Press Release: NEXPOINT RESIDENTIAL TRUST, INC. REPORTS THIRD QUARTER 2025 RESULTS

Dow Jones
Oct 28

NXRT Maintains Full Year Guidance and Boosts Quarterly Dividend

DALLAS, Oct. 28, 2025 /PRNewswire/ -- NexPoint Residential Trust, Inc. $(NXRT)$ reported financial results for the third quarter ended September 30, 2025.

Highlights

   -- NXRT1 reported net loss, FFO2, Core FFO2 and AFFO2 of $7.8M, $15.9M, 
      $17.7M and $20.2M, respectively, attributable to common stockholders for 
      the quarter ended September 30, 2025, compared to net loss, FFO, Core FFO, 
      and AFFO of $8.9M, $15.7M, $17.9M and $20.6M, respectively, attributable 
      to common stockholders for the quarter ended September 30, 2024. 
 
   -- NXRT reported net loss, FFO, Core FFO and AFFO of $21.7M, $50.2M, $54.8M 
      and $62.1M, respectively, attributable to common stockholders for the 
      nine months ended September 30, 2025, compared to net income, FFO, Core 
      FFO, and AFFO of $28.0M, $50.9M, $55.5M and $63.3M, respectively, 
      attributable to common stockholders for the nine months ended September 
      30, 2024. 
 
   -- For the three months ended September 30, 2025, Q3 Same Store properties3, 
      occupancy decreased 130 bps, total revenue decreased 0.6%, NOI2 increased 
      3.5%, and average effective rent decreased 0.3% over the prior year 
      period. 
 
   -- For the nine months ended September 30, 2025, YTD Same Store properties3, 
      occupancy decreased 130 bps, total revenue and NOI2 decreased 0.6% and 
      0.5%, respectively, and average effective rent decreased 0.3% over the 
      prior year period. 
 
   -- On July 11, 2025, the Company, through NexPoint Residential Trust 
      Operating Partnership, L.P. (the "OP"), entered into a $200.0 million 
      revolving credit facility with J.P. Morgan Chase Bank, N.A. ("JPMorgan") 
      and the lenders thereto from time to time (the "Credit Facility"). 
 
   -- The weighted average effective monthly rent per unit across all 35 
      properties held as of September 30, 2025 (the "Portfolio"), consisting of 
      12,9844 units, was $1,497, while physical occupancy was 93.6%. 
 
   -- During the third quarter of 2025, for the properties in the Portfolio, we 
      completed 365 full and partial upgrades and leased 297 upgraded units, 
      achieving an average monthly rent premium of $89 and a 21.3% ROI5. 
 
   -- Since inception, for the properties currently in the Portfolio, we have 
      completed 9,478 full and partial upgrades, 4,925 kitchen and laundry 
      appliances, and 11,199 technology packages, resulting in a $161, $50, and 
      $43 average monthly rental increase per unit and a 20.8%, 64.0%, and 
      37.2% ROI, respectively. 
 
   -- On October 27, 2025, the Company's board of directors approved a 
      quarterly dividend of $0.53 per share, a 3.9% increase from the previous 
      dividend per share, payable on December 31, 2025 to stockholders of 
      record on December 15, 2025. Since inception, NXRT has increased the 
      dividend per share by 157.3%. 
 
