Biggest changeManagement also reviews the reconciliation of net income (loss) to FFO and AFFO. 32 Table of Contents The table below provides a reconciliation of net income determined in accordance with GAAP to FFO and AFFO for each of the indicated years (amounts in thousands): 2024 2023 GAAP Net income attributable to common stockholders $ (9,791) $ 3,873 Add: depreciation of properties 25,926 28,484 Add: our share of depreciation in unconsolidated joint venture properties 5,545 5,292 Add: provision for credit loss 270 — Add: casualty loss — 323 Deduct: gain on sales of real estate (806) (604) Deduct: our share of earnings in earnings from sale of unconsolidated joint venture properties (209) (14,744) Adjustment for non-controlling interests (16) (16) Funds from operations 20,919 22,608 Adjust for: straight line rent concession, net of amortization (801) 93 Adjust for: our share of straight-line rent concessionn, net of amortization from unconsolidated joint ventures (147) — Add: our share of loss on extinguishment of debt from unconsolidated joint venture properties — 212 Add: amortization of restricted stock and RSU expense 4,877 4,768 Add: amortization of deferred mortgage and debt costs 1,150 1,072 Add: our share of deferred mortgage costs from unconsolidated joint venture properties 120 106 Add: amortization of fair value adjustment for mortgage debt 558 613 Less: insurance recovery of casualty loss — (323) Less: gain on insurance recovery — (240) Less: our share of gain on insurance proceeds from unconsolidated joint venture properties — (30) Adjustment for non-controlling interests (8) (15) Adjusted funds from operations $ 26,668 $ 28,864 33 Table of Contents The table below provides a reconciliation of net income per common share (on a diluted basis) determined in accordance with GAAP to FFO and AFFO. 2024 2023 Net (loss) income attributable to common stockholders $ (0.52) $ 0.20 Add: depreciation of properties 1.38 1.50 Add: our share of depreciation from unconsolidated joint venture properties 0.30 0.28 Add: provision for credit loss 0.01 — Add: casualty loss — 0.02 Deduct: gain on sales of real estate (0.04) (0.03) Deduct: our share of earnings from sale of unconsolidated joint venture properties (0.01) (0.78) Adjustment for non-controlling interests — — Funds from operations 1.12 1.19 Adjust for: straight line rent concessions, net of amortization (0.04) — Adjust for: our share of straight-line rent concessionn, net of amortization from unconsolidated joint ventures — — Add: our share of loss on extinguishment of debt from unconsolidated joint ventures — 0.01 Add: amortization of restricted stock and RSU expense 0.25 0.25 Add: amortization of deferred mortgage and debt costs 0.06 0.06 Add: our share of amortization of deferred mortgage and debt costs from unconsolidated ventures 0.01 0.01 Add: amortization of fair value adjustment for mortgage debt 0.03 0.03 Less: insurance recovery of casualty loss — (0.02) Deduct: gain on insurance recovery — (0.01) Deduct: our share of gain on insurance proceeds from unconsolidated joint ventures — — Adjustment for non-controlling interests — — Adjusted funds from operations $ 1.43 $ 1.52 Diluted shares outstanding for FFO and AFFO 18,710,615 18,931,026 FFO for 2024 decreased $1.7 million, or 7%, to $20.9 million in 2024 from $22.6 million in 2023.
Biggest changeManagement also reviews the reconciliation of net income (loss) to FFO and AFFO. 31 Table of Contents The table below provides a reconciliation of net income determined in accordance with GAAP to FFO and AFFO for each of the indicated years (amounts in thousands): 2025 2024 GAAP Net loss attributable to common stockholders $ (11,946) $ (9,791) Add: depreciation of properties 26,396 25,926 Add: our share of depreciation in unconsolidated joint venture properties 7,625 5,545 Add: provision for credit loss 5 270 Deduct: gain on sales of real estate (755) (806) Deduct: our share of earnings in earnings from sale of unconsolidated joint venture properties (52) (209) Adjustment for non-controlling interests (17) (16) Funds from operations 21,256 20,919 Adjust for: straight line rent concession, net of amortization (315) (801) Adjust for: our share of straight-line rent concession, net of amortization from unconsolidated joint ventures (33) (147) Add: amortization of restricted stock and RSU expense 4,692 4,877 Add: amortization of deferred mortgage and debt costs 1,202 1,150 Add: our share of deferred mortgage costs from unconsolidated joint venture properties 119 120 Add: amortization of fair value adjustment for mortgage debt 525 558 Adjustment for non-controlling interests — (8) Adjusted funds from operations $ 27,446 $ 26,668 32 Table of Contents The table below provides a reconciliation of net income per common share (on a diluted basis) determined in accordance with GAAP to FFO and AFFO. 2025 2024 Net loss attributable to common stockholders $ (0.63) $ (0.52) Add: depreciation of properties 1.39 1.38 Add: our share of depreciation in unconsolidated joint venture properties 0.40 0.30 Add: provision for credit loss — 0.01 Deduct: gain on sales of real estate (0.04) (0.04) Deduct: our share of earnings from sale of unconsolidated joint venture properties — (0.01) Adjustment for non-controlling interests — — Funds from operations 1.12 1.12 Adjust for: straight line rent concessions, net of amortization (0.02) (0.04) Adjust for: our share of straight-line rent concession, net of amortization from unconsolidated joint ventures — — Add: amortization of restricted stock and RSU expense 0.25 0.25 Add: amortization of deferred mortgage and debt costs 0.06 0.06 Add: our share of amortization of deferred mortgage and debt costs from unconsolidated ventures 0.01 0.01 Add: amortization of fair value adjustment for mortgage debt 0.03 0.03 Adjustment for non-controlling interests — — Adjusted funds from operations $ 1.45 $ 1.43 Diluted shares outstanding for FFO and AFFO 18,930,284 18,710,615 FFO for 2025 increased $337,000, or 1.6%, to $21.3 million from $20.9 million in 2024.
