EX-99.2 3 exhibit992q12023.htm EX-99.2 Document

Exhibit 99.2
brtlogoa.jpg
SUPPLEMENTAL FINANCIAL
INFORMATION FOR THREE MONTHS ENDED MARCH 31, 2023


May 8, 2023

60 Cutter Mill Rd., Great Neck, NY 11021












brtlogoa.jpg

CAUTIONARY STATEMENT REGARDING FORWARD-LOOKING STATEMENTS
We consider some of the information set forth herein to contain forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, or the Securities Act, and Section 21E of the Securities Exchange Act of 1934, as amended, or the Exchange Act, with respect to our expectations for future periods. Forward-looking statements do not discuss historical fact, but instead include statements related to expectations, projections, intentions or other items related to the future. Such forward-looking statements include, without limitation, statements regarding expected operating performance and results, property acquisition and disposition activity, joint venture activity, development and value add activity and other capital expenditures, and capital raising and financing activity, as well as revenue and expense growth, occupancy, interest rate and other economic expectations. Words such as “expects,” “anticipates,” “intends,” “plans,” “believes,” “seeks,” “estimates,” “forecasts,” “projects,” “assumes,” “will,” “may,” “could,” “should,” “budget,” “target,” “outlook,” “opportunity,” “guidance” and variations of such words and similar expressions are intended to identify such forward-looking statements. Such forward-looking statements involve known and unknown risks, uncertainties and other factors, which are in some cases, beyond our control, which may cause our actual results, performance or achievements to be materially different from the results of operations, financial conditions or plans expressed or implied by such forward-looking statements. Although we believe that the assumptions underlying the forward-looking statements contained herein are reasonable, any of the assumptions could be inaccurate, and therefore such forward-looking statements included in this report may not prove to be accurate. In light of the significant uncertainties inherent in the forward-looking statements included herein, the inclusion of such information should not be regarded as a representation by us or any other person that the results or conditions described in such statements or our objectives and plans will be achieved and investors are cautioned not to place undue reliance on such information.

The following factors, among others, could cause our actual results, performance or achievements to differ materially from those expressed or implied in the forward-looking statements:

inability to generate sufficient cash flows due to unfavorable economic and market conditions (e.g., inflation, volatile interest rates and the possibility of a recession), changes in supply and/or demand, competition, uninsured losses, changes in tax and housing laws or other factors;
adverse changes in real estate markets, including, but not limited to, the extent of future demand for multifamily units in our significant markets, barriers of entry into new markets which we may seek to enter in the future, limitations on our ability to increase or collect rental rates, competition, our ability to identify and consummate attractive acquisitions and dispositions on favorable terms, and our ability to reinvest sale proceeds in a manner that generates favorable returns;
general and local real estate conditions, including any changes in the value of our real estate;
decreasing rental rates or increasing vacancy rates;
challenges in acquiring properties (including challenges in buying properties directly without the participation of joint venture partners and the limited number of multi-family property acquisition



opportunities available to us), which acquisitions may not be completed or may not produce the cash flows or income expected;
the competitive environment in which we operate, including competition that could adversely affect our ability to acquire properties and/or limit our ability to lease apartments or increase or maintain rental rates;
exposure to risks inherent in investments in a single industry and sector;
the concentration of our multi-family properties in the Southeastern United States and Texas, which makes us more susceptible to adverse developments in those markets;
increases in expenses over which we have limited control, such as real estate taxes, insurance costs and utilities, due to inflation and other factors;
impairment in the value of real estate we own;
failure of property managers to properly manage properties;
disagreements with, or misconduct by, joint venture partners;
inability to obtain financing at favorable rates, if at all, or refinance existing debt as it matures, due to, among other things, the level and volatility of interest or capital market conditions;
extreme weather and natural disasters such as hurricanes, tornadoes and floods;
lack of or insufficient amounts of insurance to cover, among other things, losses from catastrophes;
risks associated with acquiring value-add multi-family properties, which involves greater risks than more conservative approaches;
the condition of Fannie Mae or Freddie Mac, which could adversely impact us;
changes in Federal, state and local governmental laws and regulations, including laws and regulations relating to taxes and real estate and related investments;
our failure to comply with laws, including those requiring access to our properties by disabled persons, which could result in substantial costs;
board determinations as to timing and payment of dividends, if any, and our ability or willingness to pay future dividends;
our ability to satisfy the complex rules required to maintain our qualification as a REIT for federal income tax purposes;
possible environmental liabilities, including costs, fines or penalties that may be incurred due to necessary remediation of contamination of properties presently owned or previously owned by us or a subsidiary owned by us or acquired by us;
our dependence on information systems and risks associated with breaches of such systems;
disease outbreaks and other public health events, and measures that are taken by federal, state, and local governmental authorities in response to such outbreaks and events;
impact of climate change on our properties or operations;
risks associated with the stock ownership restrictions of the Internal Revenue Code of 1986, as amended (the "Code") for REITs and the stock ownership limit imposed by our charter; and
the other factors described in the reports we file with the SEC, including those set forth in our Annual Report on Form 10-K under the captions "Item 1. Business," "Item 1A. Risk Factors," and "Item 7. Management's Discussion and Analysis of Financial Condition and Results of Operations".





