Document And Entity Information
Document And Entity Information - shares | 9 Months Ended | |
Sep. 30, 2021 | Nov. 04, 2021 | |
Document Information [Line Items] | ||
Entity Central Index Key | 0001755755 | |
Entity Registrant Name | VINEBROOK HOMES TRUST, INC. | |
Amendment Flag | false | |
Current Fiscal Year End Date | --12-31 | |
Document Fiscal Period Focus | Q3 | |
Document Fiscal Year Focus | 2021 | |
Document Type | 10-Q | |
Document Quarterly Report | true | |
Document Period End Date | Sep. 30, 2021 | |
Document Transition Report | false | |
Entity File Number | 000-56274 | |
Entity Incorporation, State or Country Code | MD | |
Entity Tax Identification Number | 83-1268857 | |
Entity Address, Address Line One | 300 Crescent Court, Suite 700 | |
Entity Address, City or Town | Dallas | |
Entity Address, State or Province | TX | |
Entity Address, Postal Zip Code | 75201 | |
City Area Code | 214 | |
Local Phone Number | 276-6300 | |
Entity Current Reporting Status | No | |
Entity Interactive Data Current | Yes | |
Entity Filer Category | Non-accelerated Filer | |
Entity Small Business | true | |
Entity Emerging Growth Company | true | |
Entity Ex Transition Period | false | |
Entity Shell Company | false | |
Class I Common Stock [Member] | ||
Document Information [Line Items] | ||
Entity Common Stock, Shares Outstanding | 0 | |
Common Class A [Member] | ||
Document Information [Line Items] | ||
Entity Common Stock, Shares Outstanding | 20,703,056 |
Consolidated Balance Sheets (Cu
Consolidated Balance Sheets (Current Period Unaudited) - USD ($) $ in Thousands | Sep. 30, 2021 | Dec. 31, 2020 |
ASSETS | ||
Land | $ 313,332 | $ 171,062 |
Buildings and improvements | 1,262,880 | 582,610 |
Intangible lease assets | 3,627 | 795 |
Total gross operating real estate investments | 1,579,839 | 754,467 |
Accumulated depreciation and amortization | (66,725) | (34,396) |
Total net operating real estate investments | 1,513,114 | 720,071 |
Real estate held for sale, net | 697 | 675 |
Total net real estate investments | 1,513,811 | 720,746 |
Cash | 54,786 | 31,225 |
Restricted cash | 18,492 | 5,871 |
Accounts receivable | 5,061 | 3,983 |
Due from Manager (see Note 11) | 663 | 663 |
Prepaid and other assets | 4,355 | 17,480 |
TOTAL ASSETS | 1,597,168 | 779,968 |
Liabilities: | ||
Notes payable, net | 377,099 | 262,522 |
Credit facilities, net | 369,562 | 83,937 |
NREO Note Payable, net (see Note 11) | 0 | 1,250 |
Accounts payable and other accrued liabilities | 11,679 | 8,573 |
Accrued real estate taxes payable | 21,615 | 12,591 |
Accrued interest payable | 1,518 | 616 |
Security deposit liability | 13,862 | 7,292 |
Prepaid rents | 2,739 | 1,255 |
Fair market value of interest rate swaps | 8,071 | 15,453 |
Total Liabilities | 806,145 | 393,489 |
Redeemable Series A preferred stock, $0.01 par value: 16,000,000 shares authorized; 5,000,000 and 3,540,000 shares issued and outstanding, respectively | 120,759 | 85,067 |
Redeemable noncontrolling interests in the OP | 172,982 | 127,090 |
Stockholders' Equity: | ||
Common stock, $0.01 par value: 300,000,000 shares authorized; 19,442,624 and 9,260,795 shares issued and outstanding, respectively | 195 | 93 |
Additional paid-in capital | 561,949 | 210,381 |
Distributions in excess of retained earnings | (60,345) | (26,002) |
Accumulated other comprehensive income (loss) | (4,517) | (10,150) |
Total Stockholders' Equity | 497,282 | 174,322 |
TOTAL LIABILITIES AND EQUITY | $ 1,597,168 | $ 779,968 |
Consolidated Balance Sheets (_2
Consolidated Balance Sheets (Current Period Unaudited) (Parentheticals) - $ / shares | Sep. 30, 2021 | Dec. 31, 2020 |
Redeemable preferred stock, par value (in dollars per share) | $ 0.01 | $ 0.01 |
Redeemable preferred stock, shares authorized (in shares) | 16,000,000 | 16,000,000 |
Redeemable preferred stock, shares issued (in shares) | 5,000,000 | 3,540,000 |
Redeemable preferred stock, shares outstanding (in shares) | 5,000,000 | 3,540,000 |
Common stock, par value (in dollars per share) | $ 0.01 | $ 0.01 |
Common stock, shares authorized (in shares) | 300,000,000 | 300,000,000 |
Common stock, shares issued (in shares) | 19,442,624 | 9,260,795 |
Common stock, shares outstanding (in shares) | 19,442,624 | 9,260,795 |
Consolidated Statements of Oper
Consolidated Statements of Operations and Comprehensive Income (Loss) (Unaudited) - USD ($) shares in Thousands, $ in Thousands | 3 Months Ended | 9 Months Ended | ||
Sep. 30, 2021 | Sep. 30, 2020 | Sep. 30, 2021 | Sep. 30, 2020 | |
Revenues | ||||
Rental income | $ 40,823 | $ 19,552 | $ 110,071 | $ 53,803 |
Other income | 1,064 | 356 | 2,265 | 1,112 |
Total revenues | 41,887 | 19,908 | 112,336 | 54,915 |
Expenses | ||||
Property operating expenses | 8,282 | 4,268 | 19,442 | 11,677 |
Real estate taxes and insurance | 8,157 | 3,961 | 22,095 | 10,745 |
Property management fees | 1,756 | 1,474 | 6,316 | 4,270 |
Advisory fees | 2,337 | 853 | 5,638 | 2,348 |
Depreciation and amortization | 14,881 | 5,216 | 35,432 | 14,906 |
Interest expense | 7,752 | 2,728 | 20,566 | 8,300 |
Total expenses | 46,662 | 20,241 | 118,959 | 56,896 |
Loss on sales of real estate | (175) | (569) | (373) | (724) |
Operating loss | (4,950) | (902) | (6,996) | (2,705) |
Casualty gain/(loss), net of insurance proceeds | 151 | (5) | 49 | 108 |
Net loss | (4,799) | (907) | (6,947) | (2,597) |
Dividends on and accretion to redemption value of Redeemable Series A preferred stock | 2,206 | 0 | 6,619 | 0 |
Net loss attributable to redeemable noncontrolling interests in the OP | (823) | (282) | (1,324) | (838) |
Net loss attributable to common stockholders | (6,182) | (625) | (12,242) | (1,759) |
Other comprehensive income/(loss) | ||||
Unrealized gain/(loss) on interest rate swaps | 1,076 | 1,213 | 7,382 | (18,738) |
Total comprehensive income/(loss) | (3,723) | 306 | 435 | (21,335) |
Dividends on and accretion to redemption value of Redeemable Series A preferred stock | 2,206 | 0 | 6,619 | 0 |
Comprehensive income/(loss) attributable to redeemable noncontrolling interests in the OP | (639) | 95 | 425 | (7,177) |
Comprehensive income/(loss) attributable to common stockholders | $ (5,290) | $ 211 | $ (6,609) | $ (14,158) |
Weighted average common shares outstanding - basic (in shares) | 17,230 | 7,432 | 13,511 | 6,672 |
Weighted average common shares outstanding - diluted (in shares) | 17,230 | 7,432 | 13,511 | 6,672 |
Loss per share - basic (in dollars per share) | $ (0.36) | $ (0.08) | $ (0.91) | $ (0.26) |
Loss per share - diluted (in dollars per share) | $ (0.36) | $ (0.08) | $ (0.91) | $ (0.26) |
Corporate, Non-Segment [Member] | ||||
Expenses | ||||
General and administrative expenses | $ 1,992 | $ 1,086 | $ 5,310 | $ 2,823 |
Operating Segments [Member] | ||||
Expenses | ||||
General and administrative expenses | $ 1,505 | $ 655 | $ 4,160 | $ 1,827 |
Consolidated Statements of Stoc
Consolidated Statements of Stockholders' Equity (Unaudited) - USD ($) $ in Thousands | Common Stock [Member] | Additional Paid-in Capital [Member] | Accumulated Distributions in Excess of Net Income [Member] | AOCI Attributable to Parent [Member] | Total |
Balances (in shares) at Dec. 31, 2019 | 5,162,532 | ||||
Balances at Dec. 31, 2019 | $ 52 | $ 114,589 | $ (8,235) | $ 1,065 | $ 107,471 |
Net loss attributable to common stockholders | 0 | (1,759) | 0 | (1,759) | |
Issuance of Class A common stock (in shares) | 2,677,941 | ||||
Issuance of Class A common stock | $ 26 | 82,758 | 0 | 0 | 82,784 |
Offering costs | (598) | 0 | 0 | (598) | |
Equity-based compensation | 775 | 0 | 0 | 775 | |
Common stock dividends declared | 0 | (10,872) | 0 | (10,872) | |
Other comprehensive income (loss) attributable to common stockholders | 0 | 0 | (12,399) | (12,399) | |
Adjustment to reflect redemption value of redeemable noncontrolling interests in the OP | (11,148) | 0 | 0 | (11,148) | |
Balances (in shares) at Sep. 30, 2020 | 7,840,473 | ||||
Balances at Sep. 30, 2020 | $ 78 | 186,376 | (20,866) | (11,334) | 154,254 |
Balances (in shares) at Jun. 30, 2020 | 6,775,171 | ||||
Balances at Jun. 30, 2020 | $ 68 | 157,680 | (16,161) | (12,170) | 129,417 |
Net loss attributable to common stockholders | 0 | (625) | 0 | (625) | |
Issuance of Class A common stock (in shares) | 1,065,302 | ||||
Issuance of Class A common stock | $ 10 | 33,463 | 0 | 0 | 33,473 |
Offering costs | (170) | 0 | 0 | (170) | |
Equity-based compensation | 373 | 0 | 0 | 373 | |
Common stock dividends declared | 0 | (4,080) | 0 | (4,080) | |
Other comprehensive income (loss) attributable to common stockholders | 0 | 0 | 836 | 836 | |
Adjustment to reflect redemption value of redeemable noncontrolling interests in the OP | (4,970) | 0 | 0 | (4,970) | |
Balances (in shares) at Sep. 30, 2020 | 7,840,473 | ||||
Balances at Sep. 30, 2020 | $ 78 | 186,376 | (20,866) | (11,334) | 154,254 |
Balances (in shares) at Dec. 31, 2020 | 9,260,795 | ||||
Balances at Dec. 31, 2020 | $ 93 | 210,381 | (26,002) | (10,150) | 174,322 |
Net loss attributable to common stockholders | 0 | (12,242) | 0 | $ (12,242) | |
Issuance of Class A common stock (in shares) | 10,315,837 | 10,315,837 | |||
Issuance of Class A common stock | $ 103 | 402,614 | 0 | 0 | $ 402,717 |
Redemptions of Class A common stock (in shares) | (160,650) | ||||
Redemptions of Class A common stock | $ (1) | (6,386) | 0 | 0 | (6,387) |
Offering costs | (2,504) | 0 | 0 | (2,504) | |
Shares Issued, Shares, Share-based Payment Arrangement, after Forfeiture, Total (in shares) | 26,642 | ||||
Equity-based compensation | $ 0 | 1,738 | 0 | 0 | 1,738 |
Common stock dividends declared | 0 | (22,101) | 0 | (22,101) | |
Other comprehensive income (loss) attributable to common stockholders | 0 | 0 | 5,633 | 5,633 | |
Adjustment to reflect redemption value of redeemable noncontrolling interests in the OP | (43,894) | 0 | 0 | (43,894) | |
Balances (in shares) at Sep. 30, 2021 | 19,442,624 | ||||
Balances at Sep. 30, 2021 | $ 195 | 561,949 | (60,345) | (4,517) | 497,282 |
Balances (in shares) at Jun. 30, 2021 | 13,891,715 | ||||
Balances at Jun. 30, 2021 | $ 139 | 362,165 | (44,801) | (5,409) | 312,094 |
Net loss attributable to common stockholders | 0 | (6,182) | 0 | $ (6,182) | |
Issuance of Class A common stock (in shares) | 5,574,829 | 5,574,829 | |||
Issuance of Class A common stock | $ 56 | 228,495 | 0 | 0 | $ 228,551 |
Redemptions of Class A common stock (in shares) | (23,920) | ||||
Redemptions of Class A common stock | $ 0 | (1,105) | 0 | 0 | (1,105) |
Offering costs | (1,264) | 0 | 0 | (1,264) | |
Shares Issued, Shares, Share-based Payment Arrangement, after Forfeiture, Total (in shares) | 0 | ||||
Equity-based compensation | $ 0 | 598 | 0 | 0 | 598 |
Common stock dividends declared | 0 | (9,362) | 0 | (9,362) | |
Other comprehensive income (loss) attributable to common stockholders | 0 | 0 | 892 | 892 | |
Adjustment to reflect redemption value of redeemable noncontrolling interests in the OP | (26,940) | 0 | 0 | (26,940) | |
Balances (in shares) at Sep. 30, 2021 | 19,442,624 | ||||
Balances at Sep. 30, 2021 | $ 195 | $ 561,949 | $ (60,345) | $ (4,517) | $ 497,282 |
Consolidated Statements of St_2
Consolidated Statements of Stockholders' Equity (Unaudited) (Parentheticals) - $ / shares | 3 Months Ended | 9 Months Ended |
Sep. 30, 2021 | Sep. 30, 2021 | |
Common stock dividends declared, per share (in dollars per share) | $ 0.5301 | $ 1.5903 |
Consolidated Statements of Cash
Consolidated Statements of Cash Flows (Unaudited) - USD ($) $ in Thousands | 9 Months Ended | |
Sep. 30, 2021 | Sep. 30, 2020 | |
Cash flows from operating activities | ||
Net loss | $ (6,947) | $ (2,597) |
Adjustments to reconcile net loss to net cash provided by operating activities: | ||
Loss on sales of real estate | 373 | 724 |
Depreciation and amortization | 35,432 | 14,906 |
Amortization of deferred financing costs | 2,820 | 560 |
Change in fair value on derivative instruments included in interest expense | 2,843 | 938 |
Net cash paid on derivative settlements | (3,202) | (1,278) |
Amortization of assumed debt premium | (154) | (48) |
Equity-based compensation | 3,384 | 1,832 |
Casualty gain | (49) | (108) |
Changes in operating assets and liabilities, net of effects of acquisitions: | ||
Operating assets | (2,473) | (391) |
Operating liabilities | 13,148 | 15,531 |
Net cash provided by operating activities | 45,175 | 30,069 |
Cash flows from investing activities | ||
Net proceeds from sales of real estate | 1,405 | 5,168 |
Prepaid acquisition deposits | (1,336) | (232) |
Insurance proceeds received | 496 | 626 |
Acquisitions of real estate investments | (751,042) | (101,917) |
Additions to real estate investments | (58,179) | (44,526) |
Net cash used in investing activities | (808,656) | (140,881) |
Cash flows from financing activities | ||
Notes payable proceeds received | 125,000 | 0 |
Notes payable payments | (9,562) | (116) |
Credit facilities proceeds received | 405,000 | 25,000 |
Credit facilities principal payments | (115,000) | 0 |
NREO Note repayment | (1,250) | 0 |
Financing costs paid | (7,902) | (150) |
Proceeds from issuance of Class A common stock | 393,023 | |
Offering costs paid | (2,325) | (484) |
Dividends paid to common stockholders | (10,614) | (5,726) |
Payments for taxes related to net share settlement of stock-based compensation | (46) | 0 |
Proceeds from issuance of redeemable Series A preferred stock, net of offering costs | 35,167 | 0 |
Preferred stock dividends paid | (4,988) | 0 |
Contributions from redeemable noncontrolling interests in the OP | 5,014 | 8,499 |
Distributions to redeemable noncontrolling interests in the OP | (4,774) | (1,731) |
Net cash provided by financing activities | 799,663 | 103,183 |
Change in cash and restricted cash | 36,182 | (7,629) |
Cash and restricted cash, beginning of period | 37,096 | 17,830 |
Cash and restricted cash, end of period | 73,278 | 10,201 |
Supplemental Disclosure of Cash Flow Information | ||
Interest paid, net of amount capitalized | 10,927 | 7,202 |
Cash paid for income and franchise taxes | 167 | 68 |
Supplemental Disclosure of Noncash Activities | ||
Assumed liabilities in asset acquisitions | 5,027 | 332 |
Accrued distributions payable to redeemable noncontrolling interests in the OP | 313 | 347 |
Accretion to redemption value of Redeemable Series A preferred stock | 525 | 0 |
Offering costs accrued | 284 | 114 |
Issuance of Shares to common stockholders related to DRIP dividends | 10,920 | 4,893 |
DRIP dividends to common stockholders | (10,920) | (4,893) |
Contributions from redeemable noncontrolling interests in the OP related to DRIP distributions | 1,191 | 3,533 |
DRIP distributions to redeemable noncontrolling interests in the OP | (1,191) | (3,533) |
Common Class A [Member] | ||
Cash flows from financing activities | ||
Proceeds from issuance of Class A common stock | 391,225 | 77,891 |
Redemptions of Class A common stock paid | (5,282) | 0 |
Supplemental Disclosure of Noncash Activities | ||
Accrued dividends payable | 567 | 254 |
Accrued redemptions payable to common stockholders | 1,105 | 0 |
Series A Preferred Stock [Member] | ||
Supplemental Disclosure of Noncash Activities | ||
Accrued dividends payable | $ 2,031 | $ 0 |
Note 1 - Organization and Descr
Note 1 - Organization and Description of Business | 9 Months Ended |
Sep. 30, 2021 | |
Notes to Financial Statements | |
Organization, Consolidation and Presentation of Financial Statements Disclosure [Text Block] | 1. VineBrook Homes Trust, Inc. (the “Company”, “we”, “us,” “our”) was incorporated in Maryland on July 18, 2018 September 30, 2021 135,218 8 no The Company began operations on November 1, 2018 third November 1, 2018, May 1, 2019 ( no Between November 1, 2018 September 30, 2021 3 September 30, 2021 5 The Company is externally managed by the Adviser, through an agreement dated November 1, 2018 May 4, 2020, November 1, 2021 ( one three one may third not The Company’s investment objectives are to maximize the cash flow and value of properties owned, acquire properties with cash flow growth potential, provide quarterly cash distributions and achieve long-term capital appreciation for its stockholders through targeted management and a renovation program for the homes acquired. On August 28, 2018, 1933, November 1, 2023 may two one may NexPoint Securities, Inc. (the “Dealer Manager”), an entity under common ownership with the Adviser, serves as the dealer manager for the Continuous Offering and Raymond James & Associates, Inc. (“Raymond James”) and other unaffiliated broker-dealers serve as placement agents (the “Placement Agents”) The Company has adopted a Long-Term Incentive Plan (the “2018 may 2018 January 1st January 1, 2019 December 31st may January 1st no 2018 may not may 2018 may |
