EX-99.2 3 exhibit992q42021.htm EX-99.2 Document

Exhibit 99.2
brtlogoa.jpg
SUPPLEMENTAL FINANCIAL
INFORMATION FOR THREE AND TWELVE MONTHS ENDED DECEMBER 31, 2021


March 14, 2022





60 Cutter Mill Rd., Great Neck, NY 11021













brtlogoa.jpg

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 for the year ended December 31, 2021 filed with the SEC therafter.

We undertake 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.




brtlogoa.jpg
Table of ContentsPage Number
Financial Highlights1
Operating Results2
Operating Results of Unconsolidated Properties3
Funds From Operations4-5
Consolidated Balance Sheets6
Balance Sheets of Unconsolidated Joint Venture Entities7
Portfolio Data by State8-9
Same Store Comparison - Consolidated10-11
Same Store Comparison - Unconsolidated12-13
Portfolio Data Combined14
Multi-Family Acquisitions and Dispositions

15
Value-Add Information and Capital Expenditures16
Debt Analysis17
Non-GAAP Financial Measures, Definitions, and Reconciliations18-22
Portfolio Table23
    


BRT Apartments Corp. (NYSE: BRT)
Financial Highlights


_________________________________________________________________________________________________________
As at December 31,
20212020
Market capitalization (thousands)$438,321 $261,075 
Shares outstanding (thousands)18,271 17,176 
Closing share price$23.99 $15.20 
Quarterly dividend declared per share$0.23 $0.22 
Quarter ended December 31,
CombinedConsolidatedUnconsolidated
202120202021202020212020
Properties owned33391082331
Units9,27311,0422,5761,8806,6979,162
Quarter Average occupancy96.4 %94.5 %97.3 %95.6 %96.1 %94.3 %
Quarter Average monthly rental revenue per occupied unit $1,233$1,088$1,276$1,088$1,169$1,089
Quarter ended December 31,Twelve months ended
 December 31,
Per share data2021
(Unaudited)
2020
(Unaudited)
2021
(Unaudited)
2020
(Unaudited)
(Loss) earnings per share basic$(0.08)$(0.19)$1.63 $(1.16)
(Loss) earnings per share diluted$(0.08)$(0.19)$1.62 $(1.16)
FFO per share of common stock (diluted) (1)$0.35 $0.29 $0.97 $0.99 
AFFO per share of common stock (diluted) (1)$0.41 $0.33 $1.33 $1.12 
As at December 31,
20212020
Debt to Enterprise Value (2)61 %75 %
See definition of stabilized properties under "Non-GAAP Financial Measures and Definitions."
(1) 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."
(2) Enterprise Value is equal to debt plus market capitalization less cash and cash equivalents, including BRT's pro-rata share of cash and cash equivalents at the
unconsolidated Joint Ventures. Cash and cash equivalents excludes restricted cash. Debt is equal to 100% of the debt at the consolidated properties and BRT's
pro-rata share of debt at the unconsolidated joint ventures. See "Non-GAAP Financial Measures and Definitions" for an explanation of "pro-rata share."

1

BRT Apartments Corp. (NYSE: BRT)
Operating Results
(dollars in thousands except per share data)

_____________________________________________________________________________________________________________________
Three Months Ended December 31,
(Unaudited)
Twelve months Ended December 31,
2021202020212020
Revenues:
Rental revenue $10,279 $7,029 $32,041 $27,451 
Other income20 16 651 
Total revenues10,283 7,049 32,057 28,102 
Expenses:
Real estate operating expenses 4,515 3,026 14,202 12,377 
Interest expense1,953 1,700 6,757 7,100 
General and administrative3,239 2,647 12,621 11,701 
Impairment charge— — 520 3,642 
Depreciation and amortization3,285 1,595 8,025 6,742 
Total expenses12,992 8,968 42,125 41,562 
Total revenues less total expenses(2,709)(1,919)(10,068)(13,460)
Equity in loss of unconsolidated joint ventures1,825 (1,293)(4,208)(6,024)
Equity in earnings from sale of unconsolidated joint venture properties— — 34,982 — 
Gain on sale of real estate— — 7,693 — 
Gain on sale of partnership interest388 — 2,632 — 
Loss on extinguishment of debt(673)— (1,575)— 
(Loss) income from continuing operations(1,169)(3,212)29,456 (19,484)
 Income tax provision51 56 206 248 
Net (loss) income from continuing operations, net of taxes(1,220)(3,268)29,250 (19,732)
    Income attributable to non-controlling interests(34)(33)(136)(130)
Net (loss) income attributable to common stockholders$(1,254)$(3,301)$29,114 $(19,862)
Weighted average number of shares of common stock outstanding:
Basic17,317,596 17,176,401 17,017,690 17,115,697 
Diluted17,317,596 17,176,401 17,084,642 17,115,697 
Per share amounts attributable to common stockholders:
Basic $(0.08)$(0.19)$1.63 $(1.16)
Diluted$(0.08)$(0.19)$1.62 $(1.16)


2

BRT Apartments Corp. (NYSE: BRT)
Operating Results of Unconsolidated Properties
(dollars in thousands, except per share data)

