxes and other local government fees and availability and cost of land, materials and labor. Although the principal raw materials used in the building industry generally are available from a variety of sources, such materials are subject to periodic price fluctuations. There can be no assurance that the occurrence of any of the foregoing will not have a material adverse effect on us. The building industry is also subject to the potential for significant variability and fluctuations in real estate values. |
• | Construction Loans We may act as a guarantor for construction loans for development Projects. Therefore, we may be obligated to make payments under a construction loan if there is an event of default under the loan. |
• | Availability of Financing and Market Conditions Market fluctuations in real estate loans may affect the availability and cost of loans needed to acquire additional Projects or refinance any Projects. There is no assurance that the Company will be able to obtain the required financing to acquire or refinance Projects. Restrictions upon the availability of real estate financing or high interest rates on real estate loans may also adversely affect the ability of the Company to sell the Projects. Based on historical interest rates, current interest rates are low and, as a result, it is likely that the interest rates available for future real estate loans and refinancings will be higher than the current interest rates for such loans, which may have a material and adverse impact on us. |
• | Maintaining stable cash flows and consistent distributions for our stockholders and the holders of Operating Partnership units. |
• | Preserving and protecting our capital base. |
• | Growing our net asset value consistently over time. |
• | Recycling capital efficiently as assets are sold and investment returns are realized and reinvested in new opportunities. |
Property Name | | | Property Location | | | Units | | | Net Rentable Square Feet | | | Average Unit Size | | | Year Built | | | Year Renovated | | | Occupancy as of 12/31/19 | | | Percent Owned by the OP | | | Date Initial Interest Acquired by the OP |
3800 Main | | | Houston, TX | | | 319 | | | 265,042 | | | 831 | | | 2016 | | | | | 92.16% | | | 50.00% | | | 12/14/2012 | |
Alpha Mill | | | Charlotte, NC | | | 267 | | | 221,616 | | | 830 | | | 2007, 2014 | | | | | 94.38% | | | 10.00% | | | 8/3/2016 | |
Cason Estates | | | Murfreesboro, TN | | | 262 | | | 282,352 | | | 1,078 | | | 2005 | | | | | 96.56% | | | 100.00% | | | 12/31/2012 | |
Cottonwood | | | Salt Lake City, UT | | | 264 | | | 220,180 | | | 834 | | | 1985 | | | | | 90.15% | | | 100.00% | | | 9/27/2010 | |
Cottonwood Bayview | | | St. Petersburg, FL | | | 309 | | | 248,880 | | | 805 | | | 2014 | | | | | 98.38% | | | 71.00% | | | 12/22/2016 | |
Cottonwood Reserve | | | Charlotte, NC | | | 352 | | | 359,520 | | | 1,021 | | | 2004, 2017 | | | | | 96.43% | | | 91.14% | | | 11/7/2014 | |
Cottonwood Ridgeview | | | Plano, TX | | | 322 | | | 372,309 | | | 1,156 | | | 2004 | | | | | 96.89% | | | 90.45% | | | 6/30/2015 | |
Cottonwood Westside | | | Atlanta, GA | | | 197 | | | 169,366 | | | 860 | | | 2015 | | | | | 92.89% | | | 10.00% | | | 8/3/2016 | |
Enclave on Golden Triangle | | | Keller, TX | | | 273 | | | 285,989 | | | 1,048 | | | 2006 | | | | | 94.51% | | | 98.93% | | | 12/27/2013 | |
Fox Point | | | Salt Lake City, UT | | | 398 | | | 334,680 | | | 841 | | | 1975, 1985 | | | 2007 | | | 95.48% | | | 52.75% | | | 10/20/2010 |
Heights at Meridian | | | Durham, NC | | | 339 | | | 337,852 | | | 997 | | | 2015 | | | | | 96.76% | | | 10.00% | | | 1/8/2019 | |
Melrose | | | Nashville, TN | | | 220 | | | 209,213 | | | 951 | | | 2015 | | | | | 94.55% | | | 100.00% | | | 8/24/2016 | |
Parc Westborough | | | Boston, MA | | | 249 | | | 250,945 | | | 1,008 | | | 2016 | | | | | 95.18% | | | 35.65% | | | 5/16/2018 | |
Pavilions | | | Albuquerque, NM | | | 240 | | | 278,832 | | | 1,162 | | | 1990, 1992 | | | | | 93.33% | | | 96.35% | | | 6/28/2011 | |
Raveneaux | | | Houston, TX | | | 382 | | | 406,786 | | | 1,065 | | | 2000 | | | | | 95.29% | | | 96.97% | | | 3/31/2016 | |
Regatta | | | Houston, TX | | | 490 | | | 422,149 | | | 862 | | | 1968-1976 | | | 1998 | | | 94.89% | | | 100.00% | | | 10/22/2010 |
Retreat at Peachtree City | | | Peachtree City, GA | | | 312 | | | 305,756 | | | 980 | | | 1999 | | | | | 93.59% | | | 100.00% | | | 8/15/2014 | |
Scott Mountain | | | Portland, OR | | | 262 | | | 242,974 | | | 927 | | | 1997, 2000 | | | | | 95.80% | | | 95.80% | | | 10/20/2010 | |
Stonebriar of Frisco | | | Frisco, TX | | | 306 | | | 294,694 | | | 963 | | | 1999 | | | | | 98.37% | | | 84.19% | | | 9/27/2013 | |
Summer Park | | | Buford, GA | | | 358 | | | 380,934 | | | 1,064 | | | 2001 | | | | | 96.09% | | | 98.68% | | | 8/19/2014 | |
The Marq Highland Park | | | Tampa, FL | | | 239 | | | 238,748 | | | 999 | | | 2015 | | | | | 94.98% | | | 10.00% | | | 12/21/2015 | |
Toscana at Valley Ridge | | | Lewisville, TX | | | 288 | | | 212,544 | | | 738 | | | 2002 | | | | | 96.18% | | | 58.60% | | | 7/30/2015 | |
22 Assets | | | | | 6,648 | | | 6,341,361 | | | 955 | | | | | | | 95.13% | | | 70.93% | | |
Property Name | | | Property Location | | | Units | | | Net Rentable Square Feet | | | Average Unit Size | | | Year Built | | | Occupancy as of 12/31/19 | | | Percent Owned by the OP | | | Investment Amount | | | Investment Date |
Melrose Phase II | | | Nashville, TN | | | 139 | | | 85,733 | | | 617 | | | 2018 | | | 92.09% | | | n/a | | | $3,767,971 | | | 8/26/2016 |
Timber Ridge | | | Mobile,AL | | | 320 | | | 355,507 | | | 1,111 | | | 1998, 2000 | | | 86.17% | | | 30.40% | | | $1,846,520 | | | 11/30/2012 |
2 Assets | | | | | 459 | | | 441, 240 | | | 864 | | | | | | | | | | |
Property Name | | | Property Location | | | Units to be Built | | | Net Rentable Square Feet | | | Average Unit Size | | | Estimated Completion | | | Investment Amount | | | Percent Owned by the OP | | | Date Contracted |
Sugarmont | | | Salt Lake City, UT | | | 341 | | | 308,313 | | | 904 | | | Q4 2020 | | | $21,041,559 | | | 61.02% | | | 7/15/2016 |
Park Avenue | | | Salt Lake City, UT | | | 234 | | | 167,130 | | | 714 | | | Q4 2021 | | | $1,201,309 | | | 9.00% | | | 8/6/2018 |
Cottonwood on Broadway | | | Salt Lake City, UT | | | 254 | | | 207,642 | | | 817 | | | Q2 2022 | | | $935,732 | | | 10.00% | | | 6/24/2016 |
Highland | | | Millcreek City, UT | | | 222 | | | 167,961(1) | | | 757 | | | Q4 2022 | | | $6,400,000 | | | 27.11% | | | 10/25/2018 |
4 Assets | | | | | 1,051 | | | 851,046 | | | 798 | | | | | $29,578,600 | | | | |
(1) | In addition to the net rentable square footage noted above, Highland will also include 15,000 square feet of retail space. |
| | For the Years Ended December 31, | ||||
| | 2019 | | | 2018 | |
Revenues | | | | | ||
Property rental | | | $85,203 | | | $73,267 |
Property management and development | | | 12,545 | | | 19,447 |
Advisory services | | | 2,717 | | | 1,796 |
Total revenues | | | 100,465 | | | 94,510 |
Operating expenses | | | | | ||
Property operations | | | 35,189 | | | 28,274 |
Property management | | | 14,070 | | | 16,695 |
Depreciation and amortization | | | 32,793 | | | 28,590 |
General and administrative | | | 14,568 | | | 13,866 |
Total operating expenses | | | 96,620 | | | 87,425 |
Income from operations | | | 3,845 | | | 7,085 |
Equity in earnings of unconsolidated real estate entities | | | 1,179 | | | 2,396 |
Interest expense, net of interest income | | | (38,043) | | | (31,699) |
Loss on debt extinguishment | | | (2,033) | | | — |
Gain on sale of real estate assets | | | — | | | 38,466 |
Gain on sale of unconsolidated real estate entities | | | 6,823 | | | 5,374 |
Expenses from Restructuring Transactions | | | — | | | (15,200) |
Share based compensation from Restructuring Transactions | | | — | | | (7,541) |
Other expenses, net | | | (148) | | | (508) |
Loss before income taxes | | | (28,377) | | | (1,627) |
Income tax expense | | | (292) | | | (2,415) |
Net loss | | | (28,669) | | | (4,042) |
Net loss attributable to noncontrolling interests: | | | | | ||
Limited partners | | | 22,194 | | | 2,037 |
Partially owned entities | | | 5,546 | | | 2,004 |
Net loss attributable to common stockholders | | | $(929) | | | $(1) |
(Dollars in thousands) | | | Year Ended December 31, | |||
| 2019 | | | 2018 | ||
Net income attributable to common stockholders | | | $(929) | | | $(1) |
Adjustments: | | | | | ||
Net income (loss) attributable to limited partners | | | (22,194) | | | (2,037) |
Gain on sale of real estate assets | | | — | | | (38,466) |
Gain on sale of unconsolidated real estate assets | | | (6,823) | | | (5,374) |
Depreciation of real estate assets | | | 32,793 | | | 28,590 |
Depreciation and amortization of unconsolidated real estate assets | | | 4,471 | | | 5,211 |
Amount attributable to noncontrolling interests partially owned entities for above adjustments | | | (11,074) | | | (7,373) |
Funds from Operations | | | (3,756) | | | (19,450) |
Expenses from restructuring transactions | | | — | | | 15,201 |
Amortization of debt issuance costs | | | 1,413 | | | 1,186 |
Accretion of discount on preferred stock | | | 5,560 | | | 5,136 |
Mark to market adjustments on interest rate caps | | | 1,648 | | | 603 |
Defeasance, acquisition, and other transaction costs | | | 1,234 | | | 1,964 |
Share based compensation | | | 1,811 | | | 7,541 |
Core Funds From Operations | | | $7,910 | | | $12,181 |
| | | | |||
Weighted average common stock | | | 187,740 | | | 50 |
Net loss attributable to common stockholders per common share | | | $(4.95) | | | $— |
Weighted average operating partnership units (OP units) | | | 14,928,148 | | | 14,387,490 |
Core FFO per OP unit | | | $0.53 | | | $0.85 |
Distribution rate / OP unit | | | $0.89 | | | $0.89 |
Core FFO payout ratio | | | 168% | | | 105% |
Core FFO dividend coverage | | | 0.60x | | | 0.96x |
| | Year Ended December 31, | ||||
| | 2019 | | | 2018 | |
Net loss | | | $(28,669) | | | $(4,042) |
Adjusted to exclude: | | | | | ||
Non-same store rental revenue | | | (15,289) | | | (5,516) |
Non-same store operations expense | | | 5,917 | | | 417 |
Property management and development revenue | | | (12,545) | | | (19,447) |
Property management expenses | | | 14,070 | | | 16,695 |
Advisory services revenue | | | (2,717) | | | (1,796) |
Depreciation and amortization | | | 32,793 | | | 28,590 |
General and administrative | | | 14,568 | | | 13,866 |
Equity in earnings from non-same store properties | | | (935) | | | (1,638) |
Depreciation on same store properties included in equity in earnings | | | 9,702 | | | 8,733 |
Net operating income attributable to external interests of equity method properties | | | 5,225 | | | 5,110 |
Interest expense, net of interest income | | | 38,043 | | | 31,699 |
Loss on debt extinguishment | | | 2,033 | | | — |
Gain on sale of real estate assets | | | — | | | (38,466) |
Gain on sale of unconsolidated real estate assets | | | (6,823) | | | (5,374) |
Expenses from restructuring transactions | | | — | | | 15,200 |
Share based compensation from Restructuring Transactions | | | — | | | 7,541 |
Other expenses, net | | | 148 | | | 508 |
Income tax benefit | | | 292 | | | 2,415 |
Same store net operating income | | | $55,813 | | | $54,495 |
| | Year Ended December 31, | ||||
| | 2019 | | | 2018 | |
Same store operating revenues | | | | | ||
Gross potential rent (Inc. concessions) | | | $ 87,437 | | | $ 84,571 |
Other income | | | 10,044 | | | 9,446 |
Total gross potential income | | | 97,481 | | | 94,017 |
Same store operating expenses | | | 41,668 | | | 39,522 |
Same store net operating income | | | $ 55,813 | | | $ 54,495 |
| | Year Ended December 31, | ||||
(Amounts in Thousands) | | | 2019 | | | 2018 |
Net cash provided by operating activities | | | $14,419 | | | $8,037 |
Net cash used in investing activities | | | (18,899) | | | (24,782) |
Net cash provided by financing activities | | | 11,280 | | | 28,834 |
Net increase in cash, cash equivalents and restricted cash | | | $6,800 | | | $12,089 |
Year | | | Total Distributions to Common Stockholders and Limited Partners (dollars in thousands) | | | Distributions Declared Per Common Share and Common Limited OP Unit(1) |
2019 | | | $13,245 | | | $0.89 |
2018 | | | $13,486 | | | $0.89 |
(1) | Assumes the share/unit was issued and outstanding each day during the period presented. |
Refinance Date | | | Collateralized Property | | | Total Proceeds | | | Interest Rate(1) | | | Three Year Interest Rate Cap | | | Maturity Date |
2/3/20 | | | Retreat at Peachtree Summer Park Regatta | | | $128,700 | | | One-month Libor + 1.99% | | | One-month Libor index at 3.51% | | | March 1, 2030 |
4/8/20 | | | Scott Mountain | | | $48,373 | | | One-month Libor + 2.19% | | | One-month Libor index at 2.81% | | | May 1, 2030 |
5/28/20 | | | Pavilions | | | $37,350 | | | One-month Libor + 2.75% | | | One-month Libor index at 2.75% | | | June 1, 2030 |
(1) | Interest only payments for the first five years. |
| | September 30, 2020 | | | December 31, 2019 | |
| | (unaudited) | | | ||
Assets | | | | | ||
Real estate assets, net | | | $681,182 | | | $675,821 |
Investments in unconsolidated real estate entities | | | 89,475 | | | 73,015 |
Cash and cash equivalents | | | 45,110 | | | 44,568 |
Restricted cash | | | 16,317 | | | 8,127 |
Related party notes | | | 13,691 | | | 9,208 |
Related party receivables | | | 692 | | | 1,485 |
Deficiency notes | | | 19,770 | | | 10,130 |
Other assets | | | 38,838 | | | 38,378 |
Total assets | | | $905,075 | | | $860,732 |
Liabilities, Equity, and Noncontrolling Interests | | | | | ||
Liabilities | | | | | ||
Mortgage notes, net | | | $620,214 | | | $568,451 |
Preferred stock, net | | | 142,634 | | | 139,986 |
Foreign notes, net | | | 46,424 | | | 44,829 |
Accounts payable and accrued liabilities | | | 26,813 | | | 19,293 |
Other liabilities | | | 1,115 | | | 1,101 |
Total liabilities | | | 837,200 | | | 773,660 |
Commitments and contingencies (Note 11) | | | | | ||
Equity and Noncontrolling Interests | | | | | ||
Stockholders’ equity | | | | | ||
Common stock, $0.01 par value per share; 1,000,000,000 shares authorized, 213,484 and 297,650 shares issued and outstanding at September 30, 2020 and December 31, 2019, respectively | | | 2 | | | 3 |
Additional paid-in capital | | | 3,554 | | | 5,355 |
Cumulative distributions | | | (333) | | | (166) |
Accumulated deficit | | | (1,447) | | | (930) |
Total stockholders’ equity | | | 1,776 | | | 4,262 |
Noncontrolling interests | | | | | ||
Limited partners | | | (58,411) | | | (35,634) |
Partially owned entities | | | 124,510 | | | 118,444 |
Total noncontrolling interests | | | 66,099 | | | 82,810 |
Total equity and noncontrolling interests | | | 67,875 | | | 87,072 |
Total liabilities, equity and noncontrolling interests | | | $905,075 | | | $860,732 |
| | For the Nine Months Ended September 30, | ||||
| | 2020 | | | 2019 | |
Revenues | | | | | ||
Rental and other property revenues | | | $64,644 | | | $63,834 |
Property management and development | | | 13,343 | | | 8,746 |
Advisory services | | | 3,796 | | | 1,807 |
Total revenues | | | 81,783 | | | 74,387 |
Operating expenses | | | | | ||
Property operations | | | 25,804 | | | 27,012 |
Property management | | | 11,310 | | | 10,226 |
Depreciation and amortization | | | 24,521 | | | 24,767 |
General and administrative | | | 10,321 | | | 11,019 |
Total operating expenses | | | 71,956 | | | 73,024 |
Income from operations | | | 9,827 | | | 1,363 |
Equity in earnings of unconsolidated real estate entities | | | 485 | | | 303 |
Interest expense, net of interest income | | | (26,262) | | | (28,758) |
Loss on debt extinguishment | | | (3,048) | | | — |
Gain on sale of unconsolidated real estate assets | | | — | | | 6,823 |
Other income (expenses), net | | | (993) | | | (615) |
Loss before income taxes | | | (19,991) | | | (20,884) |
Income tax benefit (loss) | | | 4,353 | | | — |
Net loss | | | (15,638) | | | (20,884) |
Net loss attributable to noncontrolling interests: | | | | | ||
Limited partners | | | 12,895 | | | 15,427 |
Partially owned entities | | | 2,226 | | | 4,811 |
Net loss attributable to common stockholders | | | $(517) | | | $(646) |
| | Cottonwood Residential II, Inc. Stockholders’ Equity | | | Noncontrolling Interests | | |||||||||||||||||||||
| | Common Stock | | | Additional Paid-In- Capital | | | Cumulative Distributions | | | Accumulated Deficit | | | Total Stockholders' Equity | | | Limited Partners | | | Partially Owned Entities | | | Total Equity and Noncontrolling Interests | ||||
| | Shares | | | Amount | | |||||||||||||||||||||
Balance at December 31, 2019 | | | 297,650 | | | $3 | | | $5,355 | | | $(166) | | | $(930) | | | $4,262 | | | $(35,634) | | | $118,444 | | | $87,072 |
Development contributions from noncontrolling interests | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | 15,118 | | | 15,118 |
Redemption of common stock | | | (84,166) | | | (1) | | | (1,801) | | | — | | | — | | | (1,802) | | | — | | | — | | | (1,802) |
Repurchase of OP Units | | | — | | | — | | | — | | | — | | | — | | | — | | | (2,136) | | | — | | | (2,136) |
Share based compensation | | | — | | | — | | | — | | | — | | | — | | | — | | | 2,238 | | | — | | | 2,238 |
Other | | | — | | | — | | | — | | | — | | | — | | | — | | | 93 | | | — | | | 93 |
Net loss | | | — | | | — | | | — | | | — | | | (517) | | | (517) | | | (12,895) | | | (2,226) | | | (15,638) |
Distributions | | | — | | | — | | | — | | | (167) | | | — | | | (167) | | | (10,077) | | | (6,826) | | | (17,070) |
Balance at September 30, 2020 | | | 213,484 | | | $2 | | | $3,554 | | | $(333) | | | $(1,447) | | | $1,776 | | | $(58,411) | | | $124,510 | | | $67,875 |
| | Cottonwood Residential II, Inc. Stockholders’ Equity | | | Noncontrolling Interests | | |||||||||||||||||||||
| | Common Stock | | | Additional Paid-In- Capital | | | Cumulative Distributions | | | Accumulated Deficit | | | Total Stockholders' Equity | | | Limited Partners | | | Partially Owned Entities | | | Total Equity and Noncontrolling Interests | ||||
| | Shares | | | Amount | | |||||||||||||||||||||
Balance at December 31, 2018 | | | 50 | | | $— | | | $1 | | | $— | | | $(1) | | | $— | | | $2,989 | | | $65,018 | | | $68,007 |
Acquisition of consolidated real estate assets | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | 28,866 | | | 28,866 |
Development contributions from noncontrolling interests | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | 23,839 | | | 23,839 |
Advisor contributions from noncontrolling interests | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | 6,457 | | | 6,457 |
Issuance of common stock, net of issuance costs | | | 292,741 | | | 3 | | | 5,289 | | | — | | | — | | | 5,292 | | | — | | | — | | | 5,292 |
Repurchase of OP Units | | | — | | | — | | | — | | | — | | | — | | | — | | | (13,859) | | | — | | | (13,859) |
Share based compensation | | | — | | | — | | | — | | | — | | | — | | | — | | | 1,681 | | | — | | | 1,681 |
Other | | | — | | | — | | | — | | | — | | | — | | | — | | | 137 | | | — | | | 137 |
Net loss | | | — | | | — | | | — | | | — | | | (646) | | | (646) | | | (15,427) | | | (4,811) | | | (20,884) |
Distributions | | | — | | | — | | | — | | | (100) | | | — | | | (100) | | | (9,808) | | | (4,949) | | | (14,857) |
Balance at September 30, 2019 | | | 292,791 | | | $3 | | | $5,290 | | | $(100) | | | $(647) | | | $4,546 | | | $(34,287) | | | $114,420 | | | $84,679 |
