Exhibit 99.2
PORTFOLIO STATISTICS |
TOTAL MULTIFAMILY PORTFOLIO AT MARCH 31, 2023 (1)
In apartment units
|
|
Same |
|
|
Non-Same |
|
|
Lease-up |
|
|
Total |
|
|
Development |
|
|
Total |
|
||||||
Atlanta, GA |
|
|
11,434 |
|
|
|
— |
|
|
|
— |
|
|
|
11,434 |
|
|
|
— |
|
|
|
11,434 |
|
Dallas, TX |
|
|
10,115 |
|
|
|
— |
|
|
|
— |
|
|
|
10,115 |
|
|
|
— |
|
|
|
10,115 |
|
Tampa, FL |
|
|
5,220 |
|
|
|
196 |
|
|
|
— |
|
|
|
5,416 |
|
|
|
— |
|
|
|
5,416 |
|
Orlando, FL |
|
|
5,274 |
|
|
|
633 |
|
|
|
— |
|
|
|
5,907 |
|
|
|
— |
|
|
|
5,907 |
|
Austin, TX |
|
|
6,829 |
|
|
|
— |
|
|
|
350 |
|
|
|
7,179 |
|
|
|
— |
|
|
|
7,179 |
|
Charlotte, NC |
|
|
5,651 |
|
|
|
216 |
|
|
|
344 |
|
|
|
6,211 |
|
|
|
— |
|
|
|
6,211 |
|
Raleigh/Durham, NC |
|
|
5,350 |
|
|
|
— |
|
|
|
— |
|
|
|
5,350 |
|
|
|
— |
|
|
|
5,350 |
|
Nashville, TN |
|
|
4,375 |
|
|
|
— |
|
|
|
— |
|
|
|
4,375 |
|
|
|
— |
|
|
|
4,375 |
|
Fort Worth, TX |
|
|
3,687 |
|
|
|
— |
|
|
|
— |
|
|
|
3,687 |
|
|
|
— |
|
|
|
3,687 |
|
Houston, TX |
|
|
4,867 |
|
|
|
308 |
|
|
|
— |
|
|
|
5,175 |
|
|
|
— |
|
|
|
5,175 |
|
Charleston, SC |
|
|
3,168 |
|
|
|
— |
|
|
|
— |
|
|
|
3,168 |
|
|
|
— |
|
|
|
3,168 |
|
Jacksonville, FL |
|
|
3,496 |
|
|
|
— |
|
|
|
— |
|
|
|
3,496 |
|
|
|
— |
|
|
|
3,496 |
|
Phoenix, AZ |
|
|
2,623 |
|
|
|
345 |
|
|
|
— |
|
|
|
2,968 |
|
|
|
— |
|
|
|
2,968 |
|
Northern Virginia |
|
|
1,888 |
|
|
|
— |
|
|
|
— |
|
|
|
1,888 |
|
|
|
— |
|
|
|
1,888 |
|
Greenville, SC |
|
|
2,355 |
|
|
|
— |
|
|
|
— |
|
|
|
2,355 |
|
|
|
— |
|
|
|
2,355 |
|
Savannah, GA |
|
|
1,837 |
|
|
|
— |
|
|
|
— |
|
|
|
1,837 |
|
|
|
— |
|
|
|
1,837 |
|
Richmond, VA |
|
|
1,732 |
|
|
|
272 |
|
|
|
— |
|
|
|
2,004 |
|
|
|
— |
|
|
|
2,004 |
|
Fredericksburg, VA |
|
|
1,435 |
|
|
|
— |
|
|
|
— |
|
|
|
1,435 |
|
|
|
— |
|
|
|
1,435 |
|
Memphis, TN |
|
|
1,811 |
|
|
|
— |
|
|
|
— |
|
|
|
1,811 |
|
|
|
— |
|
|
|
1,811 |
|
Birmingham, AL |
|
|
1,462 |
|
|
|
— |
|
|
|
— |
|
|
|
1,462 |
|
|
|
— |
|
|
|
1,462 |
|
San Antonio, TX |
|
|
1,504 |
|
|
|
— |
|
|
|
— |
|
|
|
1,504 |
|
|
|
— |
|
|
|
1,504 |
|
Denver, CO |
|
|
812 |
|
|
|
306 |
|
|
|
— |
|
|
|
1,118 |
|
|
|
— |
|
|
|
1,118 |
|
Huntsville, AL |
|
|
1,228 |
|
|
|
— |
|
|
|
— |
|
|
|
1,228 |
|
|
|
— |
|
|
|
1,228 |
|
Kansas City, MO-KS |
|
|
1,110 |
|
|
|
— |
|
|
|
— |
|
|
|
1,110 |
|
|
|
— |
|
|
|
1,110 |
|
Other |
|
|
6,022 |
|
|
|
1,152 |
|
|
|
— |
|
|
|
7,174 |
|
|
|
6 |
|
|
|
7,180 |
|
Total Multifamily Units |
|
|
95,285 |
|
|
|
3,428 |
|
|
|
694 |
|
|
|
99,407 |
|
|
|
6 |
|
|
|
99,413 |
|
Supplemental Data S-1
PORTFOLIO STATISTICS (CONTINUED) |
TOTAL MULTIFAMILY COMMUNITY STATISTICS (1)
Dollars in thousands, except Average Effective Rent per Unit
|
|
As of March 31, 2023 |
|
|
Average |
|
|
As of March 31, 2023 |
|
|||||||||||||||
|
|
Gross Real |
|
|
Percent to |
|
|
Physical |
|
|
Rent per |
|
|
Completed |
|
|
Total Units, |
|
||||||
Atlanta, GA |
|
$ |
2,072,383 |
|
|
|
13.9 |
% |
|
|
94.4 |
% |
|
$ |
1,832 |
|
|
|
11,434 |
|
|
|
|
|
Dallas, TX |
|
|
1,545,306 |
|
|
|
10.3 |
% |
|
|
95.5 |
% |
|
|
1,642 |
|
|
|
10,115 |
|
|
|
|
|
Orlando, FL |
|
|
1,017,648 |
|
|
|
6.8 |
% |
|
|
95.8 |
% |
|
|
1,979 |
|
|
|
5,907 |
|
|
|
|
|
Tampa, FL |
|
|
991,963 |
|
|
|
6.6 |
% |
|
|
96.1 |
% |
|
|
2,073 |
|
|
|
5,416 |
|
|
|
|
|
Charlotte, NC |
|
|
990,124 |
|
|
|
6.6 |
% |
|
|
95.6 |
% |
|
|
1,587 |
|
|
|
5,867 |
|
|
|
|
|
Austin, TX |
|
|
879,141 |
|
|
|
5.9 |
% |
|
|
95.3 |
% |
|
|
1,623 |
|
|
|
6,829 |
|
|
|
|
|
Raleigh/Durham, NC |
|
|
723,638 |
|
|
|
4.8 |
% |
|
|
95.8 |
% |
|
|
1,514 |
|
|
|
5,350 |
|
|
|
|
|
Houston, TX |
|
|
686,065 |
|
|
|
4.6 |
% |
|
|
95.7 |
% |
|
|
1,395 |
|
|
|
5,175 |
|
|
|
|
|
Northern Virginia |
|
|
569,472 |
|
|
|
3.8 |
% |
|
|
96.6 |
% |
|
|
2,269 |
|
|
|
1,888 |
|
|
|
|
|
Nashville, TN |
|
|
553,207 |
|
|
|
3.7 |
% |
|
|
95.3 |
% |
|
|
1,678 |
|
|
|
4,375 |
|
|
|
|
|
Phoenix, AZ |
|
|
476,709 |
|
|
|
3.2 |
% |
|
|
95.9 |
% |
|
|
1,760 |
|
|
|
2,968 |
|
|
|
|
|
Charleston, SC |
|
|
420,754 |
|
|
|
2.8 |
% |
|
|
95.5 |
% |
|
|
1,687 |
|
|
|
3,168 |
|
|
|
|
|
Fort Worth, TX |
|
|
383,561 |
|
|
|
2.6 |
% |
|
|
95.8 |
% |
|
|
1,556 |
|
|
|
3,687 |
|
|
|
|
|
Jacksonville, FL |
|
|
304,941 |
|
|
|
2.0 |
% |
|
|
96.5 |
% |
|
|
