XML 52 R35.htm IDEA: XBRL DOCUMENT v3.25.0.1
Schedule III - Real Estate and Accumulated Depreciation
12 Months Ended
Dec. 31, 2024
SEC Schedule, 12-28, Real Estate Companies, Investment in Real Estate and Accumulated Depreciation Disclosure [Abstract]  
Schedule III-Real Estate and Accumulated Depreciation

EQUITY RESIDENTIAL

ERP OPERATING LIMITED PARTNERSHIP

Schedule III - Real Estate and Accumulated Depreciation

Overall Summary

December 31, 2024

 

 

 

Properties

 

 

Apartment
Units

 

 

Investment
in Real
Estate, Gross

 

 

Accumulated
Depreciation

 

 

Investment
in Real
Estate, Net

 

 

Encumbrances (1)

 

Wholly Owned Unencumbered

 

 

262

 

 

 

72,108

 

 

$

26,060,716,604

 

 

$

(8,995,415,392

)

 

$

17,065,301,212

 

 

$

 

Wholly Owned Encumbered

 

 

33

 

 

 

8,223

 

 

 

3,137,623,911

 

 

 

(1,145,441,380

)

 

 

1,992,182,531

 

 

 

1,602,386,003

 

Wholly Owned Properties

 

 

295

 

 

 

80,331

 

 

 

29,198,340,515

 

 

 

(10,140,856,772

)

 

 

19,057,483,743

 

 

 

1,602,386,003

 

Partially Owned Unencumbered

 

 

11

 

 

 

2,388

 

 

 

736,698,865

 

 

 

(248,342,763

)

 

 

488,356,102

 

 

 

 

Partially Owned Encumbered

 

 

1

 

 

 

268

 

 

 

35,752,011

 

 

 

(23,263,607

)

 

 

12,488,404

 

 

 

28,303,802

 

Partially Owned Properties

 

 

12

 

 

 

2,656

 

 

 

772,450,876

 

 

 

(271,606,370

)

 

 

500,844,506

 

 

 

28,303,802

 

Total Unencumbered Properties

 

 

273

 

 

 

74,496

 

 

 

26,797,415,469

 

 

 

(9,243,758,155

)

 

 

17,553,657,314

 

 

 

 

Total Encumbered Properties

 

 

34

 

 

 

8,491

 

 

 

3,173,375,922

 

 

 

(1,168,704,987

)

 

 

2,004,670,935

 

 

 

1,630,689,805

 

Total Consolidated Investment in Real Estate

 

 

307

 

 

 

82,987

 

 

$

29,970,791,391

 

 

$

(10,412,463,142

)

 

$

19,558,328,249

 

 

$

1,630,689,805

 

 

(1)
See attached Encumbrances Reconciliation.

 

EQUITY RESIDENTIAL

ERP OPERATING LIMITED PARTNERSHIP

Schedule III - Real Estate and Accumulated Depreciation

Encumbrances Reconciliation

December 31, 2024

 

Portfolio/Entity Encumbrances

 

Number of
Properties
Encumbered by

 

 

See Properties
With Note:

 

Amount

 

Archstone Master Property Holdings LLC

 

 

8

 

 

H

 

$

547,116,704

 

Portfolio/Entity Encumbrances

 

 

8

 

 

 

 

 

547,116,704

 

Individual Property Encumbrances

 

 

 

 

 

 

 

1,083,573,101

 

Total Encumbrances per Financial Statements

 

 

 

 

 

 

$

1,630,689,805

 

 

EQUITY RESIDENTIAL

ERP OPERATING LIMITED PARTNERSHIP

Schedule III – Real Estate and Accumulated Depreciation

(Amounts in thousands)

The changes in total real estate for the years ended December 31, 2024, 2023 and 2022 are as follows:

 

 

2024

 

 

2023

 

 

2022

 

Balance, beginning of year

 

$

28,712,638

 

 

$

28,088,754

 

 

$

28,272,906

 

Acquisitions and development

 

 

1,717,217

 

 

 

500,221

 

 

 

214,903

 

Improvements

 

 

304,200

 

 

 

321,082

 

 

 

225,136

 

Dispositions and other

 

 

(763,264

)

 

 

(197,419

)

 

 

(624,191

)

Balance, end of year

 

$

29,970,791

 

 

$

28,712,638

 

 

$

28,088,754

 

 

The changes in accumulated depreciation for the years ended December 31, 2024, 2023 and 2022 are as follows:

 

 

2024

 

 

2023

 

 

2022

 

Balance, beginning of year

 

$

9,810,337

 

 

$

9,027,850

 

 

$

8,354,282

 

Depreciation

 

 

952,191

 

 

 

888,709

 

 

 

882,168

 

Dispositions and other

 

 

(350,065

)

 

 

(106,222

)

 

 

(208,600

)

Balance, end of year

 

$

10,412,463

 

 

$

9,810,337

 

 

$

9,027,850

 

EQUITY RESIDENTIAL

ERP OPERATING LIMITED PARTNERSHIP

Schedule III - Real Estate and Accumulated Depreciation

December 31, 2024

 

Description

 

 

Initial Cost to
Company

 

 

Cost
Capitalized
Subsequent to
Acquisition
(Improvements,
net) (E)

 

 

Gross Amount Carried at
Close of Period 12/31/24

 

 

 

 

Apartment Name

 

Location

 

Non-Residential
Components

 

 

Date of
Construction

 

Apartment
Units

 

 

Land

 

 

Building &
Fixtures

 

 

Building &
Fixtures

 

 

Land

 

 

Building &
Fixtures (A)

 

 

Total (B)

 

 

Accumulated
Depreciation (C)

 

 

Investment
in Real
Estate, Net at
12/31/24

 

 

Encumbrances

 

Wholly Owned Unencumbered:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

100 K Apartments (fka 100K Street)

 

Washington, D.C.

 

 

 

 

2018

 

 

222

 

 

$

15,600,000

 

 

$

70,296,069

 

 

$

627,994

 

 

$

15,600,000

 

 

$

70,924,063

 

 

$

86,524,063

 

 

$

(17,822,446

)

 

$

68,701,617

 

 

$

 

170 Amsterdam

 

New York, NY

 

G

 

 

2015

 

 

236

 

 

 

 

 

 

112,096,955

 

 

 

1,367,221

 

 

 

 

 

 

113,464,176

 

 

 

113,464,176

 

 

 

(43,049,429

)

 

 

70,414,747

 

 

 

 

175 Kent

 

Brooklyn, NY

 

G

 

 

2011

 

 

113

 

 

 

22,037,831

 

 

 

53,962,169

 

 

 

3,082,404

 

 

 

22,037,831

 

 

 

57,044,573

 

 

 

79,082,404

 

 

 

(28,045,068

)

 

 

51,037,336

 

 

 

 

180 Montague (fka Brooklyn Heights)

 

Brooklyn, NY

 

G

 

 

2000

 

 

193

 

 

 

32,400,000

 

 

 

92,675,228

 

 

 

6,655,948

 

 

 

32,400,000

 

 

 

99,331,176

 

 

 

131,731,176

 

 

 

(44,741,960

)

 

 

86,989,216

 

 

 

 

180 Riverside Boulevard

 

New York, NY

 

G

 

 

1998

 

 

516

 

 

 

144,968,250

 

 

 

138,346,681

 

 

 

23,943,297

 

 

 

144,968,250

 

 

 

162,289,978

 

 

 

307,258,228

 

 

 

(108,359,879

)

 

 

198,898,349

 

 

 

 

1210 Mass

 

Washington, D.C.

 

G

 

 

2004

 

 

144

 

 

 

9,213,513

 

 

 

36,559,189

 

 

 

6,439,066

 

 

 

9,213,513

 

 

 

42,998,255

 

 

 

52,211,768

 

 

 

(27,955,324

)

 

 

24,256,444

 

 

 

 

1401 Joyce on Pentagon Row

 

Arlington, VA

 

 

 

 

2004

 

 

326

 

 

 

9,780,000

 

 

 

89,668,165

 

 

 

10,408,727

 

 

 

9,780,000

 

 

 

100,076,892

 

 

 

109,856,892

 

 

 

(55,775,349

)

 

 

54,081,543

 

 

 

 

1500 Mass Ave

 

Washington, D.C.

 

G

 

 

1951

 

 

564

 

 

 

54,638,298

 

 

 

40,361,702

 

 

 

19,738,260

 

 

 

54,638,298

 

 

 

60,099,962

 

 

 

114,738,260

 

 

 

(39,473,302

)

 

 

75,264,958

 

 

 

 

1800 Oak (fka Rosslyn)

 

Arlington, VA

 

G

 

 

2003

 

 

314

 

 

 

31,400,000

 

 

 

109,005,734

 

 

 

14,903,927

 

 

 

31,400,000

 

 

 

123,909,661

 

 

 

155,309,661

 

 

 

(56,682,750

)

 

 

98,626,911

 

 

 

 

2201 Pershing Drive

 

Arlington, VA

 

G

 

 

2012

 

 

188

 

 

 

11,321,198

 

 

 

49,674,175

 

 

 

3,806,432

 

 

 

11,321,198

 

 

 

53,480,607

 

 

 

64,801,805

 

 

 

(24,968,240

)

 

 

39,833,565

 

 

 

 

2201 Wilson

 

Arlington, VA

 

G

 

 

2000

 

 

219

 

 

 

21,900,000

 

 

 

78,724,663

 

 

 

10,412,238

 

 

 

21,900,000

 

 

 

89,136,901

 

 

 

111,036,901

 

 

 

(39,415,588

)

 

 

71,621,313

 

 

 

 

2400 M St

 

Washington, D.C.

 

G

 

 

2006

 

 

359

 

 

 

30,006,593

 

 

 

114,013,785

 

 

 

6,481,056

 

 

 

30,006,593

 

 

 

120,494,841

 

 

 

150,501,434

 

 

 

(77,893,669

)

 

 

72,607,765

 

 

 

 

2501 Porter

 

Washington, D.C.

 

 

 

 

1988

 

 

202

 

 

 

13,000,000

 

 

 

75,271,179

 

 

 

9,011,187

 

 

 

13,000,000

 

 

 

84,282,366

 

 

 

97,282,366

 

 

 

(39,924,592

)

 

 

57,357,774

 

 

 

 

315 on A

 

Boston, MA

 

G

 

 

2013

 

 

202

 

 

 

14,450,070

 

 

 

115,824,930

 

 

 

2,957,010

 

 

 

14,450,070

 

 

 

118,781,940

 

 

 

133,232,010

 

 

 

(44,372,786

)

 

 

88,859,224

 

 

 

 

340 Fremont (fka Rincon Hill)

 

San Francisco, CA

 

 

 

 

2016

 

 

348

 

 

 

42,000,000

 

 

 

248,607,902

 

 

 

2,068,617

 

 

 

42,000,000

 

 

 

250,676,519

 

 

 

292,676,519

 

 

 

(81,954,131

)

 

 

210,722,388

 

 

 

 

341 Nevins

 

Brooklyn, NY

 

 

 

 

(F)

 

 

 

 

 

3,621,717

 

 

 

308,661

 

 

 

 

 

 

3,621,717

 

 

 

308,661

 

 

 

3,930,378

 

 

 

 

 

 

3,930,378

 

 

 

 

3003 Van Ness (fka Van Ness)

 

Washington, D.C.

 

 

 

 

1970

 

 

625

 

 

 

56,300,000

 

 

 

141,191,580

 

 

 

15,993,278

 

 

 

56,300,000

 

 

 

157,184,858

 

 

 

213,484,858

 

 

 

(71,185,587

)

 

 

142,299,271

 

 

 

 

425 Broadway

 

Santa Monica, CA

 

G

 

 

2001

 

 

101

 

 

 

12,600,000

 

 

 

34,394,772

 

 

 

4,481,987

 

 

 

12,600,000

 

 

 

38,876,759

 

 

 

51,476,759

 

 

 

(18,329,413

)

 

 

33,147,346

 

 

 

 

425 Mass

 

Washington, D.C.

 

G

 

 

2009

 

 

559

 

 

 

28,150,000

 

 

 

138,600,000

 

 

 

13,657,653

 

 

 

28,150,000

 

 

 

152,257,653

 

 

 

180,407,653

 

 

 

(79,337,182

)

 

 

101,070,471

 

 

 

 

455 Eye Street

 

Washington, D.C.

 

G

 

 

2017

 

 

174

 

 

 

11,941,407

 

 

 

61,418,689

 

 

 

610,012

 

 

 

11,941,407

 

 

 

62,028,701

 

 

 

73,970,108

 

 

 

(18,424,614

)

 

 

55,545,494

 

 

 

 

4th and Hill

 

Los Angeles, CA

 

 

 

 

(F)

 

 

 

 

 

13,131,456

 

 

 

1,868,544

 

 

 

 

 

 

13,131,456

 

 

 

1,868,544

 

 

 

15,000,000

 

 

 

 

 

 

15,000,000

 

 

 

 

55 West Fifth I & II (fka Townhouse Plaza and Gardens)

 

San Mateo, CA

 

 

 

 

1964/1972

 

 

241

 

 

 

21,041,710

 

 

 

71,931,323

 

 

 

20,283,614

 

 

 

21,041,710

 

 

 

92,214,937

 

 

 

113,256,647

 

 

 

(47,267,978

)

 

 

65,988,669

 

 

 

 

600 Washington

 

New York, NY

 

G

 

 

2004

 

 

135

 

 

 

32,852,000

 

 

 

43,140,551

 

 

 

5,072,853

 

 

 

32,852,000

 

 

 

48,213,404

 

 

 

81,065,404

 

 

 

(30,924,462

)

 

 

50,140,942

 

 

 

 

660 Washington (fka Boston Common)

 

Boston, MA

 

G

 

 

2006

 

 

420

 

 

 

106,100,000

 

 

 

166,311,679

 

 

 

22,672,070

 

 

 

106,100,000

 

 

 

188,983,749

 

 

 

295,083,749

 

 

 

(80,772,468

)

 

 

214,311,281

 

 

 

 

70 Greene

 

Jersey City, NJ

 

G

 

 

2010

 

 

480

 

 

 

28,108,899

 

 

 

236,763,553

 

 

 

9,574,610

 

 

 

28,108,899

 

 

 

246,338,163

 

 

 

274,447,062

 

 

 

(123,961,737

)

 

 

150,485,325

 

 

 

 

71 Broadway

 

New York, NY

 

G

 

 

1997

 

 

238

 

 

 

22,611,600

 

 

 

77,492,171

 

 

 

22,717,412

 

 

 

22,611,600

 

 

 

100,209,583

 

 

 

122,821,183

 

 

 

(72,000,593

)

 

 

50,820,590

 

 

 

 

77 Bluxome

 

San Francisco, CA

 

 

 

 

2007

 

 

102

 

 

 

5,249,124

 

 

 

18,609,876

 

 

 

855,764

 

 

 

5,249,124

 

 

 

19,465,640

 

 

 

24,714,764

 

 

 

(9,461,250

)

 

 

15,253,514

 

 

 

 

77 Park Avenue (fka Hoboken)

 

Hoboken, NJ

 

G

 

 

2000

 

 

301

 

 

 

27,900,000

 

 

 

168,992,440

 

 

 

12,564,427

 

 

 

27,900,000

 

 

 

181,556,867

 

 

 

209,456,867

 

 

 

(80,555,800

)

 

 

128,901,067

 

 

 

 

777 Sixth

 

New York, NY

 

G

 

 

2002

 

 

294

 

 

 

65,352,706

 

 

 

65,747,294

 

 

 

11,645,774

 

 

 

65,352,706

 

 

 

77,393,068

 

 

 

142,745,774

 

 

 

(43,457,096

)

 

 

99,288,678

 

 

 

 

855 Brannan

 

San Francisco, CA

 

G

 

 

2018

 

 

449

 

 

 

41,363,921

 

 

 

282,730,067

 

 

 

2,130,197

 

 

 

41,363,921

 

 

 

284,860,264

 

 

 

326,224,185

 

 

 

(80,192,969

)

 

 

246,031,216

 

 

 

 

929 Mass (fka 929 House)

 

Cambridge, MA

 

G

 

 

1975

 

 

127

 

 

 

3,252,993

 

 

 

21,745,595

 

 

 

10,092,794

 

 

 

3,252,993

 

 

 

31,838,389

 

 

 

35,091,382

 

 

 

(26,006,815

)

 

 

9,084,567

 

 

 

 

Academy Village

 

North Hollywood, CA

 

 

 

 

1989

 

 

248

 

 

 

25,000,000

 

 

 

23,593,194

 

 

 

16,291,180

 

 

 

25,000,000

 

 

 

39,884,374

 

 

 

64,884,374

 

 

 

(26,975,025

)

 

 

37,909,349

 

 

 

 

Acappella

 

Pasadena, CA

 

 

 

 

2002

 

 

143

 

 

 

5,839,548

 

 

 

29,360,452

 

 

 

2,982,614

 

 

 

5,839,548

 

 

 

32,343,066

 

 

 

38,182,614

 

 

 

(17,814,023

)

 

 

20,368,591

 

 

 

 

Aero Apartments

 

Alameda, CA

 

G

 

 

2021

 

 

200

 

 

 

13,107,242

 

 

 

100,584,289

 

 

 

138,538

 

 

 

13,107,242

 

 

 

100,722,827

 

 

 

113,830,069

 

 

 

(15,046,320

)

 

 

98,783,749

 

 

 

 

Alban Towers

 

Washington, D.C.