Note 2 - Summary of Significant
Note 2 - Summary of Significant Accounting Policies | 9 Months Ended |
Sep. 30, 2021 | |
Notes to Financial Statements | |
Significant Accounting Policies [Text Block] | 2. Basis of Accounting and Use of Estimates The accompanying unaudited consolidated financial statements are presented in accordance with GAAP and the rules and regulations of the SEC. GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and the disclosure of contingent liabilities at the dates of the consolidated financial statements and the amounts of revenues and expenses during the reporting periods. Actual amounts realized or paid could differ from those estimates. There have been no nine September 30, 2021 The accompanying unaudited consolidated financial statements have been prepared according to the rules and regulations of the SEC. Certain information and note disclosures normally included in financial statements prepared in accordance with GAAP have been condensed or omitted according to such rules and regulations, although management believes that the disclosures are adequate to make the information presented not In the opinion of management, all adjustments and eliminations necessary for the fair presentation of the Company’s financial position as of September 30, 2021 December 31, 2020 three nine September 30, 2021 2020 December 31, 2020 2019 10. not may December 31, 2021, Principles of Consolidation The Company accounts for subsidiary partnerships, limited liability companies, joint ventures and other similar entities in which it holds an ownership interest in accordance with Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) 810, Consolidation first not September 30, 2021 not Real Estate Investments Upon acquisition, we evaluate our acquired SFR properties for purposes of determining whether a transaction should be accounted for as an asset acquisition or business combination. Since substantially all of the fair value of our acquired properties is concentrated in a single identifiable asset or group of similar identifiable assets and the acquisitions do not The allocation of Total Consideration, which is determined using inputs that are classified within Level 3 820, Fair Value Measurement 820” 6 third one one 2 Real estate assets, including land, buildings, improvements, fixtures, and intangible lease assets are stated at historical cost less accumulated depreciation and amortization. Costs incurred in making repairs and maintaining real estate assets are expensed as incurred. Expenditures for improvements, renovations, and replacements are capitalized at cost. The Company also incurs costs to prepare acquired properties for rental. These costs are capitalized to the cost of the property during the period the property is undergoing activities to prepare it for its intended use. We capitalize interest costs as a cost of the property only during the period for which activities necessary to prepare an asset for its intended use are ongoing, provided that expenditures for the asset have been made and interest costs have been incurred. Upon completion of the renovation of our properties, all costs of operations, including repairs and maintenance, are expensed as incurred, unless the renovation meets the Company’s capitalization criteria. Real estate-related depreciation and amortization are computed on a straight-line basis over the estimated useful lives as described in the following table: Land Not depreciated Buildings 27.5 Improvements (1) 15 Fixtures (1) (2) 5 7 Intangible lease assets 6 Capitalized building maintenance 3 15 ( 1 Disclosed in the table is the typical depreciable life used by the Company. ( 2 Fixtures are included in buildings and improvements on the consolidated balance sheet. As of September 30, 2021 December 31, 2020 three September 30, 2021 2020 nine September 30, 2021 2020 Real estate assets are reviewed for impairment quarterly or whenever events or changes in circumstances indicate that the carrying amount of an asset may not may not three nine September 30, 2021 2020 Cash and restricted cash The Company maintains cash at multiple financial institutions and, at times, these balances exceed federally insurable limits. As a result, there is a concentration of credit risk related to amounts on deposit. We believe any risks are mitigated through the size of the financial institutions at which our cash balances are held. Restricted cash represents cash deposited in accounts related to security deposits, property taxes, insurance premiums and deductibles and other lender-required escrows. Amounts deposited in the reserve accounts associated with the loans can only be used as provided for in the respective loan agreements, and security deposits held pursuant to lease agreements are required to be segregated. The following table provides a reconciliation of cash and restricted cash reported on the consolidated balance sheets that sum to the total of such amount shown in the consolidated statements of cash flows (in thousands): September 30, 2021 2020 December 31, 2020 Cash $ 54,786 $ 6,423 $ 31,225 Restricted cash 18,492 3,778 5,871 Total cash and restricted cash $ 73,278 $ 10,201 $ 37,096 Revenue Recognition The Company’s primary operations consist of rental income earned from its residents under lease agreements typically with terms of one 842, Leases January 1, 2019, not Gains or losses on sales of properties are recognized pursuant to the provisions included in ASC 610 20, Other Income 610 20 In April 2020, 19 842. may not 19, not not not 19 Redeemable Securities Included in the Company’s consolidated balance sheets are redeemable noncontrolling interests in the OP and 6.50% Series A Cumulative Redeemable Preferred Stock (the “Preferred Shares”). These interests are presented in the “mezzanine” section of the consolidated balance sheets because they do not 480 10 S99 3A, 15 In accordance with ASC Topic 480 10 S99, 480 10 S99, Earnings (Loss) Per Share Basic earnings (loss) per share is computed by dividing net income (loss) attributable to common stockholders by the weighted average number of shares of the Company’s common stock outstanding, which excludes any unvested RSUs issued pursuant to the 2018 not For the Three Months Ended September 30, For the Nine Months Ended September 30, 2021 2020 2021 2020 Numerator for loss per share: Net loss $ (4,799 ) $ (907 ) $ (6,947 ) $ (2,597 ) Less: Dividends on and accretion to redemption value of Redeemable Series A preferred stock 2,206 — 6,619 — Net loss attributable to redeemable noncontrolling interests in the OP (823 ) (282 ) (1,324 ) (838 ) Net loss attributable to common stockholders $ (6,182 ) $ (625 ) $ (12,242 ) $ (1,759 ) Denominator for earnings (loss) per share: Weighted average common shares outstanding - basic 17,230 7,432 13,511 6,672 Weighted average unvested RSUs, PI Units, and OP Units (1) — — — — Weighted average common shares outstanding - diluted 17,230 7,432 13,511 6,672 Earnings (loss) per weighted average common share: Basic $ (0.36 ) $ (0.08 ) $ (0.91 ) $ (0.26 ) Diluted $ (0.36 ) $ (0.08 ) $ (0.91 ) $ (0.26 ) ( 1 For the three September 30, 2021 2020 nine September 30, 2021 2020 Segment Reporting Under the provision of ASC 280, Segment Reporting Recent Accounting Pronouncements In March 2020, 2020 04, Reference Rate Reform 848 2020 04” 2020 04 2020 04 may COVID- 19 The COVID- 19 not September 30, 2021 19 |
Note 3 - Investments in Subsidi
Note 3 - Investments in Subsidiaries | 9 Months Ended |
Sep. 30, 2021 | |
Notes to Financial Statements | |
Investments in and Advances to Affiliates, Schedule of Investments [Text Block] | 3. In connection with its indirect investments in real estate assets acquired, the Company, through its ownership of the OP, indirectly holds a proportional ownership interest in the Portfolio, through the OP’s beneficial ownership of all of the issued and outstanding membership interests in the special purpose limited liability companies (“SPEs”) that directly or indirectly own the Portfolio. All of the properties in the Portfolio are consolidated in the Company’s consolidated financial statements. The assets of each entity can only be used to settle obligations of that particular entity, and the creditors of each entity have no As of September 30, 2021 thirteen September 30, 2021 may 5 VIE Name Homes Cost Basis OP Beneficial Ownership % Encumbered by Mortgage (1) Debt Allocated NREA VB I, LLC 66 $ 6,013 100 % Yes $ 5,048 NREA VB II, LLC 170 16,467 100 % Yes 10,742 NREA VB III, LLC 1,322 120,196 100 % Yes 71,115 NREA VB IV, LLC 386 37,076 100 % Yes 24,330 NREA VB V, LLC 1,829 125,677 100 % Yes 108,384 NREA VB VI, LLC 302 27,468 100 % Yes 18,661 NREA VB VII, LLC 36 3,038 100 % Yes 2,989 True FM2017-1, LLC 211 17,908 100 % Yes 10,444 SMP Homes 3B, LLC 160 16,540 100 % No — SMP Homes 5B, LLC 46 4,584 100 % Yes 2,347 VB One, LLC 5,509 525,618 100 % No 135,000 VB Two, LLC 1,856 158,947 100 % No 125,000 VB Three, LLC 3,894 521,004 100 % No 240,000 15,787 $ 1,580,536 $ 754,060 ( 1 Assets held, directly or indirectly, by VB One, LLC, VB Two, LLC and VB Three, LLC are not |
Note 4 - Real Estate Assets
Note 4 - Real Estate Assets | 9 Months Ended |
Sep. 30, 2021 | |
Notes to Financial Statements | |
Real Estate Disclosure [Text Block] | 4. As of September 30, 2021 December 31, 2020 Land Buildings and improvements (1) Intangible lease assets Real estate held for sale, net Total Gross Real Estate, December 31, 2020 $ 171,062 $ 582,610 $ 795 $ 675 $ 755,142 Additions 142,270 680,270 5,935 1,800 830,275 Write-offs — — (3,103 ) — (3,103 ) Dispositions — — — (1,778 ) (1,778 ) Gross Real Estate, September 30, 2021 313,332 1,262,880 3,627 697 1,580,536 Accumulated depreciation and amortization — (63,671 ) (3,054 ) — (66,725 ) Net Real Estate, September 30, 2021 $ 313,332 $ 1,199,209 $ 573 $ 697 $ 1,513,811 ( 1 Includes capitalized interest, real estate taxes, insurance and other costs incurred during renovation of the properties. During the three September 30, 2021 2020 nine September 30, 2021 2020 Acquisitions and dispositions During the nine September 30, 2021 On January 22, 2021, On March 1, 2021, On April 22, 2021, On May 12, 2021, first two July 13, 2021, second Held for sale properties The Company periodically classifies real estate assets as held for sale when certain criteria are met, in accordance with GAAP. Once the Company begins marketing an asset or determines that it will pursue marketing an asset, the asset becomes classified as held for sale. At that time, the Company presents the net real estate assets separately in its consolidated balance sheet, and the Company ceases recording depreciation and amortization expense related to that property. Real estate held for sale is reported at the lower of its carrying amount or its estimated fair value less estimated costs to sell. As of September 30, 2021 12 |
Note 5 - Debt
Note 5 - Debt | 9 Months Ended |
Sep. 30, 2021 | |
Notes to Financial Statements | |
Debt Disclosure [Text Block] | 5. On November 1, 2018, 30 first 30 December 1, 2025. On September 20, 2019, one one September 30, 2021 On September 30, 2019, 2017 1, 2017 1, February 1, 2028 On December 28, 2020, 3B, July 27, 2021, On December 28, 2020, 5B, 5B, 5B, January 9, 2023 On January 6, 2021, January 31, 2026. On March 1, 2021, one March 1, 2023. September 30, 2021 As of September 30, 2021 The weighted average interest rate of the Company’s debt was 2.4715% September 30, 2021 December 31, 2020 September 30, 2021 December 31, 2020 one 320.0 6 The following table contains summary information concerning the Company’s debt as of September 30, 2021 December 31, 2020 Outstanding Principal as of Type September 30, 2021 December 31, 2020 Interest Rate (1) Initial Mortgage Floating $ 241,269 (2) $ 241,400 1.63 % Warehouse Facility Floating 135,000 85,000 2.33 % JPM Facility Floating 240,000 — 2.83 % MetLife Note Fixed 125,000 — 3.25 % TrueLane Mortgage Fixed 10,444 10,570 5.35 % Colony Note Fixed — 9,296 6.06 % CoreVest Note Fixed 2,347 2,358 6.12 % NREO Note (3) Floating — 1,250 2.33 % $ 754,060 $ 349,874 Debt premium, net (4) 439 591 Deferred financing costs, net of accumulated amortization of $ 4,054 591 (7,838 ) (2,756 ) $ 746,661 $ 347,709 ( 1 Represents the interest rate as of September 30, 2021 one September 30, 2021 December 31, 2020 ( 2 During the third 2021, ( 3 This was a related party note which was extinguished during the nine September 30, 2021 11 ( 4 The Company reflected valuation adjustments on its assumed fixed rate debt to adjust it to fair market value on the dates of acquisition for the difference between the fair value and the assumed principal amount of debt. The difference is amortized into interest expense over the remaining terms of the debt. Schedule of Debt Maturities The aggregate scheduled maturities, including amortizing principal payments, of total debt for the next five September 30, 2021 Total 2021 $ 50 2022 951 2023 386,069 (1) 2024 8,371 2025 223,991 Thereafter 134,628 Total $ 754,060 ( 1 Assumes the Company exercises the 12 Deferred Financing Costs The Company defers costs incurred in obtaining financing and amortizes the costs over the term of the related debt using the straight-line method, which approximates the effective interest method. Deferred financing costs, net of amortization, are recorded as a reduction from the related debt on the Company’s consolidated balance sheets. Upon repayment of, or in conjunction with, a material change in the terms of the underlying debt agreement, any unamortized costs are charged to loss on extinguishment of debt and modification costs and any prepayment penalty resulting from the early repayment of the debt is recorded as interest expense in the period incurred. For the three September 30, 2021 2020 nine September 30, 2021 2020 |
Note 6 - Fair Value of Derivati
Note 6 - Fair Value of Derivatives and Financial Instruments | 9 Months Ended |
Sep. 30, 2021 | |
Notes to Financial Statements | |
