附錄 99.2
投資組合統計 |
截至2023年9月30日的多户住宅投資組合總額 (1)
在公寓單元中
|
|
相同 |
|
|
不一樣 |
|
|
租賃 |
|
|
總計 |
|
|
發展 |
|
|
總計 |
|
||||||
喬治亞州亞特蘭大 |
|
|
11,434 |
|
|
|
— |
|
|
|
340 |
|
|
|
11,774 |
|
|
|
— |
|
|
|
11,774 |
|
德克薩斯州達拉斯 |
|
|
10,116 |
|
|
|
— |
|
|
|
— |
|
|
|
10,116 |
|
|
|
— |
|
|
|
10,116 |
|
佛羅裏達州坦帕 |
|
|
5,220 |
|
|
|
196 |
|
|
|
— |
|
|
|
5,416 |
|
|
|
— |
|
|
|
5,416 |
|
佛羅裏達州奧蘭多 |
|
|
5,274 |
|
|
|
633 |
|
|
|
— |
|
|
|
5,907 |
|
|
|
— |
|
|
|
5,907 |
|
北卡羅來納州夏 |
|
|
5,651 |
|
|
|
560 |
|
|
|
— |
|
|
|
6,211 |
|
|
|
— |
|
|
|
6,211 |
|
德克薩斯州奧斯汀 |
|
|
6,829 |
|
|
|
— |
|
|
|
350 |
|
|
|
7,179 |
|
|
|
— |
|
|
|
7,179 |
|
北卡羅來納州羅利/達勒姆 |
|
|
5,350 |
|
|
|
— |
|
|
|
— |
|
|
|
5,350 |
|
|
|
— |
|
|
|
5,350 |
|
田納西州納什維 |
|
|
4,375 |
|
|
|
— |
|
|
|
— |
|
|
|
4,375 |
|
|
|
— |
|
|
|
4,375 |
|
南卡羅來納州查 |
|
|
3,168 |
|
|
|
— |
|
|
|
— |
|
|
|
3,168 |
|
|
|
— |
|
|
|
3,168 |
|
德克薩斯州休斯頓 |
|
|
4,867 |
|
|
|
308 |
|
|
|
— |
|
|
|
5,175 |
|
|
|
— |
|
|
|
5,175 |
|
德克薩斯州沃思堡 |
|
|
3,687 |
|
|
|
— |
|
|
|
— |
|
|
|
3,687 |
|
|
|
— |
|
|
|
3,687 |
|
亞利桑那州鳳凰 |
|
|
2,623 |
|
|
|
345 |
|
|
|
— |
|
|
|
2,968 |
|
|
|
— |
|
|
|
2,968 |
|
佛羅裏達州傑克遜 |
|
|
3,496 |
|
|
|
— |
|
|
|
— |
|
|
|
3,496 |
|
|
|
— |
|
|
|
3,496 |
|
北弗吉尼亞州 |
|
|
1,888 |
|
|
|
— |
|
|
|
— |
|
|
|
1,888 |
|
|
|
— |
|
|
|
1,888 |
|
南卡羅來納州格林維爾 |
|
|
2,355 |
|
|
|
— |
|
|
|
— |
|
|
|
2,355 |
|
|
|
— |
|
|
|
2,355 |
|
喬治亞州薩凡納 |
|
|
1,837 |
|
|
|
— |
|
|
|
— |
|
|
|
1,837 |
|
|
|
— |
|
|
|
1,837 |
|
弗吉尼亞州里士滿 |
|
|
1,732 |
|
|
|
272 |
|
|
|
— |
|
|
|
2,004 |
|
|
|
— |
|
|
|
2,004 |
|
弗吉尼亞州弗雷德裏克斯堡 |
|
|
1,435 |
|
|
|
— |
|
|
|
— |
|
|
|
1,435 |
|
|
|
— |
|
|
|
1,435 |
|
田納西州孟菲斯 |
|
|
1,811 |
|
|
|
— |
|
|
|
— |
|
|
|
1,811 |
|
|
|
— |
|
|
|
1,811 |
|
阿拉巴馬州伯明翰 |
|
|
1,462 |
|
|
|
— |
|
|
|
— |
|
|
|
1,462 |
|
|
|
— |
|
|
|
1,462 |
|
德克薩斯州聖安東尼奧 |
|
|
1,504 |
|
|
|
— |
|
|
|
— |
|
|
|
1,504 |
|
|
|
— |
|
|
|
1,504 |
|
科羅拉多州丹佛 |
|
|
812 |
|
|
|
306 |
|
|
|
— |
|
|
|
1,118 |
|
|
|
— |
|
|
|
1,118 |
|
密蘇裏州堪薩斯城 |
|
|
1,110 |
|
|
|
— |
|
|
|
— |
|
|
|
1,110 |
|
|
|
— |
|
|
|
1,110 |
|
阿拉巴馬州亨茨維爾 |
|
|
1,228 |
|
|
|
— |
|
|
|
— |
|
|
|
1,228 |
|
|
|
— |
|
|
|
1,228 |
|
其他 |
|
|
6,022 |
|
|
|
1,152 |
|
|
|
— |
|
|
|
7,174 |
|
|
|
182 |
|
|
|
7,356 |
|
多户住宅單元總數 |
|
|
95,286 |
|
|
|
3,772 |
|
|
|
690 |
|
|
|
99,748 |
|
|
|
182 |
|
|
|
99,930 |
|
補充數據 S-1
投資組合統計(續) |
多户家庭社區統計總數 (1)
單位平均有效租金除外(以千美元計)
|
|
截至2023年9月30日 |
|
|
平均值 |
|
|
截至2023年9月30日 |
|
|||||||||||||||
|
|
總雷亞爾 |
|
|
百分比至 |
|
|
物理 |
|
|
每人租金 |
|
|
已完成 |
|
|
單位總數, |
|
||||||
喬治亞州亞特蘭大 |
|
$ |
2,089,773 |
|
|
|
13.7 |
% |
|
|
94.9 |
% |
|
$ |
1,861 |
|
|
|
11,434 |
|
|
|
|
|
德克薩斯州達拉斯 |
|
|
1,568,538 |
|
|
|
10.3 |
% |
|
|
96.4 |
% |
|
|
1,671 |
|
|
|
10,116 |
|
|
|
|
|
北卡羅來納州夏 |
|
|
1,143,349 |
|
|
|
7.5 |
% |
|
|
95.5 |
% |
|
|
1,663 |
|
|
|
6,211 |
|
|
|
|
|
佛羅裏達州奧蘭多 |
|
|
1,025,944 |
|
|
|
6.7 |
% |
|
|
96.5 |
% |
|
|
2,019 |
|
|
|
5,907 |
|
|
|
|
|
佛羅裏達州坦帕 |
|
|
1,003,505 |
|
|
|
6.6 |
% |
|
|
96.0 |
% |
|
|
2,108 |
|
|
|
5,416 |
|
|
|
|
|
德克薩斯州奧斯汀 |
|
|
891,132 |
|
|
|
5.8 |
% |
|
|
95.4 |
% |
|
|
1,635 |
|
|
|
6,829 |
|
|
|
|
|
北卡羅來納州羅利/達勒姆 |
|
|
730,943 |
|
|
|
4.8 |
% |
|
|
96.4 |
% |
|
|
1,549 |
|
|
|
5,350 |
|
|
|
|
|
德克薩斯州休斯頓 |
|
|
695,625 |
|
|
|
4.6 |
% |
|
|
95.7 |
% |
|
|
1,427 |
|
|
|
5,175 |
|
|
|
|
|
北弗吉尼亞州 |
|
|
572,749 |
|
|
|
3.8 |
% |
|
|
96.9 |
% |
|
|
2,345 |
|
|
|
1,888 |
|
|
|
|
|
田納西州納什維 |
|
|
559,175 |
|
|
|
3.7 |
% |
|
|
96.7 |
% |
|
|
1,705 |
|
|
|
4,375 |
|
|
|
|
|
亞利桑那州鳳凰 |
|
|
481,791 |
|
|
|
3.2 |
% |
|
|
95.4 |
% |
|
|
1,756 |
|
|
|
2,968 |
|
|
|
|
|
南卡羅來納州查 |
|
|
427,783 |
|
|
|
2.8 |
% |
|
|
96.4 |
% |
|
|
1,756 |
|
|
|
3,168 |
|
|
|
|
|
德克薩斯州沃思堡 |
|
|
390,227 |
|
|
|
2.6 |
% |
|
|
96.4 |
% |
|
|
1,579 |
|
|
|
3,687 |
|
|
|
|
|
佛羅裏達州傑克遜 |
|
|
310,576 |
|
|
|
2.0 |
% |
|
|
95.9 |
% |
|
|
1,559 |
|
|
|
3,496 |
|
|
|
|
|
科羅拉多州丹佛 |
|
|
295,620 |
|
|
|
1.9 |
% |
|
|
95.8 |
% |
|
|
1,983 |
|
|
|
1,118 |
|
|
|
|
|
弗吉尼亞州里士滿 |
|
|
278,393 |
|
|
|
1.8 |
% |
|
|
96.2 |
% |
|
|
1,601 |
|
|
|
2,004 |
|
|
|
|
|
弗吉尼亞州弗雷德裏克斯堡 |
|
|
254,773 |
|
|
|
1.7 |
% |
|
|
96.7 |
% |
|
|
1,801 |
|
|
|
1,435 |
|
|
|
|
|
南卡羅來納州格林維爾 |
|
|
238,304 |
|
|
|
1.6 |
% |
|
|
96.0 |
% |
|
|
1,329 |
|
|
|
2,355 |
|
|
|
|
|
喬治亞州薩凡納 |
|
|
224,406 |
|
|
|
1.5 |
% |
|
|
96.6 |
% |
|
|
1,684 |
|
|
|
1,837 |
|
|
|
|
|
密蘇裏州堪薩斯城 |
|
|
192,132 |
|
|
|
1.3 |
% |
|
|
96.1 |
% |
|
|
1,569 |
|
|
|
1,110 |
|
|
|
|
|
阿拉巴馬州伯明翰 |
|
|
171,132 |
|
|
|
1.1 |
% |
|
|
96.9 |
% |
|
|
1,386 |
|
|
|
1,462 |
|
|
|
|
|
德克薩斯州聖安東尼奧 |
|
|
170,341 |
|
|
|
1.1 |
% |
|
|
