EX-99.2 3 maa-ex99_2.htm EX-99.2 EX-99.2

 

Exhibit 99.2

 

PORTFOLIO STATISTICS

 

TOTAL MULTIFAMILY PORTFOLIO AT JUNE 30, 2025 (1)

In apartment units

 

 

 

Same
Store

 

 

Stabilized Non-Same
Store

 

 

Lease-up

 

 

Total
Completed
Communities

 

 

Development
Units
Delivered

 

 

Total

 

Atlanta, GA

 

 

11,434

 

 

 

 

 

 

340

 

 

 

11,774

 

 

 

 

 

 

11,774

 

Dallas, TX

 

 

9,755

 

 

 

362

 

 

 

386

 

 

 

10,503

 

 

 

 

 

 

10,503

 

Austin, TX

 

 

6,795

 

 

 

384

 

 

 

 

 

 

7,179

 

 

 

 

 

 

7,179

 

Charlotte, NC

 

 

5,995

 

 

 

352

 

 

 

 

 

 

6,347

 

 

 

 

 

 

6,347

 

Orlando, FL

 

 

5,907

 

 

 

310

 

 

 

 

 

 

6,217

 

 

 

 

 

 

6,217

 

Raleigh/Durham, NC

 

 

5,350

 

 

 

 

 

 

306

 

 

 

5,656

 

 

 

356

 

 

 

6,012

 

Tampa, FL

 

 

5,416

 

 

 

 

 

 

 

 

 

5,416

 

 

 

193

 

 

 

5,609

 

Houston, TX

 

 

4,859

 

 

 

316

 

 

 

 

 

 

5,175

 

 

 

 

 

 

5,175

 

Nashville, TN

 

 

4,375

 

 

 

 

 

 

 

 

 

4,375

 

 

 

 

 

 

4,375

 

Fort Worth, TX

 

 

3,687

 

 

 

 

 

 

 

 

 

3,687

 

 

 

 

 

 

3,687

 

Phoenix, AZ

 

 

2,968

 

 

 

323

 

 

 

317

 

 

 

3,608

 

 

 

 

 

 

3,608

 

Jacksonville, FL

 

 

3,496

 

 

 

 

 

 

 

 

 

3,496

 

 

 

 

 

 

3,496

 

Charleston, SC

 

 

3,168

 

 

 

 

 

 

 

 

 

3,168

 

 

 

 

 

 

3,168

 

Greenville, SC

 

 

2,354

 

 

 

 

 

 

 

 

 

2,354

 

 

 

 

 

 

2,354

 

Northern Virginia

 

 

1,888

 

 

 

 

 

 

 

 

 

1,888

 

 

 

 

 

 

1,888

 

Savannah, GA

 

 

1,837

 

 

 

 

 

 

 

 

 

1,837

 

 

 

 

 

 

1,837

 

Memphis, TN

 

 

1,193

 

 

 

618

 

 

 

 

 

 

1,811

 

 

 

 

 

 

1,811

 

Richmond, VA

 

 

1,732

 

 

 

 

 

 

 

 

 

1,732

 

 

 

 

 

 

1,732

 

San Antonio, TX

 

 

1,504

 

 

 

 

 

 

 

 

 

1,504

 

 

 

 

 

 

1,504

 

Denver, CO

 

 

1,118

 

 

 

 

 

 

352

 

 

 

1,470

 

 

 

 

 

 

1,470

 

Birmingham, AL

 

 

1,462

 

 

 

 

 

 

 

 

 

1,462

 

 

 

 

 

 

1,462

 

Fredericksburg, VA

 

 

1,435

 

 

 

 

 

 

 

 

 

1,435

 

 

 

 

 

 

1,435

 

Huntsville, AL

 

 

1,228

 

 

 

 

 

 

 

 

 

1,228

 

 

 

 

 

 

1,228

 

Kansas City, MO-KS

 

 

1,110

 

 

 

 

 

 

 

 

 

1,110

 

 

 

 

 

 

1,110

 

Other

 

 

6,502

 

 

 

96

 

 

 

400

 

 

 

6,998

 

 

 

 

 

 

6,998

 

Total Multifamily Units

 

 

96,568

 

 

 

2,761

 

 

 

2,101

 

 

 

101,430

 

 

 

549

 

 

 

101,979

 

(1)
Schedule excludes MAA's 35% ownership in a 269-unit joint venture property in Washington, D.C.

 

Supplemental Data S-1

 


 

PORTFOLIO STATISTICS (CONTINUED)

 

TOTAL MULTIFAMILY COMMUNITY STATISTICS (1)

Dollars in thousands, except Average Effective Rent per Unit

 

 

As of June 30, 2025

 

 

Average
Effective

 

 

As of June 30, 2025

 

 

 

Gross Real
Assets

 

 

Percent to
Total of
Gross Real
Assets

 

 

Physical
Occupancy

 

 

Rent per
Unit for
the Three
Months Ended
June 30, 2025

 

 

Completed
Units

 

 

Total Units,
Including
Development

 

Atlanta, GA

 

$

2,130,940

 

 

 

12.8

%

 

 

95.1

%

 

$

1,790

 

 

 

11,434

 

 

 

 

Dallas, TX

 

 

1,629,406

 

 

 

9.7

%

 

 

94.9

%

 

 

1,651

 

 

 

10,117

 

 

 

 

Charlotte, NC

 

 

1,265,947

 

 

 

7.6

%

 

 

95.3

%

 

 

1,651

 

 

 

6,347

 

 

 

 

Orlando, FL

 

 

1,132,994

 

 

 

6.8

%

 

 

95.4

%

 

 

1,982

 

 

 

6,217

 

 

 

 

Tampa, FL

 

 

1,037,667

 

 

 

6.2

%

 

 

96.1

%

 

 

2,092

 

 

 

5,416

 

 

 

 

Austin, TX

 

 

977,572

 

 

 

5.8

%

 

 

95.1

%

 

 

1,530

 

 

 

7,179

 

 

 

 

Raleigh/Durham, NC

 

 

746,204

 

 

 

4.5

%

 

 

95.5

%

 

 

1,530

 

 

 

5,350

 

 

 

 

Houston, TX

 

 

736,159

 

 

 

4.4

%

 

 

95.8

%

 

 

1,437

 

 

 

5,175

 

 

 

 

Phoenix, AZ

 

 

601,136

 

 

 

3.6

%

 

 

95.0

%

 

 

1,708

 

 

 

3,291

 

 

 

 

Northern Virginia

 

 

583,052

 

 

 

3.5

%

 

 

96.0

%

 

 

2,540

 

 

 

1,888

 

 

 

 

Nashville, TN

 

 

574,419

 

 

 

3.4

%

 

 

95.3

%

 

 

1,673

 

 

 

4,375

 

 

 

 

Charleston, SC

 

 

447,072

 

 

 

2.7

%

 

 

95.2

%

 

 

1,825

 

 

 

3,168

 

 

 

 

Fort Worth, TX

 

 

408,258

 

 

 

2.4

%

 

 

95.6

%

 

 

1,577

 

 

 

3,687

 

 

 

 

Jacksonville, FL

 

 

326,428

 

 

 

2.0

%

 

 

95.8

%

 

 

1,481

 

 

 

3,496

 

 

 

 

Denver, CO

 

 

300,491

 

 

 

1.8

%

 

 

95.1

%

 

 

1,953

 

 

 

1,118

 

 

 

 

Richmond, VA

 

 

265,411

 

 

 

1.6

%

 

 

96.0

%

 

 

1,689

 

 

 

1,732

 

 

 

 

Fredericksburg, VA

 

 

261,140

 

 

 

1.6

%

 

 

96.5

%

 

 

1,941

 

 

 

1,435

 

 

 

 

Greenville, SC

 

 

249,045

 

 

 

1.5

%

 

 

96.2

%

 

 

1,351

 

 

 

2,354

 

 

 

 

Savannah, GA

 

 

231,490

 

 

 

1.4

%

 

 

95.5

%

 

 

1,714

 

 

 

1,837

 

 

 

 

Kansas City, MO-KS

 

 

197,919

 

 

 

1.2

%

 

 

95.8

%

 

 

1,673

 

 

 

1,110

 

 

 

 

Birmingham, AL

 

 

176,047

 

 

 

1.1

%

 

 

95.3

%

 

 

1,421

 

 

 

1,462

 

 

 

 

San Antonio, TX

 

 

173,627

 

 

 

1.0

%

 

 

95.3

%

 

 

1,346

 

 

 

1,504

 

 

 

 

All Other Markets by State (individual markets <1% gross real assets)

 

Tennessee

 

 

212,830

 

 

 

1.3

%

 

 

93.9

%

 

 