1,547 |
|
|
|
3,496 |
|
|
|
|
|
Denver, CO |
|
|
294,979 |
|
|
|
2.0 |
% |
|
|
95.8 |
% |
|
|
1,943 |
|
|
|
1,118 |
|
|
|
|
|
Richmond, VA |
|
|
276,296 |
|
|
|
1.8 |
% |
|
|
96.1 |
% |
|
|
1,558 |
|
|
|
2,004 |
|
|
|
|
|
Fredericksburg, VA |
|
|
251,690 |
|
|
|
1.7 |
% |
|
|
96.3 |
% |
|
|
1,777 |
|
|
|
1,435 |
|
|
|
|
|
Greenville, SC |
|
|
234,258 |
|
|
|
1.6 |
% |
|
|
96.3 |
% |
|
|
1,296 |
|
|
|
2,355 |
|
|
|
|
|
Savannah, GA |
|
|
222,199 |
|
|
|
1.5 |
% |
|
|
96.4 |
% |
|
|
1,623 |
|
|
|
1,837 |
|
|
|
|
|
Kansas City, MO-KS |
|
|
190,843 |
|
|
|
1.3 |
% |
|
|
95.8 |
% |
|
|
1,522 |
|
|
|
1,110 |
|
|
|
|
|
San Antonio, TX |
|
|
168,794 |
|
|
|
1.1 |
% |
|
|
95.9 |
% |
|
|
1,379 |
|
|
|
1,504 |
|
|
|
|
|
Birmingham, AL |
|
|
168,328 |
|
|
|
1.1 |
% |
|
|
95.9 |
% |
|
|
1,356 |
|
|
|
1,462 |
|
|
|
|
|
All Other Markets by State (individual markets <1% gross real assets) |
|
|||||||||||||||||||||||
Tennessee |
|
|
196,666 |
|
|
|
1.3 |
% |
|
|
96.0 |
% |
|
|
1,314 |
|
|
|
2,754 |
|
|
|
|
|
Florida |
|
|
185,500 |
|
|
|
1.2 |
% |
|
|
95.7 |
% |
|
|
1,791 |
|
|
|
1,806 |
|
|
|
|
|
Alabama |
|
|
170,375 |
|
|
|
1.1 |
% |
|
|
96.4 |
% |
|
|
1,372 |
|
|
|
1,648 |
|
|
|
|
|
Virginia |
|
|
158,802 |
|
|
|
1.1 |
% |
|
|
96.2 |
% |
|
|
1,709 |
|
|
|
1,039 |
|
|
|
|
|
Kentucky |
|
|
97,931 |
|
|
|
0.7 |
% |
|
|
96.5 |
% |
|
|
1,152 |
|
|
|
1,308 |
|
|
|
|
|
Maryland |
|
|
82,195 |
|
|
|
0.5 |
% |
|
|
97.0 |
% |
|
|
2,062 |
|
|
|
361 |
|
|
|
|
|
Nevada |
|
|
74,153 |
|
|
|
0.5 |
% |
|
|
97.2 |
% |
|
|
1,587 |
|
|
|
721 |
|
|
|
|
|
South Carolina |
|
|
38,417 |
|
|
|
0.3 |
% |
|
|
95.1 |
% |
|
|
1,153 |
|
|
|
576 |
|
|
|
|
|
Stabilized Communities |
|
$ |
14,426,338 |
|
|
|
96.5 |
% |
|
|
95.7 |
% |
|
$ |
1,662 |
|
|
|
98,713 |
|
|
|
|
|
Charlotte, NC |
|
|
139,337 |
|
|
|
0.9 |
% |
|
|
84.9 |
% |
|
|
2,033 |
|
|
|
344 |
|
|
|
344 |
|
Salt Lake City, UT |
|
|
81,395 |
|
|
|
0.5 |
% |
|
|
— |
|
|
|
— |
|
|
|
6 |
|
|
|
400 |
|
Atlanta, GA |
|
|
81,347 |
|
|
|
0.5 |
% |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
340 |
|
Phoenix, AZ |
|
|
63,897 |
|
|
|
0.4 |
% |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
317 |
|
Austin, TX |
|
|
59,517 |
|
|
|
0.4 |
% |
|
|
74.6 |
% |
|
|
1,671 |
|
|
|
350 |
|
|
|
350 |
|
Denver, CO |
|
|
53,564 |
|
|
|
0.4 |
% |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
352 |
|
Tampa, FL |
|
|
42,255 |
|
|
|
0.3 |
% |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
495 |
|
Raleigh/Durham, NC |
|
|
20,177 |
|
|
|
0.1 |
% |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
406 |
|
Lease-up / Development Communities |
|
$ |
541,489 |
|
|
|
3.5 |
% |
|
|
79.7 |
% |
|
$ |
1,850 |
|
|
|
700 |
|
|
|
3,004 |
|
Total Multifamily Communities |
|
$ |
14,967,827 |
|
|
|
100.0 |
% |
|
|
95.5 |
% |
|
$ |
1,664 |
|
|
|
99,413 |
|
|
|
101,717 |
|
Supplemental Data S-2
COMPONENTS OF NET OPERATING INCOME |
Dollars in thousands
|
|
As of March 31, 2023 |
|
|
Three Months Ended |
|
||||||||||||||
|
|
Apartment Units |
|
|
Gross Real Assets |
|
|
March 31, 2023 |
|
|
March 31, 2022 |
|
|
Percent |
|
|||||
Operating Revenues |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Same Store Communities |
|
|
95,285 |
|
|
$ |
13,802,326 |
|
|
$ |
500,010 |
|
|
$ |
450,323 |
|
|
|
11.0 |
% |
Non-Same Store Communities |
|
|
3,428 |
|
|
|
624,012 |
|
|
|
19,347 |
|
|
|
19,715 |
|
|
|
|
|
Lease-up/Development Communities |
|
|
700 |
|
|
|
541,489 |
|
|
|
3,234 |
|
|
|
23 |
|
|
|
|
|
Total Multifamily Portfolio |
|
|
99,413 |
|
|
$ |
14,967,827 |
|
|
$ |
522,591 |
|
|
$ |
470,061 |
|
|
|
|
|
Commercial Property/Land |
|
|
— |
|
|
|
360,490 |
|
|
|
6,442 |
|
|
|
6,017 |
|
|
|
|
|
Total Operating Revenues |
|
|
99,413 |
|
|
$ |
15,328,317 |
|
|
$ |
529,033 |
|
|
$ |
476,078 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Property Operating Expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Same Store Communities |
|
|
|
|
|
|
|
$ |
171,070 |
|
|
$ |
157,887 |
|
|
|
8.3 |
% |
||
Non-Same Store Communities |
|
|
|
|
|
|
|
|
7,462 |
|
|
|
8,798 |
|
|
|
|
|||
Lease-up/Development Communities |
|
|
|
|
|
|
|
|
1,588 |
|
|
|
211 |
|
|
|
|
|||
Total Multifamily Portfolio |
|
|
|
|
|
|
|
$ |
180,120 |
|
|
$ |
166,896 |
|
|
|
