SUPPLEMENTAL FINANCIAL
INFORMATION FOR Q3 2020

November 5, 2020

60 Cutter Mill Rd., Great Neck, NY 11021

FORWARD LOOKING STATEMENTS

The information set forth herein contains certain forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. We intend such forward-looking statements to be covered by the safe harbor provision for forward-looking statements contained in the Private Securities Litigation Reform Act of 1995 and include this statement for purposes of complying with these safe harbor provisions. Forward-looking statements, which are based on certain assumptions and describe our future plans, strategies and expectations, are generally identifiable by use of the words "may", "will", "believe", "expect", "intend", "anticipate”, “estimate", "project", or similar expressions or variations thereof. Forward-looking statements involve known and unknown risks, uncertainties and other factors which are, in some cases, beyond our control and which could materially affect actual results, performance or achievements. Investors are cautioned not to place undue reliance on any forward-looking statements and are urged to read the sections entitled “Risk Factors” and “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in our Annual Report on Form 10-K filed on May 15, 2020 and in reports filed with the SEC thereafter, including our Quarterly Report on Form 10-Q for the period ended September 30, 2020, that we anticipate will be filed contemporaneously with the furnishing of this document.

The Company undertakes no obligation to update or revise the information herein, whether as a result of new information, future events or circumstances, or otherwise.

Units under rehabilitation for which we have received or accrued rental income from business interruption insurance, while not physically occupied, are treated as leased (i.e., occupied) at rental rates in effect at the time of the casualty.

We use pro rata (as defined under "Non-GAAP Financial Measures and Definitions") to help the reader gain a better understanding of our unconsolidated joint ventures. However, the use of pro rata information has certain limitations and is not representative of our operations and accounts as presented in accordance with GAAP. Accordingly, pro rata information should be used with caution and in conjunction with the GAAP data presented herein and in our reports filed with the SEC.

Table of Contents	Page Number
Financial Highlights	1
Operating Results	2
Operating Results of Unconsolidated Properties	3
Funds From Operations	4
Consolidated Balance Sheets	5
Balance Sheets of Unconsolidated Joint Venture Entities	6
Portfolio Data by State	7-8
Same Store Comparison - Consolidated	9-10
Same Store Comparison - Unconsolidated	11-12
Portfolio Data Combined	13
Multi-Family Acquisitions and Dispositions	14
Value-Add Information and Capital Expenditures	15
Debt Analysis	16
Non-GAAP Financial Measures, Definitions, and Reconciliations	17-20
Portfolio Table	21

BRT Apartments Corp. (NYSE: BRT)

Financial Highlights

_________________________________________________________________________________________________________

	As at September 30,
	2020			2019
Market capitalization (thousands)	$	202,333		$	232,580
Shares outstanding (thousands)	17,176			15,952
Closing share price	$	11.78		$	14.58
Quarterly dividend declared per share	$	0.22		$	0.22
Multi-family properties owned	39			39
Units	11,042		(1)	11,178		(1)
Average occupancy (2)	94.5		%	94.7		%
Average monthly rental revenue per occupied unit (2)	$	1,086		$	1,053
	Quarter ended September 30,						Nine months ended September 30,
Per share data	2020 (Unaudited)			2019 (Unaudited)			2020 (Unaudited)		2019 (Unaudited)
Earnings per share basic	$	(0.44)		$	0.21		$	(0.97)	$	(0.33)
Earnings per share diluted	$	(0.44)		$	0.20		$	(0.97)	$	(0.33)
FFO per share of common stock (diluted) (3)	0.27			0.12			0.71		0.54
AFFO per share of common stock (diluted) (3)	$	0.28		$	0.26		$	0.80	$	0.74

(1) For 2020, includes 1,880 units owned by consolidated subsidiaries and 9,162 units owned by unconsolidated subsidiaries. For 2019, includes 2,072 units owned by consolidated subsidiaries and 9,151 units owned by unconsolidated subsidiaries. Unconsolidated for 2020 and 2019 includes 741 units in lease-up.

(2) For the period presented, average reflects stabilized properties and includes consolidated and unconsolidated assets.

See definition of stabilized properties under "Non-GAAP Financial Measures and Definitions."

(3) See the reconciliation of Funds From Operations, or FFO, and Adjusted Funds From Operations, or AFFO, to net income,

as calculated in accordance with GAAP, and the definitions of such terms under "Non-GAAP Financial Measures and Definitions."

1

BRT Apartments Corp. (NYSE: BRT)

Operating Results

(dollars in thousands except per share data)

_____________________________________________________________________________________________________________________

	Three Months Ended September 30,				Nine Months Ended September 30,
	2020		2019		2020		2019
Revenues:
Rental revenue	$	7,020	$	6,261	$	20,422	$	20,244
Other income	293		161		631		595
Total revenues	7,313		6,422		21,053		20,839
Expenses:
Real estate operating expenses	3,289		2,741		9,351		9,242
Interest expense	1,731		1,870		5,400		5,865
General and administrative (1)	2,730		2,430		9,054		7,455
Impairment charge	3,642		—		3,642		—
Depreciation	1,777		1,373		5,147		4,348
Total expenses	13,169		8,414		32,594		26,910
Total revenues less total expenses	(5,856)		(1,992)		(11,541)		(6,071)
Equity in loss of unconsolidated joint ventures	(1,529)		(2,390)		(4,731)		(6,676)
Gain on sale of real estate	—		9,938		—		9,938
Loss on extinguishment of debt	—		(1,387)		—		(1,387)
(Loss) income from continuing operations	(7,385)		4,169		(16,272)		(4,196)
Income tax provision	65		98		192		219
Net (loss) income from continuing operations, net of taxes	(7,450)		4,071		(16,464)		(4,415)
Net income attributable to non-controlling interests	(34)		(799)		(97)		(877)
Net (loss) income attributable to common stockholders	$	(7,484)	$	3,272	$	(16,561)	$	(5,292)
Weighted average number of shares of common stock outstanding:
Basic	17,176,401		15,913,975		17,095,315		15,900,362
Diluted	17,176,401		16,113,975		17,095,315		15,900,362
Per share amounts attributable to common stockholders:
Basic	$	(0.44)	$	0.21	$	(0.97)	$	(0.33)
Diluted	$	(0.44)	$	0.20	$	(0.97)	$	(0.33)

(1) Includes $10 and $698 in fees relating to the restatement for the three and nine months ended September 30, 2020, respectively.