 

 

 

 

1934

 

 

229

 

 

 

18,900,000

 

 

 

89,794,201

 

 

 

8,515,225

 

 

 

18,900,000

 

 

 

98,309,426

 

 

 

117,209,426

 

 

 

(43,813,456

)

 

 

73,395,970

 

 

 

 

Alborada

 

Fremont, CA

 

 

 

 

1999

 

 

442

 

 

 

24,310,000

 

 

 

59,214,129

 

 

 

11,943,477

 

 

 

24,310,000

 

 

 

71,157,606

 

 

 

95,467,606

 

 

 

(58,315,018

)

 

 

37,152,588

 

 

 

 

Alcott Apartments (fka West End Tower)

 

Boston, MA

 

G

 

 

2021

 

 

470

 

 

 

10,424,000

 

 

 

398,075,512

 

 

 

1,334,606

 

 

 

10,424,000

 

 

 

399,410,118

 

 

 

409,834,118

 

 

 

(49,143,736

)

 

 

360,690,382

 

 

 

 

Alcyone

 

Seattle, WA

 

G

 

 

2004

 

 

162

 

 

 

11,379,497

 

 

 

49,360,503

 

 

 

3,159,670

 

 

 

11,379,497

 

 

 

52,520,173

 

 

 

63,899,670

 

 

 

(20,707,957

)

 

 

43,191,713

 

 

 

 

Altitude (fka Village at Howard Hughes, The (Lots 1 & 2))

 

Los Angeles, CA

 

 

 

 

2016

 

 

545

 

 

 

43,783,485

 

 

 

150,234,305

 

 

 

2,353,076

 

 

 

43,783,485

 

 

 

152,587,381

 

 

 

196,370,866

 

 

 

(51,608,217

)

 

 

144,762,649

 

 

 

 

Alton, The (fka Millikan)

 

Irvine, CA

 

 

 

 

2017

 

 

344

 

 

 

11,049,027

 

 

 

96,523,927

 

 

 

970,764

 

 

 

11,049,027

 

 

 

97,494,691

 

 

 

108,543,718

 

 

 

(31,339,356

)

 

 

77,204,362

 

 

 

 

Arbor Terrace

 

Sunnyvale, CA

 

 

 

 

1979

 

 

177

 

 

 

9,057,300

 

 

 

18,483,642

 

 

 

13,305,770

 

 

 

9,057,300

 

 

 

31,789,412

 

 

 

40,846,712

 

 

 

(26,091,131

)

 

 

14,755,581

 

 

 

 

Arbour Square

 

Westminster, CO

 

 

 

 

2012

 

 

300

 

 

 

10,072,375

 

 

 

84,691,084

 

 

 

198,088

 

 

 

10,072,375

 

 

 

84,889,172

 

 

 

94,961,547

 

 

 

(2,629,167

)

 

 

92,332,380

 

 

 

 

Arches, The

 

Sunnyvale, CA

 

 

 

 

1974

 

 

410

 

 

 

26,650,000

 

 

 

62,850,000

 

 

 

24,315,290

 

 

 

26,650,000

 

 

 

87,165,290

 

 

 

113,815,290

 

 

 

(38,618,955

)

 

 

75,196,335

 

 

 

 

 

EQUITY RESIDENTIAL

ERP OPERATING LIMITED PARTNERSHIP

Schedule III - Real Estate and Accumulated Depreciation

December 31, 2024

 

Description

 

 

Initial Cost to
Company

 

 

Cost
Capitalized
Subsequent to
Acquisition
(Improvements,
net) (E)

 

 

Gross Amount Carried at
Close of Period 12/31/24

 

 

 

 

Apartment Name

 

Location

 

Non-Residential
Components

 

 

Date of
Construction

 

Apartment
Units

 

 

Land

 

 

Building &
Fixtures

 

 

Building &
Fixtures

 

 

Land

 

 

Building &
Fixtures (A)

 

 

Total (B)

 

 

Accumulated
Depreciation (C)

 

 

Investment
in Real
Estate, Net at
12/31/24

 

 

Encumbrances

 

Artisan on Second

 

Los Angeles, CA

 

 

 

 

2008

 

 

118

 

 

 

8,000,400

 

 

 

36,074,600

 

 

 

4,736,138

 

 

 

8,000,400

 

 

 

40,810,738

 

 

 

48,811,138

 

 

 

(19,475,131

)

 

 

29,336,007

 

 

 

 

Artistry Emeryville (fka Emeryville)

 

Emeryville, CA

 

 

 

 

1994

 

 

267

 

 

 

12,300,000

 

 

 

61,466,267

 

 

 

10,878,111

 

 

 

12,300,000

 

 

 

72,344,378

 

 

 

84,644,378

 

 

 

(35,238,629

)

 

 

49,405,749

 

 

 

 

Atelier

 

Brooklyn, NY

 

G

 

 

2015

 

 

120

 

 

 

32,401,680

 

 

 

47,135,432

 

 

 

1,208,984

 

 

 

32,401,680

 

 

 

48,344,416

 

 

 

80,746,096

 

 

 

(17,577,731

)

 

 

63,168,365

 

 

 

 

Aventine Littleton

 

Highlands Ranch, CO

 

 

 

 

2024

 

 

227

 

 

 

8,486,099

 

 

 

83,049,404

 

 

 

871

 

 

 

8,486,099

 

 

 

83,050,275

 

 

 

91,536,374

 

 

 

(787,499

)

 

 

90,748,875

 

 

 

 

Axis at Shady Grove

 

Rockville, MD

 

 

 

 

2016

 

 

366

 

 

 

14,745,774

 

 

 

90,503,831

 

 

 

1,141,565

 

 

 

14,745,774

 

 

 

91,645,396

 

 

 

106,391,170

 

 

 

(27,939,694

)

 

 

78,451,476

 

 

 

 

Ayla Stonebriar

 

Frisco, TX

 

 

 

 

2022

 

 

289

 

 

 

7,674,733

 

 

 

68,474,638

 

 

 

84,483

 

 

 

7,674,733

 

 

 

68,559,121

 

 

 

76,233,854

 

 

 

(3,144,256

)

 

 

73,089,598

 

 

 

 

Azure (fka Mission Bay-Block 13)

 

San Francisco, CA

 

 

 

 

2015

 

 

273

 

 

 

32,855,115

 

 

 

153,333,734

 

 

 

2,405,041

 

 

 

32,855,115

 

 

 

155,738,775

 

 

 

188,593,890

 

 

 

(54,676,637

)

 

 

133,917,253

 

 

 

 

Bay Hill

 

Long Beach, CA

 

 

 

 

2002

 

 

160

 

 

 

7,600,000

 

 

 

27,437,239

 

 

 

5,449,954

 

 

 

7,600,000

 

 

 

32,887,193

 

 

 

40,487,193

 

 

 

(23,189,303

)

 

 

17,297,890

 

 

 

 

Beatrice, The

 

New York, NY

 

 

 

 

2010

 

 

302

 

 

 

114,351,405

 

 

 

165,648,595

 

 

 

4,597,512

 

 

 

114,351,405

 

 

 

170,246,107

 

 

 

284,597,512

 

 

 

(79,174,251

)

 

 

205,423,261

 

 

 

 

Bella Vista I, II, III Combined

 

Woodland Hills, CA

 

 

 

 

2003-2007

 

 

579

 

 

 

31,682,754

 

 

 

121,095,786

 

 

 

18,903,627

 

 

 

31,682,754

 

 

 

139,999,413

 

 

 

171,682,167

 

 

 

(88,818,200

)

 

 

82,863,967

 

 

 

 

Belle Arts Condominium Homes, LLC

 

Bellevue, WA

 

 

 

 

2000

 

 

1

 

 

 

63,158

 

 

 

236,157

 

 

 

2,098

 

 

 

63,158

 

 

 

238,255

 

 

 

301,413

 

 

 

(131,985

)

 

 

169,428

 

 

 

 

Belle Fontaine

 

Marina Del Rey, CA

 

 

 

 

2003

 

 

102

 

 

 

9,098,808

 

 

 

28,701,192

 

 

 

3,714,189

 

 

 

9,098,808

 

 

 

32,415,381

 

 

 

41,514,189

 

 

 

(15,616,532

)

 

 

25,897,657

 

 

 

 

Bishop, The

 

Sandy Springs, GA

 

G

 

 

2019

 

 

425

 

 

 

15,745,431

 

 

 

92,472,149

 

 

 

260,081

 

 

 

15,745,431

 

 

 

92,732,230

 

 

 

108,477,661

 

 

 

(4,310,563

)

 

 

104,167,098

 

 

 

 

Breakwater at Marina Del Rey

 

Marina Del Rey, CA

 

 

 

 

1964-1969

 

 

224

 

 

 

 

 

 

73,189,262

 

 

 

3,558,680

 

 

 

 

 

 

76,747,942

 

 

 

76,747,942

 

 

 

(35,157,611

)

 

 

41,590,331

 

 

 

 

Briarwood (CA)

 

Sunnyvale, CA

 

 

 

 

1985

 

 

192

 

 

 

9,991,500

 

 

 

22,247,278

 

 

 

14,422,999

 

 

 

9,991,500

 

 

 

36,670,277

 

 

 

46,661,777

 

 

 

(25,356,952

)

 

 

21,304,825

 

 

 

 

Brodie, The

 

Westminster, CO

 

 

 

 

2016

 

 

312

 

 

 

8,639,904

 

 

 

79,257,130

 

 

 

2,476,608

 

 

 

8,639,904

 

 

 

81,733,738

 

 

 

90,373,642

 

 

 

(24,253,266

)

 

 

66,120,376

 

 

 

 

Brooklyner, The (fka 111 Lawrence)

 

Brooklyn, NY

 

G

 

 

2010

 

 

490

 

 

 

40,099,922

 

 

 

221,438,631

 

 

 

6,912,360

 

 

 

40,099,922

 

 

 

228,350,991

 

 

 

268,450,913

 

 

 

(109,500,931

)

 

 

158,949,982

 

 

 

 

C on Pico

 

Los Angeles, CA

 

 

 

 

2014

 

 

94

 

 

 

17,125,766

 

 

 

28,074,234

 

 

 

818,393

 

 

 

17,125,766

 

 

 

28,892,627

 

 

 

46,018,393

 

 

 

(10,539,687

)

 

 

35,478,706

 

 

 

 

Carlyle Mill

 

Alexandria, VA

 

 

 

 

2002

 

 

317

 

 

 

10,000,000

 

 

 

51,367,913

 

 

 

13,534,438

 

 

 

10,000,000

 

 

 

64,902,351

 

 

 

74,902,351

 

 

 

(47,182,660

)

 

 

27,719,691

 

 

 

 

Carmel Terrace

 

San Diego, CA

 

 

 

 

1988-1989

 

 

384

 

 

 

2,288,300

 

 

 

20,596,281

 

 

 

25,499,178

 

 

 

2,288,300

 

 

 

46,095,459

 

 

 

48,383,759

 

 

 

(35,004,298

)

 

 

13,379,461

 

 

 

 

Cascade

 

Seattle, WA

 

G

 

 

2017

 

 

477

 

 

 

23,751,564

 

 

 

149,406,957

 

 

 

2,373,368

 

 

 

23,751,564

 

 

 

151,780,325

 

 

 

175,531,889

 

 

 

(44,898,853

)

 

 

130,633,036

 

 

 

 

Centennial (fka Centennial Court & Centennial Tower)

 

Seattle, WA

 

G

 

 

1991/2001

 

 

408

 

 

 

9,700,000

 

 

 

70,080,378

 

 

 

18,234,587

 

 

 

9,700,000

 

 

 

88,314,965

 

 

 

98,014,965

 

 

 

(61,624,215

)

 

 

36,390,750

 

 

 

 

Centre Club Combined

 

Ontario, CA

 

 

 

 

1994 & 2002

 

 

412

 

 

 

7,436,000

 

 

 

33,014,789

 

 

 

13,968,006

 

 

 

7,436,000

 

 

 

46,982,795

 

 

 

54,418,795

 

 

 

(36,102,209

)

 

 

18,316,586

 

 

 

 

Chelsea Square

 

Redmond, WA

 

 

 

 

1991

 

 

113

 

 

 

3,397,100

 

 

 

9,289,074

 

 

 

3,432,782

 

 

 

3,397,100

 

 

 

12,721,856

 

 

 

16,118,956

 

 

 

(11,147,561

)

 

 

4,971,395

 

 

 

 

Chloe on Madison (fka 1401 E. Madison)

 

Seattle, WA

 

G

 

 

2019

 

 

137

 

 

 

10,401,958

 

 

 

53,913,565

 

 

 

146,803

 

 

 

10,401,958

 

 

 

54,060,368

 

 

 

64,462,326

 

 

 

(11,429,642

)

 

 

53,032,684

 

 

 

 

Chloe on Union (fka Chloe)

 

Seattle, WA

 

G

 

 

2010

 

 

117

 

 

 

14,835,571

 

 

 

39,359,650

 

 

 

3,365,998

 

 

 

14,835,571

 

 

 

42,725,648

 

 

 

57,561,219

 

 

 

(13,576,186

)

 

 

43,985,033

 

 

 

 

Church Corner

 

Cambridge, MA

 

G

 

 

1987

 

 

85

 

 

 

5,220,000

 

 

 

16,744,643

 

 

 

3,983,507

 

 

 

5,220,000

 

 

 

20,728,150

 

 

 

25,948,150

 

 

 

(14,782,486

)

 

 

11,165,664

 

 

 

 

Circa Fitzsimons

 

Denver, CO

 

 

 

 

2020

 

 

280

 

 

 

9,241,400

 

 

 

86,070,796

 

 

 

987,679

 

 

 

9,241,400

 

 

 

87,058,475

 

 

 

96,299,875

 

 

 

(15,085,497

)

 

 

81,214,378

 

 

 

 

City Gate at Cupertino (fka Cupertino)

 

Cupertino, CA

 

 

 

 

1998

 

 

311

 

 

 

40,400,000

 

 

 

95,937,046

 

 

 

9,253,509

 

 

 

40,400,000

 

 

 

105,190,555

 

 

 

145,590,555

 

 

 

(48,687,591

)

 

 

96,902,964

 

 

 

 

City Square Bellevue (fka Bellevue)

 

Bellevue, WA

 

G

 

 

1998

 

 

191

 

 

 

15,100,000

 

 

 

41,876,257

 

 

 

7,731,297

 

 

 

15,100,000

 

 

 

49,607,554

 

 

 

64,707,554

 

 

 

(22,024,588

)

 

 

42,682,966

 

 

 

 

Clarendon, The

 

Arlington, VA

 

G

 

 

2005

 

 

292

 

 

 

30,400,340

 

 

 

103,824,660

 

 

 

6,868,159

 

 

 

30,400,340

 

 

 

110,692,819

 

 

 

141,093,159

 

 

 

(54,896,760

)

 

 

86,196,399

 

 

 

 

Cleo, The

 

Los Angeles, CA

 

 

 

 

1989

 

 

92

 

 

 

6,615,467

 

 

 

14,829,335

 

 

 

5,100,977

 

 

 

6,615,467

 

 

 

19,930,312

 

 

 

26,545,779

 

 

 

(12,835,917

)

 

 

13,709,862

 

 

 

 

Connecticut Heights

 

Washington, D.C.