97.3 |
% |
|
|
1,393 |
|
|
|
1,504 |
|
|
|
|
|
各州所有其他市場(個人市場) |
|
|||||||||||||||||||||||
田納西 |
|
|
203,496 |
|
|
|
1.3 |
% |
|
|
95.9 |
% |
|
|
1,340 |
|
|
|
2,754 |
|
|
|
|
|
佛羅裏達 |
|
|
188,905 |
|
|
|
1.2 |
% |
|
|
96.0 |
% |
|
|
1,822 |
|
|
|
1,806 |
|
|
|
|
|
阿拉巴馬州 |
|
|
174,435 |
|
|
|
1.1 |
% |
|
|
95.0 |
% |
|
|
1,403 |
|
|
|
1,648 |
|
|
|
|
|
弗吉尼亞州 |
|
|
161,221 |
|
|
|
1.1 |
% |
|
|
95.9 |
% |
|
|
1,731 |
|
|
|
1,039 |
|
|
|
|
|
肯塔基州 |
|
|
101,114 |
|
|
|
0.7 |
% |
|
|
97.5 |
% |
|
|
1,201 |
|
|
|
1,308 |
|
|
|
|
|
馬裏蘭州 |
|
|
83,404 |
|
|
|
0.5 |
% |
|
|
95.8 |
% |
|
|
2,145 |
|
|
|
361 |
|
|
|
|
|
內華達州 |
|
|
75,032 |
|
|
|
0.5 |
% |
|
|
95.0 |
% |
|
|
1,585 |
|
|
|
721 |
|
|
|
|
|
南卡羅來納 |
|
|
38,947 |
|
|
|
0.3 |
% |
|
|
95.5 |
% |
|
|
1,203 |
|
|
|
576 |
|
|
|
|
|
穩定的社區 |
|
$ |
14,742,765 |
|
|
|
96.8 |
% |
|
|
96.0 |
% |
|
$ |
1,696 |
|
|
|
99,058 |
|
|
|
|
|
喬治亞州亞特蘭大 |
|
|
90,356 |
|
|
|
0.6 |
% |
|
|
28.2 |
% |
|
|
2,241 |
|
|
|
340 |
|
|
|
340 |
|
猶他州鹽湖城 |
|
|
87,516 |
|
|
|
0.6 |
% |
|
|
25.5 |
% |
|
|
1,806 |
|
|
|
182 |
|
|
|
400 |
|
科羅拉多州丹佛 |
|
|
80,826 |
|
|
|
0.5 |
% |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
352 |
|
佛羅裏達州坦帕 |
|
|
76,165 |
|
|
|
0.5 |
% |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
495 |
|
亞利桑那州鳳凰 |
|
|
68,643 |
|
|
|
0.4 |
% |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
317 |
|
德克薩斯州奧斯汀 |
|
|
59,715 |
|
|
|
0.4 |
% |
|
|
91.1 |
% |
|
|
1,687 |
|
|
|
350 |
|
|
|
350 |
|
北卡羅來納州羅利/達勒姆 |
|
|
33,114 |
|
|
|
0.2 |
% |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
406 |
|
Lease-up /開發社區 |
|
$ |
496,335 |
|
|
|
3.2 |
% |
|
|
47.4 |
% |
|
$ |
1,928 |
|
|
|
872 |
|
|
|
2,660 |
|
多户家庭社區總數 |
|
$ |
15,239,100 |
|
|
|
100.0 |
% |
|
|
95.4 |
% |
|
$ |
1,698 |
|
|
|
99,930 |
|
|
|
101,718 |
|
補充數據 S-2
淨營業收入的組成部分 |
以千美元計
|
|
三個月已結束 |
|
|
截至2023年9月30日 |
|
||||||||||||||
|
|
2023年9月30日 |
|
|
2022年9月30日 |
|
|
百分比 |
|
|
公寓單元 |
|
|
實際資產總額 |
|
|||||
營業收入 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
同店社區 |
|
$ |
510,879 |
|
|
$ |
490,851 |
|
|
|
4.1 |
% |
|
|
95,286 |
|
|
$ |
13,975,986 |
|
非同店社區 |
|
|
22,024 |
|
|
|
22,865 |
|
|
|
|
|
|
3,772 |
|
|
|
766,779 |
|
|
租賃/開發社區 |
|
|
2,678 |
|
|
|
850 |
|
|
|
|
|
|
872 |
|
|
|
496,335 |
|
|
多户家庭總投資組合 |
|
$ |
535,581 |
|
|
$ |
514,566 |
|
|
|
|
|
|
99,930 |
|
|
$ |
15,239,100 |
|
|
商業地產/土地 |
|
|
6,461 |
|
|
|
6,217 |
|
|
|
|
|
|
— |
|
|
|
367,913 |
|
|
總營業收入 |
|
$ |
542,042 |
|
|
$ |
520,783 |
|
|
|
|
|
|
99,930 |
|
|
$ |
15,607,013 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
物業運營費用 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
同店社區 |
|
$ |
186,134 |
|
|
$ |
177,740 |
|
|
|
4.7 |
% |
|
|
|
|
|
|
||
非同店社區 |
|
|
8,295 |
|
|
|
8,693 |
|
|
|
|
|
|
|
|
|
|
|||
租賃/開發社區 |
|
|
2,045 |
|
|
|
736 |
|
|
|
|
|
|
|
|
|
|
|||
颶風開支 |
|
|
— |
|
|
|
1,602 |
|
|
|
|
|
|
|
|
|
|
|||
多户家庭總投資組合 |
|
$ |
196,474 |
|
|
$ |
188,771 |
|
|
|
|
|
|
|
|
|
|
|||
商業地產/土地 |
|
|
2,749 |
|
|
|
2,652 |
|
|
|
|
|
|
|
|
|
|
|||
物業運營費用總額 |
|
$ |
199,223 |
|
|
$ |
191,423 |
|
|
|
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
淨營業收入 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
同店社區 |
|
$ |
324,745 |
|
|
$ |
313,111 |
|
|
|
3.7 |
% |
|
|
|
|
|
|
||
非同店社區 |
|
|
13,729 |
|
|
|
14,172 |
|
|
|
|
|
|
|
|
|
|
|||
租賃/開發社區 |
|
|
633 |
|
|
|
114 |
|
|
|
|
|
|
|
|
|
|
|||
颶風開支 |
|
|
— |
|
|
|
(1,602 |
) |
|
|
|
|
|
|
|
|
|
|||
多户家庭總投資組合 |
|
$ |
339,107 |
|
|
$ |
325,795 |
|
|
|
|
|
|
|
|
|
|
|||
商業地產/土地 |
|
|
3,712 |
|
|
|
3,565 |
|
|
|
|
|
|
|
|
|
|
|||
淨營業收入總額 |
|
$ |
342,819 |
|
|
$ |
329,360 |
|
|
|
4.1 |
% |
|
|
|
|
|
|
同一門店投資組合物業運營支出的組成部分 |
以千美元計
|
|
三個月已結束 |
|
|
九個月已結束 |
|
||||||||||||||||||
|
|
2023年9月30日 |
|
|
2022年9月30日 |
|
|
變化百分比 |
|
|
2023年9月30日 |
|
|
2022年9月30日 |
|
|
百分比 |
|
||||||
財產税 |
|
$ |
63,834 |
|
|
$ |
62,480 |
|
|
|
2.2 |
% |
|
$ |
192,484 |
|
|
$ |
181,266 |
|
|
|
6.2 |
% |
人事 |
|
|
40,679 |
|
|
|
38,739 |
|
|
|
5.0 |
% |
|
|
116,513 |
|
|
|
110,250 |
|
|
|
5.7 |
% |
公共事業 |
|
|
34,330 |
|
|
|
33,186 |
|
|
|
3.4 |
% |
|
|
96,329 |
|
|
|
91,735 |
|
|
|
5.0 |
% |
建築物維修和保養 |
|
|
25,774 |
|
|
|
23,639 |
|
|
|
9.0 |
% |
|
|
71,527 |
|
|
|
64,935 |
|
|
|
10.2 |
% |
辦公室運營 |
|
|
7,609 |
|
|
|
7,162 |
|
|
|
6.2 |
% |
|
|
21,981 |
|
|
|
20,468 |
|
|
|
7.4 |
% |
保險 |
|
|
8,052 |
|
|
|
6,889 |
|
|
|
16.9 |
% |
|
|
21,814 |
|
|
|
19,182 |
|
|
|
13.7 |
% |
市場營銷 |
|
|
5,856 |
|
|
|
5,645 |
|
|
|
3.7 |
% |
|
|
18,626 |
|
|
|
17,708 |
|
|
|
5.2 |
% |
物業運營費用總額 |
|
$ |
186,134 |
|
|
$ |
177,740 |
|
|
|
4.7 |
% |
|
$ |
539,274 |
|
