株探米国株
日本語 英語
エドガーで原本を確認する
false000001484600000148462024-03-122024-03-12

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549

FORM 8-K

CURRENT REPORT


Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934


Date of Report (Date of earliest event reported): March 12, 2024

BRT APARTMENTS CORP.
(Exact name of Registrant as specified in charter)
Maryland 001-07172 13-2755856
(State or other jurisdiction of incorporation) (Commission file No.) (IRS Employer I.D. No.)


60 Cutter Mill Road, Suite 303, Great Neck, New York 11021
(Address of principal executive offices) (Zip code)

Registrant's telephone number, including area code: 516-466-3100

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):

☐ Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

☐ Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

☐ Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR
240.14d-2(b))

☐ Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR
240.13e-4(c)

Securities registered pursuant to Section 12(b) of the Act:
Title of each class Trading Symbol(s) Name of each exchange on which registered
Common Stock BRT NYSE

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405) of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).
☐ Emerging growth company

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐




Item 2.02. Results of Operations and Financial Condition.

On March 12, 2024, we issued a (i) press release announcing our results of operations for the three months and twelve months ended December 31, 2023 (the "Covered Periods") and related matters and (ii) supplemental financial information for the Covered Periods. The press release and the supplemental financial information are furnished as Exhibit 99.1 and Exhibit 99.2, respectively, to this Current Report on Form 8-K and are incorporated herein by reference. The information in this Item 2.02, including the information included in Exhibits 99.1 and 99.2, shall not be deemed to be “filed” for purposes of the Securities Exchange Act of 1934, as amended, or the Exchange Act, and shall not be incorporated by reference into any registration statement or other document filed under the Exchange Act or the Securities Act of 1933, as amended, except as shall be expressly set forth by specific reference in such filing.




Item 9.01    Financial Statements and Exhibits.

(d) Exhibits.

Exhibit No. Description
Press release dated March 12, 2024.
Supplemental Financial Information.
101 Cover Page Interactive Data File - the instance document does not appear in the Interactive Data File because its XBRL tags are embedded within the Inline XBRL document.
104 Cover Page Interactive Data File - the cover page XBRL tags are embedded within the Inline XBRL document





SIGNATURE


Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.


BRT APARTMENTS CORP.
March 12, 2024 By: /s/ George Zweier
George Zweier, Vice President
and Chief Financial Officer


EX-99.1 2 exhibit991q42023.htm EX-99.1 Document


image_0a.jpg


BRT APARTMENTS CORP. REPORTS FOURTH QUARTER AND FULL YEAR 2023 RESULTS

Great Neck, New York – March 12, 2024 – BRT APARTMENTS CORP. (NYSE: BRT), a real estate investment trust that owns, operates, and, to a lesser extent, holds interests in joint ventures that own multi-family properties, today reported results for the fourth quarter and year ended December 31, 2023.

Highlights
•Reported results for the fourth quarter of 2023 of net loss of $1.7 million, or $(0.11) per diluted share, Funds from Operations, or FFO, of $0.34 per diluted share and Adjusted Funds from Operations, or AFFO, of $0.38 per diluted share.
•Reported results for 2023 of net income of $3.9 million, or $0.16 per diluted share, FFO of $1.19 per diluted share and AFFO of $1.52 per diluted share.
•Equity in earnings of unconsolidated joint ventures was $588,000 in the fourth quarter of 2023 and $2.3 million for 2023.
•Combined Portfolio NOI increased 6.4% for the fourth quarter and increased 2.0% for 2023 compared to the prior-year periods.
•Repurchased 206,105 shares during the fourth quarter at a weighted average price of $17.53, bringing the total shares repurchased in 2023 to 779,423 at a weighted average price of $18.47.
•In February 2023, the Company closed a $21.2 million loan secured by Silvana Oaks in North Charleston, SC and used the proceeds to fully repay its outstanding borrowings on the credit facility.
•In May 2023, the unconsolidated joint venture that owns Chatham Court and Reflections in Dallas, TX in which the Company had a 50% interest, completed the sale of the asset. The sale generated net proceeds to BRT of approximately $19.4 million and an IRR of 22% over a seven-year hold. BRT’s share of the gain from this sale was $14.7 million, and its share of the related early extinguishment of debt charge was $212,000.
•The interest rate on the credit facility was reduced as a result of an amendment affected in August 2023, which converted the interest rate index from the Prime rate to 30-day term SOFR plus 250 basis points and increased the interest rate floor to 6.0%.
•Declared a dividend of $0.25 per share for the first quarter of 2024.

See the reconciliations provided later in this release of FFO, AFFO and Combined Portfolio NOI, to net income, as calculated in accordance with GAAP, and the definitions of such terms under "Non-GAAP Financial Measures and Definitions."


1



Fourth Quarter Key Themes and Commentary
•Combined Portfolio NOI, net loss, FFO and AFFO results were in line with the Company’s previously issued full year 2023 guidance and commentary provided with its third quarter 2023 results.
•Performance at the two properties that have weighed on Combined Portfolio NOI throughout 2023 (Verandas at Alamo Ranch in San Antonio, TX and Bell’s Bluff in Nashville, TN) showed improvement during the quarter.
•The pace of share repurchases accelerated during the quarter to bring the total shares repurchased for the year to a total of 779,423 shares repurchased for an investment of $14.4 million. To date in the first quarter of 2024, the Company has repurchased 123,061 shares at a weighted average price of $18.43, leaving $7.3 million remaining under its share repurchase authorization.

Fourth Quarter Financial and Operating Results
•Net loss attributable to common stockholders for the quarter ended December 31, 2023 was $1.7 million, or $(0.11) per diluted share, compared to net loss attributable to common stockholders of $4.2 million, or $0.22 per diluted share, for the corresponding 2022 quarter.
•FFO was $6.3 million, or $0.34 per diluted share, in the current quarter, compared to $7.6 million, or $0.40 per diluted share, in the corresponding 2022 quarter, primarily due to our portion of an insurance recovery of $1.5 million from an unconsolidated joint venture.
•AFFO was $7.1 million, or $0.38 per diluted share, in the current quarter, compared to AFFO of $7.0 million, or $0.37 per diluted share, in the corresponding 2022 quarter.
•Equity in earnings of unconsolidated joint ventures for the current quarter was $588,000 compared to $580,000 in the corresponding quarter of the prior year.
•Combined Portfolio NOI in the current quarter increased by 6.4% to $16.0 million, primarily due to increased rental rates and expenses recorded in the prior-year quarter related to the December 2022 blizzard.
•Diluted per share net income, FFO and AFFO during the quarter ended December 31, 2023 reflect the approximate 378,000 decrease in weighted average shares of common stock outstanding, primarily due to the 779,423 shares of common stock repurchased during 2023, partially offset by stock issuances pursuant to the Company’s at-the-market offering, equity incentive and dividend reinvestment programs during 2022 and 2023.
•For the Combined Portfolio, recurring capital expenditures were $1.4 million for the fourth quarter. Including $578,000 of replacement costs included in real estate operating expenditures, the total investment equates to approximately $2.0 million, or $255 per unit. Non-recurring capital expenditures totaled $1.0 million during the quarter.
•For the Combined Portfolio, average occupancy was 93.4% in the fourth quarter compared to 94.7% in the same period a year ago. Average monthly rents in the fourth quarter increased 4.2% in the fourth quarter compared with the same period a year ago.
•For leases signed during the fourth quarter in the Combined Portfolio, the Company experienced a 3.9% increase on renewal leases, a 2.5 % decrease on new leases and a 1.1% increase on a blended basis compared with the prior lease. The rent-to-income ratio for all new leases signed in the fourth quarter is 24%. For leases signed during the two months ended February 29, 2024, the Company experienced a 2.9% increase on renewals, a 3.3% decrease on new leases and a 0.1% increase on a blended basis compared with the prior lease.

2



Full Year 2023 Financial and Operating Results
•Net income attributable to common stockholders for the year ended December 31, 2023 was $3.9 million, or $0.16 per diluted share, compared to net income attributable to common stockholders of $50.0 million, or $2.66 per diluted share, for the corresponding 2022 quarter. The current and prior-year periods included BRT’s $14.7 million (or $0.61 per diluted share) and $64.5 million (or $3.43 per diluted share), respectively, of gains from the sales of property owned by unconsolidated subsidiaries.
•FFO was $22.6 million, or $1.19 per diluted share, in 2023, compared to $23.2 million, or $1.24 per diluted share, in 2022 quarter.
•AFFO was $28.9 million, or $1.52 per diluted share, in 2023, compared to AFFO of $28.4 million, or $1.52 per diluted share, in 2022 quarter.
•Equity in earnings of unconsolidated joint ventures for 2023 was $2.3 million compared to $1.9 million in 2022.
•Combined Portfolio NOI in 2023 increased by 2.0% to $62.0 million, primarily due to increased rental rates partially offset by higher insurance expenses. The Company estimates that if the two properties noted above were excluded, Combined Portfolio NOI would have increased by 3.9%.
•Diluted per share net income, FFO and AFFO during 2023 reflect the share repurchase and stock issuance activity noted above.
•For the Combined Portfolio, recurring capital expenditures were $5.4 million for 2023. Including $305,000 of replacement costs included in real estate operating expenditures, the total investment equates to approximately $5.7 million, or $742 per unit. Non-recurring capital expenditures totaled $5.1 million in 2023.

Debt Metrics and Liquidity
At December 31, 2023, BRT’s available liquidity was approximately $83.5 million, comprised of $23.5 million of cash and cash equivalents and $60.0 million available under its credit facility. At December 31, 2023, BRT’s consolidated and unconsolidated mortgage debt had a weighted average interest rate of 4.02% and a weighted average remaining term to maturity of 6.8 years.

At March 1, 2024, BRT’s available liquidity was approximately $81.2 million, including $21.2 million of cash and cash equivalents and up to $60.0 million available under its credit facility. At March 1, 2024, the interest rate on the facility was 7.82%.

First Quarter 2024 Dividend
The Board of Directors declared a quarterly dividend on the Company’s common stock of $0.25 per share. The dividend is payable on April 4, 2024, to stockholders of record at the close of business on March 27, 2024.

Full Year 2024 Outlook
In lieu of specific guidance ranges for net income, FFO and AFFO for the year ending December 31, 2024, BRT has provided an outlook and assumptions for its operations, potential transaction activity and capital markets activity. The Company anticipates the following:

•The operational environment in BRT’s Combined Portfolio is expected to be consistent with other Sunbelt-focused operators with new supply muting new and renewal lease rent growth until at least the second half of 2024 as the new supply is absorbed.
•BRT intends to emphasize stable average occupancy within the portfolio until it can achieve a lift in rental rates.
3



•Controllable expense growth is expected to grow modestly compared to 2023 and non-controllable expenses, particularly insurance, are expected to moderate somewhat compared to 2023.
•BRT’s balance sheet has no debt maturities until the third quarter of 2025, improved pricing and full availability on its credit facility and ample liquidity to deploy.
•The recently completed 240-unit Stono Oaks development in Johns Island, SC, of which BRT owns a 17.45% interest, is in lease up and is anticipated to lead to a drag on earnings from equity in unconsolidated joint ventures as the Company begins recognizing depreciation and interest expense associated with the development.
•A more favorable transaction environment in the second half of 2024 with smaller, private operators experiencing capital, ownership and/or refinancing challenges. The Company remains patient on asset growth in the near term but is cautiously optimistic that it may find new opportunities to deploy its available liquidity for rescue capital situations and/or asset acquisitions in late 2024 and into 2025.
•Long-term, the Company believes the Sunbelt offers compelling advantages due to the predominance of pro-business states, along with better population and job growth from migration patterns and business investment.
•With new supply growth expected to moderate in Sunbelt markets in 2025 and 2026, the Company expects a disciplined capital allocation strategy, a focus on stabilizing occupancy in a challenging leasing environment during 2024 and a pipeline of new investment opportunities to translate from a bridge year in 2024 to better growth in 2025 and 2026.


Conference Call and Webcast Information
The Company will host a conference call and webcast to review its results with investors and other interested parties at 9:00 a.m. ET on Wednesday, March 13, 2024. To participate in the conference call, callers from the United States and Canada should dial 1-888-349-0092, and international callers should dial 1-412-902-4235, ten minutes prior to the scheduled call time. The webcast may also be accessed live by visiting the Company’s investor relations website under the “webcast” tab.

A replay of the conference call will be available after 12:00 p.m. ET on Wednesday, March 13, 2024 through 11:59 p.m. ET on Wednesday, March 27, 2024. To access the replay, listeners may use 1-844-512-2921 (domestic) or 1-412-317-6671 (international). The passcode for the replay is 10184915.