 

 

 

 

1974

 

 

518

 

 

 

27,600,000

 

 

 

114,002,295

 

 

 

12,897,892

 

 

 

27,600,000

 

 

 

126,900,187

 

 

 

154,500,187

 

 

 

(58,008,704

)

 

 

96,491,483

 

 

 

 

Courthouse Plaza

 

Arlington, VA

 

G

 

 

1990

 

 

396

 

 

 

 

 

 

87,386,024

 

 

 

10,002,015

 

 

 

 

 

 

97,388,039

 

 

 

97,388,039

 

 

 

(46,281,760

)

 

 

51,106,279

 

 

 

 

Creekside (San Mateo)

 

San Mateo, CA

 

 

 

 

1985

 

 

192

 

 

 

9,606,600

 

 

 

21,193,232

 

 

 

6,628,191

 

 

 

9,606,600

 

 

 

27,821,423

 

 

 

37,428,023

 

 

 

(24,029,865

)

 

 

13,398,158

 

 

 

 

Crest at Park Central

 

Dallas, TX

 

 

 

 

2016

 

 

387

 

 

 

11,340,882

 

 

 

58,809,330

 

 

 

293,390

 

 

 

11,340,882

 

 

 

59,102,720

 

 

 

70,443,602

 

 

 

(3,439,005

)

 

 

67,004,597

 

 

 

 

Cronins Landing

 

Waltham, MA

 

G

 

 

1998

 

 

281

 

 

 

32,300,000

 

 

 

85,119,324

 

 

 

17,600,133

 

 

 

32,300,000

 

 

 

102,719,457

 

 

 

135,019,457

 

 

 

(48,196,938

)

 

 

86,822,519

 

 

 

 

Crystal Place

 

Arlington, VA

 

 

 

 

1986

 

 

181

 

 

 

17,200,000

 

 

 

47,918,975

 

 

 

8,177,204

 

 

 

17,200,000

 

 

 

56,096,179

 

 

 

73,296,179

 

 

 

(25,503,647

)

 

 

47,792,532

 

 

 

 

Dalton, The

 

Alexandria, VA

 

G

 

 

2018

 

 

270

 

 

 

22,947,777

 

 

 

95,334,754

 

 

 

643,225

 

 

 

22,947,777

 

 

 

95,977,979

 

 

 

118,925,756

 

 

 

(22,087,606

)

 

 

96,838,150

 

 

 

 

Deerwood (SD)

 

San Diego, CA

 

 

 

 

1990

 

 

316

 

 

 

2,082,095

 

 

 

18,739,815

 

 

 

19,444,763

 

 

 

2,082,095

 

 

 

38,184,578

 

 

 

40,266,673

 

 

 

(35,443,578

)

 

 

4,823,095

 

 

 

 

Del Mar Ridge

 

San Diego, CA

 

 

 

 

1998

 

 

181

 

 

 

7,801,824

 

 

 

36,948,176

 

 

 

11,119,607

 

 

 

7,801,824

 

 

 

48,067,783

 

 

 

55,869,607

 

 

 

(25,384,230

)

 

 

30,485,377

 

 

 

 

Den, The

 

Denver, CO

 

G

 

 

2017

 

 

325

 

 

 

12,661,724

 

 

 

103,636,340

 

 

 

204,171

 

 

 

12,661,724

 

 

 

103,840,511

 

 

 

116,502,235

 

 

 

(2,939,956

)

 

 

113,562,279

 

 

 

 

Eagle Canyon

 

Chino Hills, CA

 

 

 

 

1985

 

 

252

 

 

 

1,808,900

 

 

 

16,274,361

 

 

 

14,748,935

 

 

 

1,808,900

 

 

 

31,023,296

 

 

 

32,832,196

 

 

 

(26,742,415

)

 

 

6,089,781

 

 

 

 

Edge, The (fka 4885 Edgemoor Lane)

 

Bethesda, MD

 

 

 

 

2021

 

 

154

 

 

 

 

 

 

72,796,939

 

 

 

65,946

 

 

 

 

 

 

72,862,885

 

 

 

72,862,885

 

 

 

(10,466,306

)

 

 

62,396,579

 

 

 

 

 

EQUITY RESIDENTIAL

ERP OPERATING LIMITED PARTNERSHIP

Schedule III - Real Estate and Accumulated Depreciation

December 31, 2024

 

Description

 

 

Initial Cost to
Company

 

 

Cost
Capitalized
Subsequent to
Acquisition
(Improvements,
net) (E)

 

 

Gross Amount Carried at
Close of Period 12/31/24

 

 

 

 

Apartment Name

 

Location

 

Non-Residential
Components

 

 

Date of
Construction

 

Apartment
Units

 

 

Land

 

 

Building &
Fixtures

 

 

Building &
Fixtures

 

 

Land

 

 

Building &
Fixtures (A)

 

 

Total (B)

 

 

Accumulated
Depreciation (C)

 

 

Investment
in Real
Estate, Net at
12/31/24

 

 

Encumbrances

 

Edgemont at Bethesda Metro

 

Bethesda, MD

 

 

 

 

1989

 

 

123

 

 

 

13,092,552

 

 

 

43,907,448

 

 

 

6,161,174

 

 

 

13,092,552

 

 

 

50,068,622

 

 

 

63,161,174

 

 

 

(24,262,080

)

 

 

38,899,094

 

 

 

 

Emerson Place

 

Boston, MA

 

G

 

 

1962

 

 

444

 

 

 

14,855,000

 

 

 

57,566,636

 

 

 

40,288,465

 

 

 

14,855,000

 

 

 

97,855,101

 

 

 

112,710,101

 

 

 

(84,466,394

)

 

 

28,243,707

 

 

 

 

Encore at Sherman Oaks, The

 

Sherman Oaks, CA

 

 

 

 

1988

 

 

174

 

 

 

8,700,000

 

 

 

25,446,003

 

 

 

6,159,156

 

 

 

8,700,000

 

 

 

31,605,159

 

 

 

40,305,159

 

 

 

(16,701,782

)

 

 

23,603,377

 

 

 

 

Estancia at Santa Clara (fka Santa Clara)

 

Santa Clara, CA

 

 

 

 

2000

 

 

450

 

 

 

 

 

 

123,759,804

 

 

 

12,176,110

 

 

 

 

 

 

135,935,914

 

 

 

135,935,914

 

 

 

(59,130,887

)

 

 

76,805,027

 

 

 

 

Eviva on Cherokee

 

Denver, CO

 

 

 

 

2017

 

 

274

 

 

 

10,507,626

 

 

 

100,037,204

 

 

 

2,848,513

 

 

 

10,507,626

 

 

 

102,885,717

 

 

 

113,393,343

 

 

 

(27,019,110

)

 

 

86,374,233

 

 

 

 

Flora

 

Austin, TX

 

 

 

 

2019

 

 

194

 

 

 

5,733,088

 

 

 

32,343,349

 

 

 

1,250,616

 

 

 

5,733,088

 

 

 

33,593,965

 

 

 

39,327,053

 

 

 

(8,095,151

)

 

 

31,231,902

 

 

 

 

Fremont Center

 

Fremont, CA

 

G

 

 

2002

 

 

322

 

 

 

25,800,000

 

 

 

78,753,114

 

 

 

13,661,396

 

 

 

25,800,000

 

 

 

92,414,510

 

 

 

118,214,510

 

 

 

(40,652,050

)

 

 

77,562,460

 

 

 

 

Gaithersburg Station

 

Gaithersburg, MD

 

G

 

 

2013

 

 

400

 

 

 

17,500,000

 

 

 

74,678,917

 

 

 

7,691,420

 

 

 

17,500,000

 

 

 

82,370,337

 

 

 

99,870,337

 

 

 

(35,632,776

)

 

 

64,237,561

 

 

 

 

Gateway at Malden Center

 

Malden, MA

 

G

 

 

1988

 

 

203

 

 

 

9,209,780

 

 

 

25,722,666

 

 

 

20,343,033

 

 

 

9,209,780

 

 

 

46,065,699

 

 

 

55,275,479

 

 

 

(35,826,201

)

 

 

19,449,278

 

 

 

 

Girard

 

Boston, MA

 

G

 

 

2016

 

 

160

 

 

 

 

 

 

102,450,328

 

 

 

1,531,330

 

 

 

 

 

 

103,981,658

 

 

 

103,981,658

 

 

 

(29,871,615

)

 

 

74,110,043

 

 

 

 

Hampshire Place

 

Los Angeles, CA

 

 

 

 

1989

 

 

259

 

 

 

10,806,000

 

 

 

30,335,330

 

 

 

13,731,398

 

 

 

10,806,000

 

 

 

44,066,728

 

 

 

54,872,728

 

 

 

(29,000,237

)

 

 

25,872,491

 

 

 

 

Harbor Steps

 

Seattle, WA

 

G

 

 

2000

 

 

761

 

 

 

59,403,601

 

 

 

158,829,432

 

 

 

68,263,473

 

 

 

59,403,601

 

 

 

227,092,905

 

 

 

286,496,506

 

 

 

(144,638,194

)

 

 

141,858,312

 

 

 

 

Hathaway

 

Long Beach, CA

 

 

 

 

1987

 

 

385

 

 

 

2,512,500

 

 

 

22,611,912

 

 

 

17,989,143

 

 

 

2,512,500

 

 

 

40,601,055

 

 

 

43,113,555

 

 

 

(35,125,691

)

 

 

7,987,864

 

 

 

 

Helios (fka 2nd+Pine)

 

Seattle, WA

 

G

 

 

2017

 

 

398

 

 

 

18,061,674

 

 

 

206,762,591

 

 

 

1,612,412

 

 

 

18,061,674

 

 

 

208,375,003

 

 

 

226,436,677

 

 

 

(61,522,435

)

 

 

164,914,242

 

 

 

 

Helix Apartments

 

Weymouth, MA

 

G

 

 

2023

 

 

160

 

 

 

6,592,480

 

 

 

56,165,407

 

 

 

239,690

 

 

 

6,592,480

 

 

 

56,405,097

 

 

 

62,997,577

 

 

 

(2,645,271

)

 

 

60,352,306

 

 

 

 

Heritage at Stone Ridge

 

Burlington, MA

 

 

 

 

2005

 

 

180

 

 

 

10,800,000

 

 

 

31,808,335

 

 

 

8,253,204

 

 

 

10,800,000

 

 

 

40,061,539

 

 

 

50,861,539

 

 

 

(24,738,949

)

 

 

26,122,590

 

 

 

 

Heritage Ridge

 

Lynwood, WA

 

 

 

 

1999

 

 

197

 

 

 

6,895,000

 

 

 

18,983,597

 

 

 

6,252,196

 

 

 

6,895,000

 

 

 

25,235,793

 

 

 

32,130,793

 

 

 

(17,082,975

)

 

 

15,047,818

 

 

 

 

Hesby

 

North Hollywood, CA

 

 

 

 

2013

 

 

308

 

 

 

23,299,892

 

 

 

102,700,108

 

 

 

4,210,207

 

 

 

23,299,892

 

 

 

106,910,315

 

 

 

130,210,207

 

 

 

(42,734,637

)

 

 

87,475,570

 

 

 

 

Highlands at South Plainfield

 

South Plainfield, NJ

 

 

 

 

2000

 

 

252

 

 

 

10,080,000

 

 

 

37,526,912

 

 

 

4,510,884

 

 

 

10,080,000

 

 

 

42,037,796

 

 

 

52,117,796

 

 

 

(27,797,877

)

 

 

24,319,919

 

 

 

 

Hikari

 

Los Angeles, CA

 

G

 

 

2007

 

 

128

 

 

 

9,435,760

 

 

 

32,564,240

 

 

 

3,270,446

 

 

 

9,435,760

 

 

 

35,834,686

 

 

 

45,270,446

 

 

 

(17,467,531

)

 

 

27,802,915

 

 

 

 

Hudson Crossing

 

New York, NY

 

G

 

 

2003

 

 

259

 

 

 

23,420,000

 

 

 

69,977,699

 

 

 

7,833,359

 

 

 

23,420,000

 

 

 

77,811,058

 

 

 

101,231,058

 

 

 

(51,636,566

)

 

 

49,594,492

 

 

 

 

Hudson Point

 

Jersey City, NJ

 

G

 

 

2003

 

 

182

 

 

 

5,350,000

 

 

 

41,114,074

 

 

 

9,663,448

 

 

 

5,350,000

 

 

 

50,777,522

 

 

 

56,127,522

 

 

 

(36,050,691

)

 

 

20,076,831

 

 

 

 

Huxley, The

 

Redwood City, CA

 

 

 

 

2018

 

 

137

 

 

 

18,775,028

 

 

 

89,336,651

 

 

 

779,080

 

 

 

18,775,028

 

 

 

90,115,731

 

 

 

108,890,759

 

 

 

(20,088,951

)

 

 

88,801,808

 

 

 

 

Indie Deep Ellum

 

Dallas, TX

 

G

 

 

2020

 

 

231

 

 

 

12,253,503

 

 

 

63,853,833

 

 

 

1,324,924

 

 

 

12,253,503

 

 

 

65,178,757

 

 

 

77,432,260

 

 

 

