Filed Pursuant to Rule 424(b)(3)
Registration No. 333-254931
INVESCO REAL ESTATE INCOME TRUST INC.
SUPPLEMENT NO. 14 DATED JANUARY 17, 2024
TO THE PROSPECTUS DATED APRIL 12, 2023
This prospectus supplement (“Supplement”) is part of and should be read in conjunction with the prospectus of Invesco Real Estate Income Trust Inc., dated April 12, 2023 (as supplemented to date, the “Prospectus”). Unless otherwise defined herein, capitalized terms used in this Supplement shall have the same meanings as in the Prospectus. References herein to the “Company,” “we,” “us,” or “our” refer to Invesco Real Estate Income Trust Inc. and its subsidiaries unless the context specifically requires otherwise.
The purposes of this Supplement are as follows:
•to disclose the transaction price for each class of our common stock available in this offering as of February 1, 2024;
•to disclose the calculation of our December 31, 2023 NAV per share for all share classes;
•to provide an update on the status of our public offering; and
•to provide other updates to the Prospectus.
February 1, 2024 Transaction Price
The transaction price for each share class of our common stock for subscriptions accepted as of February 1, 2024 (and repurchases as of January 31, 2024) is as follows:
| | | | | | | |
| Transaction Price (per share) | | |
| Class T | $ | 28.3690 | | | |
| Class S | $ | 28.3841 | | | |
| Class D | $ | 28.3823 | | | |
| Class I | $ | 28.4916 | | | |
| Class E | $ | 29.8254 | | | |
The February 1, 2024 transaction price for each of our share classes is equal to such class’s NAV per share as of December 31, 2023. A detailed calculation of the NAV per share is set forth below. The purchase price of our common stock for each share class equals the transaction price of such class, plus applicable upfront selling commissions and dealer manager fees. The repurchase price for each share class equals the transaction price of such class.
December 31, 2023 NAV per Share
We calculate NAV per share in accordance with the valuation guidelines that have been approved by our board of directors. Our NAV per share, which is updated as of the last calendar day of each month, is posted on our website at www.inreit.com and is made available on our toll-free, automated telephone line at 833-834-4924. Please refer to “Net Asset Value Calculation and Valuation Guidelines” in the Prospectus for how our NAV is determined. The Adviser is ultimately responsible for determining our NAV. All our property investments are appraised quarterly by Capright or other third party appraisal firms engaged by Capright in accordance with our valuation guidelines and any appraisal performed by a firm other than Capright will be reviewed for reasonableness by Capright. In addition, Capright also provides a monthly opinion of reasonableness for the aggregate value of all properties that were not appraised that month. All of the mortgages, mortgage participations and mezzanine loans in our portfolio are valued monthly by Chatham. Chatham also prepares quarterly valuations of our property-level and entity-level debt. We have included a breakdown of the components of total NAV and NAV per share for December 31, 2023.
Our total NAV presented in the following tables includes the aggregate NAV of our Class T, Class S, Class D, Class I, Class E and Class N shares, as well as partnership interests of the Operating Partnership held by the Special Limited Partner. The following table provides a breakdown of the major components of our total NAV as of December 31, 2023:
| | | | | | | | | |
| $ in thousands, except share/unit data | | | |
| Components of NAV | | December 31, 2023 | |
| Investments in real estate | | $ | 797,598 | | |
| Investments in unconsolidated entities | | 144,071 | | |
| Investments in real estate-related securities | | 28,030 | | |
| Investment in commercial loan | | 34,626 | | |
| Investment in affiliated fund | | 27,717 | | |
| Cash and cash equivalents | | 37,202 | | |
| Restricted cash | | 7,326 | | |
| Other assets | | 6,849 | | |
| Mortgage notes, revolving credit facility and financing obligation, net | | (385,067) | | |
| Subscriptions received in advance | | (3,503) | | |
| Other liabilities | | (21,446) | | |
| | | |
| Management fee payable | | (309) | | |
| Accrued stockholder servicing fees | | (12) | | |
| Non-controlling interests in joint-ventures | | (48,133) | | |
| | | |
| | | |
| Net asset value | | $ | 624,949 | | |
| Number of outstanding shares/units | | 21,470,494 | | |
The following table provides a breakdown of our total NAV and NAV per share/unit by class as of December 31, 2023:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| $ in thousands, except share/unit data | | | | | | | | | | | | | | |
| NAV Per Share/Unit | | Class T Shares | | Class S Shares | | Class D Shares | | Class I Shares | | Class E Shares | | Class N Shares | | Third-party Operating Partnership Units(1) | | Total |
| Net asset value | | $ | 17,402 | | | $ | 14,994 | | | $ | 23,631 | | | $ | 123,447 | | | $ | 35,510 | | | $ | 404,308 | | | $ | 5,658 | | | $ | 624,949 | |
| Number of outstanding shares/units | | 613,405 | | | 528,268 | | | 832,598 | | | 4,332,740 | | | 1,190,589 | | | 13,783,204 | | | 189,690 | | | 21,470,494 | |
| NAV Per Share/Unit as of December 31, 2023 | | $ | 28.3690 | | | $ | 28.3841 | | | $ | 28.3823 | | | $ | 28.4916 | | | $ | 29.8254 | | | $ | 29.3334 | | | $ | 29.8254 | | | |
(1)Includes the partnership interest of the Operating Partnership held by the Special Limited Partner.