1)  In this release, "we," "us," "our," the "Company," and "NXRT" each refer 
    to NexPoint Residential Trust, Inc., a Maryland corporation. 
2)  FFO, Core FFO, AFFO and NOI are non-GAAP measures. For a discussion of why 
    we consider these non-GAAP measures useful and reconciliations of FFO, 
    Core FFO, AFFO and NOI to net loss, see the "Definitions and 
    Reconciliations of Non-GAAP Measures," "FFO, Core FFO and AFFO" and "NOI 
    and Same Store NOI" sections of this release. 
3)  We define "Same Store" properties as properties that were in our Portfolio 
    for the entirety of the periods being compared. There are 35 properties 
    encompassing 12,946 units of apartment space in our Same Store pool for 
    the three months ended September 30, 2025 (our "Q3 Same Store" properties) 
    and 35 properties encompassing 12,946 units of apartment space in our Same 
    Store pool for the nine months ended September 30, 2025 (our "YTD Same 
    Store" properties). The same store unit count excludes 38 units that are 
    currently down due to casualty events (Rockledge: 20 units, Bella Solara: 
    16 units, Summers Landing: 1 unit, The Avant at Pembroke Pines: 1 unit). 
4)  Total units owned in our Portfolio is 12,984, however 38 units are 
    currently down due to casualty events (Rockledge: 20 units, Bella Solara: 
    16 units, Summers Landing: 1 unit, The Avant at Pembroke Pines: 1 unit). 
5)  We define Return on Investment ("ROI") as the sum of the actual rent 
    premium divided by the sum of the total cost. 
 

Third Quarter 2025 Financial Results

   -- Total revenues were $62.8 million for the third quarter of 2025, compared 
      to $64.1 million for the third quarter of 2024. 
 
   -- Net loss attributable to common stockholders for the third quarter of 
      2025 totaled $7.8 million, or loss of $(0.31) per diluted share, which 
      included $23.8 million of depreciation and amortization expense. This 
      compared to net loss attributable to common stockholders of $8.9 million, 
      or loss of $(0.35) per diluted share, for the third quarter of 2024, 
      which included $24.6 million of depreciation and amortization expense. 
 
   -- The change in our net loss of $7.8 million for the three months ended 
      September 30, 2025 as compared to our net loss of $8.9 million for the 
      three months ended September 30, 2024 primarily relates to a decrease in 
      total expenses of approximately $3.1 million offset by a decrease in 
      total revenues of $1.3 million and an increase in interest expense of 
      $0.9 million. 
 
   -- For the third quarter of 2025, NOI was $38.8 million on 35 properties, 
      compared to $38.1 million for the third quarter of 2024 on 36 properties. 
 
   -- For the third quarter of 2025, Q3 Same Store NOI increased 3.5% to $38.8 
      million, compared to $37.5 million for the third quarter of 2024. 
 
   -- For the third quarter of 2025, FFO totaled $15.9 million, or $0.63 per 
      diluted share, compared to $15.7 million, or $0.60 per diluted share, for 
      the third quarter of 2024. 
 
   -- For the third quarter of 2025, Core FFO totaled $17.7 million, or $0.70 
      per diluted share, compared to $17.9 million, or $0.69 per diluted share, 
      for the third quarter of 2024. 
 
   -- For the third quarter of 2025, AFFO totaled $20.2 million, or $0.80 per 
      diluted share, compared to $20.6 million, or $0.79 per diluted share, for 
      the third quarter of 2024. 

2025 Year to Date Financial Results

   -- Total revenues were $189.2 million for the nine months ended September 
      30, 2025, compared to $195.9 million for the nine months ended September 
      30, 2024. 
 
   -- Net loss attributable to common stockholders for the nine months ended 
      September 30, 2025 totaled $21.7 million, or loss of $(0.86) per diluted 
      share, which included $72.2 million of depreciation and amortization 
      expense. This compared to net income attributable to common stockholders 
      of $28.0 million, or income of $1.07 per diluted share, for the nine 
      months ended September 30, 2024, which included $73.4 million of 
      depreciation and amortization expense. 
 
   -- The change in our net loss of $21.8 million for the nine months ended 
      September 30, 2025 as compared to our net income of $28.2 million for the 
      nine months ended September 30, 2024 primarily relates to a decrease in 
      gain on sales of real estate of $50.4 million. 
 
   -- For the nine months ended September 30, 2025, NOI was $114.6 million on 
      35 properties, compared to $118.1 million for the nine months ended 
      September 30, 2024 on 36 properties. 
 
