株探米国株
日本語 英語
エドガーで原本を確認する
false000168722900016872292025-10-292025-10-29

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): October 29, 2025
Invitation Homes Inc.
(Exact Name of Registrant as Specified in its charter)
Maryland
001-38004
90-0939055
(State or other jurisdiction of incorporation)
(Commission File Number)
(I.R.S. Employer Identification No.)
5420 LBJ Freeway, Suite 600
Dallas, Texas 75240
(Address of principal executive offices, including zip code)
(972) 421-3600
(Registrant’s telephone number, including area code)
N/A
(Former Name or Former Address, if Changed Since Last Report)
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:
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, $0.01 par value
INVH
New York Stock Exchange
NYSE Texas, Inc.
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (17 CFR §230.405) or Rule 12b-2 of the Securities Exchange Act of 1934 (17 CFR §240.12b-2):
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 October 29, 2025, Invitation Homes Inc. (the “Company”) issued a press release announcing the results of the Company’s operations for the quarter ended September 30, 2025. The full text of the press release is furnished as Exhibit 99.1 to this Current Report on Form 8-K and is incorporated herein by reference.
The information in this Current Report on Form 8-K, including Exhibit 99.1 hereto, is being furnished pursuant to Item 2.02 of Form 8-K and shall not be deemed to be “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise subject to the liabilities of that section, nor shall it be deemed incorporated by reference in any filing made by the Company under the Securities Act of 1933, as amended, or the Exchange Act, except as shall be expressly set forth by specific reference in such a filing.
Item 9.01
Financial Statements and Exhibits.
(d) Exhibits.
Exhibit No. Description
Press Release of Invitation Homes Inc. dated October 29, 2025, announcing results for the quarter
ended September 30, 2025.
104 Cover Page Interactive Data File (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.
 
INVITATION HOMES INC.
By: /s/ Mark A. Solls
Name: Mark A. Solls
Title:
Executive Vice President, Secretary
and Chief Legal Officer
Date: October 29, 2025



EX-99.1 2 q32025supplemental.htm EX-99.1 Document

q3suppcover-2025x96a.jpg


logo_horizontala14a.jpg
Table of Contents
















Note: Refer to “Glossary and Reconciliations” for metric definitions and reconciliations of non-GAAP financial measures.
Q3 2025 Earnings Release and Supplemental Information — page 2

logo_horizontala14a.jpg
Earnings Press Release
Invitation Homes Reports Third Quarter 2025 Results
Dallas, TX, October 29, 2025 — Invitation Homes Inc. (NYSE: INVH) (“Invitation Homes,” “we,” “our,” and “us”), the nation’s premier single-family home leasing and management company, today announced our Third Quarter (“Q3”) 2025 financial and operating results.

Q3 2025 Highlights
•Year over year, total revenues increased 4.2% to $688 million, property operating and maintenance costs increased 6.9% to $259 million, and net income available to common stockholders increased 43.5% to $136 million or $0.22 per diluted common share.
•Year over year, Core FFO per share increased 0.4% to $0.47 and AFFO per share increased 0.1% to $0.38.
•Same Store NOI increased 1.1% year over year on 2.3% Same Store Core Revenues growth and 4.9% Same Store Core Operating Expenses growth.
•Same Store Average Occupancy was 96.5%, representing an expected reduction of 60 basis points year over year.
•Same Store renewal rent growth of 4.5% and Same Store new lease rent growth of (0.6)% resulted in Same Store blended rent growth of 3.0%.
•Same Store Bad Debt was 0.7% of gross rental revenue, a 20 basis point improvement year over year.
•Acquisitions by us and our joint ventures totaled 749 homes for approximately $260 million while dispositions totaled 316 homes for approximately $122 million.
•As previously announced, on August 15, 2025 we closed a public offering of $600 million aggregate principal amount of 4.950% Senior Notes due 2033.
•As previously announced, on August 15, 2025 our common stock was dual listed on NYSE Texas, a new fully electronic equities exchange headquartered in Dallas, under the same INVH ticker symbol while maintaining our primary listing on the NYSE.
•In recognition of our year to date performance, we have raised our full year 2025 guidance midpoints for Core FFO per share and AFFO per share by one cent each to $1.92 and $1.62, respectively, and Same Store NOI growth by 25 basis points to 2.25%.

In addition, this week our Board of Directors authorized a share repurchase program under which we may acquire shares of our common stock in open market or negotiated transactions up to an aggregate purchase price of $500 million. We view this as a tool that is part of a disciplined capital allocation plan and an ordinary course approach to enhancing shareholder value.

Comments from Chief Executive Officer Dallas Tanner
“Our third quarter results showcased our robust Same Store renewal rate growth and sustained momentum in Core FFO per share. These achievements underscore the strength of our platform and the effectiveness of our operating strategy. In recognition of our year to date performance, we have raised our full year 2025 guidance midpoints for Core FFO per share and AFFO per share by one cent each to $1.92 and $1.62, respectively, and Same Store NOI growth by 25 basis points to 2.25%. I want to extend my sincere thanks to our teams across the country for their dedication, as well as to our customers for their loyalty and trust in Invitation Homes. By continuing to prioritize resident experience, operational excellence, and disciplined capital allocation, we believe we are well-positioned to deliver strong results and long-term value for our stockholders.”

Glossary & Reconciliations of Non-GAAP Financial and Other Operating Measures
Financial and operating measures found in the Earnings Release and Supplemental Information include certain measures used by Invitation Homes management that are measures not defined under accounting principles generally accepted in the United States (“GAAP”). These measures are defined herein and, as applicable, reconciled to the most comparable GAAP measures.



Note: Refer to “Glossary and Reconciliations” for metric definitions and reconciliations of non-GAAP financial measures.
Q3 2025 Earnings Release and Supplemental Information — page 3

logo_horizontala14a.jpg

Financial Results
Net Income, FFO, Core FFO, and AFFO Per Share — Diluted
Q3 2025 Q3 2024 YTD 2025 YTD 2024
Net income $ 0.22  $ 0.15  $ 0.72  $ 0.51 
FFO 0.44  0.37  1.35  1.14 
Core FFO 0.47  0.47  1.43  1.41 
AFFO 0.38  0.38  1.22  1.19 
Net Income
Net income per common share — diluted for Q3 2025 was $0.22, compared to net income per common share — diluted of $0.15 for Q3 2024. Total revenues and total property operating and maintenance expenses for Q3 2025 were $688 million and $259 million, respectively, compared to $660 million and $242 million, respectively, for Q3 2024.

Net income per common share — diluted for YTD 2025 was $0.72, compared to net income per share — diluted of $0.51 for YTD 2024. Total revenues and total property operating and maintenance expenses for YTD 2025 were $2,044 million and $741 million, respectively, compared to $1,960 million and $707 million, respectively, for YTD 2024.
Core FFO
Year over year, Core FFO per share for Q3 2025 increased 0.4% to $0.47, while Core FFO per share for YTD 2025 increased 1.9% to $1.43, primarily due to NOI growth.
AFFO
Year over year, AFFO per share for Q3 2025 increased 0.1% to $0.38, while AFFO per share for YTD 2025 increased 2.5% to $1.22, primarily due to the increase in Core FFO per share described above.

Operating Results
Same Store Operating Results Snapshot
Number of homes in Same Store Portfolio: 77,284 
Q3 2025 Q3 2024 YTD 2025 YTD 2024
Core Revenues growth (year over year) 2.3  % 2.5  %
Core Operating Expenses growth (year over year) 4.9  % 2.2  %
NOI growth (year over year) 1.1  % 2.7  %
Average Occupancy 96.5  % 97.1  % 97.0  % 97.5  %
Bad Debt % of gross rental revenue 0.7  % 0.9  % 0.6  % 0.8  %
Turnover Rate 6.4  % 6.1  % 17.4  % 17.6  %
Rental Rate Growth (lease-over-lease):
Renewals 4.5  % 4.2  % 4.8  % 5.1  %
New Leases (0.6) % 1.6  % 0.5  % 2.0  %
Blended 3.0  % 3.5  % 3.5  % 4.2  %




Note: Refer to “Glossary and Reconciliations” for metric definitions and reconciliations of non-GAAP financial measures.
Q3 2025 Earnings Release and Supplemental Information — page 4

logo_horizontala14a.jpg
Same Store NOI
For the Same Store Portfolio of 77,284 homes, Same Store NOI for Q3 2025 increased 1.1% year over year on Same Store Core Revenues growth of 2.3% and Same Store Core Operating Expenses growth of 4.9%.

YTD 2025 Same Store NOI increased 2.7% year over year on Same Store Core Revenues growth of 2.5% and Same Store Core Operating Expenses growth of 2.2%.

Same Store Core Revenues
Same Store Core Revenues growth for Q3 2025 of 2.3% year over year was primarily driven by a 2.5% increase in Average Monthly Rent, a 7.7% increase in other income, net of resident recoveries, and a 20 basis point improvement in Same Store Bad Debt, partially offset by a 60 basis point year over year decline in Average Occupancy.

YTD 2025 Same Store Core Revenues growth of 2.5% year over year was primarily driven by a 2.8% increase in Average Monthly Rent, a 5.8% increase in other income, net of resident recoveries, and a 20 basis point improvement in Same Store Bad Debt, partially offset by a 50 basis point year over year decline in Average Occupancy.

Same Store Core Operating Expenses
Same Store Core Operating Expenses for Q3 2025 increased 4.9% year over year, primarily attributable to a 7.4% increase in controllable expenses and a 3.4% increase in fixed expenses.

YTD 2025 Same Store Core Operating Expenses increased 2.2% year over year, primarily driven by a 1.9% increase in fixed expenses and a 2.9% increase in controllable expenses.

Investment and Property Management Activity
Acquisitions for Q3 2025 totaled 749 homes for approximately $260 million through our various acquisition channels. This included 526 wholly owned homes for approximately $179 million and 223 homes for approximately $81 million in our joint ventures. Dispositions for Q3 2025 included 292 wholly owned homes for gross proceeds of approximately $112 million and 24 homes for gross proceeds of approximately $10 million in our joint ventures.

Year to date through Q3 2025, we acquired 2,042 wholly owned homes for $689 million and 378 homes for $134 million in our joint ventures. We also sold 1,041 wholly owned homes for $396 million and 103 homes for $46 million in our joint ventures.

A summary of our owned and/or managed homes is included in the following table:
Summary of Homes Owned and/or Managed As Of September 30, 2025
Number of Homes Owned and/or Managed as of 6/30/2025 Acquired or Added In
Q3 2025
Disposed or Subtracted In Q3 2025 Number of Homes Owned and/or Managed as of 9/30/2025
Wholly owned homes 85,905 526 (292) 86,139
Joint venture owned homes 7,698 223 (24) 7,897
Managed-only homes 16,785 (634) 16,151
Total homes owned and/or managed 110,388 749 (950) 110,187





Note: Refer to “Glossary and Reconciliations” for metric definitions and reconciliations of non-GAAP financial measures.
Q3 2025 Earnings Release and Supplemental Information — page 5

logo_horizontala14a.jpg
Balance Sheet and Capital Markets Activity
As of September 30, 2025, we had $1,905 million in available liquidity through a combination of unrestricted cash and undrawn capacity on our revolving credit facility. In addition, our total indebtedness of $8,313 million consisted of 83.3% unsecured debt and 16.7% secured debt; 95.5% of our total debt was fixed rate or swapped to fixed rate; approximately 90% of our wholly owned homes were unencumbered; and our Net debt / TTM adjusted EBITDAre was 5.2x. We have no debt reaching final maturity before 2027.
As previously announced, on August 15, 2025 we closed a public offering of $600 million aggregate principal amount of 4.950% Senior Notes due 2033. Further, as previously announced, on August 15, 2025 our common stock was dual listed on NYSE Texas, a new fully electronic equities exchange headquartered in Dallas, under the same INVH ticker symbol while maintaining our primary listing on the NYSE.
In addition, this week our Board of Directors authorized a share repurchase program under which we may acquire shares of our common stock in open market or negotiated transactions up to an aggregate purchase price of $500 million. We view this as a tool that is part of a disciplined capital allocation plan and an ordinary course approach to enhancing shareholder value. Repurchases, if any, will be made at our discretion and are not required or guaranteed. The timing and actual number of shares repurchased will depend on a variety of factors, including price, corporate and regulatory requirements, market conditions, and other liquidity needs and priorities.

FY 2025 Guidance
We have raised our full year 2025 guidance midpoints for Core FFO per share and AFFO per share by one cent each to $1.92 and $1.62, respectively, and Same Store NOI growth by 25 basis points to 2.25%, as set forth below in addition to our underlying assumptions. In accordance with SEC rules, we do not provide guidance for the most comparable GAAP financial measures of net income (loss), total revenues, and property operating and maintenance expense. Additionally, a reconciliation of the forward-looking non-GAAP financial measures of Core FFO per share, AFFO per share, Same Store Core Revenues growth, Same Store Core Operating Expenses growth, and Same Store NOI growth to the comparable GAAP financial measures cannot be provided without unreasonable effort because we are unable to reasonably predict certain items contained in the GAAP measures, including non-recurring and infrequent items that are not indicative of our ongoing operations. Such items include, but are not limited to, impairment on depreciated real estate assets, net (gain)/loss on sale of previously depreciated real estate assets, share-based compensation, net casualty losses and reserves, non-Same Store revenues, and non-Same Store operating expenses. These items are uncertain, depend on various factors, and could have a material impact on our GAAP results for the guidance period.