|
|||
Commercial Property/Land |
|
|
|
|
|
|
|
|
2,683 |
|
|
|
2,524 |
|
|
|
|
|||
Total Property Operating Expenses |
|
|
|
|
|
|
|
$ |
182,803 |
|
|
$ |
169,420 |
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Net Operating Income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Same Store Communities |
|
|
|
|
|
|
|
$ |
328,940 |
|
|
$ |
292,436 |
|
|
|
12.5 |
% |
||
Non-Same Store Communities |
|
|
|
|
|
|
|
|
11,885 |
|
|
|
10,917 |
|
|
|
|
|||
Lease-up/Development Communities |
|
|
|
|
|
|
|
|
1,646 |
|
|
|
(188 |
) |
|
|
|
|||
Total Multifamily Portfolio |
|
|
|
|
|
|
|
$ |
342,471 |
|
|
$ |
303,165 |
|
|
|
|
|||
Commercial Property/Land |
|
|
|
|
|
|
|
|
3,759 |
|
|
|
3,493 |
|
|
|
|
|||
Total Net Operating Income |
|
|
|
|
|
|
|
$ |
346,230 |
|
|
$ |
306,658 |
|
|
|
12.9 |
% |
||
COMPONENTS OF SAME STORE PORTFOLIO PROPERTY OPERATING EXPENSES |
Dollars in thousands
|
|
Three Months Ended |
|
|||||||||
|
|
March 31, 2023 |
|
|
March 31, 2022 |
|
|
Percent Change |
|
|||
Property Taxes |
|
$ |
62,613 |
|
|
$ |
57,701 |
|
|
|
8.5 |
% |
Personnel |
|
|
37,163 |
|
|
|
34,776 |
|
|
|
6.9 |
% |
Utilities |
|
|
31,004 |
|
|
|
29,053 |
|
|
|
6.7 |
% |
Building Repair and Maintenance |
|
|
20,630 |
|
|
|
18,240 |
|
|
|
13.1 |
% |
Office Operations |
|
|
6,959 |
|
|
|
6,780 |
|
|
|
2.6 |
% |
Insurance |
|
|
6,888 |
|
|
|
6,097 |
|
|
|
13.0 |
% |
Marketing |
|
|
5,813 |
|
|
|
5,240 |
|
|
|
10.9 |
% |
Total Property Operating Expenses |
|
$ |
171,070 |
|
|
$ |
157,887 |
|
|
|
8.3 |
% |
Supplemental Data S-3
MULTIFAMILY SAME STORE PORTFOLIO NOI CONTRIBUTION PERCENTAGE |
|
|
|
|
|
|
|
|
Average Physical Occupancy |
|
|||||||
|
|
|
|
|
Percent of |
|
|
Three Months Ended |
|
|||||||
|
|
Apartment Units |
|
|
Same Store NOI |
|
|
March 31, 2023 |
|
|
March 31, 2022 |
|
||||
Atlanta, GA |
|
|
11,434 |
|
|
|
12.6 |
% |
|
|
94.9 |
% |
|
|
95.8 |
% |
Dallas, TX |
|
|
10,115 |
|
|
|
9.7 |
% |
|
|
95.6 |
% |
|
|
95.6 |
% |
Tampa, FL |
|
|
5,220 |
|
|
|
6.9 |
% |
|
|
95.6 |
% |
|
|
96.6 |
% |
Orlando, FL |
|
|
5,274 |
|
|
|
6.5 |
% |
|
|
96.1 |
% |
|
|
96.4 |
% |
Austin, TX |
|
|
6,829 |
|
|
|
6.4 |
% |
|
|
95.3 |
% |
|
|
95.2 |
% |
Charlotte, NC |
|
|
5,651 |
|
|
|
6.2 |
% |
|
|
95.6 |
% |
|
|
95.7 |
% |
Raleigh/Durham, NC |
|
|
5,350 |
|
|
|
5.6 |
% |
|
|
95.2 |
% |
|
|
95.5 |
% |
Nashville, TN |
|
|
4,375 |
|
|
|
4.8 |
% |
|
|
95.4 |
% |
|
|
95.6 |
% |
Fort Worth, TX |
|
|
3,687 |
|
|
|
3.7 |
% |
|
|
95.4 |
% |
|
|
95.8 |
% |
Houston, TX |
|
|
4,867 |
|
|
|
3.7 |
% |
|
|
96.0 |
% |
|
|
95.7 |
% |
Charleston, SC |
|
|
3,168 |
|
|
|
3.6 |
% |
|
|
95.6 |
% |
|
|
96.0 |
% |
Jacksonville, FL |
|
|
3,496 |
|
|
|
3.4 |
% |
|
|
96.0 |
% |
|
|
96.9 |
% |
Phoenix, AZ |
|
|
2,623 |
|
|
|
3.3 |
% |
|
|
95.8 |
% |
|
|
96.4 |
% |
Northern Virginia |
|
|
1,888 |
|
|
|
2.8 |
% |
|
|
95.9 |
% |
|
|
95.4 |
% |
Greenville, SC |
|
|
2,355 |
|
|
|
2.3 |
% |
|
|
96.0 |
% |
|
|
95.9 |
% |
Savannah, GA |
|
|
1,837 |
|
|
|
2.0 |
% |
|
|
96.0 |
% |
|
|
96.9 |
% |
Richmond, VA |
|
|
1,732 |
|
|
|
1.8 |
% |
|
|
95.8 |
% |
|
|
96.6 |
% |
Fredericksburg, VA |
|
|
1,435 |
|
|
|
1.8 |
% |
|
|
96.2 |
% |
|
|
96.5 |
% |
Memphis, TN |
|
|
1,811 |
|
|
|
1.5 |
% |
|
|
95.0 |
% |
|
|
95.7 |
% |
Birmingham, AL |
|
|
1,462 |
|
|
|
1.2 |
% |
|
|
95.8 |
% |
|
|
95.4 |
% |
San Antonio, TX |
|
|
1,504 |
|
|
|
1.1 |
% |
|
|
95.3 |
% |
|
|
95.2 |
% |
Denver, CO |
|
|
812 |
|
|
|
1.1 |
% |
|
|
95.1 |
% |
|
|
96.4 |
% |
Huntsville, AL |
|
|
1,228 |
|
|
|
1.1 |
% |
|
|
95.7 |
% |
|
|
96.1 |
% |
Kansas City, MO-KS |
|
|
1,110 |
|
|
|
1.0 |
% |
|
|
95.2 |
% |
|
|
95.7 |
% |
Other |
|
|
6,022 |
|
|
|
5.9 |
% |
|
|
95.3 |
% |
|
|
96.4 |
% |
Total Same Store |
|
|
95,285 |
|
|
|
100.0 |
% |
|
|
95.5 |
% |
|
|
95.9 |
% |
Supplemental Data S-4
MULTIFAMILY SAME STORE PORTFOLIO QUARTER OVER QUARTER COMPARISONS |
Dollars in thousands, except Average Effective Rent per Unit
|
|
|
|
|
Revenues |
|
|
Expenses |
|
|
NOI |
|
|
Average Effective Rent per Unit |
|
|||||||||||||||||||||||||||||||||||||
|
|
Units |
|
|
Q1 2023 |
|
|
Q1 2022 |
|
|
% Chg |
|
|
Q1 2023 |
|
|
Q1 2022 |
|
|
% Chg |
|
|
Q1 2023 |
|
|
Q1 2022 |
|
|
% Chg |
|
|
Q1 2023 |
|
|
Q1 2022 |
|
|
% Chg |
|
|||||||||||||
Atlanta, GA |
|
|
11,434 |