| | For the Nine Months Ended September 30, | ||||
| | 2020 | | | 2019 | |
Operating activities | | | | | ||
Net loss | | | $(15,638) | | | $(20,884) |
Adjustments to reconcile net loss to cash provided by operating activities: | | | | | ||
Depreciation and amortization | | | 24,521 | | | 24,767 |
Amortization of deferred financing costs | | | 4,981 | | | 4,694 |
Gain on sale of unconsolidated real estate entities | | | — | | | (6,823) |
Share based compensation | | | 2,238 | | | 1,681 |
Other operating | | | (11) | | | (16) |
Equity in earnings of unconsolidated real estate entities | | | (485) | | | (303) |
Distributions from unconsolidated real estate entities - return on capital | | | 2,859 | | | 3,517 |
Changes in operating assets and liabilities: | | | | | ||
Other assets | | | (1,617) | | | 7,411 |
Accounts payable, accrued and other liabilities | | | 7,520 | | | 3,426 |
Net cash provided by operating activities | | | 24,368 | | | 17,470 |
Cash flows from investing activities | | | | | ||
Acquisition of interests in consolidated real estate assets, net of cash and restricted cash acquired | | | — | | | (1,675) |
Capital expenditures and development activities | | | (26,728) | | | (8,059) |
Contributions to developments from noncontrolling interests | | | 15,118 | | | 14,948 |
Investment in unconsolidated real estate entities | | | (17,675) | | | (3,192) |
Distributions from unconsolidated real estate entities - return of capital | | | — | | | 11,140 |
Related party receivables | | | 907 | | | (53) |
Related party notes | | | (4,483) | | | (8,328) |
Issuance of deficiency notes | | | (9,640) | | | (446) |
Contributions to Advisor from noncontrolling interests | | | — | | | 6,457 |
Sponsored offering costs | | | (3,237) | | | (8,984) |
Other investing activities | | | (36) | | | (99) |
Net cash (used in) provided by investing activities | | | (45,774) | | | 1,709 |
| | For the Nine Months Ended September 30, | ||||
| | 2020 | | | 2019(1) | |
Cash flows from financing activities | | | | | ||
Principal payments on mortgage notes | | | (606) | | | (684) |
Proceeds from mortgage notes, net of issuance costs | | | 210,475 | | | 59,898 |
Repayment of mortgage notes | | | (161,882) | | | (55,036) |
Loss on debt extinguishment | | | 3,048 | | | (1,384) |
Redemption of preferred stock | | | (946) | | | (770) |
Issuance of foreign notes, net of issuance costs | | | 947 | | | 20,104 |
Issuance of common stock | | | — | | | 5,565 |
Redemption of common stock | | | (1,802) | | | — |
Repurchase of OP Units | | | (2,136) | | | (13,859) |
Distributions to common stockholders | | | (167) | | | (100) |
Distributions to noncontrolling interest holders | | | (16,915) | | | (14,833) |
Other financing activity | | | 122 | | | 503 |
Net cash provided by (used in) financing activities | | | 30,138 | | | (596) |
Net increase in cash, cash equivalents and restricted cash | | | 8,732 | | | 18,583 |
Cash, cash equivalents, and restricted cash at the beginning of period | | | 52,695 | | | 45,895 |
Cash, cash equivalents, and restricted cash at the end of period | | | $61,427 | | | $64,478 |
Reconciliation of cash, cash equivalents and restricted cash to the consolidated balance sheets: | | | | | ||
Cash and cash equivalents(1) | | | $45,110 | | | $42,706 |
Restricted cash(1) | | | 16,317 | | | 21,772 |
Total cash, cash equivalents and restricted cash | | | $61,427 | | | $64,478 |
(1) | As of January 1, 2019, our cash and cash equivalents balance was $33,052 and our restricted cash balance was $12,843. |
| | September 30, 2020 | | | December 31, 2019 | |
Land | | | $103,372 | | | $103,372 |
Construction in progress(1) | | | 38,227 | | | 15,570 |
Depreciable property: | | | | | ||
Buildings and improvement | | | 624,672 | | | 624,671 |
Furniture, fixtures, and equipment | | | 29,211 | | | 26,302 |
Intangible assets | | | 17,976 | | | 17,976 |
| | 813,458 | | | 787,891 | |
Less: Accumulated depreciation and amortization | | | (132,276) | | | (112,070) |
Real estate assets, net | | | $681,182 | | | $675,821 |
(1) | Includes construction in progress for our development projects and capitalized costs for improvements not yet placed in service at our stabilized properties. |
| | | | Allocated Amounts | ||||||||||||||
Property | | | Consolidation Date | | | Land | | | Building | | | Property Improvements | | | Intangible | | | Net Other |
Heights at Meridian | | | January 8, 2019 | | | $5,855 | | | $52,920 | | | $4,153 | | | $1,658 | | | $942 |
Affiliated Entity | | | Investment Type | | | Location | | | Note Amount |
Cottonwood Communities Advisor | | | Advisor entity | | | Salt Lake City, UT | | | $6,457 |
Park Avenue Investor Entity | | | Development project | | | Salt Lake City, UT | | | 2,800 |
Broadway Investor Entity | | | Development project | | | Salt Lake City, UT | | | 1,714 |
| | | | | | $10,971 |
Note | | | Maturity Date | | | Interest Rate | | | Aggregate Principal Amount | | | Amount Drawn as of September 30, 2020 |
Cottonwood Multifamily REIT I, Inc. | | | December 31, 2020 | | | 6% per annum | | | $1,400 | | | $996 |
Cottonwood Multifamily REIT II, Inc. | | | December 31, 2020 | | | 6% per annum | | | 2,600 | | | 1,724 |
| | | | | | $4,000 | | | $2,720 |
| | September 30, 2020 | | | December 31, 2019 | |
Fixed rate mortgage notes | | | $193,256 | | | $252,275 |
Variable rate mortgage notes | | | 432,955 | | | 321,317 |
Total mortgage notes | | | 626,211 | | | 573,592 |
Debt financing costs | | | (5,997) | | | (5,141) |
Mortgage notes, net | | | $620,214 | | | $568,451 |
Year | | | Total |
2020 | | | $— |
2021 | | | — |
2022 | | | 15,381 |
2023 | | | 83,575 |
2024 | | | 139,145 |
2025 | | | — |
Thereafter | | | 388,110 |
| | $626,211 |
| | Offering Size | | | Interest Rate | | | Maturity Date | | | September 30, 2020 | | | December 31, 2019 | |
2017 6.25% Notes | | | $5,000 | | | 6.25% | | | December 31, 2021 | | | $5,000 | | | $4,000 |
2017 6% Notes | | | 35,000 | | | 6.00% | | | December 31, 2022 | | | 20,918 | | | 20,918 |
2019 6% Notes | | | 25,000 | | | 6.00% | | | December 31, 2023 | | | 22,725 | | | 22,675 |
Unamortized debt financing costs | | | | | | | | | (2,219) | | | (2,764) | |||
| | $65,000 | | | | | | | $46,424 | | | $44,829 |
| | | | | | | | Shares Outstanding at | |||||||
| | Dividend Rate | | | Extension Dividend Rate | | | Redemption Date | | | September 30, 2020 | | | December 31, 2019 | |
Series 2016 Preferred Stock | | | 6.5% | | | 7.0% | | | January 31, 2021 | | | 14,179,943 | | | 14,277,566 |
Series 2017 Preferred Stock | | | 7.5% | | | 8.0% | | | January 31, 2022 | | | 258,550 | | | 258,550 |
| | | | Shares Outstanding at | |||||
Class | | | Shares Authorized | | | September 30, 2020 | | | December 31, 2019 |
Preferred Stock Total | | | 100,000,000 | | | 14,438,493 | | | 14,536,116 |
Series 2016 Preferred Stock (Note 8) | | | 14,500,000 | | | 14,179,943 | | | 14,277,566 |
Series 2017 Preferred Stock (Note 8) | | | 5,000,000 | | | 258,550 | | | 258,550 |
Common Stock Total | | | 1,100,000,000 | | | 213,484 | | | 297,650 |
Voting Common Stock | | | 50 | | | 50 | | | 50 |
Non-Voting Common Stock | | | 2,000,000 | | | 213,434 | | | 213,434 |
Non-Voting Series B Common Stock | | | 100,000 | | | — | | | 84,166 |
Refinance Date | | | Collateralized Property | | | Total Proceeds | | | Interest Rate(1) | | | Three Year Interest Rate Cap | | | Maturity Date |
10/30/20 | | | Cason Estates | | | $33,594 | | | One-month Libor + 2.71% | | | One-month Libor index at 1.50% | | | November 1, 2030 |
(1) | Interest only payments for the first five years. |
• | Maintaining stable cash flows and consistent distributions for our stockholders and the holders of Operating Partnership units. |
• | Preserving and protecting our capital base. |
• | Growing our net asset value consistently over time. |
• | Recycling capital efficiently as assets are sold and investment returns are realized and reinvested in new opportunities. |
• | Covid-19 The COVID-19 pandemic, together with the resulting measures imposed to contain the virus, has had a negative impact on the economy and business activity globally. The extent to which the COVID-19 pandemic impacts our operations, the personal financial position of our tenants and the development projects in which we have invested remains uncertain and cannot be predicted with confidence, and will depend on the ultimate scope, severity and duration of the pandemic, the actions taken to contain the pandemic or mitigate its impact, and the direct and indirect economic effects of the pandemic and containment measures, among others. |
• | Property Manager Performance The performance of the property manager of our multifamily rental communities is critical to our success. In some cases, we may hire local property managers to manage the day-to-day operations. There can be no assurance that we or any local property manager will be able to successfully manage our rental communities. |
• | REIT Status The failure to maintain REIT status could have adverse effects on our business. REIT qualification is complex and if we fail to qualify for taxation as a REIT in any year, our income will be taxed at regular corporate rates, and we may be precluded from qualifying for treatment as a REIT for the four-year period following our failure to qualify. |
• | Sources of Distributions We may make distributions from any source of cash, including working capital, proceeds from an offering, and/or refinancing proceeds. To the extent we fund distributions from sources other than our cash flow from operations, we will have less funds available for investment in multifamily apartment communities and multifamily real estate-related assets. |
• | Conflicts of Interest Our senior officers are engaged in other activities and intend to continue to engage in such activities in the future, including other real estate ventures. They will, therefore, have conflicts of interest in allocating management time, services and functions between various existing enterprises and future enterprises they may organize, as well as other business ventures in which they may be or may become involved. Our Chief Executive Officer, President and Chief Legal Officer are subject to employment agreements with us that, among other things, require the majority of their time to be spent on our behalf. |
• | Data Security We collect and retain certain personal information provided by our residents, employees and investors. Any breach of our data security measures and loss of this information may result in legal liability and costs (including damages and penalties), as well as damage to our reputation, that could materially and adversely affect us, including our business and financial performance. |
• | General Risks of Real Estate Our economic success depends upon the results of the operations of our multifamily communities, which are subject to those risks typically associated with an investment in real estate. Fluctuations in land values, occupancy rates, rent schedules and operating expenses can adversely affect operating results or render the sale or refinancing of our communities difficult or unattractive. Such factors include, among others, the continued enforceability of tenant leases, vacancy rates for rental real property, financial resources of the tenants, rent levels and sales levels in the local areas where the Projects are located, adverse changes in local population trends, market conditions, neighborhood values, local economic and social conditions, supply and demand for property such as the Projects, competition from similar properties, interest rates, real estate tax rates, governmental rules, regulations and fiscal policies, including the effects of inflation and enactment of unfavorable real estate, rent control, environmental or zoning laws, hazardous material laws, uninsured losses and other risks. |
• | General Economic Risks Volatility in capital and credit markets, or other unfavorable changes in economic conditions, either nationally or regionally in one or more of the markets in which we operate, could adversely impact us; |
• | General Risks of Structured Investments We make structured investments in certain entities owning multifamily properties in the form of preferred equity investments or mezzanine loans. In such situations, our position may be subordinate to other debts and liabilities of the entities to which we provide such structured investment. While we anticipate that, in most cases where we elect to provide a Structured Investment, we will maintain certain voting rights and control over the entities in which we make Structured Investments, we will likely not maintain complete control over the operation or management of the underlying multifamily properties. Thus, we will not be able to make all of the decisions regarding the applicable multifamily property. Other risks associated with the Structured Investments include, among others, reliance on third party property management, the heightened risk due to debt maturity issues of the debtor, risk of bankruptcy of the debtor, limitations on remedies, our limited experience in originating and servicing loans and the fluctuation of the real estate industry and values of property. There can be no assurance that we will receive a return of our investment in such situations or that we will eventually consummate an acquisition of an ownership interest in the multifamily property involved in such an investment. Further, we will not be able to ensure that such multifamily property is operated or managed in a manner consistent with our investment objectives. |
• | General Risks of Investment in the Projects Our economic success depends upon the results of the operations of our Projects, which will be subject to those risks typically associated with an investment in real estate. Fluctuations in land values, occupancy rates, rent schedules and operating expenses can adversely affect operating results or render the sale or refinancing of the Projects difficult or unattractive. |
• | Lack of Asset Class Diversification Our Projects consisting primarily of multifamily rental properties. While we have invested in a significant number of Projects across several geographical locations and markets, we have not invested in a diverse set of asset classes. Therefore, each of our investments could be subject to the same or similar rental property related risks and a decline in real estate values in general or a change in economic conditions which affects real property investment and rental markets could have a substantial adverse effect on our financial performance. |
• | Real Estate Market and Capitalization Rates The value of real estate is generally based on capitalization rates. Capitalization rates generally trend with interest rates. Consequently, if interest rates go up, so do capitalization rates. Based on historical interest rates, current interest rates are low, as are the current capitalization rates. However, if interest rates rise in the future, it is likely that capitalization rates will also rise, and as a result, the value of real estate will decrease. If capitalization rates increase, the Projects will likely achieve lower sales prices than anticipated, resulting in reduced returns. |
• | Construction Risks Construction entails risks that are beyond the our control or that of any general contractor. Completion of new construction, renovations or redevelopment may be delayed or prevented by factors such as adverse weather, strikes or energy shortages, shortages or increased costs of material for construction, inflation, environmental, zoning, title or other legal matters and unknown contingencies. Changes in construction plans and specifications, delays due to compliance with governmental requirements or imposition of fees not yet levied, or other delays could cause construction costs to exceed budgeted amounts. We will need to provide funds to pay any construction costs in excess of amounts borrowed. In the event that construction costs exceed funds available, our ability to complete the work to be done on a Project will depend upon the our ability to supply additional funds. There can be no assurance that we will have adequate funds available for that purpose. Any delays in construction may have an adverse impact on the our cash flow and long-term success. |
• | Building Industry Market Conditions The building industry is cyclical and is significantly affected by changes in national and local economic and other conditions, such as employment levels, availability of financing, interest rates, consumer confidence and demand. Because of the long-term financial commitment involved in purchasing real estate, general economic uncertainties tend to result in more caution on the part of real estate buyers, which tends to result in fewer sales. Such uncertainties could adversely affect our performance. In addition, builders are subject to various risks, many of which are outside the control of the builder, including conditions of supply and demand in local markets, weather conditions and natural disasters, such as earthquakes and wildfires, delays in construction schedules, cost overruns, changes in government regulations, increases in real estate taxes and other local government fees and availability and cost of land, materials and labor. Although the principal raw materials used in the building industry generally are available from a variety of sources, such materials are subject to periodic price fluctuations. There can be no assurance that the occurrence of any of the foregoing will not have a material adverse effect on us. The building industry is also subject to the potential for significant variability and fluctuations in real estate values. |
• | Construction Loans We may act as a guarantor for construction loans for development Projects. Therefore, we may be obligated to make payments under a construction loan if there is an event of default under the loan. |
• | Availability of Financing and Market Conditions Market fluctuations in real estate loans may affect the availability and cost of loans needed to acquire additional Projects or refinance any Projects. There is no assurance that the Company will be able to obtain the required financing to acquire or refinance Projects. Restrictions upon the availability of real estate financing or high interest rates on real estate loans may also |
• | Maintaining stable cash flows and consistent distributions for our stockholders and the holders of Operating Partnership units. |
• | Preserving and protecting our capital base. |
• | Growing our net asset value consistently over time. |
• | Recycling capital efficiently as assets are sold and investment returns are realized and reinvested in new opportunities. |
Property Name | | | Property Location | | | Units | | | Net Rentable Square Feet | | | Average Unit Size | | | Year Built | | | Year Renovated | | | Occupancy as of 09/30/20 | | | Percent Owned | | | Date Initial Interest Acquired |
3800 Main | | | Houston, TX | | | 319 | | | 265,042 | | | 831 | | | 2016 | | | | | 94.98% | | | 50.00% | | | 12/14/2012 | |
Alpha Mill | | | Charlotte, NC | | | 267 | | | 221,616 | | | 830 | | | 2007, 2014 | | | | | 92.51% | | | 10.00% | | | 8/3/2016 | |