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 Highlights
2023 Guidance
Components of Net Asset Value
Results of Operation
Operating Results of Unconsolidated Properties
Funds From Operations
Consolidated Balance Sheets
Contracted Acquisition and Disposition
9
Value-Add Program and Capital Expenditures
Debt Analysis
Portfolio Data by State
Combined Portfolio Metrics
Portfolio Table
Appendix
Non-GAAP Financial Measure and Definitions
Same Store Comparison - Consolidated
Same Store Comparison - Unconsolidated
Buyout NOI by State
Reconciliations
    


BRT Apartments Corp. (NYSE: BRT)
Financial Highlights


_________________________________________________________________________________________________________
As at March 31,
20232022
Market capitalization (thousands)$377,520 $445,051 
Shares outstanding (thousands)19,144 18,567 
Closing share price$19.72 $23.97 
Quarterly dividend declared per share$0.25 $0.23 
Quarter ended March 31,
CombinedConsolidatedUnconsolidated
202320222023202220232022
Properties owned (a)29332111822
Units (a)8,2018,9855,4202,8642,7816,121
Average occupancy (a)94.2 %96.4 %94.5 %97.7 %93.6 %95.9 %
Average monthly rental revenue per occupied unit $1,348 $1,215$1,320$1,301$1,405$1,180
____________________________
(a) Excludes a planned 240-unit development project
Quarter ended March 31,
Per share data2023
(Unaudited)
2022
(Unaudited)
(Loss) earnings per share, basic and diluted$(0.21)$0.62 
FFO per share of common stock (diluted) (1)$0.28 $0.35 
AFFO per share of common stock (diluted) (1)$0.36 $0.39 
As at March 31,
20232022
Debt to Enterprise Value (2)62 %59 %
(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)
2023 Guidance
_____________________________________________________________________________________________________________________


2023 Combined Portfolio Guidance Assumptions (1)
Low EndMidpointHigh End
Property revenue growth5.2%5.7%6.2%
Controllable operating expense growth7.0%5.6%4.2%
Real estate tax and insurance expense growth (2)
18.3%17.7%17.1%
Total operating expense growth10.3%9.2%8.2%
Property NOI growth1.4%3.1%4.7%
Capital Expenditures
Recurring$5.7 Million$5.5 Million$5.2 Million
Value add$3.6 Million$3.5 Million$3.3 Million
Non- recurring$1.8 Million$1.7 Million$1.6 Million
2023 Full Year EPS, FFO and AFFO Guidance Per Share (3) (5)
Earnings per share (diluted)$0.09$0.15$0.20
FFO per share of common stock (diluted) (4)
$1.08$1.14$1.19
AFFO per share of common stock (diluted) (4)
$1.50$1.56$1.61
_____________________________________________

(1) Combined Portfolio includes 28 properties and 7,707 units. Property assumptions exclude Chatham Court, which is under contract to sell.
(2) Real estate taxes and insurance are increasing 9.8% and 50.4% at the midpoint, respectively. The insurance increase is primarily due to the decision to implement a master insurance program effective Q4 2022, which replaced policies at 17 properties which were scheduled to expire throughout 2023. We believe that future increases in insurance expense will be more in line with the market.
(3) Per Share guidance is based on 19.23 million weighted average shares outstanding, which includes for the year 164,000 shares of Restricted Stock and 148,000 shares issued pursuant to the Dividend Reinvestment Program (DRIP).
(4) See the reconciliation of Funds From Operations, or FFO, Adjusted Funds From Operations, or AFFO, and Combined Portfolio NOI to net income, as calculated in accordance with GAAP, and the definitions of such terms under "Non-GAAP Financial Measures and Definitions."
(5) This guidance, including all assumptions presented, constitutes forward-looking information. Actual full year 2023 EPS, FFO, AFFO and NOI could vary significantly from the projections presented.
2

BRT Apartments Corp. (NYSE: BRT)
Components of Net Asset Value
As of March 31, 2023
(dollars in thousands)
____________________________________________________________________________________________________________________

Net Operating Income
Consolidated$12,505 
Unconsolidated (Pro rata)3,301 
Total Net Operating Income$15,806 
OTHER ASSETS
Cash and Cash Equivalents$15,252 
Cash and Cash Equivalents - Unconsolidated pro rata3,888 
Restricted Cash830 
Other Assets14,980 
Other Assets - Unconsolidated pro rata9,387 
Total Cash and Other Assets$44,337 
OTHER LIABILITIES
Accounts Payable and Accrued Liabilities$15,419 
Accounts Payable and Accrued Liabilities - Unconsolidated pro rata2,770 
Total Other Liabilities$18,189 
DEBT SUMMARY
Mortgages Payable:
Consolidated$423,820 
Unconsolidated (Pro rata)127,246 
Total Mortgages Payable$551,066 
Credit Facility— 
Subordinated Notes37,128 
Total Debt Outstanding$588,194 
Common Shares Outstanding19,144 