_____________________________________________________________________________________________________________________

Three Months Ended December 31,
(Unaudited)
Twelve months Ended December 31,
2021202020212020
Revenues:
Rental and other revenue$26,411 $32,332 $121,906 $127,058 
Total revenues26,411 32,332 121,906 127,058 
Expenses:
Real estate operating expenses10,994 15,028 56,507 60,326 
Interest expense6,402 8,732 30,964 34,918 
Depreciation7,172 10,473 35,636 41,657 
Total expenses24,568 34,233 123,107 136,901 
Total revenues less total expenses1,843 (1,901)(1,201)(9,843)
Other equity earnings33 54 117 
Impairment of assets— — (2,813)— 
Insurance recoveries— — 2,813 — 
Gain on insurance recoveries933 — 2,179 765 
Gain on sale of real estate properties— — 83,984 — 
Loss on extinguishment of debt— — (9,401)— 
Net income (loss) income from joint ventures$2,809 $(1,898)$75,615 $(8,961)
BRT equity in loss and equity in earnings from sale of unconsolidated joint venture properties$1,825 $(1,293)$30,774 $(6,024)


3

BRT Apartments Corp. (NYSE: BRT)
Funds from Operations
(dollars in thousands, except per share data)
____________________________________________________________________________________________________________________



Three Months Ended December 31,Twelve months Ended December 31,
2021202020212020
GAAP Net (loss) income attributable to common stockholders$(1,254)$(3,301)$29,114 $(19,862)
Add: depreciation of properties3,285 1,595 8,025 6,742 
Add: our share of depreciation in unconsolidated joint ventures4,694 6,670 23,083 26,493 
Add: impairment charge— — 520 3,642 
Add: our share of impairment charge in unconsolidated joint venture
         properties
— — 2,010 — 
Deduct: our share of earnings from sale of unconsolidated joint venture
              properties
— — (34,982)— 
Deduct: gain on sale of real estate and partnership interests(388)— (10,325)— 
Adjust for non-controlling interests(4)(4)(16)(16)
Funds from operations$6,333 $4,960 $17,429 $16,999 
Adjustments for: straight-line rent accruals12 (10)(18)(40)
Add: loss on extinguishment of debt673 — 1,575 — 
Add: our share of loss on extinguishment of debt from unconsolidated
         joint ventures
— — 4,581 — 
Add: amortization of restricted stock and RSU expense991 461 2,941 1,821 
Add: amortization of deferred mortgage and debt costs80 80 295 320 
Add: our share of deferred mortgage costs from unconsolidated joint
         venture properties
103 147 542 626 
Less: our share of insurance recovery from unconsolidated joint
         ventures
— — (2,010)— 
Less: our share of gain on insurance proceeds from unconsolidated
          joint venture
(648)— (1,528)(519)
Adjustments for non-controlling interests(2)
Adjusted funds from operations$7,542 $5,639 $23,811 $19,213 

4


Funds from Operations
(dollars in thousands, except per share data)
____________________________________________________________________________________________________________________



Three Months Ended December 31,Twelve months Ended December 31,
2021202020212020
GAAP Net (loss) income attributable to common stockholders$(0.08)$(0.19)$1.62 $(1.16)
Add: depreciation of properties0.19 0.09 0.45 0.39 
Add: our share of depreciation in unconsolidated joint ventures0.26 0.39 1.29 1.55 
Add: Impairment charge— — 0.03 0.21 
Add: our share of impairment charge in unconsolidated joint
          ventures
— — 0.11 — 
Deduct: our share of earnings from sale of unconsolidated joint venture
              properties
— — (1.95)— 
Deduct: gain on sales of real estate and partnership interest(0.02)— (0.58)— 
Adjustment for non-controlling interests— — — — 
Funds from operations per common share - diluted0.35 0.29 0.97 0.99 
Adjust for straight line rent accruals— — — — 
Add: loss on extinguishment of debt0.04 — 0.09 — 
Add: our share of loss on extinguishment of debt from unconsolidated
         joint ventures
— — 0.26 — 
Add: amortization of restricted stock and RSU expense0.05 0.03 0.16 0.10 
Add: amortization of deferred mortgage and debt costs— — 0.02 0.02 
Add: our share of deferred mortgage costs from unconsolidated joint
        venture properties
0.01 0.01 0.03 0.04 
Less: our share of insurance recovery from unconsolidated joint ventures— — (0.11)— 
Less: our share of gain on insurance proceeds from unconsolidated joint
         venture
(0.04)— (0.09)(0.03)
Adjustments for non-controlling interests— — — — 
Adjusted funds from operations per common share - diluted$0.41 $0.33 $1.33 $1.12 
Diluted shares outstanding for FFO and AFFO17,317,596 17,176,401 17,936,465 17,115,697 
5

BRT Apartments Corp. (NYSE: BRT)
Consolidated Balance Sheets
(amounts in thousands, except per share amounts)