Cason Estates | | | Murfreesboro, TN | | | 262 | | | 282,352 | | | 1,078 | | | 2005 | | | | | 95.80% | | | 100.00% | | | 12/31/2012 | |
Cottonwood | | | Salt Lake City, UT | | | 264 | | | 220,180 | | | 834 | | | 1985 | | | | | 92.80% | | | 100.00% | | | 9/27/2010 | |
Cottonwood Bayview | | | St. Petersburg, FL | | | 309 | | | 248,880 | | | 805 | | | 2014 | | | | | 96.44% | | | 71.00% | | | 12/22/2016 | |
Cottonwood Reserve | | | Charlotte, NC | | | 352 | | | 359,520 | | | 1,021 | | | 2004, 2017 | | | | | 92.86% | | | 91.14% | | | 11/7/2014 | |
Cottonwood Ridgeview | | | Plano, TX | | | 322 | | | 372,309 | | | 1,156 | | | 2004 | | | | | 96.27% | | | 90.45% | | | 6/30/2015 | |
Cottonwood Westside | | | Atlanta, GA | | | 197 | | | 169,366 | | | 860 | | | 2015 | | | | | 93.40% | | | 10.00% | | | 8/3/2016 | |
Enclave on Golden Triangle | | | Keller, TX | | | 273 | | | 285,989 | | | 1,048 | | | 2006 | | | | | 96.70% | | | 98.93% | | | 12/27/2013 | |
Fox Point | | | Salt Lake City, UT | | | 398 | | | 334,680 | | | 841 | | | 1975, 1985 | | | 2007 | | | 94.97% | | | 52.75% | | | 10/20/2010 |
Heights at Meridian | | | Durham, NC | | | 339 | | | 337,852 | | | 997 | | | 2015 | | | | | 95.28% | | | 10.00% | | | 1/8/2019 | |
Melrose | | | Nashville, TN | | | 220 | | | 209,213 | | | 951 | | | 2015 | | | | | 93.64% | | | 100.00% | | | 8/24/2016 | |
Parc Westborough | | | Boston, MA | | | 249 | | | 250,945 | | | 1,008 | | | 2016 | | | | | 95.98% | | | 35.65% | | | 5/16/2018 | |
Pavilions | | | Albuquerque, NM | | | 240 | | | 278,832 | | | 1,162 | | | 1990, 1992 | | | | | 93.75% | | | 96.35% | | | 6/28/2011 | |
Raveneaux | | | Houston, TX | | | 382 | | | 406,786 | | | 1,065 | | | 2000 | | | | | 94.24% | | | 96.97% | | | 3/31/2016 | |
Regatta | | | Houston, TX | | | 490 | | | 422,149 | | | 862 | | | 1968-1976 | | | 1998 | | | 92.23% | | | 100.00% | | | 10/22/2010 |
Retreat at Peachtree City | | | Peachtree City, GA | | | 312 | | | 305,756 | | | 980 | | | 1999 | | | | | 97.12% | | | 100.00% | | | 8/15/2014 | |
Scott Mountain | | | Portland, OR | | | 262 | | | 242,974 | | | 927 | | | 1997, 2000 | | | | | 95.04% | | | 95.80% | | | 10/20/2010 | |
Stonebriar of Frisco | | | Frisco, TX | | | 306 | | | 294,694 | | | 963 | | | 1999 | | | | | 96.41% | | | 84.19% | | | 9/27/2013 | |
Summer Park | | | Buford, GA | | | 358 | | | 380,934 | | | 1,064 | | | 2001 | | | | | 95.25% | | | 98.68% | | | 8/19/2014 | |
The Marq Highland Park | | | Tampa, FL | | | 239 | | | 238,748 | | | 999 | | | 2015 | | | | | 97.49% | | | 10.00% | | | 12/21/2015 | |
Toscana at Valley Ridge | | | Lewisville, TX | | | 288 | | | 212,544 | | | 738 | | | 2002 | | | | | 95.83% | | | 58.60% | | | 7/30/2015 | |
22 Assets | | | | | 6,648 | | | 6,341,361 | | | 955 | | | | | | | 94.95% | | | 70.93% | | |
Property Name | | | Property Location | | | Units | | | Net Rentable Square Feet | | | Average Unit Size | | | Year Built | | | Occupancy as of 09/30/20 | | | Percent Owned by the OP | | | Investment Amount | | | Investment Date |
Melrose Phase II | | | Nashville, TN | | | 139 | | | 85,733 | | | 617 | | | 2018 | | | 75.54% | | | n/a | | | $3,767,971 | | | 8/26/2016 |
Timber Ridge | | | Mobile, AL | | | 320 | | | 355,507 | | | 1,111 | | | 1998, 2000 | | | 95.10% | | | 30.40% | | | $1,846,520 | | | 11/30/2012 |
2 Assets | | | | | 459 | | | 441,240 | | | 864 | | | | | | | | | | |
Property Name | | | Property Location | | | Units to be Built | | | Net Rentable Square Feet | | | Average Unit Size | | | Estimated Completion | | | Investment Amount | | | Percent Owned by the OP | | | Date Contracted |
Sugarmont | | | Salt Lake City, UT | | | 341 | | | 308,313 | | | 904 | | | Q2 2021 | | | $38,598,000 | | | 77.40% | | | 7/15/2016 |
Park Avenue | | | Salt Lake City, UT | | | 234 | | | 167,130 | | | 714 | | | Q4 2021 | | | $1,918,000 | | | 9.00% | | | 8/6/2018 |
Cottonwood on Broadway | | | Salt Lake City, UT | | | 254 | | | 207,642 | | | 817 | | | Q2 2022 | | | $1,811,000 | | | 10.00% | | | 6/24/2016 |
Highland | | | Millcreek, UT | | | 250 | | | 186,305(1) | | | 757 | | | Q4 2022 | | | $6,400,000 | | | 27.11% | | | 10/25/2018 |
4 Assets | | | | | 1,079 | | | 869,390 | | | 798 | | | | | $48,727,000 | | | | |
(1) | In addition to the net rentable square footage noted above, Highland will also include 15,000 square feet of retail space. |
| | For the Nine Months Ended September 30, | ||||
| | 2020 | | | 2019 | |
Revenues | | | | | ||
Rental and other property revenues | | | $64,644 | | | $63,834 |
Property management and development | | | 13,343 | | | 8,746 |
Advisory services | | | 3,796 | | | 1,807 |
Total revenues | | | 81,783 | | | 74,387 |
Operating expenses | | | | | ||
Property operations | | | 25,804 | | | 27,012 |
Property management | | | 11,310 | | | 10,226 |
Depreciation and amortization | | | 24,521 | | | 24,767 |
General and administrative | | | 10,321 | | | 11,019 |
Total operating expenses | | | 71,956 | | | 73,024 |
Income from operations | | | 9,827 | | | 1,363 |
Equity in earnings of unconsolidated real estate entities | | | 485 | | | 303 |
Interest expense, net of interest income | | | (26,262) | | | (28,758) |
Loss on debt extinguishment | | | (3,048) | | | — |
Gain on sale of unconsolidated real estate assets | | | — | | | 6,823 |
Other income (expenses), net | | | (993) | | | (615) |
Loss before income taxes | | | (19,991) | | | (20,884) |
Income tax benefit (loss) | | | 4,353 | | | — |
Net loss | | | (15,638) | | | (20,884) |
Net loss attributable to noncontrolling interests: | | | | | ||
Limited partners | | | 12,895 | | | 15,427 |
Partially owned entities | | | 2,226 | | | 4,811 |
Net loss attributable to common stockholders | | | $(517) | | | $(646) |
(Dollars in thousands) | | | Nine Months Ended September 30, | |||
| | 2020 | | | 2019 | |
Net loss attributable to common stockholders | | | $(517) | | | $(646) |
Adjustments: | | | | | ||
Net loss attributable to limited partners | | | (12,895) | | | (15,427) |
Depreciation of real estate assets and amortization of intangibles | | | 24,521 | | | 24,767 |
Depreciation and amortization of unconsolidated real estate assets | | | 4,281 | | | 3,544 |
Depreciation and amortization attributable to non-controlling interests | | | (7,617) | | | (8,594) |
Gain on sale of unconsolidated real estate assets | | | — | | | (6,823) |
Funds from Operations | | | 7,773 | | | (3,179) |
Amortization of debt issuance costs | | | 503 | | | 377 |
Accretion of discount on preferred stock | | | 4,271 | | | 4,137 |
Mark to market adjustments on interest rate caps | | | 233 | | | 1,572 |
Defeasance, acquisition, and other one-time costs | | | 3,793 | | | 359 |
Share based compensation | | | 1,358 | | | 1,358 |
Tax refunds from implementation of CARES Act provisions | | | (3,401) | | | — |
Release of income tax valuation allowance | | | (1,215) | | | — |
Core Funds From Operations | | | $13,315 | | | $4,624 |
| | | | |||
Weighted average common stock | | | 249,424 | | | 150,670 |
Net loss attributable to common stockholders per common share | | | $(2.07) | | | $(4.29) |
Weighted average operating partnership units (OP units) | | | 15,517,165 | | | 14,814,962 |
Core FFO per OP unit | | | $0.86 | | | $0.31 |
Distribution rate / OP unit | | | $0.67 | | | $0.67 |
Core FFO payout ratio | | | 78% | | | 216% |
Core FFO dividend coverage | | | 1.28x | | | 0.46x |
| | Nine Months Ended September 30, | ||||
| | 2020 | | | 2019 | |
Net loss | | | $ (15,638) | | | $ (20,884) |
Adjusted to exclude: | | | | | ||
Non-same store rental revenue | | | (7,531) | | | (7,241) |
Non-same store operations expense | | | 1,418 | | | 3,038 |
Property management and development revenue | | | (13,343) | | | (8,746) |
Property management expenses | | | 11,310 | | | 10,226 |
Advisory services revenue | | | (3,796) | | | (1,807) |
Depreciation and amortization | | | 24,521 | | | 24,767 |
General and administrative | | | 10,321 | | | 11,019 |
Equity in earnings from non-same store properties | | | (40) | | | (254) |
Depreciation on same store properties included in equity in earnings | | | 7,078 | | | 7,275 |
Net operating income attributable to external interests of equity method properties | | | 3,949 | | | 3,903 |
Interest expense, net of interest income | | | 26,262 | | | 28,758 |
Loss on debt extinguishment | | | 3,048 | | | — |
Gain on sale of unconsolidated real estate assets | | | — | | | (6,823) |
Other expenses, net | | | 993 | | | 615 |
Income tax loss | | | (4,353) | | | — |
Same store net operating income | | | $44,199 | | | $43,846 |
| | Nine Months Ended September 30, | ||||
| | 2020 | | | 2019 | |
Same store operating revenues | | | | | ||
Same store rental revenue | | | $70,383 | | | $69,390 |
Other income | | | 7,722 | | | 7,828 |
Total same store operating revenues | | | 78,105 | | | 77,218 |
Total same store operating expenses | | | 33,906 | | | 33,372 |
Same store net operating income | | | $44,199 | | | $43,846 |
| | Nine Months Ended September 30, | ||||
(Amounts in Thousands) | | | 2020 | | | 2019 |
Net cash provided by operating activities | | | $24,368 | | | $17,470 |
Net cash (used in) provided by investing activities | | | (45,774) | | | 1,709 |
Net cash provided by (used in) financing activities | | | 30,138 | | | (596) |
Net (decrease) increase in cash and cash equivalents and restricted cash | | | $8,732 | | | $18,583 |
Period | | | Total Distributions to Common Stockholders and Limited Partners (dollars in thousands) | | | Distributions Declared Per Common Share and Common Limited OP Unit(1) |
First Quarter 2019 | | | $3,284 | | | $0.2225 |
Second Quarter 2019 | | | 3,296 | | | $0.2225 |
Third Quarter 2019 | | | 3,327 | | | $0.2225 |
Fourth Quarter 2019 | | | 3,338 | | | $0.2225 |
First Quarter 2020 | | | 3,427 | | | $0.2225 |
Second Quarter 2020 | | | 3,414 | | | $0.2225 |
Third Quarter 2020 | | | 3,403 | | | $0.2225 |
(1) | Assumes the share/unit was issued and outstanding each day during the period presented |
Refinance Date | | | Collateralized Property | | | Total Proceeds (in thousands) | | | Interest Rate(1) | | | Three Year Interest Rate Cap | | | Maturity Date |
10/30/20 | | | Cason Estates | | | $33,594 | | | One-month Libor + 2.71% | | | One-month Libor index at 1.50% | | | November 1, 2030 |
(1) | Interest only payments for the first five years. |
☒ | ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
☐ | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
Maryland | | | 61-1805524 |
(State or other jurisdiction of incorporation or organization) | | | (I.R.S. Employer Identification No.) |
Title of Each Class | | | Trading Symbols | | | Name of each exchange on which registered |
None | | | None | | | None |
Large accelerated filer | | | ☐ | | | Accelerated filer | | | ☐ |
Non-accelerated filer | | | ☒ | | | Smaller reporting company | | | ☒ |
| | | | Emerging growth company | | | ☒ |
| | Part I | | | ||
| | | | |||
| | | | |||
| | | | |||
| | | | |||
| | | | |||
| | | | |||
| | Part II | | | ||
| | | | |||
| | | | |||
| | | | |||
| | | | |||
| | | | |||
| | | | |||
| | | | |||
| | | | |||
| | Part III | | | ||
| | | | |||
| | | | |||
| | | | |||
| | | | |||
| | | | |||
| | Part IV | | | ||
| | | | |||
| | | | |||
| | | |
• | We have a limited operating history and, other than as described herein, have not identified any assets in which there is a reasonable probability we will invest. We depend on our advisor to identify suitable investments and to manage our investments. There is no assurance that we will be able to successfully achieve our investment objectives. |
• | We have paid distributions from offering proceeds and may continue to fund distributions with offering proceeds. We have not established a limit on the amount of proceeds from our offering that we may use to fund distributions. To the extent we fund distributions from sources other than our cash flow from operations, we will have less funds available for investment in multifamily apartment communities and multifamily real estate-related assets and the overall return to our stockholders may be reduced. Distributions may also be paid from other sources such as borrowings, advances or the deferral of fees and expense reimbursements. During the early stages of our operations, these distributions may constitute a return of capital. |
• | Our officers and certain of our directors are also officers and directors of our sponsor, our advisor or its affiliates. As a result, our officers and affiliated directors are subject to conflicts of interest. |
• | Our ability to raise money and achieve our investment objectives depends on the ability of the dealer manager to successfully market our offering. If we raise substantially less than the maximum offering amount, we may not be able to invest in a diverse portfolio of assets and the value of an investment in us may vary more widely with the performance of certain investments. |
• | We pay certain fees and expenses to our advisor and its affiliates. These fees were not negotiated at arm’s length and therefore may be higher than fees payable to unaffiliated third parties. |
• | Development projects in which we invest will be subject to potential development and construction delays which could result in increased costs and risks and may hinder our operating results and ability to make distributions. |
• | We may incur significant debt in certain circumstances. Our use of leverage increases the risk of an investment in us. Loans we obtain may be collateralized by some or all of our investments, which will put those investments at risk of forfeiture if we are unable to pay our debts. Principal and interest payments on these loans reduce the amount of money that would otherwise be available for other purposes. |
• | Volatility in the debt markets could affect our ability to obtain financing for investments or other activities related to real estate assets and the diversification or value of our portfolio, potentially reducing cash available for distribution to our stockholders or our ability to make investments. In addition, if any of the loans we obtain have variable interest rates, volatility in the debt markets could negatively impact such loans. |
• | If we fail to continue to qualify as a REIT, it would adversely affect our operations and our ability to make distributions to our stockholders because we will be subject to United States federal income tax at regular corporate rates with no ability to deduct distributions made to our stockholders. |
BUSINESS |
• | preserve, protect and return invested capital; |
• | pay stable cash distributions to stockholders; |
• | realize capital appreciation in the value of our investments over the long term; and |
• | provide a real estate investment alternative with lower expected volatility relative to public real estate companies whose securities trade daily on a stock exchange. |
Risk Factors |
Unresolved Staff Comments |
Properties |
Market for Registrant’s Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities |
Share Purchase Anniversary | | | Repurchase Price as a Percentage of Estimated Value(1) |
Less than 1 year | | | No repurchase allowed |
1 year - 2 years | | | 85% |
3 years - 4 years | | | 90% |
5 years and thereafter | | | 95% |
A stockholder’s death or complete disability, less than 2 years | | | 95% |
A stockholder’s death or complete disability, 2 years or more | | | 100% |
(1) | For the purposes of the share repurchase program, the “estimated value per share” will initially be equal to the purchase price per share at which the original purchaser or purchasers of the shares bought its shares from us, and the purchase price per share will be adjusted to reflect any stock dividends, combinations, splits, recapitalizations or any similar transaction with respect to the shares outstanding. |
Selected Financial Data |
Management's Discussion and Analysis of Financial Condition and Results of Operations |
• | preserve, protect and return invested capital; |
• | pay stable cash distributions to stockholders; |
• | realize capital appreciation in the value of our investments over the long term; and |
• | provide a real estate investment alternative with lower expected volatility relative to public real estate companies whose securities trade daily on a stock exchange. |
| | Year Ended December 31, 2019 | |
Revenues | | | |
Rental and other property revenues | | | $2,797,475 |
Real estate note investment interest | | | 44,777 |
Total revenues | | | 2,842,252 |
Expenses | | | |
Property operations expense | | | 1,428,925 |
Reimbursable operating expenses to related parties | | | 541,652 |
Asset management fee to related party | | | 811,395 |
Depreciation and amortization | | | 2,738,190 |
General and administrative expenses | | | 876,808 |
Total operating expenses | | | 6,396,970 |
Other income (expense) | | | |
Equity in earnings of unconsolidated real estate entity | | | 272,805 |
Interest income | | | 492,542 |
Interest expense | | | (916,626) |
Total other expense | | | (151,279) |
Total expenses before asset management fee waiver | | | (6,548,249) |
Asset management fee waived by Advisor | | | 409,803 |
Net expenses after asset management fee waiver | | | (6,138,446) |
Net loss | | | $(3,296,194) |
| | Year Ended December 31, 2019 | |
Net loss | | | $(3,296,194) |
Adjustments: | | | |
Depreciation and amortization | | | 2,738,190 |
FFO | | | (558,004) |
Adjustments: | | | |
Amortization of real estate note investment issuance costs | | | 19,904 |
Accretion of discount on preferred stock | | | 4,047 |
Amortization of debt issuance costs | | | 62,248 |
Core FFO | | | $(471,805) |
| | ||
FFO per share - basic and diluted | | | $(0.12) |
Core FFO per share - basic and diluted | | | $(0.10) |
Weighted average shares outstanding | | | 4,711,343 |
| | Year Ended December 31, 2019 | | | Year Ended December 31, 2018 | |
Net cash used in operating activities | | | $(459,142) | | | $(3,725) |
Net cash used in investing activities | | | (38,130,062) | | | — |
Net cash provided by financing activities | | | 82,925,023 | | | 3,209,900 |
Net increase in cash and cash equivalents and restricted cash | | | $44,335,819 | | | $3,206,175 |
| | | | | | Distributions Paid(3) | | | ||||||||||
Period | | | Distributions Declared(1) | | | Distributions Declared Per Share(1)(2) | | | Cash | | | Reinvested (DRP) | | | Total | | | Cash Provided By (Used In) Operating Activities |
First Quarter 2019 | | | $117,486 | | | 0.06216279 | | | $40,024 | | | $18,021 | | | $58,045 | | | $(19,449) |
Second Quarter 2019 | | | 477,731 | | | 0.09442300 | | | 271,447 | | | 69,565 | | | 341,012 | | | 384,310 |
Third Quarter 2019 | | | 767,563 | | | 0.10825698 | | | 562,887 | | | 124,224 | | | 687,111 | | | (172,410) |
Fourth Quarter 2019 | | | 1,006,812 | | | 0.11374146 | | | 728,114 | | | 189,793 | | | 917,907 | | | (651,593) |
Total | | | $2,369,592 | | | | | $1,602,472 | | | $401,603 | | | $2,004,075 | | | $(459,142) |
(1) | Distributions for the periods from January 1, 2019 through February 28, 2019 and March 19, 2019 through December 31, 2019 were based on daily record dates and were calculated at a rate of $0.00136986 per share per day. A daily distribution in the amount of 0.02465753 per share was declared for stockholders of record as of March 18, 2019. |
(2) | Assumes share was issued and outstanding each day during the period presented. |
