424B3 1 cfit_pro_supp_no._7_0819.htm 424B3 424B3

Filed Pursuant to Rule 424(b)(3)

Registration No. 333-273828

CANTOR FITZGERALD INCOME TRUST, INC.

SUPPLEMENT NO. 7 DATED AUGUST 19, 2024

TO THE PROSPECTUS DATED FEBRUARY 7, 2024

This Supplement No. 7 supplements, and should be read in conjunction with our prospectus dated February 7, 2024, Supplement No. 1 dated February 15, 2024, Supplement No. 2 dated March 19, 2024, Supplement No. 3 dated April 17, 2024, Supplement No. 4 dated May 16, 2024, Supplement No. 5 dated June 18, 2024, and Supplement No. 6 dated July 16, 2024. Defined terms used in this Supplement No. 7 shall have the meaning given to them in the prospectus unless the context otherwise requires. The purposes of this Supplement are as follows:

to update the transaction price for Class S, Class I, Class T and Class D shares of our common stock as of September 1, 2024;
to disclose the calculation of our July 31, 2024 net asset value (“NAV”) per share, as determined in accordance with our valuation procedures, for each of our share classes;
to update our portfolio disclosure; and
to provide an update on the status of our current public offering (the “Offering”).

September 1, 2024 Transaction Price

The transaction price for each share class of our common stock for subscriptions accepted as of September 1, 2024 (and repurchases as of August 31, 2024) is as follows:

 

 

Transaction Price

(per share)

Class S

$

20.39

Class I

$

20.40

Class T

$

20.39

Class D

$

20.40

A detailed calculation of the NAV per share is set forth below. The purchase price of our common stock for each share class equals the transaction price of such class, plus applicable upfront selling commissions and dealer manager fees. Subject to certain specific limitations and holding period requirements defined in our share repurchase program, the repurchase price for each share class will be based upon the transaction price of such class.

July 31, 2024 NAV per Share

We calculate NAV per share in accordance with the valuation guidelines that have been approved by our board of directors. Our NAV per share, which is updated as of the last calendar day of each month, is posted on our website at www.cfincometrust.com and is made available on our toll-free, automated telephone line at 855-9-CANTOR. Please refer to “Net Asset Value Calculation and Valuation Guidelines” in the prospectus for how our NAV is determined. We have engaged Robert A. Stanger & Co., Inc. to serve as our independent valuation firm (“Independent Valuation Firm”). Our advisor is ultimately responsible for determining our NAV.

 






 

 

 

 

 

 

 

1


The following table provides a breakdown of the major components of our NAV pursuant to our valuation guidelines:

 

Components of NAV

July 31, 2024

June 30, 2024

Investment in real estate

 $999,968,000

 $1,010,868,000

Investments in real estate-related assets

31,233,179

              31,467,483

Investment in debt securities

                         —

Cash and cash equivalents and restricted cash

             40,413,315

               34,645,147

Other assets

                 10,522,468

              11,055,737

Debt obligations (at fair market value)

         (502,395,567)

           (482,943,567)

Due to related parties(1)

             (11,916,553)

(10,383,996)

Accounts payable and other liabilities

          (21,845,904)

            (18,040,619)

Accrued performance participation allocation

                          —

                        —

Distribution fee payable the following month(2)

                 (25,871)

                   (26,020)

Non-controlling interests in subsidiaries

       (272,174,412)

         (283,821,074)

Sponsor Support repayment / special unit holder interest in
         liquidation

               —

         —

Net Asset Value

   $273,778,655

 $292,821,091

Number of outstanding shares

        13,419,358

               13,649,035

(1) Distribution fee only relates to Class TX, Class T, Class S and Class D shares of common stock.

(2) The distribution fee that is payable as of July 31, 2024 related to Class TX, Class T, Class S and Class D shares of common stock is shown in the table below.

Due to rounding, numbers presented throughout this document may not add up precisely to the totals provided and percentages may not precisely reflect the absolute figures.

 

The following table provides a breakdown of our total NAV and NAV per share by class as of July 31, 2024.