|
$ |
505,544 |
|
|
|
6.7 |
% |
補充數據 S-3
多户同店投資組合NOI繳款百分比 |
|
|
|
|
|
|
|
|
平均實際佔用率 |
|
|||||||||||||||
|
|
|
|
|
的百分比 |
|
|
三個月已結束 |
|
|
九個月已結束 |
|
||||||||||||
|
|
公寓單元 |
|
|
同一家店 NOI |
|
|
2023年9月30日 |
|
|
2022年9月30日 |
|
|
2023年9月30日 |
|
|
2022年9月30日 |
|
||||||
喬治亞州亞特蘭大 |
|
|
11,434 |
|
|
|
12.7 |
% |
|
|
94.5 |
% |
|
|
95.3 |
% |
|
|
94.5 |
% |
|
|
95.4 |
% |
德克薩斯州達拉斯 |
|
|
10,116 |
|
|
|
10.0 |
% |
|
|
96.0 |
% |
|
|
95.8 |
% |
|
|
95.7 |
% |
|
|
95.6 |
% |
佛羅裏達州坦帕 |
|
|
5,220 |
|
|
|
6.9 |
% |
|
|
95.9 |
% |
|
|
95.8 |
% |
|
|
95.8 |
% |
|
|
96.1 |
% |
佛羅裏達州奧蘭多 |
|
|
5,274 |
|
|
|
6.7 |
% |
|
|
96.1 |
% |
|
|
96.2 |
% |
|
|
96.0 |
% |
|
|
96.3 |
% |
北卡羅來納州夏 |
|
|
5,651 |
|
|
|
6.4 |
% |
|
|
95.8 |
% |
|
|
96.0 |
% |
|
|
95.6 |
% |
|
|
95.8 |
% |
德克薩斯州奧斯汀 |
|
|
6,829 |
|
|
|
6.1 |
% |
|
|
95.3 |
% |
|
|
95.5 |
% |
|
|
95.3 |
% |
|
|
95.3 |
% |
北卡羅來納州羅利/達勒姆 |
|
|
5,350 |
|
|
|
5.6 |
% |
|
|
96.4 |
% |
|
|
95.8 |
% |
|
|
95.8 |
% |
|
|
95.5 |
% |
田納西州納什維 |
|
|
4,375 |
|
|
|
4.9 |
% |
|
|
96.1 |
% |
|
|
96.1 |
% |
|
|
95.7 |
% |
|
|
95.9 |
% |
南卡羅來納州查 |
|
|
3,168 |
|
|
|
3.7 |
% |
|
|
96.6 |
% |
|
|
96.1 |
% |
|
|
96.0 |
% |
|
|
95.9 |
% |
德克薩斯州休斯頓 |
|
|
4,867 |
|
|
|
3.5 |
% |
|
|
95.3 |
% |
|
|
95.5 |
% |
|
|
95.5 |
% |
|
|
95.5 |
% |
德克薩斯州沃思堡 |
|
|
3,687 |
|
|
|
3.4 |
% |
|
|
95.9 |
% |
|
|
95.5 |
% |
|
|
95.7 |
% |
|
|
95.6 |
% |
亞利桑那州鳳凰 |
|
|
2,623 |
|
|
|
3.2 |
% |
|
|
95.4 |
% |
|
|
95.7 |
% |
|
|
95.6 |
% |
|
|
95.9 |
% |
佛羅裏達州傑克遜 |
|
|
3,496 |
|
|
|
3.2 |
% |
|
|
95.6 |
% |
|
|
96.4 |
% |
|
|
95.8 |
% |
|
|
96.6 |
% |
北弗吉尼亞州 |
|
|
1,888 |
|
|
|
2.9 |
% |
|
|
96.6 |
% |
|
|
95.6 |
% |
|
|
96.2 |
% |
|
|
95.6 |
% |
南卡羅來納州格林維爾 |
|
|
2,355 |
|
|
|
2.1 |
% |
|
|
96.0 |
% |
|
|
96.6 |
% |
|
|
96.1 |
% |
|
|
96.4 |
% |
喬治亞州薩凡納 |
|
|
1,837 |
|
|
|
2.0 |
% |
|
|
96.5 |
% |
|
|
96.9 |
% |
|
|
96.2 |
% |
|
|
96.8 |
% |
弗吉尼亞州里士滿 |
|
|
1,732 |
|
|
|
1.9 |
% |
|
|
96.2 |
% |
|
|
96.1 |
% |
|
|
95.9 |
% |
|
|
96.3 |
% |
弗吉尼亞州弗雷德裏克斯堡 |
|
|
1,435 |
|
|
|
1.8 |
% |
|
|
96.2 |
% |
|
|
95.8 |
% |
|
|
96.2 |
% |
|
|
96.4 |
% |
田納西州孟菲斯 |
|
|
1,811 |
|
|
|
1.4 |
% |
|
|
94.0 |
% |
|
|
94.4 |
% |
|
|
94.5 |
% |
|
|
95.0 |
% |
阿拉巴馬州伯明翰 |
|
|
1,462 |
|
|
|
1.3 |
% |
|
|
96.4 |
% |
|
|
95.8 |
% |
|
|
96.2 |
% |
|
|
95.7 |
% |
德克薩斯州聖安東尼奧 |
|
|
1,504 |
|
|
|
1.3 |
% |
|
|
96.3 |
% |
|
|
96.0 |
% |
|
|
95.7 |
% |
|
|
95.9 |
% |
科羅拉多州丹佛 |
|
|
812 |
|
|
|
1.1 |
% |
|
|
95.4 |
% |
|
|
95.1 |
% |
|
|
95.4 |
% |
|
|
95.8 |
% |
密蘇裏州堪薩斯城 |
|
|
1,110 |
|
|
|
1.0 |
% |
|
|
96.2 |
% |
|
|
95.8 |
% |
|
|
95.9 |
% |
|
|
95.6 |
% |
阿拉巴馬州亨茨維爾 |
|
|
1,228 |
|
|
|
1.0 |
% |
|
|
94.7 |
% |
|
|
95.1 |
% |
|
|
95.2 |
% |
|
|
95.7 |
% |
其他 |
|
|
6,022 |
|
|
|
5.9 |
% |
|
|
96.4 |
% |
|
|
96.1 |
% |
|
|
95.9 |
% |
|
|
96.2 |
% |
同一家店鋪總數 |
|
|
95,286 |
|
|
|
100.0 |
% |
|
|
95.7 |
% |
|
|
95.8 |
% |
|
|
95.6 |
% |
|
|
95.8 |
% |
補充數據 S-4
多户同店投資組合逐季比較 |
單位平均有效租金除外(以千美元計)
|
|
|
|
|
收入 |
|
|
開支 |
|
|
NOI |
|
|
每單位平均有效租金 |
|
|||||||||||||||||||||||||||||||||||||
|
|
單位 |
|
|
Q3 2023 |
|
|
Q3 2022 |
|
|
% Chg |
|
|
Q3 2023 |
|
|
Q3 2022 |
|
|
% Chg |
|
|
Q3 2023 |
|
|
Q3 2022 |
|
|
% Chg |
|
|
Q3 2023 |
|
|
Q3 2022 |
|
|
% Chg |
|
|||||||||||||
喬治亞州亞特蘭大 |
|
|
11,434 |
|
|
$ |
66,153 |
|
|
$ |
64,070 |
|
|
|
3.3 |
% |
|
$ |
24,773 |
|
|
$ |
23,751 |
|
|
|
4.3 |
% |
|
$ |
41,380 |
|
|
$ |
40,319 |
|
|
|
2.6 |
% |
|
$ |
1,861 |
|
|
$ |
1,793 |
|
|
|
3.8 |
% |
德克薩斯州達拉斯 |
|
|
10,116 |
|
|
|
53,563 |
|
|
|
51,172 |
|
|
|
4.7 |
% |
|
|
21,068 |
|
|
|
20,813 |
|
|
|
1.2 |
% |
|
|
32,495 |
|
|
|
30,359 |
|
|
|
7.0 |
% |
|
|
1,671 |
|
|
|
1,595 |
|
|
|
4.8 |
% |
佛羅裏達州坦帕 |
|
|
5,220 |
|
|
|
34,566 |
|
|
|
32,897 |
|
|
|
5.1 |
% |
|
|
12,164 |
|
|
|
11,001 |
|
|
|
10.6 |
% |
|
|
22,402 |
|
|
|
21,896 |
|
|
|
2.3 |
% |
|
|
2,112 |
|
|
|
2,015 |
|
|
|
4.8 |
% |
佛羅裏達州奧蘭多 |
|
|
5,274 |
|
|
|
32,970 |
|
|
|
31,271 |
|
|
|
5.4 |
% |
|
|
11,348 |
|
|
|
11,406 |
|
|
|
(0.5 |
)% |
|
|
21,622 |
|
|
|
19,865 |
|
|
|
8.8 |
% |
|
|
1,981 |
|
|
|
1,864 |
|
|
|
6.3 |
% |
北卡羅來納州夏 |
|
|
5,651 |
|
|
|
29,542 |
|
|
|
27,982 |
|
|
|
5.6 |
% |
|
|
8,766 |
|
|
|
8,195 |
|
|
|
7.0 |
% |
|
|
20,776 |
|
|
|
19,787 |
|
|
|
5.0 |
% |
|
|
1,651 |
|
|
|
1,549 |
|
|
|
6.6 |
% |
德克薩斯州奧斯汀 |
|
|
6,829 |
|
|
|
35,635 |
|
|
|
34,888 |
|
|
|
2.1 |
% |
|
|
15,824 |
|
|
|
15,302 |
|
|
|
3.4 |
% |
|
|
19,811 |
|
|
|
19,586 |
|
|
|
1.1 |
% |
|
|
1,635 |
|
|
|
1,598 |
|
|
|
2.3 |
% |
北卡羅來納州羅利/達勒姆 |
|
|
5,350 |
|
|
|
26,769 |
|
|
|
25,425 |
|
|
|
5.3 |
% |
|
|
8,686 |
|
|
|
8,018 |
|
|
|
8.3 |
% |
|
|
18,083 |
|
|
|
