ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
(State or other jurisdiction of incorporation or organization) |
(I.R.S. Employer Identification No.) | |
|
||
(Address of principal executive offices) |
(Zip Code) |
Large accelerated filer | ☐ | Accelerated filer | ☐ | |||
Non-accelerated filer |
☒ |
Smaller reporting company | ||||
Emerging growth company |
Page |
||||||||
|
|
|||||||
PART I |
||||||||
3 |
||||||||
3 |
||||||||
Item 1. |
5 |
|||||||
Item 1A. |
11 |
|||||||
Item 1B. |
63 |
|||||||
Item 2. |
63 |
|||||||
Item 3. |
63 |
|||||||
Item 4. |
63 |
|||||||
PART II |
||||||||
Item 5. |
64 |
|||||||
Item 6. |
72 |
|||||||
Item 7. |
72 |
|||||||
Item 7A. |
88 |
|||||||
Item 8. |
90 |
|||||||
Item 9. |
90 |
|||||||
Item 9A. |
90 |
|||||||
Item 9B. |
91 |
|||||||
Item 9C. |
91 |
|||||||
PART III |
||||||||
Item 10. |
92 |
|||||||
Item 11. |
98 |
|||||||
Item 12. |
98 |
|||||||
Item 13. |
99 |
|||||||
Item 14. |
106 |
|||||||
PART IV |
||||||||
Item 15. |
107 |
|||||||
Item 16. |
109 |
• | You will not have the opportunity to evaluate our future investments before we make them, and we may not have the opportunity to evaluate or approve investments made by entities in which we invest, such as the International Affiliated Funds (as defined below), which makes your investment more speculative. |
• | We have incurred net losses under United States generally accepted accounting principles (“GAAP”) in the past and may incur net losses in the future, and we have an accumulated deficit and may continue to have an accumulated deficit in the future. |
• | There is no public trading market for shares of our common stock; therefore, your ability to dispose of your shares will likely be limited to repurchase by us. If you do sell your shares to us, you may receive less than the price you paid. |
• | Your ability to have your shares repurchased through our share repurchase plan is limited. We may choose to repurchase fewer shares than have been requested to be repurchased, in our discretion at any time, and the amount of shares we may repurchase is subject to caps. Further, our board of directors may modify, suspend or terminate our share repurchase plan if it deems such action to be in our best interest and the best interest of our stockholders. |
• | The amount and source of distributions we may make to our stockholders is uncertain, and we may be unable to generate sufficient cash flows from our operations to make distributions to our stockholders at any time in the future. |
• | We are dependent on Nuveen Real Estate and its affiliates, including the Advisor, and their key personnel who provide services to us, and we may not find a suitable replacement for the Advisor if the advisory agreement is terminated, or for these key personnel if they leave Nuveen Real Estate or otherwise become unavailable to us. |
• | The Advisor manages our portfolio pursuant to very broad investment guidelines and generally is not required to seek the approval of our board of directors for each investment, financing or asset allocation decision, which may result in our making riskier investments and which could adversely affect our results of operations and financial condition. |
• | Purchases and repurchases of shares of our common stock are not made based on the current net asset value (“NAV”) per share of our common stock. |
• | Valuations and appraisals of our properties and real estate-related assets are estimates of fair value and may not necessarily correspond to realizable value. |
• | The continuing coronavirus pandemic may adversely affect our investments and operations. |
• | Our portfolio may be concentrated in a limited number of asset types, geographies or investments. |
• | Our board of directors may change our investment and operational policies or our investment guidelines without stockholder consent. |
• | We face significant competition in acquiring properties. |
• | We may make a substantial amount of joint venture investments, including with Nuveen’s affiliates and Other Nuveen Real Estate Accounts (as defined below). Joint venture investments could be adversely affected by our lack of sole decision-making authority, our reliance on the financial condition of our joint venture partners and disputes between us and our joint venture partners. |
• | Our ability to redeem all or a portion of our investment in the International Affiliated Funds is subject to significant restrictions. |
• | In our due diligence review of potential investments, we may rely on third-party consultants and advisors, as well as certain of our joint venture partners, and representations made by sellers of potential portfolio properties, and we or those we rely upon may not identify all relevant facts that may be necessary or helpful in evaluating potential investments. |
• | We rely on property managers to operate our properties and leasing agents to lease vacancies in our properties. |
• | We depend on tenants for our revenue, and therefore our revenue is dependent on the success and economic viability of our tenants. Our reliance on single or significant tenants in certain buildings may decrease our ability to lease vacated space. |
• | We may be unable to renew leases as leases expire. |
• | We invest in equity of other REITs and other real estate-related companies, which subjects us to certain risks including those risks associated with an investment in our own common stock. |
• | Some of our real estate-related securities investments may become distressed, which securities would have a high risk of default and may be illiquid. |
• | Our investments in debt back principally by real estate face a number of general market-related risks that can affect the creditworthiness of issuers, and modifications to certain loan structures and market terms make it more difficult to monitor and evaluate investments. |
• | We are subject to additional risks from our international investments. |
• | Investments in properties or other real estate-related assets outside the United States subject us to foreign currency risks, which may adversely affect distributions and our REIT status. |
• | We incur mortgage indebtedness and other borrowings, which increases our business risks, could hinder our ability to make distributions and could decrease the value of your investment. |
• | If we draw on the Credit Facility (as defined below) or any future line of credit to fund repurchases or for any other reason, our financial leverage ratio could increase beyond our target. |
• | We depend on the Advisor to select our investments and otherwise conduct our business, and any material adverse change in its financial condition or our relationship with the Advisor could have a material adverse effect on our business and ability to achieve our investment objectives. |
• | The Advisor’s inability to retain the services of key real estate professionals could hurt our performance. |
• | The fees we pay in connection with the Offering (as defined below) and the agreements entered into with Nuveen and its affiliates were not determined on an arm’s-length basis and therefore may not be on the same terms we could achieve from a third party. |
• | The Advisor faces a conflict of interest because the fees it receives for services performed are based in part on our NAV, which the Advisor is ultimately responsible for determining. |
• | Certain Other Nuveen Real Estate Accounts have similar or overlapping investment objectives and guidelines, and we will not be allocated certain opportunities and may be allocated only opportunities with lower relative returns. |
• | If we do not qualify as a REIT, we will be subject to tax as a regular corporation and could face a substantial tax liability. |
• | Compliance with REIT requirements may cause us to forego otherwise attractive opportunities, which may hinder or delay our ability to meet our investment objectives and reduce your overall return. |
• | Compliance with REIT requirements may force us to liquidate or restructure otherwise attractive investments. |
• | Investments outside the United States may subject us to additional taxes and could present additional complications to our ability to satisfy the REIT qualification requirements. |
• | Our board of directors is authorized to revoke our REIT election without stockholder approval, which may cause adverse consequences to our stockholders. |
• | We may be subject to adverse legislative or regulatory tax changes that could increase our tax liability, reduce our operating flexibility and reduce the price of our common stock. |
• | provide regular, stable cash distributions; |
• | target institutional quality, stabilized commercial real estate to achieve an attractive distribution yield; |
• | preserve and protect stockholders’ invested capital; |
• | realize appreciation from proactive investment management and asset management; and |
• | seek diversification by investing across leading global cities and across real estate sectors including office, industrial, multifamily, retail, healthcare and alternative property types (e.g., self-storage, student and single-family housing, senior living, and other alternatives). |
• | Real estate-related securities, such as common and preferred stock of publicly traded REITs and other real estate companies (“real estate-related securities”). These securities provide a source of liquidity for our share repurchase plan, cash management and other purposes; and |
• | Debt backed principally by real estate, such as mortgage loans, subordinated mortgage loans, mezzanine loans and commercial mortgage-backed securities (“CMBS”). These investments help to provide a secure source of income with an element of downside protection from potential declines in the value of real estate held by equity investors. |
• | the limited size of our portfolio in the early stages of our development; |
• | our inability to invest the proceeds from sales of our shares on a timely basis in income-producing properties; |
• | our inability to realize attractive risk-adjusted returns on our investments; |
• | high levels of expenses or reduced revenues that reduce our cash flow or non-cash earnings; and |
• | defaults in our investment portfolio or decreases in the value of our investments. |
• | staggering the board of directors into three classes; |
• | requiring a two-thirds vote of stockholders to remove directors; |
• | providing that only the board of directors can fix the size of the board; |
• | providing that all vacancies on the board, regardless of how the vacancy was created, may be filled only by the affirmative vote of a majority of the remaining directors in office and for the remainder of the full term of the class of directors in which the vacancy occurred; and |
• | providing for a majority requirement for the calling of a stockholder-requested special meeting of stockholders. |
• | 80% of all votes entitled to be cast by holders of outstanding shares of our voting stock; and |
• | two-thirds of all of the votes entitled to be cast by holders of outstanding shares of our voting stock other than those shares owned or held by the interested stockholder with whom or with whose affiliate the business combination is to be effected or held by an affiliate or associate of the interested stockholder unless, among other things, our stockholders receive a minimum payment for their common stock equal to the highest price paid by the interested stockholder for its shares. |