The credit facility is secured by cash accounts maintained by us at VNB (and we are required to maintain substantially all of our bank accounts at VNB), and the pledge of our interests in the entities that own three unencumbered multi-family properties used in calculating the borrowing base.
The credit facility is secured by cash accounts maintained by us at VNB (we are required to maintain substantially all of our bank accounts at VNB), and the pledge of our interests in the entities that own three unencumbered multi-family properties used in calculating the borrowing base.
Net proceeds received from the sale, financing or refinancing of wholly-owned properties are generally required to be used to repay amounts outstanding under the credit facility. As of December 31, 2024, we were in compliance in all material respects with the requirements of the facility.
Net proceeds received from the sale, financing or refinancing of wholly-owned properties are generally required to be used to repay amounts outstanding under the credit facility. As of December 31, 2025, we were in compliance in all material respects with the requirements of the facility.
We anticipate that if we do not sell any multi-family properties this year, that a significant amount of the dividends we will pay in 2025 will be treated for federal income tax purposes as a return of capital.
We anticipate that if we do not sell any multi-family properties this year, that a significant amount of the dividends we will pay in 2026, if any, will be treated for federal income tax purposes as a return of capital.
We also consider information obtained about each 39 Table of Contents property as a result of its pre-acquisition due diligence, marketing and leasing activities in estimating the fair value of the tangible and intangible assets acquired.
We also consider information obtained about each 38 Table of Contents property as a result of its pre-acquisition due diligence, marketing and leasing activities in estimating the fair value of the tangible and intangible assets acquired.
Other REITs may use different methodologies for calculating NOI, and accordingly, our NOI may not be comparable to other REITs. We believe NOI provides an operating perspective not immediately apparent from GAAP operating income or net income (loss).
Other REIT’s may use different methodologies for calculating NOI, and accordingly, our NOI may not be comparable to other REIT’s. We believe NOI provides an operating perspective not immediately apparent from GAAP operating income or net income (loss).
During 2024, we continued to experience inflationary pressures that drove higher operating expenses, primarily in personnel, repairs and maintenance, insurance and real estate taxes; such increases may continue in 2025 and thereafter, which would adversely affect our operating results. Inflation affects the overall cost of our debt.
During 2025, we continued to experience inflationary pressures that drove higher operating expenses, primarily in personnel, repairs and maintenance, and real estate taxes; such increases may continue in 2026 and thereafter, which would adversely affect our operating results. Inflation affects the overall cost of our debt.
We believe the accounting estimates listed below are the most critical to aid in 38 Table of Contents fully understanding and evaluating our reported financial results, and they require our most difficult, subjective or complex judgments, resulting from the need to make estimates about the effect of matters that are inherently uncertain.
We believe the accounting estimates listed below are the most critical to aid in fully understanding and evaluating our reported financial results, and they require our most difficult, subjective or complex judgments, resulting from the need to make estimates about the effect of matters that are inherently uncertain.
Comparison of Years Ended December 31, 2023 and 2022 As we are a smaller reporting company, this comparison is omitted in accordance with Instruction 1 to Item 303(a) of Regulation S-K. 31 Table of Contents Funds from Operations; Adjusted Funds from Operations; Net Operating Income.
Comparison of Years Ended December 31, 2024 and 2023 As we are a smaller reporting company, this comparison is omitted in accordance with Instruction 1 to Item 303(a) of Regulation S-K. 30 Table of Contents Funds from Operations; Adjusted Funds from Operations; Net Operating Income.
In March 2025, our board of directors increased the value of the shares that we can repurchase to up to $10 million and extended the repurchase program through December 31, 2026.
In March 2026, our board of directors increased up to $10 million the value of the shares that we can repurchase and extended the repurchase program through December 31, 2028.