(3) | Distributions are paid on a monthly basis and include distributions declared for daily record dates starting December 18, 2018. In general, distributions for all record dates of a given month are paid on or about the fifth business day of the following month. |
Period | | | Date Paid | | | Daily Distribution Rate | | | Annualized Rate(1) | | | Amount |
December 1, 2019 - December 31, 2019 | | | January 10, 2020 | | | $0.00136986 | | | 5.0% | | | $365,517 |
January 1, 2020 - January 31, 2020 | | | February 10, 2020 | | | $0.00136612 | | | 5.0% | | | $382,935 |
February 1 - February 29, 2020 | | | March 9, 2020 | | | $0.00136612 | | | 5.0% | | | $375,939 |
(1) | Annualized rate is based on the $10.00 purchase price and assumes distributions are paid every day for a year at the daily distribution rate. |
Period | | | Daily Distribution Rate | | | Annualized Rate(1) | | | Expected Payment |
March 1 - March 31, 2020 | | | $0.00136612 | | | 5.0% | | | April 2020 |
April 1 - April 30, 2020 | | | $0.00136612 | | | 5.0% | | | May 2020 |
May 1 - May 31, 2020 | | | $0.00136612 | | | 5.0% | | | June 2020 |
(1) | Annualized rate is based on the $10.00 purchase price and assumes distributions are paid every day for a year at the daily distribution rate. |
Period | | | Date Paid | | | Daily Dividend Rate | | | Annualized Rate(1) | | | Amount |
December 1, 2019 - December 31, 2019 | | | January 10, 2020 | | | $0.00150685 | | | 5.5% | | | $1,569 |
January 1, 2020 - January 31, 2020 | | | February 10, 2020 | | | $0.00150273 | | | 5.5% | | | $7,361 |
February 1 - February 29, 2020 | | | March 09, 2020 | | | $0.00150273 | | | 5.5% | | | $17,466 |
(1) | Annualized rate is based on the $10.00 purchase price and assumes dividends are paid every day for a year at the daily dividend rate. |
Period | | | Daily Dividend Rate | | | Annualized Rate(1) | | | Expected Payment |
March 1 - March 31, 2020 | | | $0.00150273 | | | 5.5% | | | April 2020 |
April 1 - April 30, 2020 | | | $0.00150273 | | | 5.5% | | | May 2020 |
May 1 - May 31, 2020 | | | $0.00150273 | | | 5.5% | | | June 2020 |
(1) | Annualized rate is based on the $10.00 purchase price and assumes dividends are paid every day for a year at the daily dividend rate. |
Quantitative and Qualitative Disclosures About Market Risk |
Financial Statements and Supplementary Data |
Changes in and Disagreements with Accountants on Accounting and Financial Disclosure |
Controls and Procedures |
Other Information |
Directors, Executive Officers and Corporate Governance |
Name* | | | Age** | | | Positions |
Enzio Cassinis | | | 42 | | | Chief Executive Officer and President |
Adam Larson | | | 38 | | | Chief Financial Officer |
Susan Hallenberg | | | 52 | | | Chief Accounting Officer and Treasurer |
Gregg Christensen | | | 50 | | | Chief Legal Officer |
Paul Fredenberg | | | 43 | | | Chief Investment Officer |
Daniel Shaeffer | | | 49 | | | Chairman of the Board and Director |
Chad Christensen | | | 46 | | | Director |
R. Brent Hardy | | | 48 | | | Independent Director |
Gentry Jensen | | | 48 | | | Independent Director |
John Lunt | | | 47 | | | Independent Director |
* | The address of each executive officer and director listed is 6340 South 3000 East, Suite 500, Salt Lake City, Utah 84121. |
** | As of December 31, 2019 |
• | our accounting and financial reporting processes; |
• | the integrity and audits of our financial statements; |
• | our compliance with legal and regulatory requirements; |
• | the qualifications and independence of our independent registered public accounting firm; and |
• | the performance of our internal auditors and our independent registered public accounting firm. |
Executive Compensation |
• | $500 in cash for each board meeting attended (including if by teleconference); and |
• | $500 in cash for each committee meeting attended (if at a different time or place than a board meeting and including if by teleconference). |
Name | | | Fees Earned or Paid in Cash | | | Total |
Chad Christensen | | | $— | | | $— |
Daniel Shaeffer | | | — | | | — |
R. Brent Hardy | | | 12,000 | | | 12,000 |
Gentry Jensen | | | 12,000 | | | 12,000 |
John Lunt | | | 12,000 | | | 12,000 |
Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters |
Name of Beneficial Owner(1) | | | Number of Common Shares Beneficially Owned | | | Percent of Common Shares Beneficially Owned |
Enzio A. Cassinis, Chief Executive Officer and President | | | — | | | — |
Adam Larson, Chief Financial Officer | | | — | | | — |
Susan Hallenberg, Chief Accounting Officer and Treasurer | | | — | | | — |
Paul Fredenberg, Chief Investment Officer | | | — | | | — |
Gregg Christensen, Chief Legal Officer and Secretary(2) | | | 20,000 | | | 0.2% |
Daniel Shaeffer, Chairman of the Board and Director(2) | | | 20,000 | | | 0.2% |
Chad Christensen, Director(2) | | | 20,000 | | | 0.2% |
R. Brent Hardy, Independent Director | | | — | | | — |
Gentry Jensen, Independent Director | | | — | | | — |
John Lunt, Independent Director | | | — | | | — |
All directors and executive officers as a group | | | 20,000 | | | 0.2% |
(1) | The address of each beneficial owner listed is 6340 South 3000 East, Suite 500, Salt Lake City, Utah 84121. |
(2) | Gregg Christensen, Daniel Shaeffer, and Chad Christensen are three of the five directors that comprise the board of directors of Cottonwood Residential II, Inc., the general partner of Cottonwood Residential O.P., LP. Cottonwood Residential O.P., LP owns 20,000 shares of the common stock outstanding of the Company. As members of the board of directors of Cottonwood Residential II, Inc., Messrs. Shaeffer, Christensen and Christensen will have the voting and investment control of the shares of our common stock held by Cottonwood Residential O.P., LP. |
Certain Relationships and Related Transactions, and Director Independence |
• | finding, presenting and recommending investment opportunities to us consistent with our investment policies and objectives; |
• | making certain real estate-related debt investment decisions for us, subject to the limitations in our charter and the direction and oversight of our board of directors; |
• | structuring the terms and conditions of our investments, sales and joint ventures; |
• | acquiring properties and other investments on our behalf in compliance with our investment objectives and policies; |
• | arranging for financing and refinancing of properties and our other investments; |
• | entering into leases and service contracts for our real properties; |
• | supervising and evaluating each loan servicer’s and property manager’s performance; |
• | reviewing and analyzing the operating and capital budgets of properties underlying our investments and properties we may acquire; |
• | entering into servicing contracts for our loans; |
• | assisting us in obtaining insurance; |
• | generating an annual budget for us; |
• | reviewing and analyzing financial information for each of our assets and the overall portfolio; |
• | formulating and overseeing the implementation of strategies for the administration, promotion, management, operation, maintenance, improvement, financing and refinancing, marketing, leasing and disposition of our properties and other investments; |
• | performing investor-relations services; |
• | maintaining our accounting and other records and assisting us in filing all reports required to be filed with the SEC, the IRS and other regulatory agencies; |
• | engaging and supervising the performance of our agents, including our registrar and transfer |
• | performing any other services reasonably requested by us. |
March 25, 2020 | | | The Conflicts Committee of the Board of Directors: |
| | Gentry Jensen (Chairman), R. Brent Hardy, and John Lunt |
Principal Accounting Fees and Services |
| | For the Year Ended December 31, | ||||
| | 2019 | | | 2018 | |
Audit fees(a) | | | $240,855 | | | $146,377 |
Audit-related fees | | | — | | | — |
Tax fees | | | — | | | — |
All other fees | | | — | | | — |
Total | | | $240,855 | | | $146,377 |
(a) | Audit fees include amounts billed to us related to annual financial statement audit work, quarterly financial statement reviews and review of SEC registration statements. |
Exhibits, Financial Statement Schedules |
Exhibit Number | | | Exhibit Description |
3.1 | | | Articles of Amendment and Restatement (incorporated by reference to Exhibit 3.1 to the Company’s Registration Statement on Form S-11(No. 333-215272) filed June 27, 2018) |
3.2 | | | Bylaws (incorporated by reference to Exhibit 3.2 to the Company’s Registration Statement on Form S-11 (No. 333-215272) filed December 22, 2016) |
3.3 | | | Articles Supplementary - Class A Common Stock (incorporated by reference to Exhibit 3.1 to the Company's Current Report on Form 8-K filed August 19, 2019) |
3.4 | | | Articles Supplementary - Class T Common Stock (incorporated by reference to Exhibit 3.2 to the Company's Current Report on Form 8-K filed August 19, 2019) |
3.5 | | | Articles of Amendment (incorporated by reference to Exhibit 3.3 to the Company's Current Report on Form 8-K filed August 19, 2019) |
3.6 | | | Articles Supplementary - Preferred Stock (incorporated by reference to Exhibit 3.6 to the Company’s Quarterly Report on Form 10-Q filed November 13, 2019) |
4.1 | | | Form of Subscription Agreement (incorporated by reference to Appendix A to the prospectus filed as part of the Company’s Pre-Effective Amendment no. 1 to its Post-Effective Amendment no. 3 on Form S-11 filed October 9, 2019) |
4.2 | | | Statement regarding restrictions on transferability of shares of common stock (to appear on stock certificate or to be sent upon request and without charge to stockholders issued shares without certificates) (incorporated by reference to Exhibit 4.2 to the Company’s Registration Statement on Form S-11 (No. 333-215272) filed June 27, 2018) |
4.3 | | | Amended and Restated Distribution Reinvestment Plan (incorporated by reference to Exhibit 4.5 to the Company's Quarterly Report on Form 10-Q filed August 13, 2019) |
10.1 | | | Advisory Agreement among Cottonwood Communities, Inc. and Cottonwood Communities O.P., LP and CC Advisors III, LLC dated August 13, 2019 (incorporated by reference to the Company’s Quarterly Report on Form 10-Q filed November 13, 2019) |
10.2 | | | Dealer Manager Agreement by and among the Company, Cottonwood Communities Management, LLC and Orchard Securities, LLC dated August 13, 2018 (incorporated by reference to Exhibit 10.4 on Form 10-Q (No. 333-215272) filed September 26, 2018) |
10.3 | | | Amendment No. 1 to Dealer Manager Agreement by and among the Company, Cottonwood Communities Management, LLC and Orchard Securities, LLC dated March 18, 2019 (incorporated by reference to Exhibit 1.2 to Post-Effective Amendment No. 2 to the Company’s Registration Statement on Form S-11 (No. 333-215272) filed May 3, 2019) |
Exhibit Number | | | Exhibit Description |
10.4 | | | Amended and Restated Dealer Manager Agreement (including the Form of Selected Dealer Agreement), by and among the Company, CC Advisors III, LLC and Orchard Securities, LLC, dated October 15, 2019 (incorporated by reference to Exhibit 1.1 to the Company's Current Report on Form 8-K filed October 16, 2019) |
10.5 | | | Managing Broker-Dealer Agreement (incorporated by reference to Exhibit 10.4 to the Company’s Quarterly Report on Form 10-Q filed November 13, 2019) |
10.6 | | | Amended and Restated Three-Party Agreement, by and among the Company, Cottonwood Communities O.P., LP and CC Advisors III, LLC, dated October 14, 2019 (incorporated by reference to Exhibit 10.1 to the Company's Current Report on Form 8-K filed October 16, 2019) |
10.7 | | | Three-Party Agreement (Property Management) by and among the Company, Cottonwood Communities O.P., LP and Cottonwood Communities Management, LLC dated March 1, 2019 (incorporated by reference to Exhibit 10.2 to Post-Effective Amendment No. 2 to the Company’s Registration Statement on Form S-11 (No. 333-215272) filed May 3, 2019) |
10.8 | | | Agreement of Limited Partnership of Cottonwood Communities O.P., LP dated August 13, 2018 (incorporated by reference to Exhibit 10.3 on Form 10-Q (No. 333-215272) filed September 26, 2018) |
10.9 | | | First Amendment to Limited Partnership Agreement of Cottonwood Communities O.P., LP dated March 28, 2019 (incorporated by reference to Exhibit 10.5 to Post-Effective Amendment No. 2 to the Company’s Registration Statement on Form S-11 (No. 333-215272) filed May 3, 2019) |
10.10 | | | Second Amendment to the Limited Partnership Agreement of Cottonwood Communities O.P., LP (incorporated by reference to Exhibit 10.5 to the Company’s Quarterly Report on Form 10-Q filed November 13, 2019) |
10.11 | | | Assignment of Promotional Interest by and among Cottonwood Residential O.P., LP, Cottonwood Communities Investor, LLC and Cottonwood Communities Advisors Promote, LLC dated March 1, 2019 (incorporated by reference to Exhibit 10.8 to Post-Effective Amendment No. 2 to the Company’s Registration Statement on Form S-11 (No. 333-215272) filed May 3, 2019) |
10.12 | | | Master Credit Facility Agreement by and between CC West Palm, LLC and Berkadia Commercial Mortgage, LLC dated May 30, 2019 (incorporated by reference to Exhibit 10.5 on Form 8-K (No. 333-215272) filed June 4, 2019) |
10.13 | | | Consolidated, Amended and Restated Multifamily Note by and between CC West Palm, LLC and Berkadia Commercial Mortgage, LLC dated May 30, 2019 (incorporated by reference to Exhibit 10.6 on Form 8-K (No. 333-215272) filed June 4, 2019) |
10.14 | | | Property Management Agreement (Luma) between CC West Palm, LLC and Cottonwood Communities Management, LLC effective as of May 30, 2019 |
21.1* | | | Subsidiaries of the Company |
31.1* | | | Certification of Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 |
31.2* | | | Certification of Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 |
32.1* | | | Certification of Chief Executive Officer pursuant to 18 U.S.C. 1350, as created by Section 906 of the Sarbanes-Oxley Act of 2002 |
32.2* | | | Certification of Chief Financial Officer pursuant to 18 U.S.C. 1350, as created by Section 906 of the Sarbanes-Oxley Act of 2002 |
99.1 | | | Share Repurchase Program (incorporated by reference to Exhibit 99.1 to the Company’s Registration Statement on Form S-11 (No. 333-215272) filed May 22, 2018) |
101.INS* | | | XBRL Instance Document |
101.SCH* | | | XBRL Taxonomy Extension Schema |
101.CAL* | | | XBRL Taxonomy Extension Calculation Linkbase |
101.DEF* | | | XBRL Taxonomy Extension Definition Linkbase |
101.LAB* | | | XBRL Taxonomy Extension Label Linkbase |
101.PRE* | | | XBRL Taxonomy Extension Presentation Linkbase |
* | Filed herewith |
Form 10-K Summary |
| | COTTONWOOD COMMUNITIES, INC. | |
| | ||
March 25, 2020 | | | /s/ Enzio Cassinis |
Date | | | Enzio Cassinis, Chief Executive Officer |
| | (Principal Executive Officer) |
March 25, 2020 | | | /s/ Adam Larson |
Date | | | Adam Larson, Chief Financial Officer |
| | (Principal Financial Officer) | |
| | ||
March 25, 2020 | | | /s/ Susan Hallenberg |
Date | | | Susan Hallenberg, Chief Accounting Officer and Treasurer |
| | (Principal Accounting Officer) | |
| | ||
March 25, 2020 | | | /s/ Enzio Cassinis |
Date | | | Enzio Cassinis, Chief Executive Officer and President |
| | (Principal Executive Officer) | |
| | ||
March 25, 2020 | | | /s/ Daniel Shaeffer |
Date | | | Daniel Shaeffer, Chairman of the Board and Director |
| | ||
March 25, 2020 | | | /s/ Chad Christensen |
Date | | | Chad Christensen, Director |
| | ||
March 25, 2020 | | | /s/ R. Brent Hardy |
Date | | | R. Brent Hardy, Independent Director |
| | ||
March 25, 2020 | | | /s/ Gentry Jensen |
Date | | | Gentry Jensen, Independent Director |
| | ||
March 25, 2020 | | | /s/ John Lunt |
Date | | | John Lunt, Independent Director |
| | December 31, | ||||
| | 2019 | | | 2018 | |
Assets | | | | | ||
Real estate assets, net | | | $63,905,651 | | | $— |
Investment in unconsolidated real estate entity | | | 4,961,868 | | | — |
Real estate note investment, net | | | 2,059,309 | | | — |
Cash and cash equivalents | | | 47,549,804 | | | 3,406,175 |
Restricted cash | | | 192,190 | | | — |
Other assets | | | 707,524 | | | 317,279 |
Total assets | | | 119,376,346 | | | 3,723,454 |
Liabilities and equity | | | | | ||
Liabilities | | | | | ||
Credit facility, net | | | 34,990,146 | | | — |
Preferred stock, net | | | 809,478 | | | — |
Related party payables | | | 287,561 | | | 128,617 |
Accounts payable, accrued expenses and other liabilities | | | 992,689 | | | 29,146 |
Total liabilities | | | 37,079,874 | | | 157,763 |
Commitments and contingencies (Note 12) | | | | | ||
Stockholders' equity | | | | | ||
Common stock, $0.01 par value, 1,000,000,000 shares authorized; 8,851,759 and 366,654 shares issued and outstanding at December 31, 2019 and 2018, respectively | | | 88,518 | | | 3,667 |
Additional paid-in capital | | | 87,973,949 | | | 3,662,233 |
Accumulated distributions | | | (2,369,592) | | | — |
Accumulated deficit | | | (3,396,403) | | | (100,209) |
Total stockholders' equity | | | 82,296,472 | | | 3,565,691 |
Total liabilities and stockholders' equity | | | $119,376,346 | | | $3,723,454 |
| | Year Ended December 31, | ||||
| | 2019 | | | 2018 | |
Revenues | | | | | ||
Rental and other property revenues | | | $2,797,475 | | | $— |
Real estate note investment interest | | | 44,777 | | | — |
Total revenues | | | 2,842,252 | | | — |
Expenses | | | | | ||
Property operations expense | | | 1,428,925 | | | — |
Reimbursable operating expenses to related parties | | | 541,652 | | | — |
Asset management fee to related party | | | 811,395 | | | — |
Depreciation and amortization | | | 2,738,190 | | | — |
General and administrative expenses | | | 876,808 | | | 100,209 |
Total operating expenses | | | 6,396,970 | | | 100,209 |
Other income (expense) | | | | | ||
Equity in earnings of unconsolidated real estate entity | | | 272,805 | | | — |
Interest income | | | 492,542 | | | — |
Interest expense | | | (916,626) | | | — |
Total other expense | | | (151,279) | | | — |
Total expenses before asset management fee waiver | | | (6,548,249) | | | (100,209) |
Asset management fee waived by Advisor | | | 409,803 | | | — |
Net expenses after asset management fee waiver | | | (6,138,446) | | | (100,209) |
Net loss | | | $(3,296,194) | | | $(100,209) |
| | | | |||
Weighted-average shares outstanding | | | 4,711,343 | | | 32,053 |
Net loss per common share - basic and diluted | | | $(0.70) | | | $(3.13) |
| | Common Stock | | | Additional Paid-In Capital | | | Accumulated Distributions | | | Accumulated Deficit | | | Total Equity | ||||
| | Shares | | | Amount | | ||||||||||||
Balance at December 31, 2017 | | | 20,000 | | | $200 | | | $199,800 | | | $— | | | $— | | | $200,000 |
Issuance of common stock | | | 346,654 | | | 3,467 | | | 3,462,433 | | | — | | | — | | | 3,465,900 |
Net loss | | | — | | | — | | | — | | | — | | | (100,209) | | | (100,209) |
Balance at December 31, 2018 | | | 366,654 | | | $3,667 | | | $3,662,233 | | | $— | | | $(100,209) | | | $3,565,691 |
Issuance of common stock | | | 8,485,105 | | | 84,851 | | | 84,311,716 | | | — | | | — | | | 84,396,567 |
Distributions to investors | | | — | | | — | | | — | | | (2,369,592) | | | — | | | (2,369,592) |
Net loss | | | — | | | — | | | — | | | — | | | (3,296,194) | | | (3,296,194) |
Balance at December 31, 2019 | | | 8,851,759 | | | $88,518 | | | $87,973,949 | | | $(2,369,592) | | | $(3,396,403) | | | $82,296,472 |