Supplemental Financial Information
In an effort to enhance its financial disclosures to investors, BRT has posted a supplemental financial information report which can be accessed on the Company’s investor relations website under the caption “Financials – Quarterly Results.” When available, the Company will post a transcript of its quarterly earnings call to the Quarterly Results page.

Non-GAAP Financial Measures
BRT discloses FFO, AFFO, NOI and Combined Portfolio NOI because it believes that such metrics are widely recognized and appropriate measure of the performance of an equity REIT.

BRT computes FFO in accordance with the “White Paper on Funds from Operations” issued by the National Association of Real Estate Investment Trusts (“NAREIT”) and NAREIT's related guidance. FFO is defined in the White Paper as net income (calculated in accordance with generally accepted accounting principles), excluding depreciation and amortization related to real estate, gains and losses from the sale of certain real estate assets, gains and losses from change in control, impairment write-downs of certain real estate assets and investments in entities when the impairment is directly attributable to decreases in the value of depreciable real estate held by the entity. Adjustments for unconsolidated partnerships and joint ventures are calculated to reflect funds from operations on the same basis.

4



BRT computes AFFO by adjusting FFO for loss on extinguishment of debt, straight-line rent accruals, restricted stock and RSU compensation expense, fair value adjustment of mortgage debt, gain on insurance recovery, insurance recovery from casualty loss and deferred mortgage and debt costs (including, in each case as applicable, from its share of its unconsolidated joint ventures). Since the NAREIT White Paper does not provide guidelines for computing AFFO, the computation of AFFO may vary from one REIT to another.

BRT computes NOI by adjusting net income (loss) to (a) add back (1) depreciation expense, (2) general and administrative expenses, (3) interest expense, (4) loss on extinguishment of debt, (5) equity in earnings (loss) of unconsolidated joint ventures and equity in earnings from the sale of unconsolidated joint venture, (6) provision for taxes, (7) the impact of non-controlling interests, and (b) deduct (1) other income, (2) gain on sale of real estate, (3) insurance recovery of casualty loss, and (4) gain on insurance recoveries related to casualty loss.

BRT defines “Combined Portfolio” as the consolidated same store properties, the unconsolidated same store properties presented on a pro rata share basis, and the other multifamily properties that BRT currently owns presented at 100% ownership for all periods presented. The Combined Portfolio includes 28 properties totaling 7,707 units for the fourth quarter ended December 31, 2023.

BRT defines “blended rate” as the average of the percentage change in effective rent of lease renewals and new leases on a combined basis.

The pro rata share reflects BRT’s percentage equity interest in the applicable subsidiary. BRT uses pro rata share to help provide a better understanding of the impact of its unconsolidated joint ventures on its operations. However, the use of pro rata information has limitations. Among other things, as a result of the allocation/distribution provisions of the agreements governing the unconsolidated joint ventures, BRT’s share of the gain/loss with respect to such venture may be different than (and generally less than that) implied by its percentage equity interest therein. Further, the use of pro rata share is not representative of its operations and accounts as presented in accordance with GAAP.

The accounts and results for remaining properties in which the partner interest was purchased by BRT had previously been reflected in our unconsolidated results for the entirety of the periods being presented. As a result, in order to help ensure the comparability of our Combined Portfolio NOI for the periods presented, we are including 100% of the NOI of these properties for the periods prior to their acquisition of the partners’ interests.

BRT believes that FFO, AFFO, NOI and Combined Portfolio NOI are useful and standard supplemental measures of the operating performance for equity REITs and are used frequently by securities analysts, investors and other interested parties in evaluating equity REITs, many of which present such metrics when reporting their operating results. FFO and AFFO are intended to exclude GAAP historical cost depreciation and amortization of real estate assets, which assures that the value of real estate assets diminish predictability over time. In fact, real estate values have historically risen and fallen with market conditions. As a result, BRT believes that FFO and AFFO provide a performance measure that when compared year-over-year, should reflect the impact to operations from trends in occupancy rates, rental rates, operating costs, interest costs and other matters without the inclusion of depreciation and amortization, providing a perspective that may not be necessarily apparent from net income. BRT also considers FFO, AFFO and NOI to be useful in evaluating property acquisitions and dispositions. BRT views Combined Portfolio NOI as an important measure of operating performance because it allows a comparison of operating results of properties owned for the entirety of the current and comparable periods and therefore eliminates variations caused by acquisitions, dispositions or partner buyouts during the periods.
5




FFO, AFFO, NOI and Combined Portfolio NOI do not represent net income or cash flows from operations as defined by GAAP. FFO, AFFO, NOI and Combined Portfolio NOI should not be considered to be an alternative to net income as a reliable measure of BRT’s operating performance; nor should FFO, AFFO, NOI and Combined Portfolio NOI be considered an alternative to cash flows from operating, investing or financing activities (as defined by GAAP) as measures of liquidity. Further, because there is no industry standard definition of NOI and practice is divergent across the industry, the computation of NOI may from one REIT to another.

Forward Looking Information
BRT considers some of the information set forth herein to contain forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, or the Securities Act, and Section 21E of the Securities Exchange Act of 1934, as amended, or the Exchange Act, with respect to our expectations for future periods. Forward-looking statements do not discuss historical fact, but instead include statements related to expectations, projections, intentions or other items related to the future. Such forward-looking statements include, without limitation, statements regarding expected operating performance and results, property acquisition and disposition activity, joint venture activity, development and value add activity and other capital expenditures, and capital raising and financing activity, as well as revenue and expense growth, occupancy, interest rate and other economic expectations. Words such as “expects,” “anticipates,” “intends,” “plans,” “believes,” “seeks,” “estimates,” “forecasts,” “projects,” “assumes,” “will,” “may,” “could,” “should,” “budget,” “target,” “outlook,” “opportunity,” “guidance” and variations of such words and similar expressions are intended to identify such forward-looking statements. Such forward-looking statements involve known and unknown risks, uncertainties and other factors, which are in some cases are beyond our control, which may cause our actual results, performance or achievements to be materially different from the results of operations, financial conditions or plans expressed or implied by such forward-looking statements. In light of the significant uncertainties inherent in the forward-looking statements included herein, the inclusion of such information should not be regarded as a representation by us or any other person that the results or conditions described in such statements or our objectives and plans will be achieved, and investors are cautioned not to place undue reliance on such information.

The following factors, among others, could cause our actual results, performance or achievements to differ materially from those expressed or implied in the forward-looking statements: inability to generate sufficient cash flows due to unfavorable economic and market conditions (e.g., inflation, volatile interest rates and the possibility of a recession), changes in supply and/or demand, competition, uninsured losses, changes in tax and housing laws or other factors; adverse changes in real estate markets, including, but not limited to, the extent of future demand for multifamily units in our significant markets, barriers of entry into new markets which we may seek to enter in the future, limitations on our ability to increase or collect rental rates, competition, our ability to identify and consummate attractive acquisitions and dispositions on favorable terms, and our ability to reinvest sale proceeds in a manner that generates favorable returns; general and local real estate conditions, including any changes in the value of our real estate; decreasing rental rates or increasing vacancy rates; challenges in acquiring properties (including challenges in buying properties directly without the participation of joint venture partners and the limited number of multi-family property acquisition opportunities available to us), which acquisitions may not be completed or may not produce the cash flows or income expected; the competitive environment in which we operate, including competition that could adversely affect our ability to acquire properties and/or limit our ability to lease apartments or increase or maintain rental rates; exposure to risks inherent in investments in a single industry and sector; the concentration of our multi-family properties in the Southeastern United States and Texas, which makes us more susceptible to adverse developments in those markets; increases in expenses over which we have limited control, such as real estate taxes, insurance costs and utilities, due to inflation and other factors; impairment in the value of real estate we own; failure of property managers to properly manage properties; disagreements with, or misconduct by, joint venture partners; inability to obtain financing at favorable rates, if at all, or refinance existing debt as it matures, due to, among other things, the level and volatility of interest or capital market conditions; extreme weather and natural disasters such as hurricanes, tornadoes and floods; lack of or insufficient amounts of insurance to cover, among other things, losses from catastrophes; risks associated with acquiring value-add multi-family properties, which involves greater risks than more conservative approaches; the condition of Fannie Mae or Freddie Mac, which could adversely impact us; changes in Federal, state and local governmental laws and regulations, including laws and regulations relating to taxes and real estate and related investments; our failure to comply with laws, including those requiring access to our properties by disabled persons, which could result in substantial costs; board determinations as to timing and payment of dividends, if any, and our ability or willingness to pay future dividends; our ability to satisfy the complex rules required to maintain our qualification as a REIT for federal income tax purposes; possible environmental liabilities, including costs, fines or penalties that may be incurred due to necessary remediation of contamination of properties presently owned or previously owned by us or a subsidiary owned by us or acquired by us; our dependence on information systems and risks associated with breaches of such systems; disease outbreaks and other public health events, and measures that are taken by federal, state, and local governmental authorities in response to such outbreaks and events; impact of climate change on our properties or operations; risks associated with the stock ownership restrictions of the Internal Revenue Code of 1986, as amended (the "Code") for REITs and the stock ownership limit imposed by our charter; and the other factors described in the reports we file with the SEC, including those set forth in our Annual Report on Form 10-K under the captions "Item 1.
6



Business," "Item 1A. Risk Factors," and "Item 7. Management's Discussion and Analysis of Financial Condition and Results of Operations".

BRT undertakes no obligation to update or revise the information herein, whether as a result of new information, future events or circumstances, or otherwise.

Additional Information
BRT is a real estate investment trust that owns, operates and, to a lesser extent, holds interests in joint ventures that own multi-family properties. As of December 31, 2023, BRT owns or has interests in 28 multi-family properties with 7,707 units in 11 states. For additional information on BRT’s operations, activities and properties, please visit its website at www.brtapartments.com.

Interested parties are urged to review the Form 10-K to be filed with the Securities and Exchange Commission for the year ended December 31, 2023, and the supplemental disclosures regarding the quarter and full year on the investor relations section of the Company’s website at: https://brtapartments.com/investor-relations. The Form 10-K can also be linked through the “Investor Relations” section of BRT’s website.

Contact:

BRT APARTMENTS CORP.
60 Cutter Mill Road
Suite 303
Great Neck, New York 11021
Telephone: (516) 466-3100
Email: investors@BRTapartments.com
www.BRTapartments.com


7



BRT APARTMENTS CORP. AND SUBSIDIARIES
CONDENSED BALANCE SHEETS
(Dollars in thousands)


December 31, 2023 December 31, 2022
ASSETS
Real estate properties, net of accumulated depreciation $ 635,836  $ 651,603 
Investment in unconsolidated joint ventures 34,242  42,576 
Cash and cash equivalents 23,512  20,281 
Restricted cash 632  872 
Other assets 15,741  17,284 
Real estate property held for sale —  — 
Total Assets $ 709,963  $ 732,616 
LIABILITIES AND EQUITY
Mortgages payable, net of deferred costs $ 422,427  $ 403,792 
Junior subordinated notes, net of deferred costs 37,143  37,123 
Credit facility —  19,000 
Accounts payable and accrued liabilities 21,948  22,631 
Total Liabilities 481,518  482,546 
Total BRT Apartments Corp. stockholders’ equity 228,460  250,088 
Non-controlling interests (15) (18)
Total Equity 228,445  250,070 
Total Liabilities and Equity $ 709,963  $ 732,616 



8



BRT APARTMENTS CORP. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(Dollars in thousands, except per share data)


Three Months Ended December 31,
(unaudited)
Twelve months Ended December 31,
2023 2022 2023 2022
Revenues:
  Rental and other revenue $ 23,365  $ 22,711  $ 93,069  $ 70,515 
  Other income 143  —  548  12 
  Total revenues 23,508  22,711  93,617  70,527 
Expenses:
   Real estate operating expenses 10,256  10,262  41,821  30,558 
   Interest expense 5,584  5,520  22,161  15,514 
   General and administrative 3,513  3,815  15,433  14,654 
   Depreciation 6,389  8,031  28,484  24,812 
    Total expenses 25,742  27,628  107,899  85,538 
Total revenues less total expenses (2,234) (4,917) (14,282) (15,011)
Equity in earnings of unconsolidated joint ventures 588  580  2,293  1,895 
Equity in earnings from sale of unconsolidated joint venture properties —  —  14,744  64,531 
Gain on sale of real estate —  —  604 
Casualty loss (323) (850) (323) (850)
Insurance recovery of casualty loss 317  850  793  850 
Gain on insurance recovery —  —  240  62 
Loss on extinguishment of debt —  —  —  (563)
(Loss) income from continuing operations (1,652) (4,337) 4,069  50,920 
Provision for taxes 49  (155) 54  821 
Net (loss) income from continuing operations, net of taxes (1,701) (4,182) 4,015  50,099 
Income attributable to non-controlling interests (36) (37) (142) (144)
Net (loss) income attributable to common stockholders $ (1,737) $ (4,219) $ 3,873  $ 49,955 
Per share amounts attributable to common stockholders:
Basic $ (0.11) $ (0.22) $ 0.16  $ 2.67 
Diluted $ (0.11) $ (0.22) $ 0.16  $ 2.66 
Funds from operations - Note 1 $ 6,278  $ 7,594  $ 22,608  23,234 
Funds from operations per common share - diluted - Note 2 $ 0.34  $ 0.40  $ 1.19  $ 1.24 
Adjusted funds from operations - Note 1 $ 7,117  $ 6,994  $ 28,864  $ 28,350 
Adjusted funds from operations per common share - diluted -Note 2 $ 0.38  $ 0.37  $ 1.52  $ 1.52 
Weighted average number of common shares outstanding:
Basic 17,608,708  18,004,715  17,918,270  17,793,035 
Diluted 17,608,708  18,004,715  17,948,276  17,852,951 