Derivatives and Fair Value [Text Block] | 6. Fair value measurements are determined based on the assumptions that market participants would use in pricing an asset or liability. As a basis for considering market participant assumptions in fair value measurements, ASC 820 1 2 3 ● Level 1 ● Level 2 1 2 may ● Level 3 The Company’s assessment of the significance of a particular input to the fair value measurement in its entirety requires judgment and considers factors specific to the asset or liability. The Company utilizes independent third Derivative Financial Instruments and Hedging Activities The Company manages interest rate risk primarily by managing the amount, sources, and duration of its debt funding and the use of derivative financial instruments. Specifically, the Company has entered into an interest rate cap and interest rate swaps to manage exposures that arise from changes in interest rates. The Company’s derivative financial instruments are used to manage the Company’s risk of increased cash outflows from the floating rate loans that may one The Company utilizes an independent third 820, 2 3 not September 30, 2021 December 31, 2020 2 The changes in the fair value of derivative financial instruments that are designated as cash flow hedges are recorded in other comprehensive income (loss) and are subsequently reclassified into net income (loss) in the period that the hedged forecasted transaction affects earnings. Amounts reported in other comprehensive income (loss) related to derivatives will be reclassified to interest expense as interest payments are made on the Company’s floating rate debt. Derivatives not not not 815, Derivatives and Hedging not not In order to fix a portion of, and mitigate the risk associated with, the Company’s floating rate indebtedness, the Company, through the OP, has entered into five interest rate swap transactions with KeyBank with a combined notional amount of $320.0 million. The interest rate swaps the Company has entered into effectively replace the floating interest rate ( one As of September 30, 2021 Effective Date Expiration Date Index (1) Notional Fixed Rate 7/1/2019 7/1/2024 One-Month LIBOR $ 100,000 1.6290 % 9/1/2019 12/21/2025 One-Month LIBOR 100,000 1.4180 % 9/1/2019 12/21/2025 One-Month LIBOR 50,000 1.4190 % 2/3/2020 2/1/2025 One-Month LIBOR 50,000 1.2790 % 3/2/2020 3/3/2025 One-Month LIBOR 20,000 0.9140 % $ 320,000 1.4309 % (2) ( 1 As of September 30, 2021 one ( 2 Represents the weighted average fixed rate of the interest rate swaps. For the three September 30, 2021 2020 nine September 30, 2021 2020 Interest rate caps involve the receipt of variable-rate amounts from a counterparty if interest rates rise above the strike rate on the contract in exchange for an up-front premium. The Company, through the OP, has entered into an interest rate cap transaction with SMBC Capital Markets, Inc. with a notional amount of $241.4 million. The interest rate cap effectively caps the total rate paid by the Company on $241.4 million of mortgage debt at 6.60%. The interest rate cap expires on November 1, 2021. As of September 30, 2021 2020 not Derivative Notional Hedged Floating Rate Debt Index Index as of September 30, 2021 Strike Rate Interest Rate Cap $ 241,400 Mortgage payable One-Month LIBOR 0.0803 % 6.60 % For the three nine September 30, 2021 2020 The table below presents the fair value of the Company’s derivative financial instruments as well as their classification on the consolidated balance sheets as of September 30, 2021 December 31, 2020 Asset Derivatives Liability Derivatives Balance Sheet Location September 30, 2021 December 31, 2020 September 30, 2021 December 31, 2020 Derivatives designated as hedging instruments: Interest rate swaps Fair market value of interest rate swaps $ — $ — $ 8,071 $ 15,453 Total $ — $ — $ 8,071 $ 15,453 Financial assets and liabilities for which the carrying values approximate their fair values include cash, restricted cash, accounts receivable, accounts payable, and security deposits. Generally, these assets and liabilities are short‑term in duration and are recorded at fair value on the consolidated balance sheets. The Company believes the carrying value of each outstanding loan approximates fair value based on the nature, term and interest rate of each loan. |
Note 7 - Stockholders' Equity
Note 7 - Stockholders' Equity | 9 Months Ended |
Sep. 30, 2021 | |
Notes to Financial Statements | |
Stockholders' Equity Note Disclosure [Text Block] | 7. Equity The Company issues Shares under the Continuous Offering as well as under the Company’s distribution reinvestment program (the “DRIP”). Shares issued under the DRIP are issued at a 3% nine September 30, 2021 Quarter Ended Shares issued Cash proceeds DRIP reinvestment March 31, 2021 2,241,677 $ 77,966 $ 2,878 June 30, 2021 2,499,331 91,093 3,455 September 30, 2021 5,574,829 223,964 4,587 Total 10,315,837 $ 393,023 $ 10,920 The following table provides detail on cash dividends declared on Shares as well as reinvested dividends as part of the Company’s DRIP for the nine September 30, 2021 Quarter Ended DRIP Shares Issued DRIP Dividend Cash Dividend Cash Dividend Accrued on RSUs (1) Total Dividend March 31, 2021 80,493 $ 2,878 $ 2,676 $ 192 $ 5,746 June 30, 2021 92,077 3,455 3,328 210 6,993 September 30, 2021 102,402 4,587 4,565 210 9,362 Total 274,972 $ 10,920 $ 10,569 $ 612 $ 22,101 ( 1 Included in accounts payable and other accrued liabilities on the consolidated balance sheets. During the nine September 30, 2020 Long-Term Incentive Plan The Company adopted the 2018 may 2018 may 2018 may RSU Grants Under the 2018 On December 10, 2019, May 11, 2020, February 15, 2021, four February 15, 2021 May 11, 2020 four first no one one As of September 30, 2021 Dates Number of RSUs Value (1) Outstanding December 31, 2020 235,133 $ 7,193 Granted 191,506 6,720 Vested (30,510 ) (2) (940 ) Forfeited — — Outstanding September 30, 2021 396,129 $ 12,973 ( 1 Value is based on the number of RSUs granted multiplied by the most recent NAV per share on the date of grant, which was $36.56 for the February 15, 2021 May 11, 2020 December 10, 2019 ( 2 Certain grantees elected to net the taxes owed upon vesting against the Shares issued resulting in 26,642 Shares being issued as shown on the consolidated statements of stockholders' equity. The vesting schedule for the RSUs is as follows: Vest Date RSUs Vesting December 10, 2021 18,425 February 15, 2022 32,485 May 11, 2022 21,336 December 10, 2022 18,425 February 15, 2023 22,717 May 11, 2023 21,335 December 10, 2023 18,426 February 15, 2024 22,717 May 11, 2024 21,335 February 14, 2025 22,717 Upon successful completion of IPO 176,211 396,129 For the three September 30, 2021 2020 nine September 30, 2021 2020 September 30, 2021 |
Note 8 - Redeemable Noncontroll
Note 8 - Redeemable Noncontrolling Interests in the OP | 9 Months Ended |
Sep. 30, 2021 | |
Notes to Financial Statements | |
Noncontrolling Interest Disclosure [Text Block] | 8. Other than PI Units and OP Preferred Units (defined below), partnership interests in the OP are represented by OP Units. Net income (loss) is allocated pro rata to holders of OP Units and PI Units based upon net income (loss) attributable to the OP and the respective members’ OP Units and PI Units held during the period. Capital contributions, distributions, and profits and losses are allocated to PI Units and OP Units not The following table presents the redeemable noncontrolling interests in the OP (in thousands): Balances Redeemable noncontrolling interests in the OP, December 31, 2020 $ 127,090 Net loss attributable to redeemable noncontrolling interests in the OP (1,324 ) Contributions by redeemable noncontrolling interests in the OP 6,205 Distributions to redeemable noncontrolling interests in the OP (6,278 ) Equity-based compensation 1,646 Other comprehensive income attributable to redeemable noncontrolling interests in the OP 1,749 Adjustment to reflect redemption value of redeemable noncontrolling interests in the OP 43,894 Redeemable noncontrolling interests in the OP, September 30, 2021 $ 172,982 The following table provides detail on distributions to noncontrolling interests in the OP for the nine September 30, 2021 Quarter Ended DRIP OP Units Issued OP DRIP Distribution OP Cash Distribution OP Distribution Accrued on PI Units Total OP Distribution March 31, 2021 10,108 $ 360 $ 1,497 $ 165 $ 2,022 June 30, 2021 10,784 405 1,486 150 2,041 September 30, 2021 9,508 426 1,476 313 (1) 2,215 Total 30,400 $ 1,191 $ 4,459 $ 628 $ 6,278 ( 1 Included in accounts payable and other accrued liabilities on the consolidated balance sheets. During the nine September 30, 2020 As of September 30, 2021 On September 7, 2021, no not The Partnership Board of the OP has exclusive authority to select, remove and replace the general partner of the OP and no may one may Upon execution of the OP LPA, the Company reconsidered whether it was still the primary beneficiary of the OP. Upon reconsideration, the Company determined that it is the member of the related party group most closely associated with the OP and has the power to direct the activities that are most significant to the OP as any actions taken by the OP GP are subject to the authority and approval of the Company’s Board. Accordingly, the Company determined that it should continue to consolidate the OP. PI Unit Grants Under the 2018 In connection with the 2018 April 19, 2019, November 21, 2019, May 11, 2020, November 30, 2020, May 31, 2021, 2019 two four May 11, 2020 May 31, 2021 four November 30, 2020 four one no third As of September 30, 2021 Number of PI Units Value (1) Outstanding December 31, 2020 310,465 $ 9,290 Granted 246,169 9,426 Vested (27,478 ) (829 ) Forfeited — — Outstanding September 30, 2021 529,156 $ 17,887 ( 1 Value is based on the number of PI Units granted multiplied by the estimated per unit fair value on the date of grant, which was $27.88 for the April 19, 2019 November 21, 2019 May 11, 2020 November 30, 2020 May 31, 2021 The vesting schedule for the PI Units is as follows: Vest Date PI Units Vesting November 1, 2021 9,200 November 21, 2021 18,425 November 30, 2021 2,941 May 11, 2022 27,479 May 31, 2022 30,771 November 1, 2022 7,200 November 21, 2022 18,425 November 30, 2022 2,941 March 30, 2023 30,771 May 11, 2023 27,478 November 1, 2023 7,200 November 21, 2023 18,425 November 30, 2023 2,941 March 30, 2024 30,771 May 11, 2024 27,478 November 30, 2024 2,941 March 30, 2025 30,771 Upon successful completion of IPO* 232,998 529,156 *Upon successful completion of an IPO, an additional 11,764 PI Units will vest immediately instead of vesting ratably according to the schedule above on each of November 30, 2021, November 30, 2022, November 30, 2023 November 30, 2024. For the three September 30, 2021 2020 nine September 30, 2021 2020 The table below presents the consolidated Shares and OP Units outstanding held by the noncontrolling interests (“NCI”), as the OP Units held by the Company are eliminated in consolidation: Period End Shares Outstanding OP Units Held by NCI Consolidated Shares and NCI OP Units Outstanding March 31, 2021 11,499,045 3,475,874 14,974,919 June 30, 2021 13,891,715 3,561,574 17,453,289 September 30, 2021 19,442,624 3,611,325 23,053,949 |
Note 9 - Redeemable Series A Pr
Note 9 - Redeemable Series A Preferred Stock | 9 Months Ended |
Sep. 30, 2021 | |
Notes to Financial Statements | |
Preferred Stock [Text Block] | 9. On January 8, 2021, October 7, 2027, March 15, 2021, March 25, 2021 April 12, 2021 June 10, 2021, June 25, 2021 July 12, 2021 September 10, 2021, $0.40625 September 25, 2021 October 12, 2021 Preferred Shares Balances Redeemable Series A preferred stock, December 31, 2020 3,540,000 $ 85,067 Issuance of Redeemable Series A preferred stock 1,460,000 36,547 Issuance costs related to Redeemable Series A preferred stock — (1,380 ) Net income attributable to Redeemable Series A preferred stockholders — 6,094 Dividends declared to Redeemable Series A preferred stockholders — (6,094 ) Accretion to redemption value — 525 Redeemable Series A preferred stock, September 30, 2021 5,000,000 $ 120,759 |
Note 10 - Income Taxes
Note 10 - Income Taxes | 9 Months Ended |
Sep. 30, 2021 | |
Notes to Financial Statements | |
Income Tax Disclosure [Text Block] | 10. The Company has made the election and intends to be taxed as a REIT under Sections 856 860 90% 4% 1 85% 2 95% 3 100% no If the Company fails to meet these requirements, it could be subject to U.S. federal income tax on all of the Company’s taxable income at regular corporate rates for that year. The Company would not four September 30, 2021 not The Company evaluates the accounting and disclosure of tax positions taken or expected to be taken in the course of preparing the Company’s tax returns to determine whether the tax positions are “more-likely-than- not” 50 not not no none 2020, 2019 2018. The Company had no September 30, 2021 |
Note 11 - Related Party Transac
Note 11 - Related Party Transactions | 9 Months Ended |
Sep. 30, 2021 | |
Notes to Financial Statements | |
Related Party Transactions Disclosure [Text Block] | 11. Advisory Fee Pursuant to the Advisory Agreement, the Company will pay the Adviser, on a monthly basis in arrears, an advisory fee at an annualized rate of 0.75% of the gross asset value of the Company on a consolidated basis (excluding the value of the OP’s assets but inclusive of the Company’s pro rata share of the debt held at the OP and its SPEs). The Adviser will manage the Company’s business including, among other duties, advising the Board to issue distributions, preparing our quarterly and annual consolidated financial statements prepared under GAAP, development and maintenance of internal accounting controls, management and conduct of maintaining our REIT status, calculation of our NAV and recommending the appropriate NAV to be set by the Board, processing of sales of Shares through the Continuous Offering, reporting to holders of Shares, our tax filings, and other responsibilities customary for an external advisor to a business similar to ours. With certain specified exceptions, the advisory fee together with reimbursement of operating and offering expenses may not For the three September 30, 2021 2020 nine September 30, 2021 2020 Management Fee The equity holders of the Manager are holders of noncontrolling interests in the OP and comprise a portion of the VineBrook Contributors. Through this noncontrolling ownership, the Manager is deemed to be a related party. Pursuant to the Management Agreements, the OP will pay the Manager (i) an acquisition fee equal to 1.0% of the purchase price paid for any new property acquired during the month, (ii) a construction fee monthly in arrears that shall not ● 8.0% of collected rental revenue up to and including $45 ● 7.0% of the incremental collected rental revenue above $45 $65 ● 6.0% of the incremental collected rental revenue above $65 $85 ● 5.0% of the incremental collected rental revenue above $85 Under the Management Agreements and the Side Letter, the aggregate fees that the Manager can earn in any fiscal year are capped such that the Manager’s EBITDA (as defined in the Management Agreements) derived from these fees may not first 1 2 September 30, 2021 December 31, 2020 The Manager is responsible for the day-to-day management of the properties, acquisition of new properties, disposition of existing properties (with acquisition and disposition decisions made under the approval of the investment committee and the Board), leasing the properties, managing tenant issues and requests, collecting rents, paying operating expenses, managing maintenance issues, accounting for each property using GAAP, and other responsibilities customary for the management of SFR properties. Property management fees are included in property management fees on the consolidated statements of operations and comprehensive income (loss) and acquisition and construction fees are capitalized into each home and are included in buildings and improvements on the consolidated balance sheet and are depreciated over the useful life of each property. The following table is a summary of fees that the OP incurred to the Manager and its affiliates, as well as reimbursements paid to the Manager and its affiliates for various operating expenses the Manager paid on the OP’s behalf, under the terms of Management Agreements and Side Letter, for the three nine September 30, 2021 2020 For the Three Months Ended September 30, For the Nine Months Ended September 30, Location on Financial Statements 2021 2020 2021 2020 Fees Incurred Property management fees Statement of Operations $ 1,756 $ 1,456 $ 5,810 $ 4,141 Acquisition fees Balance Sheet 1,126 479 8,072 1,068 Construction supervision fees Balance Sheet 1,667 1,262 4,681 3,029 Reimbursements Payroll and benefits Balance Sheet and Statement of Operations 4,165 2,230 10,953 6,048 Other reimbursements Balance Sheet and Statement of Operations 229 113 566 297 Totals $ 8,943 $ 5,540 $ 30,082 $ 14,583 Internalization of the Adviser or the Manager The Company may first 12 three 12 may not Termination Fees Payable to the Adviser or Manager If the Advisory Agreement or any one three 12 three 12 may may Advance Acquisition and Construction Fee Advances Paid to the Manager Pursuant to the Side Letter, the Manager may September 30, 2021 December 31, 2020 Backstop Loans to the Manager Pursuant to the Side Letter, in the event the Manager does not may may may not September 30, 2021 December 31, 2020 Dealer Manager Fees Investors may may Organization and Continuous Offering Expenses Offering and organizational expenses (“O&O Expenses”) may See below for detail related to the O&O Expenses as of September 30, 2021 Amount Gross investor equity raised subject to O&O $ 677,875 O&O collected and available for reimbursements $ 4,583 O&O Expenses reimbursed for the period: Inception through December 31, 2019 $ 686 January 1, 2020 through March 31, 2020 188 April 1, 2020 through June 30, 2020 235 July 1, 2020 through September 30, 2020 175 October 1, 2020 through December 31, 2020 385 January 1, 2020 through March 31, 2021 296 April 1, 2021 through June 30, 2021 944 July 1, 2021 through September 30, 2021 1,264 $ 4,173 O&O available for future reimbursements $ 410 NexBank The Company and the OP maintain bank accounts with an affiliate of the Adviser, NexBank N.A. (“NexBank”). NexBank charges no NREO Note On August 22, 2019, January 26, 2021. |