|
|
$ |
64,725 |
|
|
$ |
59,597 |
|
|
|
8.6 |
% |
|
$ |
23,208 |
|
|
$ |
21,046 |
|
|
|
10.3 |
% |
|
$ |
41,517 |
|
|
$ |
38,551 |
|
|
|
7.7 |
% |
|
$ |
1,832 |
|
|
$ |
1,647 |
|
|
|
11.2 |
% |
Dallas, TX |
|
|
10,115 |
|
|
|
52,290 |
|
|
|
46,567 |
|
|
|
12.3 |
% |
|
|
20,534 |
|
|
|
19,097 |
|
|
|
7.5 |
% |
|
|
31,756 |
|
|
|
27,470 |
|
|
|
15.6 |
% |
|
|
1,642 |
|
|
|
1,448 |
|
|
|
13.3 |
% |
Tampa, FL |
|
|
5,220 |
|
|
|
33,908 |
|
|
|
29,930 |
|
|
|
13.3 |
% |
|
|
11,141 |
|
|
|
10,054 |
|
|
|
10.8 |
% |
|
|
22,767 |
|
|
|
19,876 |
|
|
|
14.5 |
% |
|
|
2,075 |
|
|
|
1,798 |
|
|
|
15.4 |
% |
Orlando, FL |
|
|
5,274 |
|
|
|
32,366 |
|
|
|
27,890 |
|
|
|
16.0 |
% |
|
|
10,855 |
|
|
|
9,638 |
|
|
|
12.6 |
% |
|
|
21,511 |
|
|
|
18,252 |
|
|
|
17.9 |
% |
|
|
1,941 |
|
|
|
1,651 |
|
|
|
17.6 |
% |
Austin, TX |
|
|
6,829 |
|
|
|
35,335 |
|
|
|
31,781 |
|
|
|
11.2 |
% |
|
|
14,380 |
|
|
|
12,627 |
|
|
|
13.9 |
% |
|
|
20,955 |
|
|
|
19,154 |
|
|
|
9.4 |
% |
|
|
1,623 |
|
|
|
1,450 |
|
|
|
11.9 |
% |
Charlotte, NC |
|
|
5,651 |
|
|
|
28,453 |
|
|
|
25,579 |
|
|
|
11.2 |
% |
|
|
7,907 |
|
|
|
7,408 |
|
|
|
6.7 |
% |
|
|
20,546 |
|
|
|
18,171 |
|
|
|
13.1 |
% |
|
|
1,593 |
|
|
|
1,401 |
|
|
|
13.7 |
% |
Raleigh/Durham, NC |
|
|
5,350 |
|
|
|
25,987 |
|
|
|
22,907 |
|
|
|
13.4 |
% |
|
|
7,580 |
|
|
|
7,141 |
|
|
|
6.1 |
% |
|
|
18,407 |
|
|
|
15,766 |
|
|
|
16.8 |
% |
|
|
1,514 |
|
|
|
1,326 |
|
|
|
14.2 |
% |
Nashville, TN |
|
|
4,375 |
|
|
|
23,255 |
|
|
|
20,580 |
|
|
|
13.0 |
% |
|
|
7,345 |
|
|
|
6,985 |
|
|
|
5.2 |
% |
|
|
15,910 |
|
|
|
13,595 |
|
|
|
17.0 |
% |
|
|
1,678 |
|
|
|
1,472 |
|
|
|
14.0 |
% |
Fort Worth, TX |
|
|
3,687 |
|
|
|
18,899 |
|
|
|
17,076 |
|
|
|
10.7 |
% |
|
|
6,650 |
|
|
|
6,301 |
|
|
|
5.5 |
% |
|
|
12,249 |
|
|
|
10,775 |
|
|
|
13.7 |
% |
|
|
1,556 |
|
|
|
1,386 |
|
|
|
12.2 |
% |
Houston, TX |
|
|
4,867 |
|
|
|
21,764 |
|
|
|
20,220 |
|
|
|
7.6 |
% |
|
|
9,576 |
|
|
|
8,455 |
|
|
|
13.3 |
% |
|
|
12,188 |
|
|
|
11,765 |
|
|
|
3.6 |
% |
|
|
1,386 |
|
|
|
1,285 |
|
|
|
7.9 |
% |
Charleston, SC |
|
|
3,168 |
|
|
|
16,963 |
|
|
|
14,857 |
|
|
|
14.2 |
% |
|
|
5,121 |
|
|
|
4,950 |
|
|
|
3.5 |
% |
|
|
11,842 |
|
|
|
9,907 |
|
|
|
19.5 |
% |
|
|
1,687 |
|
|
|
1,453 |
|
|
|
16.1 |
% |
Jacksonville, FL |
|
|
3,496 |
|
|
|
16,563 |
|
|
|
15,206 |
|
|
|
8.9 |
% |
|
|
5,529 |
|
|
|
4,943 |
|
|
|
11.9 |
% |
|
|
11,034 |
|
|
|
10,263 |
|
|
|
7.5 |
% |
|
|
1,547 |
|
|
|
1,369 |
|
|
|
13.0 |
% |
Phoenix, AZ |
|
|
2,623 |
|
|
|
14,483 |
|
|
|
13,112 |
|
|
|
10.5 |
% |
|
|
3,470 |
|
|
|
3,293 |
|
|
|
5.4 |
% |
|
|
11,013 |
|
|
|
9,819 |
|
|
|
12.2 |
% |
|
|
1,748 |
|
|
|
1,560 |
|
|
|
12.0 |
% |
Northern Virginia |
|
|
1,888 |
|
|
|
13,344 |
|
|
|
12,172 |
|
|
|
9.6 |
% |
|
|
4,049 |
|
|
|
3,886 |
|
|
|
4.2 |
% |
|
|
9,295 |
|
|
|
8,286 |
|
|
|
12.2 |
% |
|
|
2,269 |
|
|
|
2,067 |
|
|
|
9.7 |
% |
Greenville, SC |
|
|
2,355 |
|
|
|
10,155 |
|
|
|
9,106 |
|
|
|
11.5 |
% |
|
|
2,721 |
|
|
|
3,302 |
|
|
|
(17.6 |
)% |
|
|
7,434 |
|
|
|
5,804 |
|
|
|
28.1 |
% |
|
|
1,296 |
|
|
|
1,155 |
|
|
|
12.3 |
% |
Savannah, GA |
|
|
1,837 |
|
|
|
9,672 |
|
|
|
8,434 |
|
|
|
14.7 |
% |
|
|
3,038 |
|
|
|
2,897 |
|
|
|
4.9 |
% |
|
|
6,634 |
|
|
|
5,537 |
|
|
|
19.8 |
% |
|
|
1,623 |
|
|
|
1,382 |
|
|
|
17.4 |
% |
Richmond, VA |
|
|
1,732 |
|
|
|
8,805 |
|
|
|
8,008 |
|
|
|
10.0 |
% |
|
|
2,789 |
|
|
|
2,650 |
|
|
|
5.2 |
% |
|
|
6,016 |
|
|
|
5,358 |
|
|
|
12.3 |
% |
|
|
1,596 |
|
|
|
1,445 |
|
|
|
10.4 |
% |
Fredericksburg, VA |
|
|
1,435 |
|
|
|
8,196 |
|
|
|
7,690 |
|
|
|
6.6 |
% |
|
|
2,345 |
|
|
|
2,293 |
|
|
|
2.3 |
% |
|
|
5,851 |
|
|
|
5,397 |
|
|
|
8.4 |
% |
|
|
1,777 |
|
|
|
1,671 |
|
|
|
6.3 |
% |
Memphis, TN |
|
|
1,811 |
|
|
|
7,827 |
|
|
|
7,314 |
|
|
|
7.0 |
% |
|
|
2,752 |
|
|
|
2,636 |
|
|
|
4.4 |
% |
|
|
5,075 |
|
|
|
4,678 |
|
|
|
8.5 |
% |
|
|
1,346 |
|
|
|
1,250 |
|
|
|
7.6 |
% |
Birmingham, AL |
|
|
1,462 |
|
|
|
6,593 |
|
|
|
6,010 |
|
|
|
9.7 |
% |
|
|
2,543 |
|
|
|
2,338 |
|
|
|
8.8 |
% |
|
|
4,050 |
|
|
|
3,672 |
|
|
|
10.3 |
% |
|
|
1,356 |
|
|
|
1,234 |
|
|
|
9.9 |
% |
San Antonio, TX |
|
|
1,504 |
|
|
|
6,537 |
|
|
|
5,940 |
|
|
|
10.1 |
% |
|
|
2,828 |
|
|
|
2,498 |
|
|
|
13.2 |
% |
|
|
3,709 |
|
|
|
3,442 |
|
|
|