Set forth below are the weighted averages of the key assumptions in the discounted cash flow methodology used in the December 31, 2023 valuations, based on property types.
| | | | | | | | | | | | | | |
| Property Type | | Discount Rate | | Exit Capitalization Rate |
| Healthcare | | 7.0% | | 5.7% |
| Office | | 8.5% | | 7.3% |
| Multifamily | | 7.0% | | 5.5% |
| Industrial | | 7.1% | | 5.7% |
| Self-Storage | | 7.6% | | 5.8% |
| Retail | | 8.4% | | 7.3% |
| Student Housing | | 7.1% | | 5.6% |
These assumptions are determined by Capright and reviewed by the Adviser. A change in these assumptions would impact the calculation of the value of our property investments. For example, assuming all other factors remain unchanged, the changes listed below would result in the following effects on our investment values:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | Investment Values |
| Input | | Hypothetical Change | | Healthcare | | Office | | Multifamily | | Industrial | | Self-Storage | | Retail | | Student Housing |
| Discount Rate (weighted average) | | 0.25% decrease | | 1.9% | | 1.8% | | 2.0% | | 2.0% | | 1.9% | | 1.8% | | 1.9% |
| Discount Rate (weighted average) | | 0.25% increase | | (1.9)% | | (1.8)% | | (1.9)% | | (2.0)% | | (1.8)% | | (1.8)% | | (1.9)% |
| Exit Capitalization Rate (weighted average) | | 0.25% decrease | | 2.9% | | 2.0% | | 3.0% | | 3.0% | | 2.7% | | 1.9% | | 2.8% |
| Exit Capitalization Rate (weighted average) | | 0.25% increase | | (2.6)% | | (1.8)% | | (2.7)% | | (2.8)% | | (2.5)% | | (1.8)% | | (2.6)% |
Status of our Public Offering
We are currently offering on a continuous basis up to $3.0 billion in shares of common stock, consisting of up to $2.4 billion in shares in our primary offering and up to $0.6 billion in shares pursuant to our distribution reinvestment plan. As of January 11, 2024, we have issued and sold in our public offering (1) 5,630,068 shares of our common stock (consisting of 260,454 Class T shares, 180,273 Class S shares, 494,649 Class D shares, 2,674,238 Class I shares and 2,020,454 Class E shares) in the primary offering for total proceeds of $171.6 million and (2) 56,849 shares of our common stock (consisting of 5,063 Class T shares, 1,463 Class S shares, 8,917 Class D shares, 28,105 Class I shares and 13,301 Class E shares) pursuant to our distribution reinvestment plan for a total value of $1.7 million. As of December 31, 2023, our aggregate NAV was $624.9 million. We intend to continue selling shares in our public offering on a monthly basis.
Class E Shares
The following disclosure replaces the disclosure in the section of the Prospectus entitled “Description of Capital Stock — Class E Shares” and modifies all related disclosures in the Prospectus.
No upfront selling commissions or dealer manager fees or stockholder servicing fees are paid for sales of any Class E shares.
Class E shares are generally available for purchase in this offering by (1) our executive officers and directors and their immediate family members, (2) officers, directors and employees of the Sponsor, Adviser and their affiliates and (3) Other Invesco Accounts.