Note 12 - Commitments and Conti
Note 12 - Commitments and Contingencies | 9 Months Ended |
Sep. 30, 2021 | |
Notes to Financial Statements | |
Commitments and Contingencies Disclosure [Text Block] | 12. Commitments In the normal course of business, the Company enters into various construction related purchase commitments with parties that provide these goods and services. In the event the Company were to terminate construction services prior to the completion of projects, the Company could potentially be committed to satisfy outstanding or uncompleted purchase orders with such parties. As of September 30, 2021 not Contingencies In the normal course of business, the Company is subject to claims, lawsuits, and legal proceedings. While it is not not not The Company is not no not An entity purchased by the OP as a part of the Formation Transaction, the Huber Transaction Sub, LLC (“Huber”), had potential liability exposure to a legacy environmental issue related to a 1988 not January 27, 2021, |
Note 13 - Subsequent Events
Note 13 - Subsequent Events | 9 Months Ended |
Sep. 30, 2021 | |
Notes to Financial Statements | |
Subsequent Events [Text Block] | 13. The Company evaluated subsequent events through the date the consolidated financial statements were issued, to determine if any significant events occurred subsequent to the balance sheet date that would have a material impact on these consolidated financial statements and determined the following events were material: Prager Portfolio Acquisition On October 1, 2021, three third December 2021 January 2022. Acquisitions In addition to the Prager Acquisitions, subsequent to September 30, 2021 Fourth Quarter 2021 On October 15, 2021, October 15, 2021 November 3, 2021, November 15, 2021. December 30, 2021 On November 3, 2021, December 23, 2021, January 10, 2022. Equity Issuances Pursuant to the Continuous Offering Subsequent to September 30, 2021 Warehouse Facility Recast On November 3, 2021, $350.0 one November 3, 2021, one November 3, 2024, one may may one No November 3, 2021, $135.0 NAV Determination Pursuant to the terms of the Continuous Offering and calculated in accordance with the Valuation Methodology, on October 15, 2021, September 30, 2021. $47.90. |
Significant Accounting Policies
Significant Accounting Policies (Policies) | 9 Months Ended |
Sep. 30, 2021 | |
Accounting Policies [Abstract] | |
Basis of Accounting, Policy [Policy Text Block] | Basis of Accounting and Use of Estimates The accompanying unaudited consolidated financial statements are presented in accordance with GAAP and the rules and regulations of the SEC. GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and the disclosure of contingent liabilities at the dates of the consolidated financial statements and the amounts of revenues and expenses during the reporting periods. Actual amounts realized or paid could differ from those estimates. There have been no nine September 30, 2021 The accompanying unaudited consolidated financial statements have been prepared according to the rules and regulations of the SEC. Certain information and note disclosures normally included in financial statements prepared in accordance with GAAP have been condensed or omitted according to such rules and regulations, although management believes that the disclosures are adequate to make the information presented not In the opinion of management, all adjustments and eliminations necessary for the fair presentation of the Company’s financial position as of September 30, 2021 December 31, 2020 three nine September 30, 2021 2020 December 31, 2020 2019 10. not may December 31, 2021, |
Consolidation, Policy [Policy Text Block] | Principles of Consolidation The Company accounts for subsidiary partnerships, limited liability companies, joint ventures and other similar entities in which it holds an ownership interest in accordance with Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) 810, Consolidation first not September 30, 2021 not |
Real Estate, Policy [Policy Text Block] | Real Estate Investments Upon acquisition, we evaluate our acquired SFR properties for purposes of determining whether a transaction should be accounted for as an asset acquisition or business combination. Since substantially all of the fair value of our acquired properties is concentrated in a single identifiable asset or group of similar identifiable assets and the acquisitions do not The allocation of Total Consideration, which is determined using inputs that are classified within Level 3 820, Fair Value Measurement 820” 6 third one one 2 Real estate assets, including land, buildings, improvements, fixtures, and intangible lease assets are stated at historical cost less accumulated depreciation and amortization. Costs incurred in making repairs and maintaining real estate assets are expensed as incurred. Expenditures for improvements, renovations, and replacements are capitalized at cost. The Company also incurs costs to prepare acquired properties for rental. These costs are capitalized to the cost of the property during the period the property is undergoing activities to prepare it for its intended use. We capitalize interest costs as a cost of the property only during the period for which activities necessary to prepare an asset for its intended use are ongoing, provided that expenditures for the asset have been made and interest costs have been incurred. Upon completion of the renovation of our properties, all costs of operations, including repairs and maintenance, are expensed as incurred, unless the renovation meets the Company’s capitalization criteria. Real estate-related depreciation and amortization are computed on a straight-line basis over the estimated useful lives as described in the following table: Land Not depreciated Buildings 27.5 Improvements (1) 15 Fixtures (1) (2) 5 7 Intangible lease assets 6 Capitalized building maintenance 3 15 ( 1 Disclosed in the table is the typical depreciable life used by the Company. ( 2 Fixtures are included in buildings and improvements on the consolidated balance sheet. As of September 30, 2021 December 31, 2020 three September 30, 2021 2020 nine September 30, 2021 2020 Real estate assets are reviewed for impairment quarterly or whenever events or changes in circumstances indicate that the carrying amount of an asset may not may not three nine September 30, 2021 2020 |
Cash and Cash Equivalents, Policy [Policy Text Block] | Cash and restricted cash The Company maintains cash at multiple financial institutions and, at times, these balances exceed federally insurable limits. As a result, there is a concentration of credit risk related to amounts on deposit. We believe any risks are mitigated through the size of the financial institutions at which our cash balances are held. Restricted cash represents cash deposited in accounts related to security deposits, property taxes, insurance premiums and deductibles and other lender-required escrows. Amounts deposited in the reserve accounts associated with the loans can only be used as provided for in the respective loan agreements, and security deposits held pursuant to lease agreements are required to be segregated. The following table provides a reconciliation of cash and restricted cash reported on the consolidated balance sheets that sum to the total of such amount shown in the consolidated statements of cash flows (in thousands): September 30, 2021 2020 December 31, 2020 Cash $ 54,786 $ 6,423 $ 31,225 Restricted cash 18,492 3,778 5,871 Total cash and restricted cash $ 73,278 $ 10,201 $ 37,096 |
Revenue [Policy Text Block] | Revenue Recognition The Company’s primary operations consist of rental income earned from its residents under lease agreements typically with terms of one 842, Leases January 1, 2019, not Gains or losses on sales of properties are recognized pursuant to the provisions included in ASC 610 20, Other Income 610 20 In April 2020, 19 842. may not 19, not not not 19 |
Stockholders' Equity Note, Redeemable Preferred Stock, Issue, Policy [Policy Text Block] | Redeemable Securities Included in the Company’s consolidated balance sheets are redeemable noncontrolling interests in the OP and 6.50% Series A Cumulative Redeemable Preferred Stock (the “Preferred Shares”). These interests are presented in the “mezzanine” section of the consolidated balance sheets because they do not 480 10 S99 3A, 15 In accordance with ASC Topic 480 10 S99, 480 10 S99, |
Earnings Per Share, Policy [Policy Text Block] | Earnings (Loss) Per Share Basic earnings (loss) per share is computed by dividing net income (loss) attributable to common stockholders by the weighted average number of shares of the Company’s common stock outstanding, which excludes any unvested RSUs issued pursuant to the 2018 not For the Three Months Ended September 30, For the Nine Months Ended September 30, 2021 2020 2021 2020 Numerator for loss per share: Net loss $ (4,799 ) $ (907 ) $ (6,947 ) $ (2,597 ) Less: Dividends on and accretion to redemption value of Redeemable Series A preferred stock 2,206 — 6,619 — Net loss attributable to redeemable noncontrolling interests in the OP (823 ) (282 ) (1,324 ) (838 ) Net loss attributable to common stockholders $ (6,182 ) $ (625 ) $ (12,242 ) $ (1,759 ) Denominator for earnings (loss) per share: Weighted average common shares outstanding - basic 17,230 7,432 13,511 6,672 Weighted average unvested RSUs, PI Units, and OP Units (1) — — — — Weighted average common shares outstanding - diluted 17,230 7,432 13,511 6,672 Earnings (loss) per weighted average common share: Basic $ (0.36 ) $ (0.08 ) $ (0.91 ) $ (0.26 ) Diluted $ (0.36 ) $ (0.08 ) $ (0.91 ) $ (0.26 ) ( 1 For the three September 30, 2021 2020 nine September 30, 2021 2020 |
Segment Reporting, Policy [Policy Text Block] | Segment Reporting Under the provision of ASC 280, Segment Reporting |
New Accounting Pronouncements, Policy [Policy Text Block] | Recent Accounting Pronouncements In March 2020, 2020 04, Reference Rate Reform 848 2020 04” 2020 04 2020 04 may |
COVID-19 Pandemic [Policy Text Block] | COVID- 19 The COVID- 19 not September 30, 2021 19 |
Note 2 - Summary of Significa_2
Note 2 - Summary of Significant Accounting Policies (Tables) | 9 Months Ended |
Sep. 30, 2021 | |
Notes Tables | |
Schedule of Estimated Useful Lives of Real Estate [Table Text Block] | Land Not depreciated Buildings 27.5 Improvements (1) 15 Fixtures (1) (2) 5 7 Intangible lease assets 6 Capitalized building maintenance 3 15 |
Schedule of Cash and Cash Equivalents [Table Text Block] | September 30, 2021 2020 December 31, 2020 Cash $ 54,786 $ 6,423 $ 31,225 Restricted cash 18,492 3,778 5,871 Total cash and restricted cash $ 73,278 $ 10,201 $ 37,096 |
Schedule of Earnings Per Share, Basic and Diluted [Table Text Block] | For the Three Months Ended September 30, For the Nine Months Ended September 30, 2021 2020 2021 2020 Numerator for loss per share: Net loss $ (4,799 ) $ (907 ) $ (6,947 ) $ (2,597 ) Less: Dividends on and accretion to redemption value of Redeemable Series A preferred stock 2,206 — 6,619 — Net loss attributable to redeemable noncontrolling interests in the OP (823 ) (282 ) (1,324 ) (838 ) Net loss attributable to common stockholders $ (6,182 ) $ (625 ) $ (12,242 ) $ (1,759 ) Denominator for earnings (loss) per share: Weighted average common shares outstanding - basic 17,230 7,432 13,511 6,672 Weighted average unvested RSUs, PI Units, and OP Units (1) — — — — Weighted average common shares outstanding - diluted 17,230 7,432 13,511 6,672 Earnings (loss) per weighted average common share: Basic $ (0.36 ) $ (0.08 ) $ (0.91 ) $ (0.26 ) Diluted $ (0.36 ) $ (0.08 ) $ (0.91 ) $ (0.26 ) |
Note 3 - Investments in Subsi_2
Note 3 - Investments in Subsidiaries (Tables) | 9 Months Ended |
Sep. 30, 2021 | |
Notes Tables | |
Schedule of Investments in and Advances to Affiliates, Schedule of Investments [Table Text Block] | VIE Name Homes Cost Basis OP Beneficial Ownership % Encumbered by Mortgage (1) Debt Allocated NREA VB I, LLC 66 $ 6,013 100 % Yes $ 5,048 NREA VB II, LLC 170 16,467 100 % Yes 10,742 NREA VB III, LLC 1,322 120,196 100 % Yes 71,115 NREA VB IV, LLC 386 37,076 100 % Yes 24,330 NREA VB V, LLC 1,829 125,677 100 % Yes 108,384 NREA VB VI, LLC 302 27,468 100 % Yes 18,661 NREA VB VII, LLC 36 3,038 100 % Yes 2,989 True FM2017-1, LLC 211 17,908 100 % Yes 10,444 SMP Homes 3B, LLC 160 16,540 100 % No — SMP Homes 5B, LLC 46 4,584 100 % Yes 2,347 VB One, LLC 5,509 525,618 100 % No 135,000 VB Two, LLC 1,856 158,947 100 % No 125,000 VB Three, LLC 3,894 521,004 100 % No 240,000 15,787 $ 1,580,536 $ 754,060 |
Note 4 - Real Estate Assets (Ta
Note 4 - Real Estate Assets (Tables) | 9 Months Ended |
Sep. 30, 2021 | |
Notes Tables | |
Schedule of Real Estate Properties [Table Text Block] | Land Buildings and improvements (1) Intangible lease assets Real estate held for sale, net Total Gross Real Estate, December 31, 2020 $ 171,062 $ 582,610 $ 795 $ 675 $ 755,142 Additions 142,270 680,270 5,935 1,800 830,275 Write-offs — — (3,103 ) — (3,103 ) Dispositions — — — (1,778 ) (1,778 ) Gross Real Estate, September 30, 2021 313,332 1,262,880 3,627 697 1,580,536 Accumulated depreciation and amortization — (63,671 ) (3,054 ) — (66,725 ) Net Real Estate, September 30, 2021 $ 313,332 $ 1,199,209 $ 573 $ 697 $ 1,513,811 |
Note 5 - Debt (Tables)
Note 5 - Debt (Tables) | 9 Months Ended |
Sep. 30, 2021 | |
Notes Tables | |
Schedule of Debt [Table Text Block] | Outstanding Principal as of Type September 30, 2021 December 31, 2020 Interest Rate (1) Initial Mortgage Floating $ 241,269 (2) $ 241,400 1.63 % Warehouse Facility Floating 135,000 85,000 2.33 % JPM Facility Floating 240,000 — 2.83 % MetLife Note Fixed 125,000 — 3.25 % TrueLane Mortgage Fixed 10,444 10,570 5.35 % Colony Note Fixed — 9,296 6.06 % CoreVest Note Fixed 2,347 2,358 6.12 % NREO Note (3) Floating — 1,250 2.33 % $ 754,060 $ 349,874 Debt premium, net (4) 439 591 Deferred financing costs, net of accumulated amortization of $ 4,054 591 (7,838 ) (2,756 ) $ 746,661 $ 347,709 |
Schedule of Maturities of Long-term Debt [Table Text Block] | Total 2021 $ 50 2022 951 2023 386,069 (1) 2024 8,371 2025 223,991 Thereafter 134,628 Total $ 754,060 |
Note 6 - Fair Value of Deriva_2
Note 6 - Fair Value of Derivatives and Financial Instruments (Tables) | 9 Months Ended |
Sep. 30, 2021 | |
Notes Tables | |
Schedule of Interest Rate Derivatives [Table Text Block] | Effective Date Expiration Date Index (1) Notional Fixed Rate 7/1/2019 7/1/2024 One-Month LIBOR $ 100,000 1.6290 % 9/1/2019 12/21/2025 One-Month LIBOR 100,000 1.4180 % 9/1/2019 12/21/2025 One-Month LIBOR 50,000 1.4190 % 2/3/2020 2/1/2025 One-Month LIBOR 50,000 1.2790 % 3/2/2020 3/3/2025 One-Month LIBOR 20,000 0.9140 % $ 320,000 1.4309 % (2) |
Derivatives Not Designated as Hedging Instruments [Table Text Block] | Derivative Notional Hedged Floating Rate Debt Index Index as of September 30, 2021 Strike Rate Interest Rate Cap $ 241,400 Mortgage payable One-Month LIBOR 0.0803 % 6.60 % |
Schedule of Derivatives Instruments Statements of Financial Performance and Financial Position, Location [Table Text Block] | Asset Derivatives Liability Derivatives Balance Sheet Location September 30, 2021 December 31, 2020 September 30, 2021 December 31, 2020 Derivatives designated as hedging instruments: Interest rate swaps Fair market value of interest rate swaps $ — $ — $ 8,071 $ 15,453 Total $ — $ — $ 8,071 $ 15,453 |
Note 7 - Stockholders' Equity (
Note 7 - Stockholders' Equity (Tables) | 9 Months Ended |
Sep. 30, 2021 | |
Notes Tables | |