   -- For the nine months ended September 30, 2025, Same Store NOI decreased 
      0.5% to $114.6 million, compared to $115.2 million for the nine months 
      ended September 30, 2024. 
 
   -- For the nine months ended September 30, 2025, FFO totaled $50.2 million, 
      or $1.96 per diluted share, compared to $50.9 million, or $1.94 per 
      diluted share, for the nine months ended September 30, 2024. 
 
   -- For the nine months ended September 30, 2025, Core FFO totaled $54.8 
      million, or $2.14 per diluted share, compared to $55.5 million, or $2.11 
      per diluted share, for the nine months ended September 30, 2024. 
 
   -- For the nine months ended September 30, 2025, AFFO totaled $62.1 million, 
      or $2.43 per diluted share, compared to $63.3 million, or $2.41 per 
      diluted share, for the nine months ended September 30, 2024. 

Third Quarter Earnings Conference Call

NXRT will host a call on Tuesday, October 28, 2025, at 11:00 a.m. ET (10:00 a.m. CT), to discuss its third quarter 2025 financial results. The conference call can be accessed live over the phone by dialing 888-660-4430 or, for international callers, +1 646-960-0537 and using passcode Conference ID: 5001576. A live audio webcast of the call will be available online at the Company's website, nxrt.nexpoint.com (under "Resources"). An online replay will be available shortly after the call on the Company's website and continue to be available for 60 days.

A replay of the conference call will also be available through Tuesday, November 11, 2025, by dialing 800-770-2030 or, for international callers, +1 647-362-9199 and entering passcode 5001576.

About NXRT

NexPoint Residential Trust is a publicly traded REIT, with its shares listed on the New York Stock Exchange and NYSE Texas, Inc. under the symbol "NXRT," primarily focused on acquiring, owning and operating well-located, middle-income multifamily properties with "value-add" potential in large cities and suburban submarkets of large cities, primarily in the Southeastern and Southwestern United States. NXRT is externally advised by NexPoint Real Estate Advisors, L.P., an affiliate of NexPoint Advisors, L.P., an SEC-registered investment advisor, which has extensive real estate experience. Our filings with the Securities and Exchange Commission (the "SEC") are available on our website, nxrt.nexpoint.com, under the "Financials" tab.

Cautionary Statement Regarding Forward-Looking Statements

This release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995 that are based on management's current expectations, assumptions and beliefs. Forward-looking statements can often be identified by words such as "expect," "anticipate," "estimate," "may," "plan," "believe" and similar expressions, and variations or negatives of these words. These forward-looking statements include, but are not limited to, statements regarding NXRT's business and industry in general, forecasted submarket deliveries, 2025 full year guidance for earnings per diluted share and Core FFO per diluted share and the related components and assumptions, including acquisitions and dispositions, shares outstanding, and Same Store growth projections, NXRT's net asset value and the related components and assumptions, including estimated value-add expenditures, debt payments, outstanding debt, and shares outstanding, net income and NOI guidance for the full year and fourth quarter of 2025 and the related assumptions, planned value-add programs, including projected average rehab costs, rent change and return on investment, and expected settlement of interest rate swaps and the effect on the debt maturity schedule, rehab budgets. They are not guarantees of future results and are subject to risks, uncertainties and assumptions that could cause actual results to differ materially from those expressed in any forward-looking statement, including those described in greater detail in our filings with the SEC, particularly those described in our Annual Report on Form 10-K. Readers should not place undue reliance on any forward-looking statements and are encouraged to review the Company's most recent Annual Report on Form 10-K and other filings with the SEC for a more complete discussion of the risks and other factors that could affect any forward-looking statements. The statements made herein speak only as of the date of this release and except as required by law, NXRT does not undertake any obligation to publicly update or revise any forward-looking statements.