;
3

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

_____________________________________________________________________________________________________________________

Three Months Ended March 31,
20232022
Revenues:
Rental and other revenue from real estate properties $22,939 $11,430 
Other income— 
Total revenues22,939 11,434 
Expenses:
Real estate operating expenses 10,434 4,753 
Interest expense5,483 2,021 
General and administrative4,055 3,633 
Depreciation and amortization8,008 3,606 
Total expenses27,980 14,013 
Total revenues less total expenses(5,041)(2,579)
Equity in earnings of unconsolidated joint ventures815 1,230 
Equity in earnings from sale of unconsolidated joint venture properties— 12,961 
Gain on sale of real estate— 
Gain on insurance recoveries240 — 
(Loss) income from continuing operations(3,986)11,618 
 Income tax provision76 74 
(Loss) income from continuing operations, net of taxes(4,062)11,544 
Net income attributable to non-controlling interests(36)(36)
Net (loss) income attributable to common stockholders$(4,098)$11,508 
Weighted average number of shares of common stock outstanding:
Basic18,064,301 17,561,802 
Diluted18,064,301 17,654,349 
Per share amounts attributable to common stockholders:
Basic and diluted$(0.21)$0.62 


4

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

_____________________________________________________________________________________________________________________

Three Months Ended March 31,
20232022
Revenues:
Rental and other revenue$12,132 $25,231 
Total revenues12,132 25,231 
Expenses:
Real estate operating expenses5,675 11,169 
Interest expense2,455 6,026 
Depreciation2,707 6,636 
Total expenses10,837 23,831 
Total revenues less total expenses1,295 1,400 
Other equity earnings113 55 
Gain on insurance recoveries65 515 
Gain on sale of real estate — 23,652 
Loss on extinguishment of debt— (30)
Net income from joint ventures$1,473 $25,592 
BRT equity in earnings and equity in earnings from sale of unconsolidated joint venture properties$815 $14,191 
5

BRT Apartments Corp. (NYSE: BRT)
Funds from Operations
(dollars in thousands)
____________________________________________________________________________________________________________________



Three Months Ended March 31,
20232022
GAAP Net (loss) income attributable to common stockholders$(4,098)$11,508 
Add: depreciation of properties8,008 3,606 
      Add: our share of depreciation in unconsolidated joint venture properties1,376 4,318 
Deduct: our share of equity in earnings from sale of unconsolidated joint venture properties— (12,961)
Deduct: gain on sale of real estate and partnership interests— (6)
Adjust for non-controlling interests(4)(4)
NAREIT Funds from operations attributable to common stockholders$5,282 $6,461 
Adjustment for: straight-line rent accruals19 
Add: our share of loss on extinguishment of debt from unconsolidated joint venture properties— 19 
Add: amortization of restricted stock and RSU expense1,410 974 
Add: amortization of deferred mortgage and debt costs252 77 
Add: our share of deferred mortgage costs from unconsolidated joint venture properties27 93 
Add: amortization of fair value adjustment for mortgage debt157 — 
      Less: gain on insurance proceeds(240)— 
Less: our share of gain on insurance proceeds from unconsolidated joint venture(30)(386)
Adjustments for non-controlling interests(3)(1)
Adjusted funds from operations attributable to common stockholders$6,874 $7,243 

6


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



Three Months Ended March 31,
20232022
GAAP Net (loss) income attributable to common stockholders$(0.21)$0.62 
Add: depreciation of properties0.42 0.20 
Add: our share of depreciation in unconsolidated joint venture properties0.07 0.23 
Deduct: our share of equity in earnings from sale of unconsolidated joint venture properties— (0.70)
Deduct: gain on sales of real estate and partnership interests— — 
Adjustment for non-controlling interests— — 
NAREIT Funds from operations per diluted common share$0.28 $0.35 
Adjust for straight line rent accruals— — 
Add: our share of loss on extinguishment of debt from unconsolidated joint venture properties— — 
Add: amortization of restricted stock and RSU expense0.07 0.05 
Add: amortization of deferred mortgage and debt costs0.01 — 
Add: our share of deferred mortgage and debt costs from unconsolidated joint venture properties— 0.01 
Add: amortization of fair value adjustment for mortgage debt0.01 — 
     Less: gain on insurance proceeds(0.01)— 
Less: our share of gain on insurance proceeds from unconsolidated joint venture properties— (0.02)
Adjustments for non-controlling interests— — 
Adjusted funds from operations per diluted common share$0.36 $0.39 
Diluted shares outstanding for FFO and AFFO19,137,577 18,570,639 
7