17,407 |
|
|
|
3.9 |
% |
|
|
1,549 |
|
|
|
1,474 |
|
|
|
5.1 |
% |
田納西州納什維 |
|
|
4,375 |
|
|
|
23,766 |
|
|
|
22,781 |
|
|
|
4.3 |
% |
|
|
7,979 |
|
|
|
7,818 |
|
|
|
2.1 |
% |
|
|
15,787 |
|
|
|
14,963 |
|
|
|
5.5 |
% |
|
|
1,705 |
|
|
|
1,634 |
|
|
|
4.4 |
% |
南卡羅來納州查 |
|
|
3,168 |
|
|
|
17,736 |
|
|
|
16,576 |
|
|
|
7.0 |
% |
|
|
5,642 |
|
|
|
5,287 |
|
|
|
6.7 |
% |
|
|
12,094 |
|
|
|
11,289 |
|
|
|
7.1 |
% |
|
|
1,756 |
|
|
|
1,625 |
|
|
|
8.1 |
% |
德克薩斯州休斯頓 |
|
|
4,867 |
|
|
|
22,049 |
|
|
|
21,283 |
|
|
|
3.6 |
% |
|
|
10,626 |
|
|
|
9,420 |
|
|
|
12.8 |
% |
|
|
11,423 |
|
|
|
11,863 |
|
|
|
(3.7 |
)% |
|
|
1,418 |
|
|
|
1,363 |
|
|
|
4.1 |
% |
德克薩斯州沃思堡 |
|
|
3,687 |
|
|
|
19,181 |
|
|
|
18,571 |
|
|
|
3.3 |
% |
|
|
8,135 |
|
|
|
7,833 |
|
|
|
3.9 |
% |
|
|
11,046 |
|
|
|
10,738 |
|
|
|
2.9 |
% |
|
|
1,579 |
|
|
|
1,515 |
|
|
|
4.2 |
% |
亞利桑那州鳳凰 |
|
|
2,623 |
|
|
|
14,431 |
|
|
|
14,291 |
|
|
|
1.0 |
% |
|
|
3,925 |
|
|
|
3,633 |
|
|
|
8.0 |
% |
|
|
10,506 |
|
|
|
10,658 |
|
|
|
(1.4 |
)% |
|
|
1,746 |
|
|
|
1,713 |
|
|
|
1.9 |
% |
佛羅裏達州傑克遜 |
|
|
3,496 |
|
|
|
16,754 |
|
|
|
16,394 |
|
|
|
2.2 |
% |
|
|
6,407 |
|
|
|
5,754 |
|
|
|
11.3 |
% |
|
|
10,347 |
|
|
|
10,640 |
|
|
|
(2.8 |
)% |
|
|
1,559 |
|
|
|
1,510 |
|
|
|
3.2 |
% |
北弗吉尼亞州 |
|
|
1,888 |
|
|
|
13,783 |
|
|
|
13,002 |
|
|
|
6.0 |
% |
|
|
4,344 |
|
|
|
4,359 |
|
|
|
(0.3 |
)% |
|
|
9,439 |
|
|
|
8,643 |
|
|
|
9.2 |
% |
|
|
2,345 |
|
|
|
2,211 |
|
|
|
6.1 |
% |
南卡羅來納州格林維爾 |
|
|
2,355 |
|
|
|
10,297 |
|
|
|
9,936 |
|
|
|
3.6 |
% |
|
|
3,637 |
|
|
|
3,602 |
|
|
|
1.0 |
% |
|
|
6,660 |
|
|
|
6,334 |
|
|
|
5.1 |
% |
|
|
1,329 |
|
|
|
1,256 |
|
|
|
5.8 |
% |
喬治亞州薩凡納 |
|
|
1,837 |
|
|
|
10,031 |
|
|
|
9,456 |
|
|
|
6.1 |
% |
|
|
3,399 |
|
|
|
3,242 |
|
|
|
4.8 |
% |
|
|
6,632 |
|
|
|
6,214 |
|
|
|
6.7 |
% |
|
|
1,684 |
|
|
|
1,570 |
|
|
|
7.2 |
% |
弗吉尼亞州里士滿 |
|
|
1,732 |
|
|
|
9,119 |
|
|
|
8,760 |
|
|
|
4.1 |
% |
|
|
2,891 |
|
|
|
2,829 |
|
|
|
2.2 |
% |
|
|
6,228 |
|
|
|
5,931 |
|
|
|
5.0 |
% |
|
|
1,644 |
|
|
|
1,565 |
|
|
|
5.0 |
% |
弗吉尼亞州弗雷德裏克斯堡 |
|
|
1,435 |
|
|
|
8,296 |
|
|
|
8,078 |
|
|
|
2.7 |
% |
|
|
2,473 |
|
|
|
2,326 |
|
|
|
6.3 |
% |
|
|
5,823 |
|
|
|
5,752 |
|
|
|
1.2 |
% |
|
|
1,801 |
|
|
|
1,763 |
|
|
|
2.1 |
% |
田納西州孟菲斯 |
|
|
1,811 |
|
|
|
7,795 |
|
|
|
7,721 |
|
|
|
1.0 |
% |
|
|
3,098 |
|
|
|
2,887 |
|
|
|
7.3 |
% |
|
|
4,697 |
|
|
|
4,834 |
|
|
|
(2.8 |
)% |
|
|
1,362 |
|
|
|
1,339 |
|
|
|
1.7 |
% |
阿拉巴馬州伯明翰 |
|
|
1,462 |
|
|
|
6,714 |
|
|
|
6,483 |
|
|
|
3.6 |
% |
|
|
2,513 |
|
|
|
2,502 |
|
|
|
0.4 |
% |
|
|
4,201 |
|
|
|
3,981 |
|
|
|
5.5 |
% |
|
|
1,386 |
|
|
|
1,342 |
|
|
|
3.2 |
% |
德克薩斯州聖安東尼奧 |
|
|
1,504 |
|
|
|
6,716 |
|
|
|
6,515 |
|
|
|
3.1 |
% |
|
|
2,567 |
|
|
|
2,855 |
|
|
|
(10.1 |
)% |
|
|
4,149 |
|
|
|
3,660 |
|
|
|
13.4 |
% |
|
|
1,393 |
|
|
|
1,361 |
|
|
|
2.4 |
% |
科羅拉多州丹佛 |
|
|
812 |
|
|
|
5,111 |
|
|
|
4,917 |
|
|
|
3.9 |
% |
|
|
1,520 |
|
|
|
1,467 |
|
|
|
3.6 |
% |
|
|
3,591 |
|
|
|
3,450 |
|
|
|
4.1 |
% |
|
|
1,975 |
|
|
|
1,898 |
|
|
|
4.0 |
% |
密蘇裏州堪薩斯城 |
|
|
1,110 |
|
|
|
5,537 |
|
|
|
5,256 |
|
|
|
5.3 |
% |
|
|
2,164 |
|
|
|
2,037 |
|
|
|
6.2 |
% |
|
|
3,373 |
|
|
|
3,219 |
|
|
|
4.8 |
% |
|
|
1,569 |
|
|
|
1,486 |
|
|
|
5.5 |
% |
阿拉巴馬州亨茨維爾 |
|
|
1,228 |
|
|
|
5,358 |
|
|
|
5,198 |
|
|
|
3.1 |
% |
|
|
2,014 |
|
|
|
1,773 |
|
|
|
13.6 |
% |
|
|
3,344 |
|
|
|
3,425 |
|
|
|
(2.4 |
)% |
|
|
1,325 |
|
|
|
1,281 |
|
|
|
3.5 |
% |
其他 |
|
|
6,022 |
|
|
|
29,007 |
|
|
|
27,928 |
|
|
|
3.9 |
% |
|
|
10,171 |
|
|
|
9,630 |
|
|
|
5.6 |
% |
|
|
18,836 |
|
|
|
18,298 |
|
|
|
2.9 |
% |
|
|
1,516 |
|
|
|
1,457 |
|
|
|
4.0 |
% |
同一家店鋪總數 |
|
|
95,286 |
|
|
$ |
510,879 |
|
|
$ |
490,851 |
|
|
|
4.1 |
% |
|
$ |
186,134 |
|
|
$ |
177,740 |
|
|
|
4.7 |
% |
|
$ |
324,745 |
|
|
$ |
313,111 |
|
|
|
3.7 |
% |
|
$ |
1,690 |
|
|
$ |
1,617 |
|
|
|
4.5 |
% |
補充數據 S-5
多家庭同門店投資組合連續季度比較 |
單位平均有效租金除外(以千美元計)
|
|
|
|
|
收入 |
|
|
開支 |
|
|
NOI |
|
|
每單位平均有效租金 |
|
|||||||||||||||||||||||||||||||||||||
|
|
單位 |
|
|
Q3 2023 |
|
|
Q2 2023 |
|
|
% Chg |
|
|
Q3 2023 |
|
|
Q2 2023 |
|
|
% Chg |
|
|
Q3 2023 |
|
|
Q2 2023 |
|
|
% Chg |
|
|
Q3 2023 |
|
|
Q2 2023 |
|
|
% Chg |
|
|||||||||||||
喬治亞州亞特蘭大 |
|
|
11,434 |
|
|
$ |
66,153 |
|
|
$ |
65,018 |
|
|
|
1.7 |
% |
|
$ |
24,773 |
|
|
$ |
24,350 |
|
|
|
1.7 |
% |
|
$ |
41,380 |
|
|
$ |
40,668 |
|
|
|
1.8 |
% |
|
$ |
1,861 |
|
|
$ |
1,849 |
|
|
|
0.7 |
% |
德克薩斯州達拉斯 |
|
|
10,116 |
|
|
|
53,563 |
|
|
|
52,880 |
|
|
|
1.3 |
% |
|
|
21,068 |
|
|
|
21,794 |
|
|
|
(3.3 |
)% |
|
|
32,495 |
|
|
|
31,086 |
|
|
|
4.5 |
% |
