Item 2. Properties
14K characters. Original on sec.gov · Markdown
Item 2. Properties
As of December 31, 2023, the Company, directly or indirectly through investments in title holding entities, owned all or a portion of 302 properties located in 10 states and the District of Columbia consisting of 80,191 apartment units. See Item 1, Business, for additional information regarding the Company’s properties and the markets/metro areas upon which we are focused. The Company’s properties are summarized by building type in the following table:
| Type | Properties | Apartment Units | Average Apartment Units | |||||||||
| Garden | 90 | 24,553 | 273 | |||||||||
| Mid/High-Rise | 212 | 55,638 | 262 | |||||||||
| 302 | 80,191 | 266 |
Garden is generally defined as properties with two and/or three story buildings while mid/high-rise is generally defined as properties with greater than three story buildings. These two property types typically provide residents with amenities, such as rooftop decks and swimming pools, fitness centers and community rooms. In addition, many of our urban properties have non-residential components, such as parking garages and/or retail spaces.
The Company’s properties are summarized by ownership type in the following table:
| Properties | Apartment Units | |||||||
| Wholly Owned Properties | 288 | 77,131 | ||||||
| Partially Owned Properties – Consolidated | 14 | 3,060 | ||||||
| 302 | 80,191 |
The following table sets forth certain information by market relating to the Company’s properties at December 31, 2023:
| Portfolio Summary | ||||||||||||||||
| Markets/Metro Areas | Properties | Apartment Units | % of Stabilized Budgeted NOI (1) | Average Rental Rate (2) | ||||||||||||
| Established Markets: | ||||||||||||||||
| Los Angeles | 58 | 14,732 | 17.1 | % | $ | 2,929 | ||||||||||
| Orange County | 13 | 4,028 | 5.4 | % | 2,873 | |||||||||||
| San Diego | 12 | 2,878 | 4.0 | % | 3,108 | |||||||||||
| Subtotal – Southern California | 83 | 21,638 | 26.5 | % | 2,942 | |||||||||||
| Washington, D.C. | 48 | 15,028 | 16.3 | % | 2,657 | |||||||||||
| San Francisco | 43 | 11,667 | 15.4 | % | 3,303 | |||||||||||
| New York | 34 | 8,536 | 14.1 | % | 4,566 | |||||||||||
| Boston | 27 | 7,170 | 11.8 | % | 3,574 | |||||||||||
| Seattle | 44 | 9,267 | 10.4 | % | 2,561 | |||||||||||
| Subtotal – Established Markets | 279 | 73,306 | 94.5 | % | 3,145 | |||||||||||
| Expansion Markets: | ||||||||||||||||
| Denver | 9 | 2,792 | 2.8 | % | 2,411 | |||||||||||
| Atlanta | 7 | 2,111 | 1.6 | % | 2,169 | |||||||||||
| Dallas/Ft. Worth | 4 | 1,241 | 0.7 | % | 1,935 | |||||||||||
| Austin | 3 | 741 | 0.4 | % | 1,819 | |||||||||||
| Subtotal – Expansion Markets | 23 | 6,885 | 5.5 | % | 2,188 | |||||||||||
| Total | 302 | 80,191 | 100.0 | % | $ | 3,063 |
Note: Projects under development are not included in the Portfolio Summary until construction has been completed.
(1)
% of Stabilized Budgeted NOI - Represents original budgeted 2024 NOI for stabilized properties and projected annual NOI at stabilization (defined as having achieved 90% occupancy for three consecutive months) for properties that are in lease-up.
(2)
Average Rental Rate - Total Residential rental revenues reflected on a straight-line basis in accordance with GAAP divided by the weighted average occupied apartment units for the reporting period presented.
The following tables provide a rollforward of the apartment units included in Same Store Properties (please refer to the Definitions section in Item 7, Management’s Discussion and Analysis of Financial Condition and Results of Operations) and a reconciliation of apartment units included in Same Store Properties to those included in Total Properties for the year ended December 31, 2023:
| Year Ended December 31, 2023 | ||||||||
| Properties | Apartment Units | |||||||
| Same Store Properties at December 31, 2022 | 283 | 72,872 | ||||||
| 2021 acquisitions | 16 | 4,326 | ||||||
| 2023 dispositions | (11 | ) | (912 | ) | ||||
| Other | — | 11 | ||||||
| Same Store Properties at December 31, 2023 | 288 | 76,297 |
| Year Ended December 31, 2023 | ||||||||
| Properties | Apartment Units | |||||||
| Same Store | 288 | 76,297 | ||||||
| Non-Same Store: | ||||||||
| 2023 acquisitions | 4 | 1,183 | ||||||
| 2022 acquisitions | 1 | 172 | ||||||
| 2021 acquisitions not yet stabilized | 1 | 421 | ||||||
| Properties removed from same store (1) | 2 | 819 | ||||||
| Lease-up properties not yet stabilized (2) | 5 | 1,298 | ||||||
| Other | 1 | 1 | ||||||
| Total Non-Same Store | 14 | 3,894 | ||||||
| Total Properties and Apartment Units | 302 | 80,191 |
Note: Properties are considered “stabilized” when they have achieved 90% occupancy for three consecutive months. Properties are included in same store when they are stabilized for all of the current and comparable periods presented.
(1)
Consists of two properties which were removed from the same store portfolio as discussed further below:
a.
Laguna Clara located in Santa Clara, CA containing 222 apartment units was removed from the same store portfolio in the second quarter of 2022 due to a major renovation and redevelopment project, including the demolition of 42 apartment units. As of December 31, 2023, the property had a Physical Occupancy of 67.4%. This property will not return to the same store portfolio until it is stabilized for all of the current and comparable periods presented.
b.
