EX-99.2 3 maa-ex99_2.htm EX-99.2 EX-99.2

 

Exhibit 99.2

 

PORTFOLIO STATISTICS

 

TOTAL MULTIFAMILY PORTFOLIO AT SEPTEMBER 30, 2025 (1)

In apartment units

 

 

 

Same
Store

 

 

Stabilized Non-Same
Store

 

 

Lease-up

 

 

Total
Completed
Communities

 

 

Development
Units
Delivered

 

 

Total

 

Atlanta, GA

 

 

11,434

 

 

 

340

 

 

 

 

 

 

11,774

 

 

 

 

 

 

11,774

 

Dallas, TX

 

 

9,755

 

 

 

362

 

 

 

386

 

 

 

10,503

 

 

 

 

 

 

10,503

 

Austin, TX

 

 

6,795

 

 

 

384

 

 

 

 

 

 

7,179

 

 

 

 

 

 

7,179

 

Charlotte, NC

 

 

5,995

 

 

 

352

 

 

 

 

 

 

6,347

 

 

 

111

 

 

 

6,458

 

Orlando, FL

 

 

5,907

 

 

 

310

 

 

 

 

 

 

6,217

 

 

 

 

 

 

6,217

 

Raleigh/Durham, NC

 

 

5,350

 

 

 

 

 

 

712

 

 

 

6,062

 

 

 

 

 

 

6,062

 

Tampa, FL

 

 

5,416

 

 

 

 

 

 

 

 

 

5,416

 

 

 

301

 

 

 

5,717

 

Houston, TX

 

 

4,859

 

 

 

316

 

 

 

 

 

 

5,175

 

 

 

 

 

 

5,175

 

Nashville, TN

 

 

4,375

 

 

 

 

 

 

 

 

 

4,375

 

 

 

 

 

 

4,375

 

Fort Worth, TX

 

 

3,687

 

 

 

 

 

 

 

 

 

3,687

 

 

 

 

 

 

3,687

 

Phoenix, AZ

 

 

2,968

 

 

 

323

 

 

 

317

 

 

 

3,608

 

 

 

 

 

 

3,608

 

Jacksonville, FL

 

 

3,496

 

 

 

 

 

 

 

 

 

3,496

 

 

 

 

 

 

3,496

 

Charleston, SC

 

 

3,168

 

 

 

 

 

 

 

 

 

3,168

 

 

 

 

 

 

3,168

 

Greenville, SC

 

 

2,354

 

 

 

 

 

 

 

 

 

2,354

 

 

 

 

 

 

2,354

 

Northern Virginia

 

 

1,888

 

 

 

 

 

 

 

 

 

1,888

 

 

 

 

 

 

1,888

 

Savannah, GA

 

 

1,837

 

 

 

 

 

 

 

 

 

1,837

 

 

 

 

 

 

1,837

 

Memphis, TN

 

 

1,193

 

 

 

618

 

 

 

 

 

 

1,811

 

 

 

 

 

 

1,811

 

Richmond, VA

 

 

1,732

 

 

 

 

 

 

 

 

 

1,732

 

 

 

 

 

 

1,732

 

San Antonio, TX

 

 

1,504

 

 

 

 

 

 

 

 

 

1,504

 

 

 

 

 

 

1,504

 

Denver, CO

 

 

1,118

 

 

 

352

 

 

 

 

 

 

1,470

 

 

 

 

 

 

1,470

 

Birmingham, AL

 

 

1,462

 

 

 

 

 

 

 

 

 

1,462

 

 

 

 

 

 

1,462

 

Fredericksburg, VA

 

 

1,435

 

 

 

 

 

 

 

 

 

1,435

 

 

 

 

 

 

1,435

 

Kansas City, MO-KS

 

 

1,110

 

 

 

318

 

 

 

 

 

 

1,428

 

 

 

 

 

 

1,428

 

Huntsville, AL

 

 

1,228

 

 

 

 

 

 

 

 

 

1,228

 

 

 

 

 

 

1,228

 

Other

 

 

6,502

 

 

 

496

 

 

 

 

 

 

6,998

 

 

 

 

 

 

6,998

 

Total Multifamily Units

 

 

96,568

 

 

 

4,171

 

 

 

1,415

 

 

 

102,154

 

 

 

412

 

 

 

102,566

 

(1)
Schedule excludes MAA's 35% ownership in a 269-unit joint venture property in Washington, D.C.

 

Supplemental Data S-1

 


 

PORTFOLIO STATISTICS (CONTINUED)

 

TOTAL MULTIFAMILY COMMUNITY STATISTICS (1)

Dollars in thousands, except Average Effective Rent per Unit

 

 

As of September 30, 2025

 

 

Average
Effective

 

 

As of September 30, 2025

 

 

 

Gross Real
Assets

 

 

Percent to
Total of
Gross Real
Assets

 

 

Physical
Occupancy

 

 

Rent per
Unit for
the Three
Months Ended
September 30, 2025

 

 

Completed
Units

 

 

Total Units,
Including
Development

 

Atlanta, GA

 

$

2,229,435

 

 

 

13.3

%

 

 

95.0

%

 

$

1,800

 

 

 

11,774

 

 

 

 

Dallas, TX

 

 

1,639,843

 

 

 

9.7

%

 

 

95.8

%

 

 

1,657

 

 

 

10,117

 

 

 

 

Charlotte, NC

 

 

1,274,929

 

 

 

7.5

%

 

 

95.9

%

 

 

1,654

 

 

 

6,347

 

 

 

 

Orlando, FL

 

 

1,136,465

 

 

 

6.7

%

 

 

95.9

%

 

 

1,981

 

 

 

6,217

 

 

 

 

Tampa, FL

 

 

1,042,586

 

 

 

6.2

%

 

 

96.0

%

 

 

2,100

 

 

 

5,416

 

 

 

 

Austin, TX

 

 

983,006

 

 

 

5.8

%

 

 

95.3

%

 

 

1,505

 

 

 

7,179

 

 

 

 

Raleigh/Durham, NC

 

 

749,196

 

 

 

4.4

%

 

 

95.4

%

 

 

1,524

 

 

 

5,350

 

 

 

 

Houston, TX

 

 

740,185

 

 

 

4.4

%

 

 

95.9

%

 

 

1,443

 

 

 

5,175

 

 

 

 

Phoenix, AZ

 

 

602,902

 

 

 

3.6

%

 

 

96.0

%

 

 

1,701

 

 

 

3,291

 

 

 

 

Northern Virginia

 

 

585,258

 

 

 

3.5

%

 

 

96.2

%

 

 

2,573

 

 

 

1,888

 

 

 

 

Nashville, TN

 

 

577,572

 

 

 

3.4

%

 

 

96.0

%

 

 

1,667

 

 

 

4,375

 

 

 

 

Charleston, SC

 

 

450,909

 

 

 

2.7

%

 

 

96.7

%

 

 

1,840

 

 

 

3,168

 

 

 

 

Denver, CO

 

 

425,349

 

 

 

2.5

%

 

 

95.3

%

 

 

1,984

 

 

 

1,470

 

 

 

 

Fort Worth, TX

 

 

411,313

 

 

 

2.4

%

 

 

96.1

%

 

 

1,580

 

 

 

3,687

 

 

 

 

Jacksonville, FL

 

 

329,771

 

 

 

1.9

%

 

 

95.6

%

 

 

1,476

 

 

 

3,496

 

 

 

 

Kansas City, MO-KS

 

 

295,048

 

 

 

1.7

%

 

 

95.0

%

 

 

1,719

 

 

 

1,428

 

 

 

 

Richmond, VA

 

 

267,810

 

 

 

1.6

%

 

 

96.4

%

 

 

1,708

 

 

 

1,732

 

 

 

 

Fredericksburg, VA

 

 

262,421

 

 

 

1.5

%

 

 

97.1

%

 

 

1,963

 

 

 

1,435

 

 

 

 

Greenville, SC

 

 

250,451

 

 

 

1.5

%

 

 

95.5

%

 

 

1,367

 

 

 

2,354

 

 

 

 

Savannah, GA

 

 

233,211

 

 

 

1.4

%

 

 

95.2

%

 

 

1,713

 

 

 

1,837

 

 

 

 

Birmingham, AL

 

 

177,013

 

 

 

1.0

%

 

 

95.7

%

 

 