9




BRT APARTMENTS CORP. AND SUBSIDIARIES
FUNDS FROM OPERATIONS
ADJUSTED FUNDS FROM OPERATIONS
(Unaudited)
(Dollars in thousands, except per share data)



Three Months Ended December 31, Twelve months Ended December 31,
2023 2022 2023 2022
Note 1:
Funds from operations is summarized in the following table:
GAAP Net (loss) income attributable to common stockholders $ (1,737) $ (4,219) $ 3,873  $ 49,955 
Add: depreciation of properties 6,389  8,031  28,484  24,812 
Add: our share of depreciation in unconsolidated joint venture properties 1,307  1,443  5,292  10,677 
Add: our share of impairment charge in unconsolidated joint venture properties —  1,493  —  1,493 
Add: casualty loss 323  850  323  850 
Deduct: gain on sales of real estate and partnership interests —  —  (604) (6)
Deduct: our share of earnings in earnings from sale of unconsolidated joint
             venture properties
—  —  (14,744) (64,531)
Adjustment for non-controlling interests (4) (4) (16) (16)
   NAREIT Funds from operations attributable to common stockholders 6,278  7,594  22,608  23,234 
Adjust for: straight-line rent accruals 25  93  24 
Add: loss on extinguishment of debt —  —  —  563 
Add: our share of loss on extinguishment of debt from unconsolidated joint
        venture properties
—  —  212  1,880 
Add: amortization of restricted stock and RSU expense 692  1,304  4,768  4,487 
Add: amortization of deferred mortgage and debt costs 273  240  1,072  628 
Add: our share of deferred mortgage costs from unconsolidated joint venture properties 26  28  106  227 
Add: amortization of fair value adjustment for mortgage debt 150  166  613  148 
Less: insurance recovery of casualty loss (323) (850) (323) (850)
Less: our share of insurance recovery from unconsolidated joint ventures —  (1,493) —  (1,493)
Less: gain on insurance recovery —  —  (240) (62)
Less: our share of gain on insurance proceeds from unconsolidated joint venture properties —  —  (30) (432)
Adjustment for non-controlling interests (4) (1) (15) (4)
    Adjusted funds from operations attributable to common shareholders $ 7,117  $ 6,994  $ 28,864  $ 28,350 


10



BRT APARTMENTS CORP. AND SUBSIDIARIES
FUNDS FROM OPERATIONS
ADJUSTED FUNDS FROM OPERATIONS
(Unaudited)
(Dollars in thousands, except per share data)



Three Months Ended December 31, Twelve months Ended December 31,
2023 2022 2023 2022
Note 2:
Funds from operations per share is summarized in the following table:
Net income attributable to common stockholders $ (0.09) $ (0.22) $ 0.20  $ 2.66 
Add: depreciation of properties 0.34  0.42  1.50  1.33 
Add: our share of depreciation from unconsolidated joint venture properties 0.07  0.08  0.28  0.57 
Add: impairment charge - our share of unconsolidated joint ventures —  0.08  —  0.08
Add: casualty loss 0.02  0.04  0.02  0.05 
Deduct: gain on sales of real estate and partnership interest —  —  (0.03) — 
Deduct: our share of earnings from sale of unconsolidated joint venture properties —  —  (0.78) (3.45)
Adjustment for non-controlling interests —  —  —  — 
   NAREIT Funds from operations per common share - diluted 0.34  0.40  1.19  1.24 
Adjustments for straight line rent accruals —  —  —  — 
Add: loss on extinguishment of debt —  —  —  0.03 
Add: our share of loss on extinguishment of debt from unconsolidated joint ventures —  —  0.01  0.10 
Add: amortization of restricted stock and RSU expense 0.04  0.07  0.25  0.25 
Add: amortization of deferred mortgage and debt costs 0.01  0.01  0.06  0.03 
Add: our share of amortization of deferred mortgage and debt costs from
         unconsolidated ventures
—  0.01  0.01  0.01 
Add: amortization of fair value adjustment for mortgage debt 0.01  0.01  0.03  0.01 
Less: insurance recovery of casualty loss (0.02) (0.04) (0.02) (0.05)
Deduct: our share of insurance recovery from unconsolidated joint ventures —  (0.08) —  (0.08)
Deduct: gain on insurance recovery —  —  (0.01) — 
Deduct: our share of gain on insurance proceeds from unconsolidated joint ventures —  —  —  (0.02)
Adjustments for non-controlling interests —  —  —  — 
    Adjusted funds from operations per common share - diluted $ 0.38  $ 0.37  $ 1.52  $ 1.52 
Diluted shares outstanding for FFO and AFFO 18,560,985  18,938,807  18,931,026  18,782,695 

11



BRT APARTMENTS CORP. AND SUBSIDIARIES
RECONCILIATION OF NET INCOME ATTRIBUTABLE TO COMMON STOCKHOLDERS TO NOI
(Dollars in thousands, except per share data)



Three Months Ended December 31, Twelve months Ended December 31,
2023 2022 2023 2022
GAAP Net income attributable to common stockholders $ (1,737) $ (4,219) $ 3,873  $ 49,955 
Less: Other Income (143) —  (548) (12)
Add: Interest expense 5,584  5,520  22,161 15,514 
General and administrative 3,513  3,815  15,433 14,654 
Depreciation 6,389  8,031  28,484 24,812 
Provision for taxes 49  (155) 54 821 
Less: Gain on sale of real estate —  —  (604) (6)
Add: Loss on extinguishment of debt —  —  —  563 
Equity in (earnings) loss of unconsolidated joint venture properties (588) (580) (2293) (1,895)
Casualty loss 323  850  323  850 
Less: Equity in earnings from sale of unconsolidated joint
         venture properties
—  —  (14,744) (64,531)
Insurance recovery of casualty loss (317) (850) (793) (850)
Gain on insurance recovery —  —  (240) (62)
Add: Net income attributable to non-controlling interests 36  37  142  144 
Net Operating Income $ 13,109  $ 12,449  $ 51,248  $ 39,957 
Less: Non same store and non multi family
         Revenues 370  380  45,695  24,911 
         Operating Expenses 112  108  20,140  10,692 
 Non Same store and non multi NOI 258  272  25,555  14,219 
Same Store Net Operating Income $ 12,851  $ 12,177  $ 25,693  $ 25,738 


12
EX-99.2 3 exhibit992q42023.htm EX-99.2 Document

Exhibit 99.2
brtlogo.jpg
SUPPLEMENTAL FINANCIAL
INFORMATION FOR THREE AND TWELVE MONTHS ENDED DECEMBER 31, 2023


March 12, 2024



60 Cutter Mill Rd., Great Neck, NY 11021










brtlogo.jpg
CAUTIONARY STATEMENT REGARDING FORWARD-LOOKING STATEMENTS
We consider some of the information set forth herein to contain forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, or the Securities Act, and Section 21E of the Securities Exchange Act of 1934, as amended, or the Exchange Act, with respect to our expectations for future periods. Forward-looking statements do not discuss historical fact, but instead include statements related to expectations, projections, intentions or other items related to the future. Such forward-looking statements include, without limitation, statements regarding expected operating performance and results, property acquisition and disposition activity, joint venture activity, development and value add activity and other capital expenditures, and capital raising and financing activity, as well as revenue and expense growth, occupancy, interest rate and other economic expectations. Words such as “expects,” “anticipates,” “intends,” “plans,” “believes,” “seeks,” “estimates,” “forecasts,” “projects,” “assumes,” “will,” “may,” “could,” “should,” “budget,” “target,” “outlook,” “opportunity,” “guidance” and variations of such words and similar expressions are intended to identify such forward-looking statements. Such forward-looking statements involve known and unknown risks, uncertainties and other factors, which are in some cases, beyond our control, which may cause our actual results, performance or achievements to be materially different from the results of operations, financial conditions or plans expressed or implied by such forward-looking statements. Although we believe that the assumptions underlying the forward-looking statements contained herein are reasonable, any of the assumptions could be inaccurate, and therefore such forward-looking statements included in this report may not prove to be accurate. In light of the significant uncertainties inherent in the forward-looking statements included herein, the inclusion of such information should not be regarded as a representation by us or any other person that the results or conditions described in such statements or our objectives and plans will be achieved and investors are cautioned not to place undue reliance on such information.
The following factors, among others, could cause our actual results, performance or achievements to differ materially from those expressed or implied in the forward-looking statements:

•inability to generate sufficient cash flows due to unfavorable economic and market conditions (e.g., inflation, volatile interest rates and the possibility of a recession), changes in supply and/or demand, competition, uninsured losses, changes in tax and housing laws or other factors;
•adverse changes in real estate markets, including, but not limited to, the extent of future demand for multifamily units in our significant markets, barriers of entry into new markets which we may seek to enter in the future, limitations on our ability to increase or collect rental rates, competition, our ability to identify and consummate attractive acquisitions and dispositions on favorable terms, and our ability to reinvest sale proceeds in a manner that generates favorable returns;
•general and local real estate conditions, including any changes in the value of our real estate;
•decreasing rental rates or increasing vacancy rates;
•challenges in acquiring properties (including challenges in buying properties directly without the participation of joint venture partners and the limited number of multi-family property acquisition opportunities available to us), which acquisitions may not be completed or may not produce the cash flows or income expected;
•the competitive environment in which we operate, including competition that could adversely affect our ability to acquire properties and/or limit our ability to lease apartments or increase or maintain rental rates;
•exposure to risks inherent in investments in a single industry and sector;



•the concentration of our multi-family properties in the Southeastern United States and Texas, which makes us more susceptible to adverse developments in those markets;
•increases in expenses over which we have limited control, such as real estate taxes, insurance costs and utilities, due to inflation and other factors;
•impairment in the value of real estate we own;
•failure of property managers to properly manage properties;
•accessibility of debt and equity capital markets;
•disagreements with, or misconduct by, joint venture partners;
•inability to obtain financing at favorable rates, if at all, or refinance existing debt as it matures;
•level and volatility of interest or capitalization rates or capital market conditions;
•extreme weather and natural disasters such as hurricanes, tornadoes and floods;
•lack of or insufficient amounts of insurance to cover, among other things, losses from catastrophes;
•risks associated with acquiring value-add multi-family properties, which involves greater risks than more conservative approaches;
•the condition of Fannie Mae or Freddie Mac, which could adversely impact us;
•changes in Federal, state and local governmental laws and regulations, including laws and regulations relating to taxes and real estate and related investments;
•our failure to comply with laws, including those requiring access to our properties by disabled persons, which could result in substantial costs;
•board determinations as to timing and payment of dividends, if any, and our ability or willingness to pay future dividends;
•our ability to satisfy the complex rules required to maintain our qualification as a REIT for federal income tax purposes;
•possible environmental liabilities, including costs, fines or penalties that may be incurred due to necessary remediation of contamination of properties presently owned or previously owned by us or a subsidiary owned by us or acquired by us;
•our dependence on information systems and risks associated with breaches of such systems;
•disease outbreaks and other public health events, and measures that are taken by federal, state, and local governmental authorities in response to such outbreaks and events;
•impact of climate change on our properties or operations;
•risks associated with the stock ownership restrictions of the Internal Revenue Code of 1986, as amended (the "Code") for REITs and the stock ownership limit imposed by our charter; and
•the other factors described in the reports we file with the SEC, including those set forth in our Annual Report on Form 10-K under the captions "Item 1. Business," "Item 1A. Risk Factors," and "Item 7. Management's Discussion and Analysis of Financial Condition and Results of Operations".
We undertake no obligation to update or revise the information herein, whether as a result of new information, future events or circumstances, or otherwise.
Units under rehabilitation for which we have received or accrued rental income from business interruption insurance, while not physically occupied, are treated as leased (i.e., occupied) at rental rates in effect at the time of the casualty.
We use pro rata (as defined under "Non-GAAP Financial Measures and Definitions") to help the reader gain a better understanding of our unconsolidated joint ventures. However, the use of pro rata information has certain limitations and is not representative of our operations and accounts as presented in accordance with GAAP. Accordingly, pro rata information should be used with caution and in conjunction with the GAAP data presented herein and in our reports filed with the SEC.