 

NAV Per Share

Class AX, IX and I Shares

Class TX Shares

Class T Shares

Class D Shares

Class S Shares

Total

Total Gross Assets at Fair Value

 $915,068,875

 $483,678

 $117,176,284

 $48,842,194

 $565,931

 $1,082,136,962

Distribution fees due and payable

  —

                   (232)

       (22,750)

      (2,781)

  (108)

      (25,871)

Debt obligations (at fair market value)

           (424,832,126)

               (224,554)

          (54,400,549)

          (22,675,597)

               (262,741)

(502,395,567)

Due to related parties

           (10,076,790)

                  (5,326)

               (1,290,352)

               (537,853)

                   (6,232)

            (11,916,553)

Accounts payable and other liabilities

             (18,473,176)

                  (9,763)

            (2,365,525)

               (986,015)

(11,425)

          (21,845,904)

Accrued performance participation allocation

                            —

                            —

                        —

                        —

                        —

                        —

Non-controlling interests in subsidiaries

           (230,154,169)

  (121,653)

          (29,471,672)

          (12,284,577)

               (142,341)

        (272,174,412)

Quarterly NAV

 $231,532,614

 $122,150

 $29,625,436

 $12,355,371

 $143,084

  $273,778,655

Number of outstanding shares

                       11,347,581

                             5,998

                    1,453,079

                       605,682

                      7,018

                    13,419,358

NAV per share

 $20.40

 $20.37

 $20.39

 $20.40

 $20.39

 


 

 

 

 

 

2


The following table reconciles stockholders’ equity per our unaudited consolidated balance sheet to our NAV:

 

Reconciliation of Stockholders’ Equity to NAV

 

July 31, 2024

Stockholders’ equity under U.S. GAAP

 

 $ 497,480,194

Adjustments:

 

 

Unrealized depreciation of real estate

 

             (82,116,076)

Unrealized appreciation of real estate-related assets

 

                   1,092,711

Organization and offering costs

 

                           —

Acquisition costs

 

               (8,731,008)

Deferred financing costs, net

 

               (4,981,729)

Accrued distribution fee(1)

 

                      (232)

Accumulated depreciation and amortization

 

               110,779,985

Fair value adjustment of debt obligations

 

                 52,595,867

Deferred rent receivable

 

             (12,647,955)

Derivative assets, at fair value

 

               (7,518,690)

Non-controlling interests in subsidiaries

 

           (272,174,412)

NAV

 

 $ 273,778,655

Note: (1) Accrued distribution fee only relates to Class TX, Class T, Class S and Class D shares of common stock.

The valuations of our real properties as of July 31, 2024 were provided by the Independent Valuation Advisor or third-party appraisal firms in accordance with our valuation procedures. Certain key assumptions that were used by the Independent Valuation Advisor or third-party appraisal firms in the discounted cash flow analysis are set forth in the following table based on weighted-averages by property type at ownership interest.

 

Single Tenant Office

Single Tenant Industrial

Multifamily

Single Tenant Life Sciences

Weighted-Average Basis

Exit Capitalization Rate

 

6.5%

6.1%

5.7%

6.0%

6.1%

Residual Discount Rate

 

7.2%

7.0%

6.9%

6.8%

7.0%

Average Holding Period (Yrs)

 

9.5

8.1

10.0

13.0

9.4

 

A change in the exit capitalization and discount rates used would impact the calculation of the value of our real property. For example, assuming all other factors remain constant, the changes listed below would result in the following effects on the value of our real properties.

 

 

Hypothetical Change

Single Tenant Office

Single Tenant Industrial

Multifamily

Single Tenant Life Sciences

Weighted-Average Values

Exit Capitalization Rate

0.25% Increase

-2.4%

-2.8%

-2.5%

-2.0%

-2.5%

 

0.25% Decrease

2.6%

3.1%

2.8%

2.2%

2.8%

Discount Rates

0.25% Increase

-1.7%

-1.6%

-1.9%

-2.2%

-1.7%

 

0.25% Decrease

1.7%

1.6%

1.9%

2.2%

1.8%

d

 