_____________________________________________________________________________________________________________________

December 31,
20212020
ASSETS
Real estate properties, net of accumulated depreciation$293,550 $160,192 
Investment in unconsolidated joint ventures112,347 169,474 
Cash and cash equivalents32,339 19,885 
Restricted cash6,582 8,800 
Other assets10,341 7,390 
Real estate property held for sale4,379 — 
Total Assets $459,538 $365,741 
LIABILITIES AND EQUITY
Liabilities:
Mortgages payable, net of deferred costs$199,877 $130,434 
Junior subordinated notes, net of deferred costs37,103 37,083 
Accounts payable and accrued liabilities19,607 20,536 
Total Liabilities 256,587 188,053 
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;
16,432 and 15,638 shares outstanding173 164 
Additional paid-in capital258,161 245,605 
Accumulated other comprehensive loss— (19)
Accumulated deficit(55,378)(67,978)
Total BRT Apartments Corp. stockholders’ equity202,956 177,772 
Non-controlling interests(5)(84)
Total Equity202,951 177,688 
Total Liabilities and Equity$459,538 $365,741 

6

BRT Apartments Corp. (NYSE: BRT)
Balance Sheet of Unconsolidated Joint Venture Entities
(amounts in thousands, except per share amounts)

_____________________________________________________________________________________________________________________

At December 31, 2021, the Company held interests in unconsolidated joint ventures that own 23 multi-family properties (the "Unconsolidated Properties"). The condensed balance sheet below present information regarding such properties (dollars in thousands):
December 31, 2021
ASSETS
Real estate properties, net of accumulated depreciation$734,247 
Cash and cash equivalents13,741 
Other assets25,535 
Total Assets$773,523 
LIABILITIES AND EQUITY
Liabilities:
Mortgages payable, net of deferred costs584,479 
Accounts payable and accrued liabilities17,064 
Total Liabilities601,543 
Commitments and contingencies
Equity:
Total unconsolidated joint venture equity171,980 
Total Liabilities and Equity$773,523 
BRT interest in joint venture equity$112,347 
Unconsolidated Mortgages Payable:
BRT's pro-rata share$379,759 
Partner's pro rata share204,720 
Total$584,479 


7

BRT Apartments Corp. (NYSE: BRT)
Portfolio Data by State
Quarter ended December 31, 2021
(dollars in thousands, except monthly rent amounts)

_____________________________________________________________________________________________________________________
Consolidated
 Units at period endRevenues Property Operating Expenses NOI (1)% of NOI ContributionWeighted Average Occupancy
 
Weighted Average Rent per Occ. Unit
 
Texas192$704$282$4227.3 %97.7 %$1,088 
Georgia4481,72373199217.2 %98.5 %1,152
Florida2761,21351170212.2 %97.8 %1,326
Ohio2648383624768.3 %97.2 %972
Virginia2201,09636972712.6 %97.3 %1,516
South Carolina4741,8821,00987315.1 %95.8 %1,216
Tennessee7022,4471,1191,32823.0 %97.2 %1,544
Sold properties and legacy assets3761322444.2 %N/AN/A
Totals2,576$10,279$4,515$5,764100 %97.3 %$1,276 
Unconsolidated (Pro-Rata Share) (1)
Units at period endRevenuesProperty Operating ExpensesNOI (1)% of NOI ContributionWeighted Average Occupancy
 
Weighted Average Rent per Occ. Unit
 
Texas2,561$5,906$2,787$3,11931.0 %95.5 %$1,212 
South Carolina9171,7186681,05010.4 %96.2 %1,272
Georgia5111,3496137367.3 %96.2 %1,079
Florida2426942614334.3 %92.7 %1,195
Alabama9402,5001,0371,46314.5 %96.7 %1,006
Mississippi7762,0005901,41014.0 %98.2 %1,086
North Carolina5761,6116569559.5 %96.8 %1,140
Missouri1746703113593.6 %91.9 %1,431
Joint venture buyouts620 154 466 4.6 %N/AN/A
Sold properties172 95 77 0.8 %N/AN/A
Totals6,697$17,240$7,172$10,068100 %96.1 %$1,169 

_________________________________________________________________________________
(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."













8

BRT Apartments Corp. (NYSE: BRT)
Portfolio Data by State
Twelve months ended December 31, 2021
(dollars in thousands, except monthly rent amounts)

____________________________________________________________________________________________________________________
Consolidated
 Units at period endRevenues Property Operating Expenses NOI (1)% of NOI ContributionWeighted Average Occupancy
 
Weighted Average Rent per Occ. Unit
 
Texas192$2,710$1,355$1,3557.6%95.3%$983
Georgia4486,7233,0023,72120.9%98.1%1,124
Florida2764,5941,8602,73415.3%98.1%1,250
Ohio2643,2321,3941,83810.3%97.5%947
Virginia2204,2731,4912,78215.6%97.9%1,465
South Carolina4744,4022,2552,14712.0%95.1%1,231
Tennessee7023,4131,4871,92610.8%97.1%1,524
Sold properties and legacy assets2,6941,3581,3367.5%N/AN/A
Totals2,576$32,041$14,202$17,839100.0%97.1%$1,186
Unconsolidated (Pro-Rata Share)(1)
Units at period endRevenuesProperty Operating ExpensesNOI (1)% of NOI ContributionAverage Occupancy
 
Average Rent per Occ. Unit
Texas2,561$22,320$11,379$10,94126.0%94.1%$1,156
South Carolina9176,4652,9383,5278.4%93.8%1,200
Georgia5115,2502,3842,8666.8%96.5%1,124
Florida2422,6861,2831,4033.3%95.0%1,116
Alabama9409,8604,3005,56013.2%96.3%988
Mississippi7767,2492,5894,66011.1%98.2%1,053
North Carolina5766,1452,7393,4068.1%95.4%1,097
Missouri1742,7161,1811,5353.6%91.0%1,398
Joint venture buyouts8,1773,8634,31410.3%N/AN/A
Sold properties7,6543,7953,8599.2%N/AN/A
Totals6,697$78,522$36,451$42,071100%94.3%$1,132
_________________________________________________________________________________
(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."