7.8 |
% |
|
|
1,379 |
|
|
|
1,237 |
|
|
|
11.5 |
% |
Denver, CO |
|
|
812 |
|
|
|
5,036 |
|
|
|
4,660 |
|
|
|
8.1 |
% |
|
|
1,445 |
|
|
|
1,338 |
|
|
|
8.0 |
% |
|
|
3,591 |
|
|
|
3,322 |
|
|
|
8.1 |
% |
|
|
1,946 |
|
|
|
1,776 |
|
|
|
9.5 |
% |
Huntsville, AL |
|
|
1,228 |
|
|
|
5,316 |
|
|
|
4,928 |
|
|
|
7.9 |
% |
|
|
1,733 |
|
|
|
1,608 |
|
|
|
7.8 |
% |
|
|
3,583 |
|
|
|
3,320 |
|
|
|
7.9 |
% |
|
|
1,297 |
|
|
|
1,185 |
|
|
|
9.4 |
% |
Kansas City, MO-KS |
|
|
1,110 |
|
|
|
5,330 |
|
|
|
4,870 |
|
|
|
9.4 |
% |
|
|
1,887 |
|
|
|
1,765 |
|
|
|
6.9 |
% |
|
|
3,443 |
|
|
|
3,105 |
|
|
|
10.9 |
% |
|
|
1,522 |
|
|
|
1,386 |
|
|
|
9.8 |
% |
Other |
|
|
6,022 |
|
|
|
28,208 |
|
|
|
25,889 |
|
|
|
9.0 |
% |
|
|
9,644 |
|
|
|
8,738 |
|
|
|
10.4 |
% |
|
|
18,564 |
|
|
|
17,151 |
|
|
|
8.2 |
% |
|
|
1,484 |
|
|
|
1,334 |
|
|
|
11.2 |
% |
Total Same Store |
|
|
95,285 |
|
|
$ |
500,010 |
|
|
$ |
450,323 |
|
|
|
11.0 |
% |
|
$ |
171,070 |
|
|
$ |
157,887 |
|
|
|
8.3 |
% |
|
$ |
328,940 |
|
|
$ |
292,436 |
|
|
|
12.5 |
% |
|
$ |
1,657 |
|
|
$ |
1,472 |
|
|
|
12.6 |
% |
Supplemental Data S-5
MULTIFAMILY SAME STORE PORTFOLIO SEQUENTIAL QUARTER COMPARISONS |
Dollars in thousands, except Average Effective Rent per Unit
|
|
|
|
|
Revenues |
|
|
Expenses |
|
|
NOI |
|
|
Average Effective Rent per Unit |
|
|||||||||||||||||||||||||||||||||||||
|
|
Units |
|
|
Q1 2023 |
|
|
Q4 2022 |
|
|
% Chg |
|
|
Q1 2023 |
|
|
Q4 2022 |
|
|
% Chg |
|
|
Q1 2023 |
|
|
Q4 2022 |
|
|
% Chg |
|
|
Q1 2023 |
|
|
Q4 2022 |
|
|
% Chg |
|
|||||||||||||
Atlanta, GA |
|
|
11,434 |
|
|
$ |
64,725 |
|
|
$ |
65,166 |
|
|
|
(0.7 |
)% |
|
$ |
23,208 |
|
|
$ |
22,590 |
|
|
|
2.7 |
% |
|
$ |
41,517 |
|
|
$ |
42,576 |
|
|
|
(2.5 |
)% |
|
$ |
1,832 |
|
|
$ |
1,827 |
|
|
|
0.2 |
% |
Dallas, TX |
|
|
10,115 |
|
|
|
52,290 |
|
|
|
51,776 |
|
|
|
1.0 |
% |
|
|
20,534 |
|
|
|
20,702 |
|
|
|
(0.8 |
)% |
|
|
31,756 |
|
|
|
31,074 |
|
|
|
2.2 |
% |
|
|
1,642 |
|
|
|
1,630 |
|
|
|
0.7 |
% |
Tampa, FL |
|
|
5,220 |
|
|
|
33,908 |
|
|
|
33,693 |
|
|
|
0.6 |
% |
|
|
11,141 |
|
|
|
10,425 |
|
|
|
6.9 |
% |
|
|
22,767 |
|
|
|
23,268 |
|
|
|
(2.2 |
)% |
|
|
2,075 |
|
|
|
2,065 |
|
|
|
0.5 |
% |
Orlando, FL |
|
|
5,274 |
|
|
|
32,366 |
|
|
|
32,026 |
|
|
|
1.1 |
% |
|
|
10,855 |
|
|
|
10,280 |
|
|
|
5.6 |
% |
|
|
21,511 |
|
|
|
21,746 |
|
|
|
(1.1 |
)% |
|
|
1,941 |
|
|
|
1,919 |
|
|
|
1.1 |
% |
Austin, TX |
|
|
6,829 |
|
|
|
35,335 |
|
|
|
35,159 |
|
|
|
0.5 |
% |
|
|
14,380 |
|
|
|
15,359 |
|
|
|
(6.4 |
)% |
|
|
20,955 |
|
|
|
19,800 |
|
|
|
5.8 |
% |
|
|
1,623 |
|
|
|
1,622 |
|
|
|
0.0 |
% |
Charlotte, NC |
|
|
5,651 |
|
|
|
28,453 |
|
|
|
28,178 |
|
|
|
1.0 |
% |
|
|
7,907 |
|
|
|
7,732 |
|
|
|
2.3 |
% |
|
|
20,546 |
|
|
|
20,446 |
|
|
|
0.5 |
% |
|
|
1,593 |
|
|
|
1,576 |
|
|
|
1.1 |
% |
Raleigh/Durham, NC |
|
|
5,350 |
|
|
|
25,987 |
|
|
|
25,895 |
|
|
|
0.4 |
% |
|
|
7,580 |
|
|
|
7,467 |
|
|
|
1.5 |
% |
|
|
18,407 |
|
|
|
18,428 |
|
|
|
(0.1 |
)% |
|
|
1,514 |
|
|
|
1,506 |
|
|
|
0.5 |
% |
Nashville, TN |
|
|
4,375 |
|
|
|
23,255 |
|
|
|
23,059 |
|
|
|
0.8 |
% |
|
|
7,345 |
|
|
|
7,055 |
|
|
|
4.1 |
% |
|
|
15,910 |
|
|
|
16,004 |
|
|
|
(0.6 |
)% |
|
|
1,678 |
|
|
|
1,671 |
|
|
|
0.4 |
% |
Fort Worth, TX |
|
|
3,687 |
|
|
|
18,899 |
|
|
|
18,807 |
|
|
|
0.5 |
% |
|
|
6,650 |
|
|
|
7,497 |
|
|
|
(11.3 |
)% |
|
|
12,249 |
|
|
|
11,310 |
|
|
|
8.3 |
% |
|
|
1,556 |
|
|
|
1,546 |
|
|
|
0.6 |
% |
Houston, TX |
|
|
4,867 |
|
|
|
21,764 |
|
|
|
21,628 |
|
|
|
0.6 |
% |
|
|
9,576 |
|
|
|
9,634 |
|
|
|
(0.6 |
)% |
|
|
12,188 |
|
|
|
11,994 |
|
|
|
1.6 |
% |
|
|
1,386 |
|
|
|
1,382 |
|
|
|
0.3 |
% |
Charleston, SC |
|
|
3,168 |
|
|
|
16,963 |
|
|
|
16,999 |
|
|
|
(0.2 |
)% |
|
|
5,121 |
|
|
|
4,297 |
|
|
|
19.2 |
% |
|
|
11,842 |
|
|
|
12,702 |
|
|
|
(6.8 |
)% |
|
|
1,687 |
|
|
|
1,675 |
|
|
|
0.7 |
% |
Jacksonville, FL |
|
|
3,496 |
|
|
|
16,563 |
|
|
|
16,603 |
|
|
|
(0.2 |
)% |
|
|
5,529 |
|
|
|
5,326 |
|
|
|
3.8 |
% |
|
|
11,034 |
|
|
|
11,277 |
|
|
|
(2.2 |
)% |
|
|
1,547 |
|
|
|
1,538 |
|
|
|
0.6 |
% |
Phoenix, AZ |
|
|
2,623 |
|
|
|
14,483 |
|
|
|
14,499 |
|
|
|
(0.1 |
)% |
|
|
3,470 |
|
|
|
3,451 |
|
|
|
0.6 |
% |
|
|
11,013 |
|
|
|
11,048 |
|
|
|
(0.3 |
)% |
|
|
1,748 |
|
|
|
1,747 |
|
|
|
0.0 |
% |