1,333

 

 

 

2,754

 

 

 

 

Florida

 

 

198,826

 

 

 

1.2

%

 

 

95.7

%

 

 

1,840

 

 

 

1,806

 

 

 

 

Alabama

 

 

187,223

 

 

 

1.1

%

 

 

94.6

%

 

 

1,365

 

 

 

1,648

 

 

 

 

Virginia

 

 

173,803

 

 

 

1.0

%

 

 

96.0

%

 

 

1,816

 

 

 

1,039

 

 

 

 

Kentucky

 

 

107,074

 

 

 

0.6

%

 

 

96.3

%

 

 

1,296

 

 

 

1,308

 

 

 

 

Maryland

 

 

85,469

 

 

 

0.5

%

 

 

97.5

%

 

 

2,339

 

 

 

361

 

 

 

 

Nevada

 

 

76,627

 

 

 

0.5

%

 

 

96.4

%

 

 

1,599

 

 

 

721

 

 

 

 

Stabilized Communities

 

$

15,494,276

 

 

 

92.8

%

 

 

95.4

%

 

$

1,686

 

 

 

99,329

 

 

 

 

Raleigh/Durham, NC

 

 

224,860

 

 

 

1.3

%

 

 

44.4

%

 

 

1,857

 

 

 

662

 

 

 

712

 

Charlotte, NC

 

 

188,111

 

 

 

1.1

%

 

 

 

 

 

 

 

 

 

 

 

541

 

Tampa, FL

 

 

176,986

 

 

 

1.1

%

 

 

26.9

%

 

 

3,174

 

 

 

193

 

 

 

495

 

Denver, CO

 

 

154,108

 

 

 

0.9

%

 

 

90.6

%

 

 

2,137

 

 

 

352

 

 

 

571

 

Phoenix, AZ

 

 

134,451

 

 

 

0.8

%

 

 

75.7

%

 

 

1,919

 

 

 

317

 

 

 

662

 

Dallas, TX

 

 

106,227

 

 

 

0.6

%

 

 

60.1

%

 

 

1,894

 

 

 

386

 

 

 

386

 

Salt Lake City, UT

 

 

94,029

 

 

 

0.6

%

 

 

89.8

%

 

 

1,736

 

 

 

400

 

 

 

400

 

Atlanta, GA

 

 

91,433

 

 

 

0.5

%

 

 

89.1

%

 

 

2,055

 

 

 

340

 

 

 

340

 

Richmond, VA

 

 

29,063

 

 

 

0.2

%

 

 

 

 

 

 

 

 

 

 

 

306

 

Charleston, SC

 

 

13,985

 

 

 

0.1

%

 

 

 

 

 

 

 

 

 

 

 

336

 

Lease-up / Development Communities

 

$

1,213,253

 

 

 

7.2

%

 

 

63.4

%

 

$

2,010

 

 

 

2,650

 

 

 

4,749

 

Total Multifamily Communities

 

$

16,707,529

 

 

 

100.0

%

 

 

94.4

%

 

$

1,694

 

 

 

101,979

 

 

 

104,078

 

(1)
Schedule excludes MAA's 35% ownership in a 269-unit joint venture property in Washington, D.C. As of June 30, 2025, the gross investment in real estate for this community was $83.1 million and includes a mortgage note payable of $52.0 million. For the six months ended June 30, 2025, this apartment community achieved NOI of $4.4 million.

Supplemental Data S-2

 


 

COMPONENTS OF NET OPERATING INCOME

Dollars in thousands

 

 

 

Three Months Ended

 

 

As of June 30, 2025

 

 

 

June 30, 2025

 

 

June 30, 2024

 

 

Percent
Change

 

 

Apartment Units

 

 

Gross Real Assets

 

Operating Revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Same Store Communities

 

$

518,955

 

 

$

520,420

 

 

 

(0.3

)%

 

 

96,568

 

 

$

15,024,070

 

Non-Same Store Communities

 

 

13,690

 

 

 

16,206

 

 

 

 

 

 

2,761

 

 

 

470,206

 

Lease-up/Development Communities

 

 

10,491

 

 

 

3,288

 

 

 

 

 

 

2,650

 

 

 

1,213,253

 

Total Multifamily Portfolio

 

$

543,136

 

 

$

539,914

 

 

 

 

 

 

101,979

 

 

$

16,707,529

 

Commercial Property/Land

 

 

6,766

 

 

 

6,521

 

 

 

 

 

 

 

 

 

381,293

 

Total Operating Revenues

 

$

549,902

 

 

$

546,435

 

 

 

 

 

 

101,979

 

 

$

17,088,822

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property Operating Expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Same Store Communities

 

$

199,343

 

 

$

192,110

 

 

 

3.8

%

 

 

 

 

 

 

Non-Same Store Communities

 

 

6,129

 

 

 

7,022

 

 

 

 

 

 

 

 

 

 

Lease-up/Development Communities

 

 

6,050

 

 

 

2,316

 

 

 

 

 

 

 

 

 

 

Storm Costs

 

 

 

 

 

1,485

 

 

 

 

 

 

 

 

 

 

Total Multifamily Portfolio

 

$

211,522

 

 

$

202,933

 

 

 

 

 

 

 

 

 

 

Commercial Property/Land

 

 

3,132

 

 

 

2,863

 

 

 

 

 

 

 

 

 

 

Total Property Operating Expenses

 

$

214,654

 

 

$

205,796

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Operating Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Same Store Communities

 

$

319,612

 

 

$

328,310

 

 

 

(2.6

)%

 

 

 

 

 

 

Non-Same Store Communities

 

 

7,561

 

 

 

9,184

 

 

 

 

 

 

 

 

 

 

Lease-up/Development Communities

 

 

4,441

 

 

 

972

 

 

 

 

 

 

 

 

 

 

Storm Costs

 

 

 

 

 

(1,485

)

 

 

 

 

 

 

 

 

 

Total Multifamily Portfolio

 

$

331,614

 

 

$

336,981

 

 

 

 

 

 

 

 

 

 

Commercial Property/Land

 

 

3,634

 

 

 

3,658

 

 

 

 

 

 

 

 

 

 

Total Net Operating Income

 

$

335,248

 

 

$

340,639

 

 

 

(1.6

)%

 

 

 

 

 

 

 

COMPONENTS OF SAME STORE PORTFOLIO PROPERTY OPERATING EXPENSES

Dollars in thousands

 

 

 

Three Months Ended

 

 

Six Months Ended

 

 

 

June 30, 2025

 

 

June 30, 2024

 

 

Percent Change

 

 

June 30, 2025

 

 

June 30, 2024

 

 

Percent
Change

 

Property Taxes

 

$

69,020

 

 

$

67,956

 

 

 

1.6

%

 

$

132,355

 

 

$

135,823

 

 

 

(2.6

)%

Personnel

 

 

43,249

 

 

 

41,264

 

 

 

4.8

%

 

 

84,833

 

 

 

80,736

 

 

 

5.1

%

Utilities

 

 

33,616

 

 

 

32,219

 

 

 

4.3

%

 

 

67,527

 

 

 

64,403

 

 

 

4.9

%

Building Repair and Maintenance

 

 

27,151

 

 

 

26,138

 

 

 

3.9

%

 

 

49,593

 

 

 

47,802

 

 

 

3.7

%

Office Operations

 

 

9,311

 

 

 

8,435

 

 

 

10.4

%

 

 

18,880

 

 

 

16,876

 

 

 

11.9

%

Insurance

 

 

8,475

 

 

 

8,117

 

 

 

4.4

%

 

 

16,912

 

 

 

16,280

 

 

 

3.9

%

Marketing

 

 

8,521

 

 

 

7,981

 

 

 

6.8

%

 

 

15,273

 

 

 

14,079

 

 

 

8.5

%

Total Property Operating Expenses

 

$

199,343

 

 

$

192,110

 

 

 

3.8

%

 

$

385,373

 

 

$

375,999

 

 

 

2.5

%

 

Supplemental Data S-3

 


 

MULTIFAMILY SAME STORE PORTFOLIO NOI CONTRIBUTION PERCENTAGE

 

 

 

 

 

 

 

 

 

Average Physical Occupancy

 

 

 

 

 

 

Percent of

 

 

Three Months Ended

 

 

Six Months Ended

 

 

 

Apartment Units

 

 

Same Store NOI

 

 

June 30, 2025

 

 

June 30, 2024

 

 

June 30, 2025

 

 

June 30, 2024

 

Atlanta, GA

 

 

11,434

 

 

 

11.8

%

 

 

95.0

%

 

 

94.0

%

 

 

95.2

%

 

 

94.1

%

Dallas, TX

 

 

9,755

 

 