| | For the Year Ended December 31, | ||||
| | 2019 | | | 2018 | |
Cash flows from operating activities: | | | | | ||
Net loss | | | $(3,296,194) | | | $(100,209) |
Adjustments to reconcile net loss to net cash used in operating activities: | | | | | ||
Depreciation and amortization | | | 2,738,190 | | | — |
Equity in earnings | | | (272,805) | | | — |
Amortization of real estate note investment issuance cost | | | 19,904 | | | — |
Amortization of debt issuance costs | | | 62,248 | | | — |
Noncash interest expense on preferred stock | | | 4,047 | | | — |
Changes in operating assets and liabilities: | | | | | ||
Other assets | | | (5,153) | | | (61,279) |
Related party payables | | | 158,944 | | | 128,617 |
Accounts payable, accrued expenses and other liabilities | | | 131,677 | | | 29,146 |
Net cash used in operating activities | | | (459,142) | | | (3,725) |
Cash flows from investing activities: | | | | | ||
Acquisition of real estate | | | (31,171,298) | | | — |
Capital improvements to real estate | | | (190,488) | | | — |
Investment in unconsolidated real estate entity | | | (4,689,063) | | | — |
Issuance of real estate note investment including issuance costs | | | (2,079,213) | | | — |
Net cash used in investing activities | | | (38,130,062) | | | — |
Cash flows from financing activities: | | | | | ||
Proceeds from issuance of preferred stock, net of issuance costs | | | 805,431 | | | — |
Proceeds from issuance of common stock | | | 83,722,064 | | | 3,209,900 |
Distributions to common stockholders | | | (1,602,472) | | | — |
Net cash provided by financing activities | | | 82,925,023 | | | 3,209,900 |
Net increase in cash and cash equivalents and restricted cash | | | 44,335,819 | | | 3,206,175 |
Cash and cash equivalents and restricted cash, beginning of period | | | 3,406,175 | | | 200,000 |
Cash and cash equivalents and restricted cash, end of period | | | $47,741,994 | | | $3,406,175 |
| | | | |||
Reconciliation of cash and cash equivalents and restricted cash to the consolidated balance sheets: | | | | | ||
Cash and cash equivalents | | | $47,549,804 | | | $3,406,175 |
Restricted cash | | | 192,190 | | | — |
Total cash and cash equivalents and restricted cash | | | $47,741,994 | | | $3,406,175 |
| | | | |||
Supplemental disclosure of cash flow information: | | | | | ||
Cash paid for interest | | | $726,949 | | | $— |
| | | | |||
Supplemental disclosure of non-cash investing and financing activities: | | | | | ||
Credit facility entered into in conjunction with acquisition of real estate | | | $35,995,000 | | | $— |
Assumption of liabilities in connection with acquisition of real estate | | | 452,639 | | | — |
Proceeds receivable for issuance of common stock | | | 528,900 | | | 256,000 |
Issuance of common stock through dividend reinvestment program | | | 401,603 | | | — |
Common stock distributions declared but not yet paid | | | 365,517 | | | — |
Land improvements | | | 5-15 |
Buildings | | | 30 |
Building improvements | | | 5-15 |
Furniture, fixtures and equipment | | | 5-15 |
Intangible assets | | | Over lease term |
| | December 31, 2019 | |
Building and building improvements | | | $52,466,583 |
Land and land improvements | | | 10,658,155 |
Furniture, fixtures and equipment | | | 2,015,778 |
Intangible assets | | | 1,503,325 |
| | 66,643,841 | |
Less: Accumulated depreciation and amortization | | | (2,738,190) |
Real estate assets, net | | | $63,905,651 |
| | Allocated Amounts | ||||||||||||||||
Property | | | Building | | | Land | | | Land Improvements | | | Personal Property | | | Intangible | | | Total |
Cottonwood West Palm | | | $52,276,096 | | | $9,379,895 | | | $1,278,260 | | | $2,015,778 | | | $1,503,325 | | | $66,453,354 |
Preferred Return(1) | | | Latest Redemption Date(2) |
13% | | | August 15, 2024 |
(1) | Rate will be reduced to an annualized rate of 10% upon either project stabilization, or one year following receipt of the project’s final certificate of occupancy, (whichever occurs later) and subject to satisfaction of loan-to-value and debt service coverage ratio covenants. |
(2) | Subject to one twelve-month extension option, the Lector85 Investment cannot be redeemed earlier than two years after the receipt of all temporary certificate of occupancies. After that, it must be redeemed no later than the earlier of (i) the payment in full of the construction loan or (ii) the construction loan maturity date, which is August 15, 2022, subject to a two year extension option. |
Annual Interest | | | Interest Floor | | | Maturity |
9.5% + 1-mo libor | | | 12% | | | December 31, 2021 |
• | Quoted prices for similar assets/liabilities in active markets; |
• | Quoted prices for identical or similar assets/liabilities in non-active markets (e.g., few transactions, limited information, non-current prices, high variability over time); |
• | Inputs other than quoted prices that are observable for the asset/liability (e.g., interest rates, yield curves, volatilities, default rates); and |
• | Inputs that are derived principally from or corroborated by other observable market data. |
| | As of December 31, 2019 | | | As of December 31, 2018 | |||||||
| | Carrying Value | | | Fair Value | | | Carrying Value | | | Fair Value | |
Financial Asset: | | | | | | | | | ||||
Real estate note investment | | | $1,793,771 | | | $1,793,771 | | | $— | | | $— |
| | | | | | | | |||||
Financial Liability: | | | | | | | | | ||||
Credit Facility | | | $35,995,000 | | | $37,410,000 | | | $— | | | $— |
Series 2019 Preferred Stock | | | $1,198,000 | | | $1,198,000 | | | $— | | | $— |
| | Dividend Rate | | | Extension Dividend Rate | | | Redemption Date | | | Shares Outstanding at December 31, 2019 | | | Dividends for the Year Ended December 31, 2019 | |
Series 2019 Preferred Stock | | | 5.5% | | | 6.0% | | | December 31, 2023 | | | 119,800 | | | $1,569 |
Share Purchase Anniversary | | | Repurchase Price |
Less than 1 year | | | $8.80 |
1 year | | | $9.00 |
2 years | | | $9.20 |
3 years | | | $9.40 |
4 years | | | $9.60 |
5 years | | | $9.80 |
A stockholder’s death or complete disability, 2 years or more | | | $10.00 |
Share Purchase Anniversary | | | Repurchase Price as a Percentage of Estimated Value(1) |
Less than 1 year | | | No repurchase allowed |
1 year - 2 years | | | 85% |
3 years - 4 years | | | 90% |
5 years and thereafter | | | 95% |
A stockholder’s death or complete disability, less than 2 years | | | 95% |
A stockholder’s death or complete disability, 2 years or more | | | 100% |
(1) | For the purposes of the share repurchase program, the “estimated value per share” will initially be equal to the purchase price per share at which the original purchaser or purchasers of the shares bought its shares from us, and the purchase price per share will be adjusted to reflect any stock dividends, combinations, splits, recapitalizations or any similar transaction with respect to the shares outstanding. |
| | For the Three Months Ended | ||||||||||
| | March 31, 2019 | | | June 30, 2019 | | | September 30, 2019 | | | December 31, 2019 | |
Revenues | | | | | | | | | ||||
Rental and other property revenues | | | $— | | | $367,542 | | | $1,180,972 | | | $1,248,961 |
Real estate note investment interest | | | — | | | — | | | 16,699 | | | 28,078 |
Total revenues | | | — | | | 367,542 | | | 1,197,671 | | | 1,277,039 |
Expenses | | | | | | | | | ||||
Property operations expense | | | — | | | 222,641 | | | 661,181 | | | 545,103 |
Reimbursable operating expenses to related parties | | | 125,000 | | | 125,485 | | | 148,906 | | | 142,261 |
Asset management fee to related party | | | 19,783 | | | 137,942 | | | 296,126 | | | 357,544 |
Depreciation and amortization | | | — | | | 445,951 | | | 1,270,577 | | | 1,021,662 |
General and administrative expenses | | | 118,160 | | | 134,198 | | | 210,700 | | | 413,750 |
Total operating expenses | | | 262,943 | | | 1,066,217 | | | 2,587,490 | | | 2,480,320 |
Other income (expense) | | | | | | | | | ||||
Equity in earnings of unconsolidated real estate entity | | | — | | | — | | | — | | | 272,805 |
Interest income | | | 31,432 | | | 130,599 | | | 137,543 | | | 192,968 |
Interest expense | | | — | | | (134,636) | | | (388,186) | | | (393,804) |
Total other income (expense) | | | 31,432 | | | (4,037) | | | (250,643) | | | 71,969 |
Total expenses before asset management fee waiver | | | (231,511) | | | (1,070,254) | | | (2,838,133) | | | (2,408,351) |
Asset management fee waived by Advisor | | | — | | | — | | | 310,484 | | | 99,319 |
Net expenses after asset management fee waiver | | | (231,511) | | | (1,070,254) | | | (2,527,649) | | | (2,309,032) |
Net loss | | | $(231,511) | | | $(702,712) | | | $(1,329,978) | | | $(1,031,993) |
Net loss per common share - basic and diluted | | | $(0.26) | | | $(0.18) | | | $(0.22) | | | $(0.12) |
| | For the Three Months Ended | ||||||||||
| | March 31, 2018 | | | June 30, 2018 | | | September 30, 2018 | | | December 31, 2018 | |
Total revenues | | | $— | | | $— | | | $— | | | $— |
General and administrative expenses | | | 963 | | | 1,109 | | | — | | | 98,137 |
Net loss | | | $(963) | | | $(1,109) | | | $— | | | $(98,137) |
Net loss per common share - basic and diluted | | | $(0.05) | | | $(0.06) | | | $— | | | $(1.45) |
Period | | | Date Paid | | | Daily Distribution Rate | | | Annualized Rate(1) | | | Amount |
December 1, 2019 - December 31, 2019 | | | January 10, 2020 | | | $0.00136986 | | | 5.0% | | | $365,517 |
January 1, 2020 - January 31, 2020 | | | February 10, 2020 | | | $0.00136612 | | | 5.0% | | | $382,935 |
February 1 - February 29, 2020 | | | March 9, 2020 | | | $0.00136612 | | | 5.0% | | | $375,939 |
(1) | Annualized rate is based on the $10.00 purchase price and assumes distributions are paid every day for a year at the daily distribution rate. |
Period | | | Daily Distribution Rate | | | Annualized Rate(1) | | | Expected Payment |
March 1 - March 31, 2020 | | | $0.00136612 | | | 5.0% | | | April 2020 |
April 1 - April 30, 2020 | | | $0.00136612 | | | 5.0% | | | May 2020 |
May 1 - May 31, 2020 | | | $0.00136612 | | | 5.0% | | | June 2020 |
(1) | Annualized rate is based on the $10.00 purchase price and assumes distributions are paid every day for a year at the daily distribution rate. |
Period | | | Date Paid | | | Daily Dividend Rate | | | Annualized Rate(1) | | | Amount |
December 1, 2019 - December 31, 2019 | | | January 10, 2020 | | | $0.00150685 | | | 5.5% | | | $1,569 |
January 1, 2020 - January 31, 2020 | | | February 10, 2020 | | | $0.00150273 | | | 5.5% | | | $7,361 |
February 1 - February 29, 2020 | | | March 9, 2020 | | | $0.00150273 | | | 5.5% | | | $17,466 |
(1) | Annualized rate is based on the $10.00 purchase price and assumes dividends are paid every day for a year at the daily dividend rate. |
Period | | | Daily Dividend Rate | | | Annualized Rate(1) | | | Expected Payment |
March 1 - March 31, 2020 | | | $0.00150273 | | | 5.5% | | | April 2020 |
April 1 - April 30, 2020 | | | $0.00150273 | | | 5.5% | | | May 2020 |
May 1 - May 31, 2020 | | | $0.00150273 | | | 5.5% | | | June 2020 |
(1) | Annualized rate is based on the $10.00 purchase price and assumes dividends are paid every day for a year at the daily dividend rate. |
☒ | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
☐ | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
Maryland | | | | | 61-1805524 | |
(State or other jurisdiction of incorporation or organization) | | | | | (I.R.S. Employer Identification No.) |
Title of each class | | | Trading Symbol(s) | | | Name of each exchange on which registered |
None | | | N/A | | | N/A |
Large accelerated filer | | | ☐ | | | Accelerated filer | | | ☐ |
Non-Accelerated filer | | | ☒ | | | Smaller reporting company | | | ☒ |
| | | | Emerging growth company | | | ☒ |
PART I | | | FINANCIAL INFORMATION | | | ||||
| | | | | | ||||
| | | | | | ||||
| | | | | | ||||
| | | | | | ||||
| | | | | | ||||
| | | | | | ||||
| | | | | | ||||
| | | | | | ||||
| | | | | | ||||
PART II | | | OTHER INFORMATION | | | ||||
| | | | | | ||||
| | | | | | ||||
| | | | | | ||||
| | | | | | ||||
| | | | | | ||||
| | | | | | ||||
| | | | | | ||||
| | | |
Item 1. |
| | September 30, 2020 | | | December 31, 2019 | |
| | (Unaudited) | | | ||
Assets | | | | | ||
Real estate assets, net | | | $162,382,984 | | | $63,905,651 |
Investments in unconsolidated real estate entities | | | 26,446,293 | | | 4,961,868 |
Real estate note investment, net | | | 6,796,623 | | | 2,059,309 |
Cash and cash equivalents | | | 7,775,107 | | | 47,549,804 |
Restricted cash | | | 281,159 | | | 192,190 |
Related party receivables | | | 61,109 | | | — |
Other assets | | | 1,099,839 | | | 707,524 |
Total assets | | | 204,843,114 | | | 119,376,346 |
Liabilities and equity | | | | | ||
Liabilities | | | | | ||
Credit facilities, net | | | 83,261,231 | | | 34,990,146 |
Preferred stock, net | | | 18,525,195 | | | 809,478 |
Related party payables | | | 319,756 | | | 287,561 |
Accounts payable, accrued expenses and other liabilities | | | 3,923,465 | | | 992,689 |
Total liabilities | | | 106,029,647 | | | 37,079,874 |
Commitments and contingencies (Note 11) | | | | | ||
Stockholders' equity | | | | | ||
Common stock, $0.01 par value, 1,000,000,000 shares authorized; 11,575,766 shares issued and outstanding at September 30, 2020; 8,851,759 shares issued and outstanding at December 31, 2019 | | | 115,758 | | | 88,518 |
Additional paid-in capital | | | 115,125,935 | | | 87,973,949 |
Accumulated distributions | | | (6,275,555) | | | (2,369,592) |
Accumulated deficit | | | (10,152,671) | | | (3,396,403) |
Total stockholders' equity | | | 98,813,467 | | | 82,296,472 |
Total liabilities and stockholders' equity | | | $204,843,114 | | | $119,376,346 |
| | Three Months Ended September 30, | | | Nine Months Ended September 30, | |||||||
| | 2020 | | | 2019 | | | 2020 | | | 2019 | |
Revenues | | | | | | | | | ||||
Rental and other property revenues | | | $3,054,823 | | | $1,180,972 | | | $7,605,791 | | | $1,548,514 |
Real estate note investment interest | | | 171,746 | | | 16,699 | | | 360,874 | | | 16,699 |
Total revenues | | | 3,226,569 | | | 1,197,671 | | | 7,966,665 | | | 1,565,213 |
Expenses | | | | | | | | | ||||
Property operations expense | | | 1,358,507 | | | 661,181 | | | 3,282,037 | | | 883,822 |
Reimbursable operating expenses to related parties | | | 263,915 | | | 148,906 | | | 732,998 | | | 399,391 |
Asset management fee to related party | | | 811,233 | | | 296,126 | | | 1,941,542 | | | 453,851 |
Depreciation and amortization | | | 2,295,445 | | | 1,270,577 | | | 5,629,247 | | | 1,716,528 |
General and administrative expenses | | | 1,534,590 | | | 210,700 | | | 2,315,303 | | | 463,058 |
Total operating expenses | | | 6,263,690 | | | 2,587,490 | | | 13,901,127 | | | 3,916,650 |
Other (expense) income | | | | | | | | | ||||
Equity in earnings of unconsolidated real estate entities | | | 708,067 | | | — | | | 1,273,488 | | | — |
Interest income | | | 6,887 | | | 137,543 | | | 196,821 | | | 299,574 |
Interest expense | | | (1,045,464) | | | (388,186) | | | (2,480,448) | | | (522,822) |
Total other expense | | | (330,510) | | | (250,643) | | | (1,010,139) | | | (223,248) |
Total expenses before asset management fee waiver | | | (6,594,200) | | | (2,838,133) | | | (14,911,266) | | | (4,139,898) |
Asset management fee waived by Advisor | | | 48,543 | | | 310,484 | | | 188,333 | | | 310,484 |
Net expenses after asset management fee waiver | | | (6,545,657) | | | (2,527,649) | | | (14,722,933) | | | (3,829,414) |
Net loss | | | $(3,319,088) | | | $(1,329,978) | | | $(6,756,268) | | | $(2,264,201) |
Weighted-average shares outstanding | | | 11,225,384 | | | 6,091,617 | | | 10,412,719 | | | 3,613,382 |
Net loss per common share - basic and diluted | | | $(0.30) | | | $(0.22) | | | $(0.65) | | | $(0.63) |
| | Stockholders' Equity | | | ||||||||||||||
| | Common Stock | | | Additional Paid-In Capital | | | Accumulated Distributions | | | Accumulated Deficit | | | Total Equity | ||||
| | Shares | | | Amount | | ||||||||||||
Balance at January 1, 2020 | | | 8,851,759 | | | $88,518 | | | $87,973,949 | | | $(2,369,592) | | | $(3,396,403) | | | $82,296,472 |
Issuance of common stock | | | 1,304,712 | | | 13,047 | | | 12,963,697 | | | — | | | — | | | 12,976,744 |
Distributions to investors | | | — | | | — | | | — | | | (1,183,119) | | | — | | | (1,183,119) |
Net loss | | | — | | | — | | | — | | | — | | | (790,050) | | | (790,050) |
Balance at March 31, 2020 | | | 10,156,471 | | | 101,565 | | | 100,937,646 | | | (3,552,711) | | | (4,186,453) | | | 93,300,047 |
Issuance of common stock | | | 709,841 | | | 7,098 | | | 7,042,267 | | | — | | | — | | | 7,049,365 |
Share based compensation | | | — | | | — | | | 27,000 | | | — | | | — | | | 27,000 |
Distributions to investors | | | — | | | — | | | — | | | (1,309,923) | | | — | | | (1,309,923) |
Net loss | | | — | | | — | | | — | | | — | | | (2,647,130) | | | (2,647,130) |
Balance at June 30, 2020 | | | 10,866,312 | | | 108,663 | | | 108,006,913 | | | (4,862,634) | | | (6,833,583) | | | 96,419,359 |
Issuance of common stock | | | 740,761 | | | 7,408 | | | 7,365,322 | | | — | | | — | | | 7,372,730 |
Common stock repurchases | | | (31,307) | | | (313) | | | (268,300) | | | — | | | — | | | (268,613) |
Share based compensation | | | — | | | — | | | 22,000 | | | — | | | — | | | 22,000 |
Distributions to investors | | | — | | | — | | | — | | | (1,412,921) | | | — | | | (1,412,921) |
Net loss | | | — | | | — | | | — | | | — | | | (3,319,088) | | | (3,319,088) |
Balance at September 30, 2020 | | | 11,575,766 | | | $115,758 | | | $115,125,935 | | | $(6,275,555) | | | $(10,152,671) | | | $98,813,467 |
| | Stockholders' Equity | | | ||||||||||||||
| | Common Stock | | | Additional Paid-In Capital | | | Accumulated Distributions | | | Accumulated Deficit | | | Total Equity | ||||
| | Shares | | | Amount | | ||||||||||||
Balance at January 1, 2019 | | | 366,654 | | | $3,667 | | | $3,662,233 | | | $— | | | $(100,209) | | | $3,565,691 |
Issuance of common stock | | | 1,523,319 | | | 15,233 | | | 15,186,682 | | | — | | | — | | | 15,201,915 |
Distributions to investors | | | — | | | — | | | — | | | (58,045) | | | — | | | (58,045) |
Net loss | | | — | | | — | | | — | | | — | | | (231,511) | | | (231,511) |
Balance at March 31, 2019 | | | 1,889,973 | | | 18,900 | | | 18,848,915 | | | (58,045) | | | (331,720) | | | 18,478,050 |
Issuance of common stock | | | 3,169,474 | | | 31,695 | | | 31,525,121 | | | — | | | — | | | 31,556,816 |
Distributions to investors | | | — | | | — | | | — | | | (537,172) | | | — | | | (537,172) |
Net loss | | | — | | | — | | | — | | | — | | | (702,712) | | | (702,712) |
Balance at June 30, 2019 | | | 5,059,447 | | | 50,595 | | | 50,374,036 | | | (595,217) | | | (1,034,432) | | | 48,794,982 |
Issuance of common stock | | | 2,030,747 | | | 20,307 | | | 20,110,906 | | | — | | | — | | | 20,131,213 |
Distributions to investors | | | — | | | — | | | — | | | (767,563) | | | — | | | (767,563) |
Net loss | | | — | | | — | | | — | | | — | | | (1,329,978) | | | (1,329,978) |
Balance at September 30, 2019 | | | 7,090,194 | | | $70,902 | | | $70,484,942 | | | $(1,362,780) | | | $(2,364,410) | | | $66,828,654 |
| | Nine Months Ended September 30, | ||||
| | 2020 | | | 2019 | |
Cash flows from operating activities: | | | | | ||
Net loss | | | $(6,756,268) | | | $(2,264,201) |
Adjustments to reconcile net loss to net cash provided by operating activities: | | | | | ||