• | changes in global, national, regional or local economic, demographic or capital market conditions; |
• | future adverse national real estate trends, including increasing vacancy rates, declining rental rates and general deterioration of market conditions; |
• | changes in supply of or demand for similar properties in a given market or metropolitan area, which could result in rising vacancy rates or decreasing market rental rates; |
• | adverse economic conditions as a result of an epidemic, pandemic or other health-related issue in one or more markets where we own property; |
• | vacancies, fluctuations in the average occupancy and room rates for hotel properties or inability to lease space on favorable terms; |
• | increased competition for properties targeted by our investment strategy; |
• | bankruptcies, financial difficulties or lease defaults by our tenants; |
• | increases in interest rates and lack of availability of financing; and |
• | changes in government rules, regulations and fiscal policies, including increases in property taxes, changes in zoning laws, limitations on rental rates, and increasing costs to comply with environmental laws. |
• | operates internationally and may be subject to varying currency, inflation or other governmental and regulatory risks specific to the countries in which they operate and own assets; |
• | may not have sufficient available funds to make distributions or redeem interests in the funds upon request of investors without delay; |
• | expects to acquire additional and dispose of properties in the future which, if unsuccessful, could affect our ability to pay dividends to our stockholders; |
• | is subject to risks as a result of joint ownership of real estate with Nuveen Real Estate, its affiliates or third parties; |
• | intends to use borrowings to partially fund acquisitions, which may result in foreclosures and unexpected debt-service requirements and indirectly negatively affect our ability to pay dividends to our stockholders; |
• | is also dependent upon Nuveen Real Estate and its key employees for its success; |
• | also operates in a competitive business with competitors who have significant financial resources and operational flexibility; |
• | may not have funding or capital resources for future tenant improvements; |
• | depends on its tenants for its revenue and relies on certain significant tenants; |
• | is subject to risks associated with terrorism, uninsured losses and high insurance costs; |
• | will be affected by general economic and regulatory factors it cannot control or predict; |
• | will make illiquid investments and be subject to general economic and regulatory factors, including environmental laws, which it cannot control or predict; and |
• | will be subject to property taxes and operating expenses that may increase. |
• | the joint venture partner may have economic or other interests that are inconsistent with our interests, including interests relating to the financing, management, operation, leasing or sale of the assets purchased by such joint venture; |
• | tax, 1940 Act and other regulatory requirements applicable to the joint venture partner may cause it to want to take actions contrary to our interests; |
• | the joint venture partner may have joint control of the joint venture even in cases where its economic stake in the joint venture is significantly less than ours; |
• | under the joint venture arrangement, neither we nor the joint venture partner will be in a position to unilaterally control the joint venture, and deadlocks may occur. Such deadlocks could adversely impact the operations and profitability of the joint venture, including as a result of the inability of the joint venture to act quickly in connection with a potential acquisition or disposition. In addition, depending on the governance structure of such joint venture partner, decisions of such vehicle may be subject to approval by individuals who are independent of Nuveen; |
• | under the joint venture arrangement, we and the joint venture partner may have a buy/sell right and, as a result of an impasse that triggers the exercise of such right, we may be forced to sell our investment in the joint venture, or buy the joint venture partner’s share of the joint venture at a time when it would not otherwise be in our best interest to do so; |
• | our participation in investments in which a joint venture partner participates will be less than what our participation would have been had such other vehicle not participated, and because there may be no limit on the amount of capital that such joint venture partner can raise, the degree of our participation in such investments may decrease over time; and |
• | we may rely on our joint venture partners and their personnel for certain matters, including property management and ongoing due diligence with respect to properties to which a joint venture relates, and our success with respect to such properties, to a significant extent, may depend upon the continued services of such joint venture partner. |
• | make it more difficult for us to secure new takeout financing for any multifamily development projects we acquire; |
• | hinder our ability to refinance any completed multifamily assets; |
• | decrease the amount of available liquidity and credit that could be used to broaden our portfolio through the acquisition of multifamily assets; and |
• | require us to obtain other sources of debt capital with potentially different terms. |
• | rental residents deciding to share rental units and therefore rent fewer units; |
• | potential residents moving back into family homes or delaying leaving family homes; |
• | a reduced demand for higher-rent units; |
• | a decline in household formation; |
• | persons enrolled in college delaying leaving college or choosing to proceed to or return to graduate school in the absence of available employment; |
• | the inability or unwillingness of residents to pay rent increases; and |
• | increased collection losses. |
• | the availability of properties or other investments that meet our investment criteria and our ability to acquire such properties at favorable prices; |
• | real estate appreciation or depreciation in our target markets; |
• | the condition of our properties; |
• | our ability to contain renovation, maintenance, marketing and other operating costs for our properties; |
• | our ability to maintain high occupancy rates and target rent levels; |
• | general economic conditions in our target markets, such as changes in employment and household earnings and expenses; the effects of rent controls, stabilization laws and other laws or regulations regarding rental rates and tenant rights; and |
• | changes in, and changes in enforcement of, laws, regulations and government policies including health, safety, environmental, property, zoning and tax laws. |
• | the burden of complying with a wide variety of foreign laws; |
• | changing governmental rules and policies, including changes in land use and zoning laws, more stringent environmental laws or changes in such environmental laws; |
• | different laws and regulations including differences in the legal and regulatory environment or enhanced legal and regulatory compliance, including compliance with the United States Foreign Corrupt Practices Act; |
• | existing or new laws relating to the foreign ownership of real property or loans and laws restricting the ability of foreign persons or companies to remove profits earned from activities within the country to the person’s or company’s country of origin; |
• | the potential for expropriation; |
• | possible currency transfer restrictions or exchange rate fluctuations; |
• | imposition of adverse or confiscatory taxes; |
• | changes in real estate and other tax rates and changes in other operating expenses in particular countries; |
• | possible challenges to the anticipated tax treatment of the structures that allow us to acquire and hold investments; |
• | adverse market conditions caused by terrorism, civil unrest, pandemics and changes in national or local governmental or economic conditions; |
• | the willingness of domestic or foreign lenders to make loans in certain countries and changes in the availability, cost and terms of loan funds resulting from varying national economic policies; |
• | general political and economic instability in certain regions; and |
• | the potential difficulty of enforcing obligations in other countries. |
• | we would be taxed as a regular domestic corporation, which under current laws would result in, among other things, our being unable to deduct distributions to stockholders in computing taxable income and being subject to federal and applicable state and local income tax on our taxable income at regular corporate income tax rates; |
• | any resulting tax liability could be substantial and could have a material adverse effect on our book value; |
• | unless we were entitled to relief under applicable statutory provisions, we would be required to pay taxes, and thus, our cash available for distribution to stockholders would be reduced for each of the years during which we did not qualify as a REIT and for which we had taxable income; and |
• | we generally would not be eligible to re-elect to be taxed as a REIT for the subsequent four full taxable years. |
• | the investment is consistent with your fiduciary obligations under applicable law, including common law, ERISA and the Code; |
• | the investment is made in accordance with the documents and instruments governing the trust, plan or IRA, including a plan’s investment policy; |
• | the investment satisfies the prudence and diversification requirements of Sections 404(a)(1)(B) and 404(a)(1)(C) of ERISA and other applicable provisions of ERISA and the Code; |
• | the investment will not impair the liquidity of the trust, plan or IRA; |
• | the investment will not produce “unrelated business taxable income” for the plan or IRA; |
• | our stockholders will be able to value the assets of the plan annually in accordance with ERISA requirements and applicable provisions of the plan or IRA; and |
• | the investment will not constitute a non-exempt prohibited transaction under Title I of ERISA or Section 4975 of the Code. |
Class T Shares |
Class S Shares |
Class D Shares |
Class I Shares | |||||
Maximum Upfront Selling Commissions (% of Transaction Price) |
up to 3.0% | up to 3.5% | — | — | ||||
Maximum Upfront Dealer Manager Fees (% of Transaction Price) |
0.50% | — | — | — | ||||
Stockholder Servicing Fee (% of NAV) |
0.85% (1) |
0.85% | 0.25% | — |
(1) | Consists of an advisor stockholder servicing fee of 0.65% per annum and a dealer stockholder servicing fee of 0.20% per annum (or other amounts, provided that the sum equals 0.85%), of the aggregate NAV of outstanding Class T shares. |
Date |
Class T Shares |
Class S Shares |
Class D Shares |
Class I Shares |
Class N Shares |
|||||||||||||||
January 31, 2018 |
— | — | — | — | 10.08 | |||||||||||||||
February 28, 2018 |
— | — | — | — | 10.07 | |||||||||||||||
March 31, 2018 |
— | — | — | — | 10.12 | |||||||||||||||
April 30, 2018 |
