10:11:35 EDT Tue 04 Aug 2026
Enter Symbol
or Name
USA
CA



NEXPOINT RESIDENTIAL TRUST, INC. REPORTS SECOND QUARTER 2026 RESULTS

2026-08-04 08:15 ET - News Release

NEXPOINT RESIDENTIAL TRUST, INC. REPORTS SECOND QUARTER 2026 RESULTS

PR Newswire

NXRT Reports Continued Improvement in Monthly Lease Trade-Outs and Deploys Initial $22.1 Million Fixed-Rate Term Loan for DST Bridge-Lending Initiative

DALLAS, Aug. 4, 2026 /PRNewswire/ -- NexPoint Residential Trust, Inc. (NYSE:NXRT) reported financial results for the second quarter ended June 30, 2026.

Highlights

  • NXRT1 reported net loss, FFO2, Core FFO2 and AFFO2 of $8.6M, $15.2M, $16.9M and $19.7M, respectively, attributable to common stockholders for the quarter ended June 30, 2026, compared to net loss, FFO, Core FFO, and AFFO of $7.0M, $16.9M, $18.0M and $20.3M, respectively, attributable to common stockholders for the quarter ended June 30, 2025.
  • NXRT reported net loss, FFO, Core FFO and AFFO of $15.4M, $32.6M, $34.2M and $39.3M, respectively, attributable to common stockholders for the six months ended June 30, 2026, compared to net loss, FFO, Core FFO, and AFFO of $13.9M, $34.3M, $37.0M and $41.8M, respectively, attributable to common stockholders for the six months ended June 30, 2025.
  • For the three months ended June 30, 2026, Q2 Same Store properties3, occupancy increased 30 bps, total revenue decreased 0.6%, and average effective rent and NOI2 decreased 0.9% and 2.9% over the prior year period.
  • For the six months ended June 30, 2026, YTD Same Store properties3, occupancy increased 30 bps, total revenue and NOI2 decreased 1.4% and 2.8%, respectively, and average effective rent decreased 0.9% over the prior year period.
  • NXRT paid a second quarter dividend of $0.53 per share of common stock on June 30, 2026.
  • The weighted average effective monthly rent per unit across all 36 properties held as of June 30, 2026 (the "Portfolio"), consisting of 13,3054 units, was $1,490, while physical occupancy was 93.5%.
  • On June 5, 2026, the Company deployed $22.1 million into a fixed-rate term loan (the "Waterford Loan"), bearing interest at 10.00% per annum, that financed the acquisition of a 240-unit stabilized multifamily property in the Greensboro-High Point, North Carolina market. The investment represents the Company's first deployment under its DST bridge-lending program and was funded through the Company's revolving credit facility, capturing a positive spread between the Waterford Loan's 10.00% fixed rate and the Company's cost of borrowings.
  • During the second quarter 2026, for the properties in the Portfolio, we completed 459 full and partial upgrades and leased 255 upgraded units, achieving an average monthly rent premium of $90.60 and a 23.0% ROI5.
  • Since inception, for the properties currently in the Portfolio, we have completed 10,474 full and partial upgrades, 5,130 kitchen and laundry appliances, and 11,199 technology packages, resulting in a $152, $51, and $43 average monthly rental increase per unit and a 20.7%, 63.4%, and 37.2% ROI, respectively.



 (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 12,984 units of
          apartment space in our Same Store pool for the three months ended June 30, 2026 (our "Q2
          Same Store" properties) and 35 properties encompassing 12,984 units of apartment space in
          our Same Store pool for the six months ended June 30, 2026 (our "YTD Same Store"
          properties).



 (4) 
 Total units owned in our Portfolio is 13,305, however 1 unit is currently down.



 (5)   We define Return on Investment ("ROI") as the sum of the actual rent premium divided by the
          sum of the total cost.