Northern Virginia |
|
|
1,888 |
|
|
|
13,344 |
|
|
|
13,222 |
|
|
|
0.9 |
% |
|
|
4,049 |
|
|
|
3,717 |
|
|
|
8.9 |
% |
|
|
9,295 |
|
|
|
9,505 |
|
|
|
(2.2 |
)% |
|
|
2,269 |
|
|
|
2,248 |
|
|
|
0.9 |
% |
Greenville, SC |
|
|
2,355 |
|
|
|
10,155 |
|
|
|
10,058 |
|
|
|
1.0 |
% |
|
|
2,721 |
|
|
|
3,392 |
|
|
|
(19.8 |
)% |
|
|
7,434 |
|
|
|
6,666 |
|
|
|
11.5 |
% |
|
|
1,296 |
|
|
|
1,286 |
|
|
|
0.8 |
% |
Savannah, GA |
|
|
1,837 |
|
|
|
9,672 |
|
|
|
9,609 |
|
|
|
0.7 |
% |
|
|
3,038 |
|
|
|
2,840 |
|
|
|
7.0 |
% |
|
|
6,634 |
|
|
|
6,769 |
|
|
|
(2.0 |
)% |
|
|
1,623 |
|
|
|
1,604 |
|
|
|
1.2 |
% |
Richmond, VA |
|
|
1,732 |
|
|
|
8,805 |
|
|
|
8,827 |
|
|
|
(0.2 |
)% |
|
|
2,789 |
|
|
|
2,720 |
|
|
|
2.5 |
% |
|
|
6,016 |
|
|
|
6,107 |
|
|
|
(1.5 |
)% |
|
|
1,596 |
|
|
|
1,591 |
|
|
|
0.3 |
% |
Fredericksburg, VA |
|
|
1,435 |
|
|
|
8,196 |
|
|
|
8,187 |
|
|
|
0.1 |
% |
|
|
2,345 |
|
|
|
2,210 |
|
|
|
6.1 |
% |
|
|
5,851 |
|
|
|
5,977 |
|
|
|
(2.1 |
)% |
|
|
1,777 |
|
|
|
1,773 |
|
|
|
0.2 |
% |
Memphis, TN |
|
|
1,811 |
|
|
|
7,827 |
|
|
|
7,816 |
|
|
|
0.1 |
% |
|
|
2,752 |
|
|
|
2,717 |
|
|
|
1.3 |
% |
|
|
5,075 |
|
|
|
5,099 |
|
|
|
(0.5 |
)% |
|
|
1,346 |
|
|
|
1,348 |
|
|
|
(0.2 |
)% |
Birmingham, AL |
|
|
1,462 |
|
|
|
6,593 |
|
|
|
6,446 |
|
|
|
2.3 |
% |
|
|
2,543 |
|
|
|
2,440 |
|
|
|
4.2 |
% |
|
|
4,050 |
|
|
|
4,006 |
|
|
|
1.1 |
% |
|
|
1,356 |
|
|
|
1,353 |
|
|
|
0.2 |
% |
San Antonio, TX |
|
|
1,504 |
|
|
|
6,537 |
|
|
|
6,547 |
|
|
|
(0.2 |
)% |
|
|
2,828 |
|
|
|
2,810 |
|
|
|
0.6 |
% |
|
|
3,709 |
|
|
|
3,737 |
|
|
|
(0.7 |
)% |
|
|
1,379 |
|
|
|
1,381 |
|
|
|
(0.1 |
)% |
Denver, CO |
|
|
812 |
|
|
|
5,036 |
|
|
|
5,019 |
|
|
|
0.3 |
% |
|
|
1,445 |
|
|
|
1,339 |
|
|
|
7.9 |
% |
|
|
3,591 |
|
|
|
3,680 |
|
|
|
(2.4 |
)% |
|
|
1,946 |
|
|
|
1,934 |
|
|
|
0.6 |
% |
Huntsville, AL |
|
|
1,228 |
|
|
|
5,316 |
|
|
|
5,288 |
|
|
|
0.5 |
% |
|
|
1,733 |
|
|
|
1,704 |
|
|
|
1.7 |
% |
|
|
3,583 |
|
|
|
3,584 |
|
|
|
(0.0 |
)% |
|
|
1,297 |
|
|
|
1,296 |
|
|
|
0.1 |
% |
Kansas City, MO-KS |
|
|
1,110 |
|
|
|
5,330 |
|
|
|
5,306 |
|
|
|
0.5 |
% |
|
|
1,887 |
|
|
|
1,771 |
|
|
|
6.5 |
% |
|
|
3,443 |
|
|
|
3,535 |
|
|
|
(2.6 |
)% |
|
|
1,522 |
|
|
|
1,514 |
|
|
|
0.5 |
% |
Other |
|
|
6,022 |
|
|
|
28,208 |
|
|
|
28,211 |
|
|
|
(0.0 |
)% |
|
|
9,644 |
|
|
|
9,091 |
|
|
|
6.1 |
% |
|
|
18,564 |
|
|
|
19,120 |
|
|
|
(2.9 |
)% |
|
|
1,484 |
|
|
|
1,481 |
|
|
|
0.2 |
% |
Total Same Store |
|
|
95,285 |
|
|
$ |
500,010 |
|
|
$ |
498,024 |
|
|
|
0.4 |
% |
|
$ |
171,070 |
|
|
$ |
168,566 |
|
|
|
1.5 |
% |
|
$ |
328,940 |
|
|
$ |
329,458 |
|
|
|
(0.2 |
)% |
|
$ |
1,657 |
|
|
$ |
1,649 |
|
|
|
0.5 |
% |
Supplemental Data S-6
MULTIFAMILY DEVELOPMENT PIPELINE |
Dollars in thousands
|
|
|
|
Units as of |
|
Development Costs as of |
|
|
|
|
|
|
|
|
|
||||||||||||||
|
|
|
|
March 31, 2023 |
|
March 31, 2023 |
|
|
|
|
Expected |
||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
Expected |
|
Spend |
|
Expected |
|
|
Start |
|
Initial |
|
|
|
|
||||||
|
|
Location |
|
Total |
|
Delivered |
|
Leased |
|
Total |
|
to Date |
|
Remaining |
|
|
Date |
|
Occupancy |
|
Completion |
|
Stabilization (1) |
||||||
Novel West Midtown (2) |
|
Atlanta, GA |
|
|
340 |
|
|
— |
|
|
— |
|
$ |
92,300 |
|
$ |
81,347 |
|
$ |
10,953 |
|
|
2Q21 |
|
2Q23 |
|
4Q23 |
|
3Q24 |
Novel Daybreak (2) |
|
Salt Lake City, UT |
|
|
400 |
|
|
6 |
|
|
29 |
|
|
94,000 |
|
|
81,395 |
|
|
12,605 |
|
|
2Q21 |
|
2Q23 |
|
4Q23 |
|
4Q24 |
Novel Val Vista (2) |
|
Phoenix, AZ |
|
|
317 |
|
|
— |
|
|
— |
|
|
77,200 |
|
|
63,897 |
|
|
13,303 |
|
|
4Q20 |
|
3Q23 |
|
1Q24 |
|
1Q25 |
MAA Milepost 35 |
|
Denver, CO |
|
|
352 |
|
|
— |
|
|
— |
|
|
125,000 |
|
|
53,564 |
|
|
71,436 |
|
|
1Q22 |
|
4Q23 |
|
4Q24 |
|
3Q25 |
MAA Nixie |
|
Raleigh, NC |
|
|
406 |
|
|
— |
|
|
— |
|
|
145,500 |
|
|
20,177 |
|
|
125,323 |
|
|
4Q22 |
|
4Q24 |
|
3Q25 |
|
3Q26 |
MAA Breakwater |
|
Tampa, FL |
|
|
495 |
|
|
— |
|
|
— |
|
|
197,500 |
|
|
42,255 |
|
|
155,245 |
|
|
4Q22 |
|
1Q25 |
|
4Q25 |
|
4Q26 |
Total Active |
|
|
|
|
2,310 |
|
|
6 |
|
|
29 |
|
$ |
731,500 |
|
$ |
342,635 |
|
$ |
388,865 |
|
|
|
|
|
|
|
|
|
(1) Communities are considered stabilized when achieving 90% average physical occupancy for 90 days.