 

9.3

%

 

 

95.0

%

 

 

95.4

%

 

 

95.1

%

 

 

95.2

%

Orlando, FL

 

 

5,907

 

 

 

7.2

%

 

 

95.6

%

 

 

95.9

%

 

 

95.6

%

 

 

95.8

%

Tampa, FL

 

 

5,416

 

 

 

7.2

%

 

 

96.1

%

 

 

96.0

%

 

 

96.1

%

 

 

95.9

%

Charlotte, NC

 

 

5,995

 

 

 

6.6

%

 

 

95.7

%

 

 

95.6

%

 

 

95.8

%

 

 

95.3

%

Austin, TX

 

 

6,795

 

 

 

5.4

%

 

 

94.7

%

 

 

94.9

%

 

 

94.8

%

 

 

94.6

%

Raleigh/Durham, NC

 

 

5,350

 

 

 

5.3

%

 

 

95.5

%

 

 

96.2

%

 

 

95.6

%

 

 

95.8

%

Nashville, TN

 

 

4,375

 

 

 

4.8

%

 

 

95.2

%

 

 

95.9

%

 

 

95.5

%

 

 

95.9

%

Houston, TX

 

 

4,859

 

 

 

3.8

%

 

 

95.6

%

 

 

95.4

%

 

 

95.6

%

 

 

95.4

%

Charleston, SC

 

 

3,168

 

 

 

3.7

%

 

 

96.1

%

 

 

96.2

%

 

 

95.8

%

 

 

96.1

%

Phoenix, AZ

 

 

2,968

 

 

 

3.6

%

 

 

95.1

%

 

 

94.5

%

 

 

95.5

%

 

 

94.8

%

Fort Worth, TX

 

 

3,687

 

 

 

3.5

%

 

 

95.5

%

 

 

95.5

%

 

 

95.3

%

 

 

95.3

%

Northern Virginia

 

 

1,888

 

 

 

3.2

%

 

 

96.2

%

 

 

97.1

%

 

 

96.4

%

 

 

96.8

%

Jacksonville, FL

 

 

3,496

 

 

 

2.9

%

 

 

95.6

%

 

 

95.8

%

 

 

95.8

%

 

 

95.5

%

Fredericksburg, VA

 

 

1,435

 

 

 

2.0

%

 

 

96.6

%

 

 

97.1

%

 

 

96.8

%

 

 

97.0

%

Greenville, SC

 

 

2,354

 

 

 

2.0

%

 

 

95.8

%

 

 

95.9

%

 

 

95.8

%

 

 

95.9

%

Richmond, VA

 

 

1,732

 

 

 

2.0

%

 

 

96.3

%

 

 

96.9

%

 

 

96.2

%

 

 

96.5

%

Savannah, GA

 

 

1,837

 

 

 

1.9

%

 

 

94.8

%

 

 

96.1

%

 

 

95.1

%

 

 

95.8

%

Denver, CO

 

 

1,118

 

 

 

1.5

%

 

 

95.6

%

 

 

95.4

%

 

 

95.2

%

 

 

95.7

%

Birmingham, AL

 

 

1,462

 

 

 

1.3

%

 

 

96.1

%

 

 

95.5

%

 

 

96.2

%

 

 

95.3

%

Memphis, TN

 

 

1,193

 

 

 

1.2

%

 

 

94.8

%

 

 

96.4

%

 

 

94.8

%

 

 

96.2

%

Kansas City, MO-KS

 

 

1,110

 

 

 

1.2

%

 

 

95.5

%

 

 

96.1

%

 

 

95.3

%

 

 

95.9

%

San Antonio, TX

 

 

1,504

 

 

 

1.1

%

 

 

95.0

%

 

 

95.6

%

 

 

95.1

%

 

 

95.4

%

Huntsville, AL

 

 

1,228

 

 

 

1.0

%

 

 

94.6

%

 

 

95.1

%

 

 

94.6

%

 

 

94.9

%

Other

 

 

6,502

 

 

 

6.5

%

 

 

96.0

%

 

 

96.0

%

 

 

95.7

%

 

 

95.8

%

Total Same Store

 

 

96,568

 

 

 

100.0

%

 

 

95.4

%

 

 

95.5

%

 

 

95.5

%

 

 

95.4

%

 

Supplemental Data S-4

 


 

 

MULTIFAMILY SAME STORE PORTFOLIO QUARTER OVER QUARTER COMPARISONS

Dollars in thousands, except Average Effective Rent per Unit

 

 

 

 

 

Revenues

 

 

Expenses

 

 

NOI

 

 

Average Effective Rent per Unit

 

 

 

Units

 

 

Q2 2025

 

 

Q2 2024

 

 

% Chg

 

 

Q2 2025

 

 

Q2 2024

 

 

% Chg

 

 

Q2 2025

 

 

Q2 2024

 

 

% Chg

 

 

Q2 2025

 

 

Q2 2024

 

 

% Chg

 

Atlanta, GA

 

 

11,434

 

 

$

64,384

 

 

$

64,917

 

 

 

(0.8

)%

 

$

26,765

 

 

$

26,298

 

 

 

1.8

%

 

$

37,619

 

 

$

38,619

 

 

 

(2.6

)%

 

$

1,790

 

 

$

1,827

 

 

 

(2.0

)%

Dallas, TX

 

 

9,755

 

 

 

51,054

 

 

 

51,322

 

 

 

(0.5

)%

 

 

21,455

 

 

 

21,343

 

 

 

0.5

%

 

 

29,599

 

 

 

29,979

 

 

 

(1.3

)%

 

 

1,659

 

 

 

1,671

 

 

 

(0.8

)%

Orlando, FL

 

 

5,907

 

 

 

36,858

 

 

 

37,299

 

 

 

(1.2

)%

 

 

13,737

 

 

 

13,636

 

 

 

0.7

%

 

 

23,121

 

 

 

23,663

 

 

 

(2.3

)%

 

 

1,982

 

 

 

2,002

 

 

 

(1.0

)%

Tampa, FL

 

 

5,416

 

 

 

35,990

 

 

 

35,792

 

 

 

0.6

%

 

 

12,973

 

 

 

12,541

 

 

 

3.4

%

 

 

23,017

 

 

 

23,251

 

 

 

(1.0

)%

 

 

2,092

 

 

 

2,097

 

 

 

(0.2

)%

Charlotte, NC

 

 

5,995

 

 

 

31,312

 

 

 

31,392

 

 

 

(0.3

)%

 

 

10,302

 

 

 

9,637

 

 

 

6.9

%

 

 

21,010

 

 

 

21,755

 

 

 

(3.4

)%

 

 

1,646

 

 

 

1,655

 

 

 

(0.6

)%

Austin, TX

 

 

6,795

 

 

 

33,704

 

 

 

35,097

 

 

 

(4.0

)%

 

 

16,277

 

 

 

15,388

 

 

 

5.8

%

 

 

17,427

 

 

 

19,709

 

 

 

(11.6

)%

 

 

1,545

 

 

 

1,619

 

 

 

(4.5

)%

Raleigh/Durham, NC

 

 

5,350

 

 

 

26,365

 

 

 

26,727

 

 

 

(1.4

)%

 

 

9,255

 

 

 

9,005

 

 

 

2.8

%

 

 

17,110

 

 

 

17,722

 

 

 

(3.5

)%

 

 

1,530

 

 

 

1,540

 

 

 

(0.6

)%

Nashville, TN

 

 

4,375

 

 

 

23,231

 

 

 

23,588

 

 

 

(1.5

)%

 

 

8,006

 

 

 

7,929

 

 

 

1.0

%

 

 

15,225

 

 

 

15,659

 

 

 

(2.8

)%

 

 

1,673

 

 

 

1,697

 

 

 

(1.4

)%

Houston, TX

 

 

4,859

 

 

 

22,671

 

 

 

22,340

 

 

 

1.5

%

 

 

10,667

 

 

 

8,794

 

 

 

21.3

%

 

 

12,004

 

 

 

13,546

 

 

 

(11.4

)%

 

 

1,448

 

 

 

1,442

 

 

 

0.4

%

Charleston, SC

 

 

3,168

 

 

 

18,227

 

 

 

18,015

 

 

 

1.2

%

 

 

6,320

 

 

 

5,968

 

 

 

5.9

%

 

 

11,907

 

 

 

12,047

 

 

 

(1.2

)%

 

 

1,825

 

 

 

1,792

 

 

 

1.9

%

Phoenix, AZ

 

 

2,968

 

 

 

16,051

 

 

 

16,142

 

 

 

(0.6

)%

 

 

4,458

 

 

 

4,553

 

 

 

(2.1

)%

 

 

11,593

 

 

 