(11,724,325

)

 

 

65,707,935

 

 

 

 

Iris O4W

 

Atlanta, GA

 

G

 

 

2023

 

 

320

 

 

 

20,663,801

 

 

 

105,762,510

 

 

 

87,400

 

 

 

20,663,801

 

 

 

105,849,910

 

 

 

126,513,711

 

 

 

(5,391,374

)

 

 

121,122,337

 

 

 

 

Ivory Wood

 

Bothell, WA

 

 

 

 

2000

 

 

144

 

 

 

2,732,800

 

 

 

13,888,282

 

 

 

6,907,845

 

 

 

2,732,800

 

 

 

20,796,127

 

 

 

23,528,927

 

 

 

(12,447,855

)

 

 

11,081,072

 

 

 

 

Jia (fka Chinatown Gateway)

 

Los Angeles, CA

 

G

 

 

2014

 

 

280

 

 

 

14,791,831

 

 

 

78,286,423

 

 

 

3,187,386

 

 

 

14,791,831

 

 

 

81,473,809

 

 

 

96,265,640

 

 

 

(36,024,718

)

 

 

60,240,922

 

 

 

 

Junction 47 (fka West Seattle)

 

Seattle, WA

 

G

 

 

2015

 

 

206

 

 

 

11,726,305

 

 

 

56,581,665

 

 

 

1,238,874

 

 

 

11,726,305

 

 

 

57,820,539

 

 

 

69,546,844

 

 

 

(21,867,443

)

 

 

47,679,401

 

 

 

 

Juniper Sandy Springs

 

Sandy Springs, GA

 

 

 

 

2017

 

 

230

 

 

 

8,668,700

 

 

 

64,989,813

 

 

 

1,048,876

 

 

 

8,668,700

 

 

 

66,038,689

 

 

 

74,707,389

 

 

 

(12,381,430

)

 

 

62,325,959

 

 

 

 

Kelvin, The (fka Modera)

 

Irvine, CA

 

 

 

 

2015

 

 

194

 

 

 

15,521,552

 

 

 

64,853,448

 

 

 

1,941,324

 

 

 

15,521,552

 

 

 

66,794,772

 

 

 

82,316,324

 

 

 

(25,417,758

)

 

 

56,898,566

 

 

 

 

Kia Ora Park

 

Plano, TX

 

 

 

 

2007

 

 

250

 

 

 

7,040,930

 

 

 

56,605,865

 

 

 

422,555

 

 

 

7,040,930

 

 

 

57,028,420

 

 

 

64,069,350

 

 

 

(2,750,760

)

 

 

61,318,590

 

 

 

 

Kilby

 

Frisco, TX

 

 

 

 

2020

 

 

258

 

 

 

6,431,940

 

 

 

64,187,474

 

 

 

1,286,004

 

 

 

6,431,940

 

 

 

65,473,478

 

 

 

71,905,418

 

 

 

(12,149,395

)

 

 

59,756,023

 

 

 

 

Landings at Port Imperial

 

W. New York, NJ

 

 

 

 

1999

 

 

276

 

 

 

27,246,045

 

 

 

37,741,050

 

 

 

18,746,774

 

 

 

27,246,045

 

 

 

56,487,824

 

 

 

83,733,869

 

 

 

(44,596,858

)

 

 

39,137,011

 

 

 

 

Lane

 

Seattle, WA

 

G

 

 

2019

 

 

217

 

 

 

13,142,946

 

 

 

71,942,751

 

 

 

644,249

 

 

 

13,142,946

 

 

 

72,587,000

 

 

 

85,729,946

 

 

 

(16,151,778

)

 

 

69,578,168

 

 

 

 

Lex, The

 

San Jose, CA

 

 

 

 

2017

 

 

387

 

 

 

21,817,512

 

 

 

158,778,598

 

 

 

3,032,983

 

 

 

21,817,512

 

 

 

161,811,581

 

 

 

183,629,093

 

 

 

(39,828,517

)

 

 

143,800,576

 

 

 

 

Liberty Park

 

Braintree, MA

 

 

 

 

2000

 

 

202

 

 

 

5,977,504

 

 

 

26,749,111

 

 

 

10,038,549

 

 

 

5,977,504

 

 

 

36,787,660

 

 

 

42,765,164

 

 

 

(27,291,059

)

 

 

15,474,105

 

 

 

 

Liberty Tower

 

Arlington, VA

 

G

 

 

2008

 

 

235

 

 

 

16,382,822

 

 

 

83,817,078

 

 

 

10,837,071

 

 

 

16,382,822

 

 

 

94,654,149

 

 

 

111,036,971

 

 

 

(48,905,180

)

 

 

62,131,791

 

 

 

 

Lincoln Heights

 

Quincy, MA

 

 

 

 

1991

 

 

336

 

 

 

5,928,400

 

 

 

33,595,262

 

 

 

18,008,499

 

 

 

5,928,400

 

 

 

51,603,761

 

 

 

57,532,161

 

 

 

(45,980,745

)

 

 

11,551,416

 

 

 

 

Lofts at Kendall Square (fka Kendall Square)

 

Cambridge, MA

 

 

 

 

1998

 

 

186

 

 

 

18,696,674

 

 

 

78,445,657

 

 

 

9,192,241

 

 

 

18,696,674

 

 

 

87,637,898

 

 

 

106,334,572

 

 

 

(40,718,870

)

 

 

65,615,702

 

 

 

 

Lofts at Kendall Square ll (fka 249 Third Street)

 

Cambridge, MA

 

G

 

 

2019

 

 

84

 

 

 

4,603,326

 

 

 

44,187,266

 

 

 

589,775

 

 

 

4,603,326

 

 

 

44,777,041

 

 

 

49,380,367

 

 

 

(9,253,629

)

 

 

40,126,738

 

 

 

 

Longacre House

 

New York, NY

 

G

 

 

2000

 

 

293

 

 

 

73,170,045

 

 

 

53,962,510

 

 

 

10,408,276

 

 

 

73,170,045

 

 

 

64,370,786

 

 

 

137,540,831

 

 

 

(37,059,900

)

 

 

100,480,931

 

 

 

 

Longfellow Place

 

Boston, MA

 

G

 

 

1975

 

 

710

 

 

 

38,264,917

 

 

 

132,175,915

 

 

 

114,454,890

 

 

 

38,264,917

 

 

 

246,630,805

 

 

 

284,895,722

 

 

 

(201,138,635

)

 

 

83,757,087

 

 

 

 

Lorien (fka Laguna Clara II)

 

Santa Clara, CA

 

 

 

 

(F)

 

 

 

 

 

3,200,426

 

 

 

137,738,522

 

 

 

 

 

 

3,200,426

 

 

 

137,738,522

 

 

 

140,938,948

 

 

 

 

 

 

140,938,948

 

 

 

 

Lorien Ivy (fka Laguna Clara)

 

Santa Clara, CA

 

 

 

 

1972

 

 

222

 

 

 

10,441,994

 

 

 

22,572,843

 

 

 

44,425,099

 

 

 

10,441,994

 

 

 

66,997,942

 

 

 

77,439,936

 

 

 

(28,838,462

)

 

 

48,601,474

 

 

 

 

 

EQUITY RESIDENTIAL

ERP OPERATING LIMITED PARTNERSHIP

Schedule III - Real Estate and Accumulated Depreciation

December 31, 2024

 

Description

 

 

Initial Cost to
Company

 

 

Cost
Capitalized
Subsequent to
Acquisition
(Improvements,
net) (E)

 

 

Gross Amount Carried at
Close of Period 12/31/24

 

 

 

 

Apartment Name

 

Location

 

Non-Residential
Components

 

 

Date of
Construction

 

Apartment
Units

 

 

Land

 

 

Building &
Fixtures

 

 

Building &
Fixtures

 

 

Land

 

 

Building &
Fixtures (A)

 

 

Total (B)

 

 

Accumulated
Depreciation (C)

 

 

Investment
in Real
Estate, Net at
12/31/24

 

 

Encumbrances

 

Luna Upper Westside

 

Atlanta, GA

 

 

 

 

2020

 

 

345

 

 

 

14,847,420

 

 

 

108,325,394

 

 

 

1,280,201

 

 

 

14,847,420

 

 

 

109,605,595

 

 

 

124,453,015

 

 

 

(17,841,260

)

 

 

106,611,755

 

 

 

 

Lyric Sugar Hill

 

Sugar Hill, GA

 

 

 

 

2023

 

 

294

 

 

 

7,150,971

 

 

 

78,240,138

 

 

 

18,160

 

 

 

7,150,971

 

 

 

78,258,298

 

 

 

85,409,269

 

 

 

(905,424

)

 

 

84,503,845

 

 

 

 

Madox

 

Jersey City, NJ

 

G

 

 

2013

 

 

131

 

 

 

9,679,635

 

 

 

64,594,205

 

 

 

2,233,937

 

 

 

9,679,635

 

 

 

66,828,142

 

 

 

76,507,777

 

 

 

(17,666,502

)

 

 

58,841,275

 

 

 

 

Mantena

 

New York, NY

 

G

 

 

2012

 

 

98

 

 

 

22,346,513

 

 

 

61,501,158

 

 

 

2,380,301

 

 

 

22,346,513

 

 

 

63,881,459

 

 

 

86,227,972

 

 

 

(28,686,989

)

 

 

57,540,983

 

 

 

 

Mara Pacific Beach

 

San Diego, CA

 

G

 

 

2020

 

 

172

 

 

 

25,360,682

 

 

 

87,755,429

 

 

 

2,954,498

 

 

 

25,360,682

 

 

 

90,709,927

 

 

 

116,070,609

 

 

 

(12,811,205

)

 

 

103,259,404

 

 

 

 

Marina 41 (fka Marina Del Rey)

 

Marina Del Rey, CA

 

 

 

 

1973

 

 

623

 

 

 

 

 

 

168,842,442

 

 

 

13,517,780

 

 

 

 

 

 

182,360,222

 

 

 

182,360,222

 

 

 

(84,683,461

)

 

 

97,676,761

 

 

 

 

Mariposa at Playa Del Rey (fka Playa Del Rey)

 

Playa Del Rey, CA

 

 

 

 

2004

 

 

354

 

 

 

60,900,000

 

 

 

89,311,482

 

 

 

17,334,549

 

 

 

60,900,000

 

 

 

106,646,031

 

 

 

167,546,031

 

 

 

(46,730,483

)

 

 

120,815,548

 

 

 

 

Milano Lofts

 

Los Angeles, CA

 

G

 

 

1925/2006

 

 

99

 

 

 

8,125,216

 

 

 

27,378,784

 

 

 

5,641,503

 

 

 

8,125,216

 

 

 

33,020,287

 

 

 

41,145,503

 

 

 

(16,078,063

)

 

 

25,067,440

 

 

 

 

Milehouse

 

Denver, CO

 

G

 

 

2015

 

 

353

 

 

 

13,511,360

 

 

 

111,154,511

 

 

 

188,027

 

 

 

13,511,360

 

 

 

111,342,538

 

 

 

124,853,898

 

 

 

(3,239,232

)

 

 

121,614,666

 

 

 

 

Mill Creek

 

Milpitas, CA

 

 

 

 

1991

 

 

516

 

 

 

12,858,693

 

 

 

57,168,503

 

 

 

20,951,957

 

 

 

12,858,693

 

 

 

78,120,460

 

 

 

90,979,153

 

 

 

(57,368,649

)

 

 

33,610,504

 

 

 

 

Milo

 

Denver, CO

 

 

 

 

2020

 

 

319

 

 

 

15,957,975

 

 

 

153,331,358

 

 

 

1,974,617

 

 

 

15,957,975

 

 

 

155,305,975

 

 

 

171,263,950

 

 

 

(21,793,704

)

 

 

149,470,246

 

 

 

 

Mosaic at Metro

 

Hyattsville, MD

 

 

 

 

2008

 

 

262

 

 

 

 

 

 

59,580,898

 

 

 

2,776,443

 

 

 

 

 

 

62,357,341

 

 

 

62,357,341

 

 

 

(34,287,468

)

 

 

28,069,873

 

 

 

 

Mountain View Redevelopment

 

Mountain View, CA

 

 

 

 

(F)

 

 

 

 

 

 

 

 

2,677,902

 

 

 

 

 

 

 

 

 

2,677,902

 

 

 

2,677,902

 

 

 

 

 

 

2,677,902

 

 

 

 

Mozaic at Union Station

 

Los Angeles, CA

 

 

 

 

2007

 

 

272

 

 

 

8,500,000

 

 

 

52,529,446

 

 

 

6,440,024

 

 

 

8,500,000

 

 

 

58,969,470

 

 

 

67,469,470

 

 

 

(35,914,649

)

 

 

31,554,821

 

 

 

 

Murray Hill Tower (fka Murray Hill)

 

New York, NY

 

G

 

 

1974

 

 

270

 

 

 

75,800,000

 

 

 

102,705,401

 

 

 

17,107,094

 

 

 

75,800,000

 

 

 

119,812,495

 

 

 

195,612,495

 

 

 

(57,576,757

)

 

 

138,035,738

 

 

 

 

Next on Sixth

 

Los Angeles, CA

 

G

 

 

2017

 

 

398

 

 

 

52,509,906

 

 

 

136,635,650

 

 

 

1,600,079

 

 

 

52,509,906

 

 

 

138,235,729

 

 

 

190,745,635

 

 

 

(35,209,518

)

 

 

155,536,117

 

 

 

 

North Pier at Harborside

 

Jersey City, NJ

 

 

 

 

2003

 

 

297

 

 

 

4,000,159

 

 

 

94,290,590

 

 

 

15,892,159

 

 

 

4,000,159

 

 

 

110,182,749

 

 

 

114,182,908

 

 

 

(73,837,897

)

 

 

40,345,011

 

 

 

 

Northglen

 

Valencia, CA

 

 

 

 

1988

 

 

234

 

 

 

9,360,000

 

 

 

20,778,553

 

 

 

9,000,176

 

 

 

9,360,000

 

 

 

29,778,729

 

 

 

39,138,729

 

 

 

(22,985,880

)

 

 

16,152,849

 

 

 

 

Northpark

 

Burlingame, CA

 

 

 

 

1972

 

 

510

 

 

 

38,607,000

 

 

 

77,472,217

 

 

 

28,637,599

 

 

 

38,607,000

 

 

 

106,109,816

 

 

 

144,716,816

 

 

 

(58,051,768

)

 

 

86,665,048

 

 

 

 

Oak Park Combined

 

Agoura Hills, CA

 

 

 

 

1989 & 1990

 

 

444

 

 

 

3,390,700

 

 

 

30,517,274

 

 

 

14,182,912

 

 

 

3,390,700

 

 

 

44,700,186

 

 

 

48,090,886

 

 

 

(41,526,668

)

 

 

6,564,218

 

 

 

 

Oaks

 

Santa Clarita, CA

 

 

 

 

2000

 

 

520

 

 

 

23,400,000

 

 

 

61,020,438

 

 

 

21,301,558

 

 

 

23,400,000

 

 

 

82,321,996

 

 

 

105,721,996

 

 

 

(53,812,640

)

 

 

51,909,356

 

 

 

 

Ocean Crest

 

Solana Beach, CA

 

 

 

 

1986

 

 

146

 

 

 

5,111,200

 

 

 

11,910,438

 