FFO, Core FFO and AFFO

The following table reconciles our calculations of FFO, Core FFO and AFFO to net loss, the most directly comparable GAAP financial measure, for the three and nine months ended September 30, 2025 and 2024 (in thousands, except per share amounts):

 
                             For the Three Months  For the Nine Months 
                             Ended September 30,    Ended September 30, 
                             --------------------  -------------------- 
                               2025       2024       2025       2024     % Change 
                             --------  ----------  ---------  ---------  -------- 
Net income (loss)            $(7,821)  $  (8,888)  $(21,806)  $  28,152       N/M 
Depreciation and 
 amortization                  23,783      24,608     72,192     73,373      -1.6% 
Gain on sales of real 
 estate                 (1)        --          --         --   (50,395)       N/M 
Adjustment for 
 noncontrolling 
 interests                       (63)        (62)      (199)      (202)      -1.5% 
                              -------   ---------   --------   --------  -------- 
FFO attributable to 
 common stockholders           15,899      15,658     50,187     50,928      -1.5% 
                              =======   =========   ========   ========  ======== 
 
FFO per share - basic        $   0.63  $     0.62  $    1.98  $    1.99      -0.5% 
                              =======   =========   ========   ========  ======== 
FFO per share - 
 diluted                     $   0.63  $     0.60  $    1.96  $    1.94       1.0% 
                              =======   =========   ========   ========  ======== 
 
Loss on extinguishment 
of debt and 
modification costs                 --          --         --        801       N/M 
Casualty-related 
 expenses/(recoveries)             14       1,373    (1,435)      1,640       N/M 
Casualty (gain) loss              (5)          --        163        538       N/M 
Amortization of 
 deferred financing 
 costs                          1,657         632      4,929      2,051       N/M 
Mark-to-market 
 adjustments of 
 interest rate caps               157         273        935      (469)       N/M 
Adjustment for 
 noncontrolling 
 interests                        (7)         (8)       (18)       (17)       5.9% 
                              -------   ---------   --------   --------  -------- 
Core FFO attributable 
 to common 
 stockholders                  17,715      17,928     54,761     55,472      -1.3% 
                              =======   =========   ========   ========  ======== 
 
Core FFO per share - 
 basic                       $   0.70  $     0.71  $    2.16  $    2.17      -0.5% 
                              =======   =========   ========   ========  ======== 
Core FFO per share - 
 diluted                     $   0.70  $     0.69  $    2.14  $    2.11       1.4% 
                              =======   =========   ========   ========  ======== 
 
Equity-based 
 compensation expense           2,527       2,670      7,337      7,901      -7.1% 
Adjustment for 
 noncontrolling 
 interests                       (10)        (11)       (29)       (31)      -6.5% 
                              -------   ---------   --------   --------  -------- 
AFFO attributable to 
 common stockholders           20,232      20,587     62,069     63,342      -2.0% 
                              =======   =========   ========   ========  ======== 
 
AFFO per share - basic       $   0.80  $     0.81  $    2.44  $    2.48      -1.6% 
                              =======   =========   ========   ========  ======== 
AFFO per share - 
 diluted                     $   0.80  $     0.79  $    2.43  $    2.41       0.8% 
                              =======   =========   ========   ========  ======== 
 
Weighted average 
 common shares 
 outstanding - basic           25,364      25,404     25,398     25,554      -0.6% 
                              =======   =========   ========   ========  ======== 
Weighted average 
 common shares 
 outstanding - 
 diluted                (2)    25,370      26,161     25,545     26,274      -2.8% 
                              =======   =========   ========   ========  ======== 
 
Dividends declared per 
 common share                $   0.51  $     0.46  $    1.53  $    1.39      10.3% 
 