2

BRT Apartments Corp. (NYSE: BRT)

Operating Results of Unconsolidated Properties

(dollars in thousands except per share data)

_____________________________________________________________________________________________________________________

	Three Months Ended September 30,				Nine Months Ended September 30,
	2020		2019		2020		2019
Revenues:
Rental and other revenue	$	32,341	$	31,273	$	94,726	$	87,076
Total revenues	32,341		31,273		94,726		87,076
Expenses:
Real estate operating expenses	16,092		15,212		45,298		42,612
Interest expense	8,663		9,202		26,186		26,027
Depreciation	10,411		9,901		31,184		29,121
Total expenses	35,166		34,315		102,668		97,760
Total revenues less total expenses	(2,825)		(3,042)		(7,942)		(10,684)
Loss on extinguishment of debt	—		(379)		—		(379)
Gain on insurance recoveries	427		—		765		517
Net income from joint ventures	$	(2,398)	$	(3,421)	$	(7,177)	$	(10,546)
BRT equity in loss from joint ventures	$	(1,529)	$	(2,390)	$	(4,731)	$	(6,676)

3

BRT Apartments Corp. (NYSE: BRT)

Funds from Operations

(dollars in thousands except per share data)

_____________________________________________________________________________________________________________________

	Three Months Ended September 30,				Nine Months Ended September 30,
	2020		2019		2020		2019
GAAP Net loss attributable to common stockholders	$	(7,484)	$	3,272	$	(16,561)	$	(5,292)
Add: depreciation of properties	1,777		1,373		5,147		4,348
Add: our share of depreciation in unconsolidated joint ventures	6,624		6,366		19,823		18,526
Add: Impairment charge	3,642		—		3,642		—
Deduct: gain on sale of real estate	—		(9,938)		—		(9,938)
Adjustments for non-controlling interests	(4)		889		(12)		859
NAREIT Funds from operations attributable to common stockholders	4,555		1,962		12,039		8,503
Adjustments for: straight-line rent accruals	(10)		(10)		(30)		(30)
Add: loss on extinguishment of debt	—		1,387		—		1,387
Add: our share of loss on extinguishment of debt from unconsolidated joint ventures	—		273		—		273
Add: amortization of restricted stock and restricted stock units	461		372		1,360		1,110
Add: amortization of deferred mortgage costs	80		71		240		228
Add: our share of deferred mortgage costs from unconsolidated joint venture properties	156		246		479		831
Less: our share of gain on insurance proceeds from unconsolidated joint venture	(350)		—		(519)		(414)
Adjustments for non-controlling interests	2		(123)		5		(121)
Adjusted funds from operations attributable to common stockholders	$	4,894	$	4,178	$	13,574	$	11,767

	Three Months Ended September 30,				Nine Months Ended September 30,
	2020		2019		2020		2019
GAAP Net loss attributable to common stockholders	$	(0.44)	$	0.20	$	(0.97)	$	(0.33)
Add: depreciation of properties	0.11		0.09		0.31		0.28
Add: our share of depreciation in unconsolidated joint ventures	0.39		0.39		1.16		1.17
Add: Impairment charge	0.21		—		0.21		—
Deduct: gain on sale of real estate	—		(0.62)		—		(0.63)
Adjustment for non-controlling interests	—		0.06		—		0.05
NAREIT Funds from operations per diluted common share	0.27		0.12		0.71		0.54
Adjustments for: straight line rent accruals	—		—		—		—
Add: loss on extinguishment of debt	—		0.09		—		0.09
Add: our share of loss on extinguishment of debt from unconsolidated joint ventures	—		0.02		—		0.02
Add: amortization of restricted stock and restricted stock units	0.02		0.02		0.08		0.07
Add: amortization of deferred mortgage costs	—		—		0.01		0.01
Add: our share of deferred mortgage costs from unconsolidated joint venture properties	0.01		0.02		0.03		0.05
Less: our share of gain on insurance proceeds from unconsolidated joint venture	(0.02)		—		(0.03)		(0.03)
Adjustments for non-controlling interests	—		(0.01)		—		(0.01)
Adjusted funds from operations per diluted common share	$	0.28	$	0.26	$	0.80	$	0.74

4

BRT Apartments Corp. (NYSE: BRT)

Consolidated Balance Sheets

(amounts in thousands, except per share amounts)

_____________________________________________________________________________________________________________________

	September 30, 2020 (unaudited)		December 31, 2019
ASSETS
Real estate properties, net	$	161,594	$	169,689
Investments in unconsolidated joint ventures	175,484		177,071
Real estate loan	—		4,150
Cash and cash equivalents	15,650		22,699
Restricted cash	9,129		9,719
Other assets	12,390		7,282
Total Assets	$	374,247	$	390,610
LIABILITIES AND EQUITY
Liabilities:
Mortgages payable, net of deferred costs	$	131,148	$	133,215
Junior subordinated notes, net of deferred costs	37,078		37,063
Accounts payable and accrued liabilities	21,678		20,772
Total Liabilities	189,904		191,050
Commitments and contingencies
Equity:
BRT Apartments Corp. stockholders' equity:
Preferred shares $.01 par value 2,000 shares authorized, none issued	—		—
Common stock, $.01 par value, 300,000 shares authorized;
16,176 and 15,638 shares outstanding	164		156
Additional paid-in capital	245,144		232,331
Accumulated other comprehensive loss	(24)		(10)
Accumulated deficit	(60,853)		(32,824)
Total BRT Apartments Corp. stockholders’ equity	184,431		199,653
Non-controlling interests	(88)		(93)
Total Equity	184,343		199,560
Total Liabilities and Equity	$	374,247	$	390,610

5

BRT Apartments Corp. (NYSE: BRT)

Balance Sheet of Unconsolidated Joint Venture Entities

(amounts in thousands, except per share amounts)

_____________________________________________________________________________________________________________________

At September 30, 2020, the Company held interests in unconsolidated joint ventures that own 31 multi-family properties (the "Unconsolidated Properties"). The condensed balance sheet below present information regarding such properties (dollars in thousands):