 

 

6,012,813

 

 

 

5,111,200

 

 

 

17,923,251

 

 

 

23,034,451

 

 

 

(15,450,081

)

 

 

7,584,370

 

 

 

 

Odin (fka Tallman)

 

Seattle, WA

 

 

 

 

2015

 

 

301

 

 

 

16,807,519

 

 

 

64,519,515

 

 

 

1,048,172

 

 

 

16,807,519

 

 

 

65,567,687

 

 

 

82,375,206

 

 

 

(24,364,634

)

 

 

58,010,572

 

 

 

 

Olivian at the Realm

 

Lewisville, TX

 

 

 

 

2021

 

 

421

 

 

 

14,854,564

 

 

 

109,313,571

 

 

 

1,557,136

 

 

 

14,854,564

 

 

 

110,870,707

 

 

 

125,725,271

 

 

 

(17,198,164

)

 

 

108,527,107

 

 

 

 

One Henry Adams

 

San Francisco, CA

 

G

 

 

2016

 

 

241

 

 

 

30,224,393

 

 

 

139,704,146

 

 

 

1,477,330

 

 

 

30,224,393

 

 

 

141,181,476

 

 

 

171,405,869

 

 

 

(45,340,953

)

 

 

126,064,916

 

 

 

 

Osprey

 

Atlanta, GA

 

G

 

 

2020

 

 

320

 

 

 

18,121,932

 

 

 

116,950,910

 

 

 

1,054,517

 

 

 

18,121,932

 

 

 

118,005,427

 

 

 

136,127,359

 

 

 

(18,542,398

)

 

 

117,584,961

 

 

 

 

Pacific Place

 

Los Angeles, CA

 

 

 

 

2008

 

 

430

 

 

 

32,250,000

 

 

 

110,750,000

 

 

 

13,665,179

 

 

 

32,250,000

 

 

 

124,415,179

 

 

 

156,665,179

 

 

 

(50,954,026

)

 

 

105,711,153

 

 

 

 

Packard Building

 

Seattle, WA

 

G

 

 

2010

 

 

61

 

 

 

5,911,041

 

 

 

19,954,959

 

 

 

1,607,545

 

 

 

5,911,041

 

 

 

21,562,504

 

 

 

27,473,545

 

 

 

(8,015,095

)

 

 

19,458,450

 

 

 

 

Parc 77

 

New York, NY

 

G

 

 

1903

 

 

137

 

 

 

40,504,000

 

 

 

18,025,679

 

 

 

8,180,253

 

 

 

40,504,000

 

 

 

26,205,932

 

 

 

66,709,932

 

 

 

(18,397,284

)

 

 

48,312,648

 

 

 

 

Parc Cameron

 

New York, NY

 

G

 

 

1927

 

 

166

 

 

 

37,600,000

 

 

 

9,855,597

 

 

 

8,887,013

 

 

 

37,600,000

 

 

 

18,742,610

 

 

 

56,342,610

 

 

 

(14,411,317

)

 

 

41,931,293

 

 

 

 

Parc Coliseum

 

New York, NY

 

G

 

 

1910

 

 

177

 

 

 

52,654,000

 

 

 

23,045,751

 

 

 

11,028,103

 

 

 

52,654,000

 

 

 

34,073,854

 

 

 

86,727,854

 

 

 

(24,395,020

)

 

 

62,332,834

 

 

 

 

Parc East Towers

 

New York, NY

 

G

 

 

1977

 

 

324

 

 

 

102,163,000

 

 

 

108,989,402

 

 

 

16,972,442

 

 

 

102,163,000

 

 

 

125,961,844

 

 

 

228,124,844

 

 

 

(78,720,690

)

 

 

149,404,154

 

 

 

 

Parc on Powell (fka Parkside at Emeryville)

 

Emeryville, CA

 

G

 

 

2015

 

 

173

 

 

 

16,667,059

 

 

 

65,473,337

 

 

 

3,699,491

 

 

 

16,667,059

 

 

 

69,172,828

 

 

 

85,839,887

 

 

 

(25,839,058

)

 

 

60,000,829

 

 

 

 

Park Connecticut

 

Washington, D.C.

 

 

 

 

2000

 

 

142

 

 

 

13,700,000

 

 

 

59,087,519

 

 

 

6,870,405

 

 

 

13,700,000

 

 

 

65,957,924

 

 

 

79,657,924

 

 

 

(28,176,709

)

 

 

51,481,215

 

 

 

 

Park West (CA)

 

Los Angeles, CA

 

 

 

 

1987/1990

 

 

444

 

 

 

3,033,500

 

 

 

27,302,383

 

 

 

16,924,077

 

 

 

3,033,500

 

 

 

44,226,460

 

 

 

47,259,960

 

 

 

(39,652,427

)

 

 

7,607,533

 

 

 

 

Parkside

 

Union City, CA

 

 

 

 

1979

 

 

208

 

 

 

6,246,700

 

 

 

11,827,453

 

 

 

9,297,068

 

 

 

6,246,700

 

 

 

21,124,521

 

 

 

27,371,221

 

 

 

(17,841,159

)

 

 

9,530,062

 

 

 

 

Pearl, The (WA)

 

Seattle, WA

 

G

 

 

2008

 

 

80

 

 

 

6,972,585

 

 

 

26,527,415

 

 

 

1,550,194

 

 

 

6,972,585

 

 

 

28,077,609

 

 

 

35,050,194

 

 

 

(10,849,047

)

 

 

24,201,147

 

 

 

 

Pearl MDR (fka Oakwood Marina Del Rey)

 

Marina Del Rey, CA

 

G

 

 

1969

 

 

597

 

 

 

 

 

 

120,795,359

 

 

 

36,892,605

 

 

 

 

 

 

157,687,964

 

 

 

157,687,964

 

 

 

(65,983,790

)

 

 

91,704,174

 

 

 

 

Pegasus

 

Los Angeles, CA

 

G

 

 

1949/2003

 

 

322

 

 

 

18,094,052

 

 

 

81,905,948

 

 

 

12,836,707

 

 

 

18,094,052

 

 

 

94,742,655

 

 

 

112,836,707

 

 

 

(49,546,073

)

 

 

63,290,634

 

 

 

 

Penman, The

 

Atlanta, GA

 

G

 

 

2023

 

 

262

 

 

 

9,942,043

 

 

 

68,921,901

 

 

 

860,554

 

 

 

9,942,043

 

 

 

69,782,455

 

 

 

79,724,498

 

 

 

(6,323,549

)

 

 

73,400,949

 

 

 

 

Portofino

 

Chino Hills, CA

 

 

 

 

1989

 

 

176

 

 

 

3,572,400

 

 

 

14,660,994

 

 

 

6,120,719

 

 

 

3,572,400

 

 

 

20,781,713

 

 

 

24,354,113

 

 

 

(17,633,658

)

 

 

6,720,455

 

 

 

 

Portofino (Val)

 

Valencia, CA

 

 

 

 

1989

 

 

216

 

 

 

8,640,000

 

 

 

21,487,126

 

 

 

8,202,123

 

 

 

8,640,000

 

 

 

29,689,249

 

 

 

38,329,249

 

 

 

(23,253,694

)

 

 

15,075,555

 

 

 

 

Portside Towers

 

Jersey City, NJ

 

G

 

 

1992-1997

 

 

527

 

 

 

22,487,006

 

 

 

96,842,913

 

 

 

33,103,285

 

 

 

22,487,006

 

 

 

129,946,198

 

 

 

152,433,204

 

 

 

(113,270,039

)

 

 

39,163,165

 

 

 

 

Potrero 1010

 

San Francisco, CA

 

G

 

 

2016

 

 

453

 

 

 

40,830,011

 

 

 

181,924,463

 

 

 

3,159,833

 

 

 

40,830,011

 

 

 

185,084,296

 

 

 

225,914,307

 

 

 

(64,071,470

)

 

 

161,842,837

 

 

 

 

 

EQUITY RESIDENTIAL

ERP OPERATING LIMITED PARTNERSHIP

Schedule III - Real Estate and Accumulated Depreciation

December 31, 2024

 

Description

 

 

Initial Cost to
Company

 

 

Cost
Capitalized
Subsequent to
Acquisition
(Improvements,
net) (E)

 

 

Gross Amount Carried at
Close of Period 12/31/24

 

 

 

 

Apartment Name

 

Location

 

Non-Residential
Components

 

 

Date of
Construction

 

Apartment
Units

 

 

Land

 

 

Building &
Fixtures

 

 

Building &
Fixtures

 

 

Land

 

 

Building &
Fixtures (A)

 

 

Total (B)

 

 

Accumulated
Depreciation (C)

 

 

Investment
in Real
Estate, Net at
12/31/24

 

 

Encumbrances

 

Prado (fka Glendale)

 

Glendale, CA

 

 

 

 

1988

 

 

264

 

 

 

 

 

 

67,977,313

 

 

 

8,178,867

 

 

 

 

 

 

76,156,180

 

 

 

76,156,180

 

 

 

(35,098,842

)

 

 

41,057,338

 

 

 

 

Prime, The

 

Arlington, VA

 

 

 

 

2002

 

 

281

 

 

 

34,625,000

 

 

 

77,879,740

 

 

 

13,367,582

 

 

 

34,625,000

 

 

 

91,247,322

 

 

 

125,872,322

 

 

 

(49,221,249

)

 

 

76,651,073

 

 

 

 

Prism at Park Avenue South (fka 400 Park Avenue South)

 

New York, NY

 

G

 

 

2015

 

 

269

 

 

 

76,292,169

 

 

 

171,812,112

 

 

 

840,595

 

 

 

76,292,169

 

 

 

172,652,707

 

 

 

248,944,876

 

 

 

(65,677,740

)

 

 

183,267,136

 

 

 

 

Promenade at Town Center I & II

 

Valencia, CA

 

 

 

 

2001

 

 

564

 

 

 

28,200,000

 

 

 

69,795,915

 

 

 

20,655,523

 

 

 

28,200,000

 

 

 

90,451,438

 

 

 

118,651,438

 

 

 

(61,874,920

)

 

 

56,776,518

 

 

 

 

Providence

 

Bothell, WA

 

 

 

 

2000

 

 

200

 

 

 

3,573,621

 

 

 

19,055,505

 

 

 

7,347,637

 

 

 

3,573,621

 

 

 

26,403,142

 

 

 

29,976,763

 

 

 

(17,862,487

)

 

 

12,114,276

 

 

 

 

Quarry Hills

 

Quincy, MA

 

 

 

 

2006

 

 

316

 

 

 

26,900,000

 

 

 

84,411,162

 

 

 

8,909,242

 

 

 

26,900,000

 

 

 

93,320,404

 

 

 

120,220,404

 

 

 

(42,235,358

)

 

 

77,985,046

 

 

 

 

Radiant Fairfax Ridge

 

Fairfax, VA

 

 

 

 

2016

 

 

213

 

 

 

7,352,547

 

 

 

63,018,744

 

 

 

1,170,039

 

 

 

7,352,547

 

 

 

64,188,783

 

 

 

71,541,330

 

 

 

(12,292,324

)

 

 

59,249,006

 

 

 

 

Radius Uptown

 

Denver, CO

 

 

 

 

2017

 

 

372

 

 

 

13,644,960

 

 

 

121,899,084

 

 

 

2,953,824

 

 

 

13,644,960

 

 

 

124,852,908

 

 

 

138,497,868

 

 

 

(35,316,070

)

 

 

103,181,798

 

 

 

 

Redmond Court

 

Bellevue, WA

 

 

 

 

1977

 

 

206

 

 

 

10,300,000

 

 

 

33,488,745

 

 

 

6,607,166

 

 

 

10,300,000

 

 

 

40,095,911

 

 

 

50,395,911

 

 

 

(18,450,539

)

 

 

31,945,372

 

 

 

 

Reserve at Burlington, The

 

Burlington, MA

 

 

 

 

2019

 

 

270

 

 

 

20,250,000

 

 

 

114,476,933

 

 

 

2,243,718

 

 

 

20,250,000

 

 

 

116,720,651

 

 

 

136,970,651

 

 

 

(19,437,981

)

 

 

117,532,670

 

 

 

 

Reserve at Clarendon Centre, The

 

Arlington, VA

 

G

 

 

2003

 

 

252

 

 

 

10,500,000

 

 

 

52,812,935

 

 

 

9,611,626

 

 

 

10,500,000

 

 

 

62,424,561

 

 

 

72,924,561

 

 

 

(43,531,608

)

 

 

29,392,953

 

 

 

 

Reserve at Eisenhower, The

 

Alexandria, VA

 

 

 

 

2002

 

 

226

 

 

 

6,500,000

 

 

 

34,585,059

 

 

 

6,790,496

 

 

 

6,500,000

 

 

 

41,375,555

 

 

 

47,875,555

 

 

 

(30,337,242

)

 

 

17,538,313

 

 

 

 

Reserve at Empire Lakes

 

Rancho Cucamonga, CA

 

 

 

 

2005

 

 

467

 

 

 

16,345,000

 

 

 

73,080,670

 

 

 

16,468,702

 

 

 

16,345,000

 

 

 

89,549,372

 

 

 

105,894,372

 

 

 

(55,055,730

)

 

 

50,838,642

 

 

 

 

Reserve at Fairfax Corner

 

Fairfax, VA

 

 

 

 

2001

 

 

652

 

 

 

15,804,057

 

 

 

63,129,050

 

 

 

17,047,229

 

 

 

15,804,057

 

 

 

80,176,279

 

 

 

95,980,336

 

 

 

(60,469,121

)

 

 

35,511,215

 

 

 

 

Reserve at Mountain View (fka Mountain View)

 

Mountain View, CA

 

 

 

 

1965

 

 

180

 

 

 

27,000,000

 

 

 

33,029,605

 

 

 

11,167,784

 

 

 

27,000,000

 

 

 

44,197,389

 

 

 

71,197,389

 

 

 

(22,255,197

)

 

 

48,942,192

 

 

 

 

Reserve at Potomac Yard

 

Alexandria, VA

 

 

 

 

2002

 

 

588

 

 

 

11,918,917

 

 

 

68,862,641

 

 

 

24,131,797

 

 

 

11,918,917

 

 

 

92,994,438

 

 

 

104,913,355

 

 

 

(65,616,630

)

 

 

39,296,725

 

 

 

 

Reserve at Town Center I-III (WA)

 

Mill Creek, WA

 

G

 

 

2001, 2009, 2014

 

 

584

 

 

 

16,768,705

 

 

 

77,623,664

 

 

 

15,529,051

 

 

 

16,768,705

 

 

 

93,152,715

 

 

 

109,921,420

 

 

 

(54,632,585

)

 

 

55,288,835

 

 

 

 

Reverb (fka 9th and W)

 

Washington, D.C.