Net income (loss) 
Coverage - diluted      (3)    -0.61x      -0.76x     -0.56x      0.77x       N/M 
FFO Coverage - diluted  (3)     1.23x       1.29x      1.28x      1.40x      -8.4% 
Core FFO Coverage - 
 diluted                (3)     1.37x       1.48x      1.40x      1.52x      -8.0% 
AFFO Coverage - 
 diluted                (3)     1.56x       1.70x      1.59x      1.74x      -8.6% 
 
 
 
(1)  $31.5 million with a related party for the nine months ended September 
     30, 2024. 
(2)  The Company uses actual diluted weighted average common shares 
     outstanding when in a dilutive position for FFO, Core FFO and AFFO. 
(3)  Indicates coverage ratio of net income (loss)/FFO/Core FFO/AFFO per 
     common share (diluted) over dividends declared per common share during 
     the period. 
 

Definitions and Reconciliations of Non-GAAP Measures

Definitions

This presentation contains non-GAAP financial measures. A "non-GAAP financial measure" is defined as a numerical measure of a company's financial performance that excludes or includes amounts so as to be different than the most directly comparable measure calculated and presented in accordance with GAAP in the statements of income (loss), balance sheets or statements of cash flows of the Company. The non-GAAP financial measures used within this presentation are net operating income ("NOI"), funds from operations attributable to common stockholders ("FFO"), FFO per diluted share, Core FFO, Core FFO per diluted share, adjusted FFO ("AFFO"), AFFO per diluted share and net debt.

NOI is used by investors and our management to evaluate and compare the performance of our properties to other comparable properties, to determine trends in earnings and to compute the fair value of our properties. NOI is calculated by adjusting net income (loss) to add back (1) interest expense (2) advisory and administrative fees, (3) depreciation and amortization expenses, (4) gains or losses from the sale of operating real estate assets that are included in net income (loss) computed in accordance with GAAP, (5) corporate income and corporate general and administrative expenses that are not reflective of operations of the properties, (6) other gains and losses that are specific to us including loss on extinguishment of debt and modification costs, (7) casualty-related expenses/(recoveries) and casualty (gains) losses, (8) property general and administrative expenses that are not reflective of the continuing operations of the properties or are incurred on behalf of the Company at the property for expenses such as legal, professional, centralized leasing service and franchise tax fees and (9) equity in earnings of affiliate. We define "Same Store NOI" as NOI for our properties that are comparable between periods. We view Same Store NOI as an important measure of the

operating performance of our properties because it allows us to compare operating results of properties owned for the entirety of the current and comparable periods and therefore eliminates variations caused by acquisitions or dispositions during the periods.

FFO is defined by the National Association of Real Estate Investment Trusts ("NAREIT"), as net income (loss) computed in accordance with GAAP, excluding gains or losses from real estate dispositions, plus real estate depreciation and amortization. We compute FFO in accordance with NAREIT's definition. Our presentation differs slightly in that we begin with net income (loss) before adjusting for amounts attributable to redeemable noncontrolling interests in the OP and we show the combined amounts attributable to such noncontrolling interests as an adjustment to arrive at FFO attributable to common stockholders.

Core FFO makes certain adjustments to FFO, which are not representative of the ongoing operating performance of our Portfolio. Core FFO adjusts FFO to remove items such as casualty-related expenses/(recoveries) and losses (gains), loss on extinguishment of debt and modification costs, the amortization of deferred financing costs, mark-to-market gains or losses related to interest rate cap agreements not designated as hedges for accounting purposes, and the noncontrolling interests (as described above) related to these items. Starting in the third quarter of 2024, the Company has adjusted Core FFO to remove (1) the amortization of all deferred financing costs instead of those solely related to short-term debt financing and (2) mark-to-market gains or losses related to interest rate cap agreements not designated as hedges for accounting purposes. Prior periods have been recast to conform to the current presentation.

AFFO makes certain adjustments to Core FFO in order to arrive at a more refined measure of the operating performance of our Portfolio. There is no industry standard definition of AFFO and practice is divergent across the industry. AFFO adjusts Core FFO to remove items such as equity-based compensation expense and the noncontrolling interests related to this item.