	September 30, 2020
ASSETS
Real estate properties, net of accumulated depreciation of $135,126	$	1,082,703
Cash and cash equivalents	16,595
Deposits and escrows	26,368
Other assets	5,164
Total Assets	$	1,130,830
LIABILITIES AND EQUITY
Liabilities:
Mortgages payable, net of deferred costs of $4,605	$	825,822
Accounts payable and accrued liabilities	23,602
Total Liabilities	849,424
Commitments and contingencies
Equity:
Total unconsolidated joint venture equity	281,406
Total Liabilities and Equity	$	1,130,830
BRT interest in joint venture equity	$	175,484
Unconsolidated Mortgages Payable:
BRT Share	$	526,651
Partner Share	299,171
Total	$	825,822

6

BRT Apartments Corp. (NYSE: BRT)

Portfolio Data by State

Quarter ended September 30, 2020

(dollars in thousands, except monthly rent amounts)

_____________________________________________________________________________________________________________________

Consolidated
	Units	Revenues	Property Operating Expenses	NOI (1)	% of NOI Contribution	Average Occupancy (2)	Average Rent per Occ. Unit (2)
Texas	464	$1,395	$870	$525	14%	94.5%	$925
Georgia	448	1,596	658	938	26%	96.4%	1,092
Florida	276	1,044	424	620	17%	97.7%	1,130
Ohio	264	768	327	441	12%	95.2%	937
Virginia	220	1,029	424	605	16%	97.9%	1,418
South Carolina	208	814	437	377	10%	93.6%	1,191
Other (3)	—	374	149	225	5%	N/A	N/A
Current Portfolio Totals	1,880	$7,020	$3,289	$3,731	100%	95.8%	$1,085
Unconsolidated (Pro-Rata Share) (1)
	Units	Revenues	Property Operating Expenses	NOI (1)	% of NOI Contribution	Average Occupancy (2)	Average Rent per Occ. Unit (2)
Texas	2,561	$5,210	$2,912	$2,298	22%	90.5%	$1,122
South Carolina	1,183	2,301	1,228	1,073	11%	94.8%	1,087
Georgia	1,097	2,484	1,194	1,290	13%	96.1%	1,110
Florida	972	2,156	1,171	985	10%	95.2%	1,048
Alabama	940	2,341	1,067	1,274	12%	97.1%	920
Mississippi	776	1,458	539	919	9%	97.3%	998
Tennessee	702	1,758	873	885	9%	95.6%	1,182
North Carolina	576	1,442	650	792	8%	94.4%	1,047
Missouri	355	1,326	627	699	6%	95.1%	1,494
Other (3)	—	13	10	3	—	N/A	N/A
Current Portfolio Totals	9,162	$20,489	$10,271	$10,218	100%	94.2%	$1,086

_________________________________________________________________________________

(1) See the reconciliation of NOI to net income, as calculated in accordance with GAAP, and the definition of NOI and pro-rata share under "Non-GAAP Financial Measures and Definitions."

(2) Excludes properties that were sold or not stabilized for the full period presented.

(3) Includes properties sold during the periods presented and legacy assets.

7

BRT Apartments Corp. (NYSE: BRT)

Portfolio Data by State

Nine months ended September 30, 2020

(dollars in thousands, except monthly rent amounts)

____________________________________________________________________________________________________________________

Consolidated
	Units	Revenues	Property Operating Expenses	NOI (1)	% of NOI Contribution	Average Occupancy (2)	Average Rent per Occ. Unit (2)
Texas	464	$4,280	$2,347	$1,933	17%	92.8%	$925
Georgia	448	5,232	2,179	3,053	28%	96.1%	1,083
Florida	276	2,327	1,223	1,104	10%	94.4%	1,108
Ohio	264	2,408	877	1,531	14%	94.4%	927
Virginia	220	2,932	993	1,939	18%	95.4%	1,410
South Carolina	208	2,189	1,377	812	7%	93.1%	1,178
Other (3)	—	1,054	355	699	6%	N/A	N/A
Current Portfolio Totals	1,880	$20,422	$9,351	$11,071	100%	94.4%	$1,075
Unconsolidated (Pro-Rata Share) (1)
	Units	Revenues	Property Operating Expenses	NOI (1)	% of NOI Contribution	Average Occupancy (2)	Average Rent per Occ. Unit (2)
Texas	2,561	$15,572	$8,334	$7,238	23%	91.2%	$1,118
South Carolina	1,183	6,711	3,462	3,249	10%	89.7%	1,111
Georgia	1,097	7,175	3,496	3,679	12%	91.8%	1,108
Florida	972	6,376	3,157	3,219	10%	94.1%	1,062
Alabama	940	6,864	3,035	3,829	12%	96.4%	904
Mississippi	776	4,290	1,568	2,722	9%	96.2%	982
Tennessee	702	5,064	2,228	2,836	9%	96.5%	1,194
North Carolina	576	3,952	1,651	2,301	7%	93.8%	973
Missouri	355	3,949	1,801	2,148	7%	96.5%	1,483
Other (3)	—	18	35	(17)	—	N/A	N/A
Current Portfolio Totals	9,162	$59,971	$28,767	$31,204	100%	93.1%	$1,081

_________________________________________________________________________________

(1) See the reconciliation of NOI to net income, as calculated in accordance with GAAP, and the definition of NOI and pro-rata share under "Non-GAAP Financial Measures and Definitions."

(2) Excludes properties that were sold or not stabilized for the full period presented.

(3) Includes properties sold during the periods presented and legacy assets.