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

_____________________________________________________________________________________________________________________

March 31, 2023December 31, 2022
(unaudited)(audited)
ASSETS
Real estate properties, net of accumulated depreciation and amortization$647,476 $651,603 
Investment in unconsolidated joint ventures41,163 42,576 
Cash and cash equivalents15,252 20,281 
Restricted cash830 872 
Other assets14,980 16,786 
Total Assets $719,701 $732,118 
LIABILITIES AND EQUITY
Liabilities:
Mortgages payable, net of deferred costs$423,820 $403,792 
Junior subordinated notes, net of deferred costs37,128 37,123 
Credit facility, net of deferred costs— 18,502 
Accounts payable and accrued liabilities15,419 22,631 
Total Liabilities 476,367 482,048 
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; 18,191 and 18,006 shares outstanding
182 180 
Additional paid-in capital276,034 273,863 
Accumulated deficit(32,900)(23,955)
Total BRT Apartments Corp. stockholders’ equity243,316 250,088 
Non-controlling interests18 (18)
Total Equity243,334 250,070 
Total Liabilities and Equity$719,701 $732,118 

8

BRT Apartments Corp. (NYSE: BRT)
Contracted Acquisition and Disposition
(dollars in thousands)

________________________________________________________________________________________

CONTRACTED PURCHASE OF PROPERTY (1)
Property/LocationNo. of UnitsInterestPurchase PriceMortgage Debt AssumptionInterest Rate
The Winterfield at Midlothian, Richmond, VA238100%$62,500 $32,000 3.34 %
(1) It is anticipated that this purchase will be completed by year end 2023.



CONTRACTED SALE OF PROPERTY OWNED BY UNCONSOLIDATED JOINT VENTURE (1)
Property/LocationNo. of UnitsInterest OwnedSales PriceEstimate - BRT's share of Prepayment ChargeEstimate - BRT's Share of Gain on Sale
Chatham Court Reflections, Dallas, TX49450%$7,540 $167 $14,600 
(1) It is anticipated that this sale will be completed by June 30, 2023.




9

BRT Apartments Corp. (NYSE: BRT)
Value-Add Program and Capital Expenditures
Quarter ended March 31, 2023
________________________________________________________________________________________


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
55$422,237 $7,677 $276 43%880
(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)$1,337,000 $113,000 $1,224,000 
Estimated Non-Recurring Capital Expenditures (2)1,486,000 257,000 1,229,000 
Total Capital Expenditures$2,823,000 $370,000 $2,453,000 
Replacements (operating expense) (3)$637,996 $79,557 $558,439 
Estimated Recurring Capital Expenditures and
Replacements per unit (8,201 units)
$241 $24 $217 
(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 and not capitalized as incurred at the property.
(4) Based on BRT's percentage equity interest.

10

BRT Apartments Corp. (NYSE: BRT)
Debt Analysis
As of March 31, 2023
(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)
2023$2,040 $2,040 $— — %— %
20243,669 3,669 — — %— %
202520,181 4,806 15,375 %4.42 %
202674,649 5,118 69,531 18 %4.12 %
202746,219 3,424 42,795 11 %3.96 %
Thereafter 281,717 24,340 257,377 67 %4.00 %
Total$428,475 $43,397 $385,078 100 %
Unconsolidated (BRT pro rata share)
YearTotal Principal PaymentsScheduled AmortizationPrincipal Payments Due at MaturityPercent of Total Principal Payments Due At MaturityWeighted Average Interest Rate (1)
2023$1,365 $1,365 — — %— %
20242,057 2,057 $— — %— %
20252,154 2,154 — — %— %
202622,236 2,131 20,105 17 %4.34 %
202713,364 1,810 11,554 10 %4.15 %
Thereafter86,716 1,903 84,813 73 %3.84 %
Total$127,892 $11,420 $116,472 100 %
Combined (2)
YearTotal Principal PaymentsScheduled AmortizationPrincipal Payments Due at MaturityPercent of Total Principal Payments Due At MaturityWeighted Average Interest Rate (1)
2023$3,405 $3,405 $— — — %
20245,726 5,726 — — — %
202522,335 6,960 15,375 %4.42 %
202696,885 7,249 89,636 18 %4.17 %
202759,583 5,234 54,349 11 %4.00 %
Thereafter368,433 26,243 342,190 68 %3.96 %
Total$556,367 $54,817 $501,550 100 %
Weighted Average Remaining Term to Maturity (2)7.3 years
Weighted Average Interest Rate (2)4.01 %
Debt Service Coverage Ratio for the quarter ended March 31, 2023 1.63 (3)
(1) Based on principal payments due at maturity.
(2) Includes consolidated and BRT's pro rata share of 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, excluding deferred costs of $272
Interest Rate3 month LIBOR + 2.00% (i.e, 6.80% at 3/31/2023)
MaturityApril 30, 2036
Credit Facility (as of March 31, 2023)
Maximum Amount AvailableUp to $60,000
Amount Outstanding $0
Interest Rate (1)Prime (floor of 3.50%)
MaturitySeptember, 2025
(1) As of May 1, 2023, the interest rate in effect is 8.00%