Our operating cash flow and available cash is insufficient to fully fund the $317.2 million of balloon payments, and if we are unable to refinance such debt on acceptable terms, we may need to issue additional equity or dispose of properties, in each case on potentially unfavorable terms.
Our operating cash flow and available cash is insufficient to fully fund the $314.6 million of balloon payments, and if we are unable to refinance such debt on acceptable terms, we may need to issue additional equity or dispose of properties, in each case on potentially unfavorable terms.
At December 31, 2024, the carrying value of these investments was $17.7 million and these investments are subordinate to mortgage debt of $51.3 million, which debt is not reflected on our consolidated balance sheet. See " Item 1. Business-Mortgage Debt " for information regarding our mortgage debt at consolidated and unconsolidated subsidiaries.
At December 31, 2025, the carrying value of these investments was $17.7 million and these investments are subordinate to mortgage debt of $51.0 million, which debt is not reflected on our consolidated balance sheet. See " Item 1. Business-Mortgage Debt " for information regarding our mortgage debt at consolidated and unconsolidated subsidiaries.
Actual results could materially differ from any of our estimates under different assumptions or conditions. Our significant accounting policies are discussed in Note 1 of our consolidated financial statements in this report.
Actual results could materially differ from any of our estimates under different assumptions or conditions. Our significant accounting policies are discussed in Note 1 of our 37 Table of Contents consolidated financial statements in this report.
Includes all of the debt of unconsolidated joint ventures. See the following table for information regarding same. Assumes that the interest rate on the junior subordinated notes will be 6.85% per annum, which was the rate in effect at December 31, 2024.
Includes all of the debt of unconsolidated joint ventures. See the following table for information regarding same. Assumes that the interest rate on the junior subordinated notes will be 6.10% per annum, which was the rate in effect at December 31, 2025.
However, increasing interest rates, which generally correlates to increasing inflation, increases the interest expense on our junior subordinated notes and makes it less attractive to obtain mortgage debt (including the refinancing of an aggregate of $130.4 million of mortgage debt (including $60.8 million of mortgage debt at unconsolidated joint ventures, that matures in 2026) or use our credit facility in connection with acquisition and value add activities.
However, increasing interest rates, which generally correlates to increasing inflation, increases the interest expense on our junior subordinated notes and makes it less attractive to obtain mortgage debt (including the refinancing of an aggregate of $88.7 million of mortgage debt (including $60.9 million of mortgage debt at unconsolidated joint ventures, that matures in 2026)) or use our credit facility in connection with acquisition and value add activities.
Although BRT Apartments Corp. is not the obligor with respect to such mortgage debt, the loss of any of these properties due to mortgage foreclosure or similar proceedings would have a material adverse effect on our results of operations and financial condition. See note 6 to our consolidated financial statements.
Although BRT Apartments Corp. is not the obligor with respect to such mortgage debt, the loss of any of these properties due to mortgage foreclosure or similar proceedings would have a material adverse effect on our results of operations and financial condition.
(2) Assumes that the interest rate on the junior subordinated notes will be 6.85% per annum and that no amounts are outstanding under the credit facility. Corporate Level Financing Arrangements Junior Subordinated Notes As of December 31, 2024, $37.4 million (excluding deferred costs of $237,000) in principal amount of our junior subordinated notes is outstanding.
(2) Assumes that the interest rate on the junior subordinated notes will be 6.10% per annum and that no amounts are outstanding under the credit facility. Corporate Level Financing Arrangements Junior Subordinated Notes As of December 31, 2025, $37.4 million (excluding deferred costs of $217,000) in principal amount of our junior subordinated notes is outstanding.
The credit facility bears an annual interest rate, which resets monthly, equal to one-month term SOFR plus 250 basis points, with a floor of 6.00%. The interest rate at December 31, 2024 and February 28, 2025, was 6.96% and 6.83% respectively. There is an annual fee of 0.25% on the total amount committed by VNB and unused by us.
The credit facility bears an annual interest rate, which resets monthly, equal to one-month term SOFR plus 250 basis points, with a floor of 6.00%. The interest rate at December 31, 2025 and February 27, 2026, was 6.37% and 6.18% respectively. There is an annual fee of 0.25% on the total amount committed by VNB and unused by us.
The credit facility matures in September 2027. As of February 28, 2025, there was no balance outstanding and up to $40 million was available to be borrowed thereunder.
The credit facility matures in September 2027. As of February 27, 2026, there was no balance outstanding and up to $40 million was available to be borrowed thereunder.
We mitigate the risks presented by inflation through the use of long-term fixed interest rate debt and interest rate hedges and by paying down, when we deem appropriate, our credit facility debt.
We mitigate the risks presented by inflation through the use of fixed interest rate mortgage debt and by paying down, when we deem appropriate, our credit facility debt.