|
|
1,671 |
|
|
|
1,654 |
|
|
|
1.0 |
% |
佛羅裏達州坦帕 |
|
|
5,220 |
|
|
|
34,566 |
|
|
|
34,250 |
|
|
|
0.9 |
% |
|
|
12,164 |
|
|
|
11,580 |
|
|
|
5.0 |
% |
|
|
22,402 |
|
|
|
22,670 |
|
|
|
(1.2 |
)% |
|
|
2,112 |
|
|
|
2,095 |
|
|
|
0.8 |
% |
佛羅裏達州奧蘭多 |
|
|
5,274 |
|
|
|
32,970 |
|
|
|
32,869 |
|
|
|
0.3 |
% |
|
|
11,348 |
|
|
|
11,534 |
|
|
|
(1.6 |
)% |
|
|
21,622 |
|
|
|
21,335 |
|
|
|
1.3 |
% |
|
|
1,981 |
|
|
|
1,962 |
|
|
|
1.0 |
% |
北卡羅來納州夏 |
|
|
5,651 |
|
|
|
29,542 |
|
|
|
28,812 |
|
|
|
2.5 |
% |
|
|
8,766 |
|
|
|
8,990 |
|
|
|
(2.5 |
)% |
|
|
20,776 |
|
|
|
19,822 |
|
|
|
4.8 |
% |
|
|
1,651 |
|
|
|
1,619 |
|
|
|
2.0 |
% |
德克薩斯州奧斯汀 |
|
|
6,829 |
|
|
|
35,635 |
|
|
|
35,565 |
|
|
|
0.2 |
% |
|
|
15,824 |
|
|
|
16,197 |
|
|
|
(2.3 |
)% |
|
|
19,811 |
|
|
|
19,368 |
|
|
|
2.3 |
% |
|
|
1,635 |
|
|
|
1,632 |
|
|
|
0.2 |
% |
北卡羅來納州羅利/達勒姆 |
|
|
5,350 |
|
|
|
26,769 |
|
|
|
26,329 |
|
|
|
1.7 |
% |
|
|
8,686 |
|
|
|
8,350 |
|
|
|
4.0 |
% |
|
|
18,083 |
|
|
|
17,979 |
|
|
|
0.6 |
% |
|
|
1,549 |
|
|
|
1,528 |
|
|
|
1.4 |
% |
田納西州納什維 |
|
|
4,375 |
|
|
|
23,766 |
|
|
|
23,486 |
|
|
|
1.2 |
% |
|
|
7,979 |
|
|
|
7,412 |
|
|
|
7.6 |
% |
|
|
15,787 |
|
|
|
16,074 |
|
|
|
(1.8 |
)% |
|
|
1,705 |
|
|
|
1,693 |
|
|
|
0.7 |
% |
南卡羅來納州查 |
|
|
3,168 |
|
|
|
17,736 |
|
|
|
17,247 |
|
|
|
2.8 |
% |
|
|
5,642 |
|
|
|
5,450 |
|
|
|
3.5 |
% |
|
|
12,094 |
|
|
|
11,797 |
|
|
|
2.5 |
% |
|
|
1,756 |
|
|
|
1,718 |
|
|
|
2.2 |
% |
德克薩斯州休斯頓 |
|
|
4,867 |
|
|
|
22,049 |
|
|
|
21,992 |
|
|
|
0.3 |
% |
|
|
10,626 |
|
|
|
8,685 |
|
|
|
22.3 |
% |
|
|
11,423 |
|
|
|
13,307 |
|
|
|
(14.2 |
)% |
|
|
1,418 |
|
|
|
1,405 |
|
|
|
0.9 |
% |
德克薩斯州沃思堡 |
|
|
3,687 |
|
|
|
19,181 |
|
|
|
19,149 |
|
|
|
0.2 |
% |
|
|
8,135 |
|
|
|
7,735 |
|
|
|
5.2 |
% |
|
|
11,046 |
|
|
|
11,414 |
|
|
|
(3.2 |
)% |
|
|
1,579 |
|
|
|
1,566 |
|
|
|
0.8 |
% |
亞利桑那州鳳凰 |
|
|
2,623 |
|
|
|
14,431 |
|
|
|
14,513 |
|
|
|
(0.6 |
)% |
|
|
3,925 |
|
|
|
3,713 |
|
|
|
5.7 |
% |
|
|
10,506 |
|
|
|
10,800 |
|
|
|
(2.7 |
)% |
|
|
1,746 |
|
|
|
1,747 |
|
|
|
(0.1 |
)% |
佛羅裏達州傑克遜 |
|
|
3,496 |
|
|
|
16,754 |
|
|
|
16,740 |
|
|
|
0.1 |
% |
|
|
6,407 |
|
|
|
5,783 |
|
|
|
10.8 |
% |
|
|
10,347 |
|
|
|
10,957 |
|
|
|
(5.6 |
)% |
|
|
1,559 |
|
|
|
1,555 |
|
|
|
0.3 |
% |
北弗吉尼亞州 |
|
|
1,888 |
|
|
|
13,783 |
|
|
|
13,597 |
|
|
|
1.4 |
% |
|
|
4,344 |
|
|
|
4,345 |
|
|
|
(0.0 |
)% |
|
|
9,439 |
|
|
|
9,252 |
|
|
|
2.0 |
% |
|
|
2,345 |
|
|
|
2,304 |
|
|
|
1.8 |
% |
南卡羅來納州格林維爾 |
|
|
2,355 |
|
|
|
10,297 |
|
|
|
10,367 |
|
|
|
(0.7 |
)% |
|
|
3,637 |
|
|
|
3,777 |
|
|
|
(3.7 |
)% |
|
|
6,660 |
|
|
|
6,590 |
|
|
|
1.1 |
% |
|
|
1,329 |
|
|
|
1,313 |
|
|
|
1.2 |
% |
喬治亞州薩凡納 |
|
|
1,837 |
|
|
|
10,031 |
|
|
|
9,862 |
|
|
|
1.7 |
% |
|
|
3,399 |
|
|
|
3,201 |
|
|
|
6.2 |
% |
|
|
6,632 |
|
|
|
6,661 |
|
|
|
(0.4 |
)% |
|
|
1,684 |
|
|
|
1,654 |
|
|
|
1.8 |
% |
弗吉尼亞州里士滿 |
|
|
1,732 |
|
|
|
9,119 |
|
|
|
8,861 |
|
|
|
2.9 |
% |
|
|
2,891 |
|
|
|
2,742 |
|
|
|
5.4 |
% |
|
|
6,228 |
|
|
|
6,119 |
|
|
|
1.8 |
% |
|
|
1,644 |
|
|
|
1,619 |
|
|
|
1.5 |
% |
弗吉尼亞州弗雷德裏克斯堡 |
|
|
1,435 |
|
|
|
8,296 |
|
|
|
8,287 |
|
|
|
0.1 |
% |
|
|
2,473 |
|
|
|
2,311 |
|
|
|
7.0 |
% |
|
|
5,823 |
|
|
|
5,976 |
|
|
|
(2.6 |
)% |
|
|
1,801 |
|
|
|
1,797 |
|
|
|
0.2 |
% |
田納西州孟菲斯 |
|
|
1,811 |
|
|
|
7,795 |
|
|
|
7,876 |
|
|
|
(1.0 |
)% |
|
|
3,098 |
|
|
|
2,919 |
|
|
|
6.1 |
% |
|
|
4,697 |
|
|
|
4,957 |
|
|
|
(5.2 |
)% |
|
|
1,362 |
|
|
|
1,352 |
|
|
|
0.7 |
% |
阿拉巴馬州伯明翰 |
|
|
1,462 |
|
|
|
6,714 |
|
|
|
6,649 |
|
|
|
1.0 |
% |
|
|
2,513 |
|
|
|
2,572 |
|
|
|
(2.3 |
)% |
|
|
4,201 |
|
|
|
4,077 |
|
|
|
3.0 |
% |
|
|
1,386 |
|
|
|
1,371 |
|
|
|
1.1 |
% |
德克薩斯州聖安東尼奧 |
|
|
1,504 |
|
|
|
6,716 |
|
|
|
6,655 |
|
|
|
0.9 |
% |
|
|
2,567 |
|
|
|
2,884 |
|
|
|
(11.0 |
)% |
|
|
4,149 |
|
|
|
3,771 |
|
|
|
10.0 |
% |
|
|
1,393 |
|
|
|
1,392 |
|
|
|
0.1 |
% |
科羅拉多州丹佛 |
|
|
812 |
|
|
|
5,111 |
|
|
|
5,087 |
|
|
|
0.5 |
% |
|
|
1,520 |
|
|
|
1,631 |
|
|
|
(6.8 |
)% |
|
|
3,591 |
|
|
|
3,456 |
|
|
|
3.9 |
% |
|
|
1,975 |
|
|
|
1,956 |
|
|
|
1.0 |
% |
密蘇裏州堪薩斯城 |
|
|
1,110 |
|
|
|
5,537 |
|
|
|
5,432 |
|
|
|
1.9 |
% |
|
|
2,164 |
|
|
|
2,059 |
|
|
|
5.1 |
% |
|
|
3,373 |
|
|
|
3,373 |
|
|
|
0.0 |
% |
|
|
1,569 |
|
|
|
1,554 |
|
|
|
1.0 |
% |
阿拉巴馬州亨茨維爾 |
|
|
1,228 |
|
|
|
5,358 |
|
|
|
5,368 |
|
|
|
(0.2 |
)% |
|
|
2,014 |
|
|
|
2,052 |
|
|
|
(1.9 |
)% |
|
|
3,344 |
|
|
|
3,316 |
|
|
|
0.8 |
% |
|
|
1,325 |
|
|
|
1,311 |
|
|
|
1.1 |
% |
其他 |
|
|
6,022 |
|
|
|
29,007 |
|
|
|
28,614 |
|
|
|
1.4 |
% |
|
|
10,171 |
|
|
|
10,004 |
|
|
|
1.7 |
% |