2


brtlogo.jpg
    


BRT Apartments Corp. (NYSE: BRT)
brtlogo.jpg
BRT APARTMENTS CORP. REPORTS FOURTH QUARTER AND FULL YEAR 2023 RESULTS

Great Neck, New York – March 12, 2024 – BRT APARTMENTS CORP. (NYSE: BRT), a real estate investment trust that owns, operates, and, to a lesser extent, holds interests in joint ventures that own multi-family properties, today reported results for the fourth quarter and year ended December 31, 2023.

Highlights
•Reported results for the fourth quarter of 2023 of net loss of $1.7 million, or $(0.11) per diluted share, Funds from Operations, or FFO, of $0.34 per diluted share and Adjusted Funds from Operations, or AFFO, of $0.38 per diluted share.
•Reported results for 2023 of net income of $3.9 million, or $0.16 per diluted share, FFO of $1.19 per diluted share and AFFO of $1.52 per diluted share.
•Equity in earnings of unconsolidated joint ventures was $588,000 in the fourth quarter of 2023 and $2.3 million for 2023.
•Combined Portfolio NOI increased 6.4% for the fourth quarter and increased 2.0% for 2023 compared to the prior-year periods.
•Repurchased 206,105 shares during the fourth quarter at a weighted average price of $17.53, bringing the total shares repurchased in 2023 to 779,423 at a weighted average price of $18.47.
•In February 2023, the Company closed a $21.2 million loan secured by Silvana Oaks in North Charleston, SC and used the proceeds to fully repay its outstanding borrowings on the credit facility.
•In May 2023, the unconsolidated joint venture that owns Chatham Court and Reflections in Dallas, TX in which the Company had a 50% interest, completed the sale of the asset. The sale generated net proceeds to BRT of approximately $19.4 million and an IRR of 22% over a seven-year hold. BRT’s share of the gain from this sale was $14.7 million, and its share of the related early extinguishment of debt charge was $212,000.
•The interest rate on the credit facility was reduced as a result of an amendment affected in August 2023, which converted the interest rate index from the Prime rate to 30-day term SOFR plus 250 basis points and increased the interest rate floor to 6.0%.
•Declared a dividend of $0.25 per share for the first quarter of 2024.

See the reconciliations provided later in this release of FFO, AFFO and Combined Portfolio NOI, to net income, as calculated in accordance with GAAP, and the definitions of such terms under "Non-GAAP Financial Measures and Definitions."

Fourth Quarter Key Themes and Commentary
•Combined Portfolio NOI, net loss, FFO and AFFO results were in line with the Company’s previously issued full year 2023 guidance and commentary provided with its third quarter 2023 results.
•Performance at the two properties that have weighed on Combined Portfolio NOI throughout 2023 (Verandas at Alamo Ranch in San Antonio, TX and Bell’s Bluff in Nashville, TN) showed improvement during the quarter.
•The pace of share repurchases accelerated during the quarter to bring the total shares repurchased for the year to a total of 779,423 shares repurchased for an investment of $14.4 million. To date in the first quarter of 2024, the Company has repurchased 123,061 shares at a weighted average price of $18.43, leaving $7.3 million remaining under its share repurchase authorization.


2




Fourth Quarter Financial and Operating Results
•Net loss attributable to common stockholders for the quarter ended December 31, 2023 was $1.7 million, or $(0.11) per diluted share, compared to net loss attributable to common stockholders of $4.2 million, or $0.22 per diluted share, for the corresponding 2022 quarter.
•FFO was $6.3 million, or $0.34 per diluted share, in the current quarter, compared to $7.6 million, or $0.40 per diluted share, in the corresponding 2022 quarter, primarily due to our portion of an insurance recovery of $1.5 million from an unconsolidated joint venture.
•AFFO was $7.1 million, or $0.38 per diluted share, in the current quarter, compared to AFFO of $7.0 million, or $0.37 per diluted share, in the corresponding 2022 quarter.
•Equity in earnings of unconsolidated joint ventures for the current quarter was $588,000 compared to $580,000 in the corresponding quarter of the prior year.
•Combined Portfolio NOI in the current quarter increased by 6.4% to $16.0 million, primarily due to increased rental rates and expenses recorded in the prior-year quarter related to the December 2022 blizzard.
•Diluted per share net income, FFO and AFFO during the quarter ended December 31, 2023 reflect the approximate 378,000 decrease in weighted average shares of common stock outstanding, primarily due to the 779,423 shares of common stock repurchased during 2023, partially offset by stock issuances pursuant to the Company’s at-the-market offering, equity incentive and dividend reinvestment programs during 2022 and 2023.
•For the Combined Portfolio, recurring capital expenditures were $1.4 million for the fourth quarter. Including $578,000 of replacement costs included in real estate operating expenditures, the total investment equates to approximately $2.0 million, or $255 per unit. Non-recurring capital expenditures totaled $1.0 million during the quarter.
•For the Combined Portfolio, average occupancy was 93.4% in the fourth quarter compared to 94.7% in the same period a year ago. Average monthly rents in the fourth quarter increased 4.2% in the fourth quarter compared with the same period a year ago.
•For leases signed during the fourth quarter in the Combined Portfolio, the Company experienced a 3.9% increase on renewal leases, a 2.5 % decrease on new leases and a 1.1% increase on a blended basis compared with the prior lease. The rent-to-income ratio for all new leases signed in the fourth quarter is 24%. For leases signed to date through February 29, 2024, the Company experienced a 3.1% increase on renewals, a 3.6% decrease on new leases and a 0.5% increase on a blended basis compared with the prior lease.

Full Year 2023 Financial and Operating Results
•Net income attributable to common stockholders for the year ended December 31, 2023 was $3.9 million, or $0.16 per diluted share, compared to net income attributable to common stockholders of $50.0 million, or $2.66 per diluted share, for the corresponding 2022 quarter. The current and prior-year periods included BRT’s $14.7 million (or $0.61 per diluted share) and $64.5 million (or $3.43 per diluted share), respectively, of gains from the sales of property owned by an unconsolidated subsidiaries.
•FFO was $22.6 million, or $1.19 per diluted share, in 2023, compared to $23.2 million, or $1.24 per diluted share, in 2022 quarter.
•AFFO was $28.9 million, or $1.52 per diluted share, in 2023, compared to AFFO of $28.4 million, or $1.52 per diluted share, in 2022 quarter.
•Equity in earnings of unconsolidated joint ventures for 2023 was $2.3 million compared to $1.9 million in 2022.
•Combined Portfolio NOI in 2023 increased by 2.0% to $62.0 million, primarily due to increased rental rates partially offset by higher insurance expenses. The Company estimates that if the two properties noted above were excluded, Combined Portfolio NOI would have increased by 3.9%.
•Diluted per share net income, FFO and AFFO during 2023 reflect the share repurchase and stock issuance activity noted above.

3




•For the Combined Portfolio, recurring capital expenditures were $5.4 million for 2023. Including $305,000 of replacement costs included in real estate operating expenditures, the total investment equates to approximately $5.7 million, or $742 per unit. Non-recurring capital expenditures totaled $5.1 million in 2023.

Debt Metrics and Liquidity
At December 31, 2023, BRT’s available liquidity was approximately $83.5 million, comprised of $23.5 million of cash and cash equivalents and $60.0 million available under its credit facility. At December 31, 2023, BRT’s consolidated and unconsolidated mortgage debt had a weighted average interest rate of 4.02% and a weighted average remaining term to maturity of 6.8 years.

At March 1, 2024, BRT’s available liquidity was approximately $81.2 million, including $21.2 million of cash and cash equivalents and up to $60.0 million available under its credit facility. At March 1, 2024, the interest rate on the facility was 7.82%.

First Quarter 2024 Dividend
The Board of Directors declared a quarterly dividend on the Company’s common stock of $0.25 per share. The dividend is payable on April 4, 2024, to stockholders of record at the close of business on March 27, 2024.

Full Year 2024 Outlook
In lieu of specific guidance ranges for net income, FFO and AFFO for the year ending December 31, 2024, BRT has provided an outlook and assumptions for its operations, potential transaction activity and capital markets activity. The Company anticipates the following:

•The operational environment in BRT’s Combined Portfolio is expected to be consistent with other Sunbelt-focused operators with new supply muting new and renewal lease rent growth until at least the second half of 2024 as the new supply is absorbed.
•BRT intends to emphasize stable average occupancy within the portfolio until it can achieve lift in rental rates.
•Controllable expense growth is expected to grow modestly compared to 2023 and non-controllable expenses, particularly insurance, are expected to moderate somewhat compared to 2023.
•BRT’s balance sheet has no debt maturities until the third quarter of 2025, improved pricing and full availability on its credit facility and ample liquidity to deploy.
•The recently completed 240-unit Stono Oaks development in Johns Island, SC, of which BRT owns a 17.45% interest, is in lease up and is anticipated to lead to a drag on earnings from equity in unconsolidated joint ventures as the Company begins recognizing depreciation and interest expense associated with the development.
•A more favorable transaction environment in the second half of 2024 with smaller, private operators experiencing capital, ownership and/or refinancing challenges. The Company remains patient on asset growth in the near term but is cautiously optimistic that it may find new opportunities to deploy its available liquidity for rescue capital situations and/or asset acquisitions in late 2024 and into 2025.
•Long-term, the Company believes the Sunbelt offers compelling advantages due to the predominance of pro-business states, along with better population and job growth from migration patterns and business investment.
•With new supply growth expected to moderate in Sunbelt markets in 2025 and 2026, the Company expects a disciplined capital allocation strategy, a focus on stabilizing occupancy in a challenging leasing environment during 2024 and a pipeline of new investment opportunities to translate from a bridge year in 2024 to better growth in 2025 and 2026.