1,438

 

 

 

1,462

 

 

 

 

San Antonio, TX

 

 

174,607

 

 

 

1.0

%

 

 

95.3

%

 

 

1,338

 

 

 

1,504

 

 

 

 

All Other Markets by State (individual markets <1% gross real assets)

 

Tennessee

 

 

215,249

 

 

 

1.3

%

 

 

95.1

%

 

 

1,326

 

 

 

2,754

 

 

 

 

Florida

 

 

200,233

 

 

 

1.2

%

 

 

95.1

%

 

 

1,853

 

 

 

1,806

 

 

 

 

Alabama

 

 

190,028

 

 

 

1.1

%

 

 

93.0

%

 

 

1,359

 

 

 

1,648

 

 

 

 

Virginia

 

 

174,770

 

 

 

1.0

%

 

 

96.3

%

 

 

1,846

 

 

 

1,039

 

 

 

 

Kentucky

 

 

108,897

 

 

 

0.6

%

 

 

95.6

%

 

 

1,313

 

 

 

1,308

 

 

 

 

Utah

 

 

94,475

 

 

 

0.6

%

 

 

96.5

%

 

 

1,738

 

 

 

400

 

 

 

 

Maryland

 

 

86,060

 

 

 

0.5

%

 

 

97.2

%

 

 

2,359

 

 

 

361

 

 

 

 

Nevada

 

 

76,925

 

 

 

0.5

%

 

 

95.3

%

 

 

1,598

 

 

 

721

 

 

 

 

Stabilized Communities

 

$

15,985,917

 

 

 

94.5

%

 

 

95.7

%

 

$

1,691

 

 

 

100,739

 

 

 

 

Raleigh/Durham, NC

 

 

226,635

 

 

 

1.3

%

 

 

55.5

%

 

 

1,746

 

 

 

712

 

 

 

712

 

Charlotte, NC

 

 

202,080

 

 

 

1.2

%

 

 

1.7

%

 

 

2,415

 

 

 

111

 

 

 

541

 

Tampa, FL

 

 

188,463

 

 

 

1.1

%

 

 

38.6

%

 

 

3,154

 

 

 

301

 

 

 

495

 

Phoenix, AZ

 

 

142,637

 

 

 

0.8

%

 

 

77.9

%

 

 

1,891

 

 

 

317

 

 

 

662

 

Dallas, TX

 

 

106,628

 

 

 

0.6

%

 

 

76.2

%

 

 

1,814

 

 

 

386

 

 

 

386

 

Denver, CO

 

 

41,775

 

 

 

0.2

%

 

 

 

 

 

 

 

 

 

 

 

219

 

Richmond, VA

 

 

38,152

 

 

 

0.2

%

 

 

 

 

 

 

 

 

 

 

 

306

 

Charleston, SC

 

 

18,170

 

 

 

0.1

%

 

 

 

 

 

 

 

 

 

 

 

336

 

Lease-up / Development Communities

 

$

964,540

 

 

 

5.5

%

 

 

52.6

%

 

$

2,058

 

 

 

1,827

 

 

 

3,657

 

Total Multifamily Communities

 

$

16,950,457

 

 

 

100.0

%

 

 

94.8

%

 

$

1,697

 

 

 

102,566

 

 

 

104,396

 

(1)
Schedule excludes MAA's 35% ownership in a 269-unit joint venture property in Washington, D.C. As of September 30, 2025, the gross investment in real estate for this community was $83.3 million and includes a mortgage note payable of $52.0 million. For the nine months ended September 30, 2025, this apartment community achieved NOI of $6.5 million.

Supplemental Data S-2

 


 

COMPONENTS OF NET OPERATING INCOME

Dollars in thousands

 

 

 

Three Months Ended

 

 

As of September 30, 2025

 

 

 

September 30, 2025

 

 

September 30, 2024

 

 

Percent
Change

 

 

Apartment Units

 

 

Gross Real Assets

 

Operating Revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Same Store Communities

 

$

520,861

 

 

$

522,278

 

 

 

(0.3

)%

 

 

96,568

 

 

$

15,107,915

 

Non-Same Store Communities

 

 

20,325

 

 

 

20,643

 

 

 

 

 

 

4,171

 

 

 

878,002

 

Lease-up/Development Communities

 

 

6,439

 

 

 

1,704

 

 

 

 

 

 

1,827

 

 

 

964,540

 

Total Multifamily Portfolio

 

$

547,625

 

 

$

544,625

 

 

 

 

 

 

102,566

 

 

$

16,950,457

 

Commercial Property/Land

 

 

6,748

 

 

 

6,501

 

 

 

 

 

 

 

 

 

386,317

 

Total Operating Revenues

 

$

554,373

 

 

$

551,126

 

 

 

 

 

 

102,566

 

 

$

17,336,774

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property Operating Expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Same Store Communities

 

$

198,833

 

 

$

194,372

 

 

 

2.3

%

 

 

 

 

 

 

Non-Same Store Communities

 

 

9,770

 

 

 

9,531

 

 

 

 

 

 

 

 

 

 

Lease-up/Development Communities

 

 

4,639

 

 

 

1,412

 

 

 

 

 

 

 

 

 

 

Storm Costs

 

 

 

 

 

3,349

 

 

 

 

 

 

 

 

 

 

Total Multifamily Portfolio

 

$

213,242

 

 

$

208,664

 

 

 

 

 

 

 

 

 

 

Commercial Property/Land

 

 

2,822

 

 

 

2,897

 

 

 

 

 

 

 

 

 

 

Total Property Operating Expenses

 

$

216,064

 

 

$

211,561

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Operating Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Same Store Communities

 

$

322,028

 

 

$

327,906

 

 

 

(1.8

)%

 

 

 

 

 

 

Non-Same Store Communities

 

 

10,555

 

 

 

11,112

 

 

 

 

 

 

 

 

 

 

Lease-up/Development Communities

 

 

1,800

 

 

 

292

 

 

 

 

 

 

 

 

 

 

Storm Costs

 

 

 

 

 

(3,349

)

 

 

 

 

 

 

 

 

 

Total Multifamily Portfolio

 

$

334,383

 

 

$

335,961

 

 

 

 

 

 

 

 

 

 

Commercial Property/Land

 

 

3,926

 

 

 

3,604

 

 

 

 

 

 

 

 

 

 

Total Net Operating Income

 

$

338,309

 

 

$

339,565

 

 

 

(0.4

)%

 

 

 

 

 

 

 

COMPONENTS OF SAME STORE PORTFOLIO PROPERTY OPERATING EXPENSES

Dollars in thousands

 

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

 

September 30, 2025

 

 

September 30, 2024

 

 

Percent Change

 

 

September 30, 2025

 

 

September 30, 2024

 

 

Percent
Change

 

Property Taxes

 

$

65,852

 

 

$

64,796

 

 

 

1.6

%

 

$

198,207

 

 

$

200,619

 

 

 

(1.2

)%

Personnel

 

 

44,715

 

 

 

42,853

 

 

 

4.3

%

 

 

129,548

 

 

 

123,589

 

 

 

4.8

%

Utilities

 

 

37,166

 

 

 

35,917

 

 

 

3.5

%

 

 

104,693

 

 

 

100,320

 

 

 

4.4

%

Building Repair and Maintenance

 

 

27,328

 

 

 

26,696

 

 

 

2.4

%

 

 

76,921

 

 

 

74,498

 

 

 

3.3

%

Office Operations

 

 

8,699

 

 

 

8,763

 

 

 

(0.7

)%

 

 

27,579

 

 

 

25,639

 

 

 

7.6

%

Insurance

 

 

7,807

 

 

 

8,284

 

 

 

(5.8

)%

 

 

24,719

 

 

 

24,564

 

 

 

0.6

%

Marketing

 

 

7,266

 

 

 

7,063

 

 

 

2.9

%

 

 

22,539

 

 

 

21,142

 

 

 

6.6

%

Total Property Operating Expenses

 

$

198,833

 

 

$

194,372

 

 

 

2.3

%

 

$

584,206

 

 

$

570,371

 

 

 

2.4

%

 

Supplemental Data S-3

 


 

MULTIFAMILY SAME STORE PORTFOLIO NOI CONTRIBUTION PERCENTAGE

 

 

 

 

 

 

 

 

 

Average Physical Occupancy

 

 

 

 