11,589

 

 

 

0.0

%

 

 

1,705

 

 

 

1,741

 

 

 

(2.0

)%

Fort Worth, TX

 

 

3,687

 

 

 

19,380

 

 

 

19,230

 

 

 

0.8

%

 

 

8,251

 

 

 

7,876

 

 

 

4.8

%

 

 

11,129

 

 

 

11,354

 

 

 

(2.0

)%

 

 

1,577

 

 

 

1,579

 

 

 

(0.1

)%

Northern Virginia

 

 

1,888

 

 

 

14,923

 

 

 

14,388

 

 

 

3.7

%

 

 

4,555

 

 

 

4,357

 

 

 

4.5

%

 

 

10,368

 

 

 

10,031

 

 

 

3.4

%

 

 

2,540

 

 

 

2,421

 

 

 

4.9

%

Jacksonville, FL

 

 

3,496

 

 

 

15,853

 

 

 

16,319

 

 

 

(2.9

)%

 

 

6,440

 

 

 

6,187

 

 

 

4.1

%

 

 

9,413

 

 

 

10,132

 

 

 

(7.1

)%

 

 

1,481

 

 

 

1,519

 

 

 

(2.5

)%

Fredericksburg, VA

 

 

1,435

 

 

 

8,957

 

 

 

8,521

 

 

 

5.1

%

 

 

2,490

 

 

 

2,386

 

 

 

4.4

%

 

 

6,467

 

 

 

6,135

 

 

 

5.4

%

 

 

1,941

 

 

 

1,832

 

 

 

5.9

%

Greenville, SC

 

 

2,354

 

 

 

10,540

 

 

 

10,331

 

 

 

2.0

%

 

 

4,137

 

 

 

3,911

 

 

 

5.8

%

 

 

6,403

 

 

 

6,420

 

 

 

(0.3

)%

 

 

1,351

 

 

 

1,328

 

 

 

1.7

%

Richmond, VA

 

 

1,732

 

 

 

9,118

 

 

 

9,053

 

 

 

0.7

%

 

 

2,835

 

 

 

2,805

 

 

 

1.1

%

 

 

6,283

 

 

 

6,248

 

 

 

0.6

%

 

 

1,689

 

 

 

1,650

 

 

 

2.3

%

Savannah, GA

 

 

1,837

 

 

 

10,140

 

 

 

10,157

 

 

 

(0.2

)%

 

 

4,005

 

 

 

3,904

 

 

 

2.6

%

 

 

6,135

 

 

 

6,253

 

 

 

(1.9

)%

 

 

1,714

 

 

 

1,706

 

 

 

0.5

%

Denver, CO

 

 

1,118

 

 

 

6,888

 

 

 

7,052

 

 

 

(2.3

)%

 

 

2,201

 

 

 

2,222

 

 

 

(0.9

)%

 

 

4,687

 

 

 

4,830

 

 

 

(3.0

)%

 

 

1,953

 

 

 

1,979

 

 

 

(1.3

)%

Birmingham, AL

 

 

1,462

 

 

 

6,921

 

 

 

6,759

 

 

 

2.4

%

 

 

2,806

 

 

 

2,739

 

 

 

2.4

%

 

 

4,115

 

 

 

4,020

 

 

 

2.4

%

 

 

1,421

 

 

 

1,402

 

 

 

1.3

%

Memphis, TN

 

 

1,193

 

 

 

5,400

 

 

 

5,560

 

 

 

(2.9

)%

 

 

1,665

 

 

 

2,046

 

 

 

(18.6

)%

 

 

3,735

 

 

 

3,514

 

 

 

6.3

%

 

 

1,433

 

 

 

1,439

 

 

 

(0.5

)%

Kansas City, MO-KS

 

 

1,110

 

 

 

5,869

 

 

 

5,654

 

 

 

3.8

%

 

 

2,155

 

 

 

2,042

 

 

 

5.5

%

 

 

3,714

 

 

 

3,612

 

 

 

2.8

%

 

 

1,673

 

 

 

1,598

 

 

 

4.7

%

San Antonio, TX

 

 

1,504

 

 

 

6,460

 

 

 

6,605

 

 

 

(2.2

)%

 

 

2,855

 

 

 

3,001

 

 

 

(4.9

)%

 

 

3,605

 

 

 

3,604

 

 

 

0.0

%

 

 

1,346

 

 

 

1,375

 

 

 

(2.1

)%

Huntsville, AL

 

 

1,228

 

 

 

5,258

 

 

 

5,374

 

 

 

(2.2

)%

 

 

1,963

 

 

 

1,821

 

 

 

7.8

%

 

 

3,295

 

 

 

3,553

 

 

 

(7.3

)%

 

 

1,283

 

 

 

1,313

 

 

 

(2.3

)%

Other

 

 

6,502

 

 

 

33,401

 

 

 

32,786

 

 

 

1.9

%

 

 

12,770

 

 

 

11,721

 

 

 

8.9

%

 

 

20,631

 

 

 

21,065

 

 

 

(2.1

)%

 

 

1,623

 

 

 

1,598

 

 

 

1.6

%

Total Same Store

 

 

96,568

 

 

$

518,955

 

 

$

520,420

 

 

 

(0.3

)%

 

$

199,343

 

 

$

192,110

 

 

 

3.8

%

 

$

319,612

 

 

$

328,310

 

 

 

(2.6

)%

 

$

1,690

 

 

$

1,699

 

 

 

(0.5

)%

 

Supplemental Data S-5

 


 

MULTIFAMILY SAME STORE PORTFOLIO SEQUENTIAL QUARTER COMPARISONS

Dollars in thousands, except Average Effective Rent per Unit

 

 

 

 

 

Revenues

 

 

Expenses

 

 

NOI

 

 

Average Effective Rent per Unit

 

 

 

Units

 

 

Q2 2025

 

 

Q1 2025

 

 

% Chg

 

 

Q2 2025

 

 

Q1 2025

 

 

% Chg

 

 

Q2 2025

 

 

Q1 2025

 

 

% Chg

 

 

Q2 2025

 

 

Q1 2025

 

 

% Chg

 

Atlanta, GA

 

 

11,434

 

 

$

64,384

 

 

$

64,628

 

 

 

(0.4

)%

 

$

26,765

 

 

$

23,121

 

 

 

15.8

%

 

$

37,619

 

 

$

41,507

 

 

 

(9.4

)%

 

$

1,790

 

 

$

1,793

 

 

 

(0.2

)%

Dallas, TX

 

 

9,755

 

 

 

51,054

 

 

 

51,062

 

 

 

(0.0

)%

 

 

21,455

 

 

 

20,755

 

 

 

3.4

%

 

 

29,599

 

 

 

30,307

 

 

 

(2.3

)%

 

 

1,659

 

 

 

1,658

 

 

 

0.0

%

Orlando, FL

 

 

5,907

 

 

 

36,858

 

 

 

36,959

 

 

 

(0.3

)%

 

 

13,737

 

 

 

13,190

 

 

 

4.1

%

 

 

23,121

 

 

 

23,769

 

 

 

(2.7

)%

 

 

1,982

 

 

 

1,985

 

 

 

(0.2

)%

Tampa, FL

 

 

5,416

 

 

 

35,990

 

 

 

35,984

 

 

 

0.0

%

 

 

12,973

 

 

 

12,630

 

 

 

2.7

%

 

 

23,017

 

 

 

23,354

 

 

 

(1.4

)%

 

 

2,092

 

 

 

2,091

 

 

 

0.1

%

Charlotte, NC

 

 

5,995

 

 

 

31,312

 

 

 

31,263

 

 

 

0.2

%

 

 

10,302

 

 

 

9,484

 

 

 

8.6

%

 

 

21,010

 

 

 

21,779

 

 

 

(3.5

)%

 

 

1,646

 

 

 

1,645

 

 

 

0.0

%

Austin, TX

 

 

6,795

 

 

 

33,704

 

 

 

34,000

 

 

 

(0.9

)%

 

 

16,277

 

 

 

14,751

 

 

 

10.3

%

 

 

17,427

 

 

 

19,249

 

 

 

(9.5

)%

 

 

1,545

 

 

 

1,563

 

 

 

(1.1

)%

Raleigh/Durham, NC

 

 

5,350

 

 

 

26,365

 

 

 

26,353

 

 

 

0.0

%

 

 

9,255

 

 

 

8,450

 

 

 

9.5

%

 

 

17,110

 

 

 

17,903

 

 

 

(4.4

)%

 

 

1,530

 

 

 

1,528

 

 

 

0.1

%

Nashville, TN

 

 

4,375

 

 

 

23,231

 

 

 

23,370

 

 

 

(0.6

)%

 

 