4

BRT Apartments Corp. (NYSE: BRT)
````````````````````Financial Highlights
_________________________________________________________________________________________________________
As of December 31,
2023 2022
Market capitalization (thousands) $ 345,439  $ 371,982 
Shares outstanding (thousands) 18,582  18,940 
Closing share price $ 18.59  $ 19.64 
Quarterly dividend declared per share $ 0.25  $ 0.25 
Quarter ended December 31,
Combined Consolidated Unconsolidated
2023 2022 2023 2022 2023 2022
Properties owned 28 29 21 21 7 8
Units 7,707 8,201 5,420 5,420 2,287 2,781
Quarter Average occupancy 93.4  % 94.7  % 93.5  % 94.8  % 93.0  % 94.5  %
Quarter Average monthly rental revenue per occupied unit $ 1,404 $ 1,347 $ 1,362 $ 1,320 $ 1,504 $ 1,396
Quarter ended
December 31,
Twelve months ended
 December 31,
Per share data 2023
(Unaudited)
2022
(Unaudited)
2023 2022
(Loss) earnings per share basic $ (0.11) $ (0.22) $ 0.16  $ 2.67 
(Loss) earnings per share diluted $ (0.11) $ (0.22) $ 0.16  $ 2.66 
FFO per share of common stock (diluted) (1) $ 0.34  $ 0.40  $ 1.19  $ 1.24 
AFFO per share of common stock (diluted) (1) $ 0.38  $ 0.37  $ 1.52  $ 1.52 
As of December 31,
2023 2022
Debt to Enterprise Value (2) 65  % 62  %
(1) See the reconciliation of Funds From Operations, or FFO, and Adjusted Funds From Operations, or AFFO, to net income, as calculated in accordance with
GAAP, and the definitions of such terms under "Non-GAAP Financial Measures and Definitions."
(2) Enterprise Value is equal to debt plus market capitalization less cash and cash equivalents, including BRT's pro-rata share of cash and cash equivalents at the
unconsolidated Joint Ventures. Cash and cash equivalents excludes restricted cash. Debt is equal to 100% of the debt at the consolidated properties and BRT's
pro-rata share of debt at the unconsolidated joint ventures. See "Non-GAAP Financial Measures and Definitions" for an explanation of "pro-rata share."


5

BRT Apartments Corp. (NYSE: BRT)
Components of Net Asset Value
As of December 31, 2023

(all in thousands)
____________________________________________________________________________________________________________________
Net Operating Income (2023) (1)
Consolidated $ 51,248 
Unconsolidated (Pro rata) 12,377 
Total Net Operating Income $ 63,625 
OTHER ASSETS
Cash and Cash Equivalents $ 23,512 
Cash and Cash Equivalents - Unconsolidated pro rata 2,719 
Restricted Cash 632 
Other Assets 15,741 
Other Assets - Unconsolidated pro rata 12,504 
Total Cash and Other Assets $ 55,108 
OTHER LIABILITIES
Accounts Payable and Accrued Liabilities $ 21,948 
Accounts Payable and Accrued Liabilities - Unconsolidated pro rata 3,872 
Total Other Liabilities $ 25,820 
DEBT SUMMARY
Mortgages Payable, net of deferred costs:
Consolidated $ 422,427 
Unconsolidated (Pro rata) 116,104 
Total Mortgages Payable $ 538,531 
Credit Facility — 
Subordinated Notes 37,143 
Total Debt Outstanding $ 575,674 
Common Shares Outstanding 18,582 
_____________________________________________
(1) See the Appendix for a reconciliation of the non-GAAP amounts presented to GAAP amounts (dollars in thousands except per share data)
6

BRT Apartments Corp. (NYSE: BRT)
Results of Operations

_____________________________________________________________________________________________________________________
Three months Ended
December 31,
(Unaudited)
Twelve months Ended December 31,
2023 2022 2023 2022
Revenues:
Rental revenue and other revenue from other real estate properties $ 23,365  $ 22,711  $ 93,069  $ 70,515 
Other income 143  —  548  12 
Total revenues 23,508  22,711  93,617  70,527 
Expenses:
Real estate operating expenses 10,256  10,262  41,821  30,558 
Interest expense 5,584  5,520  22,161  15,514 
General and administrative 3,513  3,815  15,433  14,654 
Depreciation and amortization 6,389  8,031  28,484  24,812 
Total expenses 25,742  27,628  107,899  85,538 
Total revenues less total expenses (2,234) (4,917) (14,282) (15,011)
Equity in earnings of unconsolidated joint ventures 588  580  2,293  1,895 
Equity in earnings from sale of unconsolidated joint venture properties —  —  14,744  64,531 
Gain on sale of real estate —  —  604 
Casualty loss (323) (850) (323) (850)
Insurance recovery of casualty loss 317  850  793  850 
Gain on insurance recovery —  —  240  62 
Loss on extinguishment of debt —  —  —  (563)
(Loss) income from continuing operations (1,652) (4,337) 4,069  50,920 
 Income tax provision (benefit) 49  (155) 54  821 
Net (loss) income from continuing operations, net of taxes (1,701) (4,182) 4,015  50,099 
    Income attributable to non-controlling interests (36) (37) (142) (144)
Net (loss) income attributable to common stockholders $ (1,737) $ (4,219) $ 3,873  $ 49,955 
Weighted average number of shares of common stock outstanding:
Basic 17,608,708  18,004,715  17,918,270  17,793,035 
Diluted 17,608,708  18,004,715  17,948,276  17,852,951 
Per share amounts attributable to common stockholders:
Basic $ (0.11) $ (0.22) $ 0.16  $ 2.67 
Diluted $ (0.11) $ (0.22) $ 0.16  $ 2.66 


7

BRT Apartments Corp. (NYSE: BRT)
Operating Results of Unconsolidated Properties
(dollars in thousands)

_____________________________________________________________________________________________________________________

Three months Ended
December 31,
(Unaudited)
Twelve months Ended December 31,
2023 2022 2023 2022
Revenues:
Rental and other revenue $ 10,541  $ 12,033  $ 44,785  $ 72,873 
Total revenues 10,541  12,033  44,785  72,873 
Expenses:
Real estate operating expenses 4,742  5,563  20,577  33,086 
Interest expense 2,211  2,507  9,268  16,269 
Depreciation 2,570  2,841  10,403  17,798 
Total expenses 9,523  10,911  40,248  67,153 
Total revenues less total expenses 1,018  1,122  4,537  5,720 
Other equity earnings 32  126  121 
Impairment of assets —  (8,553) —  (8,553)
Insurance recoveries —  8,553  —  8,553 
Gain on insurance recoveries —  —  65  567 
Gain on sale of real estate properties —  —  38,418  118,270 
Loss on extinguishment of debt —  —  (561) (3,491)
Net income from joint ventures $ 1,025  $ 1,154  $ 42,585  $ 121,187 
BRT equity in earnings and equity in earnings from sale of unconsolidated joint venture properties $ 588  $ 580  $ 17,037  $ 66,426 

8

BRT Apartments Corp. (NYSE: BRT)
Funds from Operations
(dollars in thousands)
____________________________________________________________________________________________________________________



Three months ended December 31, Twelve months Ended December 31,
2023 2022 2023 2022
GAAP Net (loss) income attributable to common stockholders $ (1,737) $ (4,219) $ 3,873  $ 49,955 
Add: depreciation of properties 6,389  8,031  28,484  24,812 
Add: our share of depreciation in unconsolidated joint ventures 1,307  1,443  5,292  10,677 
Add: our share of impairment charge in unconsolidated joint venture
         properties
—  1,493  —  1,493 
Add: casualty loss 323  850  323  850 
Deduct: gain on sales of real estate and partnership interests —  —  (604) (6)
Deduct: our share of earnings from sale of unconsolidated joint venture
              properties
—  —  (14,744) (64,531)
Adjust for non-controlling interests (4) (4) (16) (16)
Funds from operations $ 6,278  $ 7,594  $ 22,608  $ 23,234 
Adjustments for: straight-line rent accruals 25  93  24 
Add: loss on extinguishment of debt —  —  —  563 
Add: our share of loss on extinguishment of debt from unconsolidated
         joint ventures
—  —  212  1,880 
Add: amortization of restricted stock and RSU expense 692  1,304  4,768  4,487 
Add: amortization of deferred mortgage and debt costs 273  240  1,072  628 
Add: our share of deferred mortgage costs from unconsolidated joint
         venture properties
26  28  106  227 
Add: amortization of fair value adjustment for mortgage debt 150  166  613  148 
Less: insurance recovery of casualty loss (323) (850) (323) (850)
Less: our share of insurance recovery from unconsolidated joint
         ventures
—  (1,493) —  (1,493)
Less: gain on insurance recovery —  —  (240) (62)
Less: our share of gain on insurance proceeds from unconsolidated
          joint venture
—  —  (30) (432)
Adjustments for non-controlling interests (4) (1) (15) (4)
Adjusted funds from operations $ 7,117  $ 6,994  $ 28,864  $ 28,350 

9


Funds from Operations
____________________________________________________________________________________________________________________



Three months ended December 31, Twelve months Ended December 31,
2023 2022 2023 2022
GAAP Net (loss) income attributable to common stockholders $ (0.09) $ (0.22) $ 0.20  $ 2.66 
Add: depreciation of properties 0.34  0.42  1.50  1.33 
Add: our share of depreciation in unconsolidated joint ventures 0.07  0.08  0.28  0.57 
Add: our share of impairment charge in unconsolidated joint
          ventures
—  0.08  —  0.08 
Add: casualty loss 0.02  0.04  0.02  0.05 
Deduct: gain on sales of real estate and partnership interest —  —  (0.03) — 
Deduct: our share of earnings from sale of unconsolidated joint venture
              properties
—  —  (0.78) (3.45)
Adjustment for non-controlling interests —  —  —  — 
Funds from operations per common share - diluted 0.34  0.40  1.19  1.24 
Adjustment for: straight-line rent accruals —  —  —  — 
Add: loss on extinguishment of debt —  —  —  0.03 
Add: our share of loss on extinguishment of debt from unconsolidated
         joint ventures
—  —  0.01  0.10 
Add: amortization of restricted stock and RSU expense 0.04  0.07  0.25  0.25 
Add: amortization of deferred mortgage and debt costs 0.01  0.01  0.06  0.03 
Add: our share of amortization of deferred mortgage and debt costs from
         unconsolidated ventures
—  —  0.01  0.01 
Add: amortization of fair value adjustment for mortgage debt 0.01  0.03  0.01 
Less: insurance recovery of casualty loss (0.02) (0.02) (0.05)
Deduct: our share of insurance recovery from unconsolidated joint
             ventures
—  (0.08) —  (0.08)
Deduct: gain on insurance recovery —  —  (0.01) — 
Deduct: our share of gain on insurance proceeds from unconsolidated
              joint ventures
—  —  —  (0.02)
Adjustment for non-controlling interests —  —  —  — 
Adjusted funds from operations per common share - diluted $ 0.38  $ 0.37  $ 1.52  $ 1.52 
Diluted shares outstanding for FFO and AFFO 18,560,985  18,938,807  18,931,026  18,782,695 
10

BRT Apartments Corp. (NYSE: BRT)
Consolidated Balance Sheets
(amounts in thousands, except per share amounts)

_____________________________________________________________________________________________________________________

December 31,
2023 2022
ASSETS
Real estate properties, net of accumulated depreciation $ 635,836  $ 651,603 
Investment in unconsolidated joint ventures 34,242  42,576 
Cash and cash equivalents 23,512  20,281 
Restricted cash 632  872 
Other assets 15,741  17,284 
Total Assets $ 709,963  $ 732,616 
LIABILITIES AND EQUITY
Liabilities:
Mortgages payable, net of deferred costs $ 422,427  $ 403,792 
Junior subordinated notes, net of deferred costs 37,143  37,123 
  Credit facility, net of deferred costs —  19,000 
Accounts payable and accrued liabilities 21,948  22,631 
Total Liabilities 481,518  482,546 
Commitments and contingencies
Equity:
BRT Apartments Corp. stockholders' equity:
Preferred shares $.01 par value 2,000 shares authorized, none issued —  — 
 Common stock, $.01 par value, 300,000 shares authorized;
17,536 and 18,006 shares outstanding
175  180 
Additional paid-in capital 267,271  273,863 
Accumulated deficit (38,986) (23,955)
Total BRT Apartments Corp. stockholders’ equity 228,460  250,088 
Non-controlling interests (15) (18)
Total Equity 228,445  250,070 
Total Liabilities and Equity $ 709,963  $ 732,616 

11

BRT Apartments Corp. (NYSE: BRT)
Dispositions
(dollars in thousands)

________________________________________________________________________________________



Disposition of Property by Unconsolidated Joint Ventures
Property/Location Sale Date Units Interest Owned Sales Price Gain on Sale BRT's Share of Gain on Sale BRT's share
of Loss on extinguishment of debt
Chatham and Reflection Court - Dallas, TX 5/12/2023 494 50% $ 73,000  $ 38,418  $ 14,744  $ 212 