FY 2025 Guidance Summary
Current
Guidance Range
Current
Guidance
Midpoint
Prior
Guidance
Midpoint
Change in Guidance Midpoint
Core FFO per share — diluted $1.90 to $1.94 $1.92 $1.91 $0.01
AFFO per share — diluted $1.60 to $1.64 $1.62 $1.61 $0.01
Same Store Core Revenues growth 2.0% to 3.0% 2.5% 2.5% 0 bps
Same Store Core Operating Expenses growth 2.0% to 3.5% 2.75% 3.5% -75 bps
Same Store NOI growth 1.75% to 2.75% 2.25% 2.0% 25 bps
Wholly owned acquisitions (1)
$750 million to
$850 million
$800 million $600 million $200 million
JV acquisitions $100 million to
$200 million
$150 million $150 million $— million
Wholly owned dispositions $400 million to
$600 million
$500 million $500 million $— million
(1)The increase in wholly owned acquisitions guidance reflects $689 million in year to date activity through Q3 2025, plus anticipated Q4 2025 acquisitions from our homebuilder partner pipeline and/or opportunistic one-off acquisitions via homebuilder month-end inventory.




Note: Refer to “Glossary and Reconciliations” for metric definitions and reconciliations of non-GAAP financial measures.
Q3 2025 Earnings Release and Supplemental Information — page 6

logo_horizontala14a.jpg
Earnings Conference Call Information
We have scheduled a conference call at 11:00 a.m. Eastern Time on October 30, 2025, to review Q3 2025 results, discuss recent events, and conduct a question-and-answer session. The domestic dial-in number is 1-888-330-2384, and the international dial-in number is 1-240-789-2701. The conference ID is 7714113.

Listen-only participants are encouraged to join the conference call via a live audio webcast, which is available online from our investor relations website at www.invh.com. Following the conclusion of the earnings call, we will post a replay of the webcast to our website for one year.

Supplemental Information
The full text of the Earnings Release and Supplemental Information referenced in this release are available on our Investor Relations website at www.invh.com.

About Invitation Homes
Invitation Homes, an S&P 500 company, is the nation’s premier single-family home leasing and management company, meeting changing lifestyle demands by providing access to high-quality homes with valued features such as close proximity to jobs and access to good schools. Our purpose, Unlock the Power of Home™, reflects our commitment to providing living solutions and Genuine CARE™ to the growing share of people who count on the flexibility and savings of leasing a home.

Investor Relations Contact Media Relations Contact
Scott McLaughlin Kristi DesJarlais
844.456.INVH (4684) 844.456.INVH (4684)
IR@InvitationHomes.com Media@InvitationHomes.com

Forward-Looking Statements
This press release contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), which include, but are not limited to, statements related to our expectations regarding the performance of our business, our financial results, our liquidity and capital resources, and other non-historical statements. In some cases, you can identify these forward-looking statements by the use of words such as “outlook,” “guidance,” “believes,” “expects,” “potential,” “continues,” “may,” “will,” “should,” “could,” “seeks,” “projects,” “predicts,” “intends,” “plans,” “estimates,” “anticipates,” or the negative version of these words or other comparable words. Such forward-looking statements are subject to various risks and uncertainties that may impact our financial condition, results of operations, cash flows, business, associates, and residents, including, among others, risks inherent to the single-family rental industry and our business model, macroeconomic factors beyond our control, competition in identifying and acquiring properties, competition in the leasing market for quality residents, increasing property taxes, homeowners’ association (“HOA”) fees and insurance costs, poor resident selection and defaults and non-renewals by our residents, our dependence on third parties for key services, risks related to the evaluation of properties, performance of our information technology systems, development and use of artificial intelligence, risks related to our indebtedness, risks related to the potential negative impact of fluctuating global and United States economic conditions (including inflation and imposition or increase of tariffs and trade restrictions by the United States and foreign countries), uncertainty in financial markets (including as a result of events affecting financial institutions), geopolitical tensions, natural disasters, climate change, and public health crises. Accordingly, there are or will be important factors that could cause actual outcomes or results to differ materially from those indicated in these statements. We believe these factors include, but are not limited to, those described under Part I.  Item 1A. “Risk Factors” in our Annual Report on Form 10-K for the year ended December 31, 2024 (the “Annual Report”), as such factors may be updated from time to time in our periodic filings with the Securities and Exchange Commission (the “SEC”), which are accessible on the SEC’s website at www.sec.gov. These factors should not be construed as exhaustive and should be read in conjunction with the other cautionary statements that are included in this release, in the Annual Report, and in our other periodic filings. The forward-looking statements speak only as of the date of this press release, and we expressly disclaim any obligation or undertaking to publicly update or review any forward-looking statement, whether as a result of new information, future developments or otherwise, except to the extent otherwise required by law.



Note: Refer to “Glossary and Reconciliations” for metric definitions and reconciliations of non-GAAP financial measures.
Q3 2025 Earnings Release and Supplemental Information — page 7

logo_horizontala14a.jpg

Consolidated Balance Sheets
($ in thousands, except shares and per share data)
September 30, 2025 December 31, 2024
(unaudited)
Assets:
Investments in single-family residential properties, net $ 17,356,304  $ 17,212,126 
Cash and cash equivalents 155,370  174,491 
Restricted cash 240,298  245,202 
Goodwill 258,207  258,207 
Investments in unconsolidated joint ventures 255,867  241,605 
Other assets, net 516,730  569,320 
Total assets $ 18,782,776  $ 18,700,951 
Liabilities:
Secured debt, net
$ 1,383,541  $ 1,385,573 
Unsecured notes, net 4,396,973  3,800,688 
Term loan facilities, net 2,449,770  2,446,041 
Revolving facility —  570,000 
Accounts payable and accrued expenses 407,288  247,709 
Resident security deposits 184,315  180,866 
Other liabilities 297,939  277,565 
Total liabilities 9,119,826  8,908,442 
Equity:
Stockholders’ equity
Preferred stock, $0.01 par value per share, 900,000,000 shares authorized, none outstanding as of September 30, 2025 and December 31, 2024 —  — 
Common stock, $0.01 par value per share, 9,000,000,000 shares authorized, 613,020,589 and 612,605,478 outstanding as of September 30, 2025 and December 31, 2024, respectively
6,130  6,126 
Additional paid-in capital 11,183,482  11,170,597 
Accumulated deficit (1,571,463) (1,480,928)
Accumulated other comprehensive income 7,795  60,969 
Total stockholders’ equity
9,625,944  9,756,764 
Non-controlling interests 37,006  35,745 
Total equity 9,662,950  9,792,509 
Total liabilities and equity $ 18,782,776  $ 18,700,951 



Note: Refer to “Glossary and Reconciliations” for metric definitions and reconciliations of non-GAAP financial measures.
Q3 2025 Earnings Release and Supplemental Information — page 8

logo_horizontala14a.jpg

Consolidated Statements of Operations
($ in thousands, except shares and per share amounts) (unaudited)
Q3 2025 Q3 2024 YTD 2025 YTD 2024
Revenues:
Rental revenues $ 593,606  $ 575,462  $ 1,771,309  $ 1,723,757 
Other property income 72,585  65,880  207,060  187,157 
Management fee revenues 21,975  18,980  65,677  48,898 
Total revenues 688,166  660,322  2,044,046  1,959,812 
Expenses:
Property operating and maintenance 259,037  242,228  740,764  706,809 
Property management expense 37,073  34,382  109,645  98,252 
General and administrative 18,444  21,727  71,553  66,673 
Interest expense 90,781  91,060  262,449  270,912 
Depreciation and amortization 188,457  180,479  557,058  532,414 
Casualty losses, impairment, and other 3,420  20,872  11,132  35,362 
Total expenses 597,212  590,748  1,752,601  1,710,422 
Gains (losses) on investments in equity and other securities, net 380  (257) 69  1,038 
Other, net (1,769) (9,345) (2,537) (57,384)
Gain on sale of property, net of tax 45,515  47,766  163,772  141,531 
Income (losses) from investments in unconsolidated joint  ventures 2,130  (12,160) (7,890) (22,780)
Net income 137,210  95,578  444,859  311,795 
Net income attributable to non-controlling interests (472) (309) (1,489) (988)
Net income attributable to common stockholders 136,738  95,269  443,370  310,807 
Net income available to participating securities (264) (185) (714) (584)
Net income available to common stockholders — basic and diluted $ 136,474  $ 95,084  $ 442,656  $ 310,223 
Weighted average common shares outstanding — basic 613,084,571  612,674,802  612,971,293  612,508,300 
Weighted average common shares outstanding — diluted 613,084,571  613,645,188  613,237,288  613,759,171 
Net income per common share — basic $ 0.22  $ 0.16  $ 0.72  $ 0.51 
Net income per common share — diluted $ 0.22  $ 0.15  $ 0.72  $ 0.51 
Dividends declared per common share $ 0.29  $ 0.28  $ 0.87  $ 0.84 




Note: Refer to “Glossary and Reconciliations” for metric definitions and reconciliations of non-GAAP financial measures.
Q3 2025 Earnings Release and Supplemental Information — page 9

logo_horizontala14a.jpg
Supplemental Schedule 1

Reconciliation of FFO, Core FFO, and AFFO
($ in thousands, except shares and per share amounts) (unaudited)
FFO Reconciliation Q3 2025 Q3 2024 YTD 2025 YTD 2024
Net income available to common stockholders $ 136,474  $ 95,084  $ 442,656  $ 310,223 
Net income available to participating securities
264  185  714  584 
Non-controlling interests
472  309  1,489  988 
Depreciation and amortization on real estate assets
183,653  176,174  543,775  521,411 
Impairment on depreciated real estate investments
335  270  434  330 
Net gain on sale of previously depreciated investments in real estate (45,515) (47,766) (163,772) (141,531)
Depreciation and net gain on sale of investments in unconsolidated joint ventures (1,992) 4,060  5,016  10,076 
FFO $ 273,691  $ 228,316  $ 830,312  $ 702,081 
Core FFO Reconciliation Q3 2025 Q3 2024 YTD 2025 YTD 2024
FFO $ 273,691  $ 228,316  $ 830,312  $ 702,081 
Non-cash interest expense related to amortization of deferred financing costs, loan discounts, and non-cash interest expense from derivatives (1)
9,128  14,085  18,486  32,207 
Share-based compensation expense 1,916  5,417  20,537  20,809 
Legal settlements —  17,500  —  77,000 
Severance expense —  209  2,420  388 
Casualty losses and reserves, net (1)
3,116  20,729  10,799  35,174 
(Gains) losses on investments in equity and other securities, net (380) 257  (69) (1,038)
Core FFO $ 287,471  $ 286,513  $ 882,485  $ 866,621 
AFFO Reconciliation Q3 2025 Q3 2024 YTD 2025 YTD 2024
Core FFO $ 287,471  $ 286,513  $ 882,485  $ 866,621 
Recurring Capital Expenditures (1)
(52,350) (51,505) (132,969) (135,262)
AFFO $ 235,121  $ 235,008  $ 749,516  $ 731,359 
Net income available to common stockholders
Weighted average common shares outstanding — diluted 613,084,571  613,645,188  613,237,288  613,759,171 
Net income per common share — diluted $ 0.22  $ 0.15  $ 0.72  $ 0.51 
FFO, Core FFO, and AFFO
Weighted average common shares and OP Units outstanding — diluted 615,599,540  615,913,139  615,673,797  615,987,978 
FFO per share — diluted $ 0.44  $ 0.37  $ 1.35  $ 1.14 
Core FFO per share — diluted $ 0.47  $ 0.47  $ 1.43  $ 1.41 
AFFO per share — diluted $ 0.38  $ 0.38  $ 1.22  $ 1.19 
(1)Includes our share from unconsolidated joint ventures.