— | — | — | — | 10.14 | |||||||||||||||
May 31, 2018 |
— | — | — | 10.16 | 10.19 | |||||||||||||||
June 30, 2018 |
— | — | 10.24 | 10.26 | 10.29 | |||||||||||||||
July 31, 2018 |
— | — | 10.25 | 10.25 | 10.31 |
August 31, 2018 |
— | — | 10.29 | 10.29 | 10.35 | |||||||||||||||
September 30, 2018 |
— | — | 10.27 | 10.27 | 10.34 | |||||||||||||||
October 31, 2018 |
— | — | 10.25 | 10.25 | 10.32 | |||||||||||||||
November 30, 2018 |
— | — | 10.29 | 10.30 | 10.36 | |||||||||||||||
December 31, 2018 |
— | — | 10.28 | 10.29 | 10.35 | |||||||||||||||
January 31, 2019 |
10.41 | — | 10.40 | 10.41 | 10.47 | |||||||||||||||
February 28, 2019 |
10.33 | — | 10.44 | 10.45 | 10.51 | |||||||||||||||
March 31, 2019 |
10.42 | — | 10.50 | 10.52 | 10.59 | |||||||||||||||
April 30, 2019 |
10.39 | — | 10.49 | 10.49 | 10.59 | |||||||||||||||
May 31, 2019 |
10.51 | — | 10.60 | 10.60 | 10.70 | |||||||||||||||
June 30, 2019 |
10.51 | — | 10.61 | 10.59 | 10.72 | |||||||||||||||
July 31, 2019 |
10.50 | — | 10.60 | 10.58 | 10.71 | |||||||||||||||
August 31, 2019 |
10.60 | — | 10.69 | 10.68 | 10.80 | |||||||||||||||
September 30, 2019 |
10.58 | — | 10.65 | 10.67 | 10.83 | |||||||||||||||
October 31, 2019 |
10.62 | — | 10.70 | 10.71 | 10.88 | |||||||||||||||
November 30, 2019 |
10.64 | — | 10.73 | 10.74 | 10.90 | |||||||||||||||
December 31, 2019 |
10.70 | 10.69 | 10.79 | 10.81 | 10.97 | |||||||||||||||
January 31, 2020 |
10.70 | 10.66 | 10.79 | 10.81 | 10.98 | |||||||||||||||
February 29, 2020 |
10.64 | 10.61 | 10.73 | 10.75 | 10.92 | |||||||||||||||
March 31, 2020 |
10.53 | 10.51 | 10.62 | 10.64 | 10.80 | |||||||||||||||
April 30, 2020 |
10.31 | 10.29 | 10.40 | 10.42 | 10.57 | |||||||||||||||
May 31, 2020 |
10.28 | 10.27 | 10.35 | 10.38 | 10.53 | |||||||||||||||
June 30, 2020 |
10.30 | 10.29 | 10.37 | 10.41 | 10.55 | |||||||||||||||
July 31, 2020 |
10.36 | 10.34 | 10.44 | 10.47 | 10.60 | |||||||||||||||
August 31, 2020 |
10.37 | 10.36 | 10.45 | 10.48 | 10.62 | |||||||||||||||
September 30, 2020 |
10.35 | 10.34 | 10.43 | 10.46 | 10.60 | |||||||||||||||
October 31, 2020 |
10.35 | 10.33 | 10.43 | 10.46 | 10.60 | |||||||||||||||
November 30, 2020 |
10.44 | 10.42 | 10.52 | 10.55 | 10.69 | |||||||||||||||
December 31, 2020 |
10.53 | 10.50 | 10.61 | 10.63 | 10.78 | |||||||||||||||
January 31, 2021 |
10.64 | 10.61 | 10.72 | 10.74 | 10.89 | |||||||||||||||
February 29, 2021 |
10.71 | 10.68 | 10.80 | 10.82 | 10.97 | |||||||||||||||
March 31, 2021 |
10.79 | 10.74 | 10.87 | 10.89 | 11.06 | |||||||||||||||
April 30, 2021 |
10.94 | 10.89 | 11.02 | 11.03 | 11.22 | |||||||||||||||
May 31, 2021 |
11.07 | 11.01 | 11.15 | 11.15 | 11.37 | |||||||||||||||
June 30, 2021 |
11.22 | 11.15 | 11.30 | 11.30 | 11.53 | |||||||||||||||
July 31, 2021 |
11.41 | 11.33 | 11.49 | 11.46 | 11.73 | |||||||||||||||
August 31, 2021 |
11.61 | 11.52 | 11.68 | 11.65 | 11.94 | |||||||||||||||
September 30, 2021 |
11.92 | 11.81 | 11.99 | 11.95 | 12.27 | |||||||||||||||
October 31, 2021 |
12.14 | 12.01 | 12.19 | 12.16 | 12.51 | |||||||||||||||
November 30, 2021 |
12.21 | 12.07 | 12.25 | 12.22 | 12.60 | |||||||||||||||
December 31, 2021 |
12.57 | 12.44 | 12.63 | 12.59 | 12.97 |
Components of NAV |
December 31, 2021 |
|||
Investments in real property |
$ | 1,163,810 | ||
Investments in international affiliated funds |
131,046 | |||
Investments in real estate-related securities (1) |
108,173 | |||
Investment in commercial mortgage loan |
140,512 | |||
Cash and cash equivalents |
36,017 | |||
Restricted cash |
101,082 | |||
Other assets |
8,003 | |||
Debt obligations |
(314,700 | ) | ||
Subscriptions received in advance |
(100,878 | ) | ||
Other liabilities |
(19,981 | ) | ||
Accrued stockholder servicing fees (2) |
(545 | ) | ||
|
|
|||
Net Asset Value |
$ | 1,252,539 | ||
Net Asset Value attributable to Series A preferred stock |
126 | |||
|
|
|||
Net Asset Value attributable to common stockholders |
$ | 1,252,413 | ||
|
|
|||
Number of outstanding shares |
98,850 |
(1) | Includes investments in real estate debt of $14,183. |
(2) | Stockholder servicing fees only apply to Class T, Class S and Class D shares. For purposes of NAV, we recognize the stockholder servicing fee as a reduction of NAV on a monthly basis as such fee is paid. Under GAAP, we accrue the full cost of the stockholder servicing fee as an offering cost at the time we sell Class T, Class S and Class D shares. As of December 31, 2021, we have accrued under GAAP approximately $24.5 million of stockholder servicing fees payable to the Dealer Manager related to the Class T, Class S and Class D shares sold. |
NAV Per Share |
Class T Shares |
Class S Shares |
Class D Shares |
Class I Shares |
Class N Shares |
Total |
||||||||||||||||||
Net asset value |
$ | 115,702 | $ | 296,177 | $ | 58,691 | $ | 396,114 | $ | 385,729 | $ | 1,252,413 | ||||||||||||
Number of outstanding shares |
9,201 | 23,809 | 4,648 | 31,461 | 29,731 | 98,850 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
NAV per share as of December 31, 2021 |
$ | 12.57 | $ | 12.44 | $ | 12.63 | $ | 12.59 | $ | 12.97 |
Property Type |
Discount Rate |
Exit Capitalization Rate |
||||||
Industrial |
5.87 | % | 4.87 | % | ||||
Multifamily |
6.49 | 4.63 | ||||||
Office |
6.87 | 6.27 | ||||||
Healthcare |
7.27 | 6.13 | ||||||
Single-Family Housing |
7.40 | 4.94 |
Input |
Hypothetical Change |
Industrial Investment Values |
Multifamily Investment Values |
Office Investment Values |
Healthcare Investment Values |
Single-Family Housing Investment Values | ||||||
Discount Rate |
0.25% decrease | +2.04% | +2.03% | +1.87% | +2.15% | +1.99% | ||||||
(weighted average) |
0.25% increase | (1.97)% | (1.91)% | (2.04)% | (1.97)% | (1.88)% | ||||||
Exit Capitalization Rate |
0.25% decrease | +3.89% | +3.94% | +2.64% | +2.88% | +3.46% | ||||||
(weighted average) |
0.25% increase | (3.48)% | (3.44)% | (2.55)% | (2.53)% | (3.03)% |
Reconciliation of Stockholders’ Equity to NAV |
December 31, 2021 |
|||
Stockholders’ equity under US GAAP |
$ | 979,991 | ||
Redeemable non-controlling interest |
258 | |||
|
|
|||
Total partners’ capital of Nuveen OP |
980,249 | |||
Adjustments: |
||||
Organization and offering costs (1) |
4,648 | |||
Accrued stockholder servicing fees (2) |
25,046 | |||
Unrealized net real estate appreciation (3) |
179,568 | |||
Unrealized mortgage payable appreciation |
||||
Accumulated depreciation and amortization (4) |
69,479 | |||
Straight-line rent receivable |
(6,451 | ) | ||
|
|
|||
Net Asset Value |
$ |
1,252,539 |
||
|
|
(1) | The Advisor and its affiliates agreed to advance organization and offering costs on our behalf through December 31, 2018 and had incurred organization and offering expenses of $4.6 million. Organization costs of $1.1 million are expensed and Offering costs of $3.5 million is a component of equity in the form of additional paid-in capital. For NAV, such costs will be recognized as a reduction to NAV as they are reimbursed over 60 months commencing on the earlier of the date the NAV reaches $1.0 billion or January 31, 2023. |
(2) | Accrued stockholder servicing fee represents the accrual for the full cost of the stockholder servicing fee for Class T, Class S, and Class D shares. Under GAAP, we accrue the full cost of the stockholder servicing fee payable over the life of each share (assuming such share remains outstanding the length of time required to pay the maximum stockholder servicing fee) as an offering cost at the time we sold the shares. For purposes of NAV, we recognize the stockholder servicing fee as a reduction of NAV on a monthly basis as such fee is paid. |
(3) | Our investments in real estate are presented under historical cost in our GAAP Consolidated Financial Statements. As such, any increases in the fair market value of our investments in real estate are not included in our GAAP results. For purposes of determining our NAV, our investments in real estate are recorded at fair value. Our mortgage payable is presented under historical cost in our GAAP consolidated financial statements. As such, any changes in the fair market value of our mortgage payable is not included in our GAAP results. For purposes of determining our NAV, our mortgage payable is recorded at fair value. |
(4) | In accordance with GAAP, we depreciate our investments in real estate and amortize certain other assets and liabilities. Such depreciation and amortization is not recorded for purposes of determining our NAV. Additionally, we retire the cost of our asset when a tenant vacates and remove the associated accumulated depreciation and amortization from the accounts with the resulting gains or losses reflected in net income or loss for the period. |
(1) | a stockholder would be able to realize this NAV per share upon attempting to resell his or her shares; |
(2) | we would be able to achieve, for our stockholders, the NAV per share, upon a listing of our shares of common stock on a national securities exchange, selling our real estate portfolio, or merging with another company; or |
(3) | the NAV per share, or the methodologies relied upon to estimate the NAV per share, will be found by any regulatory authority to comply with any regulatory requirements. |
Year Ended December 31, 2021 |
||||||||||||||||||||
Class T Common Stock |
Class S Common Stock |
Class D Common Stock |
Class I Common Stock |
Class N Common Stock |
||||||||||||||||
Gross distribution per share of common stock |
$ | 0.7447 | $ | 0.7447 | $ | 0.7447 | $ | 0.7447 | $ | 0.7447 | ||||||||||
Advisory fee per share of common stock |
(0.1321 | ) | (0.1311 | ) | (0.1130 | ) | (0.1328 | ) | (0.0708 | ) | ||||||||||
Stockholder servicing fee per share of common stock |
(0.0978 | ) | (0.0971 | ) | (0.0289 | ) | — | — | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Net distribution per share of common stock |
$ | 0.5148 | $ | 0.5165 | $ | 0.6028 | $ | 0.6119 | $ | 0.6739 | ||||||||||
|
|
|
|
|
|
|
|
|
|
Ordinary Income |
Capital Gains |
Return of Capital |
||||||||||
2021 Tax Year |
|
— |
% |
— | % | 100.00 | % |
For the Year Ended December 31, 2021 |
For the Year Ended December 31, 2020 |
For the Year Ended December 31, 2019 |
||||||||||||||||||||||
Amount |
Percentage |
Amount |
Percentage |
Amount |
Percentage |
|||||||||||||||||||
Distributions |
||||||||||||||||||||||||
Payable in cash |
$ | 29,683 | 79.43 | % | $ | 24,147 | 92.25 | % | $ | 13,019 | 98.92 | % | ||||||||||||
Reinvested in shares |
7,687 | 20.57 | % | 2,029 | 7.75 | % | 142 | 1.08 | % | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total distributions |
$ | 37,370 | 100.00 | % | $ | 26,176 | 100.00 | % | $ | 13,161 | 100.00 | % | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Sources of distributions |
||||||||||||||||||||||||
Cash flows from operating activities |
$ | 20,832 | 55.75 | % | $ | 16,545 | 68.52 | % | $ | 12,076 | 92.76 | % | ||||||||||||
Debt and financing proceeds |
16,538 | 44.25 | % | 7,602 | 31.48 | % | 943 | 7.24 | % | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total sources of distributions |
$ | 37,370 | 100.00 | % | $ | 24,147 | 100.00 | % | $ | 13,019 | 100.00 | % | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Cash flows from operating activities |
$ | 20,832 | $ | 16,545 | $ | 12,076 |
Month of: |
Total Number of Shares Repurchased |
Repurchases as a Percentage of NAV (1) |
Average Price Paid per Share |