We anticipate that for the four years beginning January 1, 2025, our operating expenses, $118.2 million of mortgage amortization and interest expense (including $42.4 million from unconsolidated joint ventures) and $317.2 million of balloon payments due with respect to mortgages maturing through 2028 (including $151.6 million from unconsolidated joint ventures), anticipated capital expenditures (for 2025 only) of an aggregate of $11.1 million for consolidated and unconsolidated properties, estimated cash dividend payments of at least $75.1 million (assuming (i) the current quarterly dividend rate of $0.25 per share and (ii) 18.8 million shares outstanding), will be funded from cash generated from operations (including distributions from unconsolidated joint ventures), mortgage financings and re-financings, sales of properties, the issuance of additional equity and, if available, our $40 million credit facility.
We anticipate that for the four years beginning January 1, 2026, our operating expenses, $120 million of mortgage amortization and interest expense (including $38.8 million from unconsolidated joint ventures) and $314.6 million of balloon payments due with respect to mortgages maturing through 2029 (including $151.7 million from unconsolidated joint ventures), anticipated capital expenditures (for 2026 only) of an aggregate of $12.1 million for consolidated and unconsolidated properties, estimated cash dividend payments of at least $75.6 million (assuming (i) the current quarterly dividend rate of $0.25 per share and (ii) 18.9 million shares outstanding), will be funded from cash generated from operations (including distributions from unconsolidated joint ventures), mortgage financings and re-financings, sales of properties, the issuance of additional equity and, if available, our $40 million credit facility.
Other Financing Sources and Arrangements At December 31, 2024, we are joint venture partners in unconsolidated joint ventures which own eight multi-family properties which distributed $4.4 million to us in 2024. We may be required to make capital contributions with respect to these properties.
Other Financing Sources and Arrangements At December 31, 2025, we are joint venture partners in unconsolidated joint ventures which own ten multi-family properties which distributed $3.9 million to us in 2025. We may be required to make capital contributions with respect to these properties.
At December 31, 2024, we: (i) wholly-own 21 multi-family properties with an aggregate of 5,420 units and a carrying value of $614.2 million, (ii) have ownership interests, through unconsolidated entities, in eight multi-family properties with an aggregate of 2,527 units, with a carrying value of $31.3 million; (iii) have preferred equity investments in two multi-family properties with a carrying value of $17.7 million and (iv) own other assets, through consolidated and unconsolidated entities, with a carrying value of $1.7 million.
At December 31, 2025, we: (i) wholly-own 21 multi-family properties with an aggregate of 5,420 units and a carrying value of $595.2 million, (ii) have ownership interests, through unconsolidated entities, in ten multi-family properties with an aggregate of 2,891 units with a carrying value of $46.1 million; (iii) have preferred equity investments in two multi-family properties with a carrying value of $17.7 million; and (iv) own other assets, through consolidated and unconsolidated entities, with a carrying value of $1.6 million.
At December 31, 2024, our investment in these joint venture properties have a net equity carrying value of $31.3 million and are subject to mortgage debt, which is not reflected on our consolidated balance sheet, of $251.9 million.
At December 31, 2025, our investment in these joint venture properties have a net equity carrying value of $46.1 million and are subject to mortgage debt, which is not reflected on our consolidated balance sheet, of $286.5 million.
The benefit recorded in 2024 is the result of a $534,000 refund of Tennessee franchise tax received as a result of a change in Tennessee law offset by the 2024 estimated state tax expense of $318,000. The 2023 tax expense of $54,000 includes a reversal of a prior year over-accrual.
The benefit recorded in 2024 is the result of a $534,000 refund of franchise tax received as a result of a change in Tennessee law, offset by the 2024 estimated state tax expense of $318,000.
At December 31, 2024 and 2023, the interest rate on these notes was 6.85% and 7.65%, respectively.
At December 31, 2025 and 2024, the interest rate on these notes was 6.1% and 6.85%, respectively.
The 29 multi-family properties are located in 11 states; primarily in the Southeast United States and Texas.
The 31 multi-family properties are located in 11 states; primarily in the Southeast United States and Texas. 2025 and Recent Developments.
Excluding funds held at our unconsolidated subsidiaries, at December 31, 2024 and February 28, 2025, our available liquidity was approximately $67.9 million and $62.7 million, respectively, including $27.9 million and $22.7 million, respectively, of cash and cash equivalents, and subject to compliance with borrowing base and other requirements, up to $40 million available under our credit facility.
Excluding funds held at our unconsolidated subsidiaries, at December 31, 2025 and February 27, 2026, our available liquidity was approximately $65.1 million and $64.8 million, respectively, including $25.1 million and $24.8 million, respectively, of cash and cash equivalents, and subject to compliance with borrowing base and other requirements, up to $40 million available under our credit facility.
Inflation Substantially all of our multi-family property leases are for periods of one-year or less. The short-term nature of these leases generally serves to reduce our risk to adverse effects of inflation on our revenue.