8,006

 

 

 

7,699

 

 

 

4.0

%

 

 

15,225

 

 

 

15,671

 

 

 

(2.8

)%

 

 

1,673

 

 

 

1,675

 

 

 

(0.1

)%

Houston, TX

 

 

4,859

 

 

 

22,671

 

 

 

22,549

 

 

 

0.5

%

 

 

10,667

 

 

 

10,036

 

 

 

6.3

%

 

 

12,004

 

 

 

12,513

 

 

 

(4.1

)%

 

 

1,448

 

 

 

1,444

 

 

 

0.3

%

Charleston, SC

 

 

3,168

 

 

 

18,227

 

 

 

18,121

 

 

 

0.6

%

 

 

6,320

 

 

 

5,820

 

 

 

8.6

%

 

 

11,907

 

 

 

12,301

 

 

 

(3.2

)%

 

 

1,825

 

 

 

1,817

 

 

 

0.5

%

Phoenix, AZ

 

 

2,968

 

 

 

16,051

 

 

 

16,125

 

 

 

(0.5

)%

 

 

4,458

 

 

 

4,373

 

 

 

1.9

%

 

 

11,593

 

 

 

11,752

 

 

 

(1.4

)%

 

 

1,705

 

 

 

1,716

 

 

 

(0.6

)%

Fort Worth, TX

 

 

3,687

 

 

 

19,380

 

 

 

19,284

 

 

 

0.5

%

 

 

8,251

 

 

 

6,593

 

 

 

25.1

%

 

 

11,129

 

 

 

12,691

 

 

 

(12.3

)%

 

 

1,577

 

 

 

1,580

 

 

 

(0.2

)%

Northern Virginia

 

 

1,888

 

 

 

14,923

 

 

 

14,918

 

 

 

0.0

%

 

 

4,555

 

 

 

4,544

 

 

 

0.2

%

 

 

10,368

 

 

 

10,374

 

 

 

(0.1

)%

 

 

2,540

 

 

 

2,513

 

 

 

1.1

%

Jacksonville, FL

 

 

3,496

 

 

 

15,853

 

 

 

15,970

 

 

 

(0.7

)%

 

 

6,440

 

 

 

6,063

 

 

 

6.2

%

 

 

9,413

 

 

 

9,907

 

 

 

(5.0

)%

 

 

1,481

 

 

 

1,486

 

 

 

(0.4

)%

Fredericksburg, VA

 

 

1,435

 

 

 

8,957

 

 

 

8,863

 

 

 

1.1

%

 

 

2,490

 

 

 

2,557

 

 

 

(2.6

)%

 

 

6,467

 

 

 

6,306

 

 

 

2.6

%

 

 

1,941

 

 

 

1,909

 

 

 

1.6

%

Greenville, SC

 

 

2,354

 

 

 

10,540

 

 

 

10,426

 

 

 

1.1

%

 

 

4,137

 

 

 

3,798

 

 

 

8.9

%

 

 

6,403

 

 

 

6,628

 

 

 

(3.4

)%

 

 

1,351

 

 

 

1,336

 

 

 

1.1

%

Richmond, VA

 

 

1,732

 

 

 

9,118

 

 

 

9,065

 

 

 

0.6

%

 

 

2,835

 

 

 

2,873

 

 

 

(1.3

)%

 

 

6,283

 

 

 

6,192

 

 

 

1.5

%

 

 

1,689

 

 

 

1,680

 

 

 

0.5

%

Savannah, GA

 

 

1,837

 

 

 

10,140

 

 

 

10,109

 

 

 

0.3

%

 

 

4,005

 

 

 

3,543

 

 

 

13.0

%

 

 

6,135

 

 

 

6,566

 

 

 

(6.6

)%

 

 

1,714

 

 

 

1,705

 

 

 

0.5

%

Denver, CO

 

 

1,118

 

 

 

6,888

 

 

 

6,934

 

 

 

(0.7

)%

 

 

2,201

 

 

 

2,030

 

 

 

8.4

%

 

 

4,687

 

 

 

4,904

 

 

 

(4.4

)%

 

 

1,953

 

 

 

1,951

 

 

 

0.1

%

Birmingham, AL

 

 

1,462

 

 

 

6,921

 

 

 

6,882

 

 

 

0.6

%

 

 

2,806

 

 

 

2,708

 

 

 

3.6

%

 

 

4,115

 

 

 

4,174

 

 

 

(1.4

)%

 

 

1,421

 

 

 

1,403

 

 

 

1.2

%

Memphis, TN

 

 

1,193

 

 

 

5,400

 

 

 

5,405

 

 

 

(0.1

)%

 

 

1,665

 

 

 

2,238

 

 

 

(25.6

)%

 

 

3,735

 

 

 

3,167

 

 

 

17.9

%

 

 

1,433

 

 

 

1,433

 

 

 

(0.1

)%

Kansas City, MO-KS

 

 

1,110

 

 

 

5,869

 

 

 

5,737

 

 

 

2.3

%

 

 

2,155

 

 

 

2,074

 

 

 

3.9

%

 

 

3,714

 

 

 

3,663

 

 

 

1.4

%

 

 

1,673

 

 

 

1,638

 

 

 

2.1

%

San Antonio, TX

 

 

1,504

 

 

 

6,460

 

 

 

6,521

 

 

 

(0.9

)%

 

 

2,855

 

 

 

2,551

 

 

 

11.9

%

 

 

3,605

 

 

 

3,970

 

 

 

(9.2

)%

 

 

1,346

 

 

 

1,354

 

 

 

(0.6

)%

Huntsville, AL

 

 

1,228

 

 

 

5,258

 

 

 

5,277

 

 

 

(0.4

)%

 

 

1,963

 

 

 

1,905

 

 

 

3.0

%

 

 

3,295

 

 

 

3,372

 

 

 

(2.3

)%

 

 

1,283

 

 

 

1,286

 

 

 

(0.3

)%

Other

 

 

6,502

 

 

 

33,401

 

 

 

33,020

 

 

 

1.2

%

 

 

12,770

 

 

 

12,244

 

 

 

4.3

%

 

 

20,631

 

 

 

20,776

 

 

 

(0.7

)%

 

 

1,623

 

 

 

1,616

 

 

 

0.4

%

Total Same Store

 

 

96,568

 

 

$

518,955

 

 

$

518,825

 

 

 

0.0

%

 

$

199,343

 

 

$

186,030

 

 

 

7.2

%

 

$

319,612

 

 

$

332,795

 

 

 

(4.0

)%

 

$

1,690

 

 

$

1,690

 

 

 

0.0

%

 

Supplemental Data S-6

 


 

MULTIFAMILY SAME STORE PORTFOLIO YEAR TO DATE COMPARISONS

Dollars in thousands, except Average Effective Rent per Unit

 

 

 

 

 

Revenues

 

 

Expenses

 

 

NOI

 

 

Average Effective Rent per Unit

 

 

 

Units

 

 

Q2 2025

 

 

Q2 2024

 

 

% Chg

 

 

Q2 2025

 

 

Q2 2024

 

 

% Chg

 

 

Q2 2025

 

 

Q2 2024

 

 

% Chg

 

 

Q2 2025

 

 

Q2 2024

 

 

% Chg

 

Atlanta, GA

 

 

11,434

 

 

$

129,012

 

 

$

130,038

 

 

 

(0.8

)%

 

$

49,886

 

 

$

51,188

 

 

 

(2.5

)%

 

$

79,126

 

 

$

78,850

 

 

 

0.4

%

 

$

1,791

 

 

$

1,833

 

 

 

(2.3

)%

Dallas, TX

 

 

9,755

 

 

 

102,116

 

 

 

102,608

 

 

 

(0.5

)%

 

 

42,210

 

 

 

41,578

 

 

 

1.5

%

 

 

59,906

 

 

 

61,030

 

 

 

(1.8

)%

 

 

1,659

 

 

 

1,673

 

 

 

(0.9

)%

Orlando, FL

 

 

5,907

 

 

 

73,817

 

 

 

74,624

 

 

 

(1.1

)%

 

 

26,927

 

 

 

26,695

 

 

 

0.9

%

 

 

46,890

 

 

 

47,929

 

 

 

(2.2

)%

 

 

1,984

 

 

 

2,004

 

 

 

(1.0

)%

Tampa, FL

 

 

5,416

 

 

 

71,974

 

 

 

71,515

 

 

 

0.6

%

 

 

25,603

 

 

 

24,925

 

 

 

2.7

%

 

 

46,371

 

 

 

46,590

 

 

 

(0.5

)%

 

 

2,092

 

 

 

2,096

 

 

 

(0.2

)%

Charlotte, NC

 

 

5,995

 