12

BRT Apartments Corp. (NYSE: BRT)
Value-Add Program and Capital Expenditures
________________________________________________________________________________________
For the Quarter ended December 31, 2023
Value-Add Program
(Includes consolidated and unconsolidated amounts)
Units Rehabilitated (1) Estimated Rehab Costs (2) Estimated Rehab Costs Per unit Estimated Average Monthly Rent Increase (3) Estimated Annualized ROI (3) Estimated units available to be renovated over next 24 months
33 $263,000 $7,980 $90 14% 600
(1) Refers to rehabilitated units with respect to which a new lease or renewal lease was entered into during the period.
(2) Reflects rehab costs incurred during the current and prior periods with respect to units completed, in which a new
       lease or renewal lease was entered into during the current period.
(3) These results are not necessarily indicative of the results that would be generated if such improvements were made
       across our portfolio of properties or at any particular property. Rents at a property may increase for reasons wholly
       unrelated to property improvements, such as changes in demand for rental units in a particular market or
       sub-market. Even if units are available to be renovated, the Company may decide not to renovate such units.


For the twelve months ended December 31, 2023
Capital Expenditures (5)
(Includes consolidated and unconsolidated amounts)
Gross Expenditures Less: JV Partner Share BRT Share of Expenditures (4)
Estimated Recurring Capital Expenditures (1) $ 5,967,000  $ 553,000  $ 5,414,000 
Estimated Non-Recurring Capital Expenditures (2) 5,447,000  346,000  5,101,000 
Total Capital Expenditures $ 11,414,000  $ 899,000  $ 10,515,000 
Replacements (operating expense) (3) $ 459,072  $ 153,718  $ 305,354 
Estimated Recurring Capital Expenditures and
Replacements per unit (7,707 units)
$ 834  $ 92  $ 742 
(1) Recurring capital expenditures represent our estimate of expenditures incurred at the property to maintain the property's existing operation.
(2) Non-recurring capital expenditures represent our estimate of significant improvements to the common areas, property exteriors, or interior
       units of the property, and revenue enhancing upgrades.
(3) Replacements are expensed as incurred at the property.
(4) Based on BRT's pro-rata share
(5) BRT previously classified capital expenditures on a property level basis. The Company has reclassified,herein the previously reported 2023 capital
      expenditures on a portfolio level basis and the 2023 numbers are presented in a manner in which we intend to present such information on
      a going forward basis.




13

BRT Apartments Corp. (NYSE: BRT)
Debt Analysis
As of December 31, 2023
(dollars in thousands)
____________________________________________________________________________________________________________________________________
Consolidated
Year
Total Principal Payments Scheduled Amortization Principal Payments Due at Maturity Percent of Total Principal Payments Due At Maturity Weighted Average Interest Rate (1)
2024 $ 3,331  $ 3,331  $ —  —  % —  %
2025 19,860  4,485  15,375  % 4.42  %
2026 74,622  5,091  69,531  18  % 4.12  %
2027 46,189  3,394  42,795  11  % 3.96  %
2028 40,697  2,746  37,951  10  % 4.47  %
Thereafter 241,737  22,029  219,708  57  % 3.92  %
Total $ 426,436  $ 41,076  $ 385,360  100  %
Unconsolidated (BRT pro rata share)
Year Total Principal Payments Scheduled Amortization Principal Payments Due at Maturity Percent of Total Principal Payments Due At Maturity Weighted Average Interest Rate (1)
2024 $ 1,759  $ 1,759  —  —  % —  %
2025 1,842  1,842  $ —  —  % —  %
2026 24,533  84  24,449  22  % 4.97  %
2027 13,026  1,472  11,554  11  % 4.15  %
2028 34,264  449  33,815  31  % 4.26  %
Thereafter 41,206  1,340  39,866  36  % 3.43  %
Total $ 116,630  $ 6,946  $ 109,684  100  %
Combined (2)
Year Total Principal Payments Scheduled Amortization Principal Payments Due at Maturity Percent of Total Principal Payments Due At Maturity Weighted Average Interest Rate (1)
2024 $ 5,090  $ 5,090  $ —  —  % —  %
2025 21,702  6,327  15,375  % 4.42  %
2026 99,155  5,175  93,980  19  % 4.34  %
2027 59,215  4,866  54,349  11  % 4.00  %
2028 74,961  3,195  71,766  14  % 4.37  %
Thereafter 282,943  23,369  259,574  53  % 4.34  %
Total $ 543,066  $ 48,022  $ 495,044  100  %
Weighted Average Remaining Term to Maturity (2) 6.8 yrs
Weighted Average Interest Rate (2) 4.02  %
Debt Service Coverage Ratio for the quarter ended December 31, 2023 1.72  (3)
(1) Based on balloon payments at maturity. Includes consolidated and BRT pro rata share amounts.
(2) Includes consolidated and BRT pro rata share unconsolidated amounts.
(3) See definition under "Non-GAAP Financial Measures and Definitions." Includes consolidated and 100% of the unconsolidated amounts.
Junior Subordinated Notes
Principal Balance $37,400 excluding deferred costs of $257,000
Interest Rate 3 month SOFR + 2.26% (i.e., 7.65% at 12/31/2023); Rate in effect for next payment on April 30, 2024 is 7.58%
Maturity April 30, 2036
Credit Facility (as of December 31, 2022)
Maximum Amount Available Up to $60,000
Amount Outstanding $0
Interest Rate 1 month term SOFR + 250 basis points (i.e., 7.85% at 12/31/2023) subject to a floor of 6%
Maturity September 14, 2025
14

BRT Apartments Corp. (NYSE: BRT)
Portfolio Data by State
Quarter ended December 31, 2023
(dollars in thousands, except monthly rent amounts)

_____________________________________________________________________________________________________________________
Consolidated
 Units at period end Revenues Property Operating Expenses NOI (1) % of NOI Contribution Weighted Average Occupancy Weighted Average Monthly Rent per Occ. Unit
Texas 600 $ 2,335  $ 1,205  $ 1,130  8.6  % 91.6  % $ 1,213 
Georgia 688 2,624  1,183  1,441  11.0  % 91.5  % 1,238 
Florida 518 2,335  1,183  1,152  8.8  % 95.7  % 1,442 
Ohio 264 943  380  563  4.3  % 94.6  % 1,135 
Virginia 220 1,152  482  670  5.1  % 95.3  % 1,632 
North Carolina 264 1,049  402  647  4.9  % 94.2  % 1,277 
South Carolina 474 2,177  1,123  1,054  8.0  % 94.8  % 1,443 
Tennessee 702 3,540  1,588  1,952  14.9  % 92.0  % 1,688 
Alabama 740 2,787  1,176  1,611  12.3  % 93.1  % 1,195 
Missouri 174 972  379  593  4.5  % 95.6  % 1,718 
Mississippi 776 3,081  1,043  2,038  15.5  % 94.9  % 1,297 
Sold properties and legacy assets 370  112  258  2.0  % N/A N/A
Totals 5,420 $ 23,365  $ 10,256  $ 13,109  100  % 93.5  % $ 1,362 
Unconsolidated (Pro-Rata Share) (1)
Units at period end Revenues Property Operating Expenses NOI (1) % of NOI Contribution Weighted Average Occupancy Weighted Average Rent per Occ. Unit
Texas 1,103 $ 2,652  $ 1,162  $ 1,490  49.4  % 91.8  % $ 1,551 
South Carolina 713 1,279  443  836  27.7  % 93.5  % 1,530 
Georgia 271 956  432  524  17.4  % 94.8  % 1,542 
Alabama 200 572  270  302  10.0  % 96.0  % 1,117 
Sold properties (14) 120  (134) (4.4) % N/A N/A
2,287 $ 5,445  $ 2,427  $ 3,018  100.0  % 93.0  % $ 1,504 
_________________________________________________________________________________
(1) See the reconciliation of NOI to net income, as calculated in accordance with GAAP, and the definition of NOI and pro-rata share under "Non-GAAP Financial
Measures and Definitions."












15

BRT Apartments Corp. (NYSE: BRT)
Portfolio Data by State
Twelve months ended December 31, 2023
(dollars in thousands, except monthly rent amounts)

____________________________________________________________________________________________________________________
Consolidated
 Units at period end Revenues Property Operating Expenses NOI (1) % of NOI Contribution Weighted Average Occupancy Weighted Average Rent per Occ. Unit
Texas 600 $ 9,231  $ 5,317  $ 3,914  7.6  % 90.9  % $ 1,211 
Georgia 688 10,571  5,031  5,540  10.8  % 93.1  % 1,222 
Florida 518 9,429  4,560  4,869  9.5  % 95.3  % 1,451 
Ohio 264 3,750  1,639  2,111  4.1  % 96.5  % 1,104 
Virginia 220 4,586  1,833  2,753  5.4  % 95.8  % 1,623 
North Carolina 264 4,168  1,659  2,509  4.9  % 94.7  % 1,251 
South Carolina 474 8,586  4,477  4,109  8.0  % 95.3  % 1,407 
Tennessee 702 14,088  6,023  8,065  15.7  % 93.6  % 1,642 
Alabama 740 11,193  4,870  6,323  12.3  % 93.9  % 1,186 
Missouri 174 3,802  1,682  2,120  4.1  % 94.9  % 1,711 
Mississippi 776 12,185  4,251  7,934  15.5  % 95.8  % 1,267 
Sold properties and legacy assets 1,480  479  1,001  2.0  % N/A N/A
Totals 5,420 $ 93,069  $ 41,821  $ 51,248  100  % 94.2  % $ 1,343 
Unconsolidated (Pro-Rata Share)(1)
Units at period end Revenues Property Operating Expenses NOI (1) % of NOI Contribution Average Occupancy Average Rent per Occ. Unit
Texas 1,103 $ 10,488  $ 5,040  $ 5,448  44.0  % 92.6% $ 1,386 
South Carolina 713 5,114  1,846  3,268  26.4  % 94.0% 1,488 
Georgia 271 3,813  1,830  1,983  16.0  % 95.8% 1,507 
Alabama 200 2,235  1,115  1,120  9.0  % 97.3% 1,073 
Other (2) 1,429  871  558  4.5  % N/A N/A
Totals 2,287 $ 23,079  $ 10,702  $ 12,377  100  % 93.8  % $ 1,403 
_________________________________________________________________________________
(1) See the reconciliation of NOI to net income, as calculated in accordance with GAAP, and the definition of NOI and pro-rata share under "Non-GAAP Financial
Measures and Definitions."
(2) Represents properties that were sold.
16

BRT Apartments Corp. (NYSE: BRT)
Combined Portfolio Metrics (1)
Quarter ended December 31, 2023 and 2022
(dollars in thousands)
____________________________________________________________________________________________________________________


Three months ended December 31,
2023 2022 % Change
Combined Revenues $ 28,455  $ 27,605  3.1  %
Combined Operating Expenses
Payroll $ 2,540  $ 2,452  3.6  %
Real Estate taxes 2,916  3,103  (6.0) %
Management Fees 805  844  (4.6) %
Insurance 1,309  790  65.7  %
Utilities 1,704  1,653  3.1  %
Repairs and Maintenance 1,545  2,231  (30.7) %
Replacements 577  619  (6.8) %
Advertising, Leasing and Other 1,055  875  20.6  %
Total Combined Operating Expenses $ 12,451  $ 12,567  (0.9) %
Total Combined Operating Income $ 16,004  $ 15,038  6.4  %

_______________________________

(1) Please refer to Non-GAAP Financial Measures, Definitions and Reconciliations for definition of Combined Same Store and reconciliation of Net Operating
Income. Combined portfolio refers to the consolidated same store properties, the unconsolidated same store properties presented on a pro rata share basis,
with a total number of 7,707 units.






17

BRT Apartments Corp. (NYSE: BRT)

Combined Portfolio Metrics (1)
Year ended December 31, 2023 and 2022
(dollars in thousands)
____________________________________________________________________________________________________________________


Twelve months Ended December 31,
2023 2022 % Change
Combined Revenues $ 113,210  $ 107,850  5.0  %
Combined Operating Expenses
Payroll $ 9,899  $ 9,268  6.8  %
Real Estate taxes 12,951  12,432  4.2  %
Management Fees 3,231  3,358  (3.8) %
Insurance 4,962  3,009  64.9  %
Utilities 6,784  6,271  8.2  %
Repairs and Maintenance 6,703  6,784  (1.2) %
Replacements 2,488  2,246  10.8  %
Advertising, Leasing and Other 4,151  3,677  12.9  %
Total Combined Operating Expenses $ 51,169  $ 47,045  8.8  %
Total Combined Operating Income $ 62,041  $ 60,805  2.0  %
_______________________________
(1)Please refer to Non-GAAP Financial Measures, Definitions and Reconciliations for definition of Combined Portfolio and reconciliation of Net Operating Income. Combined portfolio refers to the consolidated same store properties, the unconsolidated same store properties presented on a pro rata share basis, and the other multifamily properties that BRT currently owns presented at 100% ownership for all periods presented with a total number of 7,707 units..
18

BRT Apartments Corp. (NYSE: BRT)
Portfolio Table
As of December 31, 2023
___________________________________________________________________________________________
Property City State Year Built Year Acquired Property Age Units Q4 2023 Avg. Occupancy Q4 2023 Avg. Rent per Occ. Unit
Consolidated Properties - All 100% owned