11

BRT Apartments Corp. (NYSE: BRT)
Portfolio Data by State
Quarter ended March 31, 2023
(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
Texas600$2,264 $1,336 $928 7.4 %90.2 %$1,224 
Georgia6882,578 1,219 1,359 10.9 %93.5 %1,190
Florida5182,370 1,044 1,326 10.6 %95.2 %1,455
Ohio264944 452 492 3.9 %97.4 %1,097
Virginia2201,162 433 729 5.8 %96.4 %1,640
North Carolina2641,000 406 594 4.8 %94.3 %1,213
South Carolina4742,136 1,097 1,039 8.3 %95.4 %1,383
Tennessee7023,457 1,512 1,945 15.6 %93.4 %1,609
Alabama7402,749 1,278 1,471 11.8 %95.3 %1,144
Missouri174911 427 484 3.9 %93.5 %1,661
Mississippi7762,996 1,125 1,871 14.9 %96.9 %1,232
Legacy assets372 105 267 2.1 %N/AN/A
Totals5,420$22,939 $10,434 $12,505 100 %94.5 %$1,320 
Unconsolidated (Pro-Rata Share) (2)
Units at period endRevenuesProperty Operating ExpensesNOI (1)% of NOI ContributionWeighted Average Occupancy
 
Weighted Average Rent per Occ. Unit
 
Texas1,597$3,505 $1,774 $1,731 52.4 %92.6 %$1,417 
South Carolina7131,246 465 781 23.7 %93.3 %1,462 
Georgia271937 431 506 15.3 %96.3 %1,475 
Alabama200555 272 283 8.6 %98.8 %1,042 
Totals2,781$6,243 $2,942 $3,301 100 %93.6 %$1,405 

_________________________________________________________________________________
(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) Reflects the income and expenses for the properties for the portion of the period prior to the close of the applicable partner buyout. The income and expenses
for the period subsequent to the buyouts are included in the Consolidated information in the table above.









12

BRT Apartments Corp. (NYSE: BRT)
Combined Portfolio Metrics (1)
Quarters ended March 31, 2023 and 2022
(dollars in thousands)
_____________________________________________________________________________________________________________________


Three Months Ended March 31,
20232022% Change
Combined Revenues (2)$28,809 $26,905 7.1 %
Combined Operating Expenses (2)
Payroll$2,424 $2,197 10.3 %
Real Estate taxes3,476 3,217 8.0 %
Management Fees849 872 (2.7)%
Insurance1,340 745 79.8 %
Utilities1,841 1,562 17.9 %
Repairs and Maintenance1,770 1,470 20.4 %
Replacements558 449 24.5 %
Advertising, Leasing and Other1,013 1,011 0.2 %
Total Combined Operating Expenses$13,271 $11,523 15.2 %
Total Combined Operating Income$15,538 $15,381 1.0 %(3)

_______________________________

(1) Please refer to Non-GAAP Financial Measures, Definitions and Reconciliations for definition of Combined Same Store and reconciliation of Net Operating
Income. Combined portfolio refers to the consolidated same store properties, the unconsolidated same store properties presented on a pro rata share basis, and
the other multifamily properties that BRT bought out and presented at 100% ownership for all periods presented, with a total number of 8,201 units.
(2)    For 2023, includes $957, $501, and $456 of revenues, expenses, and NOI respectively relating to Chatham Court, the property that is under contract to sell.
For 2022, includes $860, $432, and $428 of revenues, expenses, and NOI respectively relating to Chatham Court, the property that is under contract to sell.

(3) The Company estimates that it would have reported a Combined Portfolio NOI of 3.6% after adjusting for contractual insurance premiums and timing effect of early cancellations costs related to the implementation of the new master insurance policy plus water damage repairs at a property and storm-related expenses that totaled $396,000 in this quarter.





13

BRT Apartments Corp. (NYSE: BRT)
Portfolio Table
As of March 31, 2023
___________________________________________________________________________________________