8

BRT Apartments Corp. (NYSE: BRT)

Consolidated Same Store Comparisons

Quarters ended September 30, 2020 and 2019

(dollars in thousands, except monthly rent amounts)

_____________________________________________________________________________________________________________________

		Revenues						Property Operating Expenses				NOI
	Units	2020		2019		% Change		2020	2019	% Change		2020		2019	% Change
Georgia	448	$1,596		$1,536		3.9	%	$658	$594	10.8	%	$938		$942	(0.4)	%
Florida	276	1,044		993		5.1	%	424	419	1.2	%	620		574	8.0	%
Texas	272	740		669		10.6	%	489	399	22.6	%	251		270	(7.0)	%
Ohio	264	768		761		0.9	%	327	302	8.3	%	441		459	(3.9)	%
Virginia	220	1,029		984		4.6	%	424	392	8.2	%	605		592	2.2	%
South Carolina	208	814		805		1.1	%	437	386	13.2	%	377		419	(10.0)	%
Totals	1,688	$5,991		$5,748		4.2	%	$2,759	$2,492	10.7	%	$3,232		$3,256	(0.7)	%
													0
		Weighted Average Occupancy						Weighted Average Monthly Rent per Occupied Unit
		2020		2019		% Change		2020	2019	% Change
Georgia		96.4	%	97.6	%	(1.2)	%	$1,092	$1,036	5.4	%
Florida		97.7	%	96.3	%	1.5	%	1,130	1,086	4.1	%
Texas		93.3	%	88.8	%	5.1	%	846	809	4.6	%
Ohio		95.2	%	96.4	%	(1.2)	%	937	921	1.7	%
Virginia		97.9	%	95.4	%	2.6	%	1,418	1,400	1.3	%
South Carolina		93.6	%	95.4	%	(1.9)	%	1,191	1,168	2.0	%
Weighted Average		95.8	%	95.2	%	0.6	%	$1,091	$1,056	3.3	%

_______________________________

See definition of Same Store under "Non-GAAP Financial Measures and Definitions"

9

BRT Apartments Corp. (NYSE: BRT)

Consolidated Same Store Comparisons

Nine months ended September 30, 2020 and 2019

(dollars in thousands, except monthly rent amounts)

____________________________________________________________________________________________________________________

		Revenues						Property Operating Expenses				NOI
	Units	2020		2019		% Change		2020	2019	% Change		2020	2019	% Change
Georgia	448	$4,710		$4,439		6.1	%	$1,870	$1,824	2.5	%	$2,840	$2,615	8.6	%
Florida	276	2,932		2,880		1.8	%	1,223	1,220	0.2	%	1,709	1,660	3.0	%
Texas	272	2,189		2,043		7.1	%	1,377	1,164	18.3	%	812	879	(7.6)	%
Ohio	264	2,255		2,190		3.0	%	1,006	940	7.0	%	1,249	1,250	(0.1)	%
Virginia	220	2,977		2,892		2.9	%	1,173	1,070	9.6	%	1,804	1,822	(1.0)	%
South Carolina	208	2,408		2,418		(0.4)	%	1,294	1,185	9.2	%	1,114	1,233	(9.7)	%
Totals	1,688	$17,471		$16,862		3.6	%	$7,943	$7,403	7.3	%	$9,528	$9,459	0.7	%
		Weighted Average Occupancy						Weighted Average Monthly Rent per Occupied Unit
		2020		2019		% Change		2020	2019	% Change
Georgia		96.1	%	95.1	%	1.1	%	$1,083	$1,018	6.4	%
Florida		94.4	%	97.7	%	(3.4)	%	1,108	1,054	5.1	%
Texas		92.8	%	90.5	%	2.5	%	846	801	5.6	%
Ohio		94.4	%	94.1	%	0.3	%	927	898	3.2	%
Virginia		95.4	%	95.6	%	(0.2)	%	1,410	1,382	2.0	%
South Carolina		93.1	%	94.8	%	(1.8)	%	1,178	1,157	1.8	%
Weighted Average		94.6	%	94.6	%	0.0	%	$1,080	$1,037	4.1	%

_______________________________

See definition of Same Store under "Non-GAAP Financial Measures and Definitions"

10

BRT Apartments Corp. (NYSE: BRT)

Unconsolidated Same Store Comparisons

Quarters ended September 30, 2020 and 2019

BRT Pro-rata Share

(dollars in thousands, except monthly rent amounts)

________________________________________________________________________________________

		Revenues						Property Operating Expenses				NOI
	Units	2020		2019		% Change		2020	2019	% Change		2020	2019	% Change
Texas	2,561	$5,210		$5,218		(0.2)	%	$2,912	$2,686	8.4	%	$2,298	$2,532	(9.2)	%
Georgia	1,097	2,484		2,398		3.6	%	1,194	1,109	7.7	%	1,290	1,289	0.1	%
Florida	972	2,156		2,110		2.2	%	1,171	1,087	7.7	%	985	1,023	(3.7)	%
South Carolina	844	1,708		1,657		3.1	%	996	883	12.8	%	712	774	(8.0)	%
Mississippi	776	1,458		1,408		3.6	%	539	529	1.9	%	919	879	4.6	%
Alabama	740	1,895		1,759		7.7	%	853	763	11.8	%	1,042	996	4.6	%
Missouri	355	1,326		1,305		1.6	%	627	594	5.6	%	699	711	(1.7)	%
North Carolina	312	800		744		7.5	%	378	324	16.7	%	422	420	0.5	%
Tennessee	300	878		890		(1.3)	%	404	338	19.5	%	474	552	(14.1)	%
Totals	7,957	$17,915		$17,489		2.4	%	$9,074	$8,313	9.2	%	$8,841	$9,176	(3.7)	%
		Weighted Average Occupancy						Weighted Average Monthly Rent per Occupied Unit
		2020		2019		% Change		2020	2019	% Change
Texas		90.5	%	93.2	%	(2.9)	%	$1,122	$1,097	2.3	%
Georgia		96.1	%	95.1	%	1.1	%	1,110	1,076	3.2	%
Florida		95.2	%	94.1	%	1.2	%	1,048	1,051	(0.3)	%
South Carolina		94.8	%	92.4	%	2.6	%	1,087	1,105	(1.6)	%
Mississippi		97.3	%	97.5	%	(0.2)	%	998	956	4.4	%
Alabama		97.2	%	96.9	%	0.3	%	934	887	5.3	%
Missouri		95.1	%	94.0	%	1.2	%	1,494	1,499	(0.3)	%
North Carolina		94.4	%	90.7	%	4.1	%	1,104	1,086	1.7	%
Tennessee		95.6	%	98.1	%	(2.5)	%	1,182	1,166	1.4	%
Weighted Average		94.1	%	94.5	%	(0.4)	%	$1,092	$1,057	3.3	%

________________________________

See definition of Same Store under "Non-GAAP Financial Measures and Definitions"

11

BRT Apartments Corp. (NYSE: BRT)