 

G

 

 

2023

 

 

312

 

 

 

 

 

 

104,834,400

 

 

 

47,973

 

 

 

 

 

 

104,882,373

 

 

 

104,882,373

 

 

 

(7,293,212

)

 

 

97,589,161

 

 

 

 

Rianna I & II

 

Seattle, WA

 

G

 

 

2000/2002

 

 

156

 

 

 

4,430,000

 

 

 

29,298,096

 

 

 

5,608,591

 

 

 

4,430,000

 

 

 

34,906,687

 

 

 

39,336,687

 

 

 

(18,430,847

)

 

 

20,905,840

 

 

 

 

Richmond Row

 

Suwanee, GA

 

 

 

 

2023

 

 

344

 

 

 

10,030,008

 

 

 

88,345,634

 

 

 

292,493

 

 

 

10,030,008

 

 

 

88,638,127

 

 

 

98,668,135

 

 

 

(8,122,228

)

 

 

90,545,907

 

 

 

 

Ridgewood Village I&II

 

San Diego, CA

 

 

 

 

1997

 

 

408

 

 

 

11,809,500

 

 

 

34,004,048

 

 

 

9,220,363

 

 

 

11,809,500

 

 

 

43,224,411

 

 

 

55,033,911

 

 

 

(35,825,485

)

 

 

19,208,426

 

 

 

 

Riva Terra I (fka Redwood Shores)

 

Redwood City, CA

 

 

 

 

1986

 

 

304

 

 

 

34,963,355

 

 

 

84,587,658

 

 

 

12,113,882

 

 

 

34,963,355

 

 

 

96,701,540

 

 

 

131,664,895

 

 

 

(45,814,764

)

 

 

85,850,131

 

 

 

 

Riva Terra II (fka Harborside)

 

Redwood City, CA

 

 

 

 

1986

 

 

149

 

 

 

17,136,645

 

 

 

40,536,531

 

 

 

5,617,618

 

 

 

17,136,645

 

 

 

46,154,149

 

 

 

63,290,794

 

 

 

(20,963,384

)

 

 

42,327,410

 

 

 

 

Rivington, The

 

Hoboken, NJ

 

 

 

 

1999

 

 

240

 

 

 

34,340,640

 

 

 

112,112,152

 

 

 

6,579,399

 

 

 

34,340,640

 

 

 

118,691,551

 

 

 

153,032,191

 

 

 

(34,234,569

)

 

 

118,797,622

 

 

 

 

Rivington II, The

 

Hoboken, NJ

 

 

 

 

(F)

 

 

 

 

 

 

 

 

882,999

 

 

 

 

 

 

 

 

 

882,999

 

 

 

882,999

 

 

 

 

 

 

882,999

 

 

 

 

Rosecliff II

 

Quincy, MA

 

 

 

 

2005

 

 

130

 

 

 

4,922,840

 

 

 

30,202,160

 

 

 

4,731,123

 

 

 

4,922,840

 

 

 

34,933,283

 

 

 

39,856,123

 

 

 

(17,016,924

)

 

 

22,839,199

 

 

 

 

Sakura Crossing

 

Los Angeles, CA

 

G

 

 

2009

 

 

230

 

 

 

14,641,990

 

 

 

42,858,010

 

 

 

2,742,163

 

 

 

14,641,990

 

 

 

45,600,173

 

 

 

60,242,163

 

 

 

(23,333,605

)

 

 

36,908,558

 

 

 

 

Savanna Nine Mile

 

Erie, CO

 

 

 

 

2022

 

 

287

 

 

 

9,386,048

 

 

 

98,792,001

 

 

 

456,465

 

 

 

9,386,048

 

 

 

99,248,466

 

 

 

108,634,514

 

 

 

(10,144,496

)

 

 

98,490,018

 

 

 

 

Saxton

 

Seattle, WA

 

G

 

 

2019

 

 

325

 

 

 

38,805,400

 

 

 

128,652,023

 

 

 

1,104,035

 

 

 

38,805,400

 

 

 

129,756,058

 

 

 

168,561,458

 

 

 

(29,504,458

)

 

 

139,057,000

 

 

 

 

Sheffield Court

 

Arlington, VA

 

 

 

 

1986

 

 

597

 

 

 

3,342,381

 

 

 

31,337,332

 

 

 

30,553,290

 

 

 

3,342,381

 

 

 

61,890,622

 

 

 

65,233,003

 

 

 

(51,822,110

)

 

 

13,410,893

 

 

 

 

Siena Terrace

 

Lake Forest, CA

 

 

 

 

1988

 

 

356

 

 

 

8,900,000

 

 

 

24,083,024

 

 

 

10,752,328

 

 

 

8,900,000

 

 

 

34,835,352

 

 

 

43,735,352

 

 

 

(29,403,293

)

 

 

14,332,059

 

 

 

 

Sixes Ridge

 

Holly Springs, GA

 

 

 

 

2019

 

 

340

 

 

 

7,959,831

 

 

 

78,245,386

 

 

 

126,506

 

 

 

7,959,831

 

 

 

78,371,892

 

 

 

86,331,723

 

 

 

(3,674,199

)

 

 

82,657,524

 

 

 

 

Skycrest

 

Valencia, CA

 

 

 

 

1999

 

 

264

 

 

 

10,560,000

 

 

 

25,574,457

 

 

 

7,516,117

 

 

 

10,560,000

 

 

 

33,090,574

 

 

 

43,650,574

 

 

 

(26,345,339

)

 

 

17,305,235

 

 

 

 

Skyhouse South

 

Atlanta, GA

 

G

 

 

2014

 

 

320

 

 

 

14,182,277

 

 

 

101,911,477

 

 

 

1,749,357

 

 

 

14,182,277

 

 

 

103,660,834

 

 

 

117,843,111

 

 

 

(19,301,723

)

 

 

98,541,388

 

 

 

 

Skylark

 

Union City, CA

 

 

 

 

1986

 

 

174

 

 

 

1,781,600

 

 

 

16,731,916

 

 

 

6,619,820

 

 

 

1,781,600

 

 

 

23,351,736

 

 

 

25,133,336

 

 

 

(20,269,877

)

 

 

4,863,459

 

 

 

 

Skyview

 

Rancho Santa Margarita, CA

 

 

 

 

1999

 

 

260

 

 

 

3,380,000

 

 

 

21,952,863

 

 

 

8,164,469

 

 

 

3,380,000

 

 

 

30,117,332

 

 

 

33,497,332

 

 

 

(25,203,554

)

 

 

8,293,778

 

 

 

 

SoMa II

 

San Francisco, CA

 

 

 

 

(F)

 

 

 

 

 

29,406,606

 

 

 

5,947,247

 

 

 

 

 

 

29,406,606

 

 

 

5,947,247

 

 

 

35,353,853

 

 

 

 

 

 

35,353,853

 

 

 

 

Sonterra at Foothill Ranch

 

Foothill Ranch, CA

 

 

 

 

1997

 

 

300

 

 

 

7,503,400

 

 

 

24,048,507

 

 

 

7,686,501

 

 

 

7,503,400

 

 

 

31,735,008

 

 

 

39,238,408

 

 

 

(27,744,166

)

 

 

11,494,242

 

 

 

 

South City Station (fka South San Francisco)

 

San Francisco, CA

 

G

 

 

2007

 

 

368

 

 

 

68,900,000

 

 

 

79,476,861

 

 

 

13,417,106

 

 

 

68,900,000

 

 

 

92,893,967

 

 

 

161,793,967

 

 

 

(41,097,113

)

 

 

120,696,854

 

 

 

 

Springline

 

Seattle, WA

 

G

 

 

2016

 

 

136

 

 

 

9,163,667

 

 

 

47,910,981

 

 

 

1,060,398

 

 

 

9,163,667

 

 

 

48,971,379

 

 

 

58,135,046

 

 

 

(15,634,169

)

 

 

42,500,877

 

 

 

 

Square One

 

Seattle, WA

 

 

 

 

2014

 

 

112

 

 

 

7,222,544

 

 

 

26,277,456

 

 

 

695,695

 

 

 

7,222,544

 

 

 

26,973,151

 

 

 

34,195,695

 

 

 

(10,689,404

)

 

 

23,506,291

 

 

 

 

Station 92

 

Woodstock, GA

 

 

 

 

2015

 

 

272

 

 

 

7,132,150

 

 

 

66,564,114

 

 

 

94,608

 

 

 

7,132,150

 

 

 

66,658,722

 

 

 

73,790,872

 

 

 

(2,969,550

)

 

 

70,821,322

 

 

 

 

Stillhouse Vinings

 

Atlanta, GA

 

 

 

 

2022

 

 

274

 

 

 

10,764,285

 

 

 

78,806,295

 

 

 

20,241

 

 

 

10,764,285

 

 

 

78,826,536

 

 

 

89,590,821

 

 

 

(1,626,928

)

 

 

87,963,893

 

 

 

 

STOA

 

Los Angeles, CA

 

G

 

 

2017

 

 

237

 

 

 

25,326,048

 

 

 

79,976,031

 

 

 

1,061,635

 

 

 

25,326,048

 

 

 

81,037,666

 

 

 

106,363,714

 

 

 

(20,981,096

)

 

 

85,382,618

 

 

 

 

 

EQUITY RESIDENTIAL

ERP OPERATING LIMITED PARTNERSHIP

Schedule III - Real Estate and Accumulated Depreciation

December 31, 2024

 

Description

 

 

Initial Cost to
Company

 

 

Cost
Capitalized
Subsequent to
Acquisition
(Improvements,
net) (E)

 

 

Gross Amount Carried at
Close of Period 12/31/24

 

 

 

 

Apartment Name

 

Location

 

Non-Residential
Components

 

 

Date of
Construction

 

 

Apartment
Units

 

 

Land

 

 

Building &
Fixtures

 

 

Building &
Fixtures

 

 

Land

 

 

Building &
Fixtures (A)

 

 

Total (B)

 

 

Accumulated
Depreciation (C)

 

 

Investment
in Real
Estate, Net at
12/31/24

 

 

Encumbrances

 

Ten23 (fka 500 West 23rd Street)

 

New York, NY

 

G

 

 

2011

 

 

 

111

 

 

 

 

 

 

58,881,873

 

 

 

1,930,350

 

 

 

 

 

 

60,812,223

 

 

 

60,812,223

 

 

 

(26,993,618

)

 

 

33,818,605

 

 

 

 

Terraces, The

 

San Francisco, CA

 

G

 

 

1975

 

 

 

117

 

 

 

14,087,610

 

 

 

16,314,151

 

 

 

3,546,231

 

 

 

14,087,610

 

 

 

19,860,382

 

 

 

33,947,992

 

 

 

(11,089,163

)

 

 

22,858,829

 

 

 

 

Theo

 

Denver, CO

 

G

 

 

2018

 

 

 

275

 

 

 

15,322,049

 

 

 

122,105,822

 

 

 

5,930,484

 

 

 

15,322,049

 

 

 

128,036,306

 

 

 

143,358,355

 

 

 

(20,433,643

)

 

 

122,924,712

 

 

 

 

Third Square

 

Cambridge, MA

 

G

 

 

2008/2009

 

 

 

472

 

 

 

26,767,171

 

 

 

219,668,983

 

 

 

17,770,687

 

 

 

26,767,171

 

 

 

237,439,670

 

 

 

264,206,841

 

 

 

(127,710,276

)

 

 

136,496,565

 

 

 

 

Three20

 

Seattle, WA

 

G

 

 

2013

 

 

 

134

 

 

 

7,030,766

 

 

 

29,005,762

 

 

 

1,300,575

 

 

 

7,030,766

 

 

 

30,306,337

 

 

 

37,337,103

 

 

 

(12,922,503

)

 

 

24,414,600

 

 

 

 

Toscana

 

Irvine, CA

 

 

 

 

1991/1993

 

 

 

563

 

 

 

39,410,000

 

 

 

50,806,072

 

 

 

30,425,228

 

 

 

39,410,000

 

 

 

81,231,300

 

 

 

120,641,300

 

 

 

(63,860,011

)

 

 

56,781,289

 

 

 

 

Trailwinds Grapevine

 

Grapevine, TX

 

 

 

 

2023

 

 

 

324

 

 

 

15,219,295

 

 

 

75,436,361

 

 

 

165,369

 

 

 

15,219,295

 

 

 

75,601,730

 

 

 

90,821,025

 

 

 

(4,407,500

)

 

 

86,413,525

 

 

 

 

Troy Boston

 

Boston, MA

 

G

 

 

2015

 

 

 

378

 

 

 

34,641,051

 

 

 

181,607,331

 

 

 

4,767,279

 

 

 

34,641,051

 

 

 

186,374,610

 

 

 

221,015,661

 

 

 

(53,005,531

)

 

 

168,010,130

 

 

 

 

Union at Carrollton Square

 

Carrollton, TX

 

G

 

 

2013

 

 

 

311

 

 

 

 

 

 

49,428,349

 

 

 

356,894

 

 

 

 

 

 

49,785,243

 

 

 

49,785,243

 

 

 

(2,567,013

)

 

 

47,218,230

 

 

 

 

Urbana (fka Market Street Landing)

 

Seattle, WA

 

G

 

 

2014

 

 

 

289

 

 

 

12,542,418

 

 

 

75,800,090

 

 

 

4,570,858

 

 

 

12,542,418

 

 

 

80,370,948

 

 

 

92,913,366

 

 

 

(34,269,846

)

 

 

58,643,520

 

 

 

 

Uwajimaya Village

 

Seattle, WA

 

 

 

 

2002

 

 

 

176

 

 

 

8,800,000

 

 

 

22,188,288

 

 

 

9,990,428

 

 

 

8,800,000

 

 

 

32,178,716

 

 

 

40,978,716

 

 

 

(19,464,328

)

 

 

21,514,388

 

 

 

 

Vantage Hollywood

 

Los Angeles, CA

 

 

 

 

1987

 

 

 

298

 

 

 

42,580,326

 

 

 

56,014,674

 

 

 

5,329,349

 

 

 

42,580,326

 

 

 

61,344,023

 

 

 

103,924,349

 

 

 

(24,658,919

)

 

 

79,265,430

 

 

 

 

Veloce

 

Redmond, WA

 

G

 

 

2009

 

 

 

322

 

 

 

15,322,724

 

 

 

76,176,594

 

 

 

10,732,656

 

 

 

15,322,724

 

 

 

86,909,250

 

 

 

102,231,974

 

 

 

(37,224,492

)

 

 

65,007,482

 

 

 

 

Venue at the Promenade

 

Castle Rock, CO

 

 

 

 

2017

 

 

 

312

 

 

 

8,355,048

 

 

 

83,752,689

 

 

 

1,401,140

 

 

 

8,355,048

 

 

 

85,153,829

 

 

 

93,508,877

 

 

 

(21,860,408

)

 

 

71,648,469

 

 

 

 

Verde Condominium Homes (fka Mission Verde, LLC)

 

San Jose, CA

 

 

 

 

1986

 

 

 

108

 

 

 

5,190,700

 

 

 

9,679,109

 

 

 

5,804,559

 

 

 

5,190,700

 

 

 

15,483,668

 

 

 

20,674,368

 

 

 

(13,452,328

)

 

 

7,222,040

 

 

 

 

Veridian (fka Silver Spring)

 

Silver Spring, MD

 

G

 

 

2009

 

 

 

457

 

 

 

18,539,817

 

 

 

130,407,365

 

 

 

7,666,152

 

 

 

18,539,817

 

 

 

138,073,517

 

 

 

156,613,334

 

 

 

(72,977,468

)

 

 

83,635,866

 

 

 

 

Versailles

 

Woodland Hills, CA

 

 

 

 

1991

 

 

 

253

 

 

 

12,650,000

 

 

 

33,656,292

 

 

 

12,532,385

 

 

 

12,650,000

 

 

 

46,188,677

 

 

 