Inflation Substantially all of our multi-family property leases are for periods of one-year or less. The short-term nature of these leases generally serves to reduce, but does not eliminate, the affect of inflation on our net income.
Generally, in 2024, our primary sources of capital and liquidity were the operations of our multi-family properties (including distributions of $4.7 million from the operations of our unconsolidated joint ventures), $27.4 million from the Woodland Trails Financing, and our available cash.
Generally, in 2025, our primary sources of capital and liquidity were the operations of our multi-family properties (including distributions of $4.2 million from the operations of our unconsolidated joint ventures), $29.7 million from the 2025 Financing, $1.2 million from interests in our Preferred Equity Investments and our available cash.
Grant date fair value is determined with respect to the (i) the restricted stock awards, by the closing stock price on the date of grant, (ii) TSR Awards, by using a Monte Carlo simulation relying upon various assumptions and (iii) AFFO Awards, by using the closing stock price on the grant date, subject to quarterly adjustment based upon management’s subjective projections as to the achievability of the specified metrics related to the AFFO Awards; changes in the projections related to the AFFO awards may have a significant impact on the expense we recognize on such awards.
Grant date fair value is determined with respect to the (i) the restricted stock awards, by the closing stock price on the date of grant, (ii) TSR Awards, by using a Monte Carlo simulation relying upon various assumptions and (iii) AFFO Awards, by using the closing stock price on the grant date, subject to quarterly adjustment based upon management’s subjective projections as to the achievability of the specified metrics related to the AFFO Awards (the “AFFO” Metrics).There is substantial subjectivity in (i) the inputs selected for the Monte Carlo simulation used in determining the grant date fair value of the TSR Awards and the use of different inputs would change the expense we recognize with respect to such awards and (ii) management’s projections as to the achievability of the AFFO Metrics and changes in such projections will cause fluctuations in our results of operations.
Liquidity and Capital Resources We require funds to pay operating expenses and debt service obligations, acquire properties, make capital and other improvements, fund capital contributions, pay dividends and repurchase shares of our common stock.
See " Results of Operations -Year Ended December 31, 2025 Compared to the Year Ended December 31, 2024 " for a discussion of these changes. 34 Table of Contents Liquidity and Capital Resources We require funds to pay operating expenses and debt service obligations, acquire properties, make capital and other improvements, fund capital contributions, pay dividends and repurchase shares of our common stock.
At December 31, 2024, we had preferred equity investments in joint ventures that own multi-family properties. These joint ventures paid us $196,000 in 2024 and we anticipate that, subject to the underlying property generating sufficient cash flow, 37 Table of Contents that such joint ventures will pay us of $1.2 million in 2025.
These joint ventures paid us $1.2 million in 2025 and we anticipate that, subject to the underlying property generating sufficient cash flow, that such joint ventures will pay us $1.3 million in 2026.
The following table provides a reconciliation of net income attributable to common stockholders as computed in accordance with GAAP to NOI for the periods presented (dollars in thousands): For the year ended December 31, 2024 2023 GAAP Net (loss) income attributable to common stockholders $ (9,791) $ 3,873 Less: Loan interest and other income (857) (548) Add: Interest expense 22,596 22,161 General and administrative 15,595 15,433 Depreciation 25,926 28,484 Provision for credit loss 270 — (Benefit) provision for taxes (226) 54 Less: Gain on sale of real estate (806) (604) Casualty loss — 323 Adjust for: Equity in earnings loss of unconsolidated joint venture properties (1,644) (2,293) Less: Equity in earnings from sale of unconsolidated joint venture properties — (14,744) Insurance recovery of casualty loss — (793) Gain on insurance recovery — (240) Add: Net income attributable to non-controlling interests 155 142 Net Operating Income $ 51,218 $ 51,248 Less: Non same store and non multi family (1) Revenues 1,594 1,480 Operating Expenses 460 479 Non-same store NOI 1,134 $ 1,001 Same Store Net Operating Income $ 50,084 $ 50,247 _____________________________________ (1) Prior year amounts have been adjusted to reflect the current year composition to reflect only those properties that were same store for both the current and the prior year.
The following table provides a reconciliation of net income attributable to common stockholders as computed in accordance with GAAP to NOI for the periods presented (dollars in thousands): For the year ended December 31, 2025 2024 GAAP Net loss attributable to common stockholders $ (11,946) $ (9,791) Less: Loan interest and other income (1,763) (857) Add: Interest expense 23,511 22,596 General and administrative 15,530 15,595 Depreciation 26,396 25,926 Provision for credit loss 5 270 Provision (benefit) for taxes 174 (226) Less: Gain on sale of real estate (755) (806) Adjust for: Equity in loss (earnings) of unconsolidated joint venture properties 174 (1,644) Less: Insurance recovery of casualty loss (313) — Add: Net income attributable to non-controlling interests 170 155 Net Operating Income $ 51,183 $ 51,218 Less: Non same store and non multi-family Revenues $ 1,698 $ 1,594 Operating Expenses 461 460 Non-same store NOI 1,237 $ 1,134 Same Store Net Operating Income $ 49,946 $ 50,084 _____________________________________ In 2025, NOI decreased by $35,000 from 2024 due primarily to a $527,000 increase in real estate operating expenses, offset by a $389,000 increase in rental revenue at wholly-owned multi-family properties and a $114,000 increase in rental revenue at the Yonkers' Property.