9

BRT Apartments Corp. (NYSE: BRT)
Consolidated Same Store Comparisons (1)
Quarters ended December 31, 2021 and 2020
(dollars in thousands, except monthly rent amounts)
_____________________________________________________________________________________________________________________
RevenuesProperty Operating ExpensesNOI (2)
Units20212020% Change20212020% Change20212020% Change
Georgia 448$1,723$1,6067.3 %$731$64413.5 %$992$9623.1 %
Florida2761,2131,07013.4 %51144814.1 %70262212.9 %
Texas 1927046577.2 %2822675.6 %4223908.2 %
Ohio2648387846.9 %3623425.8 %4764427.7 %
Virginia2201,0961,0296.5 %3693427.9 %7276875.8 %
South Carolina2088648106.7 %46138220.7 %403428(5.8)%
Totals1,608$6,438$5,9568.1 %$2,716$2,42512.0 %$3,722$3,5315.4 %
0
Weighted Average OccupancyWeighted Average Monthly Rent per Occupied Unit
20212020% Change20212020% Change
Georgia 98.5 %95.8 %2.8 %$1,152$1,1054.3 %
Florida97.8 %97.9 %(0.1)%1,3261,17412.9 %
Texas 97.7 %95.3 %2.5 %1,0881,0266.0 %
Ohio97.2 %97.4 %(0.2)%9729344.1 %
Virginia97.3 %98.6 %(1.3)%1,5161,4167.1 %
South Carolina94.1 %93.6 %0.5 %1,2771,1947.0 %
Weighted Average97.3 %96.5 %0.8 %1,2101,1346.7 %
_______________________________
(1) See definition of Same Store under "Non-GAAP Financial Measures and Definitions"
(2) See the reconciliation of NOI to net income, as calculated in accordance with GAAP, and the definition of NOI under "Non-GAAP Financial Measures and
Definitions."




































10

BRT Apartments Corp. (NYSE: BRT)

Consolidated Same Store Comparisons (1)
Twelve months ended December 31, 2021 and 2020
(dollars in thousands, except monthly rent amounts)
____________________________________________________________________________________________________________________
RevenuesProperty Operating ExpensesNOI (2)
Units20212020% Change20212020% Change20212020% Change
Georgia 448$6,723$6,3166.4 %$3,002$2,51419.4 %$3,721$3,802(2.1)%
Florida2764,5944,00214.8 %1,8601,67111.3 %2,7342,33117.3 %
Texas 1922,7102,5546.1 %1,3551,3202.7 %1,3551,2349.8 %
Ohio2643,2323,0396.4 %1,3941,3483.4 %1,8381,6918.7 %
Virginia2204,2734,0066.7 %1,4911,515(1.6)%2,7822,49111.7 %
South Carolina2083,3843,2185.2 %1,7071,6761.8 %1,6771,5428.8 %
Totals1,608$24,916$23,1357.7 %$10,809$10,0447.6 %$14,107$13,0917.8 %
Weighted Average OccupancyWeighted Average Monthly Rent per Occupied Unit
20212020% Change20212020% Change
Georgia 98.1 %96.0 %2.2 %$1,124$1,0893.2 %
Florida98.1 %95.3 %2.9 %1,2501,12411.2 %
Texas 97.1 %93.4 %4.0 %1,0421,0350.7 %
Ohio97.5 %95.2 %2.4 %9479291.9 %
Virginia97.9 %96.2 %1.8 %1,4651,4113.8 %
South Carolina95.1 %93.2 %2.0 %1,2311,1824.1 %
Weighted Average97.5 %95.1 %2.5 %1,1671,1194.3 %
_______________________________
(1) See definition of Same Store under "Non-GAAP Financial Measures and Definitions"
(2) See the reconciliation of NOI to net income, as calculated in accordance with GAAP, and the definition of NOI
under "Non-GAAP Financial Measures and Definitions."

