| | ||||||||||||||||||||||||||||
Title of Each Class of Securities to be Registered
|
| | |
Amount to be
Registered |
| | |
Proposed
Maximum Offering Price per Unit(1) |
| | |
Proposed
Maximum Offering Price |
| | |
Amount of
Registration Fee(2) |
| ||||||||||||
Common Stock, $0.01 par value per share
|
| | | | | 4,025,000 | | | | | | $ | 14.83 | | | | | | $ | 59,690,750 | | | | | | $ | 5,533.33 | | |
| | | | | S-ii | | | |
| | | | | S-iii | | | |
| | | | | S-iv | | | |
| | | | | S-1 | | | |
| | | | | S-7 | | | |
| | | | | S-11 | | | |
| | | | | S-12 | | | |
| | | | | S-18 | | | |
| | | | | S-18 | | | |
| | | | | S-18 | | |
| | |
Page
|
| |||
| | | | 1 | | | |
| | | | 2 | | | |
| | | | 4 | | | |
| | | | 5 | | | |
| | | | 6 | | | |
| | | | 7 | | | |
| | | | 9 | | | |
| | | | 15 | | | |
| | | | 18 | | | |
| | | | 21 | | | |
| | | | 22 | | | |
| | | | 23 | | | |
| | | | 26 | | | |
| | | | 49 | | | |
| | | | 56 | | | |
| | | | 56 | | | |
| | | | 57 | | | |
| | | | 57 | | | |
| | | | 57 | | | |
| | | | 57 | | |
State
|
| |
Percentage of
Annualized Base Rent |
| |||
Virginia
|
| | | | 46% | | |
Maryland
|
| | | | 28% | | |
North Carolina
|
| | | | 14% | | |
South Carolina
|
| | | | 9% | | |
Other(1) | | | | | 3% | | |
Property Type
|
| |
Percentage of
Annualized Base Rent |
| |||
Retail
|
| | | | 37% | | |
Office
|
| | | | 30% | | |
Multifamily
|
| | | | 29% | | |
Student Housing
|
| | | | 4% | | |
| | |
Three months
ended September 30, 2021 |
| |||
Net Income attributable to common stockholders and OP unitholders
|
| |
$4,861
|
| |||
Excluding: | | | | | | | |
Depreciation and amortization
|
| | | | 16,886 | | |
Loss on real estate dispositions
|
| | | | 113 | | |
Income tax benefit
|
| | | | (42) | | |
Interest expense
|
| | | | 8,827 | | |
Change in fair value of derivatives and other
|
| | | | (131) | | |
Preferred dividends
|
| | | | 2,887 | | |
Loss on extinguishment of debt
|
| | | | 120 | | |
Unrealized credit loss release
|
| | | | (617) | | |
Non-cash stock compensation
|
| | | | 390 | | |
Adjusted EBITDA
|
| | | $ | 33,294 | | |
Other adjustments:
|
| | | | | | |
Development
|
| | | | (725) | | |
Acquisitions completed intra-quarter
|
| | | | (238) | | |
Total Other Adjustments
|
| | | | (963) | | |
Core EBITDA
|
| | | $ | 32,331 | | |
| | |
Three months
ended |
| |||
| | |
September 30,
2021 |
| |||
Total Debt
|
| | | $ | 1,017,410 | | |
Adjustments to Debt:
|
| | | | | | |
(Less) Development/Redevelopment
|
| | | | (72,374) | | |
(Less) Net Acquisitions completed intra-quarter
|
| | | | (20,000) | | |
(Less) Cash & restricted cash
|
| | | | (33,453) | | |
Core Debt
|
| | | $ | 891,583 | | |
| | |
Page
|
| |||
| | | | 1 | | | |
| | | | 2 | | | |
| | | | 4 | | | |
| | | | 5 | | | |
| | | | 6 | | | |
| | | | 7 | | | |
| | | | 9 | | | |
| | | | 15 | | | |
| | | | 18 | | | |
| | | | 21 | | | |
| | | | 22 | | | |
| | | | 23 | | | |
| | | | 26 | | | |
| | | | 49 | | | |
| | | | 56 | | | |
| | | | 56 | | | |
| | | | 57 | | | |
| | | | 57 | | | |
| | | | 57 | | | |
| | | | 57 | | |