|
|
18,836 |
|
|
|
18,610 |
|
|
|
1.2 |
% |
|
|
1,516 |
|
|
|
1,497 |
|
|
|
1.2 |
% |
同一家店鋪總數 |
|
|
95,286 |
|
|
$ |
510,879 |
|
|
$ |
505,505 |
|
|
|
1.1 |
% |
|
$ |
186,134 |
|
|
$ |
182,070 |
|
|
|
2.2 |
% |
|
$ |
324,745 |
|
|
$ |
323,435 |
|
|
|
0.4 |
% |
|
$ |
1,690 |
|
|
$ |
1,673 |
|
|
|
1.0 |
% |
補充數據 S-6
截至2023年9月30日和2022年9月30日的多户同店投資組合年初至今對比 |
單位平均有效租金除外(以千美元計)
|
|
|
|
|
收入 |
|
|
開支 |
|
|
NOI |
|
|
每單位平均有效租金 |
|
|||||||||||||||||||||||||||||||||||||
|
|
單位 |
|
|
Q3 2023 |
|
|
Q3 2022 |
|
|
% Chg |
|
|
Q3 2023 |
|
|
Q3 2022 |
|
|
% Chg |
|
|
Q3 2023 |
|
|
Q3 2022 |
|
|
% Chg |
|
|
Q3 2023 |
|
|
Q3 2022 |
|
|
% Chg |
|
|||||||||||||
喬治亞州亞特蘭大 |
|
|
11,434 |
|
|
$ |
195,896 |
|
|
$ |
185,307 |
|
|
|
5.7 |
% |
|
$ |
72,331 |
|
|
$ |
67,183 |
|
|
|
7.7 |
% |
|
$ |
123,565 |
|
|
$ |
118,124 |
|
|
|
4.6 |
% |
|
$ |
1,847 |
|
|
$ |
1,715 |
|
|
|
7.7 |
% |
德克薩斯州達拉斯 |
|
|
10,116 |
|
|
|
158,733 |
|
|
|
146,195 |
|
|
|
8.6 |
% |
|
|
63,396 |
|
|
|
59,146 |
|
|
|
7.2 |
% |
|
|
95,337 |
|
|
|
87,049 |
|
|
|
9.5 |
% |
|
|
1,656 |
|
|
|
1,518 |
|
|
|
9.1 |
% |
佛羅裏達州坦帕 |
|
|
5,220 |
|
|
|
102,724 |
|
|
|
94,112 |
|
|
|
9.2 |
% |
|
|
34,885 |
|
|
|
31,516 |
|
|
|
10.7 |
% |
|
|
67,839 |
|
|
|
62,596 |
|
|
|
8.4 |
% |
|
|
2,094 |
|
|
|
1,903 |
|
|
|
10.1 |
% |
佛羅裏達州奧蘭多 |
|
|
5,274 |
|
|
|
98,205 |
|
|
|
88,528 |
|
|
|
10.9 |
% |
|
|
33,737 |
|
|
|
31,168 |
|
|
|
8.2 |
% |
|
|
64,468 |
|
|
|
57,360 |
|
|
|
12.4 |
% |
|
|
1,961 |
|
|
|
1,750 |
|
|
|
12.1 |
% |
北卡羅來納州夏 |
|
|
5,651 |
|
|
|
86,807 |
|
|
|
79,935 |
|
|
|
8.6 |
% |
|
|
25,663 |
|
|
|
23,760 |
|
|
|
8.0 |
% |
|
|
61,144 |
|
|
|
56,175 |
|
|
|
8.8 |
% |
|
|
1,621 |
|
|
|
1,469 |
|
|
|
10.3 |
% |
德克薩斯州奧斯汀 |
|
|
6,829 |
|
|
|
106,535 |
|
|
|
99,837 |
|
|
|
6.7 |
% |
|
|
46,401 |
|
|
|
43,337 |
|
|
|
7.1 |
% |
|
|
60,134 |
|
|
|
56,500 |
|
|
|
6.4 |
% |
|
|
1,630 |
|
|
|
1,521 |
|
|
|
7.2 |
% |
北卡羅來納州羅利/達勒姆 |
|
|
5,350 |
|
|
|
79,085 |
|
|
|
72,284 |
|
|
|
9.4 |
% |
|
|
24,616 |
|
|
|
23,161 |
|
|
|
6.3 |
% |
|
|
54,469 |
|
|
|
49,123 |
|
|
|
10.9 |
% |
|
|
1,530 |
|
|
|
1,392 |
|
|
|
9.9 |
% |
田納西州納什維 |
|
|
4,375 |
|
|
|
70,507 |
|
|
|
64,889 |
|
|
|
8.7 |
% |
|
|
22,736 |
|
|
|
22,263 |
|
|
|
2.1 |
% |
|
|
47,771 |
|
|
|
42,626 |
|
|
|
12.1 |
% |
|
|
1,692 |
|
|
|
1,546 |
|
|
|
9.5 |
% |
南卡羅來納州查 |
|
|
3,168 |
|
|
|
51,946 |
|
|
|
46,897 |
|
|
|
10.8 |
% |
|
|
16,213 |
|
|
|
15,542 |
|
|
|
4.3 |
% |
|
|
35,733 |
|
|
|
31,355 |
|
|
|
14.0 |
% |
|
|
1,720 |
|
|
|
1,533 |
|
|
|
12.2 |
% |
德克薩斯州休斯頓 |
|
|
4,867 |
|
|
|
65,805 |
|
|
|
62,228 |
|
|
|
5.7 |
% |
|
|
28,887 |
|
|
|
27,365 |
|
|
|
5.6 |
% |
|
|
36,918 |
|
|
|
34,863 |
|
|
|
5.9 |
% |
|
|
1,403 |
|
|
|
1,323 |
|
|
|
6.1 |
% |
德克薩斯州沃思堡 |
|
|
3,687 |
|
|
|
57,229 |
|
|
|
53,357 |
|
|
|
7.3 |
% |
|
|
22,520 |
|
|
|
21,458 |
|
|
|
4.9 |
% |
|
|
34,709 |
|
|
|
31,899 |
|
|
|
8.8 |
% |
|
|
1,567 |
|
|
|
1,448 |
|
|
|
8.2 |
% |
亞利桑那州鳳凰 |
|
|
2,623 |
|
|
|
43,427 |
|
|
|
41,005 |
|
|
|
5.9 |
% |
|
|
11,108 |
|
|
|
10,440 |
|
|
|
6.4 |
% |
|
|
32,319 |
|
|
|
30,565 |
|
|
|
5.7 |
% |
|
|
1,747 |
|
|
|
1,631 |
|
|
|
7.1 |
% |
佛羅裏達州傑克遜 |
|
|
3,496 |
|
|
|
50,057 |
|
|
|
47,280 |
|
|
|
5.9 |
% |
|
|
17,719 |
|
|
|
16,059 |
|
|
|
10.3 |
% |
|
|
32,338 |
|
|
|
31,221 |
|
|
|
3.6 |
% |
|
|
1,554 |
|
|
|
1,437 |
|
|
|
8.1 |
% |
北弗吉尼亞州 |
|
|
1,888 |
|
|
|
40,724 |
|
|
|
37,666 |
|
|
|
8.1 |
% |
|
|
12,738 |
|
|
|
12,059 |
|
|
|
5.6 |
% |
|
|
27,986 |
|
|
|
25,607 |
|
|
|
9.3 |
% |
|
|
2,306 |
|
|
|
2,134 |
|
|
|
8.1 |
% |
南卡羅來納州格林維爾 |
|
|
2,355 |
|
|
|
30,819 |
|
|
|
28,528 |
|
|
|
8.0 |
% |
|
|
10,135 |
|
|
|
10,605 |
|
|
|
(4.4 |
)% |
|
|
20,684 |
|
|
|
17,923 |
|
|
|
15.4 |
% |
|
|
1,313 |
|
|
|
1,201 |
|
|
|
9.3 |
% |
喬治亞州薩凡納 |
|
|
1,837 |
|
|
|
29,565 |
|
|
|
26,880 |
|
|
|
10.0 |
% |
|
|
9,638 |
|
|
|
9,249 |
|
|
|
4.2 |
% |
|
|
19,927 |
|
|
|
17,631 |
|
|
|
13.0 |
% |
|
|
1,654 |
|
|
|
1,472 |
|
|
|
12.3 |
% |
弗吉尼亞州里士滿 |
|
|
1,732 |
|
|
|
26,785 |
|
|
|
25,143 |
|
|
|
6.5 |
% |
|
|
8,422 |
|
|
|
8,143 |
|
|
|
3.4 |
% |
|
|
18,363 |
|
|
|
17,000 |
|
|
|
8.0 |
% |
|
|
1,620 |
|
|
|
1,499 |
|
|
|
8.0 |
% |
弗吉尼亞州弗雷德裏克斯堡 |
|
|
1,435 |
|
|
|
24,779 |
|
|
|
23,808 |
|
|
|
4.1 |
% |
|
|
7,129 |
|
|
|
6,806 |
|
|
|
4.7 |
% |
|
|
17,650 |
|
|
|
17,002 |
|
|
|
3.8 |
% |
|
|
1,792 |
|
|
|
1,716 |
|
|
|
4.4 |
% |
田納西州孟菲斯 |
|
|
1,811 |
|
|
|
23,498 |
|
|
|
22,439 |
|
|
|
4.7 |
% |
|
|
8,769 |
|
|
|
8,237 |
|
|
|
6.5 |
% |
|
|
14,729 |
|
|
|
14,202 |
|
|
|
3.7 |
% |
|
|
1,353 |
|
|
|
1,294 |
|
|
|
4.6 |
% |
阿拉巴馬州伯明翰 |
|
|
1,462 |
|
|
|
19,956 |