Unconsolidated Same Store Comparisons

Nine months ended September 30, 2020 and 2019

BRT Pro-rata Share

(dollars in thousands, except monthly rent amounts)

_______________________________________________________________________________________

		Revenues						Property Operating Expenses				NOI
	Units	2020		2019		% Change		2020	2019	% Change		2020	2019	% Change
Texas	2,561	$15,572		$15,380		1.2	%	$8,334	$7,952	4.8	%	$7,238	$7,428	(2.6)	%
Georgia	1,097	7,175		6,921		3.7	%	3,496	3,249	7.6	%	3,679	3,672	0.2	%
Florida	972	6,376		6,132		4.0	%	3,157	3,052	3.4	%	3,219	3,080	4.5	%
South Carolina	844	5,023		5,047		(0.5)	%	2,758	2,706	1.9	%	2,265	2,341	(3.2)	%
Mississippi	776	4,290		4,148		3.4	%	1,568	1,547	1.4	%	2,722	2,601	4.7	%
Alabama	412	2,926		2,667		9.7	%	1,313	1,200	9.4	%	1,613	1,467	10.0	%
Missouri	355	3,949		3,786		4.3	%	1,801	1,743	3.3	%	2,148	2,043	5.1	%
Tennessee	300	2,641		2,594		1.8	%	1,024	991	3.3	%	1,617	1,603	0.9	%
Totals	7,317	$47,952		$46,675		2.7	%	$23,451	$22,440	4.5	%	$24,501	$24,235	1.1	%
		Weighted Average Occupancy						Weighted Average Monthly Rent per Occupied Unit
		2020		2019		% Change		2020	2019	% Change
Texas		91.2	%	92.6	%	(1.5)	%	$1,118	$1,089	2.7	%
Georgia		91.8	%	93.2	%	(1.5)	%	1,108	1,056	4.9	%
Florida		94.1	%	94.2	%	(0.1)	%	1,062	1,035	2.6	%
South Carolina		89.9	%	91.6	%	(1.9)	%	1,111	1,103	0.7	%
Mississippi		96.2	%	97.1	%	(0.9)	%	982	945	3.9	%
Alabama		97.7	%	96.6	%	1.1	%	855	803	6.5	%
Missouri		96.5	%	94.1	%	2.6	%	1,483	1,460	1.6	%
Tennessee		96.5	%	97.7	%	(1.2)	%	1,194	1,147	4.1	%
Weighted Average		93.1	%	93.8	%	(0.7)	%	$1,099	$1,066	3.1	%

________________________________

See definition of Same Store under "Non-GAAP Financial Measures and Definitions"

12

BRT Apartments Corp. (NYSE: BRT)

Portfolio Data Combined

(dollars in thousands, except monthly rent amounts)

________________________________________________________________________________________

Quarter Ended September 30,

Portfolio	2020
	Revenues	Property Operating Expenses	NOI
Consolidated	$7,020	$3,289	$3,731
Unconsolidated (1)	20,489	10,271	10,218
Combined	$27,509	$13,560	$13,949
Same Store
	2020			2019			Variance
	Revenues	Property Operating Expenses	NOI	Revenues	Property Operating Expenses	NOI	Revenues		Property Operating Expenses		NOI
Consolidated	$5,991	$2,759	$3,232	$5,748	$2,492	$3,256	4.2	%	10.7	%	(0.7)	%
Unconsolidated (1)	17,915	9,074	8,841	17,489	8,313	9,176	2.4	%	9.2	%	(3.7)	%
Combined	$23,906	$11,833	$12,073	$23,237	$10,805	$12,432	2.9	%	9.5	%	(2.9)	%

_____________________________________________________________

Nine Months ended September 30,

Portfolio	2020
	Revenues	Property Operating Expenses	NOI
Consolidated	$20,422	$9,351	$11,071
Unconsolidated (1)	59,971	28,767	31,204
Combined	$80,393	$38,118	$42,275
Same Store
	2020			2019			Variance
	Revenues	Property Operating Expenses	NOI	Revenues	Property Operating Expenses	NOI	Revenues		Property Operating Expenses		NOI
Consolidated	$17,471	$7,943	$9,528	$16,862	$7,403	$9,459	3.6	%	7.3	%	0.7	%
Unconsolidated (1)	47,952	23,451	24,501	46,675	22,440	24,235	2.7	%	4.5	%	1.1	%
Combined	$65,423	$31,394	$34,029	$63,537	$29,843	$33,694	3.0	%	5.2	%	1.0	%

(1) Unconsolidated amounts represent BRT's pro-rata share. See definition of pro-rata under "Non-GAAP Financial Measures and Definitions.".

13

BRT Apartments Corp. (NYSE: BRT)

Acquisitions and Dispositions

(dollars in thousands)

________________________________________________________________________________________

Acquisition during the nine months ended September 30, 2020
Location	Purchase Date	Units	Purchase Price		Acquisition Mortgage Debt		Initial BRT Equity		Ownership Percentage		Capitalized Acquisition Costs
Wilmington, NC (1)	2/20/2020	264	$	38,000	$	23,160	$	13,700	80	%	$	459

(1) Unconsolidated property

There were no dispositions during the nine months ended September 30, 2020

14

BRT Apartments Corp. (NYSE: BRT)

Value-Add Program and Capital Expenditures

Quarter ended September 30, 2020

________________________________________________________________________________________

Value-Add Program
(Includes consolidated and unconsolidated amounts)
Units Rehabilitated (1)	Estimated Rehab Costs (2)	Estimated Rehab Costs Per unit	Estimated Average Monthly Rent Increase (3)	Estimated Annualized ROI (3)	Estimated units available to be renovated (24 months)
52	$302,000	$5,808	$109	23%	600
(1) Refers to rehabilitated units with respect to which a new lease or renewal lease was entered into during the period.
(2) Reflects rehab costs incurred during the current and prior periods with respect to units completed, in which a new lease or renewal lease was entered into during the current period.
(3) These results are not necessarily indicative of the results that would be generated if such improvements were made across our portfolio of properties or at any particular property. Rents at a property may increase for reasons wholly unrelated to property improvements, such as changes in demand for rental units in a particular market or sub-market. Even if units are available to be renovated, the Company may decide not to renovate such units.