Expenses The following table compares our expenses for the periods indicated: (Dollars in thousands) 2024 2023 Change % Change Real estate operating expenses $ 43,555 $ 41,821 $ 1,734 4.1 % Interest expense 22,596 22,161 435 2.0 % General and administrative 15,595 15,433 162 1.0 % Provision for credit loss 270 — 270 N/A Depreciation and amortization 25,926 28,484 (2,558) (9.0) % Total expenses $ 107,942 $ 107,899 $ 43 — % Real estate operating expenses.
Expenses The following table compares our expenses for the periods indicated: (Dollars in thousands) 2025 2024 Change % Change Real estate operating expenses $ 44,082 $ 43,555 $ 527 1.2 % Interest expense 23,511 22,596 915 4.0 % General and administrative 15,530 15,595 (65) (0.4) % Provision for credit loss 5 270 (265) (98.1) % Depreciation and amortization 26,396 25,926 470 1.8 % Total expenses $ 109,524 $ 107,942 $ 1,582 1.5 % Real estate operating expenses.
In 2023, we sold a cooperative apartment in New York for a sales price of $785,000 and a gain of $604,000. (Benefit) provision for taxes Income tax (benefit) provision for 2024 was ($226,000), a decrease from the $54,000 provision recorded in 2023.
In 2024, we sold a cooperative apartment in NY for a sales price of approximately $1.1 million and a gain of $806,000. 29 Table of Contents Provision (benefit) for taxes Income tax provision for 2025 was $174,000, a $400,000 increase from the $226,000 benefit recorded in 2024.
From January 1, 2025 through February 28, 2025, we purchased 65,018 shares of our common stock for an aggregate purchase price of approximately $1.1 million ( i.e., an average price of $17.49 per share).
Subsequent to December 31, 2025, we purchased 75,155 shares of our common stock for an aggregate purchase price of approximately $1.1 million ( i.e., an average price of $14.82 per share).
Business—Our Structure." (3) Assumes that approximately $4.0 million of property management fees will be paid annually to the property managers of our multi-family properties, including $1.4 million related to unconsolidated joint ventures. Such sum reflects the amount we anticipate paying in 2025 on the multi-family properties we own at December 31, 2024.
(3) Assumes that $1 million and $1.8 million will be paid annually through December 31, 2030 pursuant to the shared services agreement and for the Services, respectively. (4) Assumes that approximately $2.5 million of property management fees will be paid annually to the property managers of our multi-family properties, including $760,000 related to unconsolidated joint ventures.
No amount has been reflected as payable pursuant thereto after five years as such amount is not determinable. 36 Table of Contents The following table sets forth as of December 31, 2024 information regarding the components of our long-term debt obligations: Payment due by Period (Dollars in thousands) Less than 1 Year 1 - 3 Years 3 - 5 Years More than 5 Years Total Mortgages on consolidated properties (1) $ 38,309 $ 150,323 $ 119,315 $ 246,372 $ 554,319 Mortgages on unconsolidated properties (1) 14,442 106,012 78,034 91,020 289,508 Junior subordinated notes and credit facility(2) 2,562 5,124 5,124 53,617 66,427 Total $ 55,313 $ 261,459 $ 202,473 $ 391,009 $ 910,254 ___________________________ (1) Includes payments of principal (including amortization payments), and interest, and excludes deferred financing costs.
No amount has been reflected as payable pursuant thereto after five years as such amount is not determinable. 35 Table of Contents The following table sets forth as of December 31, 2025 information regarding the components of our long-term debt obligations: Payment due by Period (Dollars in thousands) Less than 1 Year 1 - 3 Years 3 - 5 Years More than 5 Years Total Mortgages on consolidated properties (1) $ 51,872 $ 121,376 $ 105,881 $ 321,320 $ 600,449 Mortgages on unconsolidated properties (1) 74,657 110,658 13,244 127,974 326,533 Junior subordinated notes and credit facility (2) 2,281 4,563 4,563 49,560 60,967 Total $ 128,810 $ 236,597 $ 123,688 $ 498,854 $ 987,949 ___________________________ (1) Includes payments of principal (including amortization payments), and interest, and excludes deferred financing costs.
VNB required these changes as a condition to our obtaining the Woodlands Financing. • We sold a cooperative apartment unit in New York, NY for a sales price of approximately $1.1 million and recognized a gain of $806,000. • We repurchased 193,529 shares of our common stock for an aggregate purchase price of approximately $3.50 million ( i.e ., an average price of $18.07 per share).