Total Number of Shares Repurchased as Part of Publicly Announced Plans or Programs |
Maximum Number of Shares Pending Repurchase Pursuant to Publicly Announced Plans or Programs (2) |
|||||||||||||||
February 2021 |
2,336 | 0.0020 | % | $ | 10.71 | 2,336 | ||||||||||||||
March 2021 |
14,817 | 0.0127 | % | 10.76 | 14,817 | |||||||||||||||
April 2021 |
46,253 | 0.0402 | % | 10.88 | 46,253 | |||||||||||||||
May 2021 |
30,349 | 0.0266 | % | 10.96 | 30,349 | |||||||||||||||
June 2021 |
2,795 | 0.0025 | % | 11.09 | 2,795 | |||||||||||||||
July 2021 |
42,938 | 0.0387 | % | 11.28 | 42,938 | |||||||||||||||
August 2021 |
30,833 | 0.0281 | % | 11.41 | 30,833 | |||||||||||||||
September 2021 |
48,170 | 0.0448 | % | 11.64 | 48,170 | |||||||||||||||
October 2021 |
2,010 | 0.0019 | % | 11.94 | 2,010 | |||||||||||||||
November 2021 |
24,360 | 0.0234 | % | 12.00 | 24,360 | |||||||||||||||
December 2021 |
27,131 | 0.0264 | % | 12.20 | 27,131 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
271,992 |
N/M |
$ |
11.35 |
271,992 |
— |
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
(1) | Represents aggregate NAV of shares repurchased under our share repurchase plan over aggregate NAV of all shares outstanding, in each case, based on the NAV as of the last calendar day of the prior month. |
(2) | All repurchase requests under our share repurchase plan were satisfied. |
• | Raised $638.1 million of net proceeds in the Offerings during the year ended December 31, 2021. The details of the average annualized distributions rates and total returns are shown in the following table: |
Class I |
Class D |
Class T |
Class S | |||||
Average Annualized Distribution Rate |
5.41% | 5.15% | 4.58% | 4.62% | ||||
Year-to-Date Total Return, without upfront selling commissions |
27.48% | 27.12% | 26.58% | 26.82% | ||||
Year-to-Date Total Return, assuming maximum upfront selling commissions |
N/A | N/A | 22.21% | 22.45% | ||||
Inception-to-Date Total Return, without upfront selling commissions |
11.90% | 11.80% | 12.62% | 14.12% | ||||
Inception-to-Date Total Return, assuming maximum upfront selling commissions |
N/A | N/A | 11.31% | 12.21% |
• | Acquired 274 real estate properties, including three multifamily, two industrial, one office, 11 healthcare and 257 single family rentals, with a total purchase price of $500.2 million, inclusive of closing costs, resulting in a diversified portfolio of income producing real estate properties concentrated in high growth markets in the United States. |
• | Originated two commercial mortgage loans totaling $140.5 million to finance the acquisitions of an office and multifamily property. |
• | Funded an additional $50.9 million and $30.1 million towards our ECF and APCF investments, respectively, with both commitments now fully funded as of December 31, 2021. |
• | Made additional investments in real estate-related securities with 90 holdings and a total fair market value of $94 million as of December 31, 2021. |
• | On September 30, 2021, the Company amended its Credit Agreement to increase the Credit Facility to $335.0 million in aggregate commitments, comprised of a $235.0 million revolving facility, and a senior delayed draw term loan facility in the aggregate amount of up to $100.0 million. |
• | Used net borrowings of $108.7 million towards the financing of our real estate acquisitions. |
• | provide regular, stable cash distributions; |
• | target institutional quality, stabilized commercial real estate to achieve an attractive distribution yield; |
• | preserve and protect stockholders’ invested capital; |
• | realize appreciation from proactive investment management and asset management; and |
• | seek diversification by investing across leading global cities and across real estate sectors including office, industrial, multifamily, retail, healthcare, and alternative property types (e.g., self-storage, student and single family housing, senior living, and other alternatives). |
Sector and Property/Portfolio Name |
Number of Properties |
Location |
Acquisition Date |
Ownership Interest |
Sq Ft (in thousands) / # of units |
Occupancy |
||||||||||||||||||
Multifamily: |
||||||||||||||||||||||||
Kirkland Crossing |
1 | Aurora, IL | Dec, 2017 | 100 | % | 266 units | 95 | % | ||||||||||||||||
Tacara Steiner Ranch |
1 | Austin, TX | June, 2018 | 100 | % | 246 units | 95 | % | ||||||||||||||||
Brookson Flats |
1 | Huntersville, NC | June, 2021 | 100 | % | 296 units | 92 | % | ||||||||||||||||
Signature at Hartwell |
1 | Seneca, SC | Nov, 2021 | 96.5 | % | 185 units | 100 | % | ||||||||||||||||
The Reserve at Stonebridge Ranch |
1 | McKinney, TX | Dec, 2021 | 100 | % | 301 units | 90 | % | ||||||||||||||||
|
|
|
|
|
|
|||||||||||||||||||
Total Multifamily |
5 |
1,294 units |
94 |
% | ||||||||||||||||||||
Industrial: |
||||||||||||||||||||||||
West Phoenix Industrial |
1 | Phoenix, AZ | Dec, 2017 | 100 | % | 265 sq ft | 100 | % | ||||||||||||||||
Denver Industrial |
3 | Golden & Denver, CO | Dec, 2017 | 100 | % | 486 sq ft | 92 | % | ||||||||||||||||
Henderson Interchange |
1 | Henderson, NV | Dec, 2018 | 100 | % | 197 sq ft | 100 | % | ||||||||||||||||
Globe Street Industrial |
1 | Moreno Valley, CA | Oct, 2019 | 100 | % | 252 sq ft | 100 | % | ||||||||||||||||
1 National Street |
1 | Boston, MA | Nov, 2020 | 100 | % | 300 sq ft | 100 | % | ||||||||||||||||
Rittiman West 6 & 7 |
2 | San Antonio, TX | Dec, 2020 | 100 | % | 147 sq ft | 100 | % | ||||||||||||||||
10850 Train Ct |
1 | Houston, TX | Dec, 2021 | 100 | % | 113 sq ft | 100 | % | ||||||||||||||||
5501 Mid Cities Pkwy |
1 | San Antonio, TX | Dec, 2021 | 100 | % | 88 sq ft | 100 | % | ||||||||||||||||
|
|
|
|
|
|
|||||||||||||||||||
Total Industrial |
11 |
1,848 sq ft |
98 |
% | ||||||||||||||||||||
Retail: |
||||||||||||||||||||||||
Main Street at Kingwood |
1 | Houston, TX | Oct, 2018 | 100 | % | 199 sq ft | 100 | % | ||||||||||||||||
|
|
|
|
|
|
|||||||||||||||||||
Total Retail |
1 |
199 sq ft |
100 |
% | ||||||||||||||||||||
Office: |
||||||||||||||||||||||||
Defoor Hills |
1 | Atlanta, GA | June, 2018 | 100 | % | 91 sq ft | 100 | % | ||||||||||||||||
East Sego Lily |
1 | Salt Lake City, UT | May, 2019 | 100 | % | 149 sq ft | 99 | % | ||||||||||||||||
Perimeter’s Edge |
1 | Raleigh, NC | Sept, 2021 | 100 | % | 85 sq ft | 97 | % | ||||||||||||||||
|
|
|
|
|
|
|||||||||||||||||||
Total Office |
3 |
325 sq ft |
99 |
% | ||||||||||||||||||||
Healthcare: |
||||||||||||||||||||||||
9725 Datapoint |
1 | San Antonio, TX | Dec, 2019 | 100 | % | 205 sq ft | 100 | % | ||||||||||||||||
Linden Oaks |
1 | Chicago, IL | Nov, 2020 | 100 | % | 43 sq ft | 100 | % | ||||||||||||||||
Locust Grove |
1 | Atlanta, GA | Nov, 2020 | 100 | % | 40 sq ft | 100 | % | ||||||||||||||||
2945 Wilderness Place |
1 | Boulder, CO | Jan, 2021 | 100 | % | 31 sq ft | 100 | % | ||||||||||||||||
Pacific Court |
1 | San Diego, CA | May, 2021 | 100 | % | 92 sq ft | 100 | % | ||||||||||||||||
Hillcroft Medical Clinic |
1 | Sugarland, TX | June, 2021 | 100 | % | 41 sq ft | 100 | % | ||||||||||||||||
Buck’s Town Medical Campus I |
5 | Philadelphia, PA | Sept, 2021 | 100 | % | 142 sq ft | 89 | % | ||||||||||||||||
620 Roseville Parkway |
1 | Roseville, CA | Oct, 2021 | 100 | % | 194 sq ft | 51 | % | ||||||||||||||||
Buck’s Town Medical Campus II |
2 | Langhorne, PA | Oct, 2021 | 100 | % | 69 sq ft | 100 | % | ||||||||||||||||
|
|
|
|
|
|
|||||||||||||||||||
Total Healthcare |
14 |
857 sq ft |
87 |
% | ||||||||||||||||||||
Single Family Housing: |
||||||||||||||||||||||||
Single Family Residences |
257 | Various | Various | 100 | % | 526 sq ft | 24 | % | ||||||||||||||||
|
|
|
|
|||||||||||||||||||||
Total Single Family Housing |
257 |
526 sq ft |
24 |
% | ||||||||||||||||||||
|
|
|
|
|||||||||||||||||||||
Total Investment Properties |
291 |
|||||||||||||||||||||||
|
|
(1) | Acquisition price is inclusive of acquisition-related adjustments. |
Year |
Number of Expiring Leases |
Annualized Base Rent(1) |
% of Total Annualized Base Rent Expiring |
Sum of Lease NRA (SqFt) |
% of Total Square Feet Expiring |
|||||||||||||||
2022 |
21 | $ | 2,318 | 6 | % | 315 | 10 | % | ||||||||||||
2023 |
9 | 729 | 2 | % | 77 | 3 | % | |||||||||||||
2024 |
18 | 2,231 | 6 | % | 231 | 8 | % | |||||||||||||
2025 |
23 | 11,084 | 31 | % | 1,060 | 35 | % | |||||||||||||
2026 |
17 | 1,833 | 5 | % | 219 | 7 | % | |||||||||||||
2027 |
23 | 5,258 | 15 | % | 424 | 14 | % | |||||||||||||
2028 |
7 | 3,518 | 10 | % | 181 | 6 | % | |||||||||||||
2029 |
4 | 318 | 1 | % | 15 | 0 | % | |||||||||||||
2030 |
7 | 3,067 | 9 | % | 161 | 5 | % | |||||||||||||
2031 |
— | — | 0 | % | — | 0 | % | |||||||||||||
Thereafter |
13 | 5,465 | 15 | % | 370 | 12 | % | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total |
142 |
$ |
35,821 |
100 |
% |
3,053 |
100 |
% | ||||||||||||
|
|
|
|
|
|
|
|
|
|
(1) | The annualized December 31, 2021 base rent per leased square foot of the applicable year excluding tenant recoveries, straight-line rent and above-market and below-market lease amortization. |
Investment in ECF |
||||
Balance as of December 31, 2020 |
$ | 29,803 | ||
Contributions |
50,971 | |||
Income distributions |
(795 | ) | ||
Income from equity investment in unconsolidated international affiliated fund |
1,525 | |||
Foreign currency translation adjustment |
(2,407 | ) | ||
|
|
|||
Balance as of December 31, 2021 |
$ |
79,097 |
||
|
|
Investment in APCF |
||||
Balance as of December 31, 2020 |
$ | 21,205 | ||
Contributions |
30,145 | |||
Income distributions |
(314 | ) | ||
Income from equity investment in unconsolidated international affiliated fund |
912 | |||
|
|
|||
Balance as of December 31, 2021 |
$ |
51,948 |
||
|
|
For the Year Ended December 31, |
||||||||||||
2021 |
2020 |
2021 vs 2020 |
||||||||||
Revenues |
||||||||||||
Rental revenue |
$ | 56,607 | $ | 38,357 | $ | 18,250 | ||||||
Income from commercial mortgage loan |
1,913 | 890 | 1,023 | |||||||||
|
|
|
|
|
|
|||||||
Total revenues |
58,520 | 39,247 | 19,273 | |||||||||
Expenses |
||||||||||||
Rental property operating |
18,163 | 11,923 | 6,240 | |||||||||
General and administrative |
3,796 | 3,538 | 258 | |||||||||
Advisory fee due to affiliate |
8,781 | 3,326 | 5,455 | |||||||||
Depreciation and amortization |
29,088 | 17,478 | 11,610 | |||||||||
|
|
|
|
|
|
|||||||
Total expenses |
59,828 | 36,265 | 23,563 | |||||||||
Other income (expense) |
||||||||||||
Realized and unrealized income (loss) from real estate-related securities |
22,471 | (485 | ) | 22,956 | ||||||||
Unrealized income from real estate debt |
3 | — | 3 | |||||||||
Income from equity investment in unconsolidated international affiliated funds |
2,435 | 1,851 | 584 | |||||||||
Interest income | 207 | 155 | 52 | |||||||||
Interest expense |
(4,705 | ) | (3,778 | ) | (927 | ) | ||||||
|
|
|
|
|
|
|||||||
Total other income (expense) |
20,411 | (2,257 | ) | 22,668 | ||||||||
|
|
|
|
|
|
|||||||
Net income |
19,103 | 725 | 18,378 | |||||||||
Net income attributable to non-controlling interest in third party joint venture |
|
5 |
|
— | 5 | |||||||
Net income attributable to Series A preferred stockholders |
19 | 18 | 1 | |||||||||
|
|
|
|
|
|
|||||||
Net income attributable to common stockholders |
$ |
19,079 |
$ |
707 |
$ |
18,372 |
||||||
|
|
|
|
|
|
For the Year Ended December 31, |
||||||||
2021 |
2020 |
|||||||
Net income attributable to common stockholders |
$ | 19,079 | $ | 707 | ||||