July 31, 2024 Portfolio

As of July 31, 2024, lease expirations related to our net lease portfolio of real estate assets (excluding the SF Property), based on each asset’s fair value used in determining our NAV, were as follows:

2024 – 0.0%
2025 – 0.0%
2026 – 0.0%

3


2027 – 18.9%
2028 – 17.5%
2029 – 0.0%
2030 – 0.0%
2031 – 30.6%
2032 – 23.3%
2033 – 0.0%
After 2034 – 9.6%

As of July 31, 2024, the industry concentration of our portfolio of real estate assets, based on each asset’s fair value used in determining our NAV, was as follows:

Multifamily – 35.1%
Single Tenant Office – 31.0%
Single Tenant Industrial – 30.5%
Single Tenant Life Sciences – 1.7%
Single Tenant Necessity Retail – 1.6%

 

As of July 31, 2024, the geographic concentration of our portfolio of real estate assets, based on each asset’s fair value used in determining our NAV, was as follows:

Texas – 30.0%
Ohio – 27.9%
California – 14.7%
South Carolina – 6.7%
Maryland – 6.0%
Arizona – 4.5%
Illinois – 2.5%
Pennsylvania – 2.4%
New Jersey – 2.1%
Michigan – 1.6%
Kansas – 1.4%
Indiana – 0.1%

 

As of July 31, 2024, the investment type concentration of our portfolio of real estate assets, based on each asset’s fair value used in determining our NAV, was as follows:

Common Equity – 95.1%
Mezzanine Loan – 2.5%
Preferred Equity – 2.4%

4


 

As of July 31, 2024, the maturity concentration of debt secured by our portfolio of real estate assets (including our credit facility, which makes up all debt maturing in 2024—2025, and has a one-year extension option), based on principal balances and adjusted for ownership percentage, was as follows:

2024 – 0.0%
2025 – 35.8%
2026 – 0.0%
2027 – 1.9%
2028 – 9.0%
2029 – 0.0%
2030 – 3.8%
2031 – 26.7%
2032 – 22.3%
2033 – 0.5%
After 2034 – 0.0%

 

As of July 31, 2024, the weighted average lease term remaining of our portfolio of real estate assets (excluding multifamily, mezzanine and preferred equity investments), based on each asset’s fair value used in determining our NAV, was 6.5 years.

 

As of July 31, 2024, the weighted average occupancy of our portfolio of real estate assets, based on each asset’s fair value used in determining our NAV, was 96.4%. For our industrial, retail and office investments, occupancy includes all leased square footage as of the date indicated. For our multifamily investments, occupancy is defined as the percentage of units occupied on the date indicated.

 

As of July 31, 2024, the total value of real estate assets (investment in real estate, investments in real estate- related assets, and investment in debt securities) used in determining our NAV was $1.0 billion. The total value of real estate assets, as adjusted for ownership percentage amounts to $478 million.

 

As of July 31, 2024, we held $11.1 million of cash and cash equivalents excluding restricted cash and a lender required cash reserve and have $18.7 million of available capacity to draw on our credit facility.

 

Status of Our Offerings

 

We are currently offering on a continuous basis up to $1.25 billion in shares of common stock, consisting of up to $1.0 billion in shares in our primary offering and up to $250 million in shares pursuant to our distribution reinvestment plan. As of the date of this Supplement, aggregate issuance pursuant to the Offering consisted of (i) 167,601 shares of our common stock in the primary offering for total proceeds of $3.6 million and (ii) 74,850 shares of our common stock pursuant to our distribution reinvestment plan for a total value of $1.7 million. On August 1, 2024, pursuant to the Offering, we issued and sold (i) 28,368 shares of our common stock in the primary offering for total proceeds of $ 0.6 million and (ii) 13,219 shares of our common stock pursuant to our distribution reinvestment plan for a total value of $0.284 million. As of July 31, 2024, our aggregate NAV was $274 million. On July 31, 2024, we repurchased 276,919 shares of common stock pursuant to our share repurchase program for aggregate consideration of $5.9 million, which represents 100% of repurchase requests. We intend to continue selling shares on a monthly basis.

 

5