Schedule of Common Stock Outstanding Roll Forward [Table Text Block] | Quarter Ended Shares issued Cash proceeds DRIP reinvestment March 31, 2021 2,241,677 $ 77,966 $ 2,878 June 30, 2021 2,499,331 91,093 3,455 September 30, 2021 5,574,829 223,964 4,587 Total 10,315,837 $ 393,023 $ 10,920 |
Dividends Declared [Table Text Block] | Quarter Ended DRIP Shares Issued DRIP Dividend Cash Dividend Cash Dividend Accrued on RSUs (1) Total Dividend March 31, 2021 80,493 $ 2,878 $ 2,676 $ 192 $ 5,746 June 30, 2021 92,077 3,455 3,328 210 6,993 September 30, 2021 102,402 4,587 4,565 210 9,362 Total 274,972 $ 10,920 $ 10,569 $ 612 $ 22,101 |
Schedule of Nonvested Restricted Stock Units Activity [Table Text Block] | Dates Number of RSUs Value (1) Outstanding December 31, 2020 235,133 $ 7,193 Granted 191,506 6,720 Vested (30,510 ) (2) (940 ) Forfeited — — Outstanding September 30, 2021 396,129 $ 12,973 |
Share-based Compensation Arrangements by Share-based Payment Award, Restricted Stock Units, Vested and Expected to Vest [Table Text Block] | Vest Date RSUs Vesting December 10, 2021 18,425 February 15, 2022 32,485 May 11, 2022 21,336 December 10, 2022 18,425 February 15, 2023 22,717 May 11, 2023 21,335 December 10, 2023 18,426 February 15, 2024 22,717 May 11, 2024 21,335 February 14, 2025 22,717 Upon successful completion of IPO 176,211 396,129 |
Note 8 - Redeemable Noncontro_2
Note 8 - Redeemable Noncontrolling Interests in the OP (Tables) | 9 Months Ended |
Sep. 30, 2021 | |
Notes Tables | |
Redeemable Noncontrolling Interest [Table Text Block] | Balances Redeemable noncontrolling interests in the OP, December 31, 2020 $ 127,090 Net loss attributable to redeemable noncontrolling interests in the OP (1,324 ) Contributions by redeemable noncontrolling interests in the OP 6,205 Distributions to redeemable noncontrolling interests in the OP (6,278 ) Equity-based compensation 1,646 Other comprehensive income attributable to redeemable noncontrolling interests in the OP 1,749 Adjustment to reflect redemption value of redeemable noncontrolling interests in the OP 43,894 Redeemable noncontrolling interests in the OP, September 30, 2021 $ 172,982 |
Distributions Made to Limited Partner, by Distribution [Table Text Block] | Quarter Ended DRIP OP Units Issued OP DRIP Distribution OP Cash Distribution OP Distribution Accrued on PI Units Total OP Distribution March 31, 2021 10,108 $ 360 $ 1,497 $ 165 $ 2,022 June 30, 2021 10,784 405 1,486 150 2,041 September 30, 2021 9,508 426 1,476 313 (1) 2,215 Total 30,400 $ 1,191 $ 4,459 $ 628 $ 6,278 |
Share-based Payment Arrangement, Activity [Table Text Block] | Number of PI Units Value (1) Outstanding December 31, 2020 310,465 $ 9,290 Granted 246,169 9,426 Vested (27,478 ) (829 ) Forfeited — — Outstanding September 30, 2021 529,156 $ 17,887 |
Share-based Compensation Arrangements by Share-based Payment Award, PI Units, Vested and Expected to Vest [Table Text Block] | Vest Date PI Units Vesting November 1, 2021 9,200 November 21, 2021 18,425 November 30, 2021 2,941 May 11, 2022 27,479 May 31, 2022 30,771 November 1, 2022 7,200 November 21, 2022 18,425 November 30, 2022 2,941 March 30, 2023 30,771 May 11, 2023 27,478 November 1, 2023 7,200 November 21, 2023 18,425 November 30, 2023 2,941 March 30, 2024 30,771 May 11, 2024 27,478 November 30, 2024 2,941 March 30, 2025 30,771 Upon successful completion of IPO* 232,998 529,156 |
Schedule of Limited Partners' Capital Account by Class [Table Text Block] | Period End Shares Outstanding OP Units Held by NCI Consolidated Shares and NCI OP Units Outstanding March 31, 2021 11,499,045 3,475,874 14,974,919 June 30, 2021 13,891,715 3,561,574 17,453,289 September 30, 2021 19,442,624 3,611,325 23,053,949 |
Note 9 - Redeemable Series A _2
Note 9 - Redeemable Series A Preferred Stock (Tables) | 9 Months Ended |
Sep. 30, 2021 | |
Notes Tables | |
Temporary Equity [Table Text Block] | Preferred Shares Balances Redeemable Series A preferred stock, December 31, 2020 3,540,000 $ 85,067 Issuance of Redeemable Series A preferred stock 1,460,000 36,547 Issuance costs related to Redeemable Series A preferred stock — (1,380 ) Net income attributable to Redeemable Series A preferred stockholders — 6,094 Dividends declared to Redeemable Series A preferred stockholders — (6,094 ) Accretion to redemption value — 525 Redeemable Series A preferred stock, September 30, 2021 5,000,000 $ 120,759 |
Note 11 - Related Party Trans_2
Note 11 - Related Party Transactions (Tables) | 9 Months Ended |
Sep. 30, 2021 | |
Notes Tables | |
Schedule of Related Party Transactions [Table Text Block] | For the Three Months Ended September 30, For the Nine Months Ended September 30, Location on Financial Statements 2021 2020 2021 2020 Fees Incurred Property management fees Statement of Operations $ 1,756 $ 1,456 $ 5,810 $ 4,141 Acquisition fees Balance Sheet 1,126 479 8,072 1,068 Construction supervision fees Balance Sheet 1,667 1,262 4,681 3,029 Reimbursements Payroll and benefits Balance Sheet and Statement of Operations 4,165 2,230 10,953 6,048 Other reimbursements Balance Sheet and Statement of Operations 229 113 566 297 Totals $ 8,943 $ 5,540 $ 30,082 $ 14,583 Amount Gross investor equity raised subject to O&O $ 677,875 O&O collected and available for reimbursements $ 4,583 O&O Expenses reimbursed for the period: Inception through December 31, 2019 $ 686 January 1, 2020 through March 31, 2020 188 April 1, 2020 through June 30, 2020 235 July 1, 2020 through September 30, 2020 175 October 1, 2020 through December 31, 2020 385 January 1, 2020 through March 31, 2021 296 April 1, 2021 through June 30, 2021 944 July 1, 2021 through September 30, 2021 1,264 $ 4,173 O&O available for future reimbursements $ 410 |
Note 1 - Organization and Des_2
Note 1 - Organization and Description of Business (Details Textual) $ / shares in Units, $ in Thousands | May 04, 2020 | May 01, 2019USD ($) | Nov. 01, 2018USD ($)$ / sharesshares | Sep. 30, 2021USD ($)$ / sharesshares | Jun. 30, 2021USD ($) | Mar. 31, 2021USD ($) | Dec. 31, 2018shares | Sep. 30, 2021USD ($)$ / sharesshares | Sep. 30, 2020USD ($) | May 12, 2021 | Apr. 22, 2021 | Mar. 01, 2021 | Jan. 22, 2021 | Dec. 31, 2020$ / shares | Aug. 28, 2018USD ($)$ / sharesshares | |
Number of Real Estate Properties | 12 | 12 | ||||||||||||||
Common Stock, Par or Stated Value Per Share (in dollars per share) | $ / shares | $ 0.01 | $ 0.01 | $ 0.01 | |||||||||||||
Proceeds from Issuance of Common Stock | $ | $ 223,964 | $ 91,093 | $ 77,966 | $ 393,023 | ||||||||||||
Number of States in which Entity Operates | 16 | 16 | ||||||||||||||
The 2018 Long-Term Incentive Plan [Member] | ||||||||||||||||
Common Stock, Capital Shares Reserved for Future Issuance (in shares) | shares | 426,307 | |||||||||||||||
Share-based Compensation Arrangement by Share-based Payment Award, Yearly Increase in Number of Shares Authorized, Percentage of Outstanding Common Stock | 10.00% | |||||||||||||||
Share-based Compensation Arrangement by Share-based Payment Award, Percentage of Outstanding Stock Maximum | 10.00% | |||||||||||||||
Private Placement [Member] | ||||||||||||||||
Equity Offering, Maximum Number of Shares (in shares) | shares | 40,000,000 | |||||||||||||||
Equity Offering, Maximum Value | $ | $ 1,000,000 | |||||||||||||||
Shares Issued, Price Per Share (in dollars per share) | $ / shares | $ 25 | |||||||||||||||
NexPoint Real Estate Advisors V, L.P. [Member] | ||||||||||||||||
Advisory Agreement, Renewal Term (Year) | 1 year | |||||||||||||||
VineBrook Homes, LLC [Member] | ||||||||||||||||
Management Agreement, Term (Year) | 3 years | |||||||||||||||
Management Agreement, Renewal Term (Year) | 1 year | |||||||||||||||
Consolidated Properties [Member] | ||||||||||||||||
Number of Real Estate Properties | [1] | 15,787 | 15,787 | |||||||||||||
Single Family [Member] | Consolidated Properties [Member] | ||||||||||||||||
Number of Real Estate Properties | 15,787 | 15,787 | 9,282 | |||||||||||||
Single Family [Member] | Discontinued Operations, Disposed of by Sale [Member] | ||||||||||||||||
Number of Real Estate Properties | 100 | 100 | ||||||||||||||
Single Family [Member] | Discontinued Operations, Disposed of by Sale [Member] | Consolidated Properties [Member] | ||||||||||||||||
Number of Real Estate Properties | 20 | 20 | ||||||||||||||
Single Family [Member] | Acquisition of Additional Homes [Member] | ||||||||||||||||
Number of Real Estate Properties | 11,758 | 11,758 | ||||||||||||||
Single Family [Member] | Acquisition of Additional Homes [Member] | Consolidated Properties [Member] | ||||||||||||||||
Number of Real Estate Properties | 6,525 | 6,525 | 202 | 100 | 2,170 | 1,725 | ||||||||||
KeyBank N.A [Member] | Federal Home Loan Mortgage Corporation (Freddie Mac) Mortgage Loan [Member] | Initial Mortgage [Member] | ||||||||||||||||
Loans Payable to Bank, Total | $ | $ 241,400 | |||||||||||||||
Formation Transaction [Member] | ||||||||||||||||
Number of Real Estate Properties | 4,129 | |||||||||||||||
Business Combination, Consideration Transferred, Total | $ | $ 330,200 | |||||||||||||||
Business Combination, Acquisition Related Costs | $ | 6,000 | |||||||||||||||
NexPoint Real Estate Opportunities, LLC [Member] | ||||||||||||||||
Proceeds from Partnership Contribution | $ | 70,700 | |||||||||||||||
VineBrook Contributors [Member] | ||||||||||||||||
Proceeds from Issuance or Sale of Equity, Total | $ | $ 8,600 | |||||||||||||||
Common Class A [Member] | ||||||||||||||||
Common Stock, Shares Subscribed but Unissued (in shares) | shares | 1,097,367 | |||||||||||||||
Common Stock, Par or Stated Value Per Share (in dollars per share) | $ / shares | $ 0.01 | |||||||||||||||
Proceeds from Issuance of Common Stock | $ | $ 27,400 | $ 391,225 | $ 77,891 | |||||||||||||
Common Class A [Member] | VineBrook Homes OP GP, LLC [Member] | ||||||||||||||||
Noncontrolling Interest, Ownership Percentage by Parent | 84.30% | 84.30% | ||||||||||||||
Common Class B [Member] | VineBrook Homes OP GP, LLC [Member] | NexPoint Real Estate Opportunities, LLC [Member] | ||||||||||||||||
Noncontrolling Interest, Ownership Percentage by Noncontrolling Owners | 11.70% | 11.70% | ||||||||||||||
Common Class C [Member] | VineBrook Homes OP GP, LLC [Member] | NexPoint Real Estate Strategies Fund [Member] | ||||||||||||||||
Noncontrolling Interest, Ownership Percentage by Noncontrolling Owners | 0.40% | 0.40% | ||||||||||||||
Common Class C [Member] | VineBrook Homes OP GP, LLC [Member] | GAF REIT, LLC [Member] | ||||||||||||||||
Noncontrolling Interest, Ownership Percentage by Noncontrolling Owners | 0.60% | 0.60% | ||||||||||||||
Common Class C [Member] | VineBrook Homes OP GP, LLC [Member] | VineBrook Contributors [Member] | ||||||||||||||||
Noncontrolling Interest, Ownership Percentage by Noncontrolling Owners | 3.00% | 3.00% | ||||||||||||||
VineBrook Homes OP GP, LLC [Member] | ||||||||||||||||
Common Unit, Outstanding (in shares) | shares | 22,932,250 | 22,932,250 | ||||||||||||||
VineBrook Homes OP GP, LLC [Member] | Common Class A [Member] | ||||||||||||||||
General Partners' Capital Account, Units Outstanding (in shares) | shares | 19,320,925 | 19,320,925 | ||||||||||||||
Partners' Capital Account, Unit Voting Percentage | 50.00% | 50.00% | ||||||||||||||
VineBrook Homes OP GP, LLC [Member] | Common Class A [Member] | VineBrook Contributors [Member] | ||||||||||||||||
Increase (Decrease) in Partners' Capital, Total | $ | $ 1,400 | |||||||||||||||
VineBrook Homes OP GP, LLC [Member] | Common Class B [Member] | ||||||||||||||||
Partners' Capital Account, Unit Voting Percentage | 50.00% | 50.00% | ||||||||||||||
VineBrook Homes OP GP, LLC [Member] | Common Class B [Member] | NexPoint Real Estate Opportunities, LLC [Member] | ||||||||||||||||
Limited Partners' Capital Account, Units Outstanding (in shares) | shares | 2,691,330 | 2,691,330 | ||||||||||||||
VineBrook Homes OP GP, LLC [Member] | Common Class C [Member] | NexPoint Real Estate Strategies Fund [Member] | ||||||||||||||||
Limited Partners' Capital Account, Units Outstanding (in shares) | shares | 85,684 | 85,684 | ||||||||||||||
VineBrook Homes OP GP, LLC [Member] | Common Class C [Member] | GAF REIT, LLC [Member] | ||||||||||||||||
Limited Partners' Capital Account, Units Outstanding (in shares) | shares | 135,218 | 135,218 | ||||||||||||||
VineBrook Homes OP GP, LLC [Member] | Common Class C [Member] | VineBrook Contributors [Member] | ||||||||||||||||
Limited Partners' Capital Account, Units Outstanding (in shares) | shares | 699,093 | 699,093 | ||||||||||||||
[1] | Assets held, directly or indirectly, by VB One, LLC, VB Two, LLC and VB Three, LLC are not encumbered by a mortgage. Instead, the lender has an equity pledge in certain assets of the respective SPEs and an equity pledge in the equity of the respective SPEs. |
Note 2 - Summary of Significa_3
Note 2 - Summary of Significant Accounting Policies (Details Textual) - USD ($) $ in Thousands | 3 Months Ended | 9 Months Ended | |||
Sep. 30, 2021 | Sep. 30, 2020 | Sep. 30, 2021 | Sep. 30, 2020 | Dec. 31, 2020 | |
Real Estate Investment Property, Accumulated Depreciation | $ 66,725 | $ 66,725 | $ 34,396 | ||
Impairment of Real Estate | $ 0 | $ 0 | $ 0 | $ 0 | |
Weighted Average Number of Shares Outstanding, Diluted, Period Not a Net Loss (in shares) | 4,134,859 | 3,725,096 | 4,030,274 | 3,464,149 | |
Number of Reportable Segments | 1 | ||||
Series A Preferred Stock [Member] | |||||
Preferred Stock, Dividend Rate, Percentage | 6.50% | ||||
Intangible Lease Assets [Member] | |||||
Real Estate Investment Property, at Cost, Total | $ 3,600 | $ 3,600 | 800 | ||
Real Estate Investment Property, Accumulated Depreciation | 3,100 | 3,100 | $ 300 | ||
Amortization, Total | $ 2,100 | $ 200 | $ 5,800 | $ 900 |
Note 2 - Summary of Significa_4
Note 2 - Summary of Significant Accounting Policies - Estimated Useful Life of Real Estate (Details) | 9 Months Ended | |
Sep. 30, 2021 | ||
Building [Member] | ||
Estimated useful life (Year) | 27 years 6 months | |
Building Improvements [Member] | ||
Estimated useful life (Year) | 15 years | [1] |
Furniture and Fixtures [Member] | Minimum [Member] | ||
Estimated useful life (Year) | 5 years | [1],[2] |
Furniture and Fixtures [Member] | Maximum [Member] | ||
Estimated useful life (Year) | 7 years | [1],[2] |
Intangible Lease Assets [Member] | ||
Estimated useful life (Year) | 6 months | |
Capitalized Building Maintenance [Member] | Minimum [Member] | ||
Estimated useful life (Year) | 3 years | |
Capitalized Building Maintenance [Member] | Maximum [Member] | ||
Estimated useful life (Year) | 15 years | |
[1] | Disclosed in the table is the typical depreciable life used by the Company. | |
[2] | Fixtures are included in buildings and improvements on the consolidated balance sheet. |
Note 2 - Summary of Significa_5
Note 2 - Summary of Significant Accounting Policies - Cash and Restricted Cash (Details) - USD ($) $ in Thousands | Sep. 30, 2021 | Dec. 31, 2020 | Sep. 30, 2020 |
Cash | $ 54,786 | $ 31,225 | $ 6,423 |
Restricted cash | 18,492 | 5,871 | 3,778 |
Total cash and restricted cash | $ 73,278 | $ 37,096 | $ 10,201 |
Note 2 - Summary of Significa_6
Note 2 - Summary of Significant Accounting Policies - Computation of Basic and Diluted Earnings (Loss) Per Share (Details) - USD ($) $ / shares in Units, shares in Thousands, $ in Thousands | 3 Months Ended | 9 Months Ended | |||
Sep. 30, 2021 | Sep. 30, 2020 | Sep. 30, 2021 | Sep. 30, 2020 | ||
Net loss | $ (4,799) | $ (907) | $ (6,947) | $ (2,597) | |
Dividends on and accretion to redemption value of Redeemable Series A preferred stock | 2,206 | 0 | 6,619 | 0 | |
Net loss attributable to redeemable noncontrolling interests in the OP | (823) | (282) | (1,324) | (838) | |
Net loss attributable to common stockholders | $ (6,182) | $ (625) | $ (12,242) | $ (1,759) | |
Weighted average common shares outstanding - basic (in shares) | 17,230 | 7,432 | 13,511 | 6,672 | |
Weighted average unvested RSUs, PI Units, and OP Units (1) (in shares) | [1] | 0 | 0 | 0 | 0 |
Weighted average common shares outstanding - diluted (in shares) | 17,230 | 7,432 | 13,511 | 6,672 | |
Loss per share - basic (in dollars per share) | $ (0.36) | $ (0.08) | $ (0.91) | $ (0.26) | |
Loss per share - diluted (in dollars per share) | $ (0.36) | $ (0.08) | $ (0.91) | $ (0.26) | |