|
|
|
18,774 |
|
|
|
6.3 |
% |
|
|
7,628 |
|
|
|
7,173 |
|
|
|
6.3 |
% |
|
|
12,328 |
|
|
|
11,601 |
|
|
|
6.3 |
% |
|
|
1,371 |
|
|
|
1,286 |
|
|
|
6.6 |
% |
德克薩斯州聖安東尼奧 |
|
|
1,504 |
|
|
|
19,908 |
|
|
|
18,690 |
|
|
|
6.5 |
% |
|
|
8,279 |
|
|
|
8,192 |
|
|
|
1.1 |
% |
|
|
11,629 |
|
|
|
10,498 |
|
|
|
10.8 |
% |
|
|
1,388 |
|
|
|
1,295 |
|
|
|
7.2 |
% |
科羅拉多州丹佛 |
|
|
812 |
|
|
|
15,234 |
|
|
|
14,303 |
|
|
|
6.5 |
% |
|
|
4,596 |
|
|
|
4,128 |
|
|
|
11.3 |
% |
|
|
10,638 |
|
|
|
10,175 |
|
|
|
4.6 |
% |
|
|
1,959 |
|
|
|
1,834 |
|
|
|
6.8 |
% |
密蘇裏州堪薩斯城 |
|
|
1,110 |
|
|
|
16,299 |
|
|
|
15,139 |
|
|
|
7.7 |
% |
|
|
6,110 |
|
|
|
5,636 |
|
|
|
8.4 |
% |
|
|
10,189 |
|
|
|
9,503 |
|
|
|
7.2 |
% |
|
|
1,548 |
|
|
|
1,432 |
|
|
|
8.1 |
% |
阿拉巴馬州亨茨維爾 |
|
|
1,228 |
|
|
|
16,042 |
|
|
|
15,197 |
|
|
|
5.6 |
% |
|
|
5,799 |
|
|
|
5,164 |
|
|
|
12.3 |
% |
|
|
10,243 |
|
|
|
10,033 |
|
|
|
2.1 |
% |
|
|
1,311 |
|
|
|
1,229 |
|
|
|
6.7 |
% |
其他 |
|
|
6,022 |
|
|
|
85,829 |
|
|
|
80,558 |
|
|
|
6.5 |
% |
|
|
29,819 |
|
|
|
27,754 |
|
|
|
7.4 |
% |
|
|
56,010 |
|
|
|
52,804 |
|
|
|
6.1 |
% |
|
|
1,499 |
|
|
|
1,392 |
|
|
|
7.7 |
% |
同一家店鋪總數 |
|
|
95,286 |
|
|
$ |
1,516,394 |
|
|
$ |
1,408,979 |
|
|
|
7.6 |
% |
|
$ |
539,274 |
|
|
$ |
505,544 |
|
|
|
6.7 |
% |
|
$ |
977,120 |
|
|
$ |
903,435 |
|
|
|
8.2 |
% |
|
$ |
1,673 |
|
|
$ |
1,540 |
|
|
|
8.7 |
% |
補充數據 S-7
多户住宅開發管道 |
以千美元計
|
|
|
|
截至的單位 |
|
截至的開發成本 |
|
|
|
|
|
|
|
|
|
||||||||||||||
|
|
|
|
2023年9月30日 |
|
2023年9月30日 |
|
|
|
|
預期 |
||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
預期 |
|
消費 |
|
預期 |
|
|
開始 |
|
初始的 |
|
|
|
|
||||||
|
|
地點 |
|
總計 |
|
已送達 |
|
已租用 |
|
總計 |
|
迄今為止 |
|
剩餘的 |
|
|
日期 |
|
佔用率 |
|
完成 |
|
穩定性 (1) |
||||||
小説《黎明》(2) |
|
猶他州鹽湖城 |
|
|
400 |
|
|
182 |
|
|
130 |
|
$ |
97,500 |
|
$ |
87,516 |
|
$ |
9,984 |
|
|
2Q21 |
|
2Q23 |
|
2Q24 |
|
4Q24 |
小説 Val Vista (2) |
|
亞利桑那州鳳凰 |
|
|
317 |
|
|
— |
|
|
— |
|
|
77,200 |
|
|
68,643 |
|
|
8,557 |
|
|
4Q20 |
|
4Q23 |
|
2Q24 |
|
2Q25 |
MAA Milepost 35 |
|
科羅拉多州丹佛 |
|
|
352 |
|
|
— |
|
|
— |
|
|
125,000 |
|
|
80,826 |
|
|
44,174 |
|
|
1Q22 |
|
4Q23 |
|
4Q24 |
|
3Q25 |
MAA Nixie |
|
北卡羅來納州羅利 |
|
|
406 |
|
|
— |
|
|
— |
|
|
145,500 |
|
|
33,114 |
|
|
112,386 |
|
|
4Q22 |
|
4Q24 |
|
3Q25 |
|
3Q26 |
MAA 防波堤 |
|
佛羅裏達州坦帕 |
|
|
495 |
|
|
— |
|
|
— |
|
|
197,500 |
|
|
76,165 |
|
|
121,335 |
|
|
4Q22 |
|
1Q25 |
|
4Q25 |
|
4Q26 |
活躍總數 |
|
|
|
|
1,970 |
|
|
182 |
|
|
130 |
|
$ |
642,700 |
|
$ |
346,264 |
|
$ |
296,436 |
|
|
|
|
|
|
|
|
|
多户住宅租賃社區 |
以千美元計
|
|
截至2023年9月30日 |
|
|
|
|
|
|||||||||
|
|
地點 |
|
單位總數 |
|
|
實際佔用率 |
|
迄今為止的支出 |
|
|
施工已完成 |
|
預期的穩定性 (1) |
||
MAA Windmill Hill |
|
德克薩斯州奧斯汀 |
|
350 |
|
|
91.1% |
|
$ |
59,715 |
|
|
4Q22 |
|
4Q23 |
|
小説《西米德敦》(2) |
|
喬治亞州亞特蘭大 |
|
340 |
|
|
28.2% |
|
|
90,356 |
|
|
3Q23 |
|
3Q24 |
|
總計 |
|
|
|
|
690 |
|
|
60.1% |
|
$ |
150,071 |
|
|
|
|
|
多户住宅內部重建管道 |
以千美元計,每單位數據除外
截至2023年9月30日的九個月 |
|
|
||||||||||||||||
已完成的單位 |
|
|
重建支出 |
|
|
每單位平均成本 |
|
|
每單位平均有效租金增加 |
|
|
每單位平均有效租金增加 |
|
預計剩餘在管道中的單位 |
||||
|
5,464 |
|
|
$ |
33,820 |
|
|
$ |
6,190 |
|
|
$ |
101 |
|
|
7.3% |
|
10,000 - 14,000 |
補充數據 S-8
2023 年收購活動(截至 2023 年 9 月 30 日) |
土地收購 |
|
市場 |
|
英畝數 |
|
截止日期 |
MAA 第二包裝區 |
|
佛羅裏達州奧蘭多 |
|
6 |
|
2023 年 2 月 |
2023 年處置活動(截至 2023 年 9 月 30 日) |
土地處置 |
|
市場 |
|
英畝數 |
|
截止日期 |
傳統商業地段 |
|
阿拉巴馬州海灣海岸 |
|
21 |
|
2023 年 3 月 |
截至2023年9月30日的債務和債務契約 |
以千美元計
債務摘要 |
|
|
|
|
|
|
|
|
|
|
|
|
||||
固定利率與浮動利率債務 |
|
平衡 |
|
|
佔總數的百分比 |
|
|
平均有效利率 |
|
|
評級到期日的平均年限 |
|
||||
固定利率債務 |
|
$ |
4,394,263 |
|
|
|
100.0 |
% |
|
|
3.4 |
% |
|
|
7.2 |
|
浮動利率債務 |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
總計 |
|
$ |
4,394,263 |
|
|
|
100.0 |
% |
|
|
3.4 |
% |
|
|
7.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
無抵押債務與有擔保債務 |
|
平衡 |
|
|
佔總數的百分比 |
|
|
平均有效利率 |
|
|
距離合同到期的平均年限 |
|
||||
無抵押債務 |
|
$ |
4,034,153 |
|
|
|
91.8 |
% |
|
|
3.4 |
% |
|
|
5.6 |
|
有擔保債務 |
|
|
360,110 |
|
|
|
8.2 |
% |
|
|
4.4 |
% |
|
|
25.3 |
|
總計 |
|
$ |
4,394,263 |
|
|
|
100.0 |
% |
|
|
3.4 |
% |
|
|
7.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
未抵押資產與抵押資產 |
|
總成本 |
|
|
佔總數的百分比 |
|
|
2023 年第三季度沒有 |
|
|
佔總數的百分比 |
|
||||
未支配資產總額 |
|
$ |
15,351,655 |
|
|
|
95.3 |
% |
|
$ |
328,336 |
|
|
|
95.8 |
% |
設押資產總額 |
|
|
755,766 |
|
|
|
4.7 |
% |
|
|
14,483 |
|
|
|
4.2 |
% |
總計 |
|
$ |
16,107,421 |
|
|
|
100.0 |
% |
|
$ |
342,819 |
|
|
|
100.0 |
% |
固定利率到期日
成熟度 |
|
固定利率債務 |
|
|
平均有效利率 |
|
||
2023 |
|
$ |
349,986 |
|
|
|
4.2 |
% |
2024 |
|
|
399,455 |
|
|
|
4.0 |
% |
2025 |
|
|
398,355 |
|
|
|
4.2 |
% |
2026 |
|
|
297,780 |
|
|
|