Adjustments to reconcile to same property NOI |
||||||||
General and administrative |
3,796 | 3,538 | ||||||
Advisory fee due to affiliate |
8,781 | 3,326 | ||||||
Depreciation and amortization |
29,088 | 17,478 | ||||||
(Income) loss from real-estate related securities |
(22,471 | ) | 485 | |||||
Income from real estate debt |
(3 | ) | — | |||||
Income from commercial mortgage loans |
(1,913 | ) | (890 | ) | ||||
Income from equity investment in unconsolidated international affiliated funds |
(2,435 | ) | (1,851 | ) | ||||
Interest income |
(207 | ) | (155 | ) | ||||
Interest expense |
4,705 | 3,778 | ||||||
Series A Preferred Stock |
19 | 18 | ||||||
Income attributable to non-controlling interest in third party joint venture |
5 | — | ||||||
|
|
|
|
|||||
NOI |
$ | 38,444 | $ | 26,434 | ||||
Non-same property NOI |
11,812 | 613 | ||||||
|
|
|
|
|||||
Same property NOI |
$ | 26,632 | $ | 25,821 | ||||
|
|
|
|
Year Ended December 31, |
2021 vs 2020 |
|||||||||||||||
2021 |
2020 |
$ |
% |
|||||||||||||
Same property revenues |
||||||||||||||||
Multifamily |
$ | 10,225 | $ | 9,355 | $ | 870 | 9 | % | ||||||||
Industrial |
9,749 | 9,882 | (133 | ) | -1 |
% | ||||||||||
Office |
8,031 | 7,209 | 822 | 11 | % | |||||||||||
Retail |
7,213 | 6,783 | 430 | 6 | % | |||||||||||
Healthcare |
4,359 | 4,371 | (12 | ) | 0 | % | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total revenues |
39,577 | 37,600 | 1,977 | 5 | % | |||||||||||
Same property operating expenses |
||||||||||||||||
Multifamily |
4,735 | 4,520 | 215 | 5 | % | |||||||||||
Industrial |
3,474 | 2,854 | 620 | 22 | % | |||||||||||
Office |
2,163 | 2,040 | 123 | 6 | % | |||||||||||
Retail |
1,479 | 1,355 | 124 | 9 | % | |||||||||||
Healthcare |
1,094 | 1,010 | 84 | 8 | % | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total expenses |
12,945 | 11,779 | 1,166 | 10 | % | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
Same property NOI |
$ | 26,632 | $ | 25,821 | $ | 811 | 3 | % | ||||||||
|
|
|
|
|
|
|
|
For the Year Ended December 31, |
||||||||||||
2021 |
2020 |
2019 |
||||||||||
Cash flows provided by operating activities |
$ | 20,832 | $ | 16,545 | $ | 12,076 | ||||||
Cash flows used in investing activities |
(776.986 | ) | (91,315 | ) | (123,244 | ) | ||||||
Cash flows provided by financing activities |
871,059 | 74,770 | 121,140 | |||||||||
|
|
|
|
|
|
|||||||
Net increase in cash and cash equivalents and restricted cash during the period |
$ |
114,905 |
$ |
— |
$ |
9,972 |
||||||
|
|
|
|
|
|
For the Year Ended December 31, |
||||||||||||
2021 |
2020 |
2019 |
||||||||||
Net income |
$ | 19,103 | $ | 725 | $ | 5,704 | ||||||
Adjustments: |
||||||||||||
Real estate depreciation and amortization |
29,088 | 17,478 | 14,171 | |||||||||
Amount attributable to non-controlling interests for above adjustments |
(15 | ) | ||||||||||
|
|
|
|
|
|
|||||||
Funds From Operations attributable to common stockholders |
$ |
48,176 |
18,203 |
19,875 |
||||||||
Straight-line rental income |
(2,255 | ) | (1,861 | ) | (1,217 | ) | ||||||
Amortization of above-and below-market lease intangibles |
(2,031 | ) | (724 | ) | (478 | ) | ||||||
Unrealized gain from changes in fair value of real estate related securities |
(16,844 | ) | (2,246 | ) | (3,440 | ) | ||||||
Unrealized gain from changes in fair value of real estate debt |
(3 | ) | — | — | ||||||||
Amortization of restricted stock awards |
74 | 68 | 68 | |||||||||
Unrealized (income) loss from investments in international affiliated funds |
(1,326 | ) | (881 | ) | 303 | |||||||
|
|
|
|
|
|
|||||||
Adjusted Funds From Operations attributable to common stockholders |
$ |
25,791 |
$ |
12,559 |
$ |
15,111 |
||||||
|
|
|
|
|
|
Obligations |
Total |
Less than 1 year |
1-3 Years |
3-5 Years |
More than 5 Years |
|||||||||||||||
Indebtedness |
$ | 344,250 | $ | — | $ | 163,000 | $ | 75,000 | $ | 106,250 | ||||||||||
Organization and offering expenses |
4,648 | 1,163 | 1,860 | 1,625 | — | |||||||||||||||
Interest Expense (1) |
33,971 | 6,429 | 12,858 | 11,913 | 2,771 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total |
$ | 382,869 | $ | 7,592 | $ | 177,718 | $ | 88,538 | $ | 109,021 | ||||||||||
|
|
|
|
|
|
|
|
|
|
(1) | Represents interest expense for our fixed rate mortgages payable and Credit Facility with the assumption that the Credit Facility is paid off at maturity. |
ITEM 8. |
Financial Statements and Supplementary Data. |
ITEM 9. |
Changes in and Disagreements With Accountants on Accounting and Financial Disclosure. |
ITEM 9A. |
Controls and Procedures. |
ITEM 9B. |
Other Information. |
ITEM 9C. |
Disclosure Regarding Foreign Jurisdictions That Prevent Inspections |
Name |
Age |
Position | ||
Michael J.L. Sales |
57 | Chairman of the Board and Chief Executive Officer | ||
Michael A. Perry |
54 | Director | ||
John L. MacCarthy |
62 | Director | ||
Donna Brandin |
65 | Independent Director | ||
John R. Chandler |
66 | Independent Director | ||
Steven R. Hash |
49 | Lead Independent Director | ||
Robert E. Parsons, Jr. |
66 | Independent Director | ||
G. Christopher McGibbon |
49 | Co-President | ||
Richard M. Kimble |
45 | Co-President | ||
Keith A. Jones |
39 | Head of Client Solutions | ||
James E. Sinople |
45 | Chief Financial Officer and Treasurer | ||
William M. Miller |
48 | Secretary | ||
Abigail Lewis |
41 | Head of Strategic Insights | ||
Shawn C. Lese |
52 | Chief Investment Officer | ||
Carly R. Tripp |
41 | Head of Global Transactions | ||
Gracie Coburn |
33 | Vice President |
• | our accounting and financial reporting processes, |
• | the integrity and audits of our financial statements, |
• | our compliance with legal and regulatory requirements, |
• | the qualifications and independence of our independent auditors and |
• | the performance of our internal and independent auditors. |
Name |
Fees Earned or Paid in Cash ($) |
Stock Awards ($) |
Total ($) |
|||||||||
Donna Brandin |
$ | 59,063 | $ | 18,750 | $ | 77,813 | ||||||
John R. Chandler |
$ | 50,625 | $ | 16,250 | $ | 66,875 | ||||||
Steven R. Hash |
$ | 50,625 | $ | 16,250 | $ | 66,875 | ||||||
Robert E. Parsons, Jr. |
$ | 50,625 | $ | 16,250 | $ | 66,875 |
Name of Beneficial Owner |
Number of Shares Beneficially Owned |
Percent of All Shares |
||||||
Directors and Officers |
||||||||
Michael J.L. Sales |
0 | 0 | % | |||||
Michael A. Perry |
55,940 | * | ||||||
John L. MacCarthy |
30,529 | * | ||||||
Donna Brandin |
35,107 | * | ||||||
John R. Chandler |
4,797 | * | ||||||
Steven R. Hash |
5,120 | * | ||||||
Robert E. Parsons, Jr. |
20,032 | * | ||||||
G. Christopher McGibbon |
0 | 0 | % | |||||
Richard M. Kimble |
0 | 0 | % | |||||
Keith A. Jones |
5,533 | * | ||||||
James E. Sinople |
0 | 0 | % | |||||
William M. Miller |
0 | 0 | % | |||||
Abigail Lewis |
0 | 0 | % | |||||
Shawn C. Lese |
0 | 0 | % | |||||
Carly R. Tripp |
0 | 0 | % | |||||
Gracie Coburn |
0 | 0 | % | |||||
All directors and executive officers as a group** |
157,058 | * | ||||||
5% Stockholders |
||||||||
Teachers Insurance and Annuity Association of America*** |
29,730,608 | 24.41 | % |
* | Less than one percent. |
** | Holds Class I shares of common stock. |
*** | Holds Class N shares of common stock. |
Plan Category |
Number of Securities to be Issued Upon Exercise of Outstanding Options, Warrants and Rights |
Weighted Average Exercise Price of Outstanding Options, Warrants and Rights |
Number of Securities Remaining Available for Future Issuance Under Equity Compensation Plans (Excluding Securities Reflected in Column (a)) |
|||||||||
Equity Compensation Plans approved by security holders |
— | $ | — | 480,906 | ||||||||
Equity Compensation Plans not approved by security holders |
N/A | N/A | N/A | |||||||||
|
|
|
|
|
|
|||||||
Total |
— | — | 480,906 | |||||||||
|
|
|
|
|
|
ITEM 13. |
Certain Relationships and Related Transactions, and Director Independence. |
• | serving as an advisor to us and the Operating Partnership with respect to the establishment and periodic review of our investment guidelines and our and the Operating Partnership’s investments, financing activities and operations; |
• | sourcing, evaluating and monitoring our and the Operating Partnership’s investment opportunities and executing the acquisition, management, financing and disposition of our and the Operating Partnership’s assets, in accordance with our investment guidelines, policies and objectives and limitations, subject to oversight by our board of directors; |
• | with respect to prospective acquisitions, purchases, sales, exchanges or other dispositions of investments, conducting negotiations on our and the Operating Partnership’s behalf with sellers, purchasers, and other counterparties and, if applicable, their respective agents, advisors and representatives, and determining the structure and terms of such transactions; |
• | providing us with portfolio management and other related services; |
• | serving as our advisor with respect to decisions regarding any of our financings, hedging activities or borrowings; and |
• | engaging and supervising, on our and the Operating Partnership’s behalf and at our and the Operating Partnership’s expense, various service providers. |
• | immediately by us (1) for “cause,” (2) upon the bankruptcy of the Advisor or (3) upon a material breach of the Advisory Agreement by the Advisor; |
• | upon 60 days’ written notice by us without cause or penalty upon the vote of a majority of our independent directors; or |
• | upon 60 days’ written notice by the Advisor. |
• | the amount of fees paid to the Advisor in relation to the size, composition and performance of our investments; |
• | the success of the Advisor in generating investments that meet our investment objectives; |
• | rates charged to other externally advised REITs and other similar investment entities by advisors performing similar services; |
• | additional revenues realized by the Advisor and its affiliates through their advisory relationship with us; |
• | the quality and extent of the services and advice furnished by the Advisor; |
• | the performance of the assets, including income, conservation or appreciation of capital, frequency of problem investments and competence in dealing with distress situations; and |
• | the quality of our portfolio in relationship to the investments generated by the Advisor for its own account. |
• | Beginning on January 31, 2023, TIAA may submit a portion of its Class N shares for repurchase, provided that after taking into account such repurchase, the total value of TIAA’s aggregate ownership of our Class N shares shall not be less than $300 million. |
• | Beginning on January 31, 2025, TIAA may submit all of its remaining Class N shares for repurchase. |
• | Notwithstanding the foregoing, the total amount of repurchases of Class N shares eligible for repurchase will be limited to no more than 0.67% of our aggregate NAV per month and no more than 1.67% of our aggregate NAV per calendar quarter; provided that |
• | with respect to our outstanding Class T shares equal to 0.85% per annum of the aggregate NAV of our outstanding Class T shares, consisting of an advisor stockholder servicing fee of 0.65% per annum, and a dealer stockholder servicing fee of 0.20% per annum (or other amounts, provided that the sum equals 0.85%), of the aggregate NAV for the Class T shares; |