Net debt is calculated by subtracting cash and cash equivalents and restricted cash held for value-add upgrades and green improvements from total debt outstanding.

We believe that the use of NOI, FFO, Core FFO, AFFO and net debt, combined with the required GAAP presentations, improves the understanding of operating results and debt levels of real estate investment trusts ("REITs") among investors and makes comparisons of operating results and debt levels among such companies more meaningful. While NOI, FFO, Core FFO, AFFO and net debt are relevant and widely used measures of operating performance and debt levels of REITs, they do not represent cash flows from operations, net income (loss) or total debt as defined by GAAP and should not be considered an alternative or substitute to those measures in evaluating our liquidity, operating performance and debt levels. NOI, FFO, Core FFO and AFFO do not purport to be indicative of cash available to fund our future cash requirements. We present net debt because we believe it provides our investors a better understanding of our leverage ratio. Net debt should not be considered an alternative to total debt, as we may not always be able to use our available cash to repay debt. Our computation of NOI, FFO, Core FFO, AFFO and net debt may not be comparable to NOI, FFO, Core FFO, AFFO and net debt reported by other REITs. For a more complete discussion of NOI, FFO, Core FFO and AFFO, see our most recent Annual Report on Form 10-K and our other filings with the SEC.

Reconciliations

NOI and Same Store NOI

The following table, which has not been adjusted for the effects of noncontrolling interests, reconciles NOI and our Same Store NOI for the three and nine months ended September 30, 2025 and 2024 to net loss, the most directly comparable GAAP financial measure (in thousands):

 
                              For the Three Months   For the Nine Months 
                              Ended September 30,    Ended September 30, 
                              --------------------  --------------------- 
                                2025       2024       2025        2024 
                              --------  ----------  ---------  ---------- 
Net income (loss)             $(7,821)  $  (8,888)  $(21,806)  $   28,152 
 Adjustments to 
 reconcile net income 
 (loss) to NOI: 
 Advisory and 
  administrative fees            1,755       1,702      5,176       5,179 
 Corporate general and 
  administrative 
  expenses                       4,839       4,835     13,795      14,524 
 Corporate income                (392)       (444)    (1,204)     (1,256) 
 Casualty-related 
  expenses/(recoveries)  (1)        14       1,373    (1,435)       1,640 
 Casualty (gain) loss              (5)          --        163         538 
 Property general and 
  administrative 
  expenses               (2)     1,256         404      2,914       2,721 
 Depreciation and 
  amortization                  23,783      24,608     72,192      73,373 
 Interest expense               15,459      14,594     45,002      42,956 
 Equity in earnings of 
  affiliate                       (69)        (53)      (183)       (144) 
 Loss on extinguishment 
  of debt and 
  modification costs                --          --         --         801 
 Gain on sales of real 
  estate                 (3)        --          --         --    (50,395) 
                               -------   ---------   --------   --------- 
NOI                           $ 38,819  $   38,131  $ 114,614  $  118,089 
                               =======   =========   ========   ========= 
 Less Non-Same Store 
 Revenues                           --       (834)        (4)     (5,536) 
 Operating expenses                 --         212       (20)       2,617 
 Operating income                   --          --         --         (3) 
                               -------   ---------   --------   --------- 
Same Store NOI                $ 38,819  $   37,509  $ 114,590  $  115,167 
                               =======   =========   ========   ========= 
 
 
 
(1)  Adjustment to net loss to exclude certain property operating expenses 
     that are casualty-related expenses/(recoveries). 
(2)  Adjustment to net loss to exclude certain property general and 
     administrative expenses that are not reflective of the continuing 
     operations of the properties or are incurred on our behalf at the 
     property for expenses such as legal, professional, centralized leasing 
     service and franchise tax fees. 
(3)  $31.5 million with a related party for the nine months ended September 
     30, 2024. 
 