1.2 |
% |
2027 |
|
|
597,138 |
|
|
|
3.7 |
% |
2028 |
|
|
397,151 |
|
|
|
4.2 |
% |
2029 |
|
|
558,082 |
|
|
|
3.7 |
% |
2030 |
|
|
297,802 |
|
|
|
3.1 |
% |
2031 |
|
|
445,481 |
|
|
|
1.8 |
% |
2032 |
|
|
— |
|
|
|
— |
|
此後 |
|
|
653,033 |
|
|
|
3.8 |
% |
總計 |
|
$ |
4,394,263 |
|
|
|
3.4 |
% |
補充數據 S-9
截至2023年9月30日的債務和債務契約(續) |
以千美元計
未清餘額的債務到期日
成熟度 |
|
商業票據和循環信貸額度 (1) (2) |
|
|
公共債券 |
|
|
安全 |
|
|
總計 |
|
||||
2023 |
|
$ |
— |
|
|
$ |
349,986 |
|
|
$ |
— |
|
|
$ |
349,986 |
|
2024 |
|
|
— |
|
|
|
399,455 |
|
|
|
— |
|
|
|
399,455 |
|
2025 |
|
|
— |
|
|
|
398,355 |
|
|
|
— |
|
|
|
398,355 |
|
2026 |
|
|
— |
|
|
|
297,780 |
|
|
|
— |
|
|
|
297,780 |
|
2027 |
|
|
— |
|
|
|
597,138 |
|
|
|
— |
|
|
|
597,138 |
|
2028 |
|
|
— |
|
|
|
397,151 |
|
|
|
— |
|
|
|
397,151 |
|
2029 |
|
|
— |
|
|
|
558,082 |
|
|
|
— |
|
|
|
558,082 |
|
2030 |
|
|
— |
|
|
|
297,802 |
|
|
|
— |
|
|
|
297,802 |
|
2031 |
|
|
— |
|
|
|
445,481 |
|
|
|
— |
|
|
|
445,481 |
|
2032 |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
此後 |
|
|
— |
|
|
|
292,923 |
|
|
|
360,110 |
|
|
|
653,033 |
|
總計 |
|
$ |
— |
|
|
$ |
4,034,153 |
|
|
$ |
360,110 |
|
|
$ |
4,394,263 |
|
債務契約分析 (1)
債券契約 |
|
必需 |
|
實際的 |
|
合規 |
債務總額與調整後總資產之比 |
|
60% 或以下 |
|
27.3% |
|
是的 |
有擔保債務總額佔調整後總資產的比例 |
|
40% 或以下 |
|
2.2% |
|
是的 |
可用於還本付息的合併收入佔年度還本付息費用總額的比例 |
|
過去 4 個季度為 1.5 倍或更大 |
|
7.8x |
|
是的 |
未設押資產總額佔無抵押債務總額的比例 |
|
大於 150% |
|
370.7% |
|
是的 |
|
|
|
|
|
|
|
銀行契約 |
|
必需 |
|
實際的 |
|
合規 |
負債總額佔資本化資產總值的比例 |
|
60% 或以下 |
|
19.1% |
|
是的 |
有擔保債務總額佔資本化資產總價值的比例 |
|
40% 或以下 |
|
1.7% |
|
是的 |
調整後的息税折舊攤銷前利潤總額與固定費用之比 |
|
過去 4 個季度為 1.5 倍或更大 |
|
8.0x |
|
是的 |
無抵押債務總額佔無抵押資本化資產總價值的比例 |
|
60% 或以下 |
|
18.3% |
|
是的 |
補充數據 S-10
2023 年指南 |
MAA提供有關預期每股核心FFO和每股核心AFFO(非公認會計準則財務指標)的指導,以及每股普通股預期收益的指導。下文提供了每股普通股預期收益與預期的每股核心FFO和每股核心AFFO的對賬表。
|
|
當前範圍 |
|
當前中點 |
收益: |
|
|
|
|
普通股每股收益——攤薄 |
|
4.36 美元至 4.52 美元 |
|
$4.44 |
每股核心FFO——攤薄 |
|
9.06 美元至 9.22 美元 |
|
$9.14 |
每股核心AFFO——攤薄 |
|
8.14 美元至 8.30 美元 |
|
$8.22 |
|
|
|
|
|
MAA 同店產品組合: |
|
|
|
|
單位數量 |
|
95,285 |
|
95,285 |
平均實際佔用率 |
|
95.50% 至 95.70% |
|
95.60% |
房地產收入增長 |
|
5.75% 至 6.75% |
|
6.25% |
有效的租金增長 |
|
6.75% 至 7.25% |
|
7.00% |
房地產運營費用增長 |
|
6.00% 到 7.00% |
|
6.50% |
淨資產收益增長 |
|
5.50% 至 6.50% |
|
6.00% |
房地產税支出增長 |
|
5.25% 至 6.25% |
|
5.75% |
|
|
|
|
|
公司開支:(百萬美元) |
|
|
|
|
物業管理費用 |
|
68.0 美元至 70.0 美元 |
|
$69.0 |
一般和管理費用 |
|
56.5 至 58.5 美元 |
|
$57.5 |
總開銷 |
|
124.5 美元至 128.5 美元 |
|
$126.5 |
所得税支出 |
|
4.0 到 5.0 美元 |
|
$4.5 |
|
|
|
|
|
交易/投資量:(百萬美元) |
|
|
|
|
多家庭採集量 |
|
175.0 美元至 225.0 美元 |
|
$200.0 |
多户家庭處置量 |
|
— |
|
— |
開發投資 |
|
225.0 美元至 275.0 美元 |
|
$250.0 |
|
|
|
|
|
債務: |
|
|
|
|
平均有效利率 |
|
3.4% 到 3.6% |
|
3.5% |
資本化利息(百萬美元) |
|
12.0 美元至 13.0 美元 |
|
$12.5 |
|
|
|
|
|
攤薄後的 FFO 已發行股票: |
|
|
|
|
攤薄後的普通股和單位 |
|
1.195 至 1.20 億 |
|
1.1975 億 |
2023年指導方針中每股普通股收益與核心FFO和每股核心AFFO的對賬 |
|
|
2023 年全年指導區間 |
|
|||||
|
|
低 |
|
|
高 |
|
||
普通股每股收益——攤薄 |
|
$ |
4.36 |
|
|
$ |
4.52 |
|
房地產折舊和攤銷 |
|
|
4.70 |
|
|
|
4.70 |
|
出售折舊資產的收益 |
|
|
— |
|
|
|
— |
|
每股 FFO-攤薄 |
|
|
9.06 |
|
|
|
9.22 |
|
非核心 FFO 物品 (1) |
|
|
— |
|
|
|
— |
|
每股核心FFO——攤薄 |
|
|
9.06 |
|
|
|
9.22 |
|
經常性資本支出 |
|
|
(0.92 |
) |
|
|
(0.92 |
) |
每股核心AFFO——攤薄 |
|
$ |
8.14 |
|
|
$ |
8.30 |
|
補充數據 S-11
信用評級 |
|
|
商用 |
|
長期 |
|
|
|
|
論文評級 |
|
債務評級 |
|
外表 |
惠譽評級 (1) |
|
F1 |
|
A- |
|
穩定 |
穆迪投資者服務 (2) |
|
P-2 |
|
A3 |
|
穩定 |
標準普爾評級服務 (1) |
|
A-2 |
|
A- |
|
穩定 |
普通股 |
股票代碼: |
|
MAA |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
交易所交易: |
|
紐約證券交易所 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
預計的未來日期: |
|
Q4 2023 |
|
|
Q1 2024 |
|
|
Q2 2024 |
|
|
Q3 2024 |
|
|
|
|
|||||
財報發佈和電話會議 |
|
早期 |
|
|
早期 |
|
|
遲到了 |
|
|
晚了 |
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
股息信息-普通股: |
|
Q3 2022 |
|
|
Q4 2022 |
|
|
Q1 2023 |
|
|
Q2 2023 |
|
|
Q3 2023 |
|
|||||
申報日期 |
|
9/27/2022 |
|
|
12/13/2022 |
|
|
3/21/2023 |
|
|
5/16/2023 |
|
|
9/29/2023 |
|
|||||
記錄日期 |
|
10/14/2022 |
|
|
1/13/2023 |
|
|
4/14/2023 |
|
|
7/14/2023 |
|
|
10/13/2023 |
|
|||||
付款日期 |
|
10/31/2022 |
|
|
1/31/2023 |
|
|
4/28/2023 |
|
|
7/31/2023 |
|
|
10/31/2023 |
|
|||||
每股分配 |
|
$ |
1.2500 |
|
|
$ |
1.4000 |
|
|
$ |
1.4000 |
|
|
$ |
1.4000 |
|
|
$ |
1.4000 |
|
投資者關係數據 |
MAA不向股東發送季度報告、財報和補充數據,但應要求提供。
有關最近的新聞稿、美國證券交易委員會文件和其他信息,請致電 866-576-9689(免費電話)或發送電子郵件至 investor.relations@maac.com。這些信息以及MAA季度電話會議的訪問權限也可在MAA網站www.maac.com的 “投資者專用” 頁面上找到。 |
如有疑問,請聯繫: |
|
|
|
|
|
|
|
|
|
|
|
姓名 |
|
標題 |
|||||||
|
安德魯·舍弗 |
|
高級副總裁、財務主管兼資本市場總監 |
|||||||
|
詹妮弗·帕 |
|
投資者關係總監 |
|||||||
|
電話:866-576-9689(免費電話) |
|||||||||
|
電子郵件:investor.relations@maac.com |
補充數據 S-12