11

BRT Apartments Corp. (NYSE: BRT)
Unconsolidated Same Store Comparisons (1)
Quarters ended December 31, 2021 and 2020
BRT Pro-rata Share
(dollars in thousands, except monthly rent amounts)
________________________________________________________________________________________
RevenuesProperty Operating ExpensesNOI (2)
Units20212020% Change20212020% Change20212020% Change
Texas2,561$5,906$5,17814.1 %$2,786$2,5867.7 %$3,120$2,59220.4 %
Georgia5111,3491,2874.8 %613668(8.2)%73661918.9 %
Florida2426946565.8 %261286(8.7)%43337017.0 %
South Carolina 9171,7151,53411.8 %666720(7.5)%1,04981428.9 %
Mississippi7761,6071,4778.8 %474496(4.4)%1,13398115.5 %
Alabama 9402,5002,3775.2 %1,03592611.8 %1,4651,4511.0 %
Missouri174670688(2.6)%30927014.4 %361418(13.6)%
North Carolina5761,6111,44311.6 %662670(1.2)%94977322.8 %
Totals6,697$16,052$14,6409.6 %$6,806$6,6222.8 %$9,246$8,01815.3 %
Weighted Average OccupancyWeighted Average Monthly Rent per Occupied Unit
20212020% Change20212020% Change
Texas95.5 %91.2 %4.7 %$1,212$1,09310.9 %
Georgia96.2 %95.8 %0.4 %1,0791,0294.9 %
Florida92.7 %94.6 %(2.0)%1,1951,1097.8 %
South Carolina 96.2 %90.4 %6.4 %1,2721,2253.8 %
Mississippi98.3 %97.8 %0.5 %1,0861,0137.2 %
Alabama 96.7 %97.8 %(1.1)%1,0069327.9 %
Missouri93.9 %93.3 %0.6 %1,5451,617(4.5)%
North Carolina96.8 %95.2 %1.7 %1,1401,03110.6 %
Weighted Average96.1 %93.7 %2.6 %1,1681,0818.0 %
________________________________
(1) See definition of Same Store under "Non-GAAP Financial Measures and Definitions"
(2) 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."





12

BRT Apartments Corp. (NYSE: BRT)
Unconsolidated Same Store Comparisons (1)
Twelve months ended December 31, 2021 and 2020
BRT Pro-rata Share
(dollars in thousands, except monthly rent amounts)
_______________________________________________________________________________________
RevenuesProperty Operating ExpensesNOI (2)
Units20212020% Change20212020% Change20212020% Change
Texas2,561$22,320$20,7487.6 %$11,379$10,9254.2 %$10,941$9,82311.4 %
Georgia5115,2504,9456.2 %2,3842,481(3.9)%2,8662,46416.3 %
Florida2422,6862,5863.9 %1,2831,2026.7 %1,4031,3841.4 %
South Carolina 5783,8913,6127.7 %2,0121,9533.0 %1,8791,65913.3 %
Mississippi7766,2205,7677.9 %2,2272,0628.0 %3,9933,7057.8 %
Alabama 9409,8609,2416.7 %4,3003,9608.6 %5,5605,2815.3 %
Missouri1742,7162,792(2.7)%1,1811,0848.9 %1,5351,708(10.1)%
North Carolina3123,4553,1808.6 %1,5571,4686.1 %1,8981,71210.9 %
Totals5,782$56,398$52,8716.7 %$26,323$25,1354.7 %$30,075$27,7368.4 %
Weighted Average OccupancyWeighted Average Monthly Rent per Occupied Unit
20212020% Change20212020% Change
Texas94.1 %91.1 %3.3 %1,1561,1124.0 %
Georgia95.8 %93.5 %2.5 %1,0481,0182.9 %
Florida94.2 %94.8 %(0.6)%1,1311,0903.8 %
South Carolina 93.7 %92.0 %1.8 %1,1481,1271.9 %
Mississippi98.2 %96.9 %1.3 %1,0539945.9 %
Alabama 96.3 %97.1 %(0.8)%9889158.0 %
Missouri93.6 %95.9 %(2.4)%1,5831,604(1.3)%
North Carolina95.5 %94.6 %1.0 %1,1991,1038.7 %
Weighted Average95.1 %93.5 %1.7 %1,1201,0724.5 %
________________________________
(1) See definition of Same Store under "Non-GAAP Financial Measures and Definitions"
(2) 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."



13

BRT Apartments Corp. (NYSE: BRT)
Portfolio Data Combined
(dollars in thousands, except monthly rent amounts)
________________________________________________________________________________________

Quarter Ended December 31,
Portfolio20212020Variance
RevenuesProperty Operating ExpensesNOI RevenuesProperty Operating ExpensesNOIRevenuesProperty Operating ExpensesNOI
Consolidated$10,279$4,515$5,764$7,029$3,026$4,00346.2 %49.2 %44.0 %
Unconsolidated (1)17,2407,17210,06820,4879,54210,945(15.8)%(24.8)%(8.0)%
Combined$27,519$11,687$15,832$27,516$12,568$14,948 %(7.0)%5.9 %
Same Store
20212020Variance
RevenuesProperty Operating ExpensesNOI RevenuesProperty Operating ExpensesNOI RevenuesProperty Operating ExpensesNOI
Consolidated$6,438$2,716$3,722$5,956$2,425$3,5318.1 %12.0 %5.4 %
Unconsolidated (1)16,0526,8069,24614,6406,6228,0189.6 %2.8 %15.3 %
Combined$22,490$9,522$12,968$20,596$9,047$11,5499.2 %5.3 %12.3 %
_____________________________________________________________



Twelve Months ended December 31,
Portfolio20212020Variance
RevenuesProperty Operating ExpensesNOIRevenuesProperty Operating ExpensesNOIRevenuesProperty Operating ExpensesNOI
Consolidated$32,041$14,202$17,839$27,451$12,377$15,07416.7 %14.7 %18.3 %
Unconsolidated (1)78,52236,45142,07180,45838,30942,149(2.4)%(4.9)%(0.2)%
Combined$110,563$50,653$59,910$107,909$50,686$57,2232.5 %(0.1)%4.7 %
Same Store
20212020Variance
RevenuesProperty Operating ExpensesNOI RevenuesProperty Operating ExpensesNOIRevenuesProperty Operating ExpensesNOI
Consolidated$24,916$10,809$14,107$23,135$10,044$13,0917.7 %7.6 %7.8 %
Unconsolidated (1)56,39826,32330,07552,87125,13527,7366.7 %4.7 %8.4 %
Combined$81,314$37,132$44,182$76,006$35,179$40,8277.0 %5.6 %8.2 %
_____________________________
(1) Unconsolidated amounts represent BRT's pro-rata share. See definition of pro-rata under "Non-GAAP Financial Measures and Definitions."
14