(2) MAA owns 80% of the joint venture that owns this property.
MULTIFAMILY LEASE-UP COMMUNITIES |
Dollars in thousands
|
|
As of March 31, 2023 |
|
|
|
|
|
|||||||||
|
|
Location |
|
Total Units |
|
|
Physical Occupancy |
|
Spend to Date |
|
|
Construction Completed |
|
Expected Stabilization (1) |
||
MAA LoSo |
|
Charlotte, NC |
|
344 |
|
|
84.9% |
|
$ |
139,337 |
|
|
(2) |
|
2Q23 |
|
MAA Windmill Hill |
|
Austin, TX |
|
350 |
|
|
74.6% |
|
|
59,517 |
|
|
4Q22 |
|
4Q23 |
|
Total |
|
|
|
|
694 |
|
|
79.7% |
|
$ |
198,854 |
|
|
|
|
|
(1) Communities are considered stabilized when achieving 90% average physical occupancy for 90 days.
(2) Property was acquired while in lease-up; construction was completed prior to acquisition by MAA.
MULTIFAMILY INTERIOR REDEVELOPMENT PIPELINE |
Dollars in thousands, except per unit data
Three months ended March 31, 2023 |
|
|
||||||||||||||||
Units Completed |
|
|
Redevelopment Spend |
|
|
Average Cost per Unit |
|
|
Increase in Average Effective Rent per Unit |
|
|
Increase in Average Effective Rent per Unit |
|
Estimated Units Remaining in Pipeline |
||||
|
1,328 |
|
|
$ |
8,503 |
|
|
$ |
6,403 |
|
|
$ |
108 |
|
|
8.1% |
|
9,000 - 12,000 |
Supplemental Data S-7
2023 ACQUISITION ACTIVITY |
Land Acquisition |
|
Market |
|
Acreage |
|
Closing Date |
MAA Packing District II |
|
Orlando, FL |
|
6 |
|
February 2023 |
2023 DISPOSITION ACTIVITY |
Land Dispositions |
|
Market |
|
Acreage |
|
Closing Date |
Traditions Commercial Lots |
|
Gulf Shores, AL |
|
21 |
|
March 2023 |
DEBT AND DEBT COVENANTS AS OF MARCH 31, 2023 |
Dollars in thousands
DEBT SUMMARIES |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Fixed Rate Versus Floating Rate Debt |
|
Balance |
|
|
Percent of Total |
|
|
Effective Interest Rate |
|
|
Average Years to Rate Maturity |
|
||||
Fixed rate debt |
|
$ |
4,395,650 |
|
|
|
100.0 |
% |
|
|
3.4 |
% |
|
|
7.7 |
|
Floating rate debt |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Total |
|
$ |
4,395,650 |
|
|
|
100.0 |
% |
|
|
3.4 |
% |
|
|
7.7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Unsecured Versus Secured Debt |
|
Balance |
|
|
Percent of Total |
|
|
Effective Interest Rate |
|
|
Average Years to Contract Maturity |
|
||||
Unsecured debt |
|
$ |
4,032,000 |
|
|
|
91.7 |
% |
|
|
3.4 |
% |
|
|
6.1 |
|
Secured debt |
|
|
363,650 |
|
|
|
8.3 |
% |
|
|
4.4 |
% |
|
|
25.6 |
|
Total |
|
$ |
4,395,650 |
|
|
|
100.0 |
% |
|
|
3.4 |
% |
|
|
7.7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Unencumbered Versus Encumbered Assets |
|
Total Cost |
|
|
Percent of Total |
|
|
Q1 2023 NOI |
|
|
Percent of Total |
|
||||
Unencumbered gross assets |
|
$ |
14,968,257 |
|
|
|
94.8 |
% |
|
$ |
329,435 |
|
|
|
95.1 |
% |
Encumbered gross assets |
|
|
824,574 |
|
|
|
5.2 |
% |
|
|
16,795 |
|
|
|
4.9 |
% |
Total |
|
$ |
15,792,831 |
|
|
|
100.0 |
% |
|
$ |
346,230 |
|
|
|
100.0 |
% |
FIXED INTEREST RATE MATURITIES
Maturity |
|
Fixed Rate Debt |
|
|
|
Effective Interest Rate |
|
||
2023 |
|
$ |
349,677 |
|
|
|
|
4.2 |
% |
2024 |
|
|
399,046 |
|
|
|
|
4.0 |
% |
2025 |
|
|
401,570 |
|
|
|
|
4.2 |
% |
2026 |
|
|
297,395 |
|
|
|
|
1.2 |
% |
2027 |
|
|
596,745 |
|
|
|
|
3.7 |
% |
2028 |
|
|
396,847 |
|
|
|
|
4.2 |
% |
2029 |
|
|
558,749 |
|
|
|
|
3.7 |
% |
2030 |
|
|
297,629 |
|
|
|
|
3.1 |
% |
2031 |
|
|
445,150 |
|
|
|
|
1.8 |
% |
2032 |
|
|
— |
|
|
|
|
— |
|
Thereafter |
|
|
652,842 |
|
|
|
|
3.8 |
% |
Total |
|
$ |
4,395,650 |
|
|
|
|
3.4 |
% |
Supplemental Data S-8
DEBT AND DEBT COVENANTS AS OF MARCH 31, 2023 (CONTINUED) |
Dollars in thousands
DEBT MATURITIES OF OUTSTANDING BALANCES
Maturity |
|
Commercial Paper & Revolving Credit Facility ⁽¹⁾ ⁽²⁾ |
|
|
Public Bonds |
|
|
Secured |
|
|
Total |
|
||||
2023 |
|
$ |
— |
|
|
$ |
349,677 |
|
|
$ |
— |
|
|
$ |
349,677 |
|
2024 |
|
|
— |
|
|
|
399,046 |
|
|
|
— |
|
|
|
399,046 |
|
2025 |
|
|
— |
|
|
|
397,967 |
|
|
|
3,603 |
|
|
|
401,570 |
|
2026 |
|
|
— |
|
|
|
297,395 |
|
|
|
— |
|
|
|
297,395 |
|
2027 |
|
|
— |
|
|
|
596,745 |
|
|
|
— |
|
|
|
596,745 |
|
2028 |
|
|
— |
|
|
|
396,847 |
|
|
|
— |
|
|
|
396,847 |
|
2029 |
|
|
— |
|
|
|
558,749 |
|
|
|
— |
|
|
|
558,749 |
|
2030 |
|
|
— |
|
|
|
297,629 |
|
|
|
— |
|
|
|
297,629 |
|
2031 |
|
|
— |
|
|
|
445,150 |
|
|
|
— |
|
|
|
445,150 |
|
2032 |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Thereafter |
|
|
— |
|
|
|
292,795 |
|
|
|
360,047 |
|
|
|
652,842 |
|
Total |
|
$ |
— |
|
|
$ |
4,032,000 |
|
|
$ |
363,650 |
|
|
$ |
4,395,650 |
|
DEBT COVENANT ANALYSIS (1)
Bond Covenants |
|
Required |
|
Actual |
|
Compliance |
Total debt to adjusted total assets |
|
60% or less |
|
27.8% |
|
Yes |
Total secured debt to adjusted total assets |
|
40% or less |
|
2.3% |
|
Yes |
Consolidated income available for debt service to total annual debt service charge |
|
1.5x or greater for trailing 4 quarters |
|
7.5x |
|
Yes |
Total unencumbered assets to total unsecured debt |
|
Greater than 150% |
|
359.8% |
|
Yes |
|
|
|
|
|
|
|
Bank Covenants |
|
Required |
|
Actual |
|
Compliance |
Total debt to total capitalized asset value |
|
60% or less |
|
18.8% |
|
Yes |
Total secured debt to total capitalized asset value |
|
40% or Less |
|
1.6% |
|
Yes |
Total adjusted EBITDA to fixed charges |
|
1.5x or greater for trailing 4 quarters |
|
7.5x |
|
Yes |
Total unsecured debt to total unsecured capitalized asset value |
|
60% or less |
|
18.1% |
|
Yes |
(1) The calculations of the Bond Covenants and Bank Covenants are specifically defined in MAALP’s debt agreements.