58,838,677

 

 

 

(32,356,238

)

 

 

26,482,439

 

 

 

 

Versailles (K-Town)

 

Los Angeles, CA

 

 

 

 

2008

 

 

 

225

 

 

 

10,590,975

 

 

 

44,409,025

 

 

 

3,100,526

 

 

 

10,590,975

 

 

 

47,509,551

 

 

 

58,100,526

 

 

 

(26,215,272

)

 

 

31,885,254

 

 

 

 

Victor on Venice

 

Los Angeles, CA

 

G

 

 

2006

 

 

 

116

 

 

 

10,350,000

 

 

 

35,433,437

 

 

 

5,556,188

 

 

 

10,350,000

 

 

 

40,989,625

 

 

 

51,339,625

 

 

 

(24,379,748

)

 

 

26,959,877

 

 

 

 

View at Woodstock, The

 

Woodstock, GA

 

 

 

 

2020

 

 

 

320

 

 

 

8,745,396

 

 

 

78,958,962

 

 

 

204,122

 

 

 

8,745,396

 

 

 

79,163,084

 

 

 

87,908,480

 

 

 

(3,832,069

)

 

 

84,076,411

 

 

 

 

Villa Solana

 

Laguna Hills, CA

 

 

 

 

1984

 

 

 

272

 

 

 

1,665,100

 

 

 

14,985,677

 

 

 

14,598,936

 

 

 

1,665,100

 

 

 

29,584,613

 

 

 

31,249,713

 

 

 

(27,179,284

)

 

 

4,070,429

 

 

 

 

Village at Del Mar Heights, The (fka Del Mar Heights)

 

San Diego, CA

 

 

 

 

1986

 

 

 

168

 

 

 

15,100,000

 

 

 

40,859,396

 

 

 

5,034,037

 

 

 

15,100,000

 

 

 

45,893,433

 

 

 

60,993,433

 

 

 

(21,712,127

)

 

 

39,281,306

 

 

 

 

Vintage at 425 Broadway (fka Promenade)

 

Santa Monica, CA

 

G

 

 

1934/2001

 

 

 

60

 

 

 

9,000,000

 

 

 

13,961,523

 

 

 

2,372,510

 

 

 

9,000,000

 

 

 

16,334,033

 

 

 

25,334,033

 

 

 

(7,946,176

)

 

 

17,387,857

 

 

 

 

Virginia Square

 

Arlington, VA

 

G

 

 

2002

 

 

 

231

 

 

 

 

 

 

85,940,003

 

 

 

7,266,104

 

 

 

 

 

 

93,206,107

 

 

 

93,206,107

 

 

 

(42,981,254

)

 

 

50,224,853

 

 

 

 

Vista 99 (fka Tasman)

 

San Jose, CA

 

 

 

 

2016

 

 

 

554

 

 

 

27,709,329

 

 

 

177,347,508

 

 

 

4,696,702

 

 

 

27,709,329

 

 

 

182,044,210

 

 

 

209,753,539

 

 

 

(63,517,339

)

 

 

146,236,200

 

 

 

 

Vista Del Lago

 

Mission Viejo, CA

 

 

 

 

1986-1988

 

 

 

608

 

 

 

4,525,800

 

 

 

40,736,293

 

 

 

34,078,285

 

 

 

4,525,800

 

 

 

74,814,578

 

 

 

79,340,378

 

 

 

(61,847,607

)

 

 

17,492,771

 

 

 

 

Walden Park

 

Cambridge, MA

 

 

 

 

1966

 

 

 

232

 

 

 

12,448,888

 

 

 

52,044,448

 

 

 

5,903,673

 

 

 

12,448,888

 

 

 

57,948,121

 

 

 

70,397,009

 

 

 

(30,963,840

)

 

 

39,433,169

 

 

 

 

Water Park Towers

 

Arlington, VA

 

 

 

 

1989

 

 

 

362

 

 

 

34,400,000

 

 

 

108,485,859

 

 

 

20,610,791

 

 

 

34,400,000

 

 

 

129,096,650

 

 

 

163,496,650

 

 

 

(58,825,200

)

 

 

104,671,450

 

 

 

 

Watertown Square

 

Watertown, MA

 

G

 

 

2005

 

 

 

134

 

 

 

16,800,000

 

 

 

34,074,056

 

 

 

6,528,689

 

 

 

16,800,000

 

 

 

40,602,745

 

 

 

57,402,745

 

 

 

(17,174,940

)

 

 

40,227,805

 

 

 

 

Weaver, The

 

Austin, TX

 

G

 

 

2020

 

 

 

251

 

 

 

25,405,232

 

 

 

69,552,640

 

 

 

1,847,151

 

 

 

25,405,232

 

 

 

71,399,791

 

 

 

96,805,023

 

 

 

(11,876,026

)

 

 

84,928,997

 

 

 

 

West 96th

 

New York, NY

 

G

 

 

1987

 

 

 

209

 

 

 

84,800,000

 

 

 

67,055,501

 

 

 

10,332,679

 

 

 

84,800,000

 

 

 

77,388,180

 

 

 

162,188,180

 

 

 

(37,403,289

)

 

 

124,784,891

 

 

 

 

West End Apartments (fka Emerson Place/CRP II)

 

Boston, MA

 

G

 

 

2008

 

 

 

310

 

 

 

469,546

 

 

 

163,123,022

 

 

 

7,740,175

 

 

 

469,546

 

 

 

170,863,197

 

 

 

171,332,743

 

 

 

(96,856,266

)

 

 

74,476,477

 

 

 

 

Westchester at Rockville

 

Rockville, MD

 

 

 

 

2009

 

 

 

192

 

 

 

10,600,000

 

 

 

44,135,207

 

 

 

3,301,771

 

 

 

10,600,000

 

 

 

47,436,978

 

 

 

58,036,978

 

 

 

(20,645,593

)

 

 

37,391,385

 

 

 

 

Westerly

 

Dallas, TX

 

G

 

 

2021

 

 

 

331

 

 

 

11,958,829

 

 

 

79,171,448

 

 

 

1,615,516

 

 

 

11,958,829

 

 

 

80,786,964

 

 

 

92,745,793

 

 

 

(14,413,252

)

 

 

78,332,541

 

 

 

 

Westmont

 

New York, NY

 

G

 

 

1986

 

 

 

163

 

 

 

64,900,000

 

 

 

61,143,259

 

 

 

8,448,519

 

 

 

64,900,000

 

 

 

69,591,778

 

 

 

134,491,778

 

 

 

(32,658,363

)

 

 

101,833,415

 

 

 

 

Westside

 

Los Angeles, CA

 

 

 

 

2004

 

 

 

204

 

 

 

34,200,000

 

 

 

56,962,630

 

 

 

4,775,175

 

 

 

34,200,000

 

 

 

61,737,805

 

 

 

95,937,805

 

 

 

(27,842,175

)

 

 

68,095,630

 

 

 

 

White Fence Farm

 

Lakewood, CO

 

 

 

 

2023

 

 

 

202

 

 

 

10,416,696

 

 

 

66,715,895

 

 

 

116,100

 

 

 

10,416,696

 

 

 

66,831,995

 

 

 

77,248,691

 

 

 

(2,787,240

)

 

 

74,461,451

 

 

 

 

Windridge (CA)

 

Laguna Niguel, CA

 

 

 

 

1989

 

 

 

344

 

 

 

2,662,900

 

 

 

23,985,497

 

 

 

16,990,164

 

 

 

2,662,900

 

 

 

40,975,661

 

 

 

43,638,561

 

 

 

(36,747,706

)

 

 

6,890,855

 

 

 

 

Wisconsin Place

 

Chevy Chase, MD

 

 

 

 

2009

 

 

 

432

 

 

 

 

 

 

172,089,355

 

 

 

3,080,396

 

 

 

 

 

 

175,169,751

 

 

 

175,169,751

 

 

 

(76,656,323

)

 

 

98,513,428

 

 

 

 

Woodleaf

 

Campbell, CA

 

 

 

 

1984

 

 

 

178

 

 

 

8,550,600

 

 

 

16,988,182

 

 

 

8,129,288

 

 

 

8,550,600

 

 

 

25,117,470

 

 

 

33,668,070

 

 

 

(21,267,424

)

 

 

12,400,646

 

 

 

 

Zephyr on the Park

 

Redmond, WA

 

G

 

 

2021

 

 

 

193

 

 

 

15,637,106

 

 

 

89,964,029

 

 

 

704,458

 

 

 

15,637,106

 

 

 

90,668,487

 

 

 

106,305,593

 

 

 

(13,888,189

)

 

 

92,417,404

 

 

 

 

Management Business

 

N/A

 

 

 

 

(D)

 

 

 

 

 

 

 

 

 

 

 

 

150,634,848

 

 

 

 

 

 

150,634,848

 

 

 

150,634,848

 

 

 

(121,137,910

)

 

 

29,496,938

 

 

 

 

Operating Partnership

 

N/A

 

 

 

 

(F)

 

 

 

 

 

 

 

 

 

5,296,710

 

 

 

 

 

 

 

 

 

5,296,710

 

 

 

5,296,710

 

 

 

 

 

 

5,296,710

 

 

 

 

Other

 

N/A

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

384,079

 

 

 

 

 

 

384,079

 

 

 

384,079

 

 

 

(143,916

)

 

 

240,163

 

 

 

 

Wholly Owned Unencumbered

 

 

 

 

 

 

 

 

 

 

72,108

 

 

 

4,828,454,463

 

 

 

18,898,331,115

 

 

 

2,333,931,026

 

 

 

4,828,454,463

 

 

 

21,232,262,141

 

 

 

26,060,716,604

 

 

 

(8,995,415,392

)

 

 

17,065,301,212

 

 

 

 

 

EQUITY RESIDENTIAL

ERP OPERATING LIMITED PARTNERSHIP

Schedule III - Real Estate and Accumulated Depreciation

December 31, 2024

 

Description

 

 

Initial Cost to
Company

 

 

Cost
Capitalized
Subsequent to
Acquisition
(Improvements,
net) (E)

 

 

Gross Amount Carried at
Close of Period 12/31/24

 

 

 

 

Apartment Name

 

Location

 

Non-Residential
Components

 

 

Date of
Construction

 

Apartment
Units

 

 

Land

 

 

Building &
Fixtures

 

 

Building &
Fixtures

 

 

Land

 

 

Building &
Fixtures (A)

 

 

Total (B)

 

 

Accumulated
Depreciation (C)

 

 

Investment
in Real
Estate, Net at
12/31/24

 

 

Encumbrances

 

Wholly Owned Encumbered:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1111 Belle Pre (fka The Madison)

 

Alexandria, VA

 

G

 

 

2014

 

 

360

 

 

 

18,937,702

 

 

 

94,758,679

 

 

 

2,428,753

 

 

 

18,937,702

 

 

 

97,187,432

 

 

 

116,125,134

 

 

 

(41,313,478

)

 

 

74,811,656

 

 

 

86,485,984

 

300 East 39th (fka East 39th)

 

New York, NY

 

G

 

 

2001

 

 

254

 

 

 

48,900,000

 

 

 

96,174,639

 

 

 

9,392,015

 

 

 

48,900,000

 

 

 

105,566,654

 

 

 

154,466,654

 

 

 

(47,816,688

)

 

 

106,649,966

 

 

 

58,771,151

 

303 East 83rd (fka Camargue)

 

New York, NY

 

G

 

 

1976

 

 

261

 

 

 

79,400,000

 

 

 

79,122,624

 

 

 

15,461,384

 

 

 

79,400,000

 

 

 

94,584,008

 

 

 

173,984,008

 

 

 

(46,180,093

)

 

 

127,803,915

 

 

(H)

 

Artisan Square

 

Northridge, CA

 

 

 

 

2002

 

 

140

 

 

 

7,000,000

 

 

 

20,537,359

 

 

 

3,492,472

 

 

 

7,000,000

 

 

 

24,029,831

 

 

 

31,029,831

 

 

 

(17,513,542

)

 

 

13,516,289

 

 

 

35,680,839

 

Avanti

 

Anaheim, CA

 

 

 

 

1987

 

 

162

 

 

 

12,960,000

 

 

 

18,497,682

 

 

 

4,972,488

 

 

 

12,960,000

 

 

 

23,470,170

 

 

 

36,430,170

 

 

 

(15,728,704

)

 

 

20,701,466

 

 

 

28,088,126

 

Avenir Apartments

 

Boston, MA

 

G

 

 

2009

 

 

241

 

 

 

 

 

 

114,321,619

 

 

 

9,196,875

 

 

 

 

 

 

123,518,494

 

 

 

123,518,494

 

 

 

(54,897,485

)

 

 

68,621,009

 

 

 

850,000

 

Baxter Decatur, The

 

Decatur, GA

 

 

 

 

2019

 

 

290

 

 

 

11,783,860

 

 

 

70,318,252

 

 

 

613,188

 

 

 

11,783,860

 

 

 

70,931,440

 

 

 

82,715,300

 

 

 

(8,210,580

)

 

 

74,504,720

 

 

 

43,825,232

 

City Pointe

 

Fullerton, CA

 

G

 

 

2004

 

 

183

 

 

 

6,863,792

 

 

 

36,476,208

 

 

 

6,192,923

 

 

 

6,863,792

 

 

 

42,669,131

 

 

 

49,532,923

 

 

 

(23,407,435

)

 

 

26,125,488

 

 

 

39,685,048

 

Elevé

 

Glendale, CA

 

G

 

 

2013

 

 

208

 

 

 

14,080,560

 

 

 

56,419,440

 

 

 

2,069,570

 

 

 

14,080,560

 

 

 

58,489,010

 

 

 

72,569,570

 

 

 

(24,001,654

)

 

 

48,567,916

 

 

 

38,458,404

 

Fairchase

 

Fairfax, VA

 

 

 

 

2007

 

 

392

 

 

 

23,500,000

 

 

 

87,722,321

 

 

 

9,016,475

 

 

 

23,500,000

 

 

 

96,738,796

 

 

 

120,238,796

 

 

 

(40,426,139

)

 

 

79,812,657

 

 

(H)

 

Flats at DuPont Circle

 

Washington, D.C.