BRT Apartments Corp. (NYSE: BRT)
Acquisitions and Dispositions
(dollars in thousands)

________________________________________________________________________________________

ACQUISITIONS
Acquisition of Joint Venture Interests
Property/LocationPurchase DateUnitsPurchase PricePre-Acquisition ownership % in the JVPost-Acquisition Ownership %
Civic I/II, Southaven, MS5/4/2021776$6,031 60.0 %74.7 %
Bells Bluff, West Nashville, TN8/18/202140227,860 58.1 %100.0 %
Crestmont at Thornblade, Greenville, SC10/1/20212661,600 90.0 %100.0 %
Crossings of Bellevue, Nashville, TN12/1/202130016,128 80.0 %100.0 %
Totals1,744 $51,619 
DISPOSITIONS
Disposition of Wholly-Owned Property
Property/LocationSale DateNo. of UnitsSales PriceGain on Sale
Kendall Manor, Houston, TX5/26/2021272 $24,500 $7,279 
Cooperative apartment unit - New York, NY 8/20/20211545414 
273$25,045 $7,693 
Dispositions of Joint Venture Interests
Property/LocationSale DateNo. of UnitsSales PriceGain on SalePartnership Interest
Anatole, Daytona Beach, FL4/20/2021208$7,540 $2,244 80.0 %
OPOP Tower and Lofts, St. Louis, MO11/4/20211813,000 388 80.0 %
Totals389 $10,540 $2,632 
Disposition of Property by Unconsolidated Joint Ventures
Property/LocationSale DateNo. of UnitsSales PriceGain on SaleBRT's Share of Gain on Sale (1)Loss on Extinguishment of DebtBRT's Share of Loss on Extinguishment of Debt
Avenue Apts, Ocoee, FL07/20/2021522$107,661 $39,668 $19,518 $9,100 $4,474 
Parc at 980, Lawrenceville, GA07/28/2021586118,250 44,316 15,464 308 107 
1,108 $225,911 $83,984 $34,982 $9,408 $4,581 




15

BRT Apartments Corp. (NYSE: BRT)
Value-Add Program and Capital Expenditures
Quarter ended December 31, 2021

________________________________________________________________________________________
Value-Add Program
(Includes consolidated and unconsolidated amounts)
Units Rehabilitated (1)Estimated Rehab Costs (2)Estimated Rehab Costs Per unitEstimated Average Monthly Rent Increase (3)Estimated Annualized ROI (3)Estimated units available to be renovated over next 24 months
65$388,899$5,983$21944%700
(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 ExpendituresLess: JV Partner ShareBRT Share of Capital Expenditures (4)
Estimated Recurring Capital Expenditures (1)$142,000 $45,000 $97,000 
Estimated Non-Recurring Capital Expenditures (2)6,508,000 1,887,000 4,621,000 
Total Capital Expenditures$6,650,000 $1,932,000 $4,718,000 
Replacements (operating expense) (3)$641,000 $183,000 $458,000 
Estimated Recurring Capital Expenditures and
Replacements per unit (9,273 units)
$84 $24 $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 percentage equity interest.

16

BRT Apartments Corp. (NYSE: BRT)
Debt Analysis
As of December 31, 2021
(dollars in thousands)
____________________________________________________________________________________________________________________________________
Consolidated
Year
Total Principal PaymentsScheduled AmortizationPrincipal Payments Due at Maturity Percent of Total Principal Payments Due At MaturityWeighted Average Interest Rate (1)
2022$31,355 $1,963 $29,392 16 %4.04 %
20231,679 1,679 — — %— %
20242,095 2,095 — — %— %
202517,467 2,092 15,375 %4.42 %
20261,904 1,904 — — %— %
Thereafter 146,357 9,217 137,140 75 %3.64 %
Total$200,857 $18,950 $181,907 100 %
Unconsolidated (BRT pro rata share)
YearTotal Principal PaymentsScheduled AmortizationPrincipal Payments Due at MaturityPercent of Total Principal Payments Due At MaturityWeighted Average Interest Rate (1)
2022$3,896 $3,896 — — %— %
202329,354 4,769 $24,585 %4.12 %
20245,217 5,217 — — %— %
20256,209 6,209 — — %— %
2026107,117 11,737 95,380 28 %4.14 %
Thereafter230,260 14,262 215,998 64 %4.09 %
Total$382,053 $46,090 $335,963 100 %
Combined (2)
YearTotal Principal PaymentsScheduled AmortizationPrincipal Payments Due at MaturityPercent of Total Principal Payments Due At MaturityWeighted Average Interest Rate (1)
2022$35,251 $5,859 $29,392 %4.04 %
202331,033 6,448 24,585 %4.12 %
20247,312 7,312 — — — %
202523,676 8,301 15,375 %4.42 %
2026109,021 13,641 95,380 18 %4.14 %
Thereafter376,617 23,479 353,138 68 %4.11 %
Total$582,910 $65,040 $517,870 100 %
Weighted Average Remaining Term to Maturity (2)8.23
Weighted Average Interest Rate (2)3.92 %
Debt Service Coverage Ratio for the quarter ended December 31, 2021 1.77 (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 Rate3 month LIBOR + 2.00% (i.e, 2.13% at 12/31/2021)
MaturityApril 30, 2036
Credit Facility (as of March 14, 2022)
Maximum Amount Available Up to $35,000
Amount Outstanding $0
Interest RatePrime + 0.25% (floor of 3.50%)
MaturityNovember 2024