Note: Refer to “Glossary and Reconciliations” for metric definitions and reconciliations of non-GAAP financial measures.
Q3 2025 Earnings Release and Supplemental Information — page 10

     logo_horizontala14a.jpg
Supplemental Schedule 2(a)

Diluted Shares Outstanding
(unaudited)
Weighted Average Amounts for Net Income Q3 2025 Q3 2024 YTD 2025 YTD 2024
Common shares — basic 613,084,571  612,674,802  612,971,293  612,508,300 
Shares potentially issuable from vesting/conversion of equity-based awards —  970,386  265,995  1,250,871 
Total common shares — diluted 613,084,571  613,645,188  613,237,288  613,759,171 
Weighted average amounts for FFO, Core FFO, and AFFO Q3 2025 Q3 2024 YTD 2025 YTD 2024
Common shares — basic 613,084,571  612,674,802  612,971,293  612,508,300 
OP units — basic 2,099,937  1,979,009  2,058,429  1,945,886 
Shares potentially issuable from vesting/conversion of equity-based awards 415,032  1,259,328  644,075  1,533,792 
Total common shares and units — diluted 615,599,540  615,913,139  615,673,797  615,987,978 
Period end amounts for Core FFO and AFFO September 30, 2025
Common shares 613,020,589 
OP units 2,099,937 
Shares potentially issuable from vesting/conversion of equity-based awards 1,014,713 
Total common shares and units — diluted
616,135,239 





Note: Refer to “Glossary and Reconciliations” for metric definitions and reconciliations of non-GAAP financial measures.
Q3 2025 Earnings Release and Supplemental Information — page 11

logo_horizontala14a.jpg
Supplemental Schedule 2(b)
Debt Structure and Leverage Ratios — As of September 30, 2025
($ in thousands) (unaudited)
Wtd Avg Wtd Avg
Interest Years to
Debt Structure Balance % of Total
Rate (1)
Maturity (2)
Secured:
Fixed (3)
$ 1,388,398  16.7  % 4.0  % 2.8 
Floating — swapped to fixed —  —  % —  % — 
Floating —  —  % —  % — 
Total secured 1,388,398  16.7  % 4.0  % 2.8 
Unsecured:
Fixed 4,450,000  53.5  % 3.8  % 6.5 
Floating — swapped to fixed 2,100,000  25.3  % 4.0  % 4.1 
Floating 375,000  4.5  % 5.0  % 4.6 
Total unsecured 6,925,000  83.3  % 3.9  % 5.7 
Total Debt:
Fixed + floating swapped to fixed (3)
7,938,398  95.5  % 3.9  % 5.2 
Floating 375,000  4.5  % 5.0  % 4.6 
Total debt 8,313,398  100.0  % 3.9  % 5.2 
Unamortized discounts on notes payable (25,064)
Deferred financing costs, net (58,050)
Total debt per Balance Sheet 8,230,284 
Retained and repurchased certificates (55,499)
Cash, ex-security deposits and letters of credit (4)
(208,054)
Deferred financing costs, net 58,050 
Unamortized discounts on notes payable 25,064 
Net debt $ 8,049,845 
Leverage Ratios September 30, 2025
Net Debt / TTM Adjusted EBITDAre
5.2  x
Credit Ratings Ratings Outlook
Fitch Ratings BBB+ Stable
Moody’s Investors Service Baa2 Stable
S&P Global Ratings  BBB Positive
Unsecured Facilities Covenant Compliance (5)
Unsecured Public Bond Covenant Compliance (6)
Actual Requirement Actual Requirement
Total leverage ratio 28.9  % ≤ 60% Aggregate debt ratio 34.9  % ≤ 65%
Secured leverage ratio 5.8  % ≤ 45% Secured debt ratio 5.6  % ≤ 40%
Unencumbered leverage ratio 27.0  % ≤ 60% Unencumbered assets ratio 310.8  %    ≥ 150%
Fixed charge coverage ratio 4.4 x ≥ 1.5x Debt service ratio 4.6x ≥ 1.5x
Unsecured interest coverage ratio 5.3 x   ≥ 1.75x



Note: Refer to “Glossary and Reconciliations” for metric definitions and reconciliations of non-GAAP financial measures.
Q3 2025 Earnings Release and Supplemental Information — page 12

logo_horizontala14a.jpg
Supplemental Schedule 2(b) (Continued)
(1)Includes the impact of interest rate swaps in place and effective as of September 30, 2025. See Supplemental Schedule 2(d) for additional information regarding our interest rate swaps.
(2)Assumes all extension options are exercised.
(3)For the purposes of this table, IH 2019-1, a twelve-year secured term loan reaching final maturity in 2031 that bears interest at a fixed rate for the first 11 years and a floating rate in the twelfth year, is reflected as fixed rate debt.
(4)Represents cash and cash equivalents and the portion of restricted cash that excludes security deposits and letters of credit.
(5)Covenant calculations are specifically defined in our Amended and Restated Revolving Credit and Term Loan Agreement, and summarized in the “Glossary and Reconciliations” section below. For the purpose of calculating property value in applicable covenant metrics, properties owned for at least one year are valued by dividing NOI by a 6% capitalization rate (the market standard for residential loans), and properties owned for less than one year are valued at either their gross book value or by dividing NOI by a 6% capitalization rate.
(6)Covenant calculations are specifically defined in our Supplemental Indentures to the Base Indenture for our Senior Notes, which are summarized in the “Glossary and Reconciliations” section below. Property values for the purpose of applicable covenant metrics are calculated based on undepreciated book value.




Note: Refer to “Glossary and Reconciliations” for metric definitions and reconciliations of non-GAAP financial measures.
Q3 2025 Earnings Release and Supplemental Information — page 13

logo_horizontala14a.jpg
Supplemental Schedule 2(c)

Debt Maturity Schedule — As of September 30, 2025
($ in thousands) (unaudited)
Unsecured Debt
Secured Unsecured Term Loan Revolving % of
Debt Maturities, with Extensions (1)
Debt Notes Facilities Facility Total Total
2025 $ —  $ —  $ —  $ —  $ —  —  %
2026 —  —  —  —  —  —  %
2027 988,013  —  —  —  988,013  11.9  %
2028 —  750,000  —  —  750,000  9.0  %
2029 —  —  1,750,000  —  1,750,000  21.2  %
2030 —  450,000  725,000  —  1,175,000  14.1  %
2031 400,385  650,000  —  —  1,050,385  12.6  %
2032 —  600,000  —  —  600,000  7.2  %
2033 —  950,000  —  —  950,000  11.4  %
2034 —  400,000  —  —  400,000  4.8  %
2035 —  500,000  —  —  500,000  6.0  %
2036 —  150,000  —  —  150,000  1.8  %
1,388,398  4,450,000  2,475,000  —  8,313,398  100.0  %
Unamortized discounts on notes payable (615) (24,449) —  —  (25,064)
Deferred financing costs, net (4,242) (28,578) (25,230) —  (58,050)
Total per Balance Sheet $ 1,383,541  $ 4,396,973  $ 2,449,770  $ —  $ 8,230,284 
(1)Assumes all extension options are exercised.





















Note: Refer to “Glossary and Reconciliations” for metric definitions and reconciliations of non-GAAP financial measures.
Q3 2025 Earnings Release and Supplemental Information — page 14

logo_horizontala14a.jpg

Supplemental Schedule 2(d)

Active Swap Schedule — As of September 30, 2025
($ in thousands) (unaudited)
Agreement Date Effective Date Maturity Date Strike Rate Index Notional
9/20/2024 12/31/2024 5/31/2028 3.13% One month Term SOFR $ 200,000 
9/20/2024 12/31/2024 5/31/2028 3.14% One month Term SOFR 200,000
9/23/2024 12/31/2024 5/31/2028 3.13% One month Term SOFR 200,000
9/24/2024 12/31/2024 5/31/2028 3.08% One month Term SOFR 200,000
9/24/2024 12/31/2024 5/31/2028 3.08% One month Term SOFR 200,000
9/25/2024 12/31/2024 5/31/2028 1.93% One month Term SOFR 200,000
9/25/2024 12/31/2024 5/31/2029 3.12% One month Term SOFR 200,000
5/8/2025 5/8/2025 5/31/2028 3.51% One month Term SOFR 200,000
6/20/2025 6/20/2025 5/31/2028 3.60% One month Term SOFR 200,000
3/22/2023 7/9/2025 5/31/2029 2.99% One month Term SOFR 300,000
Weighted Average Strike Rate 3.07% Total $ 2,100,000 





Note: Refer to “Glossary and Reconciliations” for metric definitions and reconciliations of non-GAAP financial measures.
Q3 2025 Earnings Release and Supplemental Information — page 15

logo_horizontala14a.jpg
Supplemental Schedule 3(a)

Summary of Operating Information by Home Portfolio
($ in thousands) (unaudited)
Number of Homes, period-end Q3 2025
Total Portfolio 86,139 
Same Store Portfolio 77,284 
Same Store % of Total 89.7  %
Core Revenues Q3 2025 Q3 2024 Change YoY YTD 2025 YTD 2024 Change YoY
Total Portfolio $ 619,306  $ 598,930  3.4  % $ 1,846,422  $ 1,793,605  2.9  %
Same Store Portfolio 569,293  556,388  2.3  % 1,706,261  1,663,870  2.5  %
Core Operating Expenses Q3 2025 Q3 2024 Change YoY YTD 2025 YTD 2024 Change YoY
Total Portfolio $ 212,152  $ 199,816  6.2  % $ 608,817  $ 589,500  3.3  %
Same Store Portfolio 189,424  180,643  4.9  % 545,763  533,766  2.2  %
Net Operating Income Q3 2025 Q3 2024 Change YoY YTD 2025 YTD 2024 Change YoY
Total Portfolio $ 407,154  $ 399,114  2.0  % $ 1,237,605  $ 1,204,105  2.8  %
Same Store Portfolio 379,869  375,745  1.1  % 1,160,498  1,130,104  2.7  %






Note: Refer to “Glossary and Reconciliations” for metric definitions and reconciliations of non-GAAP financial measures.
Q3 2025 Earnings Release and Supplemental Information — page 16

logo_horizontala14a.jpg
Supplemental Schedule 3(b)

Same Store Portfolio Core Operating Detail
($ in thousands) (unaudited)
Change Change Change
Q3 2025 Q3 2024 YoY Q2 2025 Seq YTD 2025 YTD 2024 YoY
Revenues:
Rental revenues (1)
$ 546,117  $ 534,866  2.1  % $ 547,912  (0.3) % $ 1,638,057  $ 1,599,384  2.4  %
Other property income, net (1)(2)
23,176  21,522  7.7  % 23,266  (0.4) % 68,204  64,486  5.8  %
Core Revenues 569,293  556,388  2.3  % 571,178  (0.3) % 1,706,261  1,663,870  2.5  %
Fixed Expenses:
Property taxes 98,984  93,121  6.3  % 97,927  1.1  % 295,137  284,722  3.7  %
Insurance expenses 8,455  10,722  (21.1) % 9,829  (14.0) % 28,271  31,411  (10.0) %
HOA expenses 10,391  10,154  2.3  % 9,790  6.1  % 30,622  31,300  (2.2) %
     Total Fixed Expenses 117,830  113,997  3.4  % 117,546  0.2  % 354,030  347,433  1.9  %
Controllable Expenses:
Repairs and maintenance, net (3)
30,633  29,467  4.0  % 26,109  17.3  % 77,042  76,527  0.7  %
Personnel, leasing and marketing 20,311  20,167  0.7  % 20,551  (1.2) % 61,857  62,979  (1.8) %
Turnover, net (3)
11,977  10,805  10.8  % 9,695  23.5  % 29,799  29,527  0.9  %
Utilities and property administrative, net (3)
8,673  6,207  39.7  % 8,500  2.0  % 23,035  17,300  33.2  %
     Total Controllable Expenses 71,594  66,646  7.4  % 64,855  10.4  % 191,733  186,333  2.9  %
Core Operating Expenses 189,424  180,643  4.9  % 182,401  3.9  % 545,763  533,766  2.2  %
Net Operating Income $ 379,869  $ 375,745  1.1  % $ 388,777  (2.3) % $ 1,160,498  $ 1,130,104  2.7  %
(1)All rental revenues and other property income are reflected net of Bad Debt.
(2)Represents other property income net of all resident recoveries, which are reimbursements of charges for which residents are responsible. Same Store resident recoveries totaled $42,734, $38,778, $37,455, $120,969, and $107,405 for Q3 2025, Q3 2024, Q2 2025, YTD 2025, and YTD 2024, respectively.
(3)These expenses are presented net of applicable resident recoveries.






Note: Refer to “Glossary and Reconciliations” for metric definitions and reconciliations of non-GAAP financial measures.
Q3 2025 Earnings Release and Supplemental Information — page 17

logo_horizontala14a.jpg
Supplemental Schedule 3(c)

Same Store Quarterly Operating Trends
(unaudited)
Q3 2025 Q2 2025 Q1 2025 Q4 2024 Q3 2024
Average Occupancy 96.5  % 97.3  % 97.3  % 96.8  % 97.1  %
Turnover Rate 6.4  % 6.1  % 4.9  % 5.2  % 6.1  %
Trailing four quarters Turnover Rate 22.6  % 22.3  % 22.5  % 22.8  % N/A
Average Monthly Rent $ 2,461  $ 2,444  $ 2,429  $ 2,415  $ 2,401 
Rental Rate Growth (lease-over-lease):
Renewals 4.5  % 4.6  % 5.2  % 4.1  % 4.2  %
New leases (0.6) % 2.1  % (0.1) % (2.2) % 1.6  %
Blended 3.0  % 4.0  % 3.6  % 2.2  % 3.5  %







Note: Refer to “Glossary and Reconciliations” for metric definitions and reconciliations of non-GAAP financial measures.
Q3 2025 Earnings Release and Supplemental Information — page 18

logo_horizontala14a.jpg
Supplemental Schedule 4

Wholly Owned Portfolio Characteristics — As of and for the Quarter Ended September 30, 2025 (1)
(unaudited)
Number of Homes Average Occupancy Average Monthly Rent Average Monthly Rent PSF Percent of Revenue
Western United States:
Southern California 7,154  95.6  % $ 3,213  $ 1.88  10.8  %
Northern California 4,027  96.8  % 2,799  1.77  5.4  %
Seattle 3,925  97.9  % 2,952  1.54  5.6  %
Phoenix 9,208  96.6  % 2,075  1.22  9.4  %
Las Vegas 3,394  96.2  % 2,252  1.15  3.7  %
Denver 2,915  93.6  % 2,641  1.43  3.6  %
Western US Subtotal 30,623  96.2  % 2,622  1.49  38.5  %
Florida:
South Florida 8,111  95.0  % 3,131  1.67  11.8  %
Tampa 9,678  93.2  % 2,311  1.23  10.8  %
Orlando 6,920  95.0  % 2,283  1.22  7.7  %
Jacksonville 2,125  94.2  % 2,198  1.11  2.2  %
Florida Subtotal 26,834  94.2  % 2,548  1.35  32.5  %
Southeast United States:
Atlanta 12,641  95.3  % 2,106  1.02  12.6  %
Carolinas 6,138  94.5  % 2,103  1.00  6.1  %
Southeast US Subtotal 18,779  95.1  % 2,105  1.01  18.7  %
Texas:
Houston 2,511  91.5  % 1,957  0.99  2.3  %
Dallas 3,543  89.3  % 2,270  1.12  3.7  %
Texas Subtotal 6,054  89.3  % 2,144  1.07  6.0  %
Midwest United States:
Chicago 2,453  94.6  % 2,521  1.57  2.8  %
Minneapolis 1,042  93.9  % 2,435  1.24  1.2  %
Midwest US Subtotal 3,495  94.4  % 2,496  1.46  4.0  %
Other (2):
354  75.4  % 2,142  1.13  0.3  %
Total / Average 86,139  94.8  % $ 2,447  $ 1.30  100.0  %
Same Store Total / Average 77,284  96.5  % $ 2,461  $ 1.31  91.9  %
(1)All data is for the total wholly owned portfolio, unless otherwise noted.
(2)As of September 30, 2025, all of these homes were newly-constructed and located in either Nashville or San Antonio.