Capital Expenditures
(Includes consolidated and unconsolidated amounts)
	Gross Capital Expenditures		Less: JV Partner Share		BRT Share of Capital Expenditures (4)
Estimated Recurring Capital Expenditures (1)	$	252,000	$	49,276	$	202,724
Estimated Non-Recurring Capital Expenditures (2)	1,243,000		299,486		943,514
Total Capital Expenditures	$	1,495,000	$	348,762	$	1,146,238
Replacements (operating expense) (3)	$	640,912	$	182,585	$	458,327
Estimated Recurring Capital Expenditures and Replacements per unit (11,042 units)	$	81	$	21	$	60
(1) Recurring capital expenditures represent our estimate of expenditures incurred at the property to maintain the property's existing operations - it excludes revenue enhancing projects.
(2) Non-recurring capital expenditures represent our estimate of significant improvements to the common areas, property exteriors, or interior units of the property, and revenue enhancing upgrades.
(3) Replacements are expensed as incurred at the property.
(4) Based on BRT's equity interest.

15

BRT Apartments Corp. (NYSE: BRT)

Debt Analysis

As of September 30, 2020

(dollars in thousands)

____________________________________________________________________________________________________________________________________

Consolidated
Year	Total Principal Payments		Scheduled Amortization		Principal Payments Due at Maturity				Percent of Total Principal Payments Due At Maturity		Weighted Average Interest Rate (1)
2020	$	779	$	779	$	—			—		—
2021	17,274		3,272		14,002				12	%	4.29	%
2022	62,543		1,924		60,619				54	%	4.29	%
2023	1,270		1,270		—				—		—
2024	1,316		1,316		—				—		—
Thereafter	48,594		10,055		38,539				34	%	4.03	%
Total	$	131,776	$	18,616	$	113,160			100	%
Unconsolidated (BRT pro rata share)
Year	Total Principal Payments		Scheduled Amortization		Principal Payments Due at Maturity				Percent of Total Principal Payments Due At Maturity		Weighted Average Interest Rate (1)
2020	$	660	$	660	$	—			—		—
2021	22,422		3,305		19,117				4	%	2.70	%
2022	48,274		4,815		43,459				10	%	3.39	%
2023	29,577		4,992		24,585				5	%	4.12	%
2024	5,770		5,770		—				—		—
Thereafter	419,948		51,807		368,140				81	%	4.18	%
Total	$	526,651	$	71,350	$	455,301			100	%
Combined
Year	Total Principal Payments		Scheduled Amortization		Principal Payments Due at Maturity				Percent of Total Principal Payments Due At Maturity		Weighted Average Interest Rate (1)
2020	$	1,439	$	1,439	$	—			—		—
2021	39,696		6,577		33,119				6	%	3.68	%
2022	110,817		6,739		104,078				18	%	4.06	%
2023	30,847		6,262		24,585				4	%	4.05	%
2024	7,086		7,086		—				—		—
Thereafter	468,542		61,862		406,679				72	%	4.15	%
Total	$	658,427	$	89,965	$	568,461			100	%
Weighted Average Remaining Term to Maturity (2)					6.2 years
Weighted Average Interest Rate (2)					4.03		%
Debt Service Coverage Ratio for the quarter ended September 30, 2020					1.47			(3)
(1) Based on balloon payments at maturity. Includes consolidated and BRT pro rata share amounts
(2) Includes consolidated and BRT pro rata share unconsolidated amounts.
(3) See definition under "Non-GAAP Financial Measures and Definitions." Includes consolidated and 100% of the unconsolidated amounts.

Junior Subordinated Notes
Principal Balance	$37,400
Interest Rate	3 month LIBOR + 2.00% (i.e, 2.27% at 9/30/20)
Maturity	April 30, 2036
Credit Facility (as of November 5, 2020)
Maximum Amount Available	Up to $10,000
Amount Outstanding	$0
Interest Rate	Prime + 0.50% (floor of 5.00%)

16

BRT Apartments Corp. (NYSE: BRT)

NON-GAAP FINANCIAL MEASURES, DEFINITIONS, AND RECONCILIATIONS

(dollars in thousands)

________________________________________________________________________________________

We compute NOI by adjusting net income (loss) to (a) add back (1) depreciation expense, (2) general and administrative expenses, (3) interest expense, (4) loss on extinguishment of debt, (5) equity in loss of unconsolidated joint ventures, (6) provision for taxes, (7) the impact of non-controlling interests, and (b) deduct (1) other income, (2) gain on sale of real estate, and (3) gain on insurance recoveries related to casualty loss. We define "Same Store NOI" as NOI for all our consolidated properties that were owned for the entirety of the periods being presented, other than properties in lease up and developments. Other REIT’s may use different methodologies for calculating NOI, and accordingly, our NOI may not be comparable to other REIT’s. We believe NOI provides an operating perspective not immediately apparent from GAAP operating income or net (loss) income. NOI is one of the measures we use to evaluate our performance because it (i) measures the core operations of property performance by excluding corporate level expenses and other items unrelated to property operating performance and (ii) captures trends in rental housing and property operating expenses. We view Same Store NOI as an important measure of operating performance because it allows a comparison of operating results of properties owned for the entirety of the current and comparable periods and therefore eliminates variations caused by acquisitions or dispositions during the periods. However, NOI should only be used as an alternative measure of our financial performance.