17

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:


ConsolidatedThree Months Ended December 31,Twelve Months Ended December 31,
2021202020212020
GAAP Net (loss) income attributable to common stockholders$(1,254)$(3,301)$29,114 $(19,862)
Less: Other Income(4)(20)(16)(651)
Add: Interest expense1,953 1,700 6,757 7,100 
         General and administrative3,239 2,647 12,621 11,701 
         Impairment charge— — 520 3,642 
         Depreciation and amortization3,285 1,595 8,025 6,742 
         Provision for taxes51 56 206 248 
Less: Gain on sale of real estate— — (7,693)— 
         Gain on the sale of partnership interest
(388)— (2,632)— 
Add: Loss on extinguishment of debt673 — 1,575 — 
         Equity in loss of unconsolidated joint venture properties(1,825)1,293 4,208 6,024 
Less: Equity in earnings from sale of unconsolidated joint venture
          properties
— — (34,982)— 
Add: Net loss attributable to non-controlling interests34 33 136 130 
Net Operating Income$5,764 $4,003 $17,839 $15,074 
Less: Non-same store and non- multi -family Net Operating Income(2,042)(472)(3,732)(1,983)
Same store Net Operating Income$3,722 $3,531 $14,107 $13,091 


18

BRT Apartments Corp. (NYSE: BRT)
NON-GAAP FINANCIAL MEASURES, DEFINITIONS, AND RECONCILIATIONS
(dollars in thousands)
________________________________________________________________________________________


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 December 31,Twelve Months Ended December 31,
2021202020212020
BRT equity in earnings (loss) from joint ventures$1,825 $(1,293)$30,774 $(6,024)
Add: Interest expense4,229 5,571 20,196 22,317 
         Depreciation4,694 6,670 23,083 26,492 
         Loss on extinguishment of debt— — 4,581 — 
        Impairment of assets— — 2,010 — 
Less: Gain on sale of real estate— — (34,982)— 
          Other equity earnings (32)(3)(53)(117)
          Insurance recoveries— — (2,010)— 
         Gain on sale of insurance recoveries(648)— (1,528)(519)
Net Operating Income$10,068 $10,945 $42,071 $42,149 
Less: Non-same store Net Operating Income(822)(2,932)(11,996)(14,411)
Same store Net Operating Income$9,246 $8,013 $30,075 $27,738 
Consolidated same store Net Operating Income3,722 3,531 14,107 13,091 
Unconsolidated same store Net Operating Income9,246 8,013 30,075 27,738 
Combined same store Net Operating Income$12,968 $11,544 $44,182 $40,829 


19

BRT Apartments Corp. (NYSE: BRT)
NON-GAAP FINANCIAL MEASURES, DEFINITIONS, AND RECONCILIATIONS
(dollars in thousands)

_____________________________________________________________________________________________________________________

The condensed income statements for the unconsolidated properties below, present, for the periods indicated, a reconciliation of the information that appears in note 6 to the consolidated financial statements included in BRT's Annual Report on Form 10-K for the period ended December 31, 2021 to the BRT pro-rata information presented below
Three Months Ended December 31, 2021
TotalPartner ShareBRT Share
Revenues:
Rental and other revenue$26,411 $9,171 $17,240 
Total revenues26,411 9,171 17,240 
Expenses:
Real estate operating expenses10,994 3,822 7,172 
Interest expense6,402 2,173 4,229 
Depreciation7,172 2,478 4,694 
Total expenses24,568 8,473 16,095 
Total revenues less total expenses1,843 698 1,145 
Equity in earnings of joint ventures33 32 
Insurance recoveries933 933 — 
Gain on insurance recoveries— (648)648 
Net income$2,809 $984 $1,825 (1)

Three Months Ended December 31, 2020
TotalPartner ShareBRT Share
Revenues:
Rental and other revenue$32,332 $11,845 $20,487 
Total revenues32,332 11,845 20,487 
Expenses:
Real estate operating expenses15,028 5,486 9,542 
Interest expense8,732 3,161 5,571 
Depreciation10,473 3,803 6,670 
Total expenses34,233 12,450 21,783 
Total revenues less total expenses(1,901)(605)(1,296)
Equity in earnings of joint ventures— 
Net loss$(1,898)$(605)$(1,293)(1)
______________
(1) Reflects BRT's share as determined in accordance with GAAP - not its pro-rata share
20