• | with respect to our outstanding Class S shares equal to 0.85% per annum of the aggregate NAV of our outstanding Class S shares; and |
• | with respect to our outstanding Class D shares equal to 0.25% per annum of the aggregate NAV of our outstanding Class D shares. |
ITEM 14. |
Principal Accounting Fees and Services. |
December 31, 2021 |
December 31, 2020 |
|||||||
Audit fees |
$ | 562 | $ | 509 | ||||
Audit-related services |
34 | 65 | ||||||
|
|
|
|
|||||
Total |
$ | 596 | $ | 574 | ||||
|
|
|
|
ITEM 15. |
Exhibits, Financial Statement Schedules. |
* | Filed herewith. |
ITEM 16. |
Form 10-K Summary |
Nuveen Global Cities REIT, Inc. | ||||||
Date: April 1, 2022 |
By: |
/s/ Michael J.L. Sales | ||||
Michael J.L. Sales | ||||||
Chairman of the Board and Chief Executive Officer | ||||||
(Principal Executive Officer) |
Name |
Title |
Date | ||
/s/ Michael J.L. Sales |
Chairman of the Board and Chief Executive Officer (Principal Executive Officer) |
April 1, 2022 | ||
Michael J.L. Sales | ||||
/s/ James E. Sinople |
Chief Financial Officer and Treasurer (Principal Financial Officer and Principal Accounting Officer) |
April 1, 2022 | ||
James E. Sinople | ||||
/s/ Michael A. Perry |
Director |
April 1, 2022 | ||
Michael A. Perry | ||||
/s/ John L. MacCarthy |
Director |
April 1, 2022 | ||
John L. MacCarthy | ||||
/s/ Donna Brandin |
Director |
April 1, 2022 | ||
Donna Brandin | ||||
/s/ John R. Chandler |
Director |
April 1, 2022 | ||
John R. Chandler | ||||
/s/ Steven R. Hash |
Director |
April 1, 2022 | ||
Steven R. Hash | ||||
/s/ Robert E. Parsons, Jr. |
Director |
April 1, 2022 | ||
Robert E. Parsons, Jr. |
F-2 | ||||
F-3 | ||||
F-4 | ||||
F-5 | ||||
F-6 | ||||
F-8 | ||||
F-10 | ||||
F-38 |
December 31, 2021 |
December 31, 2020 |
|||||||
Assets |
||||||||
Investments in real estate, net |
$ | $ | ||||||
Investment in commercial mortgage loan s , at fair value |
||||||||
Investments in international affiliated funds |
||||||||
Investments in real estate-related securities, at fair value |
||||||||
Investments in real estate debt, at fair value |
— | |||||||
Intangible assets, net |
||||||||
Restricted cash |
||||||||
Cash and cash equivalents |
||||||||
Other assets |
||||||||
Total assets |
$ | $ | ||||||
Liabilities and Equity |
||||||||
Credit facility |
$ | $ | ||||||
Mortgages payable, net |
||||||||
Subscriptions received in advance |
||||||||
Intangible liabilities, net |
||||||||
Due to affiliates |
||||||||
Accounts payable, accrued expenses, and other liabilities |
||||||||
Distributions payable |
||||||||
Total liabilities |
||||||||
Redeemable non-controlling interest |
— | |||||||
Equity |
||||||||
Series A Preferred Stock |
||||||||
Common stock - Class T Shares, $ |
||||||||
Common stock - Class S Shares, $ |
||||||||
Common stock - Class D Shares, $ |
||||||||
Common stock - Class I Shares, $ |
||||||||
Common stock - Class N Shares, $and outstanding at December 31, 2021 and December 31, 2020. |
||||||||
Additional paid-in capital |
||||||||
Accumulated deficit and cumulative distributions |
( |
) | ( |
) | ||||
Accumulated other comprehensive (loss) income |
( |
) | ||||||
Total stockholders’ equity |
||||||||
Non-controlling interest attributable to third party joint venture |
— | |||||||
Total equity |
||||||||
Total liabilities and equity |
$ | $ | ||||||
For the Year Ended December 31, |
||||||||||||
2021 |
2020 |
2019 |
||||||||||
Revenues |
||||||||||||
Rental revenue |
$ | $ | $ | |||||||||
Income from commercial mortgage loan |
||||||||||||
Total revenues |
||||||||||||
Expenses |
||||||||||||
Rental property operating |
||||||||||||
General and administrative |
||||||||||||
Advisory fee due to affiliate |
||||||||||||
Depreciation and amortization |
||||||||||||
Total expenses |
||||||||||||
Other (expense) income |
||||||||||||
Realized and unrealized income |
( |
) | ||||||||||
Unrealized income from real estate debt |
— |
— |
||||||||||
Income from equity investment in unconsolidated international affiliated funds |
||||||||||||
Interest income |
||||||||||||
Interest expense |
( |
) | ( |
) | ( |
) | ||||||
Total other income (expense) |
( |
) | ||||||||||
Net income |
||||||||||||
Net income attributable to non-controlling interest in third party joint venture |
||||||||||||
Net income attributable to Series A preferred stock |
||||||||||||
Net income attributable to common stockholders |
$ | $ | $ | |||||||||
Net income per share of common stock - basic and diluted |
$ | $ | $ | |||||||||
Weighted-average shares of common stock outstanding, basic and diluted |
||||||||||||
For the Year Ended December 31, |
||||||||||||
2021 |
2020 |
2019 |
||||||||||
Net income |
$ | $ | $ | |||||||||
Other comprehensive income (loss): |
||||||||||||
Foreign currency translation adjustment |
( |
) | ( |
) | ||||||||
|
|
|
|
|
|
|||||||
Comprehensive income |
||||||||||||
Comprehensive income attributable to non-controlling interest in third party joint venture |
|
|
| |||||||||
Comprehensive income attributable to preferred stock |
||||||||||||
|
|
|
|
|
|
|||||||
Comprehensive income attributable to common stockholders |
$ | $ | $ | |||||||||
|
|
|
|
|
|
Par Value |
||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock |
Common Stock Class T |
Common Stock Class S |
Common Stock Class D |
Common Stock Class I |
Common Stock Class N |
Additional Paid-in Capital |
Accumulated Deficit and Cumulative Distributions |
Accumulated Other Comprehensive Income (Loss) |
Total Stockholders’ Equity |
Non-controlling Interest Attributable to Third Party Joint Venture |
Total Equity |
|||||||||||||||||||||||||||||||||||||
Balance at December 31, 2018 |
$ | $ | $ | $ | $ | $ | $ | $ | ( |
) | $ | $ | $ |
— |
$ |
|||||||||||||||||||||||||||||||||
Issuance of |
— | — | — | — | — |
|||||||||||||||||||||||||||||||||||||||||||
Distribution reinvestment | — | — | (b) | — | — | (b) | — | (b) | — | — | — | — |
||||||||||||||||||||||||||||||||||||
Common stock repurchased | — | — | — | — | — | — | ( |
) | — | — | ( |
) | — |
( |
) | |||||||||||||||||||||||||||||||||
Amortization of restricted stock grants |
— | — | — | — | — | — | — | — | — |
|||||||||||||||||||||||||||||||||||||||
Net income | — | — | — | — | — | — | — | — |
||||||||||||||||||||||||||||||||||||||||
Distributions on common stock | — | — | — | — | — | — | — | ( |
) | — | ( |
) | — |
( |
) | |||||||||||||||||||||||||||||||||
Contribution from Series A preferred stock |
— | — | — | — | — | — | — | — | — |
|||||||||||||||||||||||||||||||||||||||
Distribution to Series A preferred stock |
( |
) | — | — | — | — | — | — | — | — | ( |
) | — |
( |
) | |||||||||||||||||||||||||||||||||
Foreign currency translation adjustment |
— | — | — | — | — | — | — | — | ( |
) | ( |
) | — |
( |
) | |||||||||||||||||||||||||||||||||
Balance at December 31, 2019 |
$ | $ | $ | $ | $ | $ | $ | $ | ( |
) | $ | ( |
) | $ | $ |
— |
$ |
|||||||||||||||||||||||||||||||
Issuance of |
— | — | — | — | — |
|||||||||||||||||||||||||||||||||||||||||||
Distribution reinvestment | — | — | (b) | — | (b) | — | — | — | — |
|||||||||||||||||||||||||||||||||||||||
Common stock repurchased | — | — | — | — | ( |
) | — | ( |
) | — | — | ( |
) | — |
( |
) | ||||||||||||||||||||||||||||||||
Amortization of restricted stock grants |
— | — | — | — | — | — | — | — | — |
|||||||||||||||||||||||||||||||||||||||
Net income | — | — | — | — | — | — | — | — |
||||||||||||||||||||||||||||||||||||||||
Distributions on common stock | — | — | — | — | — | — | — | ( |
) | — | ( |
) | — |
( |
) | |||||||||||||||||||||||||||||||||
Contribution from Series A preferred stock |
— | — | — | — | — | — | — | — | — |
|||||||||||||||||||||||||||||||||||||||
Distribution to Series A preferred stock |
( |
) | — | — | — | — | — | — | — | — | ( |
) | — |
( |
) | |||||||||||||||||||||||||||||||||
Foreign currency translation adjustment |
— | — | — | — | — | — | — | — | — |
|||||||||||||||||||||||||||||||||||||||
Balance at December 31, 2020 |
$ | $ | $ | $ | $ | $ | $ | $ | ( |
) | $ | $ | $ |
— |
$ |
Par Value |
||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock |
Common Stock Class T |
Common Stock Class S |
Common Stock Class D |
Common Stock Class I |
Common Stock Class N |
Additional Paid-in Capital |
Accumulated Deficit and Cumulative Distributions |
Accumulated Other Comprehensive Income (Loss) |
Total Stockholders’ Equity |
Non-controlling Interest Attributable to Third Party Joint Venture |
Total Equity |
|||||||||||||||||||||||||||||||||||||
Issuance of |
— |
— |
— |
— |
— |
|||||||||||||||||||||||||||||||||||||||||||
Distribution reinvestment |
— |
— |
— |
— |
— |
|||||||||||||||||||||||||||||||||||||||||||
Preferred stock redemption |
( |
) |
— |
— |
— |
— |
— |
— |
— |
( |
) |
— |
( |
) | ||||||||||||||||||||||||||||||||||
Common stock repurchased |
— |
( |
) |
(a) |
(a) |
( |
) |
— |
( |
) |
— |
— |
( |
) |
— |
( |
) | |||||||||||||||||||||||||||||||
Amortization of restricted stock grants |
— |
— |
— |
— |
— |
— |
— |
— |
— |
|||||||||||||||||||||||||||||||||||||||
Net income |
— |
— |
— |
— |
— |
— |
— |
|||||||||||||||||||||||||||||||||||||||||
Distributions on common stock |
— |
— |
— |
— |
— |
— |
( |
) |
— |
( |
) |
— |
( |
) | ||||||||||||||||||||||||||||||||||
Contribution from non-controlling interest |
— |
— |
— |
— |
— |
— |
— |
— |
— |
— |
||||||||||||||||||||||||||||||||||||||
Distribution to Series A preferred stock |
( |
) |
— |
— |
— |
— |
— |
— |
— |
— |
( |
) |
— |
( |
) | |||||||||||||||||||||||||||||||||
Foreign currency translation adjustment |
— |
— |
— |
— |
— |
— |
— |
— |
( |
) |
( |
) |
— |
( |
) | |||||||||||||||||||||||||||||||||
Allocation to redeemable non-controlling interest |
— |
— |
— |
— |
— |
— |
( |
) | — |
— |
( |
) | — |
(258 | ) | |||||||||||||||||||||||||||||||||
Balance at December 31, 2021 |
$ | $ |
$ |
$ |
$ |
$ |
$ |
$ |
( |
) | $ |
( |
) |
|||||||||||||||||||||||||||||||||||
(a) | Shares amount is not presented due to rounding: see Note 1 5 . |
For the Year Ended December 31, |
||||||||||||
2021 |
2020 |
2019 |
||||||||||
Cash flows from operating activities: |
||||||||||||
Net income |
$ |
$ |
$ |
|||||||||
Adjustments to reconcile net income to net cash provided by operating activities: |
||||||||||||
Depreciation and amortization |
||||||||||||
Unrealized gain on changes in fair value of real estate-related securities |
( |
) |
( |
) |
( |
) | ||||||
Realized (gain) loss on sale of real estate-related securities |
( |
) |
( |
) | ||||||||
Unrealized gain on real estate debt |
( |
) |
— |
— |
||||||||
Income from equity investment in unconsolidated international affiliated funds |
( |
) |
( |
) |
( |
) | ||||||
Income distribution from equity investment in unconsolidated international affiliated funds |
||||||||||||
Straight line rent adjustment |
( |
) |
( |
) |
( |
) | ||||||
Amortization of below-market lease intangibles |
( |
) |
( |
) |
( |
) | ||||||
Amortization of above-market lease intangibles |
||||||||||||
Amortization of deferred financing costs |
||||||||||||
Amortization of restricted stock grants |
||||||||||||
Change in assets and liabilities: |
||||||||||||
Increase in other assets |
( |
) | ( |
) |
( |
) | ||||||
Increase (decrease) in accounts payable, accrued expenses, and other liabilities |
( |
) | ||||||||||
|
|
|
|
|
|
|||||||
Net cash provided by operating activities |
||||||||||||
|
|
|
|
|
|