[1] | For the three months ended September 30, 2021 and 2020, excludes approximately 4,134,859 shares and 3,725,096 shares, respectively, and for the nine months ended September 30, 2021 and 2020, excludes approximately 4,030,274 shares and 3,464,149 shares, respectively, related to the assumed vesting of RSUs and PI Units and the conversion of OP Units and vested PI Units to Shares, as the effect would have been anti-dilutive. |
Note 3 - Investments in Subsi_3
Note 3 - Investments in Subsidiaries (Details Textual) | Sep. 30, 2021 | Dec. 31, 2020 | |
Number of Real Estate Properties | 12 | ||
Consolidated Properties [Member] | |||
Number of Real Estate Properties | [1] | 15,787 | |
Single Family [Member] | Consolidated Properties [Member] | |||
Number of Real Estate Properties | 15,787 | 9,282 | |
[1] | Assets held, directly or indirectly, by VB One, LLC, VB Two, LLC and VB Three, LLC are not encumbered by a mortgage. Instead, the lender has an equity pledge in certain assets of the respective SPEs and an equity pledge in the equity of the respective SPEs. |
Note 3 - Investments in Subsi_4
Note 3 - Investments in Subsidiaries - Schedule of Subsidiaries (Details) $ in Thousands | Sep. 30, 2021USD ($) | |
Homes | 12 | |
Subsidiaries [Member] | ||
Debt allocated | $ 754,060 | [1] |
Consolidated Properties [Member] | ||
Homes | 15,787 | [1] |
Real Estate Investment Property, at Cost, Total | $ 1,580,536 | [1] |
NREA VB I, LLC [Member] | ||
Homes | 66 | [1] |
Real Estate Investment Property, at Cost, Total | $ 6,013 | [1] |
Ownership % | 100.00% | [1] |
Debt allocated | $ 5,048 | [1] |
NREA VB II, LLC [Member] | ||
Homes | 170 | [1] |
Real Estate Investment Property, at Cost, Total | $ 16,467 | [1] |
Ownership % | 100.00% | [1] |
Debt allocated | $ 10,742 | [1] |
NREA VB III, LLC [Member] | ||
Homes | 1,322 | [1] |
Real Estate Investment Property, at Cost, Total | $ 120,196 | [1] |
Ownership % | 100.00% | [1] |
Debt allocated | $ 71,115 | [1] |
NREA VB IV, LLC [Member] | ||
Homes | 386 | [1] |
Real Estate Investment Property, at Cost, Total | $ 37,076 | [1] |
Ownership % | 100.00% | [1] |
Debt allocated | $ 24,330 | [1] |
NREA VB V, LLC [Member] | ||
Homes | 1,829 | [1] |
Real Estate Investment Property, at Cost, Total | $ 125,677 | [1] |
Ownership % | 100.00% | [1] |
Debt allocated | $ 108,384 | [1] |
NREA VB VI, LLC [Member] | ||
Homes | 302 | [1] |
Real Estate Investment Property, at Cost, Total | $ 27,468 | [1] |
Ownership % | 100.00% | [1] |
Debt allocated | $ 18,661 | [1] |
NREA VB VII, LLC [Member] | ||
Homes | 36 | [1] |
Real Estate Investment Property, at Cost, Total | $ 3,038 | [1] |
Ownership % | 100.00% | [1] |
Debt allocated | $ 2,989 | [1] |
True FM2017-1, LLC [Member] | ||
Homes | 211 | [1] |
Real Estate Investment Property, at Cost, Total | $ 17,908 | [1] |
Ownership % | 100.00% | [1] |
Debt allocated | $ 10,444 | [1] |
SMP Homes 3B, LLC [Member] | ||
Homes | 160 | [1] |
Real Estate Investment Property, at Cost, Total | $ 16,540 | [1] |
Ownership % | 100.00% | [1] |
Debt allocated | $ 0 | [1] |
SMP Homes 5B, LLC [Member] | ||
Homes | 46 | [1] |
Real Estate Investment Property, at Cost, Total | $ 4,584 | [1] |
Ownership % | 100.00% | [1] |
Debt allocated | $ 2,347 | [1] |
VB One, LLC [Member] | ||
Homes | 5,509 | [1] |
Real Estate Investment Property, at Cost, Total | $ 525,618 | [1] |
Ownership % | 100.00% | [1] |
Debt allocated | $ 135,000 | [1] |
VB Two, LLC [Member] | ||
Homes | 1,856 | [1] |
Real Estate Investment Property, at Cost, Total | $ 158,947 | [1] |
Ownership % | 100.00% | [1] |
Debt allocated | $ 125,000 | [1] |
VB Three, LLC [Member] | ||
Homes | 3,894 | [1] |
Real Estate Investment Property, at Cost, Total | $ 521,004 | [1] |
Ownership % | 100.00% | [1] |
Debt allocated | $ 240,000 | [1] |
[1] | Assets held, directly or indirectly, by VB One, LLC, VB Two, LLC and VB Three, LLC are not encumbered by a mortgage. Instead, the lender has an equity pledge in certain assets of the respective SPEs and an equity pledge in the equity of the respective SPEs. |
Note 4 - Real Estate Assets (De
Note 4 - Real Estate Assets (Details Textual) $ in Thousands | Jul. 13, 2021USD ($) | May 12, 2021USD ($) | Apr. 22, 2021USD ($) | Mar. 01, 2021USD ($) | Jan. 22, 2021USD ($) | Sep. 30, 2021USD ($) | Sep. 30, 2020USD ($) | Sep. 30, 2021USD ($) | Sep. 30, 2020USD ($) | Dec. 31, 2020USD ($) | |
Number of Real Estate Properties | 12 | 12 | |||||||||
Depreciation, Total | $ 12,800 | $ 5,000 | $ 29,700 | $ 14,000 | |||||||
Real Estate Held-for-sale | $ 697 | $ 697 | $ 675 | ||||||||
Single Family [Member] | Discontinued Operations, Disposed of by Sale [Member] | |||||||||||
Number of Real Estate Properties | 100 | 100 | |||||||||
Single Family [Member] | Acquisition of Additional Homes [Member] | |||||||||||
Number of Real Estate Properties | 11,758 | 11,758 | |||||||||
Consolidated Properties [Member] | |||||||||||
Number of Real Estate Properties | [1] | 15,787 | 15,787 | ||||||||
Consolidated Properties [Member] | Single Family [Member] | |||||||||||
Number of Real Estate Properties | 15,787 | 15,787 | 9,282 | ||||||||
Consolidated Properties [Member] | Single Family [Member] | Discontinued Operations, Disposed of by Sale [Member] | |||||||||||
Number of Real Estate Properties | 20 | 20 | |||||||||
Consolidated Properties [Member] | Single Family [Member] | Acquisition of Additional Homes [Member] | |||||||||||
Number of Real Estate Properties | 202 | 100 | 2,170 | 1,725 | 6,525 | 6,525 | |||||
Payments to Acquire Real Estate, Total | $ 23,500 | $ 10,200 | $ 282,900 | $ 228,000 | |||||||
Consolidated Properties [Member] | Single Family [Member] | Purchase of Ovation Portfolio [Member] | |||||||||||
Number of Real Estate Properties | 77 | ||||||||||
Payments to Acquire Real Estate, Total | $ 12,300 | ||||||||||
[1] | Assets held, directly or indirectly, by VB One, LLC, VB Two, LLC and VB Three, LLC are not encumbered by a mortgage. Instead, the lender has an equity pledge in certain assets of the respective SPEs and an equity pledge in the equity of the respective SPEs. |
Note 4 - Real Estate Assets - S
Note 4 - Real Estate Assets - Schedule of Real Estate Investments (Details) $ in Thousands | 9 Months Ended | |
Sep. 30, 2021USD ($) | ||
Gross Real Estate, beginning balance | $ 755,142 | |
Additions | 830,275 | |
Write-offs | (3,103) | |
Dispositions | (1,778) | |
Gross Real Estate, ending balance | 1,580,536 | |
Accumulated depreciation and amortization | (66,725) | |
Net Real Estate, September 30, 2021 | 1,513,811 | |
Land [Member] | ||
Gross Real Estate, beginning balance | 171,062 | |
Additions | 142,270 | |
Write-offs | 0 | |
Dispositions | 0 | |
Gross Real Estate, ending balance | 313,332 | |
Accumulated depreciation and amortization | 0 | |
Net Real Estate, September 30, 2021 | 313,332 | |
Building and Building Improvements [Member] | ||
Gross Real Estate, beginning balance | 582,610 | [1] |
Additions | 680,270 | [1] |
Write-offs | 0 | [1] |
Dispositions | 0 | [1] |
Gross Real Estate, ending balance | 1,262,880 | [1] |
Accumulated depreciation and amortization | (63,671) | [1] |
Net Real Estate, September 30, 2021 | 1,199,209 | [1] |
Intangible Lease Assets [Member] | ||
Gross Real Estate, beginning balance | 795 | |
Additions | 5,935 | |
Write-offs | (3,103) | |
Dispositions | 0 | |
Gross Real Estate, ending balance | 3,627 | |
Accumulated depreciation and amortization | (3,054) | |
Net Real Estate, September 30, 2021 | 573 | |
Real Estate Held for Sale [Member] | ||
Gross Real Estate, beginning balance | 675 | |
Additions | 1,800 | |
Write-offs | 0 | |
Dispositions | (1,778) | |
Gross Real Estate, ending balance | 697 | |
Accumulated depreciation and amortization | 0 | |
Net Real Estate, September 30, 2021 | $ 697 | |
[1] | Includes capitalized interest, real estate taxes, insurance and other costs incurred during renovation of the properties. |
Note 5 - Debt (Details Textual)
Note 5 - Debt (Details Textual) $ in Thousands | Mar. 01, 2021USD ($) | Sep. 20, 2019USD ($) | Nov. 01, 2018USD ($) | Sep. 30, 2021USD ($) | Sep. 30, 2020USD ($) | Sep. 30, 2021USD ($) | Sep. 30, 2020USD ($) | Jan. 06, 2021USD ($) | Dec. 31, 2020USD ($) | Dec. 28, 2020USD ($) | Sep. 30, 2019USD ($) |
Long-term Line of Credit, Total | $ 369,562 | $ 369,562 | $ 83,937 | ||||||||
Number of Real Estate Properties | 12 | 12 | |||||||||
Notes Payable, Total | $ 377,099 | $ 377,099 | $ 262,522 | ||||||||
LIBOR Rate | 0.0803% | 0.0803% | 0.1439% | ||||||||
Amortization of Debt Issuance Costs | $ 2,820 | $ 560 | |||||||||
Interest Expense [Member] | |||||||||||
Amortization of Debt Issuance Costs | $ 1,100 | $ 200 | 2,700 | $ 500 | |||||||
Interest Rate Swap [Member] | |||||||||||
Derivative, Notional Amount | $ 320,000 | $ 320,000 | |||||||||
London Interbank Offered Rate (LIBOR) [Member] | Interest Rate Swap [Member] | |||||||||||
Derivative, Variable Interest Rate | 1.4309% | 1.4309% | |||||||||
Debt, Without Effect of Derivative Financial Instruments [Member] | |||||||||||
Debt, Weighted Average Interest Rate | 2.1227% | ||||||||||
Debt, Including Effect of Derivative Financial Instruments [Member] | |||||||||||
Debt, Weighted Average Interest Rate | 3.0447% | 3.0447% | 3.2998% | ||||||||
KeyBank N.A [Member] | Warehouse Facility [Member] | VB One, LLC [Member] | Line of Credit [Member] | |||||||||||
Debt Instrument, Basis Spread on Variable Rate | 2.25% | ||||||||||
Debt Instrument, Term, Interest-only (Month) | 36 months | ||||||||||
Debt Instrument, Extension Term (Month) | 12 months | ||||||||||
Line of Credit Facility, Maximum Increase in Borrowing Capacity | $ 250,000 | ||||||||||
Line of Credit Facility, Current Borrowing Capacity | $ 135,000 | $ 135,000 | |||||||||
Long-term Line of Credit, Total | $ 135,000 | 135,000 | |||||||||
KeyBank N.A [Member] | Federal Home Loan Mortgage Corporation (Freddie Mac) Mortgage Loan [Member] | Initial Mortgage [Member] | |||||||||||
Loans Payable to Bank, Total | $ 241,400 | ||||||||||
Debt Instrument, Basis Spread on Variable Rate | 1.55% | ||||||||||
Debt Instrument, Term, Interest-only (Month) | 48 months | ||||||||||
Debt Instrument, Amortization of Principal Term (Month) | 36 months | ||||||||||
KeyBank N.A [Member] | Federal Home Loan Mortgage Corporation (Freddie Mac) Mortgage Loan [Member] | Initial Mortgage [Member] | Disposal Group, Disposed of by Sale, Not Discontinued Operations [Member] | |||||||||||
Number of Homes Sold | 3 | ||||||||||
Debt Instrument, Increase (Decrease), Net, Total | $ (100) | ||||||||||
Berkadia Commercial Mortgage LLC [Member] | Federal Home Loan Mortgage Corporation (Freddie Mac) Mortgage Loan [Member] | TruLane Mortgage [Member] | |||||||||||
Number of Real Estate Properties | 954 | ||||||||||
Loans Payable, Total | $ 10,800 | ||||||||||
Debt Instrument, Interest Rate, Stated Percentage | 5.35% | ||||||||||
Colony American Finance Lender, LLC [Member[ | Colony Note [Member] | |||||||||||
Number of Real Estate Properties | 161 | ||||||||||
Loans Payable, Total | $ 9,200 | ||||||||||
CoreVest American Finance Lender LLC [Member] | CoreVest Note [Member] | |||||||||||
Number of Real Estate Properties | 45 | ||||||||||
Loans Payable, Total | $ 2,400 | ||||||||||
Debt Instrument, Interest Rate, Stated Percentage | 6.12% | ||||||||||
Metropolitan Life Insurance [Member] | MetLife Note [Member] | VB Two, LLC [Member] | |||||||||||
Debt Instrument, Interest Rate, Stated Percentage | 3.25% | ||||||||||
Notes Payable, Total | $ 125,000 | ||||||||||
JP Morgan [Member] | JPM Facility [Member] | VB Three, LLC [Member] | |||||||||||
Line of Credit Facility, Maximum Borrowing Capacity | $ 500,000 | ||||||||||
Line of Credit Facility, Remaining Borrowing Capacity | $ 260,000 | $ 260,000 | |||||||||
JP Morgan [Member] | JPM Facility [Member] | VB Three, LLC [Member] | London Interbank Offered Rate (LIBOR) [Member] | |||||||||||
Debt Instrument, Basis Spread on Variable Rate | 2.75% |
Note 5 - Debt - Summary of Debt
Note 5 - Debt - Summary of Debt (Details) - USD ($) $ in Thousands | Sep. 30, 2021 | Dec. 31, 2020 | ||
Debt, gross | $ 754,060 | $ 349,874 | ||
Debt premium, net | [1] | 439 | 591 | |
Deferred financing costs, net of accumulated amortization of $4,054 and $591, respectively | (7,838) | (2,756) | ||
Long-term Debt, Total | 746,661 | 347,709 | ||
Initial Mortgage [Member] | ||||
Debt, gross | $ 241,269 | [2] | 241,400 | |
Interest rate | [3] | 1.63% | ||
Warehouse Facility [Member] | ||||
Debt, gross | $ 135,000 | 85,000 | ||
Interest rate | [3] | 2.33% | ||
JPM Facility [Member] | ||||
Debt, gross | $ 240,000 | 0 | ||
Interest rate | [3] | 2.83% | ||
MetLife Note [Member] | ||||
Debt, gross | $ 125,000 | 0 | ||
Interest rate | [3] | 3.25% | ||
TruLane Mortgage [Member] | ||||
Debt, gross | $ 10,444 | 10,570 | ||
Interest rate | [3] | 5.35% | ||
Colony Note [Member] | ||||
Debt, gross | $ 0 | 9,296 | ||
Interest rate | [3] | 6.06% | ||
CoreVest Note [Member] | ||||
Debt, gross | $ 2,347 | 2,358 | ||
Interest rate | [3] | 6.12% | ||
NexPoint Real Estate Opportunities, LLC Note [Member] | ||||
Debt, gross | [4] | $ 0 | $ 1,250 | |
Interest rate | [3],[4] | 2.33% | ||
[1] | The Company reflected valuation adjustments on its assumed fixed rate debt to adjust it to fair market value on the dates of acquisition for the difference between the fair value and the assumed principal amount of debt. The difference is amortized into interest expense over the remaining terms of the debt. | |||
[2] | During the third quarter of 2021, the OP sold three homes previously encumbered by the Initial Mortgage, which resulted in an approximately $0.1 million reduction of principal. | |||
[3] | Represents the interest rate as of September 30, 2021. Except for fixed rate debt, the interest rate is one-month LIBOR plus an applicable margin. One-month LIBOR as of September 30, 2021 was 0.0803%. One-month LIBOR as of December 31, 2020 was 0.1439%. | |||
[4] | This was a related party note which was extinguished during the nine months ended September 30, 2021 (see Note 11). |
Note 5 - Debt - Summary of De_2
Note 5 - Debt - Summary of Debt (Details) (Parentheticals) - USD ($) $ in Thousands | Sep. 30, 2021 | Dec. 31, 2020 |
Accumulated amortization of deferred financing costs | $ 4,054 | $ 591 |
Note 5 - Debt - Aggregate Sched
Note 5 - Debt - Aggregate Scheduled Maturities (Details) - USD ($) $ in Thousands | Sep. 30, 2021 | Dec. 31, 2020 | |
2021 | $ 50 | ||
2022 | 951 | ||
2023 | [1] | 386,069 | |
2024 | 8,371 | ||
2025 | 223,991 | ||
Thereafter | 134,628 | ||
Total | $ 754,060 | $ 349,874 | |
[1] | Assumes the Company exercises the 12-month extension option on the Warehouse Facility. |
Note 6 - Fair Value of Deriva_3
Note 6 - Fair Value of Derivatives and Financial Instruments (Details Textual) - USD ($) $ in Thousands | 3 Months Ended | 9 Months Ended | |||
Sep. 30, 2021 | Sep. 30, 2020 | Sep. 30, 2021 | Sep. 30, 2020 | Dec. 31, 2020 | |
LIBOR Rate | 0.0803% | 0.0803% | 0.1439% | ||
Unrealized Gain (Loss) on Derivatives | $ (2,843) | $ (938) | |||
Interest Expense, Total | $ 7,752 | $ 2,728 | $ 20,566 | 8,300 | |
Interest Rate Swap [Member] | |||||
Derivative, Number of Instruments Held, Total | 5 | 5 | |||
Derivative, Notional Amount | $ 320,000 | $ 320,000 | |||
Unrealized Gain (Loss) on Derivatives | $ 1,100 | 1,200 | $ 7,400 | (18,700) | |
Interest Rate Swap [Member] | London Interbank Offered Rate (LIBOR) [Member] | |||||
Derivative, Variable Interest Rate | 1.4309% | 1.4309% | |||
Interest Rate Cap [Member] | |||||
Derivative, Notional Amount | $ 241,400 | $ 241,400 | |||
Derivative, Cap Interest Rate | 6.60% | 6.60% | |||
Interest Rate Cap [Member] | Minimum [Member] | |||||
Interest Expense, Total | $ 100 | $ 100 | $ 100 | $ 100 |
Note 6 - Fair Value of Deriva_4
Note 6 - Fair Value of Derivatives and Financial Instruments - Outstanding Interest Rate Swaps Designated as Cash Flow Hedges (Details) $ in Millions | 9 Months Ended | |
Sep. 30, 2021USD ($) | ||
Interest Rate Swap [Member] | ||
Derivative, notional amount | $ 320 | |
Designated as Hedging Instrument [Member] | Interest Rate Swap Effective July 1, 2019 [Member] | ||
Derivative, expiration date | Jul. 1, 2024 | |
Derivative, notional amount | $ 100 | |
Derivative, fixed rate | 1.629% | |
Designated as Hedging Instrument [Member] | First Interest Rate Swap Effective September 1, 2019 [Member] | ||