The following tables provides a reconciliation of NOI to net income attributable to common stockholders as computed in accordance with GAAP for the periods presented for the consolidated properties:

Consolidated	Three Months Ended September 30,				Nine Months Ended September 30,
	2020		2019		2020		2019
GAAP Net loss attributable to common stockholders	$	(7,484)	$	3,272	$	(16,561)	$	(5,292)
Less: Other Income	(293)		(161)		(631)		(595)
Add: Interest expense	1,731		1,870		5,400		5,865
General and administrative	2,730		2,430		9,054		7,455
Impairment charge	3,642		—		3,642		—
Depreciation	1,777		1,373		5,147		4,348
Provision for taxes	65		98		192		219
Less: Gain on sale of real estate	—		(9,938)		—		(9,938)
Add: Loss on extinguishment of debt	—		1,387		—		1,387
Equity in loss of unconsolidated joint venture properties	1,529		2,390		4,731		6,676
Add: Net loss attributable to non-controlling interests	34		799		97		877
Net Operating Income	$	3,731	$	3,520	11,071		11,002
Less: Non-same store Net Operating Income	$	(498)	$	(264)	$	(1,543)	$	(1,543)
Same store Net Operating Income	$	3,233	$	3,256	$	9,528	$	9,459

The following tables provides a reconciliation of NOI to net income attributable to common stockholders as computed in accordance with GAAP for the periods presented for BRT's pro rata share of the unconsolidated properties:

Unconsolidated	Three Months Ended September 30,				Nine Months Ended September 30,
	2020		2019		2020		2019
BRT equity in loss from joint ventures	$	(1,529)	$	(2,390)	$	(4,731)	$	(6,676)
Add: Interest expense	5,571		5,885		16,746		16,639
Depreciation	6,623		6,364		19,822		18,516
Other non-multi family	(447)		341		(633)		(302)
Net Operating Income	$	10,218	$	10,200	$	31,204	$	28,177
Less: Non-same store Net Operating Income	$	(1,373)	$	(1,032)	$	(6,704)	$	(3,942)
Same store Net Operating Income	$	8,845	$	9,168	$	24,500	$	24,235

17

BRT Apartments Corp. (NYSE: BRT)

NON-GAAP FINANCIAL MEASURES, DEFINITIONS, AND RECONCILIATIONS

(dollars in thousands)

_____________________________________________________________________________________________________________________

The condensed income statements below present, for the periods indicated, a reconciliation of the information that appears in note 9 of BRT's Quarterly report on Form 10-Q to the BRT pro rata information presented here in this supplemental.

	Three Months Ended September 30, 2020
	Total		Partner Share		BRT Share
Revenues:
Rental and other revenue	$	32,341	$	11,852	$	20,489
Total revenues	32,341		11,852		20,489
Expenses:
Real estate operating expenses	16,092		5,821		10,271
Interest expense	8,663		3,092		5,571
Depreciation	10,411		3,788		6,623
Total expenses	35,166		12,701		22,465
Total revenues less total expenses	(2,825)		(849)		(1,976)
Equity in earnings	—		(97)		97
Gain on insurance recoveries	427		77		350
Loss on extinguishment of debt	—		—		—
Net loss	$	(2,398)	$	(869)	$	(1,529)

	Three Months Ended September 30, 2019
	Total		Partner Share		BRT Share
Revenues:
Rental and other revenue	$	31,273	$	11,327	$	19,946
Total revenues	$	31,273	$	11,327	$	19,946
Expenses:
Real estate operating expenses	15,212		5,466		9,746
Interest expense	9,202		3,317		5,885
Depreciation	9,901		3,537		6,364
Total expenses	34,315		12,320		21,995
Total revenues less total expenses	(3,042)		(993)		(2,049)
Gain on sale of real estate properties	—		—		—
Gain on insurance recoveries	—		67		(67)
Loss on extinguishment of debt	(379)		(105)		(274)
Net loss	$	(3,421)	$	(1,031)	$	(2,390)

18

BRT Apartments Corp. (NYSE: BRT)

NON-GAAP FINANCIAL MEASURES, DEFINITIONS, AND RECONCILIATIONS

(dollars in thousands)

_____________________________________________________________________________________________________________________

The condensed income statements below present for the periods indicated a reconciliation of the information that appears in note 9 of BRT's Quarterly report on Form 10-Q to the BRT pro rata information presented here in this supplemental.

	Nine Months Ended September 30, 2020
	Total		Partner Share		BRT Share
Revenues:
Rental and other revenue	$	94,726	$	34,755	$	59,971
Total revenues	94,726		34,755		59,971
Expenses:
Real estate operating expenses	45,298		16,531		28,767
Interest expense	26,186		9,440		16,746
Depreciation	31,184		11,362		19,822
Total expenses	102,668		37,333		65,335
Total revenues less total expenses	(7,942)		(2,578)		(5,364)
Gain on sale of real estate properties	—		—
Loss on extinguishment of debt	—		—		—
Gain on insurance recoveries	765		132		633
Net loss	$	(7,177)	$	(2,446)	$	(4,731)

	Nine Months Ended September 30, 2019
	Total		Partner Share		BRT Share
Revenues:
Rental and other revenue	$	87,076	$	31,628	$	55,448
Total revenues	87,076		31,628		55,448
Expenses:
Real estate operating expenses	42,612		15,341		27,271
Interest expense	26,027		9,388		16,639
Depreciation	29,121		10,605		18,516
Total expenses	97,760		35,334		62,426
Total revenues less total expenses	(10,684)		(3,706)		(6,978)
Gain on sale of real estate properties	—		—
Loss on extinguishment of debt	(379)		(105)		(274)
Gain on insurance recoveries	517		(59)		576
Net loss	$	(10,546)	$	(3,870)	$	(6,676)

19

BRT Apartments Corp. (NYSE: BRT)

NON-GAAP FINANCIAL MEASURES, DEFINITIONS, AND RECONCILIATIONS

(dollars in thousands)

________________________________________________________________________________________

Funds from Operations (FFO)

FFO is a non-GAAP financial performance measure defined by the National Association of Real Estate Investment Trusts and is widely recognized by investors and analysts as one measure of operating performance of a REIT. The FFO calculation excludes items such as real estate depreciation and amortization, gains and losses on the sale of real estate assets and impairment on depreciable assets. Historical accounting convention used for real estate assets requires straight-line depreciation of buildings and improvements, which implies that the value of real estate assets diminishes predictably over time. Since real estate values have historically risen or fallen with market conditions, it is management’s view, and we believe the view of many industry investors and analysts, that the presentation of operating results for a REIT using the historical accounting for depreciation is insufficient. FFO excludes gains and losses from the sale of real estate, which we believe provides management and investors with a helpful additional measure of the performance of our real estate portfolio, as it allows for comparisons, year to year, that reflect the impact on operations from trends in items such as occupancy rates, rental rates, operating costs, general, administrative and other expenses, and interest expenses.