Depreciation and amortization | | | 5,629,247 | | | 1,716,528 |
Equity in earnings | | | (1,273,488) | | | — |
Amortization of real estate note investment issuance cost | | | 36,547 | | | — |
Amortization of debt issuance costs | | | 154,606 | | | 35,570 |
Noncash interest expense on preferred stock | | | 270,216 | | | — |
Share based compensation | | | 49,000 | | | — |
Changes in operating assets and liabilities: | | | | | ||
Related party receivables | | | (61,109) | | | (312,846) |
Other assets | | | (311,215) | | | 1,413 |
Related party payables | | | 32,195 | | | 302,861 |
Accounts payable, accrued expenses and other liabilities | | | 2,405,626 | | | 713,126 |
Net cash provided by operating activities | | | 175,357 | | | 192,451 |
Cash flows from investing activities: | | | | | ||
Acquisitions of real estate | | | (53,904,597) | | | (31,171,298) |
Capital improvements to real estate | | | (164,178) | | | (73,186) |
Investments in unconsolidated real estate entities | | | (20,210,937) | | | — |
Issuance of real estate note investment including issuance costs | | | (4,773,861) | | | (1,119,994) |
Net cash used in investing activities | | | (79,053,573) | | | (32,364,478) |
Cash flows from financing activities: | | | | | ||
Proceeds from line of credit | | | 12,000,000 | | | — |
Repayments of line of credit | | | (13,500,000) | | | — |
Proceeds from issuance of preferred stock, net of issuance costs | | | 17,445,501 | | | — |
Proceeds from issuance of common stock | | | 26,512,608 | | | 66,377,134 |
Common stock repurchases | | | (268,613) | | | — |
Distributions to common stockholders | | | (2,997,008) | | | (874,358) |
Net cash provided by financing activities | | | 39,192,488 | | | 65,502,776 |
Net (decrease) increase in cash and cash equivalents and restricted cash | | | (39,685,728) | | | 33,330,749 |
Cash and cash equivalents and restricted cash, beginning of period | | | 47,741,994 | | | 3,406,175 |
Cash and cash equivalents and restricted cash, end of period | | | $8,056,266 | | | $36,736,924 |
Reconciliation of cash and cash equivalents and restricted cash to the condensed consolidated balance sheets: | | | | | ||
Cash and cash equivalents | | | $7,775,107 | | | $36,549,491 |
Restricted cash | | | 281,159 | | | 187,433 |
Total cash and cash equivalents and restricted cash | | | $8,056,266 | | | $36,736,924 |
| | | | |||
Supplemental disclosure of non-cash investing and financing activities: | | | | | ||
Credit facilities entered into in conjunction with acquisition of real estate | | | $49,616,479 | | | $35,995,000 |
| | September 30, 2020 | | | December 31, 2019 | |
Building and building improvements | | | $134,776,296 | | | $52,466,583 |
Land and land improvements | | | 28,182,025 | | | 10,658,155 |
Furniture, fixtures and equipment | | | 3,983,344 | | | 2,015,778 |
Intangible assets | | | 3,808,756 | | | 1,503,325 |
| | 170,750,421 | | | 66,643,841 | |
Less: Accumulated depreciation and amortization | | | (8,367,437) | | | (2,738,190) |
Real estate assets, net | | | $162,382,984 | | | $63,905,651 |
| | Allocated Amounts | ||||||||||||||||
Property | | | Building | | | Land | | | Land Improvements | | | Personal Property | | | Intangible | | | Total |
Cottonwood One Upland | | | $82,145,536 | | | $14,514,535 | | | $3,009,335 | | | $1,967,566 | | | $2,305,430 | | | $103,942,402 |
• | Quoted prices for similar assets/liabilities in active markets; |
• | Quoted prices for identical or similar assets/liabilities in non-active markets (e.g., few transactions, limited information, non-current prices, high variability over time); |
• | Inputs other than quoted prices that are observable for the asset/liability (e.g., interest rates, yield curves, volatilities, default rates); and |
• | Inputs that are derived principally from or corroborated by other observable market data. |
| | As of September 30, 2020 | | | As of December 31, 2019 | |||||||
| | Carrying Value | | | Fair Value | | | Carrying Value | | | Fair Value | |
Financial Asset: | | | | | | | | | ||||
Real estate note investment | | | $6,735,530 | | | $6,735,530 | | | $1,793,771 | | | $1,793,771 |
| | | | | | | | |||||
Financial Liability: | | | | | | | | | ||||
Berkadia Credit Facility | | | $35,995,000 | | | $39,603,000 | | | $35,995,000 | | | $37,410,000 |
JP Morgan Credit Facility | | | $48,500,000 | | | $48,500,000 | | | $— | | | $— |
Series 2019 Preferred Stock | | | $20,561,909 | | | $20,561,909 | | | $1,198,000 | | | $1,198,000 |
Share Purchase Anniversary | | | Repurchase Price |
Less than 1 year | | | $8.80 |
1 year | | | $9.00 |
2 years | | | $9.20 |
3 years | | | $9.40 |
4 years | | | $9.60 |
5 years | | | $9.80 |
A stockholder’s death or complete disability, 2 years or more | | | $10.00 |
Share Purchase Anniversary | | | Repurchase Price as a Percentage of Estimated Value (1) |
Less than 1 year | | | No repurchase allowed |
1 year - 2 years | | | 85% |
3 years - 4 years | | | 90% |
5 years and thereafter | | | 95% |
A stockholder’s death or complete disability, less than 2 years | | | 95% |
A stockholder’s death or complete disability, 2 years or more | | | 100% |
(1) | For the purposes of the share repurchase program, the “estimated value per share” will initially be equal to the purchase price per share at which the original purchaser or purchasers of the shares bought its shares from us, and the purchase price per share will be adjusted to reflect any stock dividends, combinations, splits, recapitalizations or any similar transaction with respect to the shares outstanding. |
Authorization Date | | | Period | | | Daily Distribution Amount | | | Annualized Rate(1) | | | Expected Payment |
October 25, 2020 | | | November 1, 2020 – November 30, 2020 | | | $0.00136612 | | | 5% | | | December 2020 |
November 11, 2020 | | | December 1, 2020 – December 31, 2020 | | | $0.00136612 | | | 5% | | | January 2021 |
November 11, 2020 | | | January 1, 2021 – January 31, 2021 | | | $0.00136986 | | | 5% | | | February 2021 |
November 11, 2020 | | | February 1, 2021 – February 28, 2021 | | | $0.00136986 | | | 5% | | | March 2021 |
(1) | Annualized rate is based on the $10.00 purchase price and assumes distributions are paid every day for a year at the daily distribution amount. |
Management's Discussion and Analysis of Financial Condition and Results of Operations |
• | The COVID-19 pandemic, together with the resulting measures imposed to contain the virus, has had a negative impact on the economy and business activity globally. The extent to which the COVID-19 pandemic impacts our operations, the personal financial position of our tenants and the development projects in which we have invested remains uncertain and cannot be predicted with confidence, and will depend on the ultimate scope, severity and duration of the pandemic, the actions taken to contain the pandemic or mitigate its impact, and the direct and indirect economic effects of the pandemic and containment measures, among others. |
• | We depend on our advisor to identify suitable investments and to manage our investments. There is no assurance that we will be able to successfully achieve our investment objectives. |
• | We have paid distributions from offering proceeds and may continue to fund distributions with offering proceeds. We have not established a limit on the amount of proceeds from our offering that we may use to fund distributions. To the extent we fund distributions from sources other than our cash flow from operations, we will have less funds available for investment in multifamily apartment communities and multifamily real estate-related assets and the overall return to our stockholders may be reduced. Distributions may also be paid from other sources such as borrowings, advances or the deferral of fees and expense reimbursements. During the early stages of our operations, these distributions may constitute a return of capital. |
• | Some of our officers and certain of our directors are also officers and directors of our sponsor, our advisor or its affiliates. As a result, our officers and affiliated directors are subject to conflicts of interest. |
• | Our ability to raise money and achieve our investment objectives depends on the ability of the dealer manager to successfully market our offering. If we raise substantially less than the maximum offering amount, we may not be able to invest in a diverse portfolio of assets and the value of an investment in us may vary more widely with the performance of certain investments. |
• | We pay certain fees and expenses to our advisor and its affiliates. These fees were not negotiated at arm’s length and therefore may be higher than fees payable to unaffiliated third parties. |
• | Development projects in which we invest will be subject to potential development and construction delays which could result in increased costs and risks and may hinder our operating results and ability to make distributions. |
• | We may incur significant debt in certain circumstances. Our use of leverage increases the risk of an investment in us. Loans we obtain may be collateralized by some or all of our investments, which will put those investments at risk of forfeiture if we are unable to pay our debts. Principal and interest payments on these loans reduce the amount of money that would otherwise be available for other purposes. |
• | Volatility in the debt markets could affect our ability to obtain financing for investments or other activities related to real estate assets and the diversification or value of our portfolio, potentially reducing cash available for distribution to our stockholders or our ability to make investments. In addition, if any of the loans we obtain have variable interest rates, volatility in the debt markets could negatively impact such loans. |
• | If we fail to continue to qualify as a REIT, it would adversely affect our operations and our ability to make distributions to our stockholders because we will be subject to United States federal income tax at regular corporate rates with no ability to deduct distributions made to our stockholders. |
• | preserve, protect and return invested capital; |
• | pay stable cash distributions to stockholders; |
• | realize capital appreciation in the value of our investments over the long term; and |
• | provide a real estate investment alternative with lower expected volatility relative to public real estate companies whose securities trade daily on a stock exchange. |
Investment Type | | | Multifamily Community Name | | | Status | | | Location | | | Units |
Wholly-Owned | | | Cottonwood West Palm | | | Stabilized community | | | West Palm Beach, FL | | | 245 |
Wholly-Owned | | | Cottonwood One Upland | | | Stabilized community | | | Greater Boston, MA | | | 262 |
B Note | | | Dolce Twin Creeks, Phase II | | | Development project | | | Allen, TX | | | 366 |
Preferred Equity | | | Lector85 | | | Development project | | | Ybor City, FL | | | 254 |
Preferred Equity | | | Vernon Boulevard | | | Development project | | | Queens, NY | | | 534 |
| | Three Months Ended September 30, 2020 | | | Three Months Ended September 30, 2019 | |
Revenues | | | | | ||
Rental and other property revenues | | | $3,054,823 | | | $1,180,972 |
Real estate note investment interest | | | 171,746 | | | 16,699 |
Total revenues | | | 3,226,569 | | | 1,197,671 |
Expenses | | | | | ||
Property operations expense | | | 1,358,507 | | | 661,181 |
Reimbursable operating expenses to related parties | | | 263,915 | | | 148,906 |
Asset management fee to related party | | | 811,233 | | | 296,126 |
Depreciation and amortization | | | 2,295,445 | | | 1,270,577 |
General and administrative expenses | | | 1,534,590 | | | 210,700 |
Total operating expenses | | | 6,263,690 | | | 2,587,490 |
Other (expense) income | | | | | ||
Equity in earnings of unconsolidated real estate entities | | | 708,067 | | | — |
Interest income | | | 6,887 | | | 137,543 |
Interest expense | | | (1,045,464) | | | (388,186) |
Total other expense | | | (330,510) | | | (250,643) |
Total expenses before asset management fee waiver | | | (6,594,200) | | | (2,838,133) |
Asset management fee waived by Advisor | | | 48,543 | | | 310,484 |
Net expenses after asset management fee waiver | | | (6,545,657) | | | (2,527,649) |
Net loss | | | $(3,319,088) | | | $(1,329,978) |
| | | | |||
Weighted-average shares outstanding | | | 11,225,384 | | | 6,091,617 |
Net loss per common share - basic and diluted | | | $(0.30) | | | $(0.22) |
| | Three Months Ended September 30, 2020 | | | Three Months Ended September 30, 2019 | |
Net loss | | | $(3,319,088) | | | $(1,329,978) |
Adjustments: | | | | | ||
Real estate-related depreciation and amortization | | | 2,295,445 | | | 1,270,577 |
FFO | | | (1,023,643) | | | (59,401) |
Adjustments: | | | | | ||
Amortization of real estate note investment issuance costs | | | 12,218 | | | — |
Accretion of discount on preferred stock | | | 133,597 | | | — |
Amortization of debt issuance costs | | | 58,637 | | | 26,677 |
Acquisition fees and expenses | | | 1,187,131 | | | 11,852 |
Accretion of below market leases | | | (22,310) | | | — |
Core FFO | | | $345,630 | | | $(20,872) |
| | | | |||
FFO per share - basic and diluted | | | $(0.09) | | | $(0.01) |
Core FFO per share - basic and diluted | | | $0.03 | | | $0.00 |
Weighted average shares outstanding | | | 11,225,384 | | | 6,091,617 |
| | Nine Months Ended September 30, | ||||
| | 2020 | | | 2019 | |
Net cash provided by operating activities | | | $175,357 | | | $192,451 |
Net cash used in investing activities | | | (79,053,573) | | | (32,364,478) |
Net cash provided by financing activities | | | 39,192,488 | | | 65,502,776 |
Net (decrease) increase in cash and cash equivalents and restricted cash | | | $(39,685,728) | | | $33,330,749 |
| | | | | | Distributions Paid(3) | | | ||||||||||
Three Months Ended | | | Distributions Declared(1) | | | Distributions Declared Per Share(1)(2) | | | Cash | | | Reinvested (DRP) | | | Total | | | Cash Provided By (Used In) Operating Activities |
March 31, 2020 | | | $1,183,119 | | | 0.11648918 | | | $888,805 | | | $237,326 | | | $1,126,131 | | | $571,878 |
June 30, 2020 | | | 1,309,923 | | | 0.12054900 | | | 1,017,593 | | | 274,570 | | | 1,292,163 | | | (32,296) |
September 30, 2020 | | | 1,412,921 | | | 0.12205853 | | | 1,090,610 | | | 293,235 | | | 1,383,845 | | | (364,225) |
Total | | | $3,905,963 | | | | | $2,997,008 | | | $805,131 | | | $3,802,139 | | | $175,357 |
(1) | Distributions for the periods from January 1, 2020 through September 30, 2020 were based on daily record dates and were calculated at a rate of $0.00136612 per share per day. |
(2) | Assumes share was issued and outstanding each day during the period presented. |
(3) | Distributions are paid on a monthly basis. In general, distributions for all record dates of a given month are paid on or about the fifth business day of the following month. |
Authorization Date | | | Period | | | Daily Distribution Amount | | | Annualized Rate(1) | | | Expected Payment |
October 25, 2020 | | | November 1, 2020 – November 30, 2020 | | | $0.00136612 | | | 5% | | | December 2020 |
November 11, 2020 | | | December 1, 2020 – December 31, 2020 | | | $0.00136612 | | | 5% | | | January 2021 |
November 11, 2020 | | | January 1, 2021 – January 31, 2021 | | | $0.00136986 | | | 5% | | | February 2021 |
November 11, 2020 | | | February 1, 2021 – February 28, 2021 | | | $0.00136986 | | | 5% | | | March 2021 |
(1) | Annualized rate is based on the $10.00 purchase price and assumes distributions are paid every day for a year at the daily distribution amount. |
Quantitative and Qualitative Disclosure about Market Risk |
Controls and Procedures |
Item 1. |
Risk Factors |
Unregistered Sales of Equity Securities and Use of Proceeds |
Defaults Upon Senior Securities |
Mine Safety Disclosures |
Item 5. |
Item 6. |
Exhibit Number | | | Exhibit Description |
3.1 | | | Articles of Amendment and Restatement (incorporated by reference to Exhibit 3.1 to the Company’s Registration Statement on Form S-11(No. 333-215272) filed June 27, 2018) |
3.2 | | | Bylaws (incorporated by reference to Exhibit 3.2 to the Company’s Registration Statement on Form S-11 (No. 333-215272) filed December 22, 2016) |
3.3 | | | Articles Supplementary - Class A Common Stock (incorporated by reference to Exhibit 3.1 to the Company's Current Report on Form 8-K filed August 19, 2019) |
3.4 | | | Articles Supplementary - Class T Common Stock (incorporated by reference to Exhibit 3.2 to the Company's Current Report on Form 8-K filed August 19, 2019) |
3.5 | | | Articles of Amendment (incorporated by reference to Exhibit 3.3 to the Company's Current Report on Form 8-K filed August 19, 2019) |
3.6 | | | Article Supplementary – Preferred Stock (incorporated by reference to Exhibit 3.6 to the Company’s Quarterly Report on Form 10-Q filed November 13, 2019) |
4.1 | | | Form of Subscription Agreement (incorporated by reference to Appendix A to the prospectus filed in the Company’s Registration Statement on Form S-11 (No. 333-215272) filed June 27, 2018) |
4.2 | | | Statement regarding restrictions on transferability of shares of common stock (to appear on stock certificate or to be sent upon request and without charge to stockholders issued shares without certificates) (incorporated by reference to Exhibit 4.2 to the Company’s Registration Statement on Form S-11 (No. 333-215272) filed June 27, 2018) |
4.3 | | | Amended and Restated Distribution Reinvestment Plan (incorporated by reference to Exhibit 4.5 to the Company's Quarterly Report on Form 10-Q filed August 13, 2019) |
31.1* | | | Certification of Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 |
31.2* | | | Certification of Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 |
32.1* | | | Certification of Chief Executive Officer pursuant to 18 U.S.C. 1350, as created by Section 906 of the Sarbanes-Oxley Act of 2002 |
32.2* | | | Certification of Chief Financial Officer pursuant to 18 U.S.C. 1350, as created by Section 906 of the Sarbanes-Oxley Act of 2002 |
99.1 | | | Share Repurchase Program (incorporated by reference to Exhibit 99.1 to the Company’s Registration Statement on Form S-11 (No. 333-215272) filed May 22, 2018) |
101.INS* | | | XBRL Instance Document |
101.SCH* | | | XBRL Taxonomy Extension Schema |
101.CAL* | | | XBRL Taxonomy Extension Calculation Linkbase |
101.DEF* | | | XBRL Taxonomy Extension Definition Linkbase |
101.LAB* | | | XBRL Taxonomy Extension Label Linkbase |
101.PRE* | | | XBRL Taxonomy Extension Presentation Linkbase |
* | Filed herewith |
| | COTTONWOOD COMMUNITIES, INC. | ||||
| | | | |||
| | By: | | | /s/ Enzio Cassinis | |
| | | | Enzio Cassinis, Chief Executive Officer | ||
| | | | |||
| | By: | | | /s/ Adam Larson | |
| | | | Adam Larson, Chief Financial Officer |
| | ||
Consolidated Financial Statements | | | |
| | ||
| | ||
| | ||
| | ||
| |
| | December 31, | ||||
| | 2019 | | | 2018 | |
Assets | | | | | ||
Investments in joint ventures | | | $31,478 | | | $35,810 |
Cash and cash equivalents | | | 260 | | | 962 |
Related party receivables | | | 13 | | | — |
Other assets | | | 46 | | | 24 |
Total assets | | | $31,797 | | | $36,796 |
Liabilities and equity | | | | | ||
Liabilities: | | | | | ||
Accounts payable and accrued liabilities | | | 327 | | | 290 |
Related party payables | | | 1,044 | | | 131 |