PropertyCityStateYear BuiltYear AcquiredProperty AgeUnitsQ1 2023 Avg. OccupancyQ1 2023 Avg. Rent per Occ. Unit% Ownership
Consolidated Properties - All 100% Owned
Silvana OaksNorth CharlestonSC201020121220895.0%$1,494 
Avondale StationDecaturGA195420126821290.9%1,413 
Newbridge CommonsColumbusOH199920132326497.4%1,097 
AvalonPensacolaFL200820141427695.4%1,563 
Parkway GrandeSan MarcosTX20142015819293.9%1,317 
Woodland TrailsLaGrangeGA201020151223693.9%1,280 
Kilburn CrossingFredericksburgVA200520161722096.4%1,640 
Bell's BluffNashvilleTN20192018340290.5%1,753 
Crossings of BellevueNashvilleTN198520143730096.2%1,426 
Crestmont at ThornbladeGreenvilleSC199820182426695.5%1,296 
Verandas at Alamo RanchSan AntonioTX20152016728885.7%1,161 
Vanguard HeightsCreve CoeurMO20162017617493.5%1,661 
Jackson SquareTallahasseeFL199620172624295.0%1,332 
Brixworth at BridgestreetHuntsvilleAL198520133720896.5%1,018 
Woodland ApartmentsBoerneTX200720171512095.3%1,213 
Grove at River PlaceMaconGA198820163424095.3%915 
Civic Center 1SouthavenMS200220162039296.8%1,197 
Civic Center 2SouthavenMS200520161738497.0%1,267 
Abbotts RunWilmingtonNC200120202126493.6%1,213 
Somerset at TrussvilleTrussvilleAL200720191532895.6%1,182 
Magnolia PointeMadisonAL199120173120493.6%1,213 
Weighted Avg./Total Consolidated215,420
Properties owned by Unconsolidated Joint Ventures
Chatham Court and Reflections (1)DallasTX198620163649494.6%$1,223 50 %
Pointe at Lenox ParkAtlantaGA198920163327196.3%1,475 74 %
Gateway OaksForneyTX20162016631393.6%1,369 50 %
Mercer CrossingDallasTX20152017750992.5%1,664 50 %
Canalside LoftsColumbiaSC200820171437491.6%1,371 32 %
Landings of Carrier ParkwayGrand PrairieTX200120182228187.9%1,368 50 %
Canalside SolaColumbiaSC20152018733995.2%1,558 46 %
The Village at LakesideAuburnAL198820193420098.8%1,042 80 %
Weighted Avg./Total Unconsolidated192,781
Development
Stono Oaks (2)Johns IslandSC
Weighted Avg./Total Portfolio208,201
___________________________
(1) In March 2023, the Joint Venture entered into a contract to sell Chatham Court and Reflections.
(2) Purchased a 17.45% interest in a planned 240-unit development property.
14

BRT Apartments Corp. (NYSE: BRT)




















APPENDIX
15

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

Adjusted Funds from Operations (AFFO)
BRT computes AFFO by adjusting FFO for loss on extinguishment of debt, our straight-line rent accruals, restricted stock and RSU compensation expense, fair value adjustment of mortgage debt, gain on insurance recovery, insurance recovery from casualty loss and deferred mortgage and debt costs (including, in each case as applicable, from its share of its unconsolidated joint ventures). Since the NAREIT White Paper(as described below) does not provide guidelines for computing AFFO, the computation of AFFO may vary from one REIT to another.

Combined Portfolio
Combined portfolio refers to the consolidated same store properties, the unconsolidated same store properties presented on a pro rata share basis, and the other multifamily properties that BRT currently owns presented at 100% ownership for all periods presented.

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.

Funds from Operations (FFO)
BRT computes FFO in accordance with the “White Paper on Funds from Operations” issued by the National Association of Real Estate Investment Trusts (“NAREIT”) and NAREIT's related guidance. FFO is defined in the White Paper as net income (calculated in accordance with generally accepted accounting principles), excluding depreciation and amortization related to real estate, gains and losses from the sale of certain real estate assets, gains and losses from change in control, impairment write-downs of certain real estate assets and investments in entities when the impairment is directly attributable to decreases in the value of depreciable real estate held by the entity. Adjustments for unconsolidated partnerships and joint ventures are calculated to reflect funds from operations on the same basis. In computing FFO we do not add back to net income the amortization of costs in connection with our financing activities or depreciation of non-real estate assets.

Net Operating Income (NOI)
BRT computes NOI by adjusting net income (loss) to (a) add back (1) interest expense, (2) general and administrative expenses, (3) depreciation expense, (4) impairment charges, (5) provision for taxes, (6) loss on extinguishment of debt, (7) equity in loss of unconsolidated joint ventures, (8) casualty loss and (9) the impact of non-controlling interests, and (b) deduct (1) other income, (2) gain on sale of real estate (3) gain on sale of partnership interest, (4) equity in earnings from sale of consolidated joint venture properties, (5) insurance recovery of casualty loss and (6) gain on insurance recoveries.

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.

Same Store
Same store properties refer to stabilized properties (as described below) 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 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. 