Note: Refer to “Glossary and Reconciliations” for metric definitions and reconciliations of non-GAAP financial measures.
Q3 2025 Earnings Release and Supplemental Information — page 19

logo_horizontala14a.jpg
Supplemental Schedule 5(a)

Same Store Core Revenues Growth Summary — YoY Quarter
($ in thousands, except avg. monthly rent) (unaudited)
Avg. Monthly Rent Average Occupancy Core Revenues
YoY, Q3 2025 # Homes Q3 2025 Q3 2024 Change Q3 2025 Q3 2024 Change Q3 2025 Q3 2024 Change
Western United States:
Southern California 6,667  $ 3,213  $ 3,103  3.5  % 98.0  % 98.4  % (0.4) % $ 64,538  $ 62,391  3.4  %
Northern California 3,857  2,799  2,737  2.3  % 97.8  % 98.6  % (0.8) % 32,613  31,922  2.2  %
Seattle 3,887  2,953  2,875  2.7  % 98.3  % 97.9  % 0.4  % 34,557  33,638  2.7  %
Phoenix 8,590  2,066  2,046  1.0  % 96.7  % 97.1  % (0.4) % 54,135  53,231  1.7  %
Las Vegas 2,963  2,252  2,201  2.3  % 96.4  % 97.1  % (0.7) % 20,155  19,691  2.4  %
Denver 2,441  2,633    2,545  3.5  % 96.0  % 97.6  % (1.6) % 19,199  18,880  1.7  %
Western US Subtotal 28,405  2,627  2,563  2.5  % 97.3  % 97.8  % (0.5) % 225,197  219,753  2.5  %
Florida:
South Florida 7,769  3,146  3,048  3.2  % 96.2  % 96.8  % (0.6) % 72,572  70,443  3.0  %
Tampa 8,109  2,319  2,293  1.1  % 95.6  % 96.5  % (0.9) % 56,541  56,033  0.9  %
Orlando 6,350  2,279  2,243  1.6  % 96.2  % 96.7  % (0.5) % 43,854  43,131  1.7  %
Jacksonville 1,903  2,199  2,172  1.2  % 96.7  % 97.0  % (0.3) % 12,694  12,491  1.6  %
Florida Subtotal 24,131  2,566  2,514  2.1  % 96.0  % 96.7  % (0.7) % 185,661  182,098  2.0  %
Southeast United States:
Atlanta 11,773  2,103  2,040  3.1  % 96.2  % 96.3  % (0.1) % 72,839  70,761  2.9  %
Carolinas 5,216  2,109  2,056  2.6  % 96.3  % 96.8  % (0.5) % 33,091  32,232  2.7  %
Southeast US Subtotal 16,989  2,105  2,045  2.9  % 96.2  % 96.5  % (0.3) % 105,930  102,993  2.9  %
Texas:
Houston 1,774  1,924  1,882  2.2  % 96.0  % 97.4  % (1.4) % 10,281  10,139  1.4  %
Dallas 2,555  2,291  2,269  1.0  % 94.9  % 96.4  % (1.5) % 17,506  17,409  0.6  %
Texas Subtotal 4,329  2,140  2,109  1.5  % 95.3  % 96.8  % (1.5) % 27,787  27,548  0.9  %
Midwest United States:
Chicago 2,401  2,521  2,401  5.0  % 96.1  % 97.6  % (1.5) % 17,329  16,892  2.6  %
Minneapolis 1,029  2,434  2,320  4.9  % 95.0  % 96.6  % (1.6) % 7,389  7,104  4.0  %
Midwest US Subtotal 3,430  2,495  2,377  5.0  % 95.8  % 97.3  % (1.5) % 24,718  23,996  3.0  %
Total / Average 77,284  $ 2,461  $ 2,401  2.5  % 96.5  % 97.1  % (0.6) % $ 569,293  $ 556,388  2.3  %



Note: Refer to “Glossary and Reconciliations” for metric definitions and reconciliations of non-GAAP financial measures.
Q3 2025 Earnings Release and Supplemental Information — page 20

logo_horizontala14a.jpg
Supplemental Schedule 5(a) (Continued)

Same Store Core Revenues Growth Summary — Sequential Quarter
($ in thousands, except avg. monthly rent) (unaudited)
Avg. Monthly Rent Average Occupancy Core Revenues
Seq, Q3 2025 # Homes Q3 2025 Q2 2025 Change Q3 2025 Q2 2025 Change Q3 2025 Q2 2025 Change
Western United States:
Southern California 6,667  $ 3,213  $ 3,186  0.8  % 98.0  % 98.7  % (0.7) % $ 64,538  $ 64,431  0.2  %
Northern California 3,857  2,799  2,784  0.5  % 97.8  % 98.6  % (0.8) % 32,613  32,688  (0.2) %
Seattle 3,887  2,953  2,942  0.4  % 98.3  % 98.1  % 0.2  % 34,557  34,549  —  %
Phoenix 8,590  2,066  2,061  0.2  % 96.7  % 97.8  % (1.1) % 54,135  54,635  (0.9) %
Las Vegas 2,963  2,252  2,240  0.5  % 96.4  % 97.4  % (1.0) % 20,155  20,229  (0.4) %
Denver 2,441  2,633  2,615  0.7  % 96.0  % 97.2  % (1.2) % 19,199  19,302  (0.5) %
Western US Subtotal 28,405  2,627  2,612  0.6  % 97.3  % 98.1  % (0.8) % 225,197  225,834  (0.3) %
Florida:
South Florida 7,769  3,146  3,122  0.8  % 96.2  % 96.9  % (0.7) % 72,572  72,471  0.1  %
Tampa 8,109  2,319  2,309  0.4  % 95.6  % 96.1  % (0.5) % 56,541  56,693  (0.3) %
Orlando 6,350  2,279  2,267  0.5  % 96.2  % 97.2  % (1.0) % 43,854  44,095  (0.5) %
Jacksonville 1,903  2,199  2,191  0.4  % 96.7  % 97.0  % (0.3) % 12,694  12,750  (0.4) %
Florida Subtotal 24,131  2,566  2,551  0.6  % 96.0  % 96.7  % (0.7) % 185,661  186,009  (0.2) %
Southeast United States:
Atlanta 11,773  2,103  2,084  0.9  % 96.2  % 97.1  % (0.9) % 72,839  73,021  (0.2) %
Carolinas 5,216  2,109  2,090  0.9  % 96.3  % 97.4  % (1.1) % 33,091  33,300  (0.6) %
Southeast US Subtotal 16,989  2,105  2,086  0.9  % 96.2  % 97.2  % (1.0) % 105,930  106,321  (0.4) %
Texas:
Houston 1,774  1,924  1,916  0.4  % 96.0  % 96.8  % (0.8) % 10,281  10,378  (0.9) %
Dallas 2,555  2,291  2,285  0.3  % 94.9  % 96.5  % (1.6) % 17,506  17,736  (1.3) %
Texas Subtotal 4,329  2,140  2,134  0.3  % 95.3  % 96.7  % (1.4) % 27,787  28,114  (1.2) %
Midwest United States:
Chicago 2,401  2,521  2,473  1.9  % 96.1  % 97.4  % (1.3) % 17,329  17,514  (1.1) %
Minneapolis 1,029  2,434  2,398  1.5  % 95.0  % 96.8  % (1.8) % 7,389  7,386  —  %
Midwest US Subtotal 3,430  2,495  2,451  1.8  % 95.8  % 97.2  % (1.4) % 24,718  24,900  (0.7) %
Total / Average 77,284  $ 2,461  $ 2,444  0.7  % 96.5  % 97.3  % (0.8) % $ 569,293  $ 571,178  (0.3) %



Note: Refer to “Glossary and Reconciliations” for metric definitions and reconciliations of non-GAAP financial measures.
Q3 2025 Earnings Release and Supplemental Information — page 21

logo_horizontala14a.jpg
Supplemental Schedule 5(a) (Continued)

Same Store Core Revenues Growth Summary — YTD
($ in thousands, except avg. monthly rent) (unaudited)
Avg. Monthly Rent Average Occupancy Core Revenues
YoY, YTD 2025 # Homes YTD 2025 YTD 2024 Change YTD 2025 YTD 2024 Change YTD 2025 YTD 2024 Change
Western United States:
Southern California 6,667  $ 3,184  $ 3,073  3.6  % 98.4  % 98.4  % —  % $ 192,361  $ 184,955  4.0  %
Northern California 3,857  2,785  2,712  2.7  % 98.4  % 98.4  % —  % 97,787  94,664  3.3  %
Seattle 3,887  2,939  2,851  3.1  % 98.1  % 98.2  % (0.1) % 103,198  100,437  2.7  %
Phoenix 8,590  2,062  2,036  1.3  % 97.3  % 97.6  % (0.3) % 162,862  160,641  1.4  %
Las Vegas 2,963  2,241  2,186  2.5  % 97.1  % 97.5  % (0.4) % 60,412  59,071  2.3  %
Denver 2,441  2,613  2,526  3.4  % 96.7  % 98.1  % (1.4) % 57,596  56,568  1.8  %
Western US Subtotal 28,405  2,612  2,542  2.8  % 97.8  % 98.0  % (0.2) % 674,216  656,336  2.7  %
Florida:
South Florida 7,769  3,123  3,010  3.8  % 96.7  % 97.3  % (0.6) % 217,139  210,163  3.3  %
Tampa 8,109  2,309  2,280  1.3  % 96.0  % 97.1  % (1.1) % 169,208  168,440  0.5  %
Orlando 6,350  2,267  2,224  1.9  % 96.9  % 97.1  % (0.2) % 131,799  128,922  2.2  %
Jacksonville 1,903  2,189  2,160  1.3  % 97.2  % 97.4  % (0.2) % 38,142  37,578  1.5  %
Florida Subtotal 24,131  2,551  2,491  2.4  % 96.6  % 97.2  % (0.6) % 556,288  545,103  2.1  %
Southeast United States:
Atlanta 11,773  2,086  2,018  3.4  % 96.7  % 97.1  % (0.4) % 218,419  212,125  3.0  %
Carolinas 5,216  2,093  2,036  2.8  % 97.0  % 97.4  % (0.4) % 99,221  96,172  3.2  %
Southeast US Subtotal 16,989  2,088  2,024  3.2  % 96.8  % 97.2  % (0.4) % 317,640  308,297  3.0  %
Texas:
Houston 1,774  1,915  1,868  2.5  % 96.7  % 97.6  % (0.9) % 30,957  30,323  2.1  %
Dallas 2,555  2,286  2,251  1.6  % 95.9  % 97.1  % (1.2) % 52,913  52,264  1.2  %
Texas Subtotal 4,329  2,133  2,094  1.9  % 96.2  % 97.3  % (1.1) % 83,870  82,587  1.6  %
Midwest United States:
Chicago 2,401  2,480  2,372  4.6  % 97.1  % 97.8  % (0.7) % 52,239  50,279  3.9  %
Minneapolis 1,029  2,399  2,300  4.3  % 95.6  % 96.9  % (1.3) % 22,008  21,268  3.5  %
Midwest US Subtotal 3,430  2,456  2,350  4.5  % 96.7  % 97.5  % (0.8) % 74,247  71,547  3.8  %
Total / Average 77,284  $ 2,445  $ 2,379  2.8  % 97.0  % 97.5  % (0.5) % $ 1,706,261  $ 1,663,870  2.5  %



Note: Refer to “Glossary and Reconciliations” for metric definitions and reconciliations of non-GAAP financial measures.
Q3 2025 Earnings Release and Supplemental Information — page 22

logo_horizontala14a.jpg
Supplemental Schedule 5(b)