As a result of the 2025 Financing, our aggregate annual principal payments are expected to decrease by $1.2 million (until 2030), and our annual interest expense is expected to increase by $1.8 million from the corresponding amounts under the Prior Mortgages. • we sold a cooperative apartment unit in New York, NY for a sales price of approximately $1.0 million and recognized a gain of $755,000. • we repurchased 321,060 shares of our common stock for an aggregate purchase price of approximately $4.99 million ( i.e., an average purchase price of $15.53 per share).
Equity in earnings of unconsolidated joint ventures Equity in earnings from unconsolidated joint ventures declined $649,000 to $1.6 million in the year ended December 31, 2024 from $2.3 million for the 2023.
Equity in earnings of unconsolidated joint ventures Equity in earnings from unconsolidated joint ventures decreased $1.8 million, from $1.6 million in 2024, to a loss of $174,000 for the year ended December 31, 2025. The components of the decrease include: • $1.5 million from the 2025 Acquisitions, primarily due to the amortization of the lease intangibles acquired in such transactions.
These fees are typically charges based on a percentage of rental revenues from a property.
Such sum reflects the amount we anticipate paying in 2026 on the multi-family properties we own at December 31, 2025. These fees are typically charges based on a percentage of rental revenues from a property.
The decrease is primarily due to the factors impacting the changes in FFO other than the changes to: gain on insurance proceeds, net deferred concessions and early extinguishment of debt. 34 Table of Contents See “—Comparison of Years Ended December 31, 2024 and 2023” for further information regarding these changes. NOI is a non-GAAP measure of performance.
See “Comparison of Years Ended December 31, 2025 and 2024” for further information regarding these changes. 33 Table of Contents NOI is a non-GAAP measure of performance.
Contributing to the decline was a: • $1.7 million decrease in operating margins ( i.e., revenues less real estate operating expenses) across our portfolio ( i.e. consolidated and unconsolidated multi-family properties); • $793,000 decrease due to the inclusion, in 2023, of an insurance recovery from a casualty loss at an unconsolidated joint venture; • $586,000 increase in interest expense; and • $240,000 decrease due to the inclusion, in 2023, of a gain on insurance proceeds The decrease was offset by a: • $1.0 million increase in straight line rent concessions, net of amortization; • $309,000 increase in other income; • $280,000 decline in income tax expense; and • $212,000 decline due to the inclusion, in 2023, of early extinguishment of debt charges.
Contributing to the increase was a: • $1.6 million increase in operating margins ( i.e., rental and other revenues from real estate properties less real estate operating expenses) across our portfolio ( i.e. consolidated and unconsolidated multi-family properties); • $906,000 increase in loan interest and other income; • $314,000 increase in insurance recoveries; and • $184,000 decrease in equity-based compensation.
The increase was offset by a $344,000 decrease in average occupancy year-over-year at the multi-family portfolio from 94.2% to 93.7%. Loan interest and other income The increase is due primarily to interest income of $197,000 received from the preferred equity investments which were originated in the fourth quarter of 2024.
Loan interest and other income The $1 million increase is due primarily to the inclusion, for all of 2025, of the income earned from the Preferred Equity Investments originated in the fourth quarter of 2024.
We believe that due, among other things, to its vibrant economy, that over-time, the Nashville market will absorb the excess rental capacity, although we can provide no assurance in this regard. 28 Table of Contents Results of Operations Comparison of Years Ended December 31, 2024 and 2023 The term "same store properties" refers to 21 multi-family properties with an aggregate of 5,420 units that were owned for all of 2024 and 2023.
For comparison purposes, the weighted average interest rate on the mortgages on our consolidated and unconsolidated properties maturing through December 31, 2027 is 4.43% and the weighted average interest rate on the 2025 Financings that were completed in December 2025 was 4.97%. 27 Table of Contents Results of Operations Comparison of Years Ended December 31, 2025 and 2024 The term "same store properties" refers to 21 multi-family properties with an aggregate of 5,420 units that were owned for all of 2025 and 2024.
Disclosure of Known Material Contractual Obligations The following table sets forth as of December 31, 2024 our known material contractual obligations: Payment Due by Period (Dollars in thousands) Less than 1 Year 1 - 3 Years 3 - 5 Years More than 5 Years Total Long-Term Debt Obligations (1) $ 55,313 $ 261,459 $ 202,473 $ 391,009 $ 910,254 Operating Lease Obligations 251 517 540 2,703 4,011 Purchase Obligations (2)(3) 6,615 13,230 13,230 — 33,075 Total $ 62,179 $ 275,206 $ 216,243 $ 393,712 $ 947,340 ____________________________ (1) Reflects payments of principal (including amortization payments) and interest and excludes deferred costs.