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.
16

BRT Apartments Corp. (NYSE: BRT)
Consolidated Same Store Comparisons (1)
Quarters ended March 31, 2023 and 2022
(dollars in thousands, except monthly rent amounts)
_____________________________________________________________________________________________________________________
RevenuesProperty Operating ExpensesNOI (2)
Units20232022% Change20232022% Change20232022% Change
Georgia 448$1,875 $1,765 6.2 %$900 $813 10.7 %$975 $952 2.4 %
Florida2761,380 1,200 15.0 %572 470 21.7 %808 730 10.7 %
Texas 192805 733 9.8 %415 347 19.6 %390 386 1.0 %
Ohio264944 869 8.6 %452 338 33.7 %492 531 (7.3)%
Virginia2201,162 1,073 8.3 %433 352 23.0 %729 721 1.1 %
South Carolina4742,136 1,988 7.4 %1,097 940 16.7 %1,039 1,048 (0.9)%
Tennessee7023,457 3,308 4.5 %1,512 1,319 14.6 %1,945 1,989 (2.2)%
Totals2,576$11,759 $10,936 7.5 %$5,381 $4,579 17.5 %$6,378 $6,357 0.3 %
0
Weighted Average OccupancyWeighted Average Monthly Rent per Occupied Unit
20232022% Change20232022% Change
Georgia 92.5 %97.9 %(5.5)%$1,342 $1,189 12.9 %
Florida95.4 %95.5 %(0.1)%1,5631,36414.6 %
Texas 93.9 %97.9 %(4.1)%1,3171,12916.7 %
Ohio97.4 %97.3 %0.1 %1,0971,0078.9 %
Virginia96.4 %98.9 %(2.5)%1,6401,48410.5 %
South Carolina95.3 %97.7 %(2.5)%1,3831,24810.8 %
Tennessee93.0 %98.2 %(5.3)%1,608 1,484 8.4 %
Weighted Average94.4 %97.7 %(3.4)%$1,443 $1,302 10.8 %
_______________________________

(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."



























17

BRT Apartments Corp. (NYSE: BRT)
Unconsolidated Same Store Comparisons (1)
Quarters ended March 31, 2023 and 2022
BRT Pro-rata Share
(dollars in thousands, except monthly rent amounts)
________________________________________________________________________________________
RevenuesProperty Operating ExpensesNOI (2)
Units20232022% Change20232022% Change20232022% Change
Texas1,597$3,505 $3,262 7.4 %$1,774 $1,565 13.4 %$1,731 $1,697 2.0 %
Georgia271937 841 11.4 %431 361 19.4 %506 480 5.4 %
South Carolina 7131,246 1,170 6.5 %465 415 12.0 %781 755 3.4 %
Alabama 200555 491 13.0 %272 253 7.5 %283 238 18.9 %
Totals2,781$6,243 $5,764 8.3 %$2,942 $2,594 13.4 %$3,301 $3,170 4.1 %
Weighted Average OccupancyWeighted Average Monthly Rent per Occupied Unit
20232022% Change20232022% Change
Texas92.6 %96.3 %(3.8)%$1,417 $1,251 13.3 %
Georgia96.3 %94.1 %2.3 %1,475 1,349 9.3 %
South Carolina93.3 %97.2 %(4.0)%1,462 1,330 9.9 %
Alabama98.8 %97.8 %1.0 %1,042 949 9.8 %
Weighted Average93.6 %96.4 %(2.9)%$1,406 $1,259 11.7 %
________________________________
(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 and pro-rata share under "Non-GAAP Financial
Measures and Definitions."





18

BRT Apartments Corp. (NYSE: BRT)
Buyout NOI by State (1)
Quarters ended March 31, 2023 and 2022
Assuming 100% Ownership
(dollars in thousands)
________________________________________________________________________________________


Three Months Ended March 31,
20232022
RevenuesExpensesNOIRevenuesExpensesNOI
Alabama$2,748$1,277$1,471$2,567$1,091$1,477
Florida990472518901455446
Georgia703319384644323321
Mississippi2,9961,1251,8712,7149361,777
Missouri911428484860375486
North Carolina1,000406594909363546
Texas1,4599215381,610809802
Totals$10,807$4,948$5,859$10,205$4,351$5,854
________________________________
(1) Represents eleven properties we purchased at which, in 2022, our partner's remaining interest.



19

BRT Apartments Corp. (NYSE: BRT)

2023 Guidance Reconciliation
_____________________________________________________________________________________________________________________


Guidance Reconciliation:Low EndMid PointHigh End
Net income per share attributable to common stockholders$0.09$0.15$0.20
Add: depreciation of properties1.441.441.44
Add: our share of depreciation in unconsolidated joint ventures0.290.290.29
Deduct: gain on sale of real estate(0.74)(0.74)(0.74)
Adjustment for non controlling interests
FFO per share of common stock (diluted)$1.08$1.14$1.19
Adjustment for: straight-line rent accruals
Add: amortization of restricted stock and RSU expense0.310.320.32
Add: amortization of deferred mortgage and debt costs0.060.060.05
Add: our share of amortization of deferred mortgage and debt costs from
         unconsolidated ventures
0.010.010.01
Add: loss on extinguishment of debt0.010.010.01
Add: amortization of fair value adjustment for mortgage debt0.030.030.03
Adjustments for non- controlling interests
AFFO per common share (diluted)$1.50$1.57$1.61

20

BRT Apartments Corp. (NYSE: BRT)

NON-GAAP FINANCIAL MEASURES, DEFINITIONS, AND RECONCILIATIONS
Quarters ended March 31, 2023 and 2022
Assuming 100% Ownership
(dollars in thousands)
________________________________________________________________________________________