|||||||
Cash flows from investing activities: |
||||||||||||
Acquisitions of real estate |
( |
) | ( |
) |
( |
) | ||||||
Origination and fundings of commercial mortgage loans |
( |
) | ( |
) |
( |
) | ||||||
Proceeds from sale of commercial mortgage loan |
— |
— |
||||||||||
Proceeds from payoff of commercial mortgage loan |
— |
— |
||||||||||
Fundings for investment in international affiliated funds |
( |
) |
( |
) |
( |
) | ||||||
Capital improvements to real estate |
( |
) | ( |
) |
( |
) | ||||||
Deposit on real estate |
( |
) |
— | — | ||||||||
Return of capital from real estate-related securities |
— |
— |
||||||||||
Purchases of investments in real estate-related securities |
( |
) |
( |
) |
( |
) | ||||||
Proceeds from sale of real estate-related securities |
||||||||||||
Purchases of investments in real estate debt |
( |
) |
— | — | ||||||||
|
|
|
|
|
|
|||||||
Net cash used in investing activities |
( |
) |
( |
) |
( |
) | ||||||
|
|
|
|
|
|
|||||||
Cash flows from financing activities: |
||||||||||||
Proceeds from issuance of common stock |
||||||||||||
Repurchase of common stock |
( |
) |
( |
) |
( |
) | ||||||
Offering costs paid |
( |
) |
( |
) |
( |
) | ||||||
Borrowings from credit facility |
||||||||||||
Repayments on credit facility |
( |
) |
( |
) |
( |
) | ||||||
Borrowings from mortgages payable |
— |
|||||||||||
Payment of deferred financing costs |
( |
) |
( |
) |
( |
) | ||||||
Contributions from non-controlling interest in third party joint venture |
— | — | ||||||||||
Proceeds from issuance of preferred stock |
— |
|||||||||||
Repurchase of preferred stock |
( |
) |
— | — | ||||||||
Distributions to preferred stockholders |
( |
) |
( |
) |
( |
) | ||||||
Subscriptions received in advance |
||||||||||||
Distributions |
( |
) |
( |
) |
( |
) | ||||||
|
|
|
|
|
|
|||||||
Net cash provided by financing activities |
||||||||||||
|
|
|
|
|
|
|||||||
Net increase in cash and cash equivalents and restricted cash during the period |
||||||||||||
Cash and cash equivalents and restricted cash, beginning of period |
||||||||||||
|
|
|
|
|
|
|||||||
Cash and cash equivalents and restricted cash, end of period |
$ |
$ |
$ |
|||||||||
|
|
|
|
|
|
|||||||
Reconciliation of cash and cash equivalents and restricted cash to the Consolidated Balance Sheets, end of period: |
||||||||||||
Cash and cash equivalents |
$ |
$ |
$ |
|||||||||
Restricted cash |
||||||||||||
|
|
|
|
|
|
Total cash and cash equivalents and restricted cash |
$ |
$ |
$ |
|||||||||
Supplemental disclosures: |
||||||||||||
Interest paid |
$ |
$ |
$ |
|||||||||
Preferred stock costs |
$ |
— |
$ |
$ |
||||||||
Non-cash investing activities: |
||||||||||||
Assumption of other liabilities in conjunction with acquisitions of real estate |
$ |
( |
) |
$ |
( |
) |
$ |
( |
) | |||
Accrued capital expenditures |
$ |
$ |
( |
) |
$ |
|||||||
Non-cash financing activities: |
||||||||||||
Accrued distributions |
$ |
( |
) |
$ |
$ |
|||||||
Accrued stockholder servicing fees |
$ |
$ |
$ |
|||||||||
Distribution reinvestments |
$ |
$ |
$ |
|||||||||
Accrued offering costs due to affiliate |
$ |
— |
$ |
— |
$ |
|||||||
Allocation to redeemable non-controlling interest |
$ |
$ |
— | $ |
— |
Description |
Depreciable Life | |
Building | ||
Building, land and site improvements | ||
Furniture, fixtures and equipment | ||
Lease intangibles | Over lease term |
December 31, 2021 |
December 31, 2020 |
|||||||||||||||||||||||||||||||
Level I |
Level 2 |
Level 3 |
Total |
Level I |
Level 2 |
Level 3 |
Total |
|||||||||||||||||||||||||
Assets: |
||||||||||||||||||||||||||||||||
Investments in real estate-related securities |
$ | $ | — | $ | — | $ | $ | $ | — | $ | — | $ | ||||||||||||||||||||
Investments in real estate debt |
— |
|||||||||||||||||||||||||||||||
Investments in commercial mortgage loans |
— | — | ||||||||||||||||||||||||||||||
Total |
$ | $ | $ | $ | $ | $ | $ | $ | ||||||||||||||||||||||||
Investments in Real Estate Debt |
||||
Balance as of December 31, 2020 |
$ | |||
Loan Originations |
||||
Unrealized Gain/(Loss) |
||||
Balance as of December 31, 2021 |
$ | |||
Type |
Asset Class |
Valuation technique |
Unobservable Inputs |
Weighted Average | ||||||||||
Commercial Mortgage Loans |
Various |
LIBOR (1) + LIBOR (1) + |
(1) |
LIBOR as of December 31, 2021 was |
• | The lessee gains control of the underlying asset and the lessor therefore relinquishes control to the lessee under certain criteria (sales-type or direct-financing); or |
• | All other leases that do not meet the criteria as sales-type or direct financing leases (operating). |
December 31, 2021 |
December 31, 2020 |
|||||||
|
|
|
|
|||||
Building and building improvements |
$ | $ | ||||||
Land and land improvements |
||||||||
Furniture, fixtures and equipment |
||||||||
|
|
|
|
|||||
Total |
||||||||
Accumulated depreciation |
( |
) | ( |
) | ||||
|
|
|
|
|||||
Investments in real estate, net |
$ | $ | ||||||
|
|
|
|
Property Name |
Ownership Interest |
Number of Properties |
Location |
Sector |
Acquisition Date |
Purchase Price | ||||||||||||||
2945 Wilderness Place |
Boulder, CO |
January , 2021 |
||||||||||||||||||
Pacific Court |
San Diego, CA |
May , 2021 |
||||||||||||||||||
Hillcroft Medical Clinic |
Sugarland, TX | June , 2021 |
||||||||||||||||||
Brookson Flats |
Huntersville, NC |
June , 2021 |
||||||||||||||||||
Bucks Town Medical Campus I |
Philadelphia, PA |
September , |
||||||||||||||||||
Perimeter’s Edge |
Raleigh, NC |
September , |
||||||||||||||||||
Bucks Town Medical Campus II |
Langhorne , PA |
October , 2021 |
||||||||||||||||||
620 Roseville Parkway |
Roseville, CA |
October , 2021 |
||||||||||||||||||
Signature at Hartwell |
|
|
|
|
|
|
|
Seneca, SC |
|
|
|
|
|
|
November, 2021 |
|
|
| ||
10850 Train Court |
Houston, TX |
December , 2021 |
||||||||||||||||||
5501 Mid Cities Parkway |
San Antonio, TX | December , |
||||||||||||||||||
The Reserve at Stonebridge Ranch |
McKinney, TX |
Multifamily | December , 2021 |
|||||||||||||||||
Single Family Rentals |
|
|
100% |
|
|
|
|
Various | |
|
|
|
|
|
Various | |
|
| ||
|
|
|
| |||||||||||||||||
|
|
|
|
(1) |
Acquisition price is inclusive of acquisition costs and other acquisition related adjustments. Acquisition price does not include any net liabilities assumed. |
|
Property Name |
Ownership Interest |
Number of Properties |
Location |
Sector |
Acquisition Date |
Acquisition Price (1) | ||||||
National Street |
Boston, MA | Industrial | November 2020 | $ | ||||||||
Locust Grove |
Atlanta, GA | Healthcare |
November 2020 | |||||||||
Linden Oaks |
Chicago, IL | Healthcare |
November 2020 | |||||||||
Rittiman West 6 and 7 |
San Antonio, TX | Industrial | December 2020 | |||||||||
|
| |||||||||||
$ | ||||||||||||
|
|
(1) | Acquisition price is inclusive of acquisition costs and other acquisition related adjustments. Acquisition price does not include any net liabilities assumed. |
|
|
2021 |
|
|
2020 |
| ||
Building and building improvements |
$ |
$ |
||||||
Land and land improvements |
||||||||
In-place lease intangibles |
||||||||
Furniture, fixtures, equipment |
— | |||||||
Leasing commissions |
||||||||
Other intangibles |
( |
) | ||||||
|
|
|
|
|||||
Total purchase price |
$ |
$ |
||||||
Assumed debt (1) |
|
|
( |
) | |
|
— | |
Net purchase price |
$ |
$ |
||||||
|
|
|
|
(1) |
Refer to Note 9 for additional details on the Company’s debt, which includes mortgages payable. |
Investments in Real Estate- Related Securities |
||||
Balance as of December 31, 2020 |
$ | |||
Additions |
||||
Disposals |
( |
) | ||
Unrealized gains |
||||
Realized gains |
||||
|
|
|||
Balance as of December 31, 2021 |
$ | |||
|
|
For the Year Ended December 31, |
||||||||||||
2021 |
2020 |
2019 |
||||||||||
Unrealized gains |
$ | $ | $ | |||||||||
Realized gains (losses) |
( |
) | ||||||||||
Dividend income |
||||||||||||
|
|
|
|
|
|
|||||||
Realized and unrealized income (loss) from real estate-related securities |
$ | $ | ( |
) | $ | |||||||
|
|
|
|
|
|
12/31/2021 |
||||||||||||||||||||
Type of Security / Loan |
Weighted Average Coupon |
Weighted Average Maturity Date (1, 2) |
Face Amount |
Cost Basis |
Fair Value |
|||||||||||||||
CMBS - Fixed |
% |
|||||||||||||||||||
CMBS - Floating |
% |
|||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total |
% |
|||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
(1) |
weighted by face amount |
(2) |
stated legal maturity; expected maturity is earlier and not the same |
December 31, 2021 |
||||||||||||
Collateral |
Cost Basis |
Fair Value |
Percentage based on Fair Value |
|||||||||
Office |
% | |||||||||||
Industrial |
% | |||||||||||
Retail |
% | |||||||||||
NNN |
% | |||||||||||
Life Science |
% | |||||||||||
Diversified |
% | |||||||||||
|
|
|
|
|
|
|||||||
Total |
% | |||||||||||
|
|
|
|
|
|
December 31, 2021 |
||||||||||||
Credit Rating |
Cost Basis |
Fair Value |
Percentage based on Fair Value |
|||||||||
AAA |
% | |||||||||||
A |
% | |||||||||||
BBB |
% | |||||||||||
|
|
|
|
|
|
|||||||
Total |
% | |||||||||||
|
|
|
|
|
|
Investments in Real Estate Debt |
||||
Balance as of December 31, 2020 |
$ |
|||
Additions |
||||
Unrealized gains |
||||
Balance as of December 31, 2021 |
$ |
Investment in ECF |
||||
Balance as of December 31, 2020 |
$ | |||
Contribution |
||||
Income distributions |
( |
) | ||
Income from equity investment in unconsolidated international affiliated fund |
||||
Foreign currency translation adjustment |
( |
) | ||
|
|
|||
Balance as of December 31, 2021 |
$ | |||
|
|
Investment in APCF |
||||
Balance as of December 31, 2020 |
$ | |||
Contributions |
||||
Income distribution s |
( |
) | ||
Income from equity investment in unconsolidated international affiliated fund |
||||
Balance as of December 31, 2021 |
$ |
|||
Investment in Commercial Mortgage Loan s |
||||
Balance as of January 1, 202 1 |
$ | |||
Loan originations |
||||
Balance as of December 31, 202 1 |
$ | |||
December 31, 2021 |
December 31, 2020 |
|||||||
Intangible assets: |
||||||||
In-place lease intangibles |
$ | $ | ||||||
Above-market lease intangibles |
||||||||
Leasing commissions |
||||||||
Other intangibles |
||||||||
Total intangible assets |
||||||||
Accumulated amortization: |
||||||||
In-place lease intangibles |
( |
) | ( |
) | ||||
Above-market lease intangibles |
( |
) | ( |
) | ||||
Leasing commissions |
( |
) | ( |
) | ||||
Other intangibles |
( |
) | ( |
) | ||||
Total accumulated amortization |
( |
) | ( |
) | ||||
Intangible assets, net |
$ | $ | ||||||
Intangible liabilities: |
||||||||
Below-market lease intangibles |
$ | ( |
) | $ | ( |
) | ||
Accumulated amortization |
||||||||
Intangible liabilities, net |
$ | ( |
) | $ | ( |
) | ||
In-Place Lease Intangibles |
Above-Lease Market Intangibles |
Leasing Commissions |
Other Intangibles |
Below-Market Lease Intangibles |
||||||||||||||||
2022 |
$ | $ | $ | $ | $ | ( |
) | |||||||||||||
2023 |
( |
) | ||||||||||||||||||
2024 |
( |
) | ||||||||||||||||||
2025 |
( |
) | ||||||||||||||||||
2026 |
( |
) | ||||||||||||||||||
Thereafter |
( |
) | ||||||||||||||||||
Total |
$ | $ | $ | $ | $ | ( |
) | |||||||||||||
Principal Balance Outstanding |
||||||||||||||||||||
Indebtedness |
Interest Rate |
Maturity Date |
Maximum Facility Size |
December 31, 2021 |
December 31, 2020 |
|||||||||||||||
Revolving facility |
L+applicable margin | (1) |
September 30, 202 4 |
$ | $ | $ | ||||||||||||||