Silvana Oaks North Charleston SC 2010 2012 13 208 93.6% $ 1,515
Avondale Station Decatur GA 1954 2012 69 212 89.7% 1,442
Newbridge Commons Columbus OH 1999 2013 24 264 94.6% 1,135
Avalon Pensacola FL 2008 2014 15 276 94.9% 1,465
Parkway Grande San Marcos TX 2014 2015 9 192 92.5% 1,317
Woodland Trails LaGrange GA 2010 2015 13 236 94.5% 1,353
Kilburn Crossing Fredericksburg VA 2005 2016 18 220 95.3% 1,632
Bell's Bluff Nashville TN 2019 2018 4 402 90.5% 1,853
Crossings of Bellevue Nashville TN 1985 2014 38 300 94.0% 1,474
Crestmont at Thornblade Greenville SC 1998 2018 25 266 95.7% 1,387
Verandas at Alamo Ranch San Antonio TX 2015 2016 8 288 89.7% 1,135
Vanguard Heights Creve Coeur MO 2016 2017 7 174 95.6% 1,718
Jackson Square Tallahassee FL 1996 2017 27 242 96.6% 1,415
Brixworth at Bridgestreet Huntsville AL 1985 2013 38 208 93.6% 1,076
Woodland Apartments Boerne TX 2007 2017 16 120 94.4% 1,228
Grove at River Place Macon GA 1988 2016 35 240 90.1% 941
Civic Center 1 Southaven MS 2002 2016 21 392 95.8% 1,255
Civic Center 2 Southaven MS 2005 2016 18 384 93.9% 1,340
Abbotts Run Wilmington NC 2001 2020 22 264 94.2% 1,277
Somerset at Trussville Trussville AL 2007 2019 16 328 92.5% 1,243
Magnolia Pointe Madison AL 1991 2017 32 204 93.4% 1,242
Age Weighted Avg. Age/Total Consolidated 22 5,420
Properties owned by Unconsolidated Joint Ventures
% Ownership
Pointe at Lenox Park Atlanta GA 1989 2016 34 271 94.8% 1,542 74.0  %
Gateway Oaks Forney TX 2016 2016 7 313 92.2% 1,405 50.0  %
Mercer Crossing Dallas TX 2015 2017 8 509 91.9% 1,736 50.0  %
Canalside Lofts Columbia SC 2008 2017 15 374 92.6% 1,444 32.0  %
Landings of Carrier Parkway Grand Prairie TX 2001 2018 23 281 91.0% 1,376 50.0  %
Canalside Sola Columbia SC 2015 2018 8 339 94.5% 1,622 46.2  %
The Village at Lakeside Auburn AL 1988 2019 35 200 96.0% 1,117 80.0  %
Weighted Avg. Age/Total Unconsolidated 16 2,287
Development
Stono Oaks (1) Johns Island SC
Weighted Avg./Total Portfolio 20 7,707
____________________________________
(1) Purchased a 17.45% interest in a planned 240-unit development property, which is now substantially complete.
19

BRT Apartments Corp. (NYSE: BRT)




















APPENDIX
20

BRT Apartments Corp. (NYSE: BRT)
NON-GAAP FINANCIAL MEASURES AND DEFINITIONS
(dollars in thousands)
________________________________________________________________________________________

Adjusted Funds from Operations (AFFO)

BRT computes AFFO by adjusting FFO for loss on extinguishment of debt, our straight-line rent accruals, restricted stock and RSU compensation expense, fair value adjustment of mortgage debt, gain on insurance recovery, insurance recovery from casualty loss and deferred mortgage and debt costs (including, in each case as applicable, from our share from our unconsolidated joint ventures). Since the NAREIT White Paper does not provide guidelines for computing AFFO, the computation of AFFO may vary from one REIT to another.

Combined Portfolio
Combined portfolio refers to the consolidated same store properties, the unconsolidated same store properties presented on a pro rata share basis, and the other multifamily properties that BRT currently owns presented at 100% ownership for all periods presented.

Debt Service Coverage Ratio
Debt service coverage ratio is net operating income ("NOI") divided by total debt service and includes both consolidated and unconsolidated assets.

Funds from Operations (FFO)
BRT computes FFO in accordance with the "White Paper on Funds From Operations" issued by the National Association of Real Estate Investment Trusts ("NAREIT") and NAREIT's related guidance. FFO is defined in the White Paper as net income (calculated in accordance with GAAP), excluding depreciation and amortization related to real estate, gains and losses from the sale of certain real estate assets, gains and losses from change in control, impairment write-downs of certain real estate assets and investments in entities where the impairment is directly attributable to decreases in the value of depreciable real estate held by the entity. Adjustments for unconsolidated partnerships and joint ventures are calculated to reflect funds from operations on the same basis. In computing FFO, we do not add back to net income the amortization of costs in connection with our financing activities or depreciation of non-real estate assets.

Net Operating Income (NOI)
BRT computes NOI by adjusting net income (loss) to (a) add back (1) interest expense, (2) general and administrative expenses, (3) depreciation expense, (4) impairment charges, (5) provision for taxes, (6) loss on extinguishment of debt, (7) equity in loss of unconsolidated joint ventures, (8) casualty loss and (9) the impact of non-controlling interests, and (b) deduct (1) other income, (2) gain on sale of real estate (3) gain on sale of partnership interest, (4) equity in earnings from sale of consolidated joint venture properties, (5) insurance recovery of casualty loss and (6) gain on insurance recoveries.

Pro-Rata Share
BRT's pro-rata share gives effect to its percentage equity interest in the unconsolidated joint ventures that own properties. Due to the operation of allocation/distribution provision of the joint venture agreements pursuant to which BRT participates in the ownership of these properties, BRT's share of the gain and loss on the sale of a property may be less than implied by BRT's percentage equity interest. Notwithstanding the foregoing, when referring to the number of units, average occupancy, and average rent per unit, the amount shown reflects 100% of the amount.

Same Store
Same store properties refer to stabilized properties (as described below) that we owned and operated for the entirety of periods being compared, except for properties that are under construction, in lease-up, or are undergoing development or redevelopment. We move properties previously excluded from our same store portfolio (because they were under construction, in lease up or are in development or redevelopment) into the same store designation once they have stabilized and such status has been reflected fully in all applicable periods of comparison.

Stabilized Properties
Newly constructed, lease-up, development and redevelopment properties are deemed stabilized upon the earlier to occur of the first full calendar quarter beginning (a) 12 months after the property is fully completed and put in service and (b) attainment of at least 90% physical occupancy. 

Total Debt Service
Total debt service is the cash required to cover the repayment of interest and principal on a debt for a particular period. Total debt service is used in the calculation of the debt service coverage ratio which is used to determine the borrower’s ability to make debt service payments.
21

BRT Apartments Corp. (NYSE: BRT)
Consolidated Same Store Comparisons (1)
Quarters ended December 31, 2023 and 2022
(dollars in thousands, except monthly rent amounts)
_____________________________________________________________________________________________________________________
Revenues Property Operating Expenses NOI (2)
Units 2023 2022 % Change 2023 2022 % Change 2023 2022 % Change
Georgia 688 $ 2,624 $ 2,611 0.5  % $ 1,183  $ 1,226  (3.5) % $ 1,441  $ 1,385  4.0  %
Florida 518 2,335 2,319 0.7  % 1,183  936  26.4  % 1,152  1,383  (16.7) %
Texas 600 2,335 2,287 2.1  % 1,205  1,326  (9.1) % 1,130  961  17.6  %
Ohio 264 943 917 2.8  % 380  374  1.6  % 563  543  3.7  %
Virginia 220 1,152 1,139 1.1  % 482  446  8.1  % 670  693  (3.3) %
North Carolina 264 1,049 990 6.0  % 402  379  6.1  % 647  611  5.9  %
South Carolina 474 2,177 2,051 6.1  % 1,123  1,150  (2.3) % 1,054  901  17.0  %
Alabama 740 2,787 2,682 3.9  % 1,176  1,148  2.4  % 1,611  1,534  5.0  %
Missouri 174 972 899 8.1  % 379  368  3.0  % 593  531  11.7  %
Mississippi 776 3,081 2,906 6.0  % 1,043  1,156  (9.8) % 2,038  1,750  16.5  %
Tennessee 702 3,540 3,530 0.3  % 1,588  1,645  (3.5) % 1,952  1,885  3.6  %
Totals 5,420 $ 22,995 $ 22,331 3.0  % $ 10,144  $ 10,154  (0.1) % $ 12,851  $ 12,177  5.5  %
Weighted Average Occupancy Weighted Average Monthly Rent per Occupied Unit
2023 2022 % Change 2023 2022 % Change
Georgia 91.5  % 95.5  % (4.2) % $ 1,238  $ 1,170  5.8  %
Florida 95.7  % 94.8  % 0.9  % 1,442  1,433  0.6  %
Texas 92.2  % 92.3  % (0.1) % 1,213  1,227  (1.1) %
Ohio 94.6  % 97.5  % (3.0) % 1,135  1,055  7.6  %
Virginia 95.3  % 95.3  % 0.0  % 1,632  1,639  (0.4) %
North Carolina 94.0  % 96.5  % (2.6) % 1,277  1,171  9.1  %
South Carolina 94.8  % 96.0  % (1.3) % 1,443  1,319  9.4  %
Alabama 93.6  % 92.6  % 1.1  % 1,195  1,126  6.1  %
Missouri 95.6  % 91.4  % 4.6  % 1,718  1,678  2.4  %
Mississippi 95.0  % 95.3  % (0.3) % 1,297  1,210  7.2  %
Tennessee 92.0  % 94.9  % (3.1) % 1,688  1,648  2.4  %
Weighted Average 93.5  % 94.6  % (1.1) % $ 1,362  $ 1,306  4.3  %
__________________________________________________
(1) See definition of Same Store under "Non-GAAP Financial Measures and Definitions"
(2) See the reconciliation of NOI to net income, as calculated in accordance with GAAP, and the definition of NOI under "Non-GAAP Financial Measures and
Definitions."


22

BRT Apartments Corp. (NYSE: BRT)

Consolidated Same Store Comparisons (1)
Twelve months ended December 31, 2023 and 2022
(dollars in thousands, except monthly rent amounts)
____________________________________________________________________________________________________________________
Revenues Property Operating Expenses NOI (2)
Units 2023 2022 % Change 2023 2022 % Change 2023 2022 % Change
Georgia 448 $ 7,748 $ 7,388 4.9  % $ 3,593  $ 3,253  10.5  % $ 4,155  $ 4,135  0.5  %
Florida 276 5,306 5,104 4.0  % 2,386  1,980  20.5  % 2,920  3,124  (6.5) %
Texas 192 3,310 3,070 7.8  % 1,730  1,542  12.2  % 1,580  1,528  3.4  %
Ohio 264 3,750 3,564 5.2  % 1,639  1,443  13.6  % 2,111  2,121  (0.5) %
Virginia 220 4,586 4,556 0.7  % 1,833  1,670  9.8  % 2,753  2,886  (4.6) %
Tennessee 702 14,088 13,812 2.0  % 6,023  5,925  1.7  % 8,065  7,887  2.3  %
South Carolina 474 8,586 8,110 5.9  % 4,477  4,053  10.5  % 4,109  4,057  1.3  %
Totals 2,576 $ 47,374 $ 45,604 3.9  % $ 21,681  $ 19,866  9.1  % $ 25,693  $ 25,738  (0.2) %
Weighted Average Occupancy Weighted Average Monthly Rent per Occupied Unit
2023 2022 % Change 2023 2022 % Change
Georgia 93.1  % 96.9  % (3.9) % $ 1,376  $ 1,254  9.7  %
Florida 95.0  % 96.3  % (1.3) % 1,518  1,438  5.6  %
Texas 94.8  % 95.9  % (1.1) % 1,310  1,209  8.4  %
Ohio 96.5  % 97.3  % (0.8) % 1,104  1,031  7.1  %
Virginia 95.8  % 97.4  % (1.6) % 1,623  1,593  1.9  %
Tennessee 93.5  % 96.8  % (3.4) % 1,641  1,569  4.6  %
South Carolina 95.2  % 97.0  % (1.9) % 1,407  1,292  8.9  %
Weighted Average 94.5  % 96.8  % (2.4) % $ 1,457  $ 1,369  6.4  %
________________________________________
(1) See definition of Same Store under "Non-GAAP Financial Measures and Definitions"
(2) See the reconciliation of NOI to net income, as calculated in accordance with GAAP, and the definition of NOI
under "Non-GAAP Financial Measures and Definitions."

23

BRT Apartments Corp. (NYSE: BRT)
Unconsolidated Same Store Comparisons (1)
Quarters ended December 31, 2023 and 2022
BRT Pro-rata Share
(dollars in thousands, except monthly rent amounts)
________________________________________________________________________________________
Revenues Property Operating Expenses NOI (2)
Units 2023 2022 % Change 2023 2022 % Change 2023 2022 % Change
Texas 1,103 $ 2,652 $ 2,585 2.6  % $ 1,162  $ 1,284  (9.5) % $ 1,490  $ 1,301  14.5  %
Georgia 271 956 926 3.2  % 432  491  (12.0) % 523  435  20.2  %
South Carolina 713 1,279 1,234 3.6  % 443  407  8.8  % 836  827  1.1  %
Alabama 200 572 541 5.7  % 270  236  14.4  % 302  305  (1.0) %
Totals 2,287 $ 5,459 $ 5,286 3.3  % $ 2,307 $ 2,418 (4.6) % $ 3,152 $ 2,868 9.9  %
Weighted Average Occupancy Weighted Average Monthly Rent per Occupied Unit
2023 2022 % Change 2023 2022 % Change
Texas 91.8  % 93.9  % (2.2) % $ 1,551  $ 1,491  4.0  %
Georgia 94.8  % 95.2  % (0.4) % 1,542  1,468  5.0  %
South Carolina 93.5  % 93.7  % (0.2) % 1,530  1,463  4.6  %
Alabama 96.0  % 98.3  % (2.3) % 1,117  1,020  9.5  %
Weighted Average 93.0  % 94.4  % (1.5) % $ 1,504  $ 1,437  4.7  %