Second Quarter 2026 Financial Results

  • Total revenues were $64.6 million for the second quarter of 2026, compared to $63.1 million for the second quarter of 2025.
  • Net loss for the second quarter of 2026 totaled $8.6 million, or loss of $0.34 per diluted share, which included $23.9 million of depreciation and amortization expense. This compared to net loss of $7.0 million, or loss of $0.28 per diluted share, for the second quarter of 2025, which included $24.1 million of depreciation and amortization expense.
  • The change in our net loss of $8.6 million for the three months ended June 30, 2026 as compared to our net loss of 7.0 million for the three months ended June 30, 2025 primarily relates to an increase in property operating expenses and interest expense of $2.1 million and $0.7 million, respectively, offset by an increase in total revenues of $1.5 million.
  • For the second quarter of 2026, NOI was $37.9 million on 36 properties, compared to $38.0 million for the second quarter of 2025 on 35 properties.
  • For the second quarter of 2026, Q2 Same Store NOI decreased 2.9% to $36.9 million, compared to $38.0 million for the second quarter of 2025.
  • For the second quarter of 2026, FFO totaled $15.2 million, or $0.60 per diluted share, compared to $16.9 million, or $0.67 per diluted share, for the second quarter of 2025.
  • For the second quarter of 2026, Core FFO totaled $16.9 million, or $0.66 per diluted share, compared to $18.0 million, or $0.71 per diluted share, for the second quarter of 2025.
  • For the second quarter of 2026, AFFO totaled $19.7 million, or $0.77 per diluted share, compared to $20.3 million, or $0.80 per diluted share, for the second quarter of 2025.

2026 Year to Date Financial Results

  • Total revenues were $128.2 million for the six months ended June 30, 2026, compared to $126.4 million for the six months ended June 30, 2025.
  • Net loss for the six months ended June 30, 2026 totaled $15.4 million, or loss of $0.60 per diluted share, which included $48.2 million of depreciation and amortization expense. This compared to net loss of $13.9 million, or loss of $0.55 per diluted share, for the six months ended June 30, 2025, which included $48.4 million of depreciation and amortization expense.
  • The change in our net loss of $15.4 million for the six months ended June 30, 2026 as compared to our net loss of $13.9 million for the six months ended June 30, 2025 primarily relates to an increase in interest expense of $1.7 million.
  • For the six months ended June 30, 2026, NOI was $75.5 million on 36 properties, compared to $75.8 million for the six months ended June 30, 2025 on 35 properties.
  • For the six months ended June 30, 2026, Same Store NOI decreased 2.8% to $73.6 million, compared to $75.8 million for the six months ended June 30, 2025.
  • For the six months ended June 30, 2026, FFO totaled $32.6 million, or $1.28 per diluted share, compared to $34.3 million, or $1.34 per diluted share, for the six months ended June 30, 2025.
  • For the six months ended June 30, 2026, Core FFO totaled $34.2 million, or $1.34 per diluted share, compared to $37.0 million, or $1.45 per diluted share, for the six months ended June 30, 2025.
  • For the six months ended June 30, 2026, AFFO totaled $39.3 million, or $1.54 per diluted share, compared to $41.8 million, or $1.64 per diluted share, for the six months ended June 30, 2025.

Subsequent Events

  • On July 27, 2026, the Company's Board approved a quarterly dividend of $0.53 per share, payable on September 30, 2026 to stockholders of record on September 15, 2026.

Second Quarter Earnings Conference Call

NXRT will host a call on Tuesday, August 4, 2026, at 11:00 a.m. ET (10:00 a.m. CT), to discuss its second quarter 2026 financial results. The conference call can be accessed live over the phone by dialing 833-461-5787 or, for international callers, +1 365-657-4084 and using passcode Conference ID: 814362322. 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.

About NXRT

NexPoint Residential Trust, Inc. is a publicly traded real estate investment trust ("REIT"), with its common stock 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, 2026 full year guidance for earnings (loss) 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 third quarter of 2026 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 and 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 six months ended June 30, 2026 and 2025 (in thousands, except per share amounts):

                                                                               For the Three Months                     For the Six Months Ended
                                                                                  Ended June 30,                                June 30,


                                                                       2026                           2025               2026                           2025                           % Change



 Net loss                                                      $
    (8,645)                $
       (7,061)   $
       (15,426)                $
      (13,985)           -10.3

                                                                                                                                                                                %



 Depreciation and amortization                                        23,893                           24,059               48,184                           48,409             -0.5

                                                                                                                                                                                %


  Adjustment for noncontrolling interests                                (60)                            (67)               (129)                           (136)             5.1