Three Months Ended March 31,
Buyout20232022
Net (Loss) income$(4,098)$11,508 
Less: Equity in earnings from JV(815)(14,191)
Add: Net income from unconsolidated JV1,473 25,592 
Less: Other income— (4)
Add: Interest expense5,483 2,021 
General and administrative4,055 3,633 
Depreciation and amortization8,008 3,606 
Provision for taxes76 74 
Unconsolidated Interest expense2,455 6,026 
Unconsolidated Depreciation2,707 6,636 
Unconsolidated Loss on extinguishment of debt— 30 
Less: Gain on sale of real estate— (6)
Gain on insurance recoveries(240)— 
Unconsolidated Gain on Insurance Recoveries(65)(515)
Unconsolidated Gain on Sale— (23,652)
Unconsolidated Other equity earnings(113)(55)
Add: Net loss attributable to non-controlling interests36 36 
Net Operating Income18,962 20,739 
Less: Non-buyout net operating income13,103 14,885 
Buyout Net Operating Income$5,859$5,854 

21

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 the consolidated properties:


ConsolidatedThree Months Ended March 31,
20232022
GAAP Net (loss) income attributable to common stockholders$(4,098)$11,508 
Less: Other Income— (4)
Add: Interest expense5,483 2,021 
General and administrative4,055 3,633 
Depreciation and amortization8,008 3,606 
Provision for taxes76 74 
Less: Gain on sale of real estate— (6)
   Equity in earnings from sale of unconsolidated joint
   venture properties
— (12,961)
Gain on insurance recoveries(240)— 
Adjust for: Equity in (earnings) of unconsolidated joint venture properties(815)(1,230)
Add: Net income attributable to non-controlling interests36 36 
Net Operating Income$12,505 $6,677 
Less: Non-same store Net Operating Income6,127 320 
Same store Net Operating Income$6,378 $6,357 
22

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

The following tables provides a reconciliation of BRT's Equity in earnings from 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 March 31,
20232022
BRT equity in earnings (loss) from joint ventures$815 $14,191 
Add: Interest expense1,252 3,944 
         Depreciation1,377 4,318 
         Loss on extinguishment of debt— 19 
Less: Gain on insurances recoveries(30)(386)
          Gain on sale of real estate— (12,961)
          Equity in earnings of joint ventures(113)(55)
Net Operating Income$3,301 $9,070 
Less: Non-same store Net Operating Income$— $5,900 
Same store Net Operating Income$3,301 $3,170 
Consolidated same store Net Operating Income$6,378 $6,357 
Unconsolidated same store Net Operating Income3,301 3,170 
Buyout same store Net Operating Income5,859 5,854 
Combined same store Net Operating Income$15,538 $15,381 


23

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 8 to the consolidated financial statements included in BRT's Quarterly Report on Form 10-Q for the period ended March 31, 2023 to the BRT pro-rata information presented below:


Three Months Ended March 31, 2023
TotalPartner ShareBRT Share
Revenues:
Rental and other revenue$12,132 $5,889 $6,243 
Total revenues12,132 5,889 6,243 
Expenses:
Real estate operating expenses5,675 2,733 2,942 
Interest expense2,455 1,203 1,252 
Depreciation2,707 1,330 1,377 
Total expenses10,837 5,266 5,571 
Total revenues less total expenses1,295 623 672 
Other equity earnings113 — 113 
Gain on insurance recoveries65 35 30 
Net income$1,473 $658 $815 

Three Months Ended March 31, 2022
TotalPartner ShareBRT Share
Revenues:
Rental and other revenue$25,231 $8,896 $16,335 
Total revenues25,231 8,896 16,335 
Expenses:
Real estate operating expenses11,169 3,904 7,265 
Interest expense6,026 2,082 3,944 
Depreciation6,636 2,318 4,318 
Total expenses23,831 8,304 15,527 
Total revenues less total expenses1,400 592 808 
Other equity earnings55 — 55 
Gain on insurance recoveries515 129 386 
Gain on sale of real estate properties23,652 10,691 12,961 
Loss on extinguishment of debt(30)(11)(19)
Net loss$25,592 $11,401 $14,191 
24

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

_____________________________________________________________________________________________________________________

At March 31, 2023, the Company held interests in unconsolidated joint ventures that own 8 multi-family properties (the "Unconsolidated Properties") and an interest in a development project. The condensed balance sheet below present information regarding such properties:


March 31, 2023
TOTALPartner ShareBRT Share
ASSETS
Real estate properties, net of accumulated depreciation$282,329 $140,317 $142,012 
Cash and cash equivalents6,909 3,021 3,888 
Other assets37,563 28,176 9,387 
Real estate properties held for sale$33,970 $16,985 $16,985 
Total Assets$360,771 $188,499 $172,272 
LIABILITIES AND EQUITY
Liabilities:
Mortgages payable, net of deferred costs259,482 132,236 127,246 
Accounts payable and accrued liabilities5,684 2,914 2,770 
Total Liabilities265,166 135,150 130,016 
Commitments and contingencies
Equity:
Total unconsolidated joint venture equity95,605 53,349 42,256 
Total Liabilities and Equity$360,771 $188,499 $172,272 


25