________________________________________
(1) See definition of Same Store under "Non-GAAP Financial Measures and Definitions"
(2) See the reconciliation of NOI to net income, as calculated in accordance with GAAP, and the definition of NOI and pro-rata share under "Non-GAAP Financial
Measures and Definitions."





24

BRT Apartments Corp. (NYSE: BRT)
Unconsolidated Same Store Comparisons (1)
Twelve months ended December 31, 2023 and 2022
BRT Pro-rata Share
(dollars in thousands, except monthly rent amounts)
_______________________________________________________________________________________
Revenues Property Operating Expenses NOI (2)
Units 2023 2022 % Change 2023 2022 % Change 2023 2022 % Change
Texas 1,103 $ 10,488 $ 10,006 4.8  % $ 5,040  $ 4,784  5.4  % $ 5,448  $ 5,222  4.3  %
Georgia 271 3,813 3,526 8.1  % 1,830  1,661  10.2  % 1,983  1,865  6.3  %
South Carolina 713 5,112 4,854 5.3  % 1,846  1,738  6.2  % 3,266  3,116  4.8  %
Alabama 200 2,238 2,064 8.4  % 1,115  983  13.4  % 1,123  1,081  3.9  %
Totals 2,287 $ 21,651 $ 20,450 5.9  % $ 9,831  $ 9,166  7.3  % $ 11,820  $ 11,284  4.8  %
Weighted Average Occupancy Weighted Average Monthly Rent per Occupied Unit
2023 2022 % Change 2023 2022 % Change
Texas 92.3  % 95.2  % (3.0) % $ 1,530  $ 1,415  8.1  %
Georgia 95.8  % 94.1  % 1.8  % 1,507  1,405  7.3  %
South Carolina 94.0  % 96.1  % (2.2) % 1,488  1,391  7.0  %
Alabama 97.5  % 97.7  % (0.2) % 1,073  983  9.2  %
Weighted Average 93.7  % 95.6  % (2.0) % $ 1,473  $ 1,368  7.7  %
________________________________________
(1) See definition of Same Store under "Non-GAAP Financial Measures and Definitions"
(2) See the reconciliation of NOI to net income, as calculated in accordance with GAAP, and the definition of NOI and pro-rata share under "Non-GAAP Financial
Measures and Definitions."



25

BRT Apartments Corp. (NYSE: BRT)
Buyout NOI by State
Twelve Months Ended December 31, 2023 and 2022 (1)
Assuming 100% Ownership
(dollars in thousands)
________________________________________________________________________________________


Twelve months Ended December 31,
2023 2022
Revenues Expenses NOI Revenues Expenses NOI
Alabama $ 11,194 $ 4,870 $ 6,324 $ 10,489 $ 4,456 $ 6,033
Florida 4,122 2,172 1,950 3,817 1,854 1,963
Georgia 2,823 1,439 1,384 2,699 1,429 1,270
Mississippi 12,185 4,250 7,935 11,224 4,142 7,082
Missouri 3,802 1,683 2,119 3,546 1,479 2,067
North Carolina 4,168 1,659 2,509 3,807 1,495 2,312
Texas 5,921 3,586 2,335 6,249 3,159 3,090
Totals $ 44,215 $ 19,659 $ 24,556 $ 41,831 $ 18,014 $ 23,817
_______________________________________

(1) There was no buyout activity during the three months ended December 31, 2023 and 2022.








26

BRT Apartments Corp. (NYSE: BRT)
Buyout NOI Reconciliation
Twelve Months Ended December 31, 2023 and 2022 (1)
Assuming 100% Ownership for 2022
(dollars in thousands)
________________________________________________________________________________________

Twelve months Ended December 31,
2023 2022
Net Income $ 3,873  $ 49,955 
Less: Equity in earnings from JV (17,037) (66,426)
Add: Net income from unconsolidated JV 42,585  121,187 
Less: Other income (548) (12)
Add: Interest Expense 22,161  15,514 
General and administrative 15,433  14,654 
Impairment Charge —  8,553 
Depreciation and amortization 28,484  24,812 
Provision for taxes 54  821 
Loss on Extinguishment of debt —  563 
Unconsolidated Interest Expense 9,268  16,269 
Unconsolidated Depreciation 10,403  17,798 
Unconsolidated Loss on Extinguishment of debt 561  3,491 
Less: Gain on sale of real estate (604) (6)
Casualty loss 323  850 
Insurance recovery (793) (850)
Gain on insurance recoveries (240) (62)
Unconsolidated Insurance Recovery —  (8,553)
Unconsolidated Gain on Insurance Recoveries (65) (567)
Unconsolidated Gain on Sale (38,418) (118,270)
Unconsolidated Other equity earnings (126) (121)
Add: Net loss attributable to non-controlling interests 142  144 
Net Operating Income 75,456  79,744 
Less: Non-buyout net operating income 50,900  55,927 
Buyout Net Operating Income $ 24,556  $ 23,817 
_______________________________________

(1) There was no buyout activity during the three months ended December 31, 2023 and 2022.



27

BRT Apartments Corp. (NYSE: BRT)
RECONCILIATIONS
(dollars in thousands)
________________________________________________________________________________________

The following tables provides a reconciliation of NOI to net income attributable to common stockholders as computed in accordance with GAAP for the periods presented for the consolidated properties:


Consolidated Three months ended December 31, Twelve months Ended December 31,
2023 2022 2023 2022
GAAP Net (loss) income attributable to common stockholders $ (1,737) $ (4,219) $ 3,873  $ 49,955 
Less: Other Income (143) —  (548) (12)
Add: Interest expense 5,584  5,520  22,161  15,514 
         General and administrative 3,513  3,815  15,433  14,654 
         Depreciation and amortization 6,389  8,031  28,484  24,812 
         Impairment charge —  —  —  — 
         Provision for taxes 49  (155) 54  821 
Less: Gain on sale of real estate —  —  (604) (6)
Add: Loss on extinguishment of debt —  —  —  563 
           Equity in (earnings) loss of unconsolidated joint venture
           properties
(588) (580) (2,293) (1,895)
          Casualty loss 323  850  323  850 
Less: Equity in earnings from sale of unconsolidated joint venture
          properties
—  —  (14,744) (64,531)
Insurance recovery of casualty loss (317) (850) (793) (850)
Gain on insurance recovery —  —  (240) (62)
Add: Net loss attributable to non-controlling interests 36  37  142  144 
Net Operating Income $ 13,109  $ 12,449  $ 51,248  $ 39,957 
Less: Non-same store and non- multi -family Net Operating Income 258  272  25,555  14,219 
Same store Net Operating Income $ 12,851  $ 12,177  $ 25,693  $ 25,738 


28

BRT Apartments Corp. (NYSE: BRT)
RECONCILIATIONS
(dollars in thousands)
________________________________________________________________________________________


The following tables provides a reconciliation of BRT's Equity in earnings from NOI to net income attributable to common stockholders as computed in accordance with GAAP for the periods presented for BRT's pro rata share of the unconsolidated properties:

Unconsolidated Three months ended December 31, Twelve months Ended December 31,
2023 2022 2023 2022
BRT equity in earnings from joint ventures $ 588  $ 580  $ 17,037  $ 66,426 
Add: Interest expense 1,131  1,280  4,738  9,872 
         Depreciation 1,307  1,443  5,291  10,677 
         Loss on extinguishment of debt —  —  212  1,876 
        Impairment of assets —  1,493  —  1,493 
Less: Gain on sale of real estate —  —  (14,744) (64,531)
          Other equity earnings (8) (32) (127) (121)
          Insurance recoveries —  (1,493) —  (1,493)
         Gain on sale of insurance recoveries —  —  (30) (428)
Net Operating Income $ 3,018  $ 3,271  $ 12,377  $ 23,771 
Less: Non-same store Net Operating Income (134) 403  557  12,487 
Same store Net Operating Income $ 3,152  $ 2,868  $ 11,820  $ 11,284 
Consolidated same store Net Operating Income $ 12,851  $ 12,177  $ 25,693  $ 25,738 
Unconsolidated same store Net Operating Income 3,152  2,868  11,820  11,284 
Buyout Net Operating Income —  —  24,556  23,817 
Combined Portfolio Net Operating Income $ 16,003  $ 15,045  $ 62,069  $ 60,839 
29

BRT Apartments Corp. (NYSE: BRT)
RECONCILIATIONS
(dollars in thousands)

_____________________________________________________________________________________________________________________

The condensed income statements for the unconsolidated properties below, for the three months ended December 31, 2023 and 2022, presents BRT's pro-rata information.

Three months ended December 31, 2023
Total Partner Share BRT Share
Revenues:
Rental and other revenue $ 10,541  $ 5,096  $ 5,445 
Total revenues 10,541  5,096  5,445 
Expenses:
Real estate operating expenses 4,742  2,315  2,427 
Interest expense 2,211  1,080  1,131 
Depreciation 2,570  1,263  1,307 
Total expenses 9,523  4,658  4,865 
Total revenues less total expenses 1,018  438  580 
Equity in earnings of joint ventures (1)
Net income $ 1,025  $ 437  $ 588  (1)


Three Months Ended December 31, 2022
Total Partner Share BRT Share
Revenues:
Rental and other revenue $ 12,033  $ 5,861  $ 6,172 
Total revenues 12,033  5,861  6,172 
Expenses:
Real estate operating expenses 5,563  2,662  2,901 
Interest expense 2,507  1,227  1,280 
Depreciation 2,841  1,398  1,443 
Total expenses 10,911  5,287  5,624 
Total revenues less total expenses 1,122  574  548 
Equity in earnings of joint ventures 32  —  32 
Impairment of assets (8,553) (7,060) (1,493)
Insurance recoveries 8,553  7,060  1,493 
Net loss $ 1,154  $ 574  $ 580  (1)
_______________________
(1) Reflects BRT's share as determined in accordance with GAAP - not its pro-rata share The condensed income statements below present for the periods indicated a reconciliation of the information that appears in note 6 of BRT's Annual Report on Form 10-K to the BRT pro rata information presented here in this supplemental.
30

BRT Apartments Corp. (NYSE: BRT)
RECONCILIATIONS
(dollars in thousands)

_____________________________________________________________________________________________________________________


Twelve months Ended December 31, 2023
Total Partner Share BRT Share
Revenues:
Rental and other revenue $ 44,785  $ 21,706  $ 23,079 
Total revenues 44,785  21,706  23,079 
Expenses:
Real estate operating expenses 20,577  9,875  10,702 
Interest expense 9,268  4,530  4,738 
Depreciation 10,403  5,112  5,291 
Total expenses 40,248  19,517  20,731 
Total revenues less total expenses 4,537  2,189  2,348 
Equity in earnings of joint ventures 126  (1) 127 
Gain on insurance recoveries 65  35  30 
Gain on sale of real estate properties 38,418  23,674  14,744 
Loss on extinguishment of debt (561) (349) (212)
Net income $ 42,585  $ 25,548  $ 17,037 


Twelve months Ended December 31, 2022
Total Partner Share BRT Share
Revenues:
Rental and other revenue $ 72,873  $ 29,101  $ 43,772 
Total revenues 72,873  29,101  43,772 
Expenses:
Real estate operating expenses 33,086  13,085  20,001 
Interest expense 16,269  6,397  9,872 
Depreciation 17,798  7,121  10,677 
Total expenses 67,153  26,603  40,550 
Total revenues less total expenses 5,720  2,498  3,222 
Equity in earnings of joint ventures 121  —  121 
Impairment of assets (8,553) (7,060) (1,493)
Insurance recoveries 8,553  7,060  1,493 
Gain on insurance recoveries 567  139  428 
Gain on sale of real estate properties 118,270  53,739  64,531 
Loss on extinguishment of debt (3,491) (1,615) (1,876)
Net loss $ 121,187  $ 54,761  $ 66,426 

31

BRT Apartments Corp. (NYSE: BRT)
Balance Sheet of Unconsolidated Joint Ventures
(dollars in thousands)

_____________________________________________________________________________________________________________________

The condensed balance sheet below at December 31, 2023, represent a reconciliation of the information that appears in note 6 of BRT's Annual Report on Form 10-K to the BRT pro rata information presented here in the supplemental. The Company held interests in unconsolidated joint ventures that own seven multi-family properties and a planned 240-unit development property, now substantially complete (the "Unconsolidated Properties"). The condensed balance sheet below presents information regarding such properties (dollars in thousands):


December 31, 2023
TOTAL BRT Share Partner Share
ASSETS
Real estate properties, net of accumulated depreciation $ 275,874  $ 138,753  $ 137,121 
Cash and cash equivalents 6,447  2,719  3,728 
Other assets 54,715  12,504  42,211 
Total Assets $ 337,036  $ 153,976  $ 183,060 
LIABILITIES AND EQUITY
Liabilities:
Mortgages payable, net of deferred costs 246,966  116,104  130,862 
Accounts payable and accrued liabilities 8,751  3,872  4,879 
Total Liabilities 255,717  119,976  135,741 
Commitments and contingencies
Equity:
Total unconsolidated joint venture equity 81,319  34,000  47,319 
Total Liabilities and Equity $ 337,036  $ 153,976  $ 183,060 


32