 

 

62,575

 

 

 

62,549

 

 

 

0.0

%

 

 

19,786

 

 

 

18,520

 

 

 

6.8

%

 

 

42,789

 

 

 

44,029

 

 

 

(2.8

)%

 

 

1,645

 

 

 

1,656

 

 

 

(0.7

)%

Austin, TX

 

 

6,795

 

 

 

67,704

 

 

 

70,157

 

 

 

(3.5

)%

 

 

31,028

 

 

 

30,359

 

 

 

2.2

%

 

 

36,676

 

 

 

39,798

 

 

 

(7.8

)%

 

 

1,554

 

 

 

1,623

 

 

 

(4.2

)%

Raleigh/Durham, NC

 

 

5,350

 

 

 

52,718

 

 

 

53,225

 

 

 

(1.0

)%

 

 

17,705

 

 

 

17,265

 

 

 

2.5

%

 

 

35,013

 

 

 

35,960

 

 

 

(2.6

)%

 

 

1,529

 

 

 

1,541

 

 

 

(0.8

)%

Nashville, TN

 

 

4,375

 

 

 

46,601

 

 

 

47,182

 

 

 

(1.2

)%

 

 

15,705

 

 

 

15,462

 

 

 

1.6

%

 

 

30,896

 

 

 

31,720

 

 

 

(2.6

)%

 

 

1,674

 

 

 

1,698

 

 

 

(1.4

)%

Houston, TX

 

 

4,859

 

 

 

45,220

 

 

 

44,674

 

 

 

1.2

%

 

 

20,703

 

 

 

18,695

 

 

 

10.7

%

 

 

24,517

 

 

 

25,979

 

 

 

(5.6

)%

 

 

1,446

 

 

 

1,441

 

 

 

0.4

%

Charleston, SC

 

 

3,168

 

 

 

36,348

 

 

 

35,830

 

 

 

1.4

%

 

 

12,140

 

 

 

11,589

 

 

 

4.8

%

 

 

24,208

 

 

 

24,241

 

 

 

(0.1

)%

 

 

1,821

 

 

 

1,786

 

 

 

2.0

%

Phoenix, AZ

 

 

2,968

 

 

 

32,176

 

 

 

32,351

 

 

 

(0.5

)%

 

 

8,831

 

 

 

8,859

 

 

 

(0.3

)%

 

 

23,345

 

 

 

23,492

 

 

 

(0.6

)%

 

 

1,711

 

 

 

1,743

 

 

 

(1.8

)%

Fort Worth, TX

 

 

3,687

 

 

 

38,664

 

 

 

38,189

 

 

 

1.2

%

 

 

14,844

 

 

 

14,386

 

 

 

3.2

%

 

 

23,820

 

 

 

23,803

 

 

 

0.1

%

 

 

1,579

 

 

 

1,577

 

 

 

0.1

%

Northern Virginia

 

 

1,888

 

 

 

29,841

 

 

 

28,394

 

 

 

5.1

%

 

 

9,099

 

 

 

8,706

 

 

 

4.5

%

 

 

20,742

 

 

 

19,688

 

 

 

5.4

%

 

 

2,526

 

 

 

2,398

 

 

 

5.3

%

Jacksonville, FL

 

 

3,496

 

 

 

31,823

 

 

 

32,712

 

 

 

(2.7

)%

 

 

12,503

 

 

 

12,024

 

 

 

4.0

%

 

 

19,320

 

 

 

20,688

 

 

 

(6.6

)%

 

 

1,484

 

 

 

1,526

 

 

 

(2.8

)%

Fredericksburg, VA

 

 

1,435

 

 

 

17,820

 

 

 

16,946

 

 

 

5.2

%

 

 

5,047

 

 

 

4,826

 

 

 

4.6

%

 

 

12,773

 

 

 

12,120

 

 

 

5.4

%

 

 

1,925

 

 

 

1,818

 

 

 

5.9

%

Greenville, SC

 

 

2,354

 

 

 

20,966

 

 

 

20,687

 

 

 

1.3

%

 

 

7,935

 

 

 

7,544

 

 

 

5.2

%

 

 

13,031

 

 

 

13,143

 

 

 

(0.9

)%

 

 

1,344

 

 

 

1,327

 

 

 

1.3

%

Richmond, VA

 

 

1,732

 

 

 

18,183

 

 

 

18,075

 

 

 

0.6

%

 

 

5,708

 

 

 

5,589

 

 

 

2.1

%

 

 

12,475

 

 

 

12,486

 

 

 

(0.1

)%

 

 

1,684

 

 

 

1,647

 

 

 

2.3

%

Savannah, GA

 

 

1,837

 

 

 

20,249

 

 

 

20,170

 

 

 

0.4

%

 

 

7,548

 

 

 

7,461

 

 

 

1.2

%

 

 

12,701

 

 

 

12,709

 

 

 

(0.1

)%

 

 

1,710

 

 

 

1,701

 

 

 

0.5

%

Denver, CO

 

 

1,118

 

 

 

13,822

 

 

 

14,174

 

 

 

(2.5

)%

 

 

4,231

 

 

 

4,342

 

 

 

(2.6

)%

 

 

9,591

 

 

 

9,832

 

 

 

(2.5

)%

 

 

1,952

 

 

 

1,975

 

 

 

(1.2

)%

Birmingham, AL

 

 

1,462

 

 

 

13,803

 

 

 

13,429

 

 

 

2.8

%

 

 

5,514

 

 

 

5,385

 

 

 

2.4

%

 

 

8,289

 

 

 

8,044

 

 

 

3.0

%

 

 

1,412

 

 

 

1,398

 

 

 

1.0

%

Memphis, TN

 

 

1,193

 

 

 

10,805

 

 

 

11,074

 

 

 

(2.4

)%

 

 

3,903

 

 

 

3,935

 

 

 

(0.8

)%

 

 

6,902

 

 

 

7,139

 

 

 

(3.3

)%

 

 

1,433

 

 

 

1,436

 

 

 

(0.2

)%

Kansas City, MO-KS

 

 

1,110

 

 

 

11,606

 

 

 

11,218

 

 

 

3.5

%

 

 

4,229

 

 

 

3,983

 

 

 

6.2

%

 

 

7,377

 

 

 

7,235

 

 

 

2.0

%

 

 

1,655

 

 

 

1,589

 

 

 

4.2

%

San Antonio, TX

 

 

1,504

 

 

 

12,981

 

 

 

13,198

 

 

 

(1.6

)%

 

 

5,406

 

 

 

5,789

 

 

 

(6.6

)%

 

 

7,575

 

 

 

7,409

 

 

 

2.2

%

 

 

1,350

 

 

 

1,380

 

 

 

(2.2

)%

Huntsville, AL

 

 

1,228

 

 

 

10,535

 

 

 

10,678

 

 

 

(1.3

)%

 

 

3,868

 

 

 

3,830

 

 

 

1.0

%

 

 

6,667

 

 

 

6,848

 

 

 

(2.6

)%

 

 

1,284

 

 

 

1,315

 

 

 

(2.3

)%

Other

 

 

6,502

 

 

 

66,421

 

 

 

65,256

 

 

 

1.8

%

 

 

25,014

 

 

 

23,064

 

 

 

8.5

%

 

 

41,407

 

 

 

42,192

 

 

 

(1.9

)%

 

 

1,620

 

 

 

1,592

 

 

 

1.7

%

Total Same Store

 

 

96,568

 

 

$

1,037,780

 

 

$

1,038,953

 

 

 

(0.1

)%

 

$

385,373

 

 

$

375,999

 

 

 

2.5

%

 

$

652,407

 

 

$

662,954

 

 

 

(1.6

)%

 

$

1,690

 

 

$

1,699

 

 

 

(0.5

)%

 

 

 

 

 

 

 

 

 

 

 

Supplemental Data S-7

 


 

MULTIFAMILY DEVELOPMENT PIPELINE

 

Dollars in thousands

 

 

 

Units as of

 

Development Costs as of

 

 

 

 

 

 

 

 

 



 

 

 

June 30, 2025

 

June 30, 2025

 

 

 

 

Expected

 

 

 

 

 

 

 

 

 

 

Expected

 

Costs

 

 

Expected

 

 

Start

 

Initial

 

 

 

 

 

 

Location

 

Total

 

Delivered

 

Leased

 

Total

 

to Date

 

 

Remaining

 

 

Date

 

Occupancy

 

Completion

 

Stabilization (1)

MAA Nixie

 

Raleigh/Durham, NC

 

 

406

 

 

356

 

 

91

 

$

145,500

 

$

142,860

 

 

$

2,640

 

 

4Q22

 

3Q24

 

3Q25

 