Reconciliation of Debt to Net Debt

 
(dollar amounts in thousands)            Q3 2025         Q3 2024 
                                        ----------      ---------- 
 Total mortgage debt                    $1,503,242      $1,462,865 
                                         ---------       --------- 
 Total debt outstanding                  1,503,242       1,462,865 
 
 Adjustments to arrive at net debt: 
 Cash and cash equivalents                (10,828)        (17,412) 
 Restricted cash held for value-add 
  upgrades and green improvements          (3,098)         (3,518) 
                                         ---------       --------- 
 Net debt                               $1,489,316      $1,441,935 
                                         =========       ========= 
 Enterprise Value (1)                   $2,306,316      $2,559,935 
 Leverage Ratio                                 65%             56% 
 
 
 
(1)  Enterprise Value is calculated as Market Capitalization plus net debt. 
 

Guidance Reconciliations of NOI, Same Store NOI, FFO, Core FFO and AFFO

The following table, which has not been adjusted for the effects of noncontrolling interests, reconciles NOI to net loss (the most directly comparable GAAP financial measure) for the periods presented below (in thousands):

 
                           For the Year Ended     For the Three Months 
                            December 31, 2025   Ended December 31, 2025 
                          --------------------  ------------------------ 
                             Mid-Point (1)           Mid-Point (1) 
                          --------------------  ------------------------ 
Net loss                   $          (33,617)    $             (11,818) 
 Adjustments to 
 reconcile net loss 
 to NOI: 
 Advisory and 
  administrative 
  fees                                   6,981                     1,805 
 Corporate general 
  and 
  administrative 
  expenses                              18,805                     5,010 
 Corporate income                      (1,697)                     (493) 
 Property general 
  and 
  administrative 
  expenses           (2)                 3,130                     1,634 
 Depreciation and 
  amortization                          98,259                    26,067 
 Interest expense                       59,972                    14,977 
 Casualty-related 
  recoveries                               168                         4 
 Equity in earnings 
  of affiliate                           (234)                      (51) 
                              ----------------  ---  ------------------- 
NOI                        $           151,767    $               37,135 
                              ================  ===  =================== 
 Less Non-Same 
 Store 
 Revenues            (3)                   (7) 
 Operating expenses  (3)                  (19) 
                              ---------------- 
Same Store NOI       (3)   $           151,741 
                              ================ 
 
 
 
(1)  Mid-Point estimates shown for full year and fourth quarter 2025 guidance. 
     Assumptions made for full year and fourth quarter 2025 NOI guidance 
     include the Same Store operating growth projections included in the "2025 
     Full Year Guidance Summary" section of this release and the effect of the 
     dispositions throughout the fiscal year. 
(2)  Adjustment to net loss to exclude certain property general and 
     administrative expenses that are not reflective of the continuing 
     operations of the properties or are incurred on our behalf at the 
     property for expenses such as legal, professional, centralized leasing 
     service and franchise tax fees. 
(3)  Amounts are derived from the results of operations of our Full Year 2025 
     Same Store properties and Non-Same Store properties. There are 35 
     properties in our Full Year 2025 Same Store pool. 
 

The following table reconciles our FFO, Core FFO and AFFO guidance to our net loss (the most directly comparable GAAP financial measure) guidance for the year ended December 31, 2025 (in thousands, except per share data):

 
                                                       For the Year Ended 
                                                        December 31, 2025 
                                                      -------------------- 
                                                           Mid-Point 
                                                      -------------------- 
Net loss                                               $          (33,617) 
Depreciation and amortization                                       98,259 
Adjustment for noncontrolling interests                              (255) 
                                                          ---------------- 
FFO attributable to common stockholders                             64,387 
                                                          ================ 
FFO per share - diluted (1)                            $              2.51 
                                                          ================ 
 