 

 

Percent of

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

 

Apartment Units

 

 

Same Store NOI

 

 

September 30, 2025

 

 

September 30, 2024

 

 

September 30, 2025

 

 

September 30, 2024

 

Atlanta, GA

 

 

11,434

 

 

 

11.7

%

 

 

95.2

%

 

 

95.0

%

 

 

95.2

%

 

 

94.4

%

Dallas, TX

 

 

9,755

 

 

 

8.8

%

 

 

95.3

%

 

 

95.7

%

 

 

95.2

%

 

 

95.4

%

Orlando, FL

 

 

5,907

 

 

 

7.9

%

 

 

95.9

%

 

 

95.9

%

 

 

95.7

%

 

 

95.9

%

Tampa, FL

 

 

5,416

 

 

 

7.1

%

 

 

96.1

%

 

 

96.0

%

 

 

96.1

%

 

 

95.9

%

Charlotte, NC

 

 

5,995

 

 

 

6.7

%

 

 

95.7

%

 

 

95.9

%

 

 

95.7

%

 

 

95.5

%

Raleigh/Durham, NC

 

 

5,350

 

 

 

5.5

%

 

 

95.5

%

 

 

95.7

%

 

 

95.5

%

 

 

95.8

%

Austin, TX

 

 

6,795

 

 

 

5.2

%

 

 

95.6

%

 

 

95.6

%

 

 

95.1

%

 

 

94.9

%

Nashville, TN

 

 

4,375

 

 

 

4.7

%

 

 

95.7

%

 

 

96.0

%

 

 

95.6

%

 

 

95.9

%

Houston, TX

 

 

4,859

 

 

 

4.0

%

 

 

96.0

%

 

 

95.5

%

 

 

95.7

%

 

 

95.4

%

Charleston, SC

 

 

3,168

 

 

 

3.8

%

 

 

96.0

%

 

 

96.5

%

 

 

95.9

%

 

 

96.2

%

Phoenix, AZ

 

 

2,968

 

 

 

3.5

%

 

 

96.0

%

 

 

96.0

%

 

 

95.7

%

 

 

95.2

%

Fort Worth, TX

 

 

3,687

 

 

 

3.4

%

 

 

95.8

%

 

 

95.5

%

 

 

95.4

%

 

 

95.3

%

Northern Virginia

 

 

1,888

 

 

 

3.2

%

 

 

96.0

%

 

 

96.6

%

 

 

96.3

%

 

 

96.7

%

Jacksonville, FL

 

 

3,496

 

 

 

3.0

%

 

 

95.6

%

 

 

95.9

%

 

 

95.7

%

 

 

95.6

%

Greenville, SC

 

 

2,354

 

 

 

2.0

%

 

 

95.6

%

 

 

95.3

%

 

 

95.7

%

 

 

95.7

%

Richmond, VA

 

 

1,732

 

 

 

2.0

%

 

 

96.5

%

 

 

96.6

%

 

 

96.3

%

 

 

96.5

%

Fredericksburg, VA

 

 

1,435

 

 

 

2.0

%

 

 

96.4

%

 

 

96.4

%

 

 

96.7

%

 

 

96.8

%

Savannah, GA

 

 

1,837

 

 

 

1.9

%

 

 

95.3

%

 

 

95.5

%

 

 

95.1

%

 

 

95.7

%

Denver, CO

 

 

1,118

 

 

 

1.4

%

 

 

95.3

%

 

 

95.6

%

 

 

95.2

%

 

 

95.7

%

Birmingham, AL

 

 

1,462

 

 

 

1.3

%

 

 

95.7

%

 

 

96.0

%

 

 

96.0

%

 

 

95.6

%

San Antonio, TX

 

 

1,504

 

 

 

1.2

%

 

 

95.3

%

 

 

96.0

%

 

 

95.2

%

 

 

95.6

%

Kansas City, MO-KS

 

 

1,110

 

 

 

1.2

%

 

 

95.6

%

 

 

96.0

%

 

 

95.4

%

 

 

96.0

%

Memphis, TN

 

 

1,193

 

 

 

1.0

%

 

 

94.2

%

 

 

95.9

%

 

 

94.6

%

 

 

96.1

%

Huntsville, AL

 

 

1,228

 

 

 

0.9

%

 

 

92.5

%

 

 

95.4

%

 

 

93.9

%

 

 

95.1

%

Other

 

 

6,502

 

 

 

6.6

%

 

 

95.9

%

 

 

96.0

%

 

 

95.8

%

 

 

95.9

%

Total Same Store

 

 

96,568

 

 

 

100.0

%

 

 

95.6

%

 

 

95.7

%

 

 

95.5

%

 

 

95.5

%

 

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

 

 

Q3 2025

 

 

Q3 2024

 

 

% Chg

 

 

Q3 2025

 

 

Q3 2024

 

 

% Chg

 

 

Q3 2025

 

 

Q3 2024

 

 

% Chg

 

 

Q3 2025

 

 

Q3 2024

 

 

% Chg

 

Atlanta, GA

 

 

11,434

 

 

$

64,765

 

 

$

65,177

 

 

 

(0.6

)%

 

$

27,030

 

 

$

26,808

 

 

 

0.8

%

 

$

37,735

 

 

$

38,369

 

 

 

(1.7

)%

 

$

1,793

 

 

$

1,813

 

 

 

(1.1

)%

Dallas, TX

 

 

9,755

 

 

 

51,447

 

 

 

51,604

 

 

 

(0.3

)%

 

 

23,034

 

 

 

22,476

 

 

 

2.5

%

 

 

28,413

 

 

 

29,128

 

 

 

(2.5

)%

 

 

1,665

 

 

 

1,671

 

 

 

(0.3

)%

Orlando, FL

 

 

5,907

 

 

 

37,045

 

 

 

37,176

 

 

 

(0.4

)%

 

 

11,553

 

 

 

11,952

 

 

 

(3.3

)%

 

 

25,492

 

 

 

25,224

 

 

 

1.1

%

 

 

1,983

 

 

 

1,997

 

 

 

(0.7

)%

Tampa, FL

 

 

5,416

 

 

 

36,088

 

 

 

35,722

 

 

 

1.0

%

 

 

13,162

 

 

 

11,892

 

 

 

10.7

%

 

 

22,926

 

 

 

23,830

 

 

 

(3.8

)%

 

 

2,100

 

 

 

2,093

 

 

 

0.3

%

Charlotte, NC

 

 

5,995

 

 

 

31,338

 

 

 

31,571

 

 

 

(0.7

)%

 

 

9,902

 

 

 

10,056

 

 

 

(1.5

)%

 

 

21,436

 

 

 

21,515

 

 

 

(0.4

)%

 

 

1,649

 

 

 

1,658

 

 

 

(0.5

)%

Raleigh/Durham, NC

 

 

5,350

 

 

 

26,370

 

 

 

26,725

 

 

 

(1.3

)%

 

 

8,871

 

 

 

9,171

 

 

 

(3.3

)%

 

 

17,499

 

 

 

17,554

 

 

 

(0.3

)%

 

 

1,524

 

 

 

1,544

 

 

 

(1.3

)%

Austin, TX

 

 

6,795

 

 

 

33,575

 

 

 

34,949

 

 

 

(3.9

)%

 

 

17,038

 

 

 

16,578

 

 

 

2.8

%

 

 

16,537

 

 

 

18,371

 

 

 

(10.0

)%

 

 

1,521

 

 

 

1,597

 

 

 

(4.8

)%

Nashville, TN

 

 

4,375

 

 

 

23,166

 

 

 

23,616

 

 

 

(1.9

)%

 

 

8,132

 

 

 

8,065

 

 

 

0.8

%

 

 

15,034

 

 

 

15,551

 

 

 

(3.3

)%

 

 

1,667

 

 

 

1,690

 

 

 

(1.3

)%

Houston, TX

 

 

4,859

 

 

 

22,842

 

 

 

22,466

 

 

 

1.7

%

 

 

9,862

 

 

 

9,532

 

 

 

3.5

%

 

 

12,980

 

 

 

12,934

 

 

 

0.4

%

 

 

1,454

 

 

 

1,447

 

 

 

0.5

%

Charleston, SC

 

 

3,168

 

 

 

18,417

 

 

 

18,264

 

 

 

0.8

%

 

 

6,181

 

 

 

