The following table provides a breakdown of our total NAV and NAV per share of common stock by share class as of August 31, 2021 ($ and shares in thousands, except per share data):
| | | | | | | | | | | | | | | | | | | | | | | | |
| | Class T | | | Class S | | | Class D | | | Class I | | | Class N | | | | |
NAV Per Share | | Shares | | | Shares | | | Shares | | | Shares | | | Shares | | | Total | |
Net asset value attributable to common stockholders | | $ | 74,466 | | | $ | 148,810 | | | $ | 35,912 | | | $ | 218,573 | | | $ | 355,148 | | | $ | 832,909 | |
Number of outstanding shares | | | 6,412 | | | | 12,918 | | | | 3,074 | | | | 18,754 | | | | 29,731 | | | | 70,889 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
NAV per share as of August 31, 2021 | | $ | 11.61 | | | $ | 11.52 | | | $ | 11.68 | | | $ | 11.65 | | | $ | 11.95 | | | | | |
Set forth below are the weighted averages of the key assumptions in the discounted cash flow methodology used in the August 31, 2021 valuations, based on property types. Once we own more than one retail property, we will include the key assumptions for such property type. Our single family homes are carried at cost in the month of acquisition, and the key assumptions for such property type will be included at the time of appraisal.
| | | | | | | | |
Property Type | | Discount Rate | | | Exit Capitalization Rate | |
Industrial | | | 6.03 | % | | | 5.09 | % |
Multifamily | | | 6.56 | | | | 4.79 | |
Office | | | 6.92 | | | | 6.30 | |
Healthcare | | | 7.21 | | | | 6.14 | |
These assumptions are determined by our independent valuation advisor. A change in these assumptions would impact the calculation of the value of our property investments. For example, assuming all other factors remain unchanged, the changes listed below would result in the following effects on our investment values:
| | | | | | | | | | | | | | | | | | |
Input | | Hypothetical Change | | Industrial Investment Values | | | Multifamily Investment Values | | | Office Investment Values | | | Healthcare Investment Values | |
Discount Rate | | 0.25% decrease | | | +2.05 | % | | | +1.98 | % | | | +1.89 | % | | | +2.13 | % |
(weighted average) | | 0.25% increase | | | (1.96 | )% | | | (1.98 | )% | | | (1.89 | )% | | | (2.28 | )% |
Exit Capitalization Rate | | 0.25% decrease | | | +3.56 | % | | | +3.73 | % | | | +2.67 | % | | | +2.77 | % |
(weighted average) | | 0.25% increase | | | (3.15 | )% | | | (3.29 | )% | | | (2.33 | )% | | | (2.56 | )% |
Status of our Current Public Offering
In our initial public offering, which terminated on July 2, 2021, we sold 36,357,402 shares of our common stock resulting in gross offering proceeds of $394,406,639. In our follow-on offering, we are currently offering on a continuous basis up to $5.0 billion in shares of common stock, consisting of up to $4.0 billion in shares in our primary offering and up to $1.0 billion on shares pursuant to our distribution reinvestment plan. This offering was declared effective by the SEC and commenced on July 2, 2021. As of the date hereof, we have issued and sold 748,549 shares of our common stock (consisting of 635,827 Class T shares, 4,193,017 Class S shares, 748,549 Class D shares, and 5,709,609 Class I shares) in this offering, resulting in gross offering proceeds of $128,574,008. We intend to continue selling shares in this offering on a monthly basis.
Conflicts of Interest
The following disclosure is added to the “Conflicts of Interest” section of our prospectus.
On August 23, 2021, we entered into a master services agreement with Nuveen Real Estate Project Management Services, LLC (“Nuveen RE PMS”), an affiliate of the Advisor, for the purpose of Nuveen RE PMS providing professional services described below in connection with certain of our real estate investments (the “Agreement”).
3