                                                                                                                                                                                %


               FFO attributable to common stockholders                 15,188                           16,931               32,629                           34,288             -4.8

                                                                                                                                                                                %





 
            FFO per share - basic                               $
    0.60                    $
       0.67     $
          1.28                 $
          1.35             -5.2

                                                                                                                                                                                %


               FFO per share -diluted                              $
    0.60                    $
       0.67     $
          1.28                 $
          1.34             -4.5

                                                                                                                                                                                %




  Casualty-related expenses/(recoveries)                                   90                            (792)             (1,662)                         (1,448)           -14.8

                                                                                                                                                                                %



 Casualty loss                                                                                             5                                                  168            N/M


  Amortization of deferred financing costs                              1,684                            1,628                3,367                            3,272              2.9

                                                                                                                                                                                %


  Mark-to-market adjustments of interest rate
   caps                                                                  (29)                             187                (127)                             778            N/M


  Adjustment for noncontrolling interests                                 (7)                             (4)                 (6)                            (11)            45.5

                                                                                                                                                                                %


               Core FFO attributable to common stockholders            16,926                           17,955               34,201                           37,047             -7.7

                                                                                                                                                                                %




               Core FFO per share -basic                           $
    0.66                    $
       0.71     $
          1.34                 $
          1.46             -8.2

                                                                                                                                                                                %


               Core FFO per share -diluted                         $
    0.66                    $
       0.71     $
          1.34                 $
          1.45             -7.6

                                                                                                                                                                                %





 Equity-based compensation expense                                     2,736                            2,335                5,098                            4,810              6.0

                                                                                                                                                                                %


  Adjustment for noncontrolling interests                                (11)                             (9)                (20)                            (19)            -5.3

                                                                                                                                                                                %


               AFFO attributable to common stockholders                19,651                           20,281               39,279                           41,838             -6.1

                                                                                                                                                                                %




               AFFO per share -basic                               $
    0.77                    $
       0.80     $
          1.54                 $
          1.65             -6.7

                                                                                                                                                                                %


               AFFO per share -diluted                             $
    0.77                    $
       0.80     $
          1.54                 $
          1.64             -6.1

                                                                                                                                                                                %




               Weighted average common shares outstanding -            25,517                           25,384               25,458                           25,416              0.2
                basic
                                                                                                                                                                                %


               Weighted average common shares outstanding - (1)         25,517                           25,404               25,491                           25,540             -0.2
                diluted
                                                                                                                                                                                %




               Dividends declared per common share                 $
    0.53                    $
       0.51     $
          1.06                 $
          1.02              3.9

                                                                                                                                                                                %




               Net loss Coverage -diluted                   (2)       -0.64x                        -0.55x            -0.57x                        -0.54x              5.0

                                                                                                                                                                                %


               FFO Coverage -diluted                        (2)        1.12x                         1.31x             1.21x                         1.31x             -8.1

                                                                                                                                                                                %


               Core FFO Coverage -diluted                   (2)        1.25x                         1.39x             1.26x                         1.42x            -11.1

                                                                                                                                                                                %


               AFFO Coverage -diluted                       (2)        1.45x                         1.57x             1.45x                         1.61x             -9.6

                                                                                                                                                                                %




 (1) The Company uses diluted weighted average common shares outstanding when in a dilutive
        position for FFO, Core FFO and AFFO. For periods in which potential common shares are
        anti?dilutive, diluted weighted?average shares outstanding are equal to basic
        weighted?average shares outstanding.



 (2) Indicates coverage ratio of net 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 a non-GAAP financial measure of performance. 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 as 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) corporate income and corporate general and administrative expenses that are not reflective of operations of the properties, (5) casualty-related expenses/(recoveries) and casualty loss, (6) 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 (7) 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 loss on extinguishment of debt and modification costs, casualty-related expenses/(recoveries) and loss (gain), 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.