5,868

 

 

 

5.3

%

 

 

12,236

 

 

 

12,396

 

 

 

(1.3

)%

 

 

1,840

 

 

 

1,815

 

 

 

1.3

%

Phoenix, AZ

 

 

2,968

 

 

 

16,190

 

 

 

16,355

 

 

 

(1.0

)%

 

 

4,856

 

 

 

4,818

 

 

 

0.8

%

 

 

11,334

 

 

 

11,537

 

 

 

(1.8

)%

 

 

1,697

 

 

 

1,730

 

 

 

(1.9

)%

Fort Worth, TX

 

 

3,687

 

 

 

19,378

 

 

 

19,311

 

 

 

0.3

%

 

 

8,324

 

 

 

7,537

 

 

 

10.4

%

 

 

11,054

 

 

 

11,774

 

 

 

(6.1

)%

 

 

1,580

 

 

 

1,582

 

 

 

(0.1

)%

Northern Virginia

 

 

1,888

 

 

 

15,109

 

 

 

14,695

 

 

 

2.8

%

 

 

4,699

 

 

 

4,705

 

 

 

(0.1

)%

 

 

10,410

 

 

 

9,990

 

 

 

4.2

%

 

 

2,573

 

 

 

2,484

 

 

 

3.6

%

Jacksonville, FL

 

 

3,496

 

 

 

15,751

 

 

 

16,198

 

 

 

(2.8

)%

 

 

6,034

 

 

 

5,709

 

 

 

5.7

%

 

 

9,717

 

 

 

10,489

 

 

 

(7.4

)%

 

 

1,476

 

 

 

1,510

 

 

 

(2.3

)%

Greenville, SC

 

 

2,354

 

 

 

10,621

 

 

 

10,314

 

 

 

3.0

%

 

 

4,106

 

 

 

3,946

 

 

 

4.1

%

 

 

6,515

 

 

 

6,368

 

 

 

2.3

%

 

 

1,367

 

 

 

1,336

 

 

 

2.3

%

Richmond, VA

 

 

1,732

 

 

 

9,350

 

 

 

9,114

 

 

 

2.6

%

 

 

2,869

 

 

 

2,949

 

 

 

(2.7

)%

 

 

6,481

 

 

 

6,165

 

 

 

5.1

%

 

 

1,708

 

 

 

1,668

 

 

 

2.4

%

Fredericksburg, VA

 

 

1,435

 

 

 

8,962

 

 

 

8,623

 

 

 

3.9

%

 

 

2,573

 

 

 

2,606

 

 

 

(1.3

)%

 

 

6,389

 

 

 

6,017

 

 

 

6.2

%

 

 

1,963

 

 

 

1,873

 

 

 

4.8

%

Savannah, GA

 

 

1,837

 

 

 

10,170

 

 

 

10,078

 

 

 

0.9

%

 

 

3,933

 

 

 

3,845

 

 

 

2.3

%

 

 

6,237

 

 

 

6,233

 

 

 

0.1

%

 

 

1,713

 

 

 

1,713

 

 

 

0.0

%

Denver, CO

 

 

1,118

 

 

 

6,886

 

 

 

7,046

 

 

 

(2.3

)%

 

 

2,352

 

 

 

2,214

 

 

 

6.2

%

 

 

4,534

 

 

 

4,832

 

 

 

(6.2

)%

 

 

1,936

 

 

 

1,978

 

 

 

(2.1

)%

Birmingham, AL

 

 

1,462

 

 

 

6,957

 

 

 

6,886

 

 

 

1.0

%

 

 

2,804

 

 

 

2,821

 

 

 

(0.6

)%

 

 

4,153

 

 

 

4,065

 

 

 

2.2

%

 

 

1,438

 

 

 

1,412

 

 

 

1.8

%

San Antonio, TX

 

 

1,504

 

 

 

6,442

 

 

 

6,613

 

 

 

(2.6

)%

 

 

2,697

 

 

 

2,684

 

 

 

0.5

%

 

 

3,745

 

 

 

3,929

 

 

 

(4.7

)%

 

 

1,338

 

 

 

1,367

 

 

 

(2.1

)%

Kansas City, MO-KS

 

 

1,110

 

 

 

5,935

 

 

 

5,761

 

 

 

3.0

%

 

 

2,192

 

 

 

2,153

 

 

 

1.8

%

 

 

3,743

 

 

 

3,608

 

 

 

3.7

%

 

 

1,689

 

 

 

1,634

 

 

 

3.4

%

Memphis, TN

 

 

1,193

 

 

 

5,363

 

 

 

5,546

 

 

 

(3.3

)%

 

 

2,145

 

 

 

2,022

 

 

 

6.1

%

 

 

3,218

 

 

 

3,524

 

 

 

(8.7

)%

 

 

1,423

 

 

 

1,446

 

 

 

(1.6

)%

Huntsville, AL

 

 

1,228

 

 

 

5,085

 

 

 

5,354

 

 

 

(5.0

)%

 

 

2,083

 

 

 

2,012

 

 

 

3.5

%

 

 

3,002

 

 

 

3,342

 

 

 

(10.2

)%

 

 

1,274

 

 

 

1,307

 

 

 

(2.5

)%

Other

 

 

6,502

 

 

 

33,609

 

 

 

33,114

 

 

 

1.5

%

 

 

12,401

 

 

 

11,953

 

 

 

3.7

%

 

 

21,208

 

 

 

21,161

 

 

 

0.2

%

 

 

1,634

 

 

 

1,613

 

 

 

1.3

%

Total Same Store

 

 

96,568

 

 

$

520,861

 

 

$

522,278

 

 

 

(0.3

)%

 

$

198,833

 

 

$

194,372

 

 

 

2.3

%

 

$

322,028

 

 

$

327,906

 

 

 

(1.8

)%

 

$

1,693

 

 

$

1,700

 

 

 

(0.4

)%

 

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

 

 

Q3 2025

 

 

Q2 2025

 

 

% Chg

 

 

Q3 2025

 

 

Q2 2025

 

 

% Chg

 

 

Q3 2025

 

 

Q2 2025

 

 

% Chg

 

 

Q3 2025

 

 

Q2 2025

 

 

% Chg

 

Atlanta, GA

 

 

11,434

 

 

$

64,765

 

 

$

64,384

 

 

 

0.6

%

 

$

27,030

 

 

$

26,765

 

 

 

1.0

%

 

$

37,735

 

 

$

37,619

 

 

 

0.3

%

 

$

1,793

 

 

$

1,790

 

 

 

0.2

%

Dallas, TX

 

 

9,755

 

 

 

51,447

 

 

 

51,054

 

 

 

0.8

%

 

 

23,034

 

 

 

21,455

 

 

 

7.4

%

 

 

28,413

 

 

 

29,599

 

 

 

(4.0

)%

 

 

1,665

 

 

 

1,659

 

 

 

0.4

%

Orlando, FL

 

 

5,907

 

 

 

37,045

 

 

 

36,858

 

 

 

0.5

%

 

 

11,553

 

 

 

13,737

 

 

 

(15.9

)%

 

 

25,492

 

 

 

23,121

 

 

 

10.3

%

 

 

1,983

 

 

 

1,982

 

 

 

0.1

%

Tampa, FL

 

 

5,416

 

 

 

36,088

 

 

 

35,990

 

 

 

0.3

%

 

 

13,162

 

 

 

12,973

 

 

 

1.5

%

 

 

22,926

 

 

 

23,017

 

 

 

(0.4

)%

 

 

2,100

 

 

 

2,092

 

 

 

0.3

%

Charlotte, NC

 

 

5,995

 

 

 

31,338

 

 

 

31,312

 

 

 

0.1

%

 

 

9,902

 

 

 

10,302

 

 

 

(3.9

)%

 

 

21,436

 

 

 

21,010

 

 

 

2.0

%

 

 

1,649

 

 

 

1,646

 

 

 

0.2

%

Raleigh/Durham, NC

 

 

5,350

 

 

 

26,370

 

 

 

26,365

 

 

 

0.0

%

 

 

8,871

 

 

 

9,255

 

 

 

(4.1

)%

 

 

17,499

 

 

 

17,110

 

 

 

2.3

%

 

 

1,524

 

 

 

1,530

 

 

 

(0.4

)%

Austin, TX

 

 

6,795

 

 

 

33,575

 