Derivative, expiration date | Dec. 21, 2025 | |
Derivative, notional amount | $ 100 | |
Derivative, fixed rate | 1.418% | |
Designated as Hedging Instrument [Member] | Second Interest Rate Swap Effective September 1, 2019 [Member] | ||
Derivative, expiration date | Dec. 21, 2025 | |
Derivative, notional amount | $ 50 | |
Derivative, fixed rate | 1.419% | |
Designated as Hedging Instrument [Member] | Interest Rate Swap Effective February 3, 2020 [Member] | ||
Derivative, expiration date | Feb. 1, 2025 | |
Derivative, notional amount | $ 50 | |
Derivative, fixed rate | 1.279% | |
Designated as Hedging Instrument [Member] | Interest Rate Swap Effective March 2, 2020 [Member] | ||
Derivative, expiration date | Mar. 3, 2025 | |
Derivative, notional amount | $ 20 | |
Derivative, fixed rate | 0.914% | |
Designated as Hedging Instrument [Member] | Interest Rate Swap [Member] | ||
Derivative, notional amount | $ 320 | |
Derivative, fixed rate | 1.4309% | [1] |
[1] | Represents the weighted average fixed rate of the interest rate swaps. |
Note 6 - Fair Value of Deriva_5
Note 6 - Fair Value of Derivatives and Financial Instruments - Outstanding Derivatives Not Designated as Hedges (Details) - Interest Rate Cap [Member] $ in Millions | 9 Months Ended |
Sep. 30, 2021USD ($)$ / yr | |
Derivative, notional amount | $ 241.4 |
Derivative, strike rate | 6.60% |
Not Designated as Hedging Instrument [Member] | |
Derivative, notional amount | $ 241.4 |
Interest Rate Cap (in USD per Year) | $ / yr | 0.000803 |
Derivative, strike rate | 6.60% |
Note 6 - Fair Value of Deriva_6
Note 6 - Fair Value of Derivatives and Financial Instruments - Derivative Financial Instruments Classification (Details) - USD ($) $ in Thousands | Sep. 30, 2021 | Dec. 31, 2020 |
Liability derivatives | $ 8,071 | $ 15,453 |
Designated as Hedging Instrument [Member] | ||
Asset derivatives | 0 | 0 |
Liability derivatives | 8,071 | 15,453 |
Interest Rate Swap [Member] | Designated as Hedging Instrument [Member] | ||
Asset derivatives | 0 | 0 |
Liability derivatives | $ 8,071 | $ 15,453 |
Note 7 - Stockholders' Equity_2
Note 7 - Stockholders' Equity (Details Textual) - USD ($) $ / shares in Units, $ in Thousands | Feb. 15, 2021 | May 11, 2020 | Dec. 10, 2019 | Sep. 30, 2021 | Jun. 30, 2021 | Mar. 31, 2021 | Sep. 30, 2020 | Jun. 30, 2021 | Sep. 30, 2021 | Sep. 30, 2020 |
Dividends, Common Stock, Total | $ 9,362 | $ 4,080 | $ 22,101 | $ 10,872 | ||||||
Dividends, Common Stock, Cash | $ 4,565 | $ 3,328 | $ 2,676 | $ 10,569 | 6,000 | |||||
Dividends, Common Stock, Stock | $ 4,900 | |||||||||
Stock Issued During Period, Shares, Dividend Reinvestment Plan (in shares) | 102,402 | 92,077 | 80,493 | 274,972 | 152,643 | |||||
Net Asset Value Per Share, Ending Balance (in dollars per share) | $ 1.70 | $ 1.70 | ||||||||
Shares Issued, Shares, Share-based Payment Arrangement, after Forfeiture, Total (in shares) | 26,642 | |||||||||
The 2018 Long-Term Incentive Plan [Member] | Restricted Stock Units (RSUs) [Member] | ||||||||||
Share-based Compensation Arrangement by Share-based Payment Award, Equity Instruments Other than Options, Grants in Period (in shares) | 191,506 | 179,858 | 73,700 | 191,506 | ||||||
Net Asset Value Per Share, Ending Balance (in dollars per share) | $ 36.56 | $ 30.82 | $ 29.85 | |||||||
Dividends Payable | $ 900 | $ 900 | ||||||||
The 2018 Long-Term Incentive Plan [Member] | Restricted Stock Units (RSUs) [Member] | General and Administrative Expense [Member] | ||||||||||
Share-based Payment Arrangement, Expense | $ 600 | $ 400 | $ 1,700 | $ 800 | ||||||
The 2018 Long-Term Incentive Plan [Member] | Restricted Stock Units (RSUs) [Member] | Share-based Payment Arrangement, Employee [Member] | ||||||||||
Share-based Compensation Arrangement by Share-based Payment Award, Award Vesting Period (Year) | 4 years | |||||||||
The 2018 Long-Term Incentive Plan [Member] | Restricted Stock Units (RSUs) [Member] | Share-based Payment Arrangement, Employee [Member] | Vesting Ratably Over Four Years [Member] | ||||||||||
Share-based Compensation Arrangement by Share-based Payment Award, Award Vesting Period (Year) | 4 years | 4 years | ||||||||
Share-based Compensation Arrangement by Share-based Payment Award, Award Vesting Rights, Percentage | 50.00% | 50.00% | ||||||||
The 2018 Long-Term Incentive Plan [Member] | Restricted Stock Units (RSUs) [Member] | Share-based Payment Arrangement, Employee [Member] | Vesting Upon Successful Completion of Initial Public Offering [Member] | ||||||||||
Share-based Compensation Arrangement by Share-based Payment Award, Award Vesting Rights, Percentage | 50.00% | 50.00% | ||||||||
The 2018 Long-Term Incentive Plan [Member] | Restricted Stock Units (RSUs) [Member] | Share-based Payment Arrangement, Nonemployee [Member] | ||||||||||
Share-based Compensation Arrangement by Share-based Payment Award, Award Vesting Period (Year) | 1 year |
Note 7 - Stockholders' Equity -
Note 7 - Stockholders' Equity - Share Issuances (Details) - USD ($) $ in Thousands | 3 Months Ended | 9 Months Ended | ||
Sep. 30, 2021 | Jun. 30, 2021 | Mar. 31, 2021 | Sep. 30, 2021 | |
Shares issued (in shares) | 5,574,829 | 2,499,331 | 2,241,677 | 10,315,837 |
Cash proceeds | $ 223,964 | $ 91,093 | $ 77,966 | $ 393,023 |
DRIP reinvestment | $ 4,587 | $ 3,455 | $ 2,878 | $ 10,920 |
Note 7 - Stockholders' Equity_3
Note 7 - Stockholders' Equity - Dividends (Details) - USD ($) $ in Thousands | 3 Months Ended | 9 Months Ended | ||||||
Sep. 30, 2021 | Jun. 30, 2021 | Mar. 31, 2021 | Sep. 30, 2021 | Sep. 30, 2020 | ||||
DRIP shares issued (in shares) | 102,402 | 92,077 | 80,493 | 274,972 | 152,643 | |||
DRIP dividend | $ 4,587 | $ 3,455 | $ 2,878 | $ 10,920 | $ 4,893 | |||
Cash dividend | 4,565 | 3,328 | 2,676 | 10,569 | $ 6,000 | |||
Cash dividend accrued on RSUs | 210 | 210 | [1] | 192 | [1] | 612 | [1] | |
Total dividends | $ 9,362 | $ 6,993 | $ 5,746 | $ 22,101 | ||||
[1] | Included in accounts payable and other accrued liabilities on the consolidated balance sheets. |
Note 7 - Stockholders' Equity_4
Note 7 - Stockholders' Equity - Number of RSUs Outstanding (Details) - Restricted Stock Units (RSUs) [Member] - The 2018 Long-Term Incentive Plan [Member] - USD ($) $ in Thousands | Feb. 15, 2021 | May 11, 2020 | Dec. 10, 2019 | Sep. 30, 2021 | Dec. 31, 2020 | |
Outstanding, number of RSUs (in shares) | 235,133 | |||||
Outstanding, value | [1] | $ 12,973 | $ 7,193 | |||
Granted, number of RSUs (in shares) | 191,506 | 179,858 | 73,700 | 191,506 | ||
Granted, value | [1] | $ 6,720 | ||||
Vested, number of RSUs (in shares) | [2] | (30,510) | ||||
Vested | [1] | $ (940) | ||||
Forfeited, number of RSUs (in shares) | 0 | |||||
Outstanding, number of RSUs (in shares) | 396,129 | |||||
[1] | Value is based on the number of RSUs granted multiplied by the most recent NAV per share on the date of grant, which was $36.56 for the February 15, 2021 grant, $30.82 for the May 11, 2020 grant, and $29.85 for the December 10, 2019 grant. | |||||
[2] | Certain grantees elected to net the taxes owed upon vesting against the Shares issued resulting in 26,642 Shares being issued as shown on the consolidated statements of stockholders' equity. |
Note 7 - Stockholders' Equity_5
Note 7 - Stockholders' Equity - Vesting Schedule of RSUs (Details) - The 2018 Long-Term Incentive Plan [Member] | Sep. 30, 2021shares |
RSUs vesting (in shares) | 529,156 |
Restricted Stock Units (RSUs) [Member] | |
RSUs vesting (in shares) | 396,129 |
Restricted Stock Units (RSUs) [Member] | Vesting December 10, 2021 [Member] | |
RSUs vesting (in shares) | 18,425 |
Restricted Stock Units (RSUs) [Member] | Vesting February 15, 2022 [Member] | |
RSUs vesting (in shares) | 32,485 |
Restricted Stock Units (RSUs) [Member] | Vesting May 11, 2022 [Member] | |
RSUs vesting (in shares) | 21,336 |
Restricted Stock Units (RSUs) [Member] | Vesting December 10, 2022 [Member] | |
RSUs vesting (in shares) | 18,425 |
Restricted Stock Units (RSUs) [Member] | Vesting February 15, 2023 [Member] | |
RSUs vesting (in shares) | 22,717 |
Restricted Stock Units (RSUs) [Member] | Vesting May 11, 2023 [Member] | |
RSUs vesting (in shares) | 21,335 |
Restricted Stock Units (RSUs) [Member] | Vesting December 10, 2023 [Member] | |
RSUs vesting (in shares) | 18,426 |
Restricted Stock Units (RSUs) [Member] | Vesting February 15, 2024 [Member] | |
RSUs vesting (in shares) | 22,717 |
Restricted Stock Units (RSUs) [Member] | Vesting May 11, 2024 [Member] | |
RSUs vesting (in shares) | 21,335 |
Restricted Stock Units (RSUs) [Member] | Vesting February 14, 2025 [Member] | |
RSUs vesting (in shares) | 22,717 |
Restricted Stock Units (RSUs) [Member] | Vesting Upon Successful Completion of Initial Public Offering [Member] | |
RSUs vesting (in shares) | 176,211 |
Note 8 - Redeemable Noncontro_3
Note 8 - Redeemable Noncontrolling Interests in the OP (Details Textual) - USD ($) $ / shares in Units, $ in Thousands | May 31, 2021 | Nov. 30, 2020 | May 11, 2020 | Nov. 21, 2019 | Apr. 19, 2019 | May 31, 2020 | Sep. 30, 2021 | Jun. 30, 2021 | Mar. 31, 2021 | Sep. 30, 2020 | Sep. 30, 2021 | Sep. 30, 2020 | Dec. 31, 2019 |
Payments to Noncontrolling Interests | $ 4,774 | $ 1,731 | |||||||||||
Stock Issued During Period, Value, Dividend Reinvestment Plan | $ 4,587 | $ 3,455 | $ 2,878 | $ 10,920 | |||||||||
Stock Issued During Period, Shares, Dividend Reinvestment Plan (in shares) | 102,402 | 92,077 | 80,493 | 274,972 | 152,643 | ||||||||
The 2018 Long-Term Incentive Plan [Member] | PI Units [Member] | |||||||||||||
Share-based Compensation Arrangement by Share-based Payment Award, Equity Instruments Other than Options, Grants in Period (in shares) | 246,169 | 11,764 | 219,826 | 80,399 | 40,000 | 246,169 | |||||||
Share-based Compensation Arrangement by Share-based Payment Award, Equity Instruments Other than Options, Grants in Period, Weighted Average Grant Date Fair Value (in dollars per share) | $ 38.29 | $ 33.45 | $ 30.16 | $ 29.12 | $ 27.88 | ||||||||
Share-based Payment Arrangement, Expense | $ 700 | $ 500 | $ 1,700 | $ 1,100 | |||||||||
The 2018 Long-Term Incentive Plan [Member] | PI Units [Member] | Vesting Ratably Over Four Years [Member] | |||||||||||||
Share-based Compensation Arrangement by Share-based Payment Award, Award Vesting Period (Year) | 4 years | 4 years | |||||||||||
Share-based Compensation Arrangement by Share-based Payment Award, Award Vesting Rights, Percentage | 100.00% | 50.00% | |||||||||||
The 2018 Long-Term Incentive Plan [Member] | PI Units [Member] | Vesting Upon Successful Completion of Initial Public Offering [Member] | |||||||||||||
Share-based Compensation Arrangement by Share-based Payment Award, Equity Instruments Other than Options, Grants in Period (in shares) | 11,764 | ||||||||||||
Share-based Compensation Arrangement by Share-based Payment Award, Award Vesting Rights, Percentage | 100.00% | 50.00% | |||||||||||
The 2018 Long-Term Incentive Plan [Member] | PI Units [Member] | Minimum [Member] | |||||||||||||
Share-based Compensation Arrangement by Share-based Payment Award, Award Vesting Period (Year) | 2 years | ||||||||||||
The 2018 Long-Term Incentive Plan [Member] | PI Units [Member] | Maximum [Member] | |||||||||||||
Share-based Compensation Arrangement by Share-based Payment Award, Award Vesting Period (Year) | 4 years | ||||||||||||
VineBrook Homes OP GP, LLC [Member] | Common Class A [Member] | |||||||||||||
General Partners' Capital Account, Units Outstanding (in shares) | 19,320,925 | 19,320,925 | |||||||||||
Partners' Capital Account, Unit Voting Percentage | 50.00% | 50.00% | |||||||||||
VineBrook Homes OP GP, LLC [Member] | Common Class B [Member] | |||||||||||||
Partners' Capital Account, Unit Voting Percentage | 50.00% | 50.00% | |||||||||||
VineBrook Homes OP GP, LLC [Member] | Common Class B [Member] | NexPoint Real Estate Opportunities, LLC [Member] | |||||||||||||
Limited Partners' Capital Account, Units Outstanding (in shares) | 2,691,330 | 2,691,330 | |||||||||||
VineBrook Homes OP GP, LLC [Member] | Common Class C [Member] | NexPoint Real Estate Strategies Fund [Member] | |||||||||||||
Limited Partners' Capital Account, Units Outstanding (in shares) | 85,684 | 85,684 | |||||||||||
VineBrook Homes OP GP, LLC [Member] | Common Class C [Member] | NexPoint Real Estate Capital, LLC [Member] | |||||||||||||
Limited Partners' Capital Account, Units Outstanding (in shares) | 135,218 | 135,218 | |||||||||||
VineBrook Homes OP GP, LLC [Member] | Common Class C [Member] | VineBrook Contributors [Member] | |||||||||||||
Limited Partners' Capital Account, Units Outstanding (in shares) | 699,093 | 699,093 | |||||||||||
VineBrook Homes OP GP, LLC [Member] | |||||||||||||
Noncontrolling Interest, Decrease from Distributions to Noncontrolling Interest Holders | $ 6,278 | 5,600 | |||||||||||
Payments to Noncontrolling Interests | 2,100 | ||||||||||||
Stock Issued During Period, Value, Dividend Reinvestment Plan | $ 3,500 | ||||||||||||
Stock Issued During Period, Shares, Dividend Reinvestment Plan (in shares) | 114,147 |
Note 8 - Redeemable Noncontro_4
Note 8 - Redeemable Noncontrolling Interests in the OP - Schedule of Redeemable Noncontrolling Interests in the OP (Details) - USD ($) $ in Thousands | 3 Months Ended | 9 Months Ended | ||
Sep. 30, 2021 | Sep. 30, 2020 | Sep. 30, 2021 | Sep. 30, 2020 | |
Net loss attributable to redeemable noncontrolling interests in the OP | $ (823) | $ (282) | $ (1,324) | $ (838) |
Adjustment to reflect redemption value of redeemable noncontrolling interests in the OP | (26,940) | $ (4,970) | (43,894) | (11,148) |
VineBrook Homes OP GP, LLC [Member] | ||||
Redeemable noncontrolling interests in the OP, balance | 127,090 | |||
Net loss attributable to redeemable noncontrolling interests in the OP | (1,324) | |||
Contributions by redeemable noncontrolling interests in the OP | 6,205 | |||
Distributions to redeemable noncontrolling interests in the OP | (6,278) | $ (5,600) | ||
Equity-based compensation | 1,646 | |||
Other comprehensive income attributable to redeemable noncontrolling interests in the OP | 1,749 | |||
Adjustment to reflect redemption value of redeemable noncontrolling interests in the OP | 43,894 | |||
Redeemable noncontrolling interests in the OP, balance | $ 172,982 | $ 172,982 |
Note 8 - Redeemable Noncontro_5
Note 8 - Redeemable Noncontrolling Interests in the OP - Distributions (Details) - VineBrook Homes OP GP, LLC [Member] - USD ($) $ in Thousands | 3 Months Ended | 9 Months Ended | |||
Sep. 30, 2021 | Jun. 30, 2021 | Mar. 31, 2021 | Sep. 30, 2021 | ||
OP Distribution | $ 2,215 | $ 2,041 | $ 2,022 | $ 6,278 | |
DRIP Distribution [Member] | |||||
OP Units Issued (in shares) | 9,508 | 10,784 | 10,108 | 30,400 | |
OP Distribution | $ 426 | $ 405 | $ 360 | $ 1,191 | |
Cash Distribution [Member] | |||||
OP Distribution | 1,476 | 1,486 | 1,497 | 4,459 | |
Cash Distribution Accrued on PI Units [Member] | |||||
OP Distribution | $ 313 | [1] | $ 150 | $ 165 | $ 628 |
[1] | Included in accounts payable and other accrued liabilities on the consolidated balance sheets. |
Note 8 - Redeemable Noncontro_6
Note 8 - Redeemable Noncontrolling Interests in the OP - Number of PI Units Outstanding (Details) - PI Units [Member] - The 2018 Long-Term Incentive Plan [Member] - USD ($) $ in Thousands | May 31, 2021 | Nov. 30, 2020 | May 11, 2020 | Nov. 21, 2019 | Apr. 19, 2019 | Sep. 30, 2021 | |
Outstanding, number of RSUs (in shares) | 310,465 | ||||||
Outstanding, value, beginning balance | [1] | $ 9,290 | |||||
Granted (in shares) | 246,169 | 11,764 | 219,826 | 80,399 | 40,000 | 246,169 | |
Granted, value | [1] | $ 9,426 | |||||
Vested (in shares) | (27,478) | ||||||
Vested, value | [1] | $ (829) | |||||
Forfeited, number of RSUs (in shares) | 0 | ||||||
Outstanding, number of RSUs (in shares) | 529,156 | ||||||
Outstanding, value, ending balance | [1] | $ 17,887 | |||||
[1] | Value is based on the number of PI Units granted multiplied by the estimated per unit fair value on the date of grant, which was $27.88 for the April 19, 2019 grant, $29.12 for the November 21, 2019 grant, $30.16 for the May 11, 2020 grant, $33.45 for the November 30, 2020 grant and $38.29 for the May 31, 2021 grant. |
Note 8 - Redeemable Noncontro_7