Adjusted Funds from Operations (AFFO)

AFFO excludes from FFO straight line rent adjustments, loss on extinguishment of debt, amortization of restricted stock and RSU expense, amortization of deferred mortgage costs and gain on insurance recovery. AFFO provides investors with supplemental performance information that is consistent with the performance models and analysis used by management and provides investors a view of the performance of our portfolio over time, including after the time we cease to acquire properties on a frequent and regular basis. We believe that AFFO enables investors to compare the performance of our portfolio with other REITs that have not recently engaged in acquisitions, as well as a comparison of our performance with that of other non-traded REITs, as AFFO, or an equivalent measure is routinely reported by non-traded REITs, and we believe often used by analysts and investors for comparison purposes.

Debt Service Coverage Ratio

Debt service coverage ratio is net operating income ("NOI") divided by total debt service and includes both consolidated and unconsolidated assets.

Total Debt Service

Total debt service is the cash required to cover the repayment of interest and principal on a debt for a particular period. Total debt service is used in the calculation of the debt service coverage ratio which is used to determine the borrower’s ability to make debt service payments.

Stabilized Properties

For all periods presented, stabilized properties include all our consolidated properties, other than those in lease-up or development.

Same Store

Same store refers to stabilized properties that we and our consolidated joint ventures owned and operated for the entirety of both periods being compared.

Pro-Rata Share

BRT's pro-rata share gives effect to its percentage equity interest in the unconsolidated joint ventures that own properties. Due to the operation of allocation/distribution provision of the joint venture agreements pursuant to which BRT participates in the ownership of these properties, BRT's share of the gain and loss on the sale of a property may be less than implied by BRT's percentage equity interest. Notwithstanding the foregoing, when referring to the number of units, average occupancy, and average rent per unit, the amount shown reflects 100% of the amount.

20

BRT Apartments Corp. (NYSE: BRT)

Portfolio Table

As of 11/5/2020

___________________________________________________________________________________________

Property	City	State	Year Built	Year Acquired	Property Age	Units	Q3 2020 Avg. Occupancy	Q3 2020 Avg. Rent per Occ. Unit		% Ownership
Consolidated Properties
Silvana Oaks	North Charleston	SC	2010	2012	11	208	93.6%	$	1,191	100	%
Avondale Station	Decatur	GA	1950	2012	71	212	94.6%	1,181		100	%
Newbridge Commons	Columbus	OH	1999	2013	22	264	95.2%	937		100	%
Kendall Manor	Houston	TX	1981	2014	40	272	93.3%	846		100	%
Avalon	Pensacola	FL	2008	2014	13	276	97.7%	1,130		100	%
Parkway Grande	San Marcos	TX	2014	2015	7	192	96.2%	1,034		100	%
Woodland Trails	LaGrange	GA	2010	2015	11	236	97.9%	1,015		100	%
Kilburn Crossing	Fredericksburg	VA	2005	2016	16	220	97.9%	1,418		100	%
Weighted Avg./Total Consolidated					24	1,880
Properties owned by Unconsolidated Joint Ventures
Brixworth at Bridgestreet	Huntsville	AL	1985	2013	36	208	97.8%	836		80	%
Crossings of Bellevue	Nashville	TN	1985	2014	36	300	95.6%	1,182		80	%
Retreat at Cinco Ranch	Katy	TX	2008	2016	13	268	93.6%	1,186		75	%
Grove at River Place	Macon	GA	1988	2016	33	240	96.5%	754		80	%
Civic Center 1	Southaven	MS	2002	2016	19	392	97.4%	968		60	%
Verandas at Shavano Park	San Antonio	TX	2014	2016	7	288	93.7%	1,059		65	%
Chatham Court and Reflections	Dallas	TX	1986	2016	35	494	80.7%	963		50	%
Waters Edge at Harbison	Columbia	SC	1996	2016	25	204	97.1%	927		80	%
Pointe at Lenox Park	Atlanta	GA	1989	2016	32	271	96.3%	1,238		74	%
Civic Center 2	Southaven	MS	2005	2016	16	384	97.3%	1,029		60	%
Verandas at Alamo Ranch	San Antonio	TX	2015	2016	6	288	93.1%	1,040		71.9	%
OPOP Towers	St. Louis	MO	2014	2017	7	128	94.7%	1,370		75.5	%
OPOP Lofts	St. Louis	MO	2014	2017	7	53	93.0%	1,426		75.5	%
Vanguard Heights	Creve Coeur	MO	2016	2017	5	174	96.0%	1,604		78.4	%
Mercer Crossing	Dallas	TX	2014/2016	2017	7	509	90.1%	1,324		50	%
Jackson Square	Tallahassee	FL	1996	2017	25	242	95.5%	1,074		80	%
Magnolia Pointe	Madison	AL	1991	2017	30	204	96.6%	944		80	%
Woodland Apartments	Boerne	TX	2007	2017	14	120	94.3%	1,003		80	%
The Avenue	Ocoee	FL	1998	2018	23	522	95.3%	1,088		50	%
Parc at 980	Lawrenceville	GA	1997	2018	24	586	95.8%	1,198		50	%
Anatole Apartments	Daytona Beach	FL	1986	2018	35	208	94.7%	918		80	%
Landings of Carrier Parkway	Grand Prairie	TX	2001	2018	20	281	95.4%	1,116		50	%
Crestmont at Thornblade	Greenville	SC	1998	2018	23	266	94.2%	1,022		90	%
The Vive at Kellswater	Kannapolis	NC	2011	2019	10	312	94.4%	1,104		65	%
Somerset at Trussville	Trussville	AL	2007	2019	14	328	97.2%	990		80	%
The Village at Lakeside	Auburn	AL	1988	2019	33	200	97.0%	867		80	%
Canalside Lofts	Columbia	SC	2008/2013	2017	13	374	93.9%	1,223		32	%
Gateway Oaks	Forney	TX	2016	2016	5	313	92.8%	1,150		50	%
Abbotts Run	Wilmington	NC	2001	2019	20	264	92.5%	978		80	%
Weighted Avg./Total Unconsolidated					20	8,421
Lease-Up Projects: (1)
Bell's Bluff	Nashville	TN	2018		2	402	79.7%	1,460		58.1	%
Canalside Sola	Columbia	SC	2018		2	339	85.0%	1,370		46.2	%
Weighted Avg./Total (lease-up)					2	741
Weighted Avg./Total Portfolio					19	11,042
(1) Unconsolidated

21