 

 

33,704

 

 

 

(0.4

)%

 

 

17,038

 

 

 

16,277

 

 

 

4.7

%

 

 

16,537

 

 

 

17,427

 

 

 

(5.1

)%

 

 

1,521

 

 

 

1,545

 

 

 

(1.6

)%

Nashville, TN

 

 

4,375

 

 

 

23,166

 

 

 

23,231

 

 

 

(0.3

)%

 

 

8,132

 

 

 

8,006

 

 

 

1.6

%

 

 

15,034

 

 

 

15,225

 

 

 

(1.3

)%

 

 

1,667

 

 

 

1,673

 

 

 

(0.4

)%

Houston, TX

 

 

4,859

 

 

 

22,842

 

 

 

22,671

 

 

 

0.8

%

 

 

9,862

 

 

 

10,667

 

 

 

(7.5

)%

 

 

12,980

 

 

 

12,004

 

 

 

8.1

%

 

 

1,454

 

 

 

1,448

 

 

 

0.4

%

Charleston, SC

 

 

3,168

 

 

 

18,417

 

 

 

18,227

 

 

 

1.0

%

 

 

6,181

 

 

 

6,320

 

 

 

(2.2

)%

 

 

12,236

 

 

 

11,907

 

 

 

2.8

%

 

 

1,840

 

 

 

1,825

 

 

 

0.8

%

Phoenix, AZ

 

 

2,968

 

 

 

16,190

 

 

 

16,051

 

 

 

0.9

%

 

 

4,856

 

 

 

4,458

 

 

 

8.9

%

 

 

11,334

 

 

 

11,593

 

 

 

(2.2

)%

 

 

1,697

 

 

 

1,705

 

 

 

(0.5

)%

Fort Worth, TX

 

 

3,687

 

 

 

19,378

 

 

 

19,380

 

 

 

(0.0

)%

 

 

8,324

 

 

 

8,251

 

 

 

0.9

%

 

 

11,054

 

 

 

11,129

 

 

 

(0.7

)%

 

 

1,580

 

 

 

1,577

 

 

 

0.2

%

Northern Virginia

 

 

1,888

 

 

 

15,109

 

 

 

14,923

 

 

 

1.2

%

 

 

4,699

 

 

 

4,555

 

 

 

3.2

%

 

 

10,410

 

 

 

10,368

 

 

 

0.4

%

 

 

2,573

 

 

 

2,540

 

 

 

1.3

%

Jacksonville, FL

 

 

3,496

 

 

 

15,751

 

 

 

15,853

 

 

 

(0.6

)%

 

 

6,034

 

 

 

6,440

 

 

 

(6.3

)%

 

 

9,717

 

 

 

9,413

 

 

 

3.2

%

 

 

1,476

 

 

 

1,481

 

 

 

(0.3

)%

Greenville, SC

 

 

2,354

 

 

 

10,621

 

 

 

10,540

 

 

 

0.8

%

 

 

4,106

 

 

 

4,137

 

 

 

(0.7

)%

 

 

6,515

 

 

 

6,403

 

 

 

1.7

%

 

 

1,367

 

 

 

1,351

 

 

 

1.2

%

Richmond, VA

 

 

1,732

 

 

 

9,350

 

 

 

9,118

 

 

 

2.5

%

 

 

2,869

 

 

 

2,835

 

 

 

1.2

%

 

 

6,481

 

 

 

6,283

 

 

 

3.2

%

 

 

1,708

 

 

 

1,689

 

 

 

1.1

%

Fredericksburg, VA

 

 

1,435

 

 

 

8,962

 

 

 

8,957

 

 

 

0.1

%

 

 

2,573

 

 

 

2,490

 

 

 

3.3

%

 

 

6,389

 

 

 

6,467

 

 

 

(1.2

)%

 

 

1,963

 

 

 

1,941

 

 

 

1.1

%

Savannah, GA

 

 

1,837

 

 

 

10,170

 

 

 

10,140

 

 

 

0.3

%

 

 

3,933

 

 

 

4,005

 

 

 

(1.8

)%

 

 

6,237

 

 

 

6,135

 

 

 

1.7

%

 

 

1,713

 

 

 

1,714

 

 

 

(0.1

)%

Denver, CO

 

 

1,118

 

 

 

6,886

 

 

 

6,888

 

 

 

(0.0

)%

 

 

2,352

 

 

 

2,201

 

 

 

6.9

%

 

 

4,534

 

 

 

4,687

 

 

 

(3.3

)%

 

 

1,936

 

 

 

1,953

 

 

 

(0.9

)%

Birmingham, AL

 

 

1,462

 

 

 

6,957

 

 

 

6,921

 

 

 

0.5

%

 

 

2,804

 

 

 

2,806

 

 

 

(0.1

)%

 

 

4,153

 

 

 

4,115

 

 

 

0.9

%

 

 

1,438

 

 

 

1,421

 

 

 

1.2

%

San Antonio, TX

 

 

1,504

 

 

 

6,442

 

 

 

6,460

 

 

 

(0.3

)%

 

 

2,697

 

 

 

2,855

 

 

 

(5.5

)%

 

 

3,745

 

 

 

3,605

 

 

 

3.9

%

 

 

1,338

 

 

 

1,346

 

 

 

(0.6

)%

Kansas City, MO-KS

 

 

1,110

 

 

 

5,935

 

 

 

5,869

 

 

 

1.1

%

 

 

2,192

 

 

 

2,155

 

 

 

1.7

%

 

 

3,743

 

 

 

3,714

 

 

 

0.8

%

 

 

1,689

 

 

 

1,673

 

 

 

1.0

%

Memphis, TN

 

 

1,193

 

 

 

5,363

 

 

 

5,400

 

 

 

(0.7

)%

 

 

2,145

 

 

 

1,665

 

 

 

28.8

%

 

 

3,218

 

 

 

3,735

 

 

 

(13.8

)%

 

 

1,423

 

 

 

1,433

 

 

 

(0.7

)%

Huntsville, AL

 

 

1,228

 

 

 

5,085

 

 

 

5,258

 

 

 

(3.3

)%

 

 

2,083

 

 

 

1,963

 

 

 

6.1

%

 

 

3,002

 

 

 

3,295

 

 

 

(8.9

)%

 

 

1,274

 

 

 

1,283

 

 

 

(0.7

)%

Other

 

 

6,502

 

 

 

33,609

 

 

 

33,401

 

 

 

0.6

%

 

 

12,401

 

 

 

12,770

 

 

 

(2.9

)%

 

 

21,208

 

 

 

20,631

 

 

 

2.8

%

 

 

1,634

 

 

 

1,623

 

 

 

0.7

%

Total Same Store

 

 

96,568

 

 

$

520,861

 

 

$

518,955

 

 

 

0.4

%

 

$

198,833

 

 

$

199,343

 

 

 

(0.3

)%

 

$

322,028

 

 

$

319,612

 

 

 

0.8

%

 

$

1,693

 

 

$

1,690

 

 

 

0.1

%

 

Supplemental Data S-6

 


 

MULTIFAMILY SAME STORE PORTFOLIO YEAR TO DATE COMPARISONS

Dollars in thousands, except Average Effective Rent per Unit

 

 

 

 

 

Revenues

 

 

Expenses

 

 

NOI

 

 

Average Effective Rent per Unit

 

 

 

Units

 

 

Q3 2025

 

 

Q3 2024

 

 

% Chg

 

 

Q3 2025

 

 

Q3 2024

 

 

% Chg

 

 

Q3 2025

 

 

Q3 2024

 

 

% Chg

 

 

Q3 2025

 

 

Q3 2024

 

 

% Chg

 

Atlanta, GA

 

 

11,434

 

 

$

193,777

 

 

$

195,215

 

 

 

(0.7

)%

 

$

76,916

 

 

$

77,996

 

 

 

(1.4

)%

 

$

116,861

 

 

$

117,219

 

 

 

(0.3

)%

 

$

1,792

 

 

$

1,826

 

 

 

(1.9

)%

Dallas, TX

 

 

9,755

 

 

 

153,563

 

 

 

154,212

 

 

 

(0.4

)%

 

 

65,244

 

 

 

64,054

 

 

 

1.9

%

 

 

88,319

 

 

 

90,158

 

 

 

(2.0

)%

 

 

1,661

 

 

 

1,672

 