Note 8 - Redeemable Noncontrolling Interests in the OP - Vesting Schedule for the PI Units (Details) - The 2018 Long-Term Incentive Plan [Member] | Sep. 30, 2021shares | |
PI Units Vesting (in shares) | 529,156 | |
PI Units [Member] | Vesting November 1, 2021 [Member] | ||
PI Units Vesting (in shares) | 9,200 | |
PI Units [Member] | Vesting November 21, 2021 [Member] | ||
PI Units Vesting (in shares) | 18,425 | |
PI Units [Member] | Vesting November 30, 2021 [Member] | ||
PI Units Vesting (in shares) | 2,941 | |
PI Units [Member] | Vesting May 11, 2022 [Member] | ||
PI Units Vesting (in shares) | 27,479 | |
PI Units [Member] | Vesting May 31, 2022 [Member] | ||
PI Units Vesting (in shares) | 30,771 | |
PI Units [Member] | Vesting November 1, 2022 [Member] | ||
PI Units Vesting (in shares) | 7,200 | |
PI Units [Member] | Vesting November 21, 2022 [Member] | ||
PI Units Vesting (in shares) | 18,425 | |
PI Units [Member] | Vesting November 30, 2022 [Member] | ||
PI Units Vesting (in shares) | 2,941 | |
PI Units [Member] | Vesting March 30, 2023 [Member] | ||
PI Units Vesting (in shares) | 30,771 | |
PI Units [Member] | Vesting May 11, 2023 [Member] | ||
PI Units Vesting (in shares) | 27,478 | |
PI Units [Member] | Vesting November 1, 2023 [Member] | ||
PI Units Vesting (in shares) | 7,200 | |
PI Units [Member] | Vesting November 21, 2023 [Member] | ||
PI Units Vesting (in shares) | 18,425 | |
PI Units [Member] | Vesting November 30, 2023 [Member] | ||
PI Units Vesting (in shares) | 2,941 | |
PI Units [Member] | Vesting March 30, 2024 [Member] | ||
PI Units Vesting (in shares) | 30,771 | |
PI Units [Member] | Vesting May 11, 2024 [Member] | ||
PI Units Vesting (in shares) | 27,478 | |
PI Units [Member] | Vesting November 30, 2024 [Member] | ||
PI Units Vesting (in shares) | 2,941 | |
PI Units [Member] | Vesting March 30, 2025 [Member] | ||
PI Units Vesting (in shares) | 30,771 | |
PI Units [Member] | Vesting Upon Successful Completion of Initial Public Offering [Member] | ||
PI Units Vesting (in shares) | 232,998 | [1] |
[1] | Upon successful completion of an IPO, an additional 11,764 PI Units will vest immediately instead of vesting ratably according to the schedule above on each of November 30, 2021, November 30, 2022, November 30, 2023 and November 30, 2024. |
Note 8 - Redeemable Noncontro_8
Note 8 - Redeemable Noncontrolling Interests in the OP - Consolidated Shares and OP Units Outstanding (Details) - shares | Sep. 30, 2021 | Jun. 30, 2021 | Mar. 31, 2021 | Dec. 31, 2020 |
Shares outstanding (in shares) | 19,442,624 | 9,260,795 | ||
VineBrook Homes OP GP, LLC [Member] | ||||
Consolidated shares and OP units outstanding (in shares) | 23,053,949 | 17,453,289 | 14,974,919 | |
VineBrook Homes OP GP, LLC [Member] | VineBrook Homes Trust, Inc [Member] | ||||
Shares outstanding (in shares) | 19,442,624 | 13,891,715 | 11,499,045 | |
VineBrook Homes OP GP, LLC [Member] | Holders of OP Units [Member] | ||||
OP units held by NCI (in shares) | 3,611,325 | 3,561,574 | 3,475,874 |
Note 9 - Redeemable Series A _3
Note 9 - Redeemable Series A Preferred Stock (Details Textual) - USD ($) $ / shares in Units, $ in Thousands | Sep. 10, 2021 | Jun. 10, 2021 | Mar. 15, 2021 | Jan. 08, 2021 | Sep. 30, 2021 | Jun. 30, 2021 | Mar. 31, 2021 | Sep. 30, 2020 | Sep. 30, 2021 | Sep. 30, 2020 |
Stock Issued During Period, Shares, New Issues (in shares) | 5,574,829 | 2,499,331 | 2,241,677 | 10,315,837 | ||||||
Stock Issued During Period, Value, New Issues | $ 228,551 | $ 33,473 | $ 402,717 | $ 82,784 | ||||||
Series A Preferred Stock [Member] | ||||||||||
Stock Issued During Period, Shares, New Issues (in shares) | 1,460,000 | |||||||||
Shares Issued, Price Per Share (in dollars per share) | $ 25.032 | |||||||||
Stock Issued During Period, Value, New Issues | $ 36,500 | |||||||||
Preferred Stock, Dividend Rate, Percentage | 6.50% | |||||||||
Preferred Stock, Redemption Price Per Share (in dollars per share) | $ 25 | |||||||||
Preferred Stock, Dividends Per Share, Declared (in dollars per share) | $ 0.40625 | $ 0.40625 | $ 0.40625 | |||||||
Dividends Payable, Date of Record | Sep. 25, 2021 | Jun. 25, 2021 | Mar. 25, 2021 | |||||||
Dividends Payable, Date to be Paid | Oct. 12, 2021 | Jul. 12, 2021 | Apr. 12, 2021 | |||||||
Series A Preferred Stock [Member] | VineBrook Homes OP GP, LLC [Member] | ||||||||||
Investment Owned, Balance, Shares (in shares) | 1,460,000 | |||||||||
Preferred Stock, Dividend Rate, Percentage | 6.50% |
Note 9 - Redeemable Series A _4
Note 9 - Redeemable Series A Preferred Stock - Schedule of Redeemable Series A Preferred Stock (Details) - USD ($) $ in Thousands | Jan. 08, 2021 | Sep. 30, 2021 | Jun. 30, 2021 | Mar. 31, 2021 | Sep. 30, 2021 |
Redeemable Series A preferred stock, December 31, 2020 (in shares) | 3,540,000 | 3,540,000 | |||
Shares issued (in shares) | 5,574,829 | 2,499,331 | 2,241,677 | 10,315,837 | |
Redeemable Series A preferred stock (in shares) | 5,000,000 | 5,000,000 | |||
Series A Preferred Stock [Member] | |||||
Shares issued (in shares) | 1,460,000 | ||||
Series A Preferred Stock [Member] | Preferred Stock [Member] | |||||
Redeemable Series A preferred stock, December 31, 2020 (in shares) | 3,540,000 | 3,540,000 | |||
Redeemable Series A preferred stock | $ 85,067 | $ 85,067 | |||
Shares issued (in shares) | 1,460,000 | ||||
Issuance of Redeemable Series A preferred stock | $ 36,547 | ||||
Issuance costs related to Redeemable Series A preferred stock | (1,380) | ||||
Net income attributable to Redeemable Series A preferred stockholders | 6,094 | ||||
Dividends declared to Redeemable Series A preferred stockholders | (6,094) | ||||
Accretion to redemption value | $ 525 | ||||
Redeemable Series A preferred stock (in shares) | 5,000,000 | 5,000,000 | |||
Redeemable Series A preferred stock | $ 120,759 | $ 120,759 |
Note 10 - Income Taxes (Details
Note 10 - Income Taxes (Details Textual) $ in Thousands | 9 Months Ended |
Sep. 30, 2021USD ($) | |
Open Tax Year | 2018 2019 2020 |
Unrecognized Tax Benefits, Ending Balance | $ 0 |
Note 11 - Related Party Trans_3
Note 11 - Related Party Transactions (Details Textual) | May 04, 2020 | Sep. 30, 2021USD ($) | Sep. 30, 2020USD ($) | Sep. 30, 2021USD ($) | Sep. 30, 2020USD ($) | Dec. 31, 2020USD ($) | Aug. 22, 2019USD ($) | Aug. 28, 2018 |
Advisory Fees | $ 2,337,000 | $ 853,000 | $ 5,638,000 | $ 2,348,000 | ||||
Due from Related Parties, Total | 663,000 | 663,000 | $ 663,000 | |||||
Private Placement [Member] | Minimum [Member] | ||||||||
Equity Offering, Fee to Investors, Percentage of Gross Investor Equity | 0.50% | |||||||
Private Placement [Member] | Maximum [Member] | ||||||||
Equity Offering, Fee to Investors, Percentage of Gross Investor Equity | 3.00% | |||||||
Private Placement [Member] | Maximum [Member] | Sales Through Raymond James [Member] | ||||||||
Equity Offering, Offering and Organization Expenses Charged to Investors, Percentage of Gross Equity Offering | 0.50% | |||||||
Private Placement [Member] | Maximum [Member] | Sales Through Other Placement Agents [Member] | ||||||||
Equity Offering, Offering and Organization Expenses Charged to Investors, Percentage of Gross Equity Offering | 1.00% | |||||||
NexPoint Real Estate Advisors V, L.P. [Member] | ||||||||
Advisory Agreement, Advisory Fee, Annualized Rate of Gross Asset Value | 0.75% | |||||||
Advisory Agreement, Expense Cap, Percentage of Average Total Assets | 1.50% | |||||||
Advisory Fees | 2,300,000 | $ 900,000 | $ 5,600,000 | $ 2,300,000 | ||||
Internalization Fee, Factor to Multiply by 12 Months Prior Fee | 3 | |||||||
Termination Fee, Factor to Multiply by 12 Months Prior Fee | 3 | |||||||
Advisory Agreement, Notice of Termination Period (Day) | 180 days | |||||||
VineBrook Homes, LLC [Member] | ||||||||
Management Agreements, Acquisition Fee, Percentage of Property Acquired During Month | 1.00% | |||||||
Management Agreements, Construction Fee Monthly in Arears, Maximum Percentage of Construction Costs | 10.00% | |||||||
Management Agreements, Construction Fee Monthly in Arrears, Maximum Amount | 1,000 | $ 1,000 | ||||||
Management Agreements, Maximum EBITDA Derived from Fees | $ 1,000,000 | $ 1,000,000 | ||||||
Management Agreements, Maximum Percentage of Combined Equity Value for Management Fees | 0.50% | 0.50% | ||||||
Managements Agreements, Manager Cash Cap | 25.00% | 25.00% | ||||||
Internalization Fee, Factor to Multiply by 12 Months Prior Fee | 3 | 3 | ||||||
Management Agreements, Base Internalization Fee | $ 6,500,000 | $ 6,500,000 | ||||||
Management Agreements, Internalization Fee Calculation, Percentage Added to Base Fee | 50.00% | 50.00% | ||||||
Management Agreements, Internalization Fee Calculation, Amount Subtracted from Factored Amount | $ 6,500,000 | $ 6,500,000 | ||||||
Termination Fee, Factor to Multiply by 12 Months Prior Fee | 3 | 3 | ||||||
Management Agreements, Termination Notice Period (Day) | 90 days | |||||||
VineBrook Homes, LLC [Member] | Manager Cash Cap Rebate [Member] | ||||||||
Due from Related Parties, Total | $ 800,000 | $ 800,000 | 1,100,000 | |||||
VineBrook Homes, LLC [Member] | Fee Advances [Member] | ||||||||
Due from Related Parties, Total | 0 | 0 | 0 | |||||
VineBrook Homes, LLC [Member] | Backstop Loans [Member] | ||||||||
Due from Related Parties, Total | $ 700,000 | $ 700,000 | $ 700,000 | |||||
VineBrook Homes, LLC [Member] | Annual Collected Rental Revenue up to and Including 45 Million [Member] | ||||||||
Management Agreements, Property Management Fee Monthly in Arrears, Maximum Percentage of Collected Rental Revenue | 8.00% | 8.00% | ||||||
VineBrook Homes, LLC [Member] | Annual Collected Rental Revenue Between 45 Million and 65 Million [Member] | ||||||||
Management Agreements, Property Management Fee Monthly in Arrears, Maximum Percentage of Collected Rental Revenue | 7.00% | 7.00% | ||||||
VineBrook Homes, LLC [Member] | Annual Collected Rental Revenue Between 65 Million and 85 Million [Member] | ||||||||
Management Agreements, Property Management Fee Monthly in Arrears, Maximum Percentage of Collected Rental Revenue | 6.00% | 6.00% | ||||||
VineBrook Homes, LLC [Member] | Annual Collected Rental Revenue Above 85 Million [Member] | ||||||||
Management Agreements, Property Management Fee Monthly in Arrears, Maximum Percentage of Collected Rental Revenue | 5.00% | 5.00% | ||||||
NexPoint Real Estate Opportunities, LLC [Member] | NexPoint Real Estate Opportunities, LLC Note [Member] | ||||||||
Debt Instrument, Face Amount | $ 1,300,000 |
Note 11 - Related Party Trans_4
Note 11 - Related Party Transactions - Schedule of Related Party Transactions (Details) - USD ($) $ in Thousands | 3 Months Ended | 9 Months Ended | 16 Months Ended | 37 Months Ended | |||||||
Sep. 30, 2021 | Jun. 30, 2021 | Mar. 31, 2021 | Dec. 31, 2020 | Sep. 30, 2020 | Jun. 30, 2020 | Mar. 31, 2020 | Sep. 30, 2021 | Sep. 30, 2020 | Dec. 31, 2019 | Sep. 30, 2021 | |
Fees incurred and reimbursements | $ 1,264 | ||||||||||
Gross investor equity raised subject to O&O | 497,282 | $ 312,094 | $ 174,322 | $ 154,254 | $ 129,417 | $ 497,282 | $ 154,254 | $ 107,471 | $ 497,282 | ||
O&O Expenses reimbursed for the period | 1,264 | ||||||||||
VineBrook Homes, LLC [Member] | |||||||||||
Fees incurred and reimbursements | 8,943 | 5,540 | 30,082 | 14,583 | |||||||
O&O Expenses reimbursed for the period | 8,943 | 5,540 | 30,082 | 14,583 | |||||||
VineBrook Homes, LLC [Member] | Property Management Fees [Member] | |||||||||||
Fees incurred and reimbursements | 1,756 | 1,456 | 5,810 | 4,141 | |||||||
O&O Expenses reimbursed for the period | 1,756 | 1,456 | 5,810 | 4,141 | |||||||
VineBrook Homes, LLC [Member] | Acquisition Fees [Member] | |||||||||||
Fees incurred and reimbursements | 1,126 | 479 | 8,072 | 1,068 | |||||||
O&O Expenses reimbursed for the period | 1,126 | 479 | 8,072 | 1,068 | |||||||
VineBrook Homes, LLC [Member] | Construction Supervision Fees [Member] | |||||||||||
Fees incurred and reimbursements | 1,667 | 1,262 | 4,681 | 3,029 | |||||||
O&O Expenses reimbursed for the period | 1,667 | 1,262 | 4,681 | 3,029 | |||||||
VineBrook Homes, LLC [Member] | Payroll and Benefits Reimbursements [Member] | |||||||||||
Fees incurred and reimbursements | 4,165 | 2,230 | 10,953 | 6,048 | |||||||
O&O Expenses reimbursed for the period | 4,165 | 2,230 | 10,953 | 6,048 | |||||||
VineBrook Homes, LLC [Member] | Other Reimbursements [Member] | |||||||||||
Fees incurred and reimbursements | 229 | 113 | 566 | 297 | |||||||
O&O Expenses reimbursed for the period | 229 | 113 | 566 | $ 297 | |||||||
Private Placement [Member] | |||||||||||
Gross investor equity raised subject to O&O | 677,875 | 677,875 | 677,875 | ||||||||
Private Placement [Member] | NexPoint Securities, Inc. [Member] | |||||||||||
O&O collected and available for reimbursements | 4,583 | ||||||||||
O&O available for future reimbursements | $ 410 | $ 410 | 410 | ||||||||
Private Placement [Member] | NexPoint Securities, Inc. [Member] | Offering and Organizational Expenses Reimbursements [Member] | |||||||||||
Fees incurred and reimbursements | 944 | $ 296 | 385 | 175 | 235 | $ 188 | 686 | 4,173 | |||
O&O Expenses reimbursed for the period | $ 944 | $ 296 | $ 385 | $ 175 | $ 235 | $ 188 | $ 686 | $ 4,173 |
Note 12 - Commitments and Con_2
Note 12 - Commitments and Contingencies (Details Textual) $ in Millions | Nov. 01, 2018USD ($) |
Indemnification Agreement [Member] | |
Escrow Deposit | $ 2.6 |
Note 13 - Subsequent Events (De
Note 13 - Subsequent Events (Details Textual) $ / shares in Units, $ in Thousands | Nov. 03, 2021USD ($)$ / shares | Oct. 15, 2021$ / shares | Oct. 01, 2021USD ($) | Nov. 04, 2021USD ($)shares | Sep. 30, 2021USD ($)$ / sharesshares | Jun. 30, 2021USD ($)shares | Mar. 31, 2021USD ($)shares | Sep. 30, 2021USD ($)$ / sharesshares | Dec. 31, 2020USD ($) |
Number of Real Estate Properties | 12 | 12 | |||||||
Common Stock, Dividends, Per Share, Declared (in dollars per share) | $ / shares | $ 0.5301 | $ 1.5903 | |||||||
Stock Issued During Period, Shares, New Issues (in shares) | shares | 5,574,829 | 2,499,331 | 2,241,677 | 10,315,837 | |||||
Proceeds from Issuance of Common Stock | $ 223,964 | $ 91,093 | $ 77,966 | $ 393,023 | |||||
Net Asset Value Per Share, Ending Balance (in dollars per share) | $ / shares | $ 1.70 | $ 1.70 | |||||||
Long-term Line of Credit, Total | $ 369,562 | $ 369,562 | $ 83,937 | ||||||
Subsequent Event [Member] | |||||||||
Common Stock, Dividends, Per Share, Declared (in dollars per share) | $ / shares | $ 0.1767 | $ 0.1767 | |||||||
Dividends Payable, Date of Record | Oct. 15, 2021 | ||||||||
Dividends Payable, Date to be Paid | Dec. 30, 2021 | ||||||||
Preferred Stock, Dividends Per Share, Declared (in dollars per share) | $ / shares | $ 0.40625 | ||||||||
Stock Issued During Period, Shares, New Issues (in shares) | shares | 683,171 | ||||||||
Proceeds from Issuance of Common Stock | $ 32,600 | ||||||||
Net Asset Value Per Share, Ending Balance (in dollars per share) | $ / shares | $ 47.90 | ||||||||
DRIP Issuance, Discount to NAV | 3.00% | ||||||||
Subsequent Event [Member] | Revolving Credit Facility [Member] | |||||||||
Line of Credit Facility, Maximum Borrowing Capacity | $ 350,000 | ||||||||
Debt Instrument, Term (Month) | 36 months | ||||||||
Debt Instrument, Extension Option (Month) | 12 months | ||||||||
Line of Credit, Right to Increase Maximum Capacity | $ 800,000 | ||||||||
Long-term Line of Credit, Total | $ 135,000 | ||||||||
Subsequent Event [Member] | Revolving Credit Facility [Member] | London Interbank Offered Rate (LIBOR) [Member] | Minimum [Member] | |||||||||
Debt Instrument, Basis Spread on Variable Rate | 1.60% | ||||||||
Subsequent Event [Member] | Revolving Credit Facility [Member] | London Interbank Offered Rate (LIBOR) [Member] | Maximum [Member] | |||||||||
Debt Instrument, Basis Spread on Variable Rate | 2.45% | ||||||||
Purchase of Ovation Portfolio [Member] | Subsequent Event [Member] | |||||||||
Number of Real Estate Properties | 3,000 | ||||||||
Asset Acquisition, Consideration Transferred, Total | $ 361,700 | ||||||||
Purchase of 352 Homes [Member] | Subsequent Event [Member] | |||||||||
Number of Real Estate Properties | 360 | ||||||||
Asset Acquisition, Consideration Transferred, Total | $ 36,100 |