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 related noncontrolling interests (as described above) 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 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 or substitute 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 six months ended June 30, 2026 and 2025 to net loss, the most directly comparable GAAP financial measure (in thousands):

                                                                  For the Three Months                        For the Six Months
                                                         Ended June 30,                             Ended June 30,


                                                         2026                          2025                 2026                       2025



 Net loss                                          $
  (8,645)                $
      (7,061)   $
         (15,426)             $
     (13,985)



 Adjustments to reconcile net loss to NOI:



 Advisory and administrative fees                        1,798                           1,725                  3,569                        3,421



 Corporate general and administrative expenses           4,711                           4,499                  9,184                        8,956



 Corporate income                                        (765)                          (370)               (1,355)                       (812)



 Casualty-related expenses/(recoveries)        (1)           90                           (792)               (1,662)                     (1,448)



 Casualty loss                                                                              5                                                168



 Property general and administrative expenses  (2)        1,088                             868                  1,939                        1,658



 Depreciation and amortization                          23,893                          24,059                 48,184                       48,409



 Interest expense                                       15,829                          15,162                 31,271                       29,543



 Equity in earnings of affiliate                         (105)                           (59)                 (173)                       (114)



 NOI                                                $
  37,894                  $
      38,036     $
          75,531              $
       75,796



 Less Non-Same Store



 Revenues                                              (1,443)                                              (3,000)                         (4)



 Operating expenses                                        479                                                 1,102                         (19)



 Same Store NOI                                     $
  36,930                  $
      38,036     $
          73,633              $
       75,773




 (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.

Reconciliation of Debt to Net Debt


 (dollar amounts in thousands)                                                  Q2 2026              Q2 2025



 Total mortgage debt                                                  $
 1,543,529      $
 1,503,242



 Total credit facility                                                      79,145



 Total debt outstanding                                                  1,622,674         1,503,242





 Adjustments to arrive at net debt:



 Cash and cash equivalents                                                (14,626)         (13,623)



 Restricted cash held for value-add upgrades and green improvements        (6,564)          (3,320)



 Net Debt                                                             $
 1,601,484      $
 1,486,299



 Enterprise Value (1)                                                 $
 2,314,484      $
 2,331,299



 Leverage Ratio (Total Debt to Market Capitalization plus Total Debt)           69                64
                                                                                  %                %



 Leverage Ratio (Net Debt to Enterprise Value)                                  69                64
                                                                                  %                %




 (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 our 2026 NOI guidance to net loss (the most directly comparable GAAP financial measure) guidance for the periods presented below (in thousands):

                                                                    For the Year                         For the Three Months
                                                                     Ended                          Ended
                                                         December 31, 2026              September 30, 2026


                                                                    Mid-Point (1)                         Mid-Point (1)



 Net loss                                          $
         (39,517)           $
         (11,015)



 Adjustments to reconcile net loss to NOI:



 Advisory and administrative fees                                7,197                          1,813



 Corporate general and administrative expenses                  19,039                          4,928



 Corporate income                                              (3,267)                         (978)



 Property general and administrative expenses  (2)                4,009                          1,003



 Depreciation and amortization                                  97,423                         24,888



 Interest expense                                               71,246                         18,285



 Casualty-related recoveries                                   (1,677)



 Equity in earnings of affiliate                                 (333)                          (80)



 NOI                                                $
         154,120              $
         38,844



 Less Non-Same Store



 Revenues                                      (3)              (6,229)



 Operating expenses                            (3)                2,175



 Same Store NOI                                (3)   $
         150,066




 (1) Mid-Point estimates shown for full year and third quarter 2026 guidance. Assumptions made
        for full year and third quarter 2026 NOI guidance include the Same Store operating growth
        projections included in the "2026 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 YTD Same Store properties and Non-
        Same Store properties. There are 35 properties in our YTD 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, 2026 (in thousands, except per share data):

                                                                                    For the Year
                                                                                     Ended
                                                                         December 31, 2026


                                                                                    Mid-Point



 Net loss                                                          $
         (39,517)



 Depreciation and amortization                                                  97,423



 Adjustment for noncontrolling interests                                         (229)



 
            FFO attributable to common stockholders                           57,677



 
            FFO per share - diluted (1)                             $
          2.25





 Casualty-related recoveries                                                   (1,677)



 Amortization of deferred financing costs                                        6,585



 Mark-to-market adjustments of interest rate caps                                   23



 Adjustment for noncontrolling interests                                          (19)



 
            Core FFO attributable to common stockholders                      62,589



 
            Core FFO per share - diluted (1)                        $
          2.45





 Equity-based compensation expense                                              10,722



 Adjustment for noncontrolling interests                                          (42)



 
            AFFO attributable to common stockholders                          73,269



 
            AFFO per share - diluted (1)                            $
          2.86





 
            Weighted average common shares outstanding - diluted              25,593




 (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 2026.