 

 

(0.7

)%

Orlando, FL

 

 

5,907

 

 

 

110,862

 

 

 

111,800

 

 

 

(0.8

)%

 

 

38,480

 

 

 

38,647

 

 

 

(0.4

)%

 

 

72,382

 

 

 

73,153

 

 

 

(1.1

)%

 

 

1,984

 

 

 

2,002

 

 

 

(0.9

)%

Tampa, FL

 

 

5,416

 

 

 

108,062

 

 

 

107,237

 

 

 

0.8

%

 

 

38,765

 

 

 

36,817

 

 

 

5.3

%

 

 

69,297

 

 

 

70,420

 

 

 

(1.6

)%

 

 

2,094

 

 

 

2,095

 

 

 

(0.0

)%

Charlotte, NC

 

 

5,995

 

 

 

93,913

 

 

 

94,120

 

 

 

(0.2

)%

 

 

29,688

 

 

 

28,576

 

 

 

3.9

%

 

 

64,225

 

 

 

65,544

 

 

 

(2.0

)%

 

 

1,647

 

 

 

1,657

 

 

 

(0.6

)%

Raleigh/Durham, NC

 

 

5,350

 

 

 

79,088

 

 

 

79,950

 

 

 

(1.1

)%

 

 

26,576

 

 

 

26,436

 

 

 

0.5

%

 

 

52,512

 

 

 

53,514

 

 

 

(1.9

)%

 

 

1,527

 

 

 

1,542

 

 

 

(1.0

)%

Austin, TX

 

 

6,795

 

 

 

101,279

 

 

 

105,106

 

 

 

(3.6

)%

 

 

48,066

 

 

 

46,937

 

 

 

2.4

%

 

 

53,213

 

 

 

58,169

 

 

 

(8.5

)%

 

 

1,543

 

 

 

1,614

 

 

 

(4.4

)%

Nashville, TN

 

 

4,375

 

 

 

69,767

 

 

 

70,798

 

 

 

(1.5

)%

 

 

23,837

 

 

 

23,527

 

 

 

1.3

%

 

 

45,930

 

 

 

47,271

 

 

 

(2.8

)%

 

 

1,672

 

 

 

1,695

 

 

 

(1.4

)%

Houston, TX

 

 

4,859

 

 

 

68,062

 

 

 

67,140

 

 

 

1.4

%

 

 

30,565

 

 

 

28,227

 

 

 

8.3

%

 

 

37,497

 

 

 

38,913

 

 

 

(3.6

)%

 

 

1,449

 

 

 

1,443

 

 

 

0.4

%

Charleston, SC

 

 

3,168

 

 

 

54,765

 

 

 

54,094

 

 

 

1.2

%

 

 

18,321

 

 

 

17,457

 

 

 

4.9

%

 

 

36,444

 

 

 

36,637

 

 

 

(0.5

)%

 

 

1,827

 

 

 

1,796

 

 

 

1.7

%

Phoenix, AZ

 

 

2,968

 

 

 

48,366

 

 

 

48,706

 

 

 

(0.7

)%

 

 

13,687

 

 

 

13,677

 

 

 

0.1

%

 

 

34,679

 

 

 

35,029

 

 

 

(1.0

)%

 

 

1,706

 

 

 

1,738

 

 

 

(1.9

)%

Fort Worth, TX

 

 

3,687

 

 

 

58,042

 

 

 

57,500

 

 

 

0.9

%

 

 

23,168

 

 

 

21,923

 

 

 

5.7

%

 

 

34,874

 

 

 

35,577

 

 

 

(2.0

)%

 

 

1,579

 

 

 

1,579

 

 

 

0.0

%

Northern Virginia

 

 

1,888

 

 

 

44,950

 

 

 

43,089

 

 

 

4.3

%

 

 

13,798

 

 

 

13,411

 

 

 

2.9

%

 

 

31,152

 

 

 

29,678

 

 

 

5.0

%

 

 

2,542

 

 

 

2,427

 

 

 

4.7

%

Jacksonville, FL

 

 

3,496

 

 

 

47,574

 

 

 

48,910

 

 

 

(2.7

)%

 

 

18,537

 

 

 

17,733

 

 

 

4.5

%

 

 

29,037

 

 

 

31,177

 

 

 

(6.9

)%

 

 

1,481

 

 

 

1,521

 

 

 

(2.6

)%

Greenville, SC

 

 

2,354

 

 

 

31,587

 

 

 

31,001

 

 

 

1.9

%

 

 

12,041

 

 

 

11,490

 

 

 

4.8

%

 

 

19,546

 

 

 

19,511

 

 

 

0.2

%

 

 

1,351

 

 

 

1,330

 

 

 

1.6

%

Richmond, VA

 

 

1,732

 

 

 

27,533

 

 

 

27,189

 

 

 

1.3

%

 

 

8,577

 

 

 

8,538

 

 

 

0.5

%

 

 

18,956

 

 

 

18,651

 

 

 

1.6

%

 

 

1,692

 

 

 

1,654

 

 

 

2.3

%

Fredericksburg, VA

 

 

1,435

 

 

 

26,782

 

 

 

25,569

 

 

 

4.7

%

 

 

7,620

 

 

 

7,432

 

 

 

2.5

%

 

 

19,162

 

 

 

18,137

 

 

 

5.7

%

 

 

1,938

 

 

 

1,837

 

 

 

5.5

%

Savannah, GA

 

 

1,837

 

 

 

30,419

 

 

 

30,248

 

 

 

0.6

%

 

 

11,481

 

 

 

11,306

 

 

 

1.5

%

 

 

18,938

 

 

 

18,942

 

 

 

(0.0

)%

 

 

1,711

 

 

 

1,705

 

 

 

0.4

%

Denver, CO

 

 

1,118

 

 

 

20,708

 

 

 

21,220

 

 

 

(2.4

)%

 

 

6,583

 

 

 

6,556

 

 

 

0.4

%

 

 

14,125

 

 

 

14,664

 

 

 

(3.7

)%

 

 

1,946

 

 

 

1,976

 

 

 

(1.5

)%

Birmingham, AL

 

 

1,462

 

 

 

20,760

 

 

 

20,315

 

 

 

2.2

%

 

 

8,318

 

 

 

8,206

 

 

 

1.4

%

 

 

12,442

 

 

 

12,109

 

 

 

2.8

%

 

 

1,421

 

 

 

1,403

 

 

 

1.3

%

San Antonio, TX

 

 

1,504

 

 

 

19,423

 

 

 

19,811

 

 

 

(2.0

)%

 

 

8,103

 

 

 

8,473

 

 

 

(4.4

)%

 

 

11,320

 

 

 

11,338

 

 

 

(0.2

)%

 

 

1,346

 

 

 

1,376

 

 

 

(2.2

)%

Kansas City, MO-KS

 

 

1,110

 

 

 

17,541

 

 

 

16,979

 

 

 

3.3

%

 

 

6,421

 

 

 

6,136

 

 

 

4.6

%

 

 

11,120

 

 

 

10,843

 

 

 

2.6

%

 

 

1,667

 

 

 

1,604

 

 

 

3.9

%

Memphis, TN

 

 

1,193

 

 

 

16,168

 

 

 

16,620

 

 

 

(2.7

)%

 

 

6,048

 

 

 

5,957

 

 

 

1.5

%

 

 

10,120

 

 

 

10,663

 

 

 

(5.1

)%

 

 

1,430

 

 

 

1,439

 

 

 

(0.7

)%

Huntsville, AL

 

 

1,228

 

 

 

15,620

 

 

 

16,032

 

 

 

(2.6

)%

 

 

5,951

 

 

 

5,842

 

 

 

1.9

%

 

 

9,669

 

 

 

10,190

 

 

 

(5.1

)%

 

 

1,281

 

 

 

1,312

 

 

 

(2.4

)%

Other

 

 

6,502

 

 

 

100,030

 

 

 

98,370

 

 

 

1.7

%

 

 

37,415

 

 

 

35,017

 

 

 

6.8

%

 

 

62,615

 

 

 

63,353

 

 

 

(1.2

)%

 

 

1,624

 

 

 

1,599

 

 

 

1.6

%

Total Same Store

 

 

96,568

 

 

$

1,558,641

 

 

$

1,561,231

 

 

 

(0.2

)%

 

$

584,206

 

 