 

 

 

 

1967

 

 

306

 

 

 

35,200,000

 

 

 

108,768,198

 

 

 

6,855,221

 

 

 

35,200,000

 

 

 

115,623,419

 

 

 

150,823,419

 

 

 

(49,886,919

)

 

 

100,936,500

 

 

(H)

 

Glo

 

Los Angeles, CA

 

G

 

 

2008

 

 

201

 

 

 

16,047,022

 

 

 

48,650,963

 

 

 

5,124,335

 

 

 

16,047,022

 

 

 

53,775,298

 

 

 

69,822,320

 

 

 

(27,497,664

)

 

 

42,324,656

 

 

 

33,209,234

 

Heights on Capitol Hill

 

Seattle, WA

 

G

 

 

2006

 

 

104

 

 

 

5,425,000

 

 

 

21,138,028

 

 

 

2,703,182

 

 

 

5,425,000

 

 

 

23,841,210

 

 

 

29,266,210

 

 

 

(15,172,677

)

 

 

14,093,533

 

 

 

22,623,221

 

Kelvin Court (fka Alta Pacific)

 

Irvine, CA

 

 

 

 

2008

 

 

132

 

 

 

10,752,145

 

 

 

34,846,856

 

 

 

4,202,521

 

 

 

10,752,145

 

 

 

39,049,377

 

 

 

49,801,522

 

 

 

(21,063,741

)

 

 

28,737,781

 

 

 

26,282,272

 

Kenwood Mews

 

Burbank, CA

 

 

 

 

1991

 

 

141

 

 

 

14,100,000

 

 

 

24,662,883

 

 

 

5,163,667

 

 

 

14,100,000

 

 

 

29,826,550

 

 

 

43,926,550

 

 

 

(19,919,281

)

 

 

24,007,269

 

 

 

37,683,442

 

La Terrazza at Colma Station

 

Colma, CA

 

G

 

 

2005

 

 

155

 

 

 

 

 

 

41,251,044

 

 

 

5,806,273

 

 

 

 

 

 

47,057,317

 

 

 

47,057,317

 

 

 

(28,298,277

)

 

 

18,759,040

 

 

 

25,060,973

 

Lindley Apartments

 

Encino, CA

 

 

 

 

2004

 

 

129

 

 

 

5,805,000

 

 

 

25,705,000

 

 

 

6,164,344

 

 

 

5,805,000

 

 

 

31,869,344

 

 

 

37,674,344

 

 

 

(15,602,824

)

 

 

22,071,520

 

 

 

28,085,310

 

Lofts 590

 

Arlington, VA

 

 

 

 

2005

 

 

212

 

 

 

20,100,000

 

 

 

67,909,023

 

 

 

2,562,672

 

 

 

20,100,000

 

 

 

70,471,695

 

 

 

90,571,695

 

 

 

(30,041,398

)

 

 

60,530,297

 

 

 

43,117,846

 

Longview Place

 

Waltham, MA

 

 

 

 

2004

 

 

348

 

 

 

20,880,000

 

 

 

90,255,509

 

 

 

16,634,538

 

 

 

20,880,000

 

 

 

106,890,047

 

 

 

127,770,047

 

 

 

(70,305,291

)

 

 

57,464,756

 

 

 

84,412,560

 

Mark on 8th

 

Seattle, WA

 

G

 

 

2016

 

 

174

 

 

 

23,004,387

 

 

 

51,116,647

 

 

 

933,461

 

 

 

23,004,387

 

 

 

52,050,108

 

 

 

75,054,495

 

 

 

(15,702,897

)

 

 

59,351,598

 

 

(H)

 

Metro on First

 

Seattle, WA

 

G

 

 

2002

 

 

106

 

 

 

8,540,000

 

 

 

12,209,981

 

 

 

4,960,919

 

 

 

8,540,000

 

 

 

17,170,900

 

 

 

25,710,900

 

 

 

(10,819,183

)

 

 

14,891,717

 

 

 

21,526,032

 

Moda

 

Seattle, WA

 

G

 

 

2009

 

 

251

 

 

 

12,649,228

 

 

 

36,842,012

 

 

 

3,130,604

 

 

 

12,649,228

 

 

 

39,972,616

 

 

 

52,621,844

 

 

 

(21,565,006

)

 

 

31,056,838

 

 

(I)

 

Montierra (CA)

 

San Diego, CA

 

 

 

 

1990

 

 

272

 

 

 

8,160,000

 

 

 

29,360,938

 

 

 

18,621,407

 

 

 

8,160,000

 

 

 

47,982,345

 

 

 

56,142,345

 

 

 

(33,906,670

)

 

 

22,235,675

 

 

 

61,118,125

 

Notch

 

Newcastle, WA

 

 

 

 

2020

 

 

158

 

 

 

5,463,324

 

 

 

43,490,989

 

 

 

605,820

 

 

 

5,463,324

 

 

 

44,096,809

 

 

 

49,560,133

 

 

 

(9,125,980

)

 

 

40,434,153

 

 

(H)

 

Old Town Lofts

 

Redmond, WA

 

G

 

 

2014

 

 

149

 

 

 

7,740,467

 

 

 

44,146,181

 

 

 

1,441,484

 

 

 

7,740,467

 

 

 

45,587,665

 

 

 

53,328,132

 

 

 

(17,672,182

)

 

 

35,655,950

 

 

 

35,625,211

 

Olympus Towers

 

Seattle, WA

 

G

 

 

2000

 

 

328

 

 

 

14,752,034

 

 

 

73,335,425

 

 

 

16,011,880

 

 

 

14,752,034

 

 

 

89,347,305

 

 

 

104,099,339

 

 

 

(64,261,124

)

 

 

39,838,215

 

 

 

94,898,236

 

Park Place at San Mateo (fka San Mateo)

 

San Mateo, CA

 

G

 

 

2001

 

 

575

 

 

 

71,900,000

 

 

 

211,907,141

 

 

 

32,756,157

 

 

 

71,900,000

 

 

 

244,663,298

 

 

 

316,563,298

 

 

 

(107,423,091

)

 

 

209,140,207

 

 

(H)

 

Red 160 (fka Redmond Way)

 

Redmond, WA

 

G

 

 

2011

 

 

250

 

 

 

15,546,376

 

 

 

65,320,010

 

 

 

6,516,711

 

 

 

15,546,376

 

 

 

71,836,721

 

 

 

87,383,097

 

 

 

(32,847,476

)

 

 

54,535,621

 

 

(H)

 

Skyhouse Denver

 

Denver, CO

 

G

 

 

2017

 

 

361

 

 

 

13,562,331

 

 

 

126,360,318

 

 

 

4,560,548

 

 

 

13,562,331

 

 

 

130,920,866

 

 

 

144,483,197

 

 

 

(36,284,093

)

 

 

108,199,104

 

 

 

74,301,755

 

SoMa Square Apartments (fka South Market)

 

San Francisco, CA

 

G

 

 

1986

 

 

418

 

 

 

79,900,000

 

 

 

177,316,977

 

 

 

27,859,528

 

 

 

79,900,000

 

 

 

205,176,505

 

 

 

285,076,505

 

 

 

(92,120,716

)

 

 

192,955,789

 

 

(H)

 

Teresina

 

Chula Vista, CA

 

 

 

 

2000

 

 

440

 

 

 

28,600,000

 

 

 

61,916,670

 

 

 

10,391,857

 

 

 

28,600,000

 

 

 

72,308,527

 

 

 

100,908,527

 

 

 

(46,896,214

)

 

 

54,012,313

 

 

 

37,940,000

 

Vintage

 

Ontario, CA

 

 

 

 

2005-2007

 

 

300

 

 

 

7,059,230

 

 

 

47,677,762

 

 

 

8,792,477

 

 

 

7,059,230

 

 

 

56,470,239

 

 

 

63,529,469

 

 

 

(32,955,297

)

 

 

30,574,172

 

 

 

49,213,487

 

West 54th

 

New York, NY

 

G

 

 

2001

 

 

222

 

 

 

60,900,000

 

 

 

48,193,837

 

 

 

6,744,489

 

 

 

60,900,000

 

 

 

54,938,326

 

 

 

115,838,326

 

 

 

(26,577,581

)

 

 

89,260,745

 

 

 

48,326,811

 

Portfolio/Entity Encumbrances (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

547,116,704

 

Wholly Owned Encumbered

 

 

 

 

 

 

 

 

 

8,223

 

 

 

709,512,458

 

 

 

2,166,731,215

 

 

 

261,380,238

 

 

 

709,512,458

 

 

 

2,428,111,453

 

 

 

3,137,623,911

 

 

 

(1,145,441,380

)

 

 

1,992,182,531

 

 

 

1,602,386,003

 

 

EQUITY RESIDENTIAL

ERP OPERATING LIMITED PARTNERSHIP

Schedule III - Real Estate and Accumulated Depreciation

December 31, 2024

 

Description

 

 

Initial Cost to
Company

 

 

Cost
Capitalized
Subsequent to
Acquisition
(Improvements,
net) (E)

 

 

Gross Amount Carried at
Close of Period 12/31/24

 

 

 

 

Apartment Name

 

Location

 

Non-Residential
Components

 

 

Date of
Construction

 

Apartment
Units

 

 

Land

 

 

Building &
Fixtures

 

 

Building &
Fixtures

 

 

Land

 

 

Building &
Fixtures (A)

 

 

Total (B)

 

 

Accumulated
Depreciation (C)

 

 

Investment
in Real
Estate, Net at
12/31/24

 

 

Encumbrances

 

Partially Owned Unencumbered:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basin, The

 

Wakefield, MA

 

G

 

 

(F)

 

 

 

 

 

36,833,687

 

 

 

83,933,770

 

 

 

 

 

 

36,833,687

 

 

 

83,933,770

 

 

 

120,767,457

 

 

 

 

 

 

120,767,457

 

 

 

 

Bellevue Meadows

 

Bellevue, WA

 

 

 

 

1983

 

 

180

 

 

 

4,507,100

 

 

 

12,574,814

 

 

 

10,464,162

 

 

 

4,507,100

 

 

 

23,038,976

 

 

 

27,546,076

 

 

 

(17,628,998

)

 

 

9,917,078

 

 

 

 

Canyon Ridge

 

San Diego, CA

 

 

 

 

1989

 

 

162

 

 

 

4,869,448

 

 

 

11,955,064

 

 

 

5,705,235

 

 

 

4,869,448

 

 

 

17,660,299

 

 

 

22,529,747

 

 

 

(15,160,177

)

 

 

7,369,570

 

 

 

 

Country Oaks

 

Agoura Hills, CA

 

 

 

 

1985

 

 

256

 

 

 

6,105,000

 

 

 

29,561,865

 

 

 

8,850,571

 

 

 

6,105,000

 

 

 

38,412,436

 

 

 

44,517,436

 

 

 

(29,740,487

)

 

 

14,776,949

 

 

 

 

Lantern Cove

 

Foster City, CA

 

 

 

 

1985

 

 

232

 

 

 

6,945,000

 

 

 

23,064,976

 

 

 

9,648,942

 

 

 

6,945,000

 

 

 

32,713,918

 

 

 

39,658,918

 

 

 

(26,003,553

)

 

 

13,655,365

 

 

 

 

Radius Koreatown

 

Los Angeles, CA

 

 

 

 

2014/2016

 

 

301

 

 

 

32,494,154

 

 

 

84,645,203

 

 

 

1,931,407

 

 

 

32,494,154

 

 

 

86,576,610

 

 

 

119,070,764

 

 

 

(28,228,671

)

 

 

90,842,093

 

 

 

 

Rosecliff

 

Quincy, MA

 

 

 

 

1990

 

 

156

 

 

 

5,460,000

 

 

 

15,721,570

 

 

 

8,871,765

 

 

 

5,460,000

 

 

 

24,593,335

 

 

 

30,053,335

 

 

 

(18,467,262

)

 

 

11,586,073

 

 

 

 

Schooner Bay I

 

Foster City, CA

 

 

 

 

1985

 

 

168

 

 

 

5,345,000

 

 

 

20,390,618

 

 

 

9,365,180

 

 

 

5,345,000

 

 

 

29,755,798

 

 

 

35,100,798

 

 

 

(22,522,089

)

 

 

12,578,709

 

 

 

 

Schooner Bay II

 

Foster City, CA

 

 

 

 

1985

 

 

144

 

 

 

4,550,000

 

 

 

18,064,764

 

 

 

8,121,344

 

 

 

4,550,000

 

 

 

26,186,108

 

 

 

30,736,108

 

 

 

(19,933,003

)

 

 

10,803,105

 

 

 

 

St Johns West

 

Austin, TX

 

 

 

 

2020

 

 

297

 

 

 

10,097,109

 

 

 

47,928,229

 

 

 

2,244,564

 

 

 

10,097,109

 

 

 

50,172,793

 

 

 

60,269,902

 

 

 

(12,197,560

)

 

 

48,072,342

 

 

 

 

Venn at Main

 

Bellevue, WA

 

G

 

 

2016

 

 

350

 

 

 

26,626,497

 

 

 

151,520,448

 

 

 

3,025,678

 

 

 

26,626,497

 

 

 

154,546,126

 

 

 

181,172,623

 

 

 

(44,611,982

)

 

 

136,560,641

 

 

 

 

Virgil Square

 

Los Angeles, CA

 

 

 

 

1979

 

 

142

 

 

 

5,500,000

 

 

 

15,216,613

 

 

 

4,559,088

 

 

 

5,500,000

 

 

 

19,775,701

 

 

 

25,275,701

 

 

 

(13,848,981

)

 

 

11,426,720

 

 

 

 

Partially Owned Unencumbered

 

 

 

 

 

 

 

 

 

2,388

 

 

 

149,332,995

 

 

 

514,577,934

 

 

 

72,787,936

 

 

 

149,332,995

 

 

 

587,365,870

 

 

 

736,698,865

 

 

 

(248,342,763

)

 

 

488,356,102

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Partially Owned Encumbered:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Canyon Creek (CA)

 

San Ramon, CA

 

 

 

 

1984

 

 

268

 

 

 

5,425,000

 

 

 

18,812,121

 

 

 

11,514,890

 

 

 

5,425,000

 

 

 

30,327,011

 

 

 

35,752,011

 

 

 

(23,263,607

)

 

 

12,488,404

 

 

 

28,303,802

 

Partially Owned Encumbered

 

 

 

 

 

 

 

 

 

268

 

 

 

5,425,000

 

 

 

18,812,121

 

 

 

11,514,890

 

 

 

5,425,000

 

 

 

30,327,011

 

 

 

35,752,011

 

 

 

(23,263,607

)

 

 

12,488,404

 

 

 

28,303,802

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Consolidated Investment in Real Estate

 

 

 

 

 

 

 

 

 

82,987

 

 

$

5,692,724,916

 

 

$

21,598,452,385

 

 

$

2,679,614,090

 

 

$

5,692,724,916

 

 

$

24,278,066,475

 

 

$

29,970,791,391

 

 

$

(10,412,463,142

)

 

$

19,558,328,249

 

 

$

1,630,689,805

 

 

(1)
See attached Encumbrances Reconciliation.

 

EQUITY RESIDENTIAL

ERP OPERATING LIMITED PARTNERSHIP

Schedule III - Real Estate and Accumulated Depreciation

December 31, 2024

NOTES:

(A)
The balance of furniture & fixtures included in the total investment in real estate amount was $2,840,691,355 as of December 31, 2024.
(B)
The cost, net of accumulated depreciation, for Federal Income Tax purposes as of December 31, 2024 was approximately $12.4 billion (unaudited).
(C)
The life to compute depreciation for building is 30 years, for building improvements ranges from 5 to 15 years, for furniture & fixtures, replacements and renovations is 5 to 10 years and for lease intangibles is the average remaining term of each respective lease.
(D)
This asset consists of costs owned by the Management Business acquired/added at various acquisition dates and largely represents furniture, fixtures and equipment and computer equipment and software costs, which are generally depreciated over periods ranging from 3 to 7 years, and leasehold improvements, which are generally depreciated over the term of each respective lease.
(E)
Primarily represents capital expenditures for building improvements, replacements and renovations incurred subsequent to each property’s acquisition date.
(F)
Primarily represents land and/or construction-in-progress on projects either held for future development or projects currently under development.
(G)
A portion of these properties includes and/or will include non-residential components (consisting of retail and/or public parking garage operations).
(H)
See Encumbrances Reconciliation schedule.
(I)
Boot property for Bond Partnership mortgage pool.