3Q26

MAA Breakwater

 

Tampa, FL

 

 

495

 

 

193

 

 

157

 

 

197,500

 

 

176,986

 

 

 

20,514

 

 

4Q22

 

1Q25

 

4Q25

 

1Q27

Modera Liberty Row (2)

 

Charlotte, NC

 

 

239

 

 

 

 

 

 

112,000

 

 

103,307

 

(4)

 

8,693

 

 

1Q22

 

3Q25

 

1Q26

 

4Q26

MAA Plaza Midwood (3)

 

Charlotte, NC

 

 

302

 

 

 

 

 

 

101,500

 

 

61,745

 

 

 

39,755

 

 

2Q24

 

2Q26

 

4Q26

 

4Q27

Modera Chandler (3)

 

Phoenix, AZ

 

 

345

 

 

 

 

 

 

117,500

 

 

58,081

 

 

 

59,419

 

 

2Q24

 

2Q26

 

4Q26

 

4Q27

MAA Milepost 35 II

 

Denver, CO

 

 

219

 

 

 

 

 

 

78,000

 

 

30,269

 

 

 

47,731

 

 

4Q24

 

2Q26

 

4Q26

 

4Q27

MAA Rove

 

Richmond, VA

 

 

306

 

 

 

 

 

 

99,500

 

 

29,063

 

 

 

70,437

 

 

3Q24

 

1Q27

 

3Q27

 

1Q28

MAA Point Hope (3)

 

Charleston, SC

 

 

336

 

 

 

 

 

 

91,000

 

 

13,985

 

 

 

77,015

 

 

2Q25

 

1Q27

 

1Q28

 

3Q28

Total Active

 

 

 

 

2,648

 

 

549

 

 

248

 

$

942,500

 

$

616,296

 

 

$

326,204

 

 

 

 

 

 

 

 

 

(1)
Communities are considered stabilized when achieving 90% average physical occupancy for 90 days.
(2)
In July 2024, MAA agreed to finance the third party development of this property currently under construction. MAA has the option to purchase the development once it is stabilized.
(3)
MAA owns 95% of the joint venture that owns this property.
(4)
Represents the cost to MAA, net of the $9.6 million non-equity contribution from the third party developer.

MULTIFAMILY LEASE-UP COMMUNITIES

 

Dollars in thousands

 

 

 

As of June 30, 2025

 

 

 

 

 



 

Location

 

Total Units

 

 

Physical Occupancy

 

Costs to Date

 

 

Construction Completed

 

Expected Stabilization (1)

Novel West Midtown (2)

 

Atlanta, GA

 

340

 

 

89.1%

 

$

91,433

 

 

3Q23

 

3Q25

Novel Daybreak (2)

 

Salt Lake City, UT

 

400

 

 

89.8%

 

 

94,029

 

 

3Q24

 

3Q25

MAA Milepost 35

 

Denver, CO

 

352

 

 

90.6%

 

 

123,839

 

 

4Q24

 

3Q25

MAA Vale

 

Raleigh/Durham, NC

 

306

 

 

79.1%

 

 

81,999

 

 

(3)

 

4Q25

Novel Val Vista (2)

 

Phoenix, AZ

 

317

 

 

75.7%

 

 

76,369

 

 

4Q24

 

4Q25

MAA Cathedral Arts (3)

 

Dallas, TX

 

386

 

 

60.1%

 

 

106,227

 

 

(3)

 

2Q26

Total

 

 

 

 

2,101

 

 

80.7%

 

$

573,896

 

 

 

 

 

(1)
Communities are considered stabilized when achieving 90% average physical occupancy for 90 days.
(2)
MAA owns 80% of the joint venture that owns this property.
(3)
Property was acquired while in lease-up; construction was complete prior to acquisition by MAA.

MULTIFAMILY INTERIOR REDEVELOPMENT, WIFI RETROFIT AND PROPERTY REPOSITIONING ACTIVITY

Dollars in thousands, except per unit data

Six months ended June 30, 2025

 

 

Program

 

Units Completed

 

 

Redevelopment Spend

 

 

Average Cost per Unit

 

 

Increase in Average Effective Rent per Unit

 

 

Increase in Average Effective Rent per Unit

 

Estimated Units Remaining in Pipeline

Interior Redevelopment

 

 

2,678

 

 

$

15,596

 

 

$

5,824

 

 

$

95

 

 

7.0%

 

6,500 - 9,500

During the second quarter of 2025, MAA continued its WiFi Retrofit program and its Property Repositioning program to upgrade and reposition the amenity and common areas at select apartment communities for higher and above market rent growth after projects are completed and units are fully repriced. MAA spent $5.2 million on its WiFi Retrofit program and $7.2 million on its Property Repositioning program during the six months ended June 30, 2025.

Supplemental Data S-8

 


 

 

2025 ACQUISITION ACTIVITY AS OF JUNE 30, 2025

 

Land Acquisition

 

Market

 

Closing Date

MAA Point Hope (1)

 

Charleston, SC

 

Jun-25

(1)
Represents a pre-purchase multifamily development. MAA owns 95% of the joint venture that owns this property. Construction of this development commenced in the second quarter of 2025. See “Multifamily Development Pipeline” above for additional information.

 

2025 DISPOSITION ACTIVITY AS OF JUNE 30, 2025

 

Multifamily Dispositions

 

Market

 

Apartment Units

 

Closing Date

Fairways

 

Columbia, SC

 

240

 

Mar-25

TPC Columbia

 

Columbia, SC

 

336

 

Mar-25

 

DEBT AND DEBT COVENANTS AS OF JUNE 30, 2025

Dollars in thousands

DEBT SUMMARIES

 

 

 

 

 

 

 

 

 

 

 

 

Fixed Rate Versus Floating Rate Debt

 

Balance

 

 

Percent of Total

 

 

Effective Interest Rate

 

 

Average Years to Rate Maturity

 

Fixed rate debt

 

$

4,733,143

 

 

 

93.8

%

 

 

3.8

%

 

 

7.2

 

Floating rate debt

 

 

315,000

 

 

 

6.2

%

 

 

4.7

%

 

 

0.1

 

Total

 

$

5,048,143

 

 

 

100.0

%

 

 

3.8

%

 

 

6.7

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unsecured Versus Secured Debt

 

Balance

 

 

Percent of Total

 

 

Effective Interest Rate

 

 

Average Years to Contract Maturity

 

Unsecured debt

 

$

4,687,813

 

 

 

92.9

%

 

 

3.8

%

 

 

5.5

 

Secured debt

 

 

360,330

 

 

 

7.1

%

 

 

4.4

%

 

 

23.6

 

Total

 

$

5,048,143

 

 

 

100.0

%

 

 

3.8

%

 

 

6.7

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unencumbered Versus Encumbered Assets

 

Total Cost

 

 

Percent of Total

 

 

Q2 2025 NOI

 

 

Percent of Total

 

Unencumbered gross assets

 

$

16,689,234

 

 

 

95.5

%

 

$

321,618

 

 

 

95.9

%

Encumbered gross assets

 

 

777,762

 

 

 

4.5

%

 

 

13,630

 

 

 

4.1

%

Total

 

$

17,466,996

 

 

 

100.0

%

 

$

335,248

 

 

 

100.0

%

FIXED INTEREST RATE MATURITIES

Maturity

 

Fixed Rate Debt

 

 

 

Effective Interest Rate

 

2025

 

$

399,737

 

 

 

 

4.2

%

2026

 

 

299,130

 

 

 

 

1.2

%

2027

 

 

598,514

 

 

 

 

3.7

%

2028

 

 

398,215

 

 

 

 

4.2

%

2029

 

 

555,596

 

 

 

 

3.7

%

2030

 

 

298,401

 

 

 

 

3.1

%

2031

 

 

446,630

 

 

 

 

1.8

%

2032

 

 

395,054

 

 

 

 

5.4

%

2033

 

 

 

 

 

 

 

2034

 

 

344,135

 

 

 

 

5.1

%

Thereafter

 

 

997,731

 

 

 

 

4.3

%

Total

 

$

4,733,143

 

 

 

 

3.8

%

 

Supplemental Data S-9

 


 

DEBT AND DEBT COVENANTS AS OF JUNE 30, 2025 (CONTINUED)

Dollars in thousands

DEBT MATURITIES OF OUTSTANDING BALANCES

Maturity

 

Commercial Paper ⁽¹⁾ & Revolving Credit Facility ⁽²⁾

 

 

Public Bonds

 

 

Secured

 

 

Total

 

2025

 

$

315,000

 

 

$

399,737

 

 

$

 

 

$

714,737

 

2026

 

 

 

 

 

299,130

 

 

 

 

 

 

299,130

 