$

570,371

 

 

 

2.4

%

 

$

974,435

 

 

$

990,860

 

 

 

(1.7

)%

 

$

1,691

 

 

$

1,699

 

 

 

(0.5

)%

 

Supplemental Data S-7

 


 

MULTIFAMILY DEVELOPMENT PIPELINE

 

Dollars in thousands

 

 

 

Units as of

 

Development Costs as of

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30, 2025

 

September 30, 2025

 

 

 

 

Expected

 

 

 

 

 

 

 

 

 

 

 

Expected

 

Costs

 

 

Expected

 

 

Start

 

Initial

 

 

 

 

 

 

Location

 

Total

 

 

Delivered

 

Leased

 

Total

 

to Date

 

 

Remaining

 

 

Date

 

Occupancy

 

Completion

 

Stabilization (1)

MAA Breakwater

 

Tampa, FL

 

 

495

 

 

 

301

 

 

234

 

$

197,500

 

$

188,463

 

 

$

9,037

 

 

4Q22

 

1Q25

 

4Q25

 

1Q27

Modera Liberty Row (2)

 

Charlotte, NC

 

 

239

 

 

 

111

 

 

13

 

 

112,000

 

 

110,869

 

(4)

 

1,131

 

 

1Q22

 

3Q25

 

1Q26

 

4Q26

MAA Plaza Midwood (3)

 

Charlotte, NC

 

 

302

 

 

 

 

 

 

 

101,500

 

 

78,990

 

 

 

22,510

 

 

2Q24

 

2Q26

 

4Q26

 

4Q27

Modera Chandler (3)

 

Phoenix, AZ

 

 

345

 

 

 

 

 

 

 

117,500

 

 

66,744

 

 

 

50,756

 

 

2Q24

 

2Q26

 

4Q26

 

4Q27

MAA Milepost 35 II

 

Denver, CO

 

 

219

 

 

 

 

 

 

 

78,000

 

 

41,775

 

 

 

36,225

 

 

4Q24

 

2Q26

 

4Q26

 

4Q27

MAA Rove

 

Richmond, VA

 

 

306

 

 

 

 

 

 

 

99,500

 

 

38,152

 

 

 

61,348

 

 

3Q24

 

1Q27

 

3Q27

 

1Q28

MAA Point Hope (3)

 

Charleston, SC

 

 

336

 

 

 

 

 

 

 

91,000

 

 

18,170

 

 

 

72,830

 

 

2Q25

 

1Q27

 

1Q28

 

3Q28

Total Active

 

 

 

 

2,242

 

 

 

412

 

 

247

 

$

797,000

 

$

543,163

 

 

$

253,837

 

 

 

 

 

 

 

 

 

(1)
Communities are considered stabilized when achieving 90% average physical occupancy for 90 days.
(2)
In July 2024, MAA agreed to finance the third party development of this property currently under construction. MAA has the option to purchase the development once it is stabilized.
(3)
MAA owns 95% of the joint venture that owns this property.
(4)
Represents the cost to MAA, net of the $9.6 million non-equity contribution from the third party developer.

MULTIFAMILY LEASE-UP COMMUNITIES

 

Dollars in thousands

 

 

 

As of September 30, 2025

 

 

 

 

 

 

 

Location

 

Total Units

 

 

Physical Occupancy

 

Costs to Date

 

 

Construction Completed

 

Expected Stabilization (1)

MAA Vale

 

Raleigh/Durham, NC

 

306

 

 

90.8%

 

$

82,285

 

 

(3)

 

4Q25

Novel Val Vista (2)

 

Phoenix, AZ

 

317

 

 

77.9%

 

 

75,893

 

 

4Q24

 

1Q26

MAA Cathedral Arts

 

Dallas, TX

 

386

 

 

76.2%

 

 

106,628

 

 

(3)

 

2Q26

MAA Nixie

 

Raleigh/Durham, NC

 

406

 

 

28.8%

 

 

144,350

 

 

3Q25

 

3Q26

Total

 

 

 

 

1,415

 

 

66.1%

 

$

409,156

 

 

 

 

 

(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.
(3)
Property was acquired while in lease-up; construction was complete prior to acquisition by MAA.

MULTIFAMILY INTERIOR REDEVELOPMENT, WIFI RETROFIT AND PROPERTY REPOSITIONING ACTIVITY

Dollars in thousands, except per unit data

Nine months ended September 30, 2025

 

 

Program

 

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

Interior Redevelopment

 

 

4,768

 

 

$

27,806

 

 

$

5,832

 

 

$

96

 

 

6.9%

 

10,000 - 13,000

During the third quarter of 2025, MAA continued its WiFi Retrofit program and its Property Repositioning program to upgrade and reposition the amenity and common areas at select apartment communities for higher and above market rent growth after projects are completed and units are fully repriced. MAA spent $5.7 million on its WiFi Retrofit program and $10.4 million on its Property Repositioning program during the nine months ended September 30, 2025.

Supplemental Data S-8

 


 

 

2025 ACQUISITION ACTIVITY AS OF SEPTEMBER 30, 2025

 

Multifamily Acquisitions

 

Market

 

Apartment Units

 

Closing Date

MAA ONE28

 

Kansas City, MO-KS

 

318

 

Aug-25

 

Land Acquisition

 

Market

 

Closing Date

MAA Point Hope (1)

 

Charleston, SC

 

Jun-25

(1)
Represents a pre-purchase multifamily development. MAA owns 95% of the joint venture that owns this property. Construction of this development commenced in the second quarter of 2025. See “Multifamily Development Pipeline” above for additional information.

 

2025 DISPOSITION ACTIVITY AS OF SEPTEMBER 30, 2025

 

Multifamily Dispositions

 

Market

 

Apartment Units

 

Closing Date

Fairways

 

Columbia, SC

 

240

 

Mar-25

TPC Columbia

 

Columbia, SC

 

336

 

Mar-25

 

DEBT AND DEBT COVENANTS AS OF SEPTEMBER 30, 2025

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

 

$

4,734,359

 

 

 

91.1

%

 

 

3.8

%

 

 

6.9

 

Floating rate debt

 

 

463,000

 

 

 

8.9

%

 

 

4.3

%

 

 

0.1

 

Total

 

$

5,197,359

 

 

 

100.0

%

 

 

3.8

%

 

 

6.3

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unsecured Versus Secured Debt

 

Balance

 

 

Percent of Total

 

 

Effective Interest Rate

 

 

Average Years to Contract Maturity

 

Unsecured debt

 

$

4,836,998

 

 

 

93.1

%

 

 

3.8

%

 

 

5.0

 

Secured debt

 

 

360,361

 

 

 

6.9

%

 

 

4.4

%

 

 

23.3

 

Total

 

$

5,197,359

 

 

 

100.0

%

 

 

3.8

%

 

 

6.3

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unencumbered Versus Encumbered Assets

 

Total Cost

 

 

Percent of Total

 

 

Q3 2025 NOI

 

 

Percent of Total

 

Unencumbered gross assets

 

$

16,932,796

 

 

 

95.6

%

 

$

324,410

 

 

 

95.9

%

Encumbered gross assets

 

 

781,385

 

 

 

4.4

%

 

 

13,899

 

 

 

4.1

%

Total

 

$

17,714,181

 

 

 

100.0

%

 

$

338,309

 

 

 

100.0

%

FIXED INTEREST RATE MATURITIES

Maturity

 

Fixed Rate Debt

 

 

 

Effective Interest Rate

 

2025

 

$

399,934

 

 

 

 

4.2

%

2026

 

 

299,323

 

 

 

 

1.2

%

2027

 

 

598,710

 

 

 

 

3.7

%

2028

 

 

398,367

 

 

 

 

4.2

%

2029

 

 

555,214

 

 

 

 

3.7

%

2030

 

 

298,487

 

 

 

 

3.1

%

2031

 

 

446,795

 

 

 

 

1.8

%

2032

 

 

395,241

 

 

 

 

5.4

%

2033

 

 

 

 

 

 

 

2034

 

 

344,306

 

 

 

 

5.1

%

Thereafter

 

 

997,982

 

 

 

 

4.3

%

Total

 

$

4,734,359

 

 

 

 

3.8

%

 

Supplemental Data S-9

 


 

DEBT AND DEBT COVENANTS AS OF SEPTEMBER 30, 2025 (CONTINUED)