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 6 of BRT's Annual report on Form 10-K to the BRT pro rata information presented here in this supplemental.
Twelve Months Ended December 31, 2021
TotalPartner ShareBRT Share
Revenues:
Rental and other revenue$121,906 $43,384 $78,522 
Total revenues121,906 43,384 78,522 
Expenses:
Real estate operating expenses56,507 20,056 36,451 
Interest expense30,964 10,768 20,196 
Depreciation35,636 12,553 23,083 
Total expenses123,107 43,377 79,730 
Total revenues less total expenses(1,201)(1,208)
Equity in earnings of joint ventures54 53 
Impairment charges(2,813)(803)(2,010)
Insurance recoveries2,813 803 2,010 
Gain on insurance recoveries2,179 651 1,528 
Gain on sale of real estate properties83,984 49,002 34,982 
Loss on extinguishment of debt(9,401)(4,820)(4,581)
Net income$75,615 $44,841 $30,774 

Twelve Months Ended December 31, 2020
TotalPartner ShareBRT Share
Revenues:
Rental and other revenue$127,058 $46,600 $80,458 
Total revenues127,058 46,600 80,458 
Expenses:
Real estate operating expenses60,326 22,017 38,309 
Interest expense34,918 12,601 22,317 
Depreciation41,657 15,165 26,492 
Total expenses136,901 49,783 87,118 
Total revenues less total expenses(9,843)(3,183)(6,660)
Equity in earnings of joint ventures117 — 117 
Gain on insurance recoveries765 246 519 
Net loss$(8,961)$(2,937)$(6,024)


21

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.

Same Store
Same store properties refer to stabilized properties that we owned and operated for the entirety of periods being compared, except for properties that are under construction, in lease-up, or are undergoing development or redevelopment. We move properties previously excluded from our same store portfolio (because they were under construction, in lease up or are in development or redevelopment) into the same store designation once they have stabilized (as described below) and such status has been reflected fully in all applicable periods of comparison.

Stabilized Properties
Newly constructed, lease-up, development and redevelopment properties are deemed stabilized upon the earlier to occur of the first full calendar quarter beginning (a) 12 months after the property is fully completed and put in service and (b) attainment of at least 90% physical occupancy. 

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.


22

BRT Apartments Corp. (NYSE: BRT)
Portfolio Table
As of 3/14/2022
___________________________________________________________________________________________
PropertyCityStateYear BuiltYear AcquiredProperty AgeUnitsQ4 2021 Avg. OccupancyQ4 2021 Avg. Rent per Occ. Unit% Ownership
Consolidated Properties
Silvana OaksNorth CharlestonSC201020121220894.1%$1,277 100 %
Avondale StationDecaturGA195020127221297.6%1,218 100 %
Newbridge CommonsColumbusOH199920132326497.2%972 100 %
AvalonPensacolaFL200820141427697.8%1,326 100 %
Parkway GrandeSan MarcosTX20142015819297.7%1,088 100 %
Woodland TrailsLaGrangeGA201020151223699.3%1,094 100 %
Kilburn CrossingFredericksburgVA200520161722097.3%1,516 100 %
Bell's BluffNashvilleTN20182018340296.8%1,626 100 %
Crossings of BellevueNashvilleTN198520143730099.0%1,222 100 %
Crestmont at ThornbladeGreenvilleSC199820182426697.1%1,170 100 %
Weighted Avg./Total Consolidated212,576
Properties owned by Unconsolidated Joint Ventures
Brixworth at BridgestreetHuntsvilleAL198520133720895.7%899 80 %
Retreat at Cinco RanchKatyTX200820161426896.3%1,329 75 %
Grove at River PlaceMaconGA198820163424096.5%801 80 %
Civic Center 1SouthavenMS200220162039298.2%1,052 60 %
Chatham Court and ReflectionsDallasTX198620163649497.9%1,006 50 %
Waters Edge at HarbisonColumbiaSC199620162620495.6%1,022 80 %
Pointe at Lenox ParkAtlantaGA198920163327195.9%1,328 74 %
Civic Center 2SouthavenMS200520161738498.3%1,120 60 %
Verandas at Alamo RanchSan AntonioTX20152016728894.9%1,179 71.9 %
Gateway OaksForneyTX20162016631397.6%1,207 50 %
Vanguard HeightsCreve CoeurMO20162017617493.9%1,545 78.4 %
Mercer CrossingDallasTX2014/20162017850995.3%1,444 50 %
Jackson SquareTallahasseeFL199620172624292.7%1,195 80 %
Magnolia PointeMadisonAL199120173120495.1%1,062 80 %
Woodland ApartmentsBoerneTX200720171512086.9%1,047 80 %
Canalside LoftsColumbiaSC2008/201320171437496.3%1,263 32 %
Landings of Carrier ParkwayGrand Prairie TX200120182128194.2%1,195 50 %
Canalside Sola ColumbiaSC20182018333996.5%1,431 46.2 %
The Vive at KellswaterKannapolisNC201120191131295.8%1,243 65 %
Somerset at TrussvilleTrussvilleAL200720191532898.0%1,084 80 %
The Village at LakesideAuburnAL198820193420097.2%932 80 %
Abbotts RunWilmingtonNC200120202126498.0%1,022 80 %
Weighted Avg./Total Unconsolidated196,409
Weighted Avg./Total Portfolio208,985

23