Same Store NOI Growth and Margin Summary — YoY Quarter
($ in thousands) (unaudited)
Core Revenues Core Operating Expenses Net Operating Income Core NOI Margin
YoY, Q3 2025 Q3 2025 Q3 2024 Change Q3 2025 Q3 2024 Change Q3 2025 Q3 2024 Change Q3 2025 Q3 2024
Western United States:
Southern California $ 64,538  $ 62,391  3.4  % $ 17,309  $ 17,102  1.2  % $ 47,229  $ 45,289  4.3  % 73.2  % 72.6  %
Northern California 32,613  31,922  2.2  % 8,418  8,723  (3.5) % 24,195  23,199  4.3  % 74.2  % 72.7  %
Seattle 34,557  33,638  2.7  % 8,647  8,556  1.1  % 25,910  25,082  3.3  % 75.0  % 74.6  %
Phoenix 54,135  53,231  1.7  % 12,059  11,331  6.4  % 42,076  41,900  0.4  % 77.7  % 78.7  %
Las Vegas 20,155  19,691  2.4  % 4,997  4,697  6.4  % 15,158  14,994  1.1  % 75.2  % 76.1  %
Denver 19,199  18,880  1.7  % 4,174  4,027  3.7  % 15,025  14,853  1.2  % 78.3  % 78.7  %
Western US Subtotal 225,197  219,753  2.5  % 55,604  54,436  2.1  % 169,593  165,317  2.6  % 75.3  % 75.2  %
Florida:
South Florida 72,572  70,443  3.0  % 29,388  27,503  6.9  % 43,184  42,940  0.6  % 59.5  % 61.0  %
Tampa 56,541  56,033  0.9  % 22,562  21,104  6.9  % 33,979  34,929  (2.7) % 60.1  % 62.3  %
Orlando 43,854  43,131  1.7  % 16,892  15,610  8.2  % 26,962  27,521  (2.0) % 61.5  % 63.8  %
Jacksonville 12,694  12,491  1.6  % 4,773  4,432  7.7  % 7,921  8,059  (1.7) % 62.4  % 64.5  %
Florida Subtotal 185,661  182,098  2.0  % 73,615  68,649  7.2  % 112,046  113,449  (1.2) % 60.3  % 62.3  %
Southeast United States:
Atlanta 72,839  70,761  2.9  % 26,759  24,996  7.1  % 46,080  45,765  0.7  % 63.3  % 64.7  %
Carolinas 33,091  32,232  2.7  % 10,056  9,332  7.8  % 23,035  22,900  0.6  % 69.6  % 71.0  %
Southeast US Subtotal 105,930  102,993  2.9  % 36,815  34,328  7.2  % 69,115  68,665  0.7  % 65.2  % 66.7  %
Texas:
Houston 10,281  10,139  1.4  % 4,957  4,980  (0.5) % 5,324  5,159  3.2  % 51.8  % 50.9  %
Dallas 17,506  17,409  0.6  % 7,193  7,266  (1.0) % 10,313  10,143  1.7  % 58.9  % 58.3  %
Texas Subtotal 27,787  27,548  0.9  % 12,150  12,246  (0.8) % 15,637  15,302  2.2  % 56.3  % 55.5  %
Midwest United States:
Chicago 17,329  16,892  2.6  % 8,383  8,262  1.5  % 8,946  8,630  3.7  % 51.6  % 51.1  %
Minneapolis 7,389  7,104  4.0  % 2,857  2,722  5.0  % 4,532  4,382  3.4  % 61.3  % 61.7  %
Midwest US Subtotal 24,718  23,996  3.0  % 11,240  10,984  2.3  % 13,478  13,012  3.6  % 54.5  % 54.2  %
Total / Average $ 569,293  $ 556,388  2.3  % $ 189,424  $ 180,643  4.9  % $ 379,869  $ 375,745  1.1  % 66.7  % 67.5  %



Note: Refer to “Glossary and Reconciliations” for metric definitions and reconciliations of non-GAAP financial measures.
Q3 2025 Earnings Release and Supplemental Information — page 23

logo_horizontala14a.jpg
Supplemental Schedule 5(b) (Continued)

Same Store NOI Growth and Margin Summary — Sequential Quarter
($ in thousands) (unaudited)
Core Revenues Core Operating Expenses Net Operating Income Core NOI Margin
Seq, Q3 2025 Q3 2025 Q2 2025 Change Q3 2025 Q2 2025 Change Q3 2025 Q2 2025 Change Q3 2025 Q2 2025
Western United States:
Southern California $ 64,538  $ 64,431  0.2  % $ 17,309  $ 17,353  (0.3) % $ 47,229  $ 47,078  0.3  % 73.2  % 73.1  %
Northern California 32,613  32,688  (0.2) % 8,418  8,612  (2.3) % 24,195  24,076  0.5  % 74.2  % 73.7  %
Seattle 34,557  34,549  —  % 8,647  9,004  (4.0) % 25,910  25,545  1.4  % 75.0  % 73.9  %
Phoenix 54,135  54,635  (0.9) % 12,059  10,602  13.7  % 42,076  44,033  (4.4) % 77.7  % 80.6  %
Las Vegas 20,155  20,229  (0.4) % 4,997  4,600  8.6  % 15,158  15,629  (3.0) % 75.2  % 77.3  %
Denver 19,199  19,302  (0.5) % 4,174  3,985  4.7  % 15,025  15,317  (1.9) % 78.3  % 79.4  %
Western US Subtotal 225,197  225,834  (0.3) % 55,604  54,156  2.7  % 169,593  171,678  (1.2) % 75.3  % 76.0  %
Florida:
South Florida 72,572  72,471  0.1  % 29,388  28,627  2.7  % 43,184  43,844  (1.5) % 59.5  % 60.5  %
Tampa 56,541  56,693  (0.3) % 22,562  21,931  2.9  % 33,979  34,762  (2.3) % 60.1  % 61.3  %
Orlando 43,854  44,095  (0.5) % 16,892  15,810  6.8  % 26,962  28,285  (4.7) % 61.5  % 64.1  %
Jacksonville 12,694  12,750  (0.4) % 4,773  4,666  2.3  % 7,921  8,084  (2.0) % 62.4  % 63.4  %
Florida Subtotal 185,661  186,009  (0.2) % 73,615  71,034  3.6  % 112,046  114,975  (2.5) % 60.3  % 61.8  %
Southeast United States:
Atlanta 72,839  73,021  (0.2) % 26,759  26,416  1.3  % 46,080  46,605  (1.1) % 63.3  % 63.8  %
Carolinas 33,091  33,300  (0.6) % 10,056  9,590  4.9  % 23,035  23,710  (2.8) % 69.6  % 71.2  %
Southeast US Subtotal 105,930  106,321  (0.4) % 36,815  36,006  2.2  % 69,115  70,315  (1.7) % 65.2  % 66.1  %
Texas:
Houston 10,281  10,378  (0.9) % 4,957  4,700  5.5  % 5,324  5,678  (6.2) % 51.8  % 54.7  %
Dallas 17,506  17,736  (1.3) % 7,193  6,330  13.6  % 10,313  11,406  (9.6) % 58.9  % 64.3  %
Texas Subtotal 27,787  28,114  (1.2) % 12,150  11,030  10.2  % 15,637  17,084  (8.5) % 56.3  % 60.8  %
Midwest United States:
Chicago 17,329  17,514  (1.1) % 8,383  7,699  8.9  % 8,946  9,815  (8.9) % 51.6  % 56.0  %
Minneapolis 7,389  7,386  —  % 2,857  2,476  15.4  % 4,532  4,910  (7.7) % 61.3  % 66.5  %
Midwest US Subtotal 24,718  24,900  (0.7) % 11,240  10,175  10.5  % 13,478  14,725  (8.5) % 54.5  % 59.1  %
Total / Average $ 569,293  $ 571,178  (0.3) % $ 189,424  $ 182,401  3.9  % $ 379,869  $ 388,777  (2.3) % 66.7  % 68.1  %



Note: Refer to “Glossary and Reconciliations” for metric definitions and reconciliations of non-GAAP financial measures.
Q3 2025 Earnings Release and Supplemental Information — page 24

logo_horizontala14a.jpg
Supplemental Schedule 5(b) (Continued)

Same Store NOI Growth and Margin Summary — YTD
($ in thousands) (unaudited)
Core Revenues Core Operating Expenses Net Operating Income Core NOI Margin
YoY, YTD 2025 YTD 2025 YTD 2024 Change YTD 2025 YTD 2024 Change YTD 2025 YTD 2024 Change YTD 2025 YTD 2024
Western United States:
Southern California $ 192,361  $ 184,955  4.0  % $ 51,090  $ 51,359  (0.5) % $ 141,271  $ 133,596  5.7  % 73.4  % 72.2  %
Northern California 97,787  94,664  3.3  % 24,829  25,597  (3.0) % 72,958 69,067 5.6  % 74.6  % 73.0  %
Seattle 103,198  100,437  2.7  % 26,374  25,504  3.4  % 76,824 74,933 2.5  % 74.4  % 74.6  %
Phoenix 162,862  160,641  1.4  % 32,563  31,553  3.2  % 130,299 129,088 0.9  % 80.0  % 80.4  %
Las Vegas 60,412  59,071  2.3  % 13,958  13,445  3.8  % 46,454 45,626 1.8  % 76.9  % 77.2  %
Denver 57,596  56,568  1.8  % 12,229  11,548  5.9  % 45,367 45,020 0.8  % 78.8  % 79.6  %
Western US Subtotal 674,216  656,336  2.7  % 161,043  159,006  1.3  % 513,173  497,330  3.2  % 76.1  % 75.8  %
Florida:
South Florida 217,139  210,163  3.3  % 86,109  83,702  2.9  % 131,030  126,461  3.6  % 60.3  % 60.2  %
Tampa 169,208  168,440  0.5  % 65,404  63,950  2.3  % 103,804  104,490  (0.7) % 61.3  % 62.0  %
Orlando 131,799  128,922  2.2  % 48,204  46,740  3.1  % 83,595  82,182  1.7  % 63.4  % 63.7  %
Jacksonville 38,142  37,578  1.5  % 13,901  13,820  0.6  % 24,241  23,758  2.0  % 63.6  % 63.2  %
Florida Subtotal 556,288  545,103  2.1  % 213,618  208,212  2.6  % 342,670  336,891  1.7  % 61.6  % 61.8  %
Southeast United States:
Atlanta 218,419  212,125  3.0  % 77,746  72,173  7.7  % 140,673  139,952  0.5  % 64.4  % 66.0  %
Carolinas 99,221  96,172  3.2  % 28,768  27,225  5.7  % 70,453  68,947  2.2  % 71.0  % 71.7  %
Southeast US Subtotal 317,640  308,297  3.0  % 106,514  99,398  7.2  % 211,126  208,899  1.1  % 66.5  % 67.8  %
Texas:
Houston 30,957  30,323  2.1  % 13,954  14,750  (5.4) % 17,003  15,573  9.2  % 54.9  % 51.4  %
Dallas 52,913  52,264  1.2  % 19,377  21,956  (11.7) % 33,536  30,308  10.7  % 63.4  % 58.0  %
Texas Subtotal 83,870  82,587  1.6  % 33,331  36,706  (9.2) % 50,539  45,881  10.2  % 60.3  % 55.6  %
Midwest United States:
Chicago 52,239  50,279  3.9  % 23,548  22,794  3.3  % 28,691  27,485  4.4  % 54.9  % 54.7  %
Minneapolis 22,008  21,268  3.5  % 7,709  7,650  0.8  % 14,299  13,618  5.0  % 65.0  % 64.0  %
Midwest US Subtotal 74,247  71,547  3.8  % 31,257  30,444  2.7  % 42,990  41,103  4.6  % 57.9  % 57.4  %
Total / Average $ 1,706,261  $ 1,663,870  2.5  % $ 545,763  $ 533,766  2.2  % $ 1,160,498  $ 1,130,104  2.7  % 68.0  % 67.9  %



Note: Refer to “Glossary and Reconciliations” for metric definitions and reconciliations of non-GAAP financial measures.
Q3 2025 Earnings Release and Supplemental Information — page 25

logo_horizontala14a.jpg
Supplemental Schedule 5(c)