Dollars in thousands

DEBT MATURITIES OF OUTSTANDING BALANCES

Maturity

 

Commercial Paper ⁽¹⁾ & Revolving Credit Facility ⁽²⁾

 

 

Public Bonds

 

 

Secured

 

 

Total

 

2025

 

$

463,000

 

 

$

399,934

 

 

$

 

 

$

862,934

 

2026

 

 

 

 

 

299,323

 

 

 

 

 

 

299,323

 

2027

 

 

 

 

 

598,710

 

 

 

 

 

 

598,710

 

2028

 

 

 

 

 

398,367

 

 

 

 

 

 

398,367

 

2029

 

 

 

 

 

555,214

 

 

 

 

 

 

555,214

 

2030

 

 

 

 

 

298,487

 

 

 

 

 

 

298,487

 

2031

 

 

 

 

 

446,795

 

 

 

 

 

 

446,795

 

2032

 

 

 

 

 

395,241

 

 

 

 

 

 

395,241

 

2033

 

 

 

 

 

 

 

 

 

 

 

 

2034

 

 

 

 

 

344,306

 

 

 

 

 

 

344,306

 

Thereafter

 

 

 

 

 

637,621

 

 

 

360,361

 

 

 

997,982

 

Total

 

$

463,000

 

 

$

4,373,998

 

 

$

360,361

 

 

$

5,197,359

 

(1)
The $463.0 million maturing in 2025 reflects the principal outstanding under MAALP’s unsecured commercial paper program as of September 30, 2025. Under the terms of the program, MAALP may issue up to a maximum aggregate amount outstanding at any time of $625.0 million. For the three months ended September 30, 2025, average daily borrowings outstanding under the commercial paper program were $361.8 million. Subsequent to the end of the third quarter of 2025, MAALP amended its commercial paper program to increase the maximum aggregate amount outstanding under the program to $750.0 million.
(2)
There were no borrowings outstanding under MAALP’s $1.25 billion unsecured revolving credit facility as of September 30, 2025. In October 2025, MAALP amended its unsecured revolving credit facility increasing borrowing capacity to $1.5 billion with an option to expand to $2.0 billion. The amended facility has a maturity date of January 2030 with two six-month extension options.

DEBT COVENANT ANALYSIS (1)

Bond Covenants

 

Required

 

Actual

 

Compliance

Total debt to adjusted total assets

 

60% or less

 

29.3%

 

Yes

Total secured debt to adjusted total assets

 

40% or less

 

2.0%

 

Yes

Consolidated income available for debt service to total annual debt service charge

 

1.5x or greater for trailing 4 quarters

 

6.2x

 

Yes

Total unencumbered assets to total unsecured debt

 

Greater than 150%

 

340.6%

 

Yes

 

 

 

 

 

 

 

Bank Covenants

 

Required

 

Actual

 

Compliance

Total debt to total capitalized asset value

 

60% or less

 

22.8%

 

Yes

Total secured debt to total capitalized asset value

 

40% or less

 

1.7%

 

Yes

Total adjusted EBITDA to fixed charges

 

1.5x or greater for trailing 4 quarters

 

6.6x

 

Yes

Total unsecured debt to total unsecured capitalized asset value

 

60% or less

 

22.0%

 

Yes

(1)
The calculations of the Bond Covenants and Bank Covenants are specifically defined in MAALP’s debt agreements, which have been filed by MAA and MAALP with the SEC.

Supplemental Data S-10

 


 

2025 GUIDANCE

MAA provides guidance on expected Core FFO per diluted Share and Core AFFO per diluted Share, which are non-GAAP financial measures, along with guidance for expected Earnings per diluted common share. A reconciliation of expected Earnings per diluted common share to expected Core FFO per diluted Share and Core AFFO per diluted Share is provided below. The guidance projections provided below are based on current expectations and are forward-looking statements.

 

 

Full Year 2025

Earnings:

 

Current Range

 

Current Midpoint

Earnings per common share - diluted

 

$4.18 to $4.30

 

$4.24

Core FFO per Share - diluted

 

$8.68 to $8.80

 

$8.74

Core AFFO per Share - diluted

 

$7.70 to $7.82

 

$7.76

 

 

 

 

 

MAA Same Store Portfolio:

 

 

 

 

Number of units

 

96,568

 

96,568

Average physical occupancy

 

95.50% to 95.70%

 

95.60%

Property revenue growth

 

-0.25% to 0.15%

 

-0.05%

Effective rent growth

 

-0.60% to -0.20%

 

-0.40%

Property operating expense growth

 

1.80% to 2.60%

 

2.20%

NOI growth

 

-1.85% to -0.85%

 

-1.35%

Real estate tax expense growth

 

-1.00% to 0.00%

 

-0.50%

 

 

 

 

 

Corporate Expenses: ($ in millions)

 

 

 

 

Property management expenses

 

$74.0 to $76.0

 

$75.0

General and administrative expenses

 

$53.0 to $55.0

 

$54.0

Total overhead

 

$127.0 to $131.0

 

$129.0

 

 

 

 

 

Transaction/Investment Volume: ($ in millions)

 

 

 

 

Multifamily acquisition volume

 

$100.0 to $100.0

 

$100.0

Multifamily disposition volume

 

$90.0 to $190.0

 

$140.0

Development investment

 

$300.0 to $350.0

 

$325.0

 

 

 

 

 

Debt:

 

 

 

 

Average effective interest rate

 

3.5% to 3.7%

 

3.6%

Capitalized interest ($ in millions)

 

$19.0 to $21.0

 

$20.0

 

 

 

 

 

Diluted FFO Shares Outstanding:

 

 

 

 

Diluted common shares and units

 

119.90 to 120.10 million

 

120.00 million

 

RECONCILIATION OF EARNINGS PER DILUTED COMMON SHARE TO CORE FFO AND CORE AFFO PER DILUTED SHARE FOR FULL YEAR 2025 GUIDANCE

 

 

 

Full Year 2025 Guidance Range

 

 

 

Low

 

 

High

 

Earnings per common share - diluted

 

$

4.18

 

 

$

4.30

 

Real estate depreciation and amortization

 

 

5.12

 

 

 

5.12

 

Gains on sale of depreciable assets

 

 

(0.60

)

 

 

(0.60

)

FFO per Share - diluted

 

 

8.70

 

 

 

8.82

 

Non-Core FFO items (1)

 

 

(0.02

)

 

 

(0.02

)

Core FFO per Share - diluted

 

 

8.68

 

 

 

8.80

 

Recurring capital expenditures

 

 

(0.98

)

 

 

(0.98

)

Core AFFO per Share - diluted

 

$

7.70

 

 

$

7.82

 

(1)
Non-Core FFO items may include adjustments related to the fair value of the embedded derivative in the MAA Series I preferred shares; gain or loss on sale of non-depreciable assets; gain or loss on investments, net of tax; casualty related charges and (recoveries), net; gain or loss on debt extinguishment; legal costs, settlements and (recoveries), net, and mark-to-market debt adjustments.

Supplemental Data S-11

 


 

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

(1)
Corporate credit rating assigned to MAA and MAALP
(2)
Corporate credit rating assigned to MAALP

 

COMMON STOCK

 

Stock Symbol:

 

MAA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Exchange Traded:

 

NYSE

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Estimated Future Dates:

 

Q4 2025

 

 

Q1 2026

 

 

Q2 2026

 

 

Q3 2026

 

 

 

 

Earnings release & conference call

 

Early
February

 

 

Late
April

 

 

Late
July

 

 

Late
October

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Dividend Information - Common Shares:

 

Q3 2024

 

 

Q4 2024

 

 

Q1 2025

 

 

Q2 2025

 

 

Q3 2025

 

Declaration date

 

9/24/2024

 

 

12/10/2024

 

 

3/18/2025

 

 

5/21/2025

 

 

9/23/2025

 

Record date

 

10/15/2024

 

 

1/15/2025

 

 

4/15/2025

 

 

7/15/2025

 

 

10/15/2025

 

Payment date

 

10/31/2024

 

 

1/31/2025

 

 

4/30/2025

 

 

7/31/2025

 

 

10/31/2025

 

Distributions per share

 

$

1.4700

 

 

$

1.5150

 

 

$

1.5150

 

 

$

1.5150

 

 

$

1.5150

 

 

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-12