Supplemental Data S-9
2023 GUIDANCE |
MAA provides guidance on expected Core FFO per Share and Core AFFO per Share, which are non-GAAP financial measures, along with guidance for expected Earnings per common share. A reconciliation of expected Earnings per common share to expected Core FFO per Share and Core AFFO per Share is provided below.
|
|
Current Range |
|
Current Midpoint |
Earnings: |
|
|
|
|
Earnings per common share - diluted |
|
$6.05 to $6.41 |
|
$6.23 |
Core FFO per Share - diluted |
|
$8.93 to $9.29 |
|
$9.11 |
Core AFFO per Share - diluted |
|
$8.01 to $8.37 |
|
$8.19 |
|
|
|
|
|
MAA Same Store Portfolio: |
|
|
|
|
Number of units |
|
95,285 |
|
95,285 |
Average physical occupancy |
|
95.6% to 96.0% |
|
95.8% |
Property revenue growth |
|
5.25% to 7.25% |
|
6.25% |
Effective rent growth |
|
6.00% to 8.00% |
|
7.00% |
Property operating expense growth |
|
5.15% to 7.15% |
|
6.15% |
NOI growth |
|
5.30% to 7.30% |
|
6.30% |
Real estate tax expense growth |
|
5.50% to 7.00% |
|
6.25% |
|
|
|
|
|
Corporate Expenses: ($ in millions) |
|
|
|
|
Property management expenses |
|
$72.0 to $74.0 |
|
$73.0 |
General and administrative expenses |
|
$54.5 to $56.5 |
|
$55.5 |
Total overhead |
|
$126.5 to $130.5 |
|
$128.5 |
Income tax expense |
|
$4.0 to $5.0 |
|
$4.5 |
|
|
|
|
|
Transaction/Investment Volume: ($ in millions) |
|
|
|
|
Multifamily acquisition volume |
|
$350.0 to $450.0 |
|
$400.0 |
Multifamily disposition volume |
|
$250.0 to $350.0 |
|
$300.0 |
Development investment |
|
$250.0 to $350.0 |
|
$300.0 |
|
|
|
|
|
Debt: |
|
|
|
|
Average effective interest rate |
|
3.4% to 3.6% |
|
3.5% |
Capitalized interest ($ in millions) |
|
$12.0 to $14.0 |
|
$13.0 |
|
|
|
|
|
Diluted FFO Shares Outstanding: |
|
|
|
|
Diluted common shares and units |
|
119.5 to 120.0 million |
|
119.75 million |
RECONCILIATION OF EARNINGS PER COMMON SHARE TO CORE FFO AND CORE AFFO PER SHARE FOR 2023 GUIDANCE |
|
|
Full Year 2023 Guidance Range |
|
|||||
|
|
Low |
|
|
High |
|
||
Earnings per common share - diluted |
|
$ |
6.05 |
|
|
$ |
6.41 |
|
Real estate depreciation and amortization |
|
|
4.71 |
|
|
|
4.71 |
|
Gains on sale of depreciable assets |
|
|
(1.82 |
) |
|
|
(1.82 |
) |
FFO per Share - diluted |
|
|
8.94 |
|
|
|
9.30 |
|
Non-Core FFO items (1) |
|
|
(0.01 |
) |
|
|
(0.01 |
) |
Core FFO per Share - diluted |
|
|
8.93 |
|
|
|
9.29 |
|
Recurring capital expenditures |
|
|
(0.92 |
) |
|
|
(0.92 |
) |
Core AFFO per Share - diluted |
|
$ |
8.01 |
|
|
$ |
8.37 |
|
Supplemental Data S-10
CREDIT RATINGS |
|
|
Commercial |
|
Long-Term |
|
|
|
|
Paper Rating |
|
Debt Rating |
|
Outlook |
Fitch Ratings (1) |
|
F1 |
|
A- |
|
Stable |
Moody’s Investors Service (2) |
|
P-2 |
|
A3 |
|
Stable |
Standard & Poor’s Ratings Services (1) |
|
A-2 |
|
A- |
|
Stable |
COMMON STOCK |
Stock Symbol: |
|
MAA |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Exchange Traded: |
|
NYSE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Estimated Future Dates: |
|
Q2 2023 |
|
|
Q3 2023 |
|
|
Q4 2023 |
|
|
Q1 2024 |
|
|
|
|
|||||
Earnings release & conference call |
|
Late |
|
|
Late |
|
|
Early |
|
|
Early |
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Dividend Information - Common Shares: |
|
Q1 2022 |
|
|
Q2 2022 |
|
|
Q3 2022 |
|
|
Q4 2022 |
|
|
Q1 2023 |
|
|||||
Declaration date |
|
3/22/2022 |
|
|
5/17/2022 |
|
|
9/27/2022 |
|
|
12/13/2022 |
|
|
3/21/2023 |
|
|||||
Record date |
|
4/14/2022 |
|
|
7/15/2022 |
|
|
10/14/2022 |
|
|
1/13/2023 |
|
|
4/14/2023 |
|
|||||
Payment date |
|
4/29/2022 |
|
|
7/29/2022 |
|
|
10/31/2022 |
|
|
1/31/2023 |
|
|
4/28/2023 |
|
|||||
Distributions per share |
|
$ |
1.0875 |
|
|
$ |
1.2500 |
|
|
$ |
1.2500 |
|
|
$ |
1.4000 |
|
|
$ |
1.4000 |
|
INVESTOR RELATIONS DATA |
MAA does not send quarterly reports, earnings releases and supplemental data to shareholders, but provides them upon request.
For recent press releases, SEC filings and other information, call 866-576-9689 (toll free) or email investor.relations@maac.com. This information, as well as access to MAA’s quarterly conference call, is also available on the “For Investors” page of MAA’s website at www.maac.com. |
For Questions Contact: |
|
|
|
|
|
|
|
|
|
|
|
Name |
|
Title |
|||||||
|
Andrew Schaeffer |
|
Senior Vice President, Treasurer and Director of Capital Markets |
|||||||
|
Jennifer Patrick |
|
Director of Investor Relations |
|||||||
|
Phone: 866-576-9689 (toll free) |
|||||||||
|
Email: investor.relations@maac.com |
|||||||||
Supplemental Data S-11