09/16/2025 | Press release | Distributed by Public on 09/16/2025 14:51
Transaction Price (per share) |
||||||||
Class S | $ | 10.3727 | ||||||
Class I | $ | 10.4821 | ||||||
Class D | $ | 10.5760 | ||||||
Class T | $ | 10.5437 |
Components of NAV | August 31, 2025 | |||||||
Investments in real estate | $ | 1,787,874 | ||||||
Investments in real estate-related loans and securities | 180,962 | |||||||
Investments in unconsolidated entities(1)
|
101,789 | |||||||
Cash and cash equivalents | 32,123 | |||||||
Restricted cash | 12,009 | |||||||
Other assets | 72,798 | |||||||
Debt obligations | (1,073,370) | |||||||
Accrued stockholder servicing fees(2)
|
(207) | |||||||
Management fee payable | (1,051) | |||||||
Distribution payable | (5,542) | |||||||
Subscriptions received in advance | (180) | |||||||
Other liabilities | (46,366) | |||||||
Non-controlling interests in consolidated entities | (74,973) | |||||||
Net asset value | $ | 985,866 | ||||||
Number of shares/units outstanding | 94,525 |
(1) |
Investments in unconsolidated entities reflects the value of our net equity investment in entities we do not consolidate. As of August 31, 2025, our allocable share of the gross real estate asset value held by such entities was $409.2 million.
|
||||
(2) |
Stockholder servicing fees only apply to Class S, Class T 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 S, Class T and Class D shares of our common stock. As of August 31, 2025, we had accrued under GAAP approximately $14.3 million of stockholder servicing fees payable to the Dealer Manager related to the Class S, Class T and Class D shares sold.
|
Class S Shares |
Class I
Shares
|
Class D Shares |
Class T
Shares
|
Class C
Shares(1)
|
Class E Shares(1)
|
Third-party Class I OP Units(2)
|
Third-party Class E OP Units(2)
|
Total | ||||||||||||||||||||||||||||||||||||||||||||||||
Net asset value | $ | 267,888 | $ | 328,969 | $ | 1,059 | $ | 158 | $ | 70,273 | $ | 15,608 | $ | 276,819 | $ | 25,092 | $ | 985,866 | ||||||||||||||||||||||||||||||||||||||
Number of shares/units outstanding | 25,826 | 31,384 | 100 | 15 | 6,904 | 1,491 | 26,409 | 2,396 | 94,525 | |||||||||||||||||||||||||||||||||||||||||||||||
NAV per share/unit as of August 31, 2025
|
$ | 10.3727 | $ | 10.4821 | $ | 10.5760 | $ | 10.5437 | $ | 10.1791 | $ | 10.4702 | $ | 10.4821 | $ | 10.4702 |
(1) | Class C and Class E shares of our common stock are not sold in this Offering. | ||||
(2) | Includes the units of the Operating Partnership held by parties other than the Company. |
Property Type
|
Discount Rate
|
Exit Capitalization Rate
|
||||||||||||
Multifamily/Student Housing | 7.3% | 5.9% | ||||||||||||
Single-Family Rental | 7.1% | 5.4% | ||||||||||||
Net Lease | 6.9% | 5.4% | ||||||||||||
Logistics | 9.5% | 6.1% |
Input |
Hypothetical Change |
Multifamily/Student Housing Investment Values | Single-Family Rental Investment Values |
Net Lease Investment Values |
Logistics Investment Values |
|||||||||||||||||||||||||||
Discount Rate | 0.25% Decrease | 1.9% | 1.3% | 1.9% | 1.9% | |||||||||||||||||||||||||||
(weighted average) | 0.25% Increase | (1.8)% | (1.0)% | (1.9)% | (1.9)% | |||||||||||||||||||||||||||
Exit Capitalization Rate | 0.25% Decrease | 2.6% | 3.8% | 2.9% | 2.7% | |||||||||||||||||||||||||||
(weighted average) | 0.25% Increase | (2.4)% | (3.5)% | (2.6)% | (2.5)% |
Components of NAV |
July 31, 2025
|
|||||||
Investments in real estate | $ | 1,786,812 | ||||||
Investments in real estate-related loans and securities | 186,720 | |||||||
Investments in unconsolidated entities(1)
|
99,310 | |||||||
Cash and cash equivalents | 37,808 | |||||||
Restricted cash | 12,241 | |||||||
Other assets | 56,798 | |||||||
Debt obligations | (1,073,264) | |||||||
Accrued stockholder servicing fees(2)
|
(209) | |||||||
Management fee payable | (1,046) | |||||||
Distribution payable | (5,568) | |||||||
Subscriptions received in advance | (525) | |||||||
Other liabilities | (39,148) | |||||||
Non-controlling interests in consolidated entities | (69,775) | |||||||
Net asset value | $ | 990,154 | ||||||
Number of shares/units outstanding | 94,709 |
(1) |
Investments in unconsolidated entities reflects the value of our net equity investment in entities we do not consolidate. As of July 31, 2025, our allocable share of the gross real estate asset value held by such entities was $453.4 million.
|
||||
(2) |
Stockholder servicing fees only apply to Class S, Class T 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 S, Class T and Class D shares of our common stock. As of July 31, 2025, we had accrued under GAAP approximately $14.7 million of stockholder servicing fees payable to the Dealer Manager related to the Class S, Class T and Class D shares sold.
|
Class S Shares |
Class I
Shares
|
Class D Shares |
Class T Shares |
Class C
Shares(1)
|
Class E Shares(1)
|
Third-party Class I OP Units(2)
|
Third-party Class E OP Units(2)
|
Total | ||||||||||||||||||||||||||||||||||||||||||||||||
Net asset value | $ | 270,633 | $ | 330,075 | $ | 1,101 | $ | 158 | $ | 71,710 | $ | 15,580 | $ | 275,915 | $ | 24,982 | $ | 990,154 | ||||||||||||||||||||||||||||||||||||||
Number of shares/units outstanding | 26,026 | 31,414 | 104 | 15 | 7,026 | 1,485 | 26,259 | 2,380 | 94,709 | |||||||||||||||||||||||||||||||||||||||||||||||
NAV Per Share/Unit as of July 31, 2025
|
$ | 10.3987 | $ | 10.5073 | $ | 10.6013 | $ | 10.5664 | $ | 10.2061 | $ | 10.4948 | $ | 10.5073 | $ | 10.4948 |
(1) | Class C and Class E shares of our common stock are not sold in this Offering. | ||||
(2) | Includes the units of the Operating Partnership held by parties other than the Company. |