Pearl MDR located in Marina Del Rey, CA containing 597 apartment units was removed from the same store portfolio in the third quarter of 2022 due to a large scale re-piping and renovation project in which significant portions of the property are being taken offline for extended time periods. As of December 31, 2023, the property had a Physical Occupancy of 64.5%. This property will not return to the same store portfolio until it is stabilized for all of the current and comparable periods presented.
(2)
Consists of properties in various stages of lease-up and properties where lease-up has been completed but the properties were not stabilized for the comparable periods presented. Also includes one former third-party master-leased property that was not stabilized.
For the year ended December 31, 2023, the Company’s same store Physical Occupancy was 95.9% and its total portfolio-wide Physical Occupancy, which includes completed development properties in various stages of lease-up, was 95.4%. Certain of the Company’s properties are encumbered by mortgages and additional detail can be found on Schedule III – Real Estate and Accumulated Depreciation.
The properties in various stages of development and lease-up at December 31, 2023 are included in the following table:
| Development and Lease-Up Projects as of December 31, 2023 | |||||||||||||||||||||||||||||||||
| (Amounts in thousands except for project and apartment unit amounts) | |||||||||||||||||||||||||||||||||
| Estimated/Actual | |||||||||||||||||||||||||||||||||
| Projects | Location | Ownership Percentage | No. of Apartment Units | Total Budgeted Capital Cost (1) | Total Book Value to Date | Total Debt (2) | Percentage Completed | Start Date | Initial Occupancy | Completion Date | Stabilization Date | Percentage Leased / Occupied | |||||||||||||||||||||
| CONSOLIDATED: | |||||||||||||||||||||||||||||||||
| Projects Under Development: | |||||||||||||||||||||||||||||||||
| Laguna Clara II | Santa Clara, CA | 100% | 225 | $ | 152,621 | $ | 78,036 | $ | — | 53% | Q2 2022 | Q4 2024 | Q1 2025 | Q4 2025 | – / – | ||||||||||||||||||
| Projects Under Development - Consolidated | 225 | 152,621 | 78,036 | — | |||||||||||||||||||||||||||||
| Projects Completed Not Stabilized: | |||||||||||||||||||||||||||||||||
| Reverb (fka 9th and W) (3) | Washington, D.C. | 92% | 312 | 108,027 | 104,651 | — | 100% | Q3 2021 | Q2 2023 | Q2 2023 | Q3 2024 | 82% / 79% | |||||||||||||||||||||
| Projects Completed Not Stabilized - Consolidated | 312 | 108,027 | 104,651 | — | |||||||||||||||||||||||||||||
| UNCONSOLIDATED: | |||||||||||||||||||||||||||||||||
| Projects Under Development: | |||||||||||||||||||||||||||||||||
| Alloy Sunnyside (4) | Denver, CO | 80% | 209 | 70,004 | 62,071 | 27,304 | 94% | Q3 2021 | Q2 2024 | Q2 2024 | Q1 2025 | – / – | |||||||||||||||||||||
| Alexan Harrison (4) | Harrison, NY | 62% | 450 | 200,664 | 175,135 | 77,058 | 92% | Q3 2021 | Q1 2024 | Q4 2024 | Q2 2026 | – / – | |||||||||||||||||||||
| Solana Beeler Park (4) | Denver, CO | 90% | 270 | 85,206 | 56,178 | 22,858 | 64% | Q4 2021 | Q2 2024 | Q3 2024 | Q1 2025 | – / – | |||||||||||||||||||||
| Remy (Toll) (4) | Frisco, TX | 75% | 357 | 98,937 | 77,170 | 31,494 | 80% | Q1 2022 | Q1 2024 | Q4 2024 | Q3 2025 | – / – | |||||||||||||||||||||
| Sadie (fka Settler) (Toll) (4) | Fort Worth, TX | 75% | 362 | 82,775 | 55,522 | 14,944 | 69% | Q2 2022 | Q2 2024 | Q3 2024 | Q3 2025 | – / – | |||||||||||||||||||||
| Lyle (Toll) (3) | Dallas, TX | 75% | 334 | 86,332 | 52,914 | 21,962 | 66% | Q3 2022 | Q2 2024 | Q3 2024 | Q1 2026 | – / – | |||||||||||||||||||||
| Projects Under Development - Unconsolidated | 1,982 | 623,918 | 478,990 | 195,620 | |||||||||||||||||||||||||||||
| Total Development Projects - Consolidated | 537 | 260,648 | 182,687 | — | |||||||||||||||||||||||||||||
| Total Development Projects - Unconsolidated | 1,982 | 623,918 | 478,990 | 195,620 | |||||||||||||||||||||||||||||
| Total Development Projects | 2,519 | $ | 884,566 | $ | 661,677 | $ | 195,620 |
(1)
Total Budgeted Capital Cost – Estimated remaining cost for projects under development and/or developed plus all capitalized costs incurred to date, including land acquisition costs, construction costs, capitalized real estate taxes and insurance, capitalized interest and loan fees, permits, professional fees, allocated development overhead and other regulatory fees, plus any estimates of costs remaining to be funded for all projects, all in accordance with GAAP. Amounts for partially owned consolidated and unconsolidated properties are presented at 100% of the project.
(2)
Except for Reverb where the Company paid off the third-party construction loan during the year ended December 31, 2023, all non-wholly owned projects are being partially funded with project-specific construction loans. None of these loans are recourse to the Company.
(3)
The land parcels under these projects are subject to long-term ground leases.
(4)
The Total Budgeted Capital Cost on these projects increased by an aggregate of $13.0 million or 2.5% of initial budget primarily due to higher than budgeted interest incurred on construction loans.
Previous: Item 1C. Cybersecurity · Next: Item 3. Legal Proceedings