Same Store Lease-Over-Lease Rent Growth
(unaudited)
Rental Rate Growth
Q3 2025 YTD 2025
Renewal New Blended Renewal New Blended
Leases Leases Average Leases Leases Average
Western United States:
Southern California 5.8  % 4.5  % 5.6  % 6.4  % 5.5  % 6.3  %
Northern California 2.8  % 2.5  % 2.7  % 3.4  % 3.1  % 3.3  %
Seattle 1.9  % 3.8  % 2.4  % 3.2  % 3.7  % 3.3  %
Phoenix 4.2  % (4.6) % 1.5  % 3.6  % (2.5) % 1.8  %
Las Vegas 3.5  % (2.0) % 2.0  % 3.7  % (0.3) % 2.6  %
Denver 4.6  % 0.9  % 3.4  % 5.0  % 3.3  % 4.4  %
Western US Subtotal 4.0  % 0.1  % 3.0  % 4.4  % 1.7  % 3.7  %
Florida:
South Florida 5.5  % (2.7) % 3.2  % 5.9  % (1.2) % 4.0  %
Tampa 3.8  % (4.2) % 1.0  % 4.2  % (2.4) % 1.9  %
Orlando 4.0  % (1.3) % 2.0  % 4.3  % (0.7) % 2.6  %
Jacksonville 3.1  % (1.5) % 1.6  % 3.3  % (1.2) % 2.0  %
Florida Subtotal 4.5  % (2.7) % 2.2  % 4.9  % (1.4) % 2.9  %
Southeast United States:
Atlanta 5.1  % 1.5  % 4.0  % 5.4  % 1.1  % 4.1  %
Carolinas 4.7  % 1.4  % 3.6  % 4.9  % 1.6  % 3.9  %
Southeast US Subtotal 5.0  % 1.4  % 3.9  % 5.2  % 1.2  % 4.0  %
Texas:
Houston 3.2  % (2.4) % 1.8  % 3.6  % (0.7) % 2.5  %
Dallas 2.9  % (3.4) % 0.6  % 3.2  % (2.5) % 1.3  %
Texas Subtotal 3.0  % (3.1) % 1.0  % 3.4  % (1.9) % 1.8  %
Midwest United States:
Chicago 7.2  % 10.7  % 8.0  % 6.8  % 10.3  % 7.5  %
Minneapolis 8.2  % 3.9  % 7.0  % 8.2  % 4.5  % 7.0  %
Midwest US Subtotal 7.5  % 8.5  % 7.7  % 7.2  % 8.1  % 7.4  %
Total / Average 4.5  % (0.6) % 3.0  % 4.8  % 0.5  % 3.5  %






Note: Refer to “Glossary and Reconciliations” for metric definitions and reconciliations of non-GAAP financial measures.
Q3 2025 Earnings Release and Supplemental Information — page 26

logo_horizontala14a.jpg
Supplemental Schedule 6

Same Store Cost to Maintain, net (1)
($ in thousands, except per home amounts) (unaudited)
Total Q3 2025 Q2 2025 Q1 2025 Q4 2024 Q3 2024
R&M OpEx, net $ 30,633  $ 26,109  $ 20,300  $ 22,759  $ 29,467 
Turn OpEx, net 11,977  9,695  8,127  9,050  10,805 
Total recurring operating expenses, net $ 42,610  $ 35,804  $ 28,427  $ 31,809  $ 40,272 
R&M CapEx $ 35,671  $ 28,836  $ 25,041  $ 23,933  $ 36,068 
Turn CapEx 11,343  9,564  8,468  8,411  9,730 
Total Recurring Capital Expenditures $ 47,014  $ 38,400  $ 33,509  $ 32,344  $ 45,798 
R&M OpEx, net + R&M CapEx $ 66,304  $ 54,945  $ 45,341  $ 46,692  $ 65,535 
Turn OpEx, net + Turn CapEx 23,320  19,259  16,595  17,461  20,535 
Total Cost to Maintain, net $ 89,624  $ 74,204  $ 61,936  $ 64,153  $ 86,070 
Per Home Q3 2025 Q2 2025 Q1 2025 Q4 2024 Q3 2024
Total Cost to Maintain, net $ 1,160  $ 960  $ 801  $ 830  $ 1,114 
(1)Recurring R&M OpEx and Turn OpEx are presented net of applicable resident recoveries.


Total Wholly Owned Portfolio Capital Expenditure Detail
($ in thousands) (unaudited)
Total Q3 2025 Q2 2025 Q1 2025 Q4 2024 Q3 2024
Recurring CapEx $ 51,719  $ 42,949  $ 37,092  $ 35,518  $ 50,970 
Value Enhancing CapEx 21,370  18,314  13,023  12,361  16,182 
Initial Renovation CapEx 6,927  8,269  6,869  7,091  8,860 
Disposition CapEx 862  869  952  1,423  1,584 
Total Capital Expenditures $ 80,878  $ 70,401  $ 57,936  $ 56,393  $ 77,596 




Note: Refer to “Glossary and Reconciliations” for metric definitions and reconciliations of non-GAAP financial measures.
Q3 2025 Earnings Release and Supplemental Information — page 27

logo_horizontala14a.jpg
Supplemental Schedule 7

Adjusted Property Management and G&A Reconciliation
($ in thousands) (unaudited)
Adjusted Property Management Expense Q3 2025 Q3 2024 YTD 2025 YTD 2024
Property management expense (GAAP) $ 37,073  $ 34,382  $ 109,645  $ 98,252 
Adjustments:
Share-based compensation expense (1,562) (1,313) (4,779) (4,585)
Adjusted property management expense $ 35,511  $ 33,069  $ 104,866  $ 93,667 
Adjusted G&A Expense Q3 2025 Q3 2024 YTD 2025 YTD 2024
G&A expense (GAAP) $ 18,444  $ 21,727  $ 71,553  $ 66,673 
Adjustments:
Share-based compensation expense (354) (4,104) (15,758) (16,224)
Severance expense —  (209) (2,420) (388)
Adjusted G&A expense $ 18,090  $ 17,414  $ 53,375  $ 50,061 




Note: Refer to “Glossary and Reconciliations” for metric definitions and reconciliations of non-GAAP financial measures.
Q3 2025 Earnings Release and Supplemental Information — page 28

logo_horizontala14a.jpg
Supplemental Schedule 8(a)

Acquisitions and Dispositions
(unaudited) June 30, 2025
Q3 2025 Acquisitions (1)
Q3 2025 Dispositions (2)
September 30, 2025
Homes Homes Avg. Est. Homes Average Homes
Owned Acq. Cost Basis Sold Sales Price Owned
Wholly Owned Portfolio
Western United States:
Southern California 7,184  28  $ 537,623  58  $ 621,070  7,154 
Northern California 4,056  —  —  29  477,872  4,027 
Seattle 3,931  —  —  484,000  3,925 
Phoenix 9,214  415,286  292,900  9,208 
Las Vegas 3,397  —  —  408,333  3,394 
Denver 2,849  70  437,527  334,063  2,915 
Western US Subtotal 30,631  100  465,109  108  534,156  30,623 
Florida:
South Florida 8,134  10  410,236  33  428,300  8,111 
Tampa 9,658  63  320,412  43  262,296  9,678 
Orlando 6,879  48  414,060  300,143  6,920 
Jacksonville 2,082  45  319,850  270,000  2,125 
Florida Subtotal 26,753  166  352,750  85  330,043  26,834 
Southeast United States:
Atlanta 12,634  44  345,146  37  259,457  12,641 
Carolinas 6,106  44  277,816  12  265,841  6,138 
Southeast US Subtotal 18,740  88  311,481  49  261,020  18,779 
Texas:
Houston 2,459  72  270,334  20  233,375  2,511 
Dallas 3,495  65  272,913  17  263,359  3,543 
Texas Subtotal 5,954  137  271,557  37  247,151  6,054 
Midwest United States:
Chicago 2,459  —  —  304,000  2,453 
Minneapolis 1,048  —  —  302,000  1,042 
Midwest US Subtotal 3,507  —  —  12  303,000  3,495 
Other (3):
320  35  261,721  249,990  354 
Total / Average 85,905  526  $ 340,002  292  $ 382,065  86,139 
Joint Venture Portfolio
2020 Rockpoint JV (4)
2,605  —  $ —  —  $ —  2,605 
2022 Rockpoint JV (5)
278  31  393,816  —  —  309
FNMA JV (6)
355  —  —  23  406,628  332 
Pathway Homes (7)
720  122  362,726  278,000  841 
Upward America JV (8)
3,720  —  —  —  —  3,720 
2024 Peregrine JV (9)
20  70  355,309  —  —  90 




Note: Refer to “Glossary and Reconciliations” for metric definitions and reconciliations of non-GAAP financial measures.
Q3 2025 Earnings Release and Supplemental Information — page 29

logo_horizontala14a.jpg
Supplemental Schedule 8(a) (Continued)
(1)Estimated stabilized cap rates on wholly owned acquisitions during the quarter averaged 5.5%. Stabilized cap rate represents forecasted nominal NOI for the 12 months following stabilization, divided by estimated cost basis.
(2)Cap rates on wholly owned dispositions during the quarter averaged 1.6%. Disposition cap rate represents actual NOI recognized in the 12 months prior to the month of disposition, divided by sales price.
(3)As of September 30, 2025, all of these homes were newly-constructed and located in either Nashville or San Antonio.
(4)Represents portfolio owned by the 2020 Rockpoint JV, of which we own 20.0%.
(5)Represents portfolio owned by the 2022 Rockpoint JV, of which we own 16.7%.
(6)Represents portfolio owned by the FNMA JV, of which we own 10.0%.
(7)Represents portfolio owned by Pathway Homes, of which we own 100.0%.
(8)Represents portfolio owned by the Upward America JV, of which we own 7.2%.
(9)Represents portfolio owned by the 2024 Peregrine JV, of which we own 30.0%.


































Note: Refer to “Glossary and Reconciliations” for metric definitions and reconciliations of non-GAAP financial measures.
Q3 2025 Earnings Release and Supplemental Information — page 30

logo_horizontala14a.jpg
Supplemental Schedule 8(b)

Expected Acquisition Pipeline of New Homes from Homebuilders — As of September 30, 2025
(unaudited)
Pipeline as of
September 30, 2025 (1)(2)
Estimated Deliveries
in Q4 2025
Estimated Deliveries
in 2026
Estimated Deliveries Thereafter Avg. Estimated Cost Basis Per Home
Southern California 14 14 $ 540,000 
Denver 58 12 46 430,000 
South Florida 11 11 410,000 
Tampa 176 53 85 38 320,000 
Orlando 304 37 209 58 400,000 
Jacksonville 36 36 320,000 
Atlanta 8 5 3 340,000 
Carolinas 187 24 91 72 380,000 
Houston 119 43 56 20 280,000 
Dallas 59 19 40 250,000 
Other 30 10 20 250,000 
Total / Average 1,002 264 550  188 $ 360,000 
(1)Represents the number of new homes under contract as of September 30, 2025, that are expected to be built, sold, and delivered by various homebuilders during a future period to either Invitation Homes or one of our joint ventures.
(2)Pipeline rollforward:
    
Pipeline as of June 30, 2025
1,338
Q3 2025 additions and cancellations (net)
90
Q3 2025 deliveries
(426)
Pipeline as of September 30, 2025
1,002
    




















Note: Refer to “Glossary and Reconciliations” for metric definitions and reconciliations of non-GAAP financial measures.
Q3 2025 Earnings Release and Supplemental Information — page 31

logo_horizontala14a.jpg
Glossary and Reconciliations
Average Estimated Cost Basis
Average estimated cost basis on acquisition represents the sum of purchase price, any closing adjustments, and estimated initial renovation expenditure for an acquired home or population of homes.

Average Monthly Rent
Average monthly rent represents average monthly rental income per home for occupied properties in an identified population of homes over the measurement period, and reflects the impact of non-service rental concessions and contractual rent increases amortized over the life of the lease.

Average Occupancy
Average occupancy for an identified population of homes represents (i) the total number of days that the homes in such population were occupied during the measurement period, divided by (ii) the total number of days that the homes in such population were owned during the measurement period.

Bad Debt
Bad debt represents our reserves for residents’ accounts receivables balances that are aged greater than 30 days, under the rationale that a resident’s security deposit should cover approximately the first 30 days of receivables. For all resident receivables balances aged greater than 30 days, the amount reserved as bad debt is 100% of outstanding receivables from the resident, less the amount of the resident’s security deposit on hand. For the purpose of determining age of receivables, charges are considered to be due based on the terms of the original lease, not based on a payment plan if one is in place. All rental revenues and other property income, in both Total Portfolio and Same Store Portfolio presentations, are reflected net of bad debt.

Core NOI Margin
Core NOI margin for an identified population of homes is calculated by dividing NOI by Core Revenues attributable to such population.

Core Operating Expenses
Core operating expenses for an identified population of homes reflect property operating and maintenance expenses, excluding any expenses recovered from residents.

Core Revenues
Core revenues for an identified population of homes reflects total revenues, net of any resident recoveries.

Cost to Maintain, net
Cost to maintain, net a home represents the sum of the expensed and capitalized portions of recurring repairs & maintenance and turn spend, net of resident reimbursements, as indicated in tables presented, not including the internal labor associated with such work.

Disposition CapEx
Disposition CapEx represents expenditures related to the preparation of a home for disposition after the prior tenant has moved out of the home.

EBITDA, EBITDAre, and Adjusted EBITDAre
EBITDA, EBITDAre, and Adjusted EBITDAre are supplemental, non-GAAP measures often utilized to evaluate the performance of real estate companies. We define EBITDA as net income or loss computed in accordance with accounting principles generally accepted in the United States (“GAAP”) before the following items: interest expense; income tax expense; depreciation and amortization; and adjustments for unconsolidated joint ventures. National Association of Real Estate Investment Trusts (“Nareit”) recommends as a best practice that REITs that report an EBITDA performance measure also report EBITDAre. We define EBITDAre, consistent with the Nareit definition, as EBITDA, further adjusted for gain on sale of property, net of tax, impairment on depreciated real estate investments, and adjustments for unconsolidated joint ventures. Adjusted EBITDAre is defined as EBITDAre before the following items: share-based



Note: Refer to “Glossary and Reconciliations” for metric definitions and reconciliations of non-GAAP financial measures.
Q3 2025 Earnings Release and Supplemental Information — page 32

logo_horizontala14a.jpg
compensation expense; severance expense; casualty losses and reserves, net; (gains) losses on investments in equity securities, net; and other income and expenses. EBITDA, EBITDAre, and Adjusted EBITDAre are used as supplemental financial performance measures by management and by external users of our financial statements, such as investors and commercial banks. Set forth below is additional detail on how management uses EBITDA, EBITDAre, and Adjusted EBITDAre as measures of performance.