Casualty-related recoveries                                        (1,281) 
Amortization of deferred financing costs                             6,481 
Mark-to-market adjustments of interest rate caps                       911 
Adjustment for noncontrolling interests                               (24) 
                                                          ---------------- 
Core FFO attributable to common stockholders                        70,474 
                                                          ================ 
Core FFO per share - diluted (1)                       $              2.75 
                                                          ================ 
 
Equity-based compensation expense                                    9,993 
Adjustment for noncontrolling interests                               (39) 
                                                          ---------------- 
AFFO attributable to common stockholders                            80,428 
                                                          ================ 
AFFO per share - diluted (1)                           $              3.14 
                                                          ================ 
 
Weighted average common shares outstanding - diluted                25,616 
 
 
 
(1)  For purposes of calculating per share data, we assume a weighted average 
     diluted share count of approximately 25.6 million for the full year 
     2025. 
 

NOI

The following table, which has not been adjusted for the effects of noncontrolling interests, reconciles NOI for the three months ended June 30, 2025 and the year ended December 31, 2024 to net income (loss), the most directly comparable GAAP financial measure (in thousands):

 
                              For the Three Months   For the Year Ended 
                               Ended June 30, 2025    December 31, 2024 
                              ---------------------  ------------------- 
Net income (loss)                $          (7,061)   $            1,114 
 Adjustments to 
 reconcile net income 
 (loss) to NOI: 
 Advisory and 
  administrative fees                         1,725                6,899 
 Corporate general and 
  administrative 
  expenses                                    4,499               19,399 
 Corporate income                             (370)              (2,215) 
 Casualty-related 
  expenses/(recoveries)  (1)                  (792)                1,389 
 Casualty loss                                    5                  626 
 Property general and 
  administrative 
  expenses               (2)                    868                3,998 
 Depreciation and 
  amortization                               24,059               97,762 
 Interest expense                            15,162               58,477 
 Equity in earnings of 
  affiliate                                    (59)                (172) 
 Loss on extinguishment 
  of debt and 
  modification costs                             --               24,004 
 Gain on sales of real 
  estate                                         --             (54,246) 
                              ----  ---------------      --------------- 
NOI                              $           38,036   $          157,035 
                              ====  ===============      =============== 
 
 
 
(1)  Adjustment to net income (loss) to exclude certain property operating 
     expenses that are casualty-related expenses/(recoveries). 
(2)  Adjustment to net income (loss) to exclude certain property general and 
     administrative expenses that are not reflective of the continuing 
     operations of the properties or are incurred on our behalf at the 
     property for expenses such as legal, professional, centralized leasing 
     service and franchise tax fees. 
 

Contact:

Investor Relations

Kristen Griffith

IR@NexPoint.com

(214) 276-6300

Media inquiries: Comms@NexPoint.com

View original content to download multimedia:https://www.prnewswire.com/news-releases/nexpoint-residential-trust-inc-reports-third-quarter-2025-results-302596220.html

SOURCE NexPoint Residential Trust, Inc.

 

(END) Dow Jones Newswires

October 28, 2025 08:16 ET (12:16 GMT)

At the request of the copyright holder, you need to log in to view this content

Disclaimer: Investing carries risk. This is not financial advice. The above content should not be regarded as an offer, recommendation, or solicitation on acquiring or disposing of any financial products, any associated discussions, comments, or posts by author or other users should not be considered as such either. It is solely for general information purpose only, which does not consider your own investment objectives, financial situations or needs. TTM assumes no responsibility or warranty for the accuracy and completeness of the information, investors should do their own research and may seek professional advice before investing.

Most Discussed

  1. 1
     
     
     
     
  2. 2
     
     
     
     
  3. 3
     
     
     
     
  4. 4
     
     
     
     
  5. 5
     
     
     
     
  6. 6
     
     
     
     
  7. 7
     
     
     
     
  8. 8
     
     
     
     
  9. 9
     
     
     
     
  10. 10