2027

 

 

 

 

 

598,514

 

 

 

 

 

 

598,514

 

2028

 

 

 

 

 

398,215

 

 

 

 

 

 

398,215

 

2029

 

 

 

 

 

555,596

 

 

 

 

 

 

555,596

 

2030

 

 

 

 

 

298,401

 

 

 

 

 

 

298,401

 

2031

 

 

 

 

 

446,630

 

 

 

 

 

 

446,630

 

2032

 

 

 

 

 

395,054

 

 

 

 

 

 

395,054

 

2033

 

 

 

 

 

 

 

 

 

 

 

 

2034

 

 

 

 

 

344,135

 

 

 

 

 

 

344,135

 

Thereafter

 

 

 

 

 

637,401

 

 

 

360,330

 

 

 

997,731

 

Total

 

$

315,000

 

 

$

4,372,813

 

 

$

360,330

 

 

$

5,048,143

 

(1)
The $315.0 million maturing in 2025 reflects the principal outstanding under MAALP’s unsecured commercial paper program as of June 30, 2025. Under the terms of the program, MAALP may issue up to a maximum aggregate amount outstanding at any time of $625.0 million. For the three months ended June 30, 2025, average daily borrowings outstanding under the commercial paper program were $301.6 million.
(2)
There were no borrowings outstanding under MAALP’s $1.25 billion unsecured revolving credit facility as of June 30, 2025. The unsecured revolving credit facility has a maturity date of October 2026 with two six-month extension options.

DEBT COVENANT ANALYSIS (1)

Bond Covenants

 

Required

 

Actual

 

Compliance

Total debt to adjusted total assets

 

60% or less

 

28.9%

 

Yes

Total secured debt to adjusted total assets

 

40% or less

 

2.1%

 

Yes

Consolidated income available for debt service to total annual debt service charge

 

1.5x or greater for trailing 4 quarters

 

6.3x

 

Yes

Total unencumbered assets to total unsecured debt

 

Greater than 150%

 

348.1%

 

Yes

 

 

 

 

 

 

 

Bank Covenants

 

Required

 

Actual

 

Compliance

Total debt to total capitalized asset value

 

60% or less

 

21.8%

 

Yes

Total secured debt to total capitalized asset value

 

40% or less

 

1.6%

 

Yes

Total adjusted EBITDA to fixed charges

 

1.5x or greater for trailing 4 quarters

 

6.8x

 

Yes

Total unsecured debt to total unsecured capitalized asset value

 

60% or less

 

21.1%

 

Yes

(1)
The calculations of the Bond Covenants and Bank Covenants are specifically defined in MAALP’s debt agreements, which have been filed by MAA and MAALP with the SEC.

Supplemental Data S-10

 


 

2025 GUIDANCE

MAA provides guidance on expected Core FFO per diluted Share and Core AFFO per diluted Share, which are non-GAAP financial measures, along with guidance for expected Earnings per diluted common share. A reconciliation of expected Earnings per diluted common share to expected Core FFO per diluted Share and Core AFFO per diluted Share is provided below. The guidance projections provided below are based on current expectations and are forward-looking statements.

 

 

Full Year 2025

Earnings:

 

Current Range

 

Current Midpoint

Earnings per common share - diluted

 

$5.25 to $5.49

 

$5.37

Core FFO per Share - diluted

 

$8.65 to $8.89

 

$8.77

Core AFFO per Share - diluted

 

$7.67 to $7.91

 

$7.79

 

 

 

 

 

MAA Same Store Portfolio:

 

 

 

 

Number of units

 

96,568

 

96,568

Average physical occupancy

 

95.40% to 95.80%

 

95.60%

Property revenue growth

 

-0.20% to 0.40%

 

0.10%

Effective rent growth

 

-0.50% to 0.00%

 

-0.25%

Property operating expense growth

 

1.75% to 2.75%

 

2.25%

NOI growth

 

-1.90% to -0.40%

 

-1.15%

Real estate tax expense growth

 

-0.75% to 1.25%

 

0.25%

 

 

 

 

 

Corporate Expenses: ($ in millions)

 

 

 

 

Property management expenses

 

$74.0 to $76.0

 

$75.0

General and administrative expenses

 

$54.5 to $56.5

 

$55.5

Total overhead

 

$128.5 to $132.5

 

$130.5

 

 

 

 

 

Transaction/Investment Volume: ($ in millions)

 

 

 

 

Multifamily acquisition volume

 

$250.0 to $350.0

 

$300.0

Multifamily disposition volume

 

$250.0 to $300.0

 

$275.0

Development investment

 

$250.0 to $350.0

 

$300.0

 

 

 

 

 

Debt:

 

 

 

 

Average effective interest rate

 

3.5% to 3.7%

 

3.6%

Capitalized interest ($ in millions)

 

$20.0 to $22.0

 

$21.0

 

 

 

 

 

Diluted FFO Shares Outstanding:

 

 

 

 

Diluted common shares and units

 

119.90 to 120.20 million

 

120.05 million

 

RECONCILIATION OF EARNINGS PER DILUTED COMMON SHARE TO CORE FFO AND CORE AFFO PER DILUTED SHARE FOR FULL YEAR 2025 GUIDANCE

 

 

 

Full Year 2025 Guidance Range

 

 

 

Low

 

 

High

 

Earnings per common share - diluted

 

$

5.25

 

 

$

5.49

 

Real estate depreciation and amortization

 

 

5.13

 

 

 

5.13

 

Gains on sale of depreciable assets

 

 

(1.69

)

 

 

(1.69

)

FFO per Share - diluted

 

 

8.69

 

 

 

8.93

 

Non-Core FFO items (1)

 

 

(0.04

)

 

 

(0.04

)

Core FFO per Share - diluted

 

 

8.65

 

 

 

8.89

 

Recurring capital expenditures

 

 

(0.98

)

 

 

(0.98

)

Core AFFO per Share - diluted

 

$

7.67

 

 

$

7.91

 

(1)
Non-Core FFO items may include adjustments related to the fair value of the embedded derivative in the MAA Series I preferred shares; gain or loss on sale of non-depreciable assets; gain or loss on investments, net of tax; casualty related charges (recoveries), net; gain or loss on debt extinguishment; legal costs, settlements and (recoveries), net, and mark-to-market debt adjustments.

Supplemental Data S-11

 


 

CREDIT RATINGS

 

 

 

Commercial

 

Long-Term

 

 

 

 

Paper Rating

 

Debt Rating

 

Outlook

Fitch Ratings (1)

 

F1

 

A-

 

Stable

Moody’s Investors Service (2)

 

P-2

 

A3

 

Stable

Standard & Poor’s Ratings Services (1)

 

A-2

 

A-

 

Stable

(1)
Corporate credit rating assigned to MAA and MAALP
(2)
Corporate credit rating assigned to MAALP

 

COMMON STOCK

 

Stock Symbol:

 

MAA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Exchange Traded:

 

NYSE

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Estimated Future Dates:

 

Q3 2025

 

 

Q4 2025

 

 

Q1 2026

 

 

Q2 2026

 

 

 

 

Earnings release & conference call

 

Late
October

 

 

Early
February

 

 

Late
April

 

 

Late
July

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Dividend Information - Common Shares:

 

Q2 2024

 

 

Q3 2024

 

 

Q4 2024

 

 

Q1 2025

 

 

Q2 2025

 

Declaration date

 

5/21/2024

 

 

9/24/2024

 

 

12/10/2024

 

 

3/18/2025

 

 

5/21/2025

 

Record date

 

7/15/2024

 

 

10/15/2024

 

 

1/15/2025

 

 

4/15/2025

 

 

7/15/2025

 

Payment date

 

7/31/2024

 

 

10/31/2024

 

 

1/31/2025

 

 

4/30/2025

 

 

7/31/2025

 

Distributions per share

 

$

1.4700

 

 

$

1.4700

 

 

$

1.5150

 

 

$

1.5150

 

 

$

1.5150

 

 

INVESTOR RELATIONS DATA

 

MAA does not send quarterly reports, earnings releases and supplemental data to shareholders, but provides them upon request.

For recent press releases, SEC filings and other information, call 866-576-9689 (toll free) or email investor.relations@maac.com. This information, as well as access to MAA’s quarterly conference call, is also available on the “For Investors” page of MAA’s website at www.maac.com.

 

For Questions Contact:

 

 

 

 

 

 

 

 

 

 

Name

 

Title

 

Andrew Schaeffer

 

Senior Vice President, Treasurer and Director of Capital Markets

 

Jennifer Patrick

 

Director of Investor Relations

 

Phone: 866-576-9689 (toll free)

 

Email: investor.relations@maac.com

 

Supplemental Data S-12