Disclosure of Known Material Contractual Obligations The following table sets forth as of December 31, 2025 our known material contractual obligations: Payment Due by Period (Dollars in thousands) Less than 1 Year 1 - 3 Years 3 - 5 Years More than 5 Years Total Long-Term Debt Obligations (1) Interest and Principal Amortization $ 40,133 $ 65,112 $ 48,033 $ 114,414 $ 267,692 Balloon Principal Payments (2) 88,677 171,485 75,655 384,440 720,257 Operating Lease Obligations 392 586 552 2,425 3,955 Purchase Obligations (3) (4) 6,082 12,164 12,164 — 30,410 Total $ 135,284 $ 249,347 $ 136,404 $ 501,279 $ 1,022,314 ____________________________ (1) Reflects payments of principal (including amortization payments) and interest and excludes deferred costs.
Baltimore; • $120,000 decrease due to a reduction in our investor relations activities; and • $127,000 decrease due primarily to the inclusion, in 2023, of the write off of a deposit related to a terminated transaction. Provision for credit loss In 2024, we recorded a non-cash provision of $270,000 related to the preferred equity investments.
Provision for credit loss In 2025, we recorded a non-cash provision of $5,000 related to the Loan Receivables ( i.e. the Preferred Equity Investments) in comparison to $270,000 recorded in 2024. Depreciation and amortization The increase is related to property improvements in 2025 and 2024.
Same store NOI decreased $163,000 in 2024 from 2023 due to the factors impacting NOI, other than the Yonkers' lease extension. See "-Results 35 Table of Contents of Operations -Year Ended December 31, 2024 Compared to the Year Ended December 31, 2023" for a discussion of these changes.
Same store NOI decreased $138,000 in 2025 from 2024 primarily due to the factors impacting NOI, other than the Yonkers' Property.
The increase was offset by a $208,000 decrease in credit facility interest expense as we did not use the facility in 2024 and a $169,000 decrease due to reduced mortgage balances from amortization. General and administrative.
The increase was offset by a $375,000 decrease on our floating rate junior subordinated notes due to the decrease in SOFR and a $275,000 decrease of mortgage interest due to the impact of amortization of mortgage principal amounts. General and administrative.
Revenues The following table compares our revenues for the years indicated: (Dollars in thousands): 2024 2023 Change % Change Rental and other revenue from real estate properties $ 94,773 $ 93,069 $ 1,704 1.8 % Loan interest and other income 857 548 309 56.4 % Total revenues $ 95,630 $ 93,617 $ 2,013 2.2 % Rental and other revenue from real estate properties.
Revenues The following table compares our revenues for the years indicated: (Dollars in thousands): 2025 2024 Change % Change Rental and other revenue from real estate properties $ 95,265 $ 94,773 $ 492 0.5 % Loan interest and other income 1,763 857 906 105.7 % Total revenues $ 97,028 $ 95,630 $ 1,398 1.5 % Rental and other revenue from real estate properties The components of the increase include: • $510,000 due to a 0.74% net increase in average rental rates year-over-year, • $261,000 due to an increase in average occupancy year-over-year from 93.8% to 93.9%, • $149,000 in other rental income (tenant reimbursements such as trash and utilities); and • $114,000 increase at our commercial property in Yonkers, NY (the "Yonkers' Property") due to an increase in the rental rate obtained in connection with a lease extension.
The increase was offset by a: • $169,000 due to reduced amortization associated with RSUs that vest upon satisfaction of performance metrics based on adjusted funds from operations, as we do not currently anticipate achieving the minimum level required for the vesting of such awards; • $120,000 related to the reversal of a non-cash amortization expense on restricted stock awards forfeited by Mr.
The components of the decrease include $521,000 due to the reduction in the number of employees and the inclusion, in 2024, of $141,000 of expense related to the vesting of restricted stock units that vest based on the satisfaction of metrics related to adjusted funds from operations (the "AFFO Awards"); no expense was recorded with respect to the AFFO Awards outstanding in 2025 as such awards are not expected to vest.
Challenges and Uncertainties as a Result of the Uncertain Economic Environment; Pursuit of Joint Venture Acquisition and Alternative Investment Opportunities As more fully described below, we face challenges ( e.g ., inflation, volatile interest rates, over-supply in certain markets, rental rates decreases, mispriced ( i.e. ,cap rates that do not, in our belief, correlate appropriately to interest rates and other market factors), and limited acquisition opportunities) due to the uncertain economic environment, which limits our ability or willingness to (i) acquire properties, (ii) grow rental income or (iii) control our real estate operating expenses, some of which, such as real estate taxes and insurance expense, we have a very limited ability to control.
These challenges and uncertainties have, and we anticipate will continue to adversely impact (i) the rental and occupancy rates at our properties, and (ii) our ability to grow rental income and/or control our real estate operating expenses, some of which, such as real estate taxes, we have a very limited ability to control and frequently increase, with limited notice of the increase.