The GAAP measure most directly comparable to EBITDA, EBITDAre, and Adjusted EBITDAre is net income or loss. EBITDA, EBITDAre, and Adjusted EBITDAre are not used as measures of our liquidity and should not be considered alternatives to net income or loss or any other measure of financial performance presented in accordance with GAAP. Our EBITDA, EBITDAre, and Adjusted EBITDAre may not be comparable to the EBITDA, EBITDAre, and Adjusted EBITDAre of other companies due to the fact that not all companies use the same definitions of EBITDA, EBITDAre, and Adjusted EBITDAre. Accordingly, there can be no assurance that our basis for computing these non-GAAP measures is comparable with that of other companies. See “Reconciliation of Net Income to Adjusted EBITDAre” for a reconciliation of GAAP net income to EBITDA, EBITDAre, and Adjusted EBITDAre.

Funds from Operations (FFO), Core Funds from Operations (Core FFO), and Adjusted Funds from Operations (AFFO)
FFO, Core FFO, and Adjusted FFO are supplemental, non-GAAP measures often utilized to evaluate the performance of real estate companies. FFO is defined by Nareit as net income or loss (computed in accordance with GAAP) excluding gains or losses from sales of previously depreciated real estate assets, plus depreciation, amortization and impairment of real estate assets, and adjustments for unconsolidated joint ventures. We define Core FFO as FFO adjusted for the following: non-cash interest expense related to amortization of deferred financing costs, loan discounts, and non-cash interest expense from derivatives; share-based compensation expense; legal settlements; severance expense; casualty (gains) losses and reserves, net; and (gains) losses on investments in equity and other securities, net, as applicable. We define Adjusted FFO as Core FFO less Recurring Capital Expenditures that are necessary to help preserve the value, and maintain the functionality, of our homes. Where appropriate, FFO, Core FFO, and Adjusted FFO are adjusted for our share of investments in unconsolidated joint ventures.

We believe that FFO is a meaningful supplemental measure of the operating performance of our business because historical cost accounting for real estate assets in accordance with GAAP assumes that the value of real estate assets diminishes predictably over time, as reflected through depreciation and amortization. Because real estate values have historically risen or fallen with market conditions, management considers FFO an appropriate supplemental performance measure as it excludes historical cost depreciation and amortization, impairment on depreciated real estate investments, gains or losses related to sales of previously depreciated homes, as well non-controlling interests, from GAAP net income or loss. We believe that Core FFO and Adjusted FFO are also meaningful supplemental measures of our operating performance for the same reasons as FFO and are further helpful to investors as they provide a more consistent measurement of our performance across reporting periods by removing the impact of certain items that are not comparable from period to period.

The GAAP measure most directly comparable to Core FFO and Adjusted FFO is net income or loss. FFO, Core FFO, and Adjusted FFO are not used as measures of our liquidity and should not be considered alternatives to net income or loss or any other measure of financial performance presented in accordance with GAAP. Our FFO, Core FFO, and Adjusted FFO may not be comparable to the FFO, Core FFO, and Adjusted FFO of other companies due to the fact that not all companies use the same definition of FFO, Core FFO, and Adjusted FFO. Accordingly, there can be no assurance that our basis for computing these non-GAAP measures is comparable with that of other companies. See “Reconciliation of FFO, Core FFO, and Adjusted FFO” for a reconciliation of GAAP net income to FFO, Core FFO, and Adjusted FFO.

Initial Renovation CapEx
Initial renovation CapEx represents expenditures related to the first post-acquisition renovation of a home to bring the home to our standards and specifications.

Net Operating Income (NOI)
NOI is a non-GAAP measure often used to evaluate the performance of real estate companies. We define NOI for an identified population of homes as rental revenues and other property income less property operating and maintenance expense (which consists primarily of property taxes, insurance, HOA fees (when applicable), market-level personnel expenses, repairs and maintenance, leasing costs, and marketing expense). NOI excludes: interest expense; depreciation and amortization; property management expense; general and administrative expense; impairment and other; gain on sale of property, net of tax; (gains) losses on investments in equity securities, net; other income and expenses; management fee revenues; and (income) losses from investments in unconsolidated joint ventures.




Note: Refer to “Glossary and Reconciliations” for metric definitions and reconciliations of non-GAAP financial measures.
Q3 2025 Earnings Release and Supplemental Information — page 33

logo_horizontala14a.jpg
The GAAP measure most directly comparable to NOI is net income or loss. NOI is not used as a measure of liquidity and should not be considered as an alternative to net income or loss or any other measure of financial performance presented in accordance with GAAP. Our NOI may not be comparable to the NOI of other companies due to the fact that not all companies use the same definition of NOI. Accordingly, there can be no assurance that our basis for computing this non-GAAP measure is comparable with that of other companies.

We believe that Same Store NOI is also a meaningful supplemental measure of our operating performance for the same reasons as NOI and is further helpful to investors as it provides a more consistent measurement of our performance across reporting periods by reflecting NOI for homes in our Same Store Portfolio. See “Reconciliation of Net Income to Same Store NOI” for a reconciliation of GAAP net income to NOI for our total portfolio and NOI for our Same Store Portfolio.

PSF
PSF means per square foot.

Recurring Capital Expenditures or Recurring CapEx
Recurring Capital Expenditures or Recurring CapEx represents general replacements and expenditures required to preserve and maintain the value and functionality of a home and our systems as a single-family rental.

Rental Rate Growth
Rental rate growth for any home represents the percentage difference between the monthly rent from an expiring lease and the monthly rent from the next lease, and, in each case, reflects the impact of any amortized non-service rent concessions and amortized contractual rent increases. Leases are either renewal leases, where our current resident chooses to stay for a subsequent lease term, or a new lease, where our previous resident moves out and a new resident signs a lease to occupy the same home.

Same Store / Same Store Portfolio
Same Store or Same Store portfolio includes, for a given reporting period, wholly owned homes that have been stabilized and seasoned, excluding homes that have been sold, homes that have been identified for sale to an owner occupant and have become vacant, homes that have been deemed inoperable or significantly impaired by casualty loss events or force majeure, homes acquired in portfolio transactions that are deemed not to have undergone renovations of sufficiently similar quality and characteristics as our existing Same Store portfolio, and homes in markets that we have announced an intent to exit where we no longer operate a significant number of homes.

Homes are considered stabilized if they have (i) completed an initial renovation and (ii) entered into at least one post-initial renovation lease. An acquired portfolio that is both leased and deemed to be of sufficiently similar quality and characteristics as our existing Same Store portfolio may be considered stabilized at the time of acquisition.

Homes are considered to be seasoned once they have been stabilized for at least 15 months prior to January 1st of the year in which the Same Store portfolio was established.

We believe presenting information about the portion of our portfolio that has been fully operational for the entirety of a given reporting period and our prior year comparison period provides investors with meaningful information about the performance of our comparable homes across periods and about trends in our organic business.

Total Homes / Total Portfolio
Total homes or total portfolio refers to the total number of homes owned, whether or not stabilized, and excludes any properties previously acquired in purchases that have been subsequently rescinded or vacated. Unless otherwise indicated, total homes or total portfolio refers to the wholly owned homes and excludes homes owned in joint ventures.




Note: Refer to “Glossary and Reconciliations” for metric definitions and reconciliations of non-GAAP financial measures.
Q3 2025 Earnings Release and Supplemental Information — page 34

logo_horizontala14a.jpg
Turnover Rate
Turnover rate represents the number of instances that homes in an identified population become unoccupied in a given period, divided by the number of homes in such population.

Unsecured Facility Covenants
Unsecured facility covenants refer to financial and operating requirements that we must meet with respect to our $1,750 million revolving credit facility (the “Revolving Facility”) and our $1,750 million term loan facility (the “2024 Term Loan Facility” and together with the Revolving Facility, the “Credit Facility”), as set forth in our Second Amended and Restated Revolving Credit and Term Loan Agreement dated September 9, 2024 and our $725 million term loan facility (the “2022 Term Loan Facility” and together with the 2024 Term Loan Facility, the “Term Loan Facilities”), as set forth in our 2022 Term Loan Agreement as amended by the First Amendment dated September 9, 2024 and the Second Amendment dated April 28, 2025 (together with the Credit Facility, the “Unsecured Credit Agreements”). The metrics provided under the “Unsecured Facilities Covenant Compliance” heading on Supplemental Schedule 2(b) show our compliance with certain covenants that we believe are our most restrictive financial covenants, including: total leverage ratio, secured leverage ratio, unencumbered leverage ratio, fixed charge coverage ratio, and unsecured interest coverage ratio.

Total leverage ratio represents (i) total outstanding indebtedness (including our pro rata share of debt in unconsolidated entities), as defined by the Unsecured Credit Agreements, divided by (ii) total asset value (including our pro rata share of assets in unconsolidated entities), as defined in the Unsecured Credit Agreements. For the purpose of calculating total asset value under the terms of the Unsecured Credit Agreements, properties owned for at least one year are valued by dividing NOI by a 6% capitalization rate (the market standard for residential loans), and properties owned for less than one year are valued at either their gross book value or by dividing NOI by a 6% capitalization rate.

Secured leverage ratio represents (i) total outstanding secured indebtedness (including our pro rata share of secured debt in unconsolidated entities), as defined by the Unsecured Credit Agreements, divided by (ii) total asset value (including our pro rata share of assets in unconsolidated entities), as defined in the Unsecured Credit Agreements. For the purpose of calculating total asset value under the terms of the Unsecured Credit Agreements, properties owned for at least one year are valued by dividing NOI by a 6% capitalization rate (the market standard for residential loans), and properties owned for less than one year are valued at either their gross book value or by dividing NOI by a 6% capitalization rate.

Unencumbered leverage ratio represents (i) total outstanding unsecured indebtedness (including our pro rata share of unsecured debt in unconsolidated entities), as defined by the Unsecured Credit Agreements, divided by (ii) unencumbered asset value, as defined in the Unsecured Credit Agreements. For the purpose of calculating unencumbered asset value under the terms of the Unsecured Credit Agreements, properties owned for at least one year are valued by dividing NOI by a 6% capitalization rate (the market standard for residential loans), and properties owned for less than one year are valued at either their gross book value or by dividing NOI by a 6% capitalization rate.

Fixed charge coverage ratio represents (i) the trailing four quarters’ EBITDA (including our pro rata share of EBITDA from unconsolidated entities), as defined by the Unsecured Credit Agreements, divided by (ii) the trailing four quarters’ fixed charges (including our pro rata share of fixed charges in unconsolidated entities), as defined in the Unsecured Credit Agreements. Fixed charges include cash interest expense, regularly scheduled principal payments, and preferred stock or preferred OP unit dividends.

Unsecured interest coverage ratio represents (i) the trailing four quarters’ unencumbered NOI, as defined by the Unsecured Credit Agreements, divided by (ii) the trailing four quarters’ total unsecured interest expense (including our pro rata share of interest expense from unsecured debt in unconsolidated entities), as defined in the Unsecured Credit Agreements.

The metrics set forth under the “Unsecured Facilities Covenant Compliance” heading on Supplemental Schedule 2(b), and described above, are provided only to show our compliance with these covenants. These metrics should not be used for any other purpose, including without limitation to evaluate our financial condition or results of operations, nor do they indicate our covenant compliance as of any other date or for any other period. These metrics, or components of these metrics described above, may be defined differently in the Unsecured Credit Agreements than similarly named metrics are defined by us in our Earnings Release and Supplemental Information for the purposes of evaluating our financial conditions or results of operations. For a more complete and detailed description of the covenants contained in our Unsecured Credit Agreements, see Exhibit 10.1 to our Current Report on Form 8-K filed on September 9, 2024 and Exhibit 10.1 to our Current Report on Form 8-K filed on April 30, 2025.



Note: Refer to “Glossary and Reconciliations” for metric definitions and reconciliations of non-GAAP financial measures.
Q3 2025 Earnings Release and Supplemental Information — page 35

logo_horizontala14a.jpg
The breach of any of the covenants set forth in the Unsecured Credit Agreements could result in a default of our indebtedness related to our Revolving Facility and Term Loan Facilities, which could cause those obligations to become due and payable. Our ability to comply with these covenants may be affected by changes in our operating and financial performance, changes in general business and economic conditions, adverse regulatory developments, or other events adversely impacting it. If any of our indebtedness is accelerated, we may not be able to repay it. For risks related to failure to comply with covenants, see Part I. Item 1A. “Risk Factors” in our Annual Report on Form 10-K for the year ended December 31, 2024, as such factors may be updated from time to time in our periodic filings with the SEC.

Unsecured Public Bond Covenants
Unsecured public bond covenants refer to financial and operating requirements that we must meet with respect to our senior notes, as set forth in our Supplemental Indentures to the Base Indenture for our Senior Notes (together, the “Indenture”). The metrics provided under the “Unsecured Public Bond Covenant Compliance” heading on Supplemental Schedule 2(b) show our compliance with certain covenants that we believe are our most restrictive financial covenants, including: aggregate debt ratio, secured debt ratio, unencumbered assets ratio, and debt service ratio.