DDTL Facility |
L+applicable margin |
(1) |
September 30, 2026 |
— | ||||||||||||||||
Totals |
$ |
$ |
$ |
Principal Balance Outstanding |
||||||||||||||||||||||||
Indebtedness |
Lender |
Interest Rate |
Maturity Date |
Maximum Principal Amount |
December 31, 2021 |
December 31, 2020 |
||||||||||||||||||
Fixed rate mortgages payable: |
||||||||||||||||||||||||
Main Street at Kingwood |
Nationwide Life Insurance | % | 12/01/26 | $ | $ | $ | ||||||||||||||||||
Tacara Steiner Ranch |
Brighthouse Life Insurance | % | 06/01/28 | — | ||||||||||||||||||||
Signature at Hartwell |
Allstate/American Heritage | % | 12/01/28 | |||||||||||||||||||||
Total fixed rate mortgages |
||||||||||||||||||||||||
Deferred financing costs, net |
( |
) | ( |
) | ||||||||||||||||||||
Mortgages payable, net |
$ | $ | ||||||||||||||||||||||
Year |
Credit Facility |
Mortgage Payable |
Total |
|||||||||
2022 |
$ |
$ |
— | $ |
— | |||||||
2023 |
— | |||||||||||
2024 |
||||||||||||
2025 |
— | — | ||||||||||
2026 |
||||||||||||
Thereafter |
||||||||||||
Total |
$ | $ | $ |
|||||||||
December 31, 2021 |
December 31, 2020 |
|||||||||
Straight-line rent receivable |
$ | $ | ||||||||
Receivables |
||||||||||
Prepaid expenses |
||||||||||
Deferred financing costs on credit facility, net |
||||||||||
Other |
||||||||||
Total |
$ | $ | ||||||||
December 31, 2021 |
December 31, 2020 |
|||||||
Accounts payable and accrued expenses |
$ | $ | ||||||
Real estate taxes payable |
||||||||
Prepaid rental income |
||||||||
Tenant security deposits |
||||||||
Accrued interest expense |
||||||||
Other |
||||||||
Total |
$ | $ | ||||||
Class T Shares |
Class S Shares |
Class D Shares |
Class I Shares |
Class N Shares |
||||||||||||||||
Annual Advisory Fee (% of NAV) |
% | % | % | % | % |
Class T Shares |
Class S Shares |
Class D Shares |
Class I Shares | |||||
Maximum Upfront Selling Commissions (% of Transaction Price) |
up to |
up to |
||||||
Maximum Upfront Dealer Manager Fees (% of Transaction Price) |
||||||||
Stockholder Servicing Fee (% of NAV) |
( 1) |
(1) | Consists of an advisor stockholder servicing fee of |
December 31, 2021 |
December 31, 2020 |
|||||||
Accrued stockholder servicing fees (1) |
$ | $ | ||||||
Advanced organization and offering costs |
||||||||
Total |
$ | $ | ||||||
(1) |
The Company accrues the full amount of future stockholder servicing fees payable to the Dealer Manager for Class T, Class S and Class D shares up to the $ of stockholder servicing fees payable to the Dealer Manager related to Class T, Class S and Class D shares sold. The Dealer Manager has entered into agreements with the selected dealers distributing the Company’s shares in the Offering, which provide, amount other things, for the 25.4 million re-allowance of the full amount of the selling commissions and the dealer manager fee and all or a portion of stockholder servicing fees received by the Dealer Manager to such selected dealers. The Company will no longer incur the stockholder servicing fee after September 2054 in connection with those Class T, Class S and Class D shares currently outstanding; the fees may end sooner if the total underwriting compensation paid in respect of the Offering reaches |
Year |
Future Minimum Rent |
|||
2022 |
$ |
|||
2023 |
||||
2024 |
||||
2025 |
||||
2026 |
||||
Thereafter |
||||
|
|
|||
Total |
$ |
|||
|
|
Classification |
Number of Shares (in thousands) |
Par Value |
||||||
Class T Shares |
$ | |||||||
Class S Shares |
$ | |||||||
Class D Shares |
$ | |||||||
Class I Shares |
$ | |||||||
Class N Shares |
$ | |||||||
Preferred Stock |
$ | |||||||
|
|
|||||||
Total |
||||||||
|
|
Class T Shares |
Class S Shares |
Class D Shares |
Class I Shares |
Class N Shares |
Total |
|||||||||||||||||||
January 1, 2019 |
||||||||||||||||||||||||
Common Stock Issued |
||||||||||||||||||||||||
Distribution Reinvestment |
||||||||||||||||||||||||
Vested Stock |
||||||||||||||||||||||||
Common Stock Repurchased |
( |
) | ( |
) | ||||||||||||||||||||
December 31, 2019 |
||||||||||||||||||||||||
Common Stock Issued |
||||||||||||||||||||||||
Distribution Reinvestment |
||||||||||||||||||||||||
Vested Stock Grant |
||||||||||||||||||||||||
Common Stock Repurchased |
( |
) | ( |
) | ( |
) | ( |
) | ( |
) | ||||||||||||||
December 31, 2020 |
||||||||||||||||||||||||
Common Stock Issued |
||||||||||||||||||||||||
Distribution Reinvestment |
||||||||||||||||||||||||
Vested Stock Grant |
— |
|||||||||||||||||||||||
Common Stock Repurchased |
( |
) | ( |
) | ( |
) | ( |
) | ( |
) | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
December 31, 202 1 |
||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31, 2021 |
||||||||||||||||||||
Class T Common Stock |
Class S Common Stock |
Class D Common Stock |
Class I Common Stock |
Class N Common Stock |
||||||||||||||||
Gross distribution per share of common stock |
$ | $ | $ | $ | $ | |||||||||||||||
Advisory fee per share of common stock |
( |
) | ( |
) | ( |
) | ( |
) | ( |
) | ||||||||||
Stockholder servicing fee per share of common stock |
( |
) | ( |
) | ( |
) | — | — | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Net distribution per share of common stock |
$ | $ | $ | $ | $ | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
Year Ended December 31, 2020 |
||||||||||||||||||||
Class T Common Stock |
Class S Common Stock |
Class D Common Stock |
Class I Common Stock |
Class N Common Stock |
||||||||||||||||
Gross distribution per share of common stock |
$ | $ | $ | $ | $ | |||||||||||||||
Advisory fee per share of common stock |
( |
) | ( |
) | ( |
) | ( |
) | ( |
) | ||||||||||
Stockholder servicing fee per share of common stock |
( |
) | ( |
) | ( |
) | — | — | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Net distribution per share of common stock |
$ | $ | $ | $ | $ | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
Year Ended December 31, 2019 |
||||||||||||||||||||
Class T Common Stock |
Class S Common Stock |
Class D Common Stock |
Class I Common Stock |
Class N Common Stock |
||||||||||||||||
Gross distribution per share of common stock (1) |
$ | $ | $ | $ | $ | |||||||||||||||
Advisory fee per share of common stock |
( |
) | ( |
) | ( |
) | ( |
) | ( |
) | ||||||||||
Stockholder servicing fee per share of common stock |
( |
) | ( |
) | ( |
) | ||||||||||||||
Net distribution per share of common stock |
$ | $ | $ | $ | $ | |||||||||||||||
(1) | The Company did not sell any Class T or Class S shares prior to January 2019 and December 2019, respectively, thus no distributions were declared for Class T or Class S prior to such date. |
December 31, 2021 |
December 31, 2020 |
|||||||
Multifamily |
$ | |
$ | |||||
Industrial |
||||||||
Healthcare |
||||||||
Office |
||||||||
Single Family Housing |
||||||||
Retail |
||||||||
Commercial Mortgage Loan |
||||||||
International Affiliated Funds |
||||||||
Real Estate-Related Securities |
||||||||
Other (Corporate) |
||||||||
Total assets |
$ | |
$ | |||||
For the Year Ended |
||||||||||||
December 31, |
||||||||||||
2021 |
2020 |
2019 |
||||||||||
Rental revenues |
||||||||||||
Multifamily |
$ | $ | $ | |||||||||
Industrial |
||||||||||||
Healthcare |
||||||||||||
Office |
||||||||||||
Retail |
||||||||||||
Single Family Housing |
|
|
|
|
|
|
— |
|
|
|
— | |
|
|
|
|
|
|
|||||||
Total rental revenues |
||||||||||||
Property operating expenses |
||||||||||||
Multifamily |
||||||||||||
Industrial |
||||||||||||
Healthcare |
||||||||||||
Office |
||||||||||||
Retail |
||||||||||||
Single Family Housing |
|
|
|
|
|
|
— |
|
|
|
— |
|
Total property operating expenses |
||||||||||||
D epreciation and A mortization |
||||||||||||
Income from commercial mortgage loans |
||||||||||||
Realized and unrealized income from real estate-related securities |
( |
) | ||||||||||
Income from equity investment in unconsolidated international affiliated funds |
||||||||||||
General and administrative expenses |
( |
) | ( |
) | ( |
) | ||||||
Advisory fee due to affiliate |
( |
) | ( |
) | ( |
) | ||||||
Interest income |
||||||||||||
Interest expense |
( |
) | ( |
) | ( |
) | ||||||
Net income |
$ |
$ |
$ |
|||||||||
Net income attributable to non-controlling interest in third party joint venture |
— | — | ||||||||||
Net income attributable to Series A preferred stock |
||||||||||||
|
|
|
|
|
|
|||||||
Net income attributable to common stockholders |
$ | $ | $ | |||||||||
|
|
|
|
|
|
Initial Costs |
Gross Amount at Which Carried at Close of Period (a) |
|||||||||||||||||||||||||||||||||||||||||||
Property Location |
Property Type |
Year Built |
Year Acquired |
Land |
Building and Improvements |
Costs Capitalized Subsquent to Acquisition |
Land |
Building and Improvements |
Total |
Accumulated Depreciation |
Depreciable Lives |
|||||||||||||||||||||||||||||||||
Aurora IL |
Multi-Family |
( |
) | - |
||||||||||||||||||||||||||||||||||||||||
Phoenix, AZ |
Industrial |
( |
) | |||||||||||||||||||||||||||||||||||||||||
Denver & Golden, CO |
Industrial |
Various |
( |
) | ||||||||||||||||||||||||||||||||||||||||
Austin, TX |
Multi-Family |
( |
) | |||||||||||||||||||||||||||||||||||||||||
Atlanta, GA |
Office |
( |
) | |||||||||||||||||||||||||||||||||||||||||
Houston, TX |
Retail |
( |
) | |||||||||||||||||||||||||||||||||||||||||
Henderson, NV |
Industrial |
( |
) | |||||||||||||||||||||||||||||||||||||||||
Salt Lake City, UT |
Office |
( |
) | |||||||||||||||||||||||||||||||||||||||||
Moreno Valley, CA |
Industrial |
( |
) | |||||||||||||||||||||||||||||||||||||||||
San Antonio, TX |
Healthcare |
( |
) | |||||||||||||||||||||||||||||||||||||||||
Boston, MA |
Industrial |
( |
) | |||||||||||||||||||||||||||||||||||||||||
Atlanta, GA (Other) |
Healthcare |
( |
) | |||||||||||||||||||||||||||||||||||||||||
Chicago, IL |
Healthcare |
( |
) | |||||||||||||||||||||||||||||||||||||||||
San Antonio, TX (Industrial) |
Industrial |
( |
) | |||||||||||||||||||||||||||||||||||||||||
Boulder, CO |
Healthcare |
( |
) | |||||||||||||||||||||||||||||||||||||||||
Sugar Land, TX |
Healthcare |
( |
) | |||||||||||||||||||||||||||||||||||||||||
Huntersville, NC |
Multi-Family |
( |
) | |||||||||||||||||||||||||||||||||||||||||
San Diego, CA |
Healthcare |
( |
) | |||||||||||||||||||||||||||||||||||||||||
Morrisville, NC |
Office |
( |
) | |||||||||||||||||||||||||||||||||||||||||
Langhome, PA |
Healthcare |
( |
) | |||||||||||||||||||||||||||||||||||||||||
Langhome, PA |
Healthcare |
( |
) | |||||||||||||||||||||||||||||||||||||||||
Roseville, CA |
Healthcare |
( |
) | |||||||||||||||||||||||||||||||||||||||||
McKinney, TX |
Multi-Family |
( |
) | |||||||||||||||||||||||||||||||||||||||||
Houston, TX |
Industrial |
( |
) | |||||||||||||||||||||||||||||||||||||||||
Schertz, TX |
Industrial |
( |
) | |||||||||||||||||||||||||||||||||||||||||
Seneca, SC |
Multi-Family |
( |
) | |||||||||||||||||||||||||||||||||||||||||
Various |
Single-Family |
Various |
( |
) |
(a) |
The aggregate cost for federal income tax purposes at December 31, 2021 was approximately $ |
Rental Properties |
202 1 |
20 20 |
201 9 |
|||||||||
Balance at beginning of period |
$ | $ | $ | |||||||||
Additions |
||||||||||||
Balance at end of period |
$ | $ | $ | |||||||||
Accumulated Depreciation |
202 1 |
20 20 |
201 9 |
|||||||||
Balance at beginning of period |
$ | $ | $ | |||||||||
Additions |
||||||||||||
Balance at end of period |
$ | $ | $ | |||||||||