Total liabilities | | | 1,371 | | | 421 |
Commitments and contingencies (Note 7) | | | | | ||
Equity: | | | | | ||
Preferred stock, $0.01 par value, 100,000,000 shares authorized; no shares issued and outstanding | | | — | | | — |
Common stock, $0.01 par value, 1,000,000,000 shares authorized; 4,941,345 and 4,984,700 shares issued and outstanding at December 31, 2019 and 2018, respectively | | | 49 | | | 50 |
Additional paid in capital | | | 49,365 | | | 49,802 |
Accumulated distributions | | | (8,693) | | | (5,836) |
Accumulated deficit | | | (10,295) | | | (7,641) |
Total equity | | | 30,426 | | | 36,375 |
Total liabilities and equity | | | $31,797 | | | $36,796 |
| | Year Ended December 31, | ||||
| | 2019 | | | 2018 | |
Equity in losses of joint ventures | | | $(1,323) | | | $(385) |
Asset management fee to related party | | | (1,054) | | | (934) |
Other expenses | | | (277) | | | (292) |
Net loss | | | $(2,654) | | | $(1,611) |
Net loss per basic and diluted common shares | | | $(0.53) | | | $(0.32) |
Weighted average common shares outstanding, basic and diluted | | | 4,974,184 | | | 4,992,167 |
| | Common Stock | | | ||||||||||||||
| | Shares | | | Amount | | | Additional Paid in Capital | | | Accumulated Distributions | | | Accumulated Deficit | | | Total Equity | |
Balance at December 31, 2017 | | | 4,997,000 | | | $50 | | | $49,925 | | | $(2,973) | | | $(6,030) | | | $40,972 |
Common stock repurchases | | | (12,300) | | | — | | | (123) | | | — | | | — | | | (123) |
Distributions to investors | | | — | | | — | | | — | | | (2,863) | | | — | | | (2,863) |
Net loss | | | — | | | — | | | — | | | — | | | (1,611) | | | (1,611) |
Balance at December 31, 2018 | | | 4,984,700 | | | $50 | | | $49,802 | | | $(5,836) | | | $(7,641) | | | $36,375 |
Common stock repurchases | | | (43,355) | | | (1) | | | (437) | | | — | | | — | | | (438) |
Distributions to investors | | | — | | | — | | | — | | | (2,857) | | | — | | | (2,857) |
Net loss | | | — | | | — | | | — | | | — | | | (2,654) | | | (2,654) |
Balance at December 31, 2019 | | | 4,941,345 | | | $49 | | | $49,365 | | | $(8,693) | | | $(10,295) | | | $30,426 |
| | Year Ended December 31, | ||||
| | 2019 | | | 2018 | |
Operating activities | | | | | ||
Net loss | | | $(2,654) | | | $(1,611) |
Adjustments to reconcile net loss to net cash provided by (used in) operating activities: | | | | | ||
Equity in losses of joint ventures | | | 1,323 | | | 385 |
Distributions of capital from joint ventures | | | 3,009 | | | 2,875 |
Changes in operating assets and liabilities: | | | | | ||
Related party receivables | | | (13) | | | 25 |
Other assets | | | (21) | | | (25) |
Accrued interest on related party bridge loan | | | — | | | (756) |
Accounts payable and accrued liabilities | | | 38 | | | 29 |
Related party payables | | | 913 | | | (1,008) |
Net cash provided by (used in) operating activities | | | 2,595 | | | (86) |
Investing activities | | | | | ||
Distributions of capital from joint ventures related to increased borrowings | | | — | | | 3,747 |
Net cash provided by investing activities | | | — | | | 3,747 |
Financing activities | | | | | ||
Common stock repurchases | | | (438) | | | (123) |
Distributions to common stockholders | | | (2,859) | | | (2,867) |
Net cash used in financing activities | | | (3,297) | | | (2,990) |
Net (decrease) increase in cash and cash equivalents | | | (702) | | | 671 |
Cash and cash equivalents at beginning of period | | | 962 | | | 291 |
Cash and cash equivalents at end of period | | | $260 | | | $962 |
| | Alpha Mill | | | Cottonwood Westside | | | The Marq Highland Park | | | Total | |
2017 carrying value | | | $14,686 | | | $14,331 | | | $13,801 | | | $42,818 |
Equity in losses | | | (56) | | | (301) | | | (28) | | | (385) |
Distributions | | | (3,225) | | | (561) | | | (2,837) | | | (6,623) |
2018 carrying value | | | $11,405 | | | $13,469 | | | $10,936 | | | $35,810 |
Equity in losses | | | (440) | | | (522) | | | (361) | | | (1,323) |
Distributions | | | (1,016) | | | (840) | | | (1,153) | | | (3,009) |
2019 carrying value | | | $9,949 | | | $12,107 | | | $9,422 | | | $31,478 |
Year Ended December 31, 2019 | | | Alpha Mill | | | Cottonwood Westside | | | The Marq Highland Park | | | Total | | | Equity in Earnings (Losses) at 90% |
Revenues | | | | | | | | | | | |||||
Rental and other operating income | | | $4,476 | | | $3,619 | | | $4,656 | | | $12,751 | | | $11,476 |
Operating expenses | | | | | | | | | | | |||||
Rental operations expense | | | 1,312 | | | 1,482 | | | 1,772 | | | 4,566 | | | 4,109 |
Advertising and marketing | | | 60 | | | 57 | | | 57 | | | 174 | | | 157 |
General and administrative | | | 85 | | | 67 | | | 63 | | | 215 | | | 194 |
Property management fees | | | 157 | | | 126 | | | 163 | | | 446 | | | 401 |
Total operating expenses | | | 1,614 | | | 1,732 | | | 2,055 | | | 5,401 | | | 4,861 |
Net operating income | | | 2,862 | | | 1,887 | | | 2,601 | | | 7,350 | | | 6,615 |
Interest on Fannie Mae facility | | | 1,410 | | | 992 | | | 1,210 | | | 3,612 | | | 3,251 |
Depreciation and amortization | | | 1,708 | | | 1,364 | | | 1,676 | | | 4,748 | | | 4,273 |
Mark to market adjustments on interest rate caps | | | 217 | | | 105 | | | 107 | | | 429 | | | 386 |
Other non operating expense | | | 16 | | | 5 | | | 10 | | | 31 | | | 28 |
Net loss | | | $(489) | | | $(579) | | | $(402) | | | $(1,470) | | | $(1,323) |
Year Ended December 31, 2018 | | | Alpha Mill | | | Cottonwood Westside | | | The Marq Highland Park | | | Total | | | Equity in Earnings (Losses) at 90% |
Revenues | | | | | | | | | | | |||||
Rental and other operating income | | | $4,385 | | | $3,592 | | | $4,695 | | | $12,672 | | | $11,405 |
Operating expenses | | | | | | | | | | | |||||
Rental operations expense | | | 1,233 | | | 1,477 | | | 1,700 | | | 4,410 | | | 3,969 |
Advertising and marketing | | | 53 | | | 49 | | | 59 | | | 161 | | | 145 |
General and administrative | | | 79 | | | 65 | | | 57 | | | 201 | | | 181 |
Property management fees | | | 153 | | | 127 | | | 164 | | | 444 | | | 400 |
Total operating expenses | | | 1,518 | | | 1,718 | | | 1,980 | | | 5,216 | | | 4,695 |
Net operating income | | | 2,867 | | | 1,874 | | | 2,715 | | | 7,456 | | | 6,710 |
Interest on Fannie Mae facility | | | 1,341 | | | 982 | | | 1,157 | | | 3,480 | | | 3,132 |
Depreciation and amortization | | | 1,680 | | | 1,342 | | | 1,658 | | | 4,680 | | | 4,212 |
Mark to market adjustments on interest rate caps | | | (113) | | | (84) | | | (81) | | | (278) | | | (250) |
Other non operating expenses (income) | | | 21 | | | (30) | | | 10 | | | 1 | | | 1 |
Net loss | | | $(62) | | | $(336) | | | $(29) | | | $(427) | | | $(385) |
December 31, 2019 | | | Alpha Mill | | | Cottonwood Westside | | | The Marq Highland Park | | | Total |
Real estate assets, net | | | $46,574 | | | $38,436 | | | $38,952 | | | $123,962 |
Other assets | | | 870 | | | 814 | | | 938 | | | 2,622 |
Fannie Mae facility | | | 36,265 | | | 25,655 | | | 32,260 | | | 94,180 |
Other liabilities | | | 333 | | | 230 | | | 312 | | | 875 |
Equity | | | 10,846 | | | 13,365 | | | 7,318 | | | 31,529 |
December 31, 2018 | | | Alpha Mill | | | Cottonwood Westside | | | The Marq Highland Park | | | Total |
Real estate assets, net | | | $48,139 | | | $39,693 | | | $40,484 | | | $128,316 |
Other assets | | | 929 | | | 1,107 | | | 1,074 | | | 3,110 |
Fannie Mae facility | | | 36,265 | | | 25,655 | | | 32,260 | | | 94,180 |
Other liabilities | | | 340 | | | 268 | | | 297 | | | 905 |
Equity | | | 12,463 | | | 14,877 | | | 9,001 | | | 36,341 |
Share Purchase Anniversary | | | Repurchase Price As a Percentage of Estimated Value(1) |
Less than 1 year | | | No repurchase allowed |
1 year | | | 80% |
2 years | | | 85% |
3 years | | | 90% |
4 years and thereafter | | | 95% |
In the event of a shareholder’s death or complete disability | | | 95% |
(1) | Estimated value equals Net Asset Value (“NAV”) as determined and disclosed by the board of directors. On December 13, 2019, the board of directors determined the value of our shares of common stock at $12.21 per share as of September 30, 2019, based on our net asset value. See the Form 1-U filed with the SEC on December 16, 2019 for additional information on our most recent NAV. Previously, on November 2, 2018, the board of directors determined the value of our shares of common stock at $11.31 per share as of September 30, 2018, based on our net asset value. See the Form 1-U filed with the SEC on November 5, 2018 for additional information on our prior NAV. |
| | September 30, 2020 | | | December 31, 2019 | |
| | (Unaudited) | | | (Audited) | |
Assets | | | | | ||
Investments in joint ventures | | | $28,064 | | | $31,478 |
Cash and cash equivalents | | | 500 | | | 260 |
Related party receivables | | | — | | | 13 |
Other assets | | | 21 | | | 46 |
Total assets | | | $28,585 | | | $31,797 |
Liabilities and equity | | | | | ||
Liabilities: | | | | | ||
Accounts payable and accrued liabilities | | | 330 | | | 327 |
Related party payables | | | 1,409 | | | 1,044 |
Promissory notes to advisor | | | 996 | | | — |
Total liabilities | | | 2,735 | | | 1,371 |
Commitments and contingencies (Note 7) | | | | | ||
Equity: | | | | | ||
Preferred stock, $0.01 par value; 100,000,000 shares authorized, no shares issued and outstanding | | | — | | | — |
Common stock, $0.01 par value, 1,000,000,000 shares authorized; 4,904,045 shares issued and outstanding at September 30, 2020; 4,941,345 shares issued and outstanding at December 31, 2019 | | | 49 | | | 49 |
Additional paid in capital | | | 48,948 | | | 49,365 |
Accumulated distributions | | | (10,820) | | | (8,693) |
Accumulated deficit | | | (12,327) | | | (10,295) |
Total equity | | | 25,850 | | | 30,426 |
Total liabilities and equity | | | $28,585 | | | $31,797 |
| | Nine Months Ended September 30, | ||||
| | 2020 | | | 2019 | |
| | (Unaudited) | | | (Unaudited) | |
Equity in losses of joint ventures | | | $(739) | | | $(1,159) |
Asset management fee to related party | | | (833) | | | (788) |
Other expenses | | | (460) | | | (174) |
Net loss | | | $(2,032) | | | $(2,121) |
| | | | |||
Net loss per basic and diluted common shares | | | $(0.41) | | | $(0.43) |
Weighted average common shares outstanding, basic and diluted | | | 4,932,091 | | | 4,979,694 |
| | Common Stock | ||||||||||||||||
| | Shares | | | Amount | | | Additional Paid in Capital | | | Accumulated Distributions | | | Accumulated Deficit | | | Total Equity | |
Balance at December 31, 2019 (Audited) | | | 4,941,345 | | | $49 | | | $49,365 | | | $(8,693) | | | $(10,295) | | | $30,426 |
Common stock repurchases | | | (37,300) | | | — | | | (417) | | | — | | | — | | | (417) |
Distributions to investors | | | — | | | — | | | — | | | (2,127) | | | — | | | (2,127) |
Net loss | | | — | | | — | | | — | | | — | | | (2,032) | | | (2,032) |
Balance at September 30, 2020 (Unaudited) | | | 4,904,045 | | | $49 | | | $48,948 | | | $(10,820) | | | $(12,327) | | | $25,850 |
| | Common Stock | ||||||||||||||||
| | Shares | | | Amount | | | Additional Paid in Capital | | | Accumulated Distributions | | | Accumulated Deficit | | | Total Equity | |
Balance at December 31, 2018 (Audited) | | | 4,984,700 | | | $50 | | | $49,802 | | | $(5,836) | | | $(7,641) | | | $36,375 |
Common stock repurchases | | | (21,710) | | | — | | | (207) | | | — | | | — | | | (207) |
Distributions to investors | | | — | | | — | | | — | | | (2,145) | | | — | | | (2,145) |
Net loss | | | — | | | — | | | — | | | — | | | (2,121) | | | (2,121) |
Balance at September 30, 2019 (Unaudited) | | | 4,962,990 | | | $50 | | | $49,595 | | | $(7,981) | | | $(9,762) | | | $31,902 |
| | Nine Months Ended September 30, | ||||
| | 2020 | | | 2019 | |
| | (Unaudited) | | | (Unaudited) | |
Operating activities | | | | | ||
Net loss | | | $(2,032) | | | $(2,121) |
Adjustments to reconcile net loss to net cash provided by operating activities: | | | | | ||
Equity in losses of joint ventures | | | 739 | | | 1,159 |
Distributions of capital from joint ventures | | | 2,675 | | | 2,206 |
Changes in operating assets and liabilities: | | | | | ||
Related party receivables | | | 13 | | | — |
Other assets | | | 25 | | | 9 |
Accounts payable and accrued liabilities | | | 5 | | | (11) |
Related party payables | | | 365 | | | 554 |
Net cash provided by operating activities | | | 1,790 | | | 1,796 |
| | | | |||
Financing activities | | | | | ||
Promissory notes to advisor | | | 996 | | | — |
Common stock repurchases | | | (417) | | | (207) |
Distributions to common stockholders | | | (2,129) | | | (2,147) |
Net cash used in financing activities | | | (1,550) | | | (2,354) |
| | | | |||
Net increase (decrease) in cash and cash equivalents | | | 240 | | | (558) |
Cash and cash equivalents at beginning of period | | | 260 | | | 962 |
Cash and cash equivalents at end of period | | | $500 | | | $404 |
Standard | | | Description | | | Required date of adoption | | | Effect on the Financial Statements or Other Significant Matters |
ASU 2016-02, Leases | | | The ASU amends existing accounting standards for lease accounting and establishes the principles for lease accounting for both the lessee and lessor. The amendment requires lessees to recognize a right-of-use asset and lease liability for all leases with terms of more than 12 months. Recognition, measurement and presentation of expenses will depend on classification as a finance or operating lease. The amendment also requires certain quantitative and qualitative disclosures about leasing arrangements. | | | January 1, 2021 | | | The standard must be adopted using a modified retrospective transition and provides for certain practical expedients. Transition will require application of the new guidance at the beginning of the earliest comparative period presented. We do not expect adoption to have a significant impact on the consolidated financial statements, as leases are generally 12 months or less with the exception of certain retail leases. |
| | Alpha Mill | | | Cottonwood Westside | | | The Marq Highland Park | | | Total | |
2019 carrying value | | | $9,949 | | | $12,107 | | | 9,422 | | | $31,478 |
Equity in losses | | | (192) | | | (343) | | | (204) | | | (739) |
Distributions | | | (934) | | | (686) | | | (1,055) | | | (2,675) |
September 30, 2020 carrying value | | | $8,823 | | | $11,078 | | | $8,163 | | | $28,064 |
| | Alpha Mill | | | Cottonwood Westside | | | The Marq Highland Park | | | Total | |
2018 carrying value | | | $11,405 | | | $13,469 | | | $10,936 | | | $35,810 |
Equity in losses | | | (441) | | | (421) | | | (297) | | | (1,159) |
Distributions | | | (632) | | | (651) | | | (923) | | | (2,206) |
September 30, 2019 carrying value | | | $10,332 | | | $12,397 | | | $9,716 | | | $32,445 |
Nine Months Ended September 30, 2020 | | | Alpha Mill | | | Cottonwood Westside | | | The Marq Highland Park | | | Total at 100% | | | Equity in Earnings (Losses) at 90% |
Revenues | | | | | | | | | | | |||||
Rental and other operating income | | | $3,348 | | | $2,661 | | | $3,501 | | | $9,510 | | | $8,559 |
| | | | | | | | | | ||||||
Operating expenses | | | | | | | | | | | |||||
Rental operations expense | | | 1,032 | | | 1,140 | | | 1,409 | | | 3,581 | | | 3,223 |
Advertising and marketing | | | 43 | | | 39 | | | 49 | | | 131 | | | 118 |
General and administrative | | | 58 | | | 48 | | | 44 | | | 150 | | | 135 |
Property management fees | | | 118 | | | 95 | | | 123 | | | 336 | | | 302 |
Total operating expenses | | | 1,251 | | | 1,322 | | | 1,625 | | | 4,198 | | | 3,778 |
| | | | | | | | | |
Nine Months Ended September 30, 2020 | | | Alpha Mill | | | Cottonwood Westside | | | The Marq Highland Park | | | Total at 100% | | | Equity in Earnings (Losses) at 90% |
Net operating income | | | 2,097 | | | 1,339 | | | 1,876 | | | 5,312 | | | 4,781 |
| | | | | | | | | | ||||||
Non-operating expenses | | | | | | | | | | | |||||
Interest on Fannie Mae facility | | | 920 | | | 655 | | | 802 | | | 2,377 | | | 2,139 |
Depreciation and amortization | | | 1,298 | | | 1,032 | | | 1,268 | | | 3,598 | | | 3,238 |
Mark-to-market adjustments on interest rate caps | | | 22 | | | 16 | | | 17 | | | 55 | | | 50 |
Other non-operating expenses | | | 70 | | | 17 | | | 16 | | | 103 | | | 93 |
Net loss | | | $(213) | | | $(381) | | | $(227) | | | $(821) | | | $(739) |
Nine Months Ended September 30, 2019 | | | Alpha Mill | | | Cottonwood Westside | | | The Marq Highland Park | | | Total at 100% | | | Equity in Earnings (Losses) at 90% |
Revenues | | | | | | | | | | | |||||
Rental and other operating income | | | $3,344 | | | $2,719 | | | $3,501 | | | $9,564 | | | $8,608 |
| | | | | | | | | | ||||||
Operating expenses | | | | | | | | | | | |||||
Rental operations expense | | | 1,043 | | | 1,127 | | | 1,351 | | | 3,521 | | | 3,169 |
Advertising and marketing | | | 44 | | | 43 | | | 39 | | | 126 | | | 113 |
General and administrative | | | 64 | | | 49 | | | 44 | | | 157 | | | 141 |
Property management fees | | | 117 | | | 95 | | | 123 | | | 335 | | | 302 |
Total operating expenses | | | 1,268 | | | 1,314 | | | 1,557 | | | 4,139 | | | 3,725 |
| | | | | | | | | | ||||||
Net operating income | | | 2,076 | | | 1,405 | | | 1,944 | | | 5,425 | | | 4,883 |
| | | | | | | | | | ||||||
Non-operating expenses | | | | | | | | | | | |||||
Interest on Fannie Mae facility | | | 1,063 | | | 747 | | | 911 | | | 2,721 | | | 2,449 |
Depreciation and amortization | | | 1,278 | | | 1,021 | | | 1,255 | | | 3,554 | | | 3,199 |
Mark-to-market adjustments on interest rate caps | | | 211 | | | 102 | | | 103 | | | 416 | | | 374 |
Other non-operating expenses | | | 14 | | | 3 | | | 5 | | | 22 | | | 20 |
Net loss | | | $(490) | | | $(468) | | | $(330) | | | $(1,288) | | | $(1,159) |
September 30, 2020 | | | Alpha Mill | | | Cottonwood Westside | | | The Marq Highland Park | | | Total |
Real estate assets, net | | | $45,382 | | | $37,431 | | | $37,734 | | | $120,547 |
Other assets | | | 1,076 | | | 1,199 | | | 1,418 | | | 3,693 |
Fannie Mae facility | | | 36,265 | | | 25,655 | | | 32,260 | | | 94,180 |
Other liabilities | | | 598 | | | 752 | | | 975 | | | 2,325 |
Equity | | | 9,595 | | | 12,223 | | | 5,917 | | | 27,735 |
December 31, 2019 | | | Alpha Mill | | | Cottonwood Westside | | | The Marq Highland Park | | | Total |
Real estate assets, net | | | $46,574 | | | $38,436 | | | $38,952 | | | $123,962 |
Other assets | | | 870 | | | 814 | | | 938 | | | 2,622 |
Fannie Mae facility | | | 36,265 | | | 25,655 | | | 32,260 | | | 94,180 |
Other liabilities | | | 333 | | | 230 | | | 312 | | | 875 |
Equity | | | 10,846 | | | 13,365 | | | 7,318 | | | 31,529 |
Share Purchase Anniversary | | | Repurchase Price as a Percentage of Estimated Value(1) |
Less than 1 year | | | No repurchase allowed |
1 year | | | 80% |
2 years | | | 85% |
3 years | | | 90% |
4 years and thereafter | | | 95% |
In the event of a shareholder’s death or complete disability | | | 95% |
(1) | Estimated value equals Net Asset Value (“NAV”) as determined and disclosed by the board of directors. On December 13, 2019, the board of directors determined the value of our shares of common stock at $12.21 per share as of September 30, 2019, based on our net asset value. See the Form 1-U filed with the SEC on December 16, 2019 for additional information on our most recent NAV. Previously, on November 2, 2018, the board of directors determined the value of our shares of common stock at $11.31 per share as of September 30, 2018, based on our net asset value. See the Form 1-U filed with the SEC on November 5, 2018 for additional information on our prior NAV. |