Aggregate debt ratio represents (i) total debt, as defined by the Indenture, divided by (ii) total assets, including the undepreciated book value of real estate assets and some tangible non-real estate assets, as defined by the Indenture.

Secured debt ratio represents (i) secured debt, as defined by the Indenture, divided by (ii) total assets, including the undepreciated book value of real estate assets and some tangible non-real estate assets, as defined by the Indenture.

Unencumbered assets ratio represents (i) total unencumbered assets, not including investments in unconsolidated joint ventures, as defined in the Indenture, divided by (ii) unsecured debt, as defined by the Indenture.

Debt service ratio represents (i) consolidated income available for debt service, as defined by the Indenture, divided by (ii) annual service charge for the trailing four quarters, calculated on a pro forma basis as if transactions during the period had occurred at the beginning of the period, as defined in the Indenture. Annual service charge includes interest expense and amortization of original issue discounts on debt, and excludes funded interest reserves, amortization of DFCs, and select nonrecurring charges.

The metrics set forth under the “Unsecured Public Bond Covenant Compliance” heading on Supplemental Schedule 2(b), and described above, are provided only to show our compliance with these covenants. These metrics should not be used for any other purpose, including without limitation to evaluate our financial condition or results of operations, nor do they indicate our covenant compliance as of any other date or for any other period. These metrics, or components of these metrics described above, may be defined differently in the Indenture than similarly named metrics are defined by us in our Earnings Release and Supplemental Information for the purposes of evaluating our financial conditions or results of operations. For a more complete and detailed description of the covenants contained in our Unsecured Public Bond Agreements, see Exhibit 4.2 and/or 4.3 to our Current Reports on Form 8-K filed on August 6, 2021, November 5, 2021, April 5, 2022, August 2, 2023, September 26, 2024, and August 15, 2025.

The breach of any of the covenants set forth in the Indenture could result in a default of our indebtedness related to our senior notes, which could cause those obligations to become due and payable. Our ability to comply with these covenants may be affected by changes in our operating and financial performance, changes in general business and economic conditions, adverse regulatory developments, or other events adversely impacting it. If any of our indebtedness is accelerated, we may not be able to repay it. For risks related to failure to comply with covenants, see Part I. Item 1A. “Risk Factors” in our Annual Report on Form 10-K for the year ended December 31, 2024, as such factors may be updated from time to time in our periodic filings with the SEC.

Value Enhancing CapEx
Value enhancing CapEx represents re-investment in stabilized homes, above and beyond general replacements to preserve and maintain the value and functionality of a home, for the purpose of enhancing expected risk-adjusted returns.



Note: Refer to “Glossary and Reconciliations” for metric definitions and reconciliations of non-GAAP financial measures.
Q3 2025 Earnings Release and Supplemental Information — page 36

logo_horizontala14a.jpg
Reconciliation of Total Revenues to Same Store Core Revenues, Quarterly
(in thousands) (unaudited)
Q3 2025 Q2 2025 Q1 2025 Q4 2024 Q3 2024
Total revenues (Total Portfolio) $ 688,166  $ 681,401  $ 674,479  $ 659,130  $ 660,322 
Management fee revenues (21,975) (22,294) (21,408) (21,080) (18,980)
Total portfolio resident recoveries (46,885) (40,944) (44,118) (38,120) (42,412)
Total Core Revenues (Total Portfolio) 619,306  618,163  608,953  599,930  598,930 
Non-Same Store Core Revenues (50,013) (46,985) (43,163) (41,229) (42,542)
Same Store Core Revenues $ 569,293  $ 571,178  $ 565,790  $ 558,701  $ 556,388 
Reconciliation of Total Revenues to Same Store Core Revenues, YTD
(in thousands) (unaudited)
YTD 2025 YTD 2024
Total revenues (Total Portfolio) $ 2,044,046  1,959,812 
Management fee revenues (65,677) (48,898)
Total portfolio resident recoveries (131,947) (117,309)
Total Core Revenues (Total Portfolio) 1,846,422  1,793,605 
Non-Same Store Core Revenues (140,161) (129,735)
Same Store Core Revenues $ 1,706,261  $ 1,663,870 
Reconciliation of Property Operating and Maintenance Expenses to Same Store Core Operating Expenses, Quarterly
(in thousands) (unaudited)
Q3 2025 Q2 2025 Q1 2025 Q4 2024 Q3 2024
Property operating and maintenance expenses (Total Portfolio) $ 259,037  $ 244,278  $ 237,449  $ 228,464  $ 242,228 
Total Portfolio resident recoveries (46,885) (40,944) (44,118) (38,120) (42,412)
Core Operating Expenses (Total Portfolio) 212,152  203,334  193,331  190,344  199,816 
Non-Same Store Core Operating Expenses (22,728) (20,933) (19,393) (17,567) (19,173)
Same Store Core Operating Expenses $ 189,424  $ 182,401  $ 173,938  $ 172,777  $ 180,643 
Reconciliation of Property Operating and Maintenance Expenses to Same Store Core Operating Expenses, YTD
(in thousands) (unaudited)
YTD 2025 YTD 2024
Property operating and maintenance expenses (Total Portfolio) $ 740,764  $ 706,809 
Total Portfolio resident recoveries (131,947) (117,309)
Core Operating Expenses (Total Portfolio) 608,817  589,500
Non-Same Store Core Operating Expenses (63,054) (55,734)
Same Store Core Operating Expenses $ 545,763  $ 533,766 



Note: Refer to “Glossary and Reconciliations” for metric definitions and reconciliations of non-GAAP financial measures.
Q3 2025 Earnings Release and Supplemental Information — page 37

logo_horizontala14a.jpg
Reconciliation of Net Income to Same Store NOI, Quarterly
(in thousands) (unaudited)
Q3 2025 Q2 2025 Q1 2025 Q4 2024 Q3 2024
Net income available to common stockholders $ 136,474  $ 140,665  $ 165,517  $ 142,941  $ 95,084 
Net income available to participating securities 264  222  228  169  185 
Non-controlling interests 472  480  537  460  309 
Interest expense 90,781  87,414  84,254  95,158  91,060 
Depreciation and amortization 188,457  185,455  183,146  181,912  180,479 
Property management expense 37,073  35,833  36,739  39,238  34,382 
General and administrative 18,444  23,591  29,518  23,939  21,727 
Casualty losses, impairment, and other
3,420  3,029  4,683  47,563  20,872 
Gain on sale of property, net of tax (45,515) (46,591) (71,666) (103,019) (47,766)
(Gains) losses on investments in equity securities, net (380) 90  221  (8) 257 
Other, net (1)
1,769  2,133  (1,365) (3,352) 9,345 
Management fee revenues (21,975) (22,294) (21,408) (21,080) (18,980)
(Income) losses from investments in unconsolidated joint ventures (2,130) 4,802  5,218  5,665  12,160 
NOI (Total Portfolio) 407,154  414,829  415,622  409,586  399,114 
Non-Same Store NOI (27,285) (26,052) (23,770) (23,662) (23,369)
Same Store NOI $ 379,869  $ 388,777  $ 391,852  $ 385,924  $ 375,745 
Reconciliation of Net Income to Same Store NOI, YTD
(in thousands) (unaudited)
YTD 2025 YTD 2024
Net income available to common stockholders $ 442,656  $ 310,223 
Net income available to participating securities 714  584 
Non-controlling interests 1,489  988 
Interest expense 262,449  270,912 
Depreciation and amortization 557,058  532,414 
Property management expense 109,645  98,252 
General and administrative 71,553  66,673 
Casualty losses, impairment, and other 11,132  35,362 
Gain on sale of property, net of tax (163,772) (141,531)
(Gains) losses on investments in equity securities, net (69) (1,038)
Other, net (1)
2,537  57,384 
Management fee revenues (65,677) (48,898)
Losses from investments in unconsolidated joint ventures 7,890  22,780 
NOI (Total Portfolio) 1,237,605  1,204,105 
Non-Same Store NOI (77,107) (74,001)
Same Store NOI $ 1,160,498  $ 1,130,104 
(1)Includes costs related to certain litigation and regulatory matters, interest income, and other miscellaneous income and expenses.





Note: Refer to “Glossary and Reconciliations” for metric definitions and reconciliations of non-GAAP financial measures.
Q3 2025 Earnings Release and Supplemental Information — page 38

logo_horizontala14a.jpg
Reconciliation of Net Income to Adjusted EBITDAre
(in thousands, unaudited)
Q3 2025 Q3 2024 YTD 2025 YTD 2024
Net income available to common stockholders $ 136,474  $ 95,084  $ 442,656  $ 310,223 
Net income available to participating securities 264  185  714  584 
Non-controlling interests 472  309  1,489  988 
Interest expense 90,781  91,060  262,449  270,912 
Interest expense in unconsolidated joint ventures 7,253  10,186  18,822  20,970 
Depreciation and amortization 188,457  180,479  557,058  532,414 
Depreciation and amortization of investments in unconsolidated joint ventures 4,484  3,590  11,937  9,875 
EBITDA 428,185  380,893  1,295,125  1,145,966 
Gain on sale of property, net of tax (45,515) (47,766) (163,772) (141,531)
Impairment on depreciated real estate investments 335  270  434  330 
Net (gain) loss on sale of investments in unconsolidated joint ventures (6,469) 499  (6,875) 285 
EBITDAre
376,536  333,896  1,124,912  1,005,050 
Share-based compensation expense 1,916  5,417  20,537  20,809 
Severance expense —  209  2,420  388 
Casualty losses and reserves, net (1)
3,116  20,729  10,799  35,174 
(Gains) losses on investments in equity and other securities, net (380) 257  (69) (1,038)
Other, net (2)
1,769  9,345  2,537  57,384 
Adjusted EBITDAre
$ 382,957  $ 369,853  $ 1,161,136  $ 1,117,767 
Trailing Twelve Months (TTM) Ended
September 30, 2025 December 31, 2024
Net income available to common stockholders $ 585,597  $ 453,164 
Net income available to participating securities 883  753 
Non-controlling interests 1,949  1,448 
Interest expense 357,607  366,070 
Interest expense in unconsolidated joint ventures 24,185  26,333 
Depreciation and amortization 738,970  714,326 
Depreciation and amortization of investments in unconsolidated joint ventures 15,439  13,377 
EBITDA 1,724,630  1,575,471 
Gain on sale of property, net of tax (266,791) (244,550)
Impairment on depreciated real estate investments 610  506 
Net (gain) loss on sale of investments in unconsolidated joint ventures (5,945) 1,215 
EBITDAre
1,452,504  1,332,642 
Share-based compensation expense 27,646  27,918 
Severance 2,669  637 
Casualty losses, net (1)
58,325  82,700 
Gains on investments in equity and other securities, net (77) (1,046)
Other, net (2)
(815) 54,032 
Adjusted EBITDAre
$ 1,540,252  $ 1,496,883 
(1)Includes our share from unconsolidated joint ventures.
(2)Includes costs related to certain litigation and regulatory matters, interest income, and other miscellaneous income and expenses.



Note: Refer to “Glossary and Reconciliations” for metric definitions and reconciliations of non-GAAP financial measures.
Q3 2025 Earnings Release and Supplemental Information — page 39

logo_horizontala14a.jpg
Reconciliation of Net Debt / Trailing Twelve Months (TTM) Adjusted EBITDAre
(in thousands, except for ratio) (unaudited)
As of As of
September 30, 2025 December 31, 2024
Secured debt, net $ 1,383,541  $ 1,385,573 
Unsecured notes, net 4,396,973  3,800,688 
Term loan facility, net 2,449,770  2,446,041 
Revolving facility —  570,000 
Total Debt per Balance Sheet 8,230,284  8,202,302 
Retained and repurchased certificates (55,499) (55,499)
Cash, ex-security deposits and letters of credit (1)
(208,054) (235,649)
Deferred financing costs, net 58,050  60,559 
Unamortized discounts on notes payable 25,064  24,336 
Net Debt (A) $ 8,049,845  $ 7,996,049 
For the TTM Ended For the TTM Ended
September 30, 2025 December 31, 2024
Adjusted EBITDAre (B)
$ 1,540,252  $ 1,496,883 
Net Debt / TTM Adjusted EBITDAre (A / B)
5.2  x 5.3  x
(1)Represents cash and cash equivalents and the portion of restricted cash that excludes security deposits and letters of credit.





Components of Non-Cash Interest Expense
(in thousands) (unaudited)
Q3 2025 Q3 2024 YTD 2025 YTD 2024
Amortization of discounts on notes payable $ 840  $ 684  $ 2,410  $ 2,001 
Amortization of deferred financing costs 5,354  5,010  16,059  13,410 
Change in fair value of interest rate derivatives —  —  — 
Amortization of swap fair value at designation 611  2,524  (5,541) 7,166 
Our share from unconsolidated joint ventures 2,323  5,867  5,558  9,629 
Total non-cash interest expense $ 9,128  $ 14,085  $ 18,486  $ 32,207 



Note: Refer to “Glossary and Reconciliations” for metric definitions and reconciliations of non-GAAP financial measures.
Q3 2025 Earnings Release and Supplemental Information — page 40