NOI

The following table, which has not been adjusted for the effects of noncontrolling interests, reconciles NOI for the three months ended March 31, 2026 and the year ended December 31, 2025 to net loss, the most directly comparable GAAP financial measure (in thousands):

                                                                  For the Three Months                         For the Year
                                                                   Ended                                 Ended
                                                        March 31, 2026                      December 31, 2025



 Net loss                                          $
          (6,781)                $
         (32,154)



 Adjustments to reconcile net loss to NOI:



 Advisory and administrative fees                                1,771                               6,941



 Corporate general and administrative expenses                   4,473                              17,945



 Corporate income                                                (590)                            (1,666)



 Casualty-related expenses                     (1)              (1,753)                                264



 Casualty loss                                                                                        167



 Property general and administrative expenses  (2)                  851                               4,010



 Depreciation and amortization                                  24,291                              95,752



 Interest expense                                               15,442                              60,735



 Equity in earnings of affiliate                                  (68)                              (257)



 NOI                                                $
          37,636                  $
         151,737




 (1) Adjustment to net loss to exclude certain property operating expenses that are casualty-
        related expenses.



 (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.

The following table, reconciles FFO, Core FFO and AFFO for the three months ended March 31, 2026 and the year ended December 31, 2025 to net loss, the most directly comparable GAAP financial measure (in thousands):

                                                                                       For the Three Months                         For the Year
                                                                                        Ended                                 Ended
                                                                            March 31, 2026                     December 31, 2025



 Net loss                                                              $
          (6,781)                 $
        (32,154)



 Depreciation and amortization                                                      24,291                              95,752



 Adjustment for noncontrolling interests                                              (69)                              (251)



 
            FFO attributable to common stockholders                               17,441                              63,347





 
            FFO per share - basic                                       $
          0.69                    $
          2.49



 
            FFO per share - diluted                                     $
          0.69                    $
          2.48





 Casualty-related expenses (recoveries)                                            (1,753)                                264



 Casualty losses                                                                                                          167



 Amortization of deferred financing costs                                            1,683                               6,585



 Mark-to-market adjustments of interest rate caps                                     (98)                                961



 Adjustment for noncontrolling interests                                                 1                                (31)



 
            Core FFO attributable to common stockholders                          17,274                              71,293





 
            Core FFO per share - basic                                  $
          0.68                    $
          2.81



 
            Core FFO per share - diluted                                $
          0.68                    $
          2.79





 Equity-based compensation expense                                                   2,362                               9,883



 Adjustment for noncontrolling interests                                               (9)                               (39)



 
            AFFO attributable to common stockholders                              19,627                              81,137





 
            AFFO per share - basic                                      $
          0.77                    $
          3.20



 
            AFFO per share - diluted                                    $
          0.77                    $
          3.18





 
            Weighted average common shares outstanding - basic                    25,398                              25,390



 
            Weighted average common shares outstanding - diluted (1)               25,398                              25,554





 
            Dividends declared per common share                         $
          0.53                    $
          2.06





 
            Net income (loss) Coverage - diluted                 (2)  
          -0.51x                  
        -0.61x



 
            FFO Coverage - diluted                               (2)   
          1.30x                   
        1.20x



 
            Core FFO Coverage - diluted                          (2)   
          1.28x                   
        1.35x



 
            AFFO Coverage - diluted                              (2)   
          1.46x                   
        1.54x




 (1) The Company uses diluted weighted average common shares outstanding when in a dilutive
        position for FFO, Core FFO and AFFO. For periods in which potential common shares are
        anti?dilutive, diluted weighted?average shares outstanding are equal to basic
        weighted?average shares outstanding.



 (2) Indicates coverage ratio of net loss/FFO/Core FFO/AFFO per common share (diluted) over
        dividends declared per common share during the period.

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-second-quarter-2026-results-302842242.html

SOURCE NexPoint Residential Trust, Inc.

© 2026 Canjex Publishing Ltd. All rights reserved.