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| |
| | December 31, | ||||
| | 2019 | | | 2018 | |
Assets | | | | | ||
Investments in joint ventures | | | $40,668 | | | $17,117 |
Cash and cash equivalents | | | 141 | | | 27,873 |
Related party receivables | | | — | | | 9 |
Other assets | | | 38 | | | 1,488 |
Total assets | | | $40,847 | | | $46,487 |
Liabilities and equity | | | | | ||
Liabilities: | | | | | ||
Accounts payable and accrued liabilities | | | 339 | | | 239 |
Related party payables | | | 697 | | | 1 |
Total liabilities | | | $1,036 | | | $240 |
Commitments and contingencies (Note 7) | | | | | ||
Equity | | | | | ||
Preferred stock, $0.01 par value, 100,000,000 shares authorized; no shares issued and outstanding | | | — | | | — |
Common stock, $0.01 par value, 1,000,000,000 shares authorized; 4,969,990 and 4,993,600 shares issued and outstanding at December 31, 2019 and 2018, respectively | | | 50 | | | 50 |
Additional paid in capital | | | 49,676 | | | 49,891 |
Accumulated distributions | | | (4,813) | | | (2,195) |
Accumulated deficit | | | (5,102) | | | (1,499) |
Total equity | | | 39,811 | | | 46,247 |
Total liabilities and equity | | | $40,847 | | | $46,487 |
| | Year Ended December 31, | ||||
| | 2019 | | | 2018 | |
Revenues | | | | | ||
Interest income | | | $14 | | | $53 |
Expenses | | | | | ||
Equity in losses of joint ventures | | | (2,350) | | | (1,055) |
Asset management fee to related party | | | (745) | | | (384) |
Other expenses | | | (522) | | | (102) |
Net loss | | | $(3,603) | | | $(1,488) |
Net loss per basic and diluted common shares | | | $(0.72) | | | $(0.38) |
Weighted average common shares outstanding, basic and diluted | | | 4,982,816 | | | 3,923,879 |
| | Common Stock | | | ||||||||||||||
| | Shares | | | Amount | | | Additional Paid in Capital | | | Accumulated Distributions | | | Accumulated Deficit | | | Total Equity | |
Balance at December 31, 2017 | | | 1,623,701 | | | $16 | | | $16,221 | | | $(133) | | | $(11) | | | $16,093 |
Issuance of common stock | | | 3,377,299 | | | 34 | | | 33,739 | | | — | | | — | | | 33,773 |
Common stock repurchases | | | (7,400) | | | — | | | (69) | | | — | | | — | | | (69) |
Distributions to investors | | | — | | | — | | | — | | | (2,062) | | | — | | | (2,062) |
Net loss | | | — | | | — | | | — | | | — | | | (1,488) | | | (1,488) |
Balance at December 31, 2018 | | | 4,993,600 | | | $50 | | | $49,891 | | | $(2,195) | | | $(1,499) | | | $46,247 |
Common stock repurchases | | | (23,610) | | | — | | | (215) | | | — | | | — | | | (215) |
Distributions to investors | | | — | | | — | | | — | | | (2,618) | | | — | | | (2,618) |
Net loss | | | — | | | — | | | — | | | — | | | (3,603) | | | (3,603) |
Balance at December 31, 2019 | | | 4,969,990 | | | $50 | | | $49,676 | | | $(4,813) | | | $(5,102) | | | $39,811 |
| | Year Ended December 31, | ||||
| | 2019 | | | 2018 | |
Operating activities | | | | | ||
Net loss | | | $(3,603) | | | $(1,488) |
Adjustments to reconcile net loss to net cash provided by (used in) operating activities: | | | | | ||
Equity in losses of joint ventures | | | 2,350 | | | 1,055 |
Distributions of capital from joint ventures | | | 2,965 | | | 513 |
Changes in operating assets and liabilities: | | | | | ||
Related party receivables | | | 9 | | | (9) |
Other assets | | | 46 | | | (808) |
Accounts payable and accrued liabilities | | | 101 | | | 17 |
Related party payables | | | 695 | | | (5) |
Net cash provided by (used in) operating activities | | | 2,563 | | | (725) |
Investing activities | | | | | ||
Investments in joint ventures | | | (27,461) | | | (18,685) |
Deposit for investment in joint venture | | | — | | | (680) |
Net cash used in investing activities | | | (27,461) | | | (19,365) |
Financing activities | | | | | ||
Issuance of common stock | | | — | | | 34,043 |
Common stock repurchases | | | (215) | | | (69) |
Distributions to common stockholders | | | (2,619) | | | (1,907) |
Net cash (used in) provided by financing activities | | | (2,834) | | | 32,067 |
Net (decrease) increase in cash and cash equivalents | | | (27,732) | | | 11,977 |
Cash and cash equivalents at beginning of period | | | 27,873 | | | 15,896 |
Cash and cash equivalents at end of period | | | $141 | | | $27,873 |
| | Parc Westborough | | | Heights at Meridian | | | Total | |
2017 carrying value | | | $— | | | $— | | | $— |
Investment in Parc Westborough | | | 18,685 | | | — | | | 18,685 |
Equity in losses | | | (1,055) | | | — | | | (1,055) |
Distributions | | | (513) | | | — | | | (513) |
2018 carrying value | | | $17,117 | | | $— | | | $17,117 |
Investment in Heights at Meridian | | | — | | | 28,866 | | | 28,866 |
Equity in losses | | | (475) | | | (1,875) | | | (2,350) |
Distributions | | | (850) | | | (2,115) | | | (2,965) |
2019 carrying value | | | $15,792 | | | $24,876 | | | $40,668 |
| | Parc Westborough | | | Heights at Meridian(2) | | | Total | | | Equity in Earnings (Losses)(1) | |
Revenues | | | | | | | | | ||||
Rental and other operating income | | | $5,604 | | | $5,527 | | | $11,131 | | | $8,580 |
| | | | | | | | |||||
Operating expenses | | | | | | | | | ||||
Rental operations expense | | | 2,176 | | | 1,818 | | | 3,994 | | | 3,036 |
Advertising and marketing | | | 48 | | | 28 | | | 76 | | | 56 |
General and administrative | | | 96 | | | 117 | | | 213 | | | 167 |
Property management fees | | | 196 | | | 193 | | | 389 | | | 300 |
Total operating expenses | | | 2,516 | | | 2,156 | | | 4,672 | | | 3,559 |
Net operating income | | | 3,088 | | | 3,371 | | | 6,459 | | | 5,021 |
Interest on Fannie Mae facility | | | 1,474 | | | 1,593 | | | 3,067 | | | 2,382 |
Depreciation and amortization | | | 2,038 | | | 3,847 | | | 5,885 | | | 4,774 |
Mark to market adjustments on interest rate cap | | | 111 | | | — | | | 111 | | | 71 |
Other non operating expenses | | | 204 | | | 14 | | | 218 | | | 144 |
Net loss | | | $(739) | | | $(2,083) | | | $(2,822) | | | $(2,350) |
(1) | Represents equity in earnings (losses) attributable to our 64.35% and 90% joint venture interest in Parc Westborough and Heights at Meridian, respectively. |
(2) | Operational information for Heights at Meridian is for the period from January 8, 2019, the date of acquisition by the joint venture, to December 31, 2019. |
| | Parc Westborough | | | Equity in Earnings (Losses) at 64.35% | |
Revenues | | | | | ||
Rental and other operating income | | | $2,844 | | | $1,830 |
Operating expenses | | | | | ||
Rental operations expense | | | 979 | | | 630 |
Advertising and marketing | | | 42 | | | 27 |
General and administrative | | | 62 | | | 40 |
Property management fees | | | 100 | | | 64 |
Total operating expenses | | | 1,183 | | | 761 |
Net operating income | | | 1,661 | | | 1,069 |
Interest on Fannie Mae facility | | | 732 | | | 471 |
Depreciation and amortization | | | 2,327 | | | 1,497 |
Mark to market adjustments on interest rate cap | | | 211 | | | 136 |
Other non operating expenses | | | 31 | | | 20 |
Net loss | | | $(1,640) | | | $(1,055) |
December 31, 2019 | | | Parc Westborough | | | Heights at Meridian | | | Total |
Real estate assets, net | | | $60,829 | | | $61,168 | | | $121,997 |
Other assets | | | 1,332 | | | 737 | | | 2,069 |
Fannie Mae facility | | | 38,010 | | | 33,750 | | | 71,760 |
Other liabilities | | | 488 | | | 385 | | | 873 |
Equity | | | 23,663 | | | 27,770 | | | 51,433 |
December 31, 2018 | | | Total |
Real estate assets, net | | | $62,767 |
Other assets | | | 1,453 |
Fannie Mae facility | | | 38,010 |
Other liabilities | | | 487 |
Equity | | | 25,723 |
Share Purchase Anniversary | | | Repurchase Price As a Percentage of Estimated Value(1) |
Less than 1 year | | | No repurchase allowed |
1 year | | | 80% |
2 years | | | 85% |
3 years | | | 90% |
4 years and thereafter | | | 95% |
In the event of a shareholder’s death or complete disability | | | 95% |
(1) | Estimated value equals Net Asset Value (“NAV”) as determined and disclosed by the board of directors. On December 13, 2019, the board of directors determined the value of our shares of common stock at $10.46 per share as of September 30, 2019, based on our net asset value. See the Form 1-U filed with the SEC on December 17, 2019 for additional information on our most recent NAV. Prior to December 2019, our estimated value per share was equal to the purchase price of shares in our offering. |
| | September 30, 2020 | | | December 31, 2019 | |
| | (Unaudited) | | | (Audited) | |
Assets | | | | | ||
Investments in joint ventures | | | $38,491 | | | $40,668 |
Cash and cash equivalents | | | 302 | | | 141 |
Other assets | | | 16 | | | 38 |
Total assets | | | $38,809 | | | $40,847 |
Liabilities and equity | | | | | ||
Liabilities: | | | | | ||
Accounts payable and accrued liabilities | | | 284 | | | 339 |
Related party payables | | | 933 | | | 697 |
Promissory notes to advisor | | | 1,725 | | | — |
Total liabilities | | | 2,942 | | | 1,036 |
Commitments and contingencies (Note 7) | | | | | ||
Equity: | | | | | ||
Preferred stock, $0.01 par value; 100,000,000 shares authorized, no shares issued and outstanding | | | — | | | — |
Common stock, $0.01 par value, 1,000,000,000 shares authorized; 4,881,490 shares issued and outstanding at September 30, 2020; 4,969,990 shares issued and outstanding at December 31, 2019 | | | 49 | | | 50 |
Additional paid in capital | | | 48,915 | | | 49,676 |
Accumulated distributions | | | (6,756) | | | (4,813) |
Accumulated deficit | | | (6,341) | | | (5,102) |
Total equity | | | 35,867 | | | 39,811 |
Total liabilities and equity | | | $38,809 | | | $40,847 |
| | Nine Months Ended September 30, | ||||
| | 2020 | | | 2019 | |
| | (Unaudited) | | | (Unaudited) | |
Revenues | | | | | ||
Interest income | | | $— | | | $14 |
Expenses | | | | | ||
Equity in losses of joint ventures | | | (221) | | | (2,212) |
Asset management fee to related party | | | (611) | | | (552) |
Other expenses | | | (407) | | | (392) |
Net loss | | | $(1,239) | | | $(3,142) |
| | | | |||
Net loss per basic and diluted common shares | | | $(0.25) | | | $(0.63) |
Weighted average common shares outstanding, basic and diluted | | | 4,934,151 | | | 4,985,675 |
| | Common Stock | ||||||||||||||||
| | Shares | | | Amount | | | Additional Paid in Capital | | | Accumulated Distributions | | | Accumulated Deficit | | | Total Equity | |
Balance at December 31, 2019 (Audited) | | | 4,969,990 | | | $50 | | | $49,676 | | | $(4,813) | | | $(5,102) | | | $39,811 |
Common stock repurchases | | | (88,500) | | | $(1) | | | (761) | | | — | | | — | | | (762) |
Distributions to investors | | | — | | | — | | | — | | | (1,943) | | | — | | | (1,943) |
Net loss | | | — | | | — | | | — | | | — | | | (1,239) | | | (1,239) |
Balance at September 30, 2020 (Unaudited) | | | 4,881,490 | | | $49 | | | $48,915 | | | $(6,756) | | | $(6,341) | | | $35,867 |
| | Common Stock | ||||||||||||||||
| | Shares | | | Amount | | | Additional Paid in Capital | | | Accumulated Distributions | | | Accumulated Deficit | | | Total Equity | |
Balance at December 31, 2018 (Audited) | | | 4,993,600 | | | $50 | | | $49,891 | | | $(2,195) | | | $(1,499) | | | $46,247 |
Common stock repurchases | | | (10,110) | | | — | | | (89) | | | — | | | — | | | (89) |
Distributions to investors | | | — | | | — | | | — | | | (1,965) | | | — | | | (1,965) |
Net loss | | | — | | | — | | | — | | | — | | | (3,142) | | | (3,142) |
Balance at September 30, 2019 (Unaudited) | | | 4,983,490 | | | $50 | | | $49,802 | | | $(4,160) | | | $(4,641) | | | $41,051 |
| | Nine Months Ended September 30, | ||||
| | 2020 | | | 2019 | |
| | (Unaudited) | | | (Unaudited) | |
Operating activities | | | | | ||
Net loss | | | $(1,239) | | | $(3,142) |
Adjustments to reconcile net loss to net cash provided by operating activities: | | | | | ||
Equity in losses of joint ventures | | | 221 | | | 2,212 |
Distributions of capital from joint ventures | | | 1,956 | | | 2,463 |
Changes in operating assets and liabilities: | | | | | ||
Related party receivables | | | — | | | 9 |
Other assets | | | 22 | | | 68 |
Accounts payable and accrued liabilities | | | (51) | | | 48 |
Related party payables | | | 236 | | | 138 |
Net cash provided by operating activities | | | 1,145 | | | 1,796 |
| | | | |||
Investing activities | | | | | ||
Investments in joint ventures | | | — | | | (27,461) |
Net cash used in investing activities | | | — | | | (27,461) |
| | | | |||
Financing activities | | | | | ||
Promissory notes to advisor | | | 1,725 | | | — |
Common stock repurchases | | | (762) | | | (89) |
Distributions to common stockholders | | | (1,947) | | | (1,965) |
Net cash used in financing activities | | | (984) | | | (2,054) |
| | | | |||
Net increase (decrease) in cash and cash equivalents | | | 161 | | | (27,719) |
Cash and cash equivalents at beginning of period | | | 141 | | | 27,873 |
Cash and cash equivalents at end of period | | | $302 | | | $154 |
Standard | | | Description | | | Required date of adoption | | | Effect on the Financial Statements or Other Significant Matters |
ASU 2016-02, Leases | | | The ASU amends existing accounting standards for lease accounting and establishes the principles for lease accounting for both the lessee and lessor. The amendment requires lessees to recognize a right-of-use asset and lease liability for all leases with terms of more than 12 months. Recognition, measurement and presentation of expenses will depend on classification as a finance or operating lease. The amendment also requires certain quantitative and qualitative disclosures about leasing arrangements. | | | January 1, 2021 | | | The standard must be adopted using a modified retrospective transition and provides for certain practical expedients. Transition will require application of the new guidance at the beginning of the earliest comparative period presented. We do not expect adoption to have a significant impact on the consolidated financial statements, as leases are generally 12 months or less with the exception of certain retail leases. |
| | Parc Westborough | | | Heights at Meridian | | | Total | |
2019 carrying value | | | $15,792 | | | $24,876 | | | $40,668 |
Equity in losses | | | 49 | | | (270) | | | (221) |
Distributions | | | (761) | | | (1,195) | | | (1,956) |
September 30, 2020 carrying value | | | $15,080 | | | $23,411 | | | $38,491 |
| | Parc Westborough | | | Heights at Meridian | | | Total | |
2018 carrying value | | | $17,117 | | | $— | | | $17,117 |
Investment in Heights at Meridian | | | — | | | 28,866 | | | 28,866 |
Equity in losses | | | (396) | | | (1,816) | | | (2,212) |
Distributions | | | (711) | | | (1,751) | | | (2,462) |
September 30, 2019 carrying value | | | $16,010 | | | $25,299 | | | $41,309 |
Nine Months Ended September 30, 2020 | | | Parc Westborough | | | Heights at Meridian | | | Total at 100% | | | Equity in Earnings (Losses)(1) |
Revenues | | | | | | | | | ||||
Rental and other operating income | | | $4,328 | | | $4,225 | | | $8,553 | | | $6,588 |
| | | | | | | |
Nine Months Ended September 30, 2020 | | | Parc Westborough | | | Heights at Meridian | | | Total at 100% | | | Equity in Earnings (Losses)(1) |
Operating expenses | | | | | | | | | ||||
Rental operations expense | | | 1,625 | | | 1,396 | | | 3,021 | | | 2,302 |
Advertising and marketing | | | 34 | | | 23 | | | 57 | | | 43 |
General and administrative | | | 70 | | | 81 | | | 151 | | | 118 |
Property management fees | | | 153 | | | 148 | | | 301 | | | 232 |
Total operating expenses | | | 1,882 | | | 1,648 | | | 3,530 | | | 2,695 |
| | | | | | | | |||||
Net operating income | | | 2,446 | | | 2,577 | | | 5,023 | | | 3,893 |
| | | | | | | | |||||
Non-operating expenses | | | | | | | | | ||||
Interest on Fannie Mae facility | | | 674 | | | 1,219 | | | 1,893 | | | 1,531 |
Depreciation and amortization | | | 1,538 | | | 1,655 | | | 3,193 | | | 2,479 |
Mark-to-market adjustments on interest rate caps | | | 1 | | | — | | | 1 | | | — |
Other non-operating expenses | | | 157 | | | 3 | | | 160 | | | 104 |
Net loss | | | $76 | | | $(300) | | | $(224) | | | $(221) |
(1) | Represents equity in earnings (losses) attributable to our 64.35% and 90% joint venture interest in Parc Westborough and Heights at Meridian, respectively. |
Nine Months Ended September 30, 2019 | | | Parc Westborough | | | Heights at Meridian(2) | | | Total at 100% | | | Equity in Earnings (Losses)(1) |
Revenues | | | | | | | | | ||||
Rental and other operating income | | | $4,193 | | | $4,097 | | | $8,290 | | | $6,385 |
| | | | | | | | |||||
Operating expenses | | | | | | | | | ||||
Rental operations expense | | | 1,644 | | | 1,368 | | | 3,012 | | | 2,289 |
Advertising and marketing | | | 35 | | | 23 | | | 58 | | | 43 |
General and administrative | | | 75 | | | 86 | | | 161 | | | 126 |
Property management fees | | | 147 | | | 143 | | | 290 | | | 223 |
Total operating expenses | | | 1,901 | | | 1,620 | | | 3,521 | | | 2,681 |
| | | | | | | | |||||
Net operating income | | | 2,292 | | | 2,477 | | | 4,769 | | | 3,704 |
| | | | | | | | |||||
Non-operating expenses | | | | | | | | | ||||
Interest on Fannie Mae facility | | | 1,144 | | | 1,184 | | | 2,328 | | | 1,802 |
Depreciation and amortization | | | 1,526 | | | 3,297 | | | 4,823 | | | 3,949 |
Mark-to-market adjustments on interest rate caps | | | 110 | | | — | | | 110 | | | 71 |
Other non-operating expenses | | | 127 | | | 14 | | | 141 | | | 94 |
Net loss | | | $(615) | | | $(2,018) | | | $(2,633) | | | $(2,212) |
(1) | Represents equity in earnings (losses) attributable to our 64.35% and 90% joint venture interest in Parc Westborough and Heights at Meridian, respectively. |
(2) | Operational information for Heights at Meridian is for the period from January 8, 2019, the date of acquisition by the joint venture, to September 30, 2019. |
September 30, 2020 | | | Parc Westborough | | | Heights at Meridian | | | Total |
Real estate assets, net | | | $59,340 | | | $59,556 | | | $118,896 |
Other assets | | | 1,596 | | | 1,153 | | | 2,749 |
Fannie Mae facility | | | 38,010 | | | 33,750 | | | 71,760 |
Other liabilities | | | 369 | | | 817 | | | 1,186 |
Equity | | | 22,557 | | | 26,142 | | | 48,699 |
December 31, 2019 | | | Parc Westborough | | | Heights at Meridian | | | Total |
Real estate assets, net | | | $60,829 | | | $61,168 | | | $121,997 |
Other assets | | | 1,332 | | | 737 | | | 2,069 |
Fannie Mae facility | | | 38,010 | | | 33,750 | | | 71,760 |
Other liabilities | | | 488 | | | 385 | | | 873 |
Equity | | | 23,663 | | | 27,770 | | | 51,433 |
Share Purchase Anniversary | | | Repurchase Price as a Percentage of Estimated Value(1) |
Less than 1 year | | | No repurchase allowed |
1 year | | | 80% |
2 years | | | 85% |
3 years | | | 90% |
4 years and thereafter | | | 95% |
In the event of a shareholder’s death or complete disability | | | 95% |
(1) | Estimated value equals Net Asset Value (“NAV”) as determined and disclosed by the board of directors. On December 13, 2019, the board of directors determined the value of our shares of common stock at $10.46 per share as of September 30, 2019, based on our net asset value. See the Form 1-U filed with the SEC on December 17, 2019 for additional information on our most recent NAV. Prior to December 2019, our estimated value per